{"text_format":"1","workbook":"xlsx","n_sheets":48,"sheets":["README","Overview","Instructions","Input_1_(From_MTDS)","Input_2","Input_3","GFN","FX","Instruments","Auction Parameters","Default MTDS Based","Auction Design","Coupon_Yield_Indices_DX","Coupon_Yield_FX","FX_Macro","Auction Calendar","ADB","ABP","Summary","Monitoring_Cost_Risk_DX","Monitoring_Cost_Risk_FX","Monitoring_Cost_Risk","Maturity_Profile","Reset_Formatting","M1.MTDS","M2.Baseline","M3.ASC","M4.MTDS_IP","M5.MTDS_IP_Uplift","M6.Baseline_IP","M7.Baseline_IP_Uplift","M8.ASC_IP","M9.ASC_IP_Uplift","M10.FX_Cashflow","M11.FX_New","A1.PP_New_Debt","A2.PP_Total_Debt","A3.Outstanding_Total_Debt","A4.IP_Total_Debt","A5.MTDS_DS_ABPT_Category","A6.DX_New_PP","A7.DX_New_Outstanding","A8.DX_New_IP","A9.FX_New_DS","A10.FX_New_DS_DX","M12.MTDS_IP2","M13.Baseline_IP2","M14.ASC_IP2"],"not_rendered":{"charts":25,"images":0,"macros":1,"external_links":0,"defined_names":22,"comments":23,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":2,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"README","index":0,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":false,"merged":[[37,10,44,11],[37,16,60,16],[62,5,62,6],[42,5,50,6],[52,5,54,6],[37,5,40,6],[55,5,60,6]]}
[]
[]
[null,null,"ANNUAL BORROWING PLAN TOOL"]
[]
[null,null,"About","This analytical tool should be used in conjunction with the Medium-Term Debt Management Strategy Analytical Tool (MTDS AT), in particular the tailored version MTDS_ABPT."]
[null,null,null,"Users must read this worksheet and the Instructions worksheet before using the tool. Additional guidance is available in the accompanying manual (ABPT Manual)."]
[null,null,null,"In addition, users are expected to be familiar with the Guidance Note on the MTDS framework, where cost-risk indicators are explained in detail."]
[]
[null,null,"Terminology","External debt, as in the MTDS framework and MTDS AT, means debt denominated in foreign currency and domestic means local currency (that is, debt is not defined based on residency of creditors). "]
[]
[null,null,"Important","Enable the macro after opening the tool, by clicking on \"Enable Content\" box at the top below the ribbon."]
[]
[null,null,null,"By default the worksheets that do not require inputs are hidden and protected, to unprotect sheets click the the relevant excel macro buttons below."]
[null,null,null,"To avoid inadvertent errors (e.g. accidentally overwriting formula) please protect sheets again by clicking on PROTECT button below."]
[]
[null,null,null,"If the first FX instruments does not have payment profile similar to IDA small economy or African Development Fund, then the following adjustments need to be made."]
[null,null,null,"In worksheet A9.FX_New_DS cell R9, edit the formula by deleting  \" *(30%*2) \". Once removed copy the formula or R9 to BW9."]
[]
[null,null,null,"Follow the Instructions worksheet to ensure all data requirement are met, and to be aware of what not to do."]
[]
[null,null,null,"Do not delete or insert rows, particularly in the Input and calculation worksheets. "]
[null,null,null,"Do not cut and paste cells in any of the workshets, instead use copy and paste, as vlookup and hlookup formulae are used throughout the tool."]
[]
[null,null,"Excel Macros","Three types of Excel Macros are used:"]
[null,null,null,"To hide/unhide optional worksheets (these include worksheets for monthly interest and exchange rate inputs)."]
[null,null,null,"To hide and protect calculation worksheets"]
[null,null,null,"To reinstate conditional formatting"]
[]
[]
[null,null,"Color Codes"]
[null,null,null,"Inputs required"]
[null,null,null,"Inputs need updating or new information required"]
[null,null,null,"Optional cells left for the user of the model to include monthly market data, and update macro information."]
[]
[]
[null,null,null,"Worksheets",null,null,null,null,"Worksheets",null,null,null,null,"Worksheets"]
[]
[null,null,null,"Overview",null,"INSTRUCTIONS \n&\nOUTPUTS",null,null,"Auction Calendar",null,"OUTPUTS",null,null,"M1.MTDS",null,null,"CALCULATION AREAS"]
[null,null,null,"Workbook_Flowchart",null,null,null,null,"ALXB",null,null,null,null,"M2.Baseline"]
[null,null,null,"Instructions",null,null,null,null,"ABP",null,null,null,null,"M3.ASC"]
[null,null,null,"List of Outputs [to come]",null,null,null,null,"Summary",null,null,null,null,"M4.MTDS_IP"]
[null,null,null,null,null,null,null,null,"Monitoring_Cost_Risk_DX",null,null,null,null,"M5.MTDS_IP_Uplift"]
[null,null,null,"Input_1_(From_MTDS)",null,"DATA INPUTS",null,null,"Monitoring_Cost_Risk_FX",null,null,null,null,"M6.Baseline_IP"]
[null,null,null,"Input_2",null,null,null,null,"Monitoring_Cost_Risk",null,null,null,null,"M7.Baseline_IP_Uplift"]
[null,null,null,"Input_3",null,null,null,null,"Maturity_Profile",null,null,null,null,"M8.ASC_IP"]
[null,null,null,"FX",null,null,null,null,null,null,null,null,null,"M9.ASC_IP_Uplift"]
[null,null,null,"GFN",null,null,null,null,null,null,null,null,null,"M10.FX_Cashflow"]
[null,null,null,"Instruments",null,null,null,null,null,null,null,null,null,"M11.FX_New"]
[null,null,null,"Auction Parameters",null,null,null,null,null,null,null,null,null,"A1.PP_New_Debt"]
[null,null,null,"Default MTDS Based",null,null,null,null,null,null,null,null,null,"A2.PP_Total_Debt"]
[null,null,null,"Auction Design",null,null,null,null,null,null,null,null,null,"A3.Outstanding_Total_Debt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A4.IP_Total_Debt"]
[null,null,null,"Coupon_Yield_FX",null,"OPTIONAL INPUTS",null,null,null,null,null,null,null,"A5.MTDS_DS_ABPT_Categorgy"]
[null,null,null,"Coupon_Yield_Indicies_DX",null,null,null,null,null,null,null,null,null,"A6.DX_New_PP"]
[null,null,null,"FX_Macro",null,null,null,null,null,null,null,null,null,"A7.DX_New_Outstanding"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A8.DX_New_IP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A9.FX_New_DS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"A10.FX_New_DS_DX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"M12.MTDS_IP2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"M13.Baseline_IP2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"M14.ASC_IP2"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reset_Formatting",null,null,"Reinstate conditional formatting"]

{"sheet":"Overview","index":1,"n_rows":58,"n_cols":12,"rows_kept":58,"cut":false,"hidden":false,"merged":[[7,2,11,2],[7,7,7,11]]}
[]
[]
[null,null,"ABP Tool"]
[null,null,"Primary Objective:  Assist with implementation of MTDS"]
[null,null,"l from annual cashflow of MTDS to monthly cashflow for the first year of the strategy period"]
[]
[]
[null,null,"Start with MTDS 1",null,null,null,null,"From MTDS [Annual Cashflow]"]
[null,null,null,null,null,null,null,"How much to finance?",null,"How to finance?",null,"At what price?"]
[null,null,null,null,"Input_1_(From_MTDS) Worksheet",null,null,"Revenue",null,"Strategy",null,"Interest rate/exchange rate"]
[null,null,null,null,null,null,null,"Expenditure"]
[null,null,null,null,null,null,null,"Debt Service"]
[]
[null,null,null,null,null,null,null,"Gross Financing Need",null,"Foreign Currency vs Domestic Currency, Instruments",null,"Baseline"]
[]
[null,null,"Use the ABPT to move from annual cash flow to monthly."]
[null,null,"Plus calculate the in-year debt service payments for new debt contracted in the first year of the strategy period."]
[]
[]
[]
[]
[]
[]
[null,null,"How much to finance?",null,"Monthly Projections",null,null,"To note some similarities and differences in terms of inputs to that of the MTDS AT."]
[null,null,"Revenue",null,"Update GFN worksheet"]
[null,null,"Primary Expenditure",null,"Update GFN worksheet",null,null,"1. All inputs are in local currency as opposed to the option to enter in either local or foreign currency in MTDS AT."]
[null,null,"Debt Service",null,null,null,null,"However, for foreign currency disbursement in worksheet \"FX\" there is a working area to enter amount in foreign currency "]
[null,null,"Existing Debt",null,null,null,null,"but data needs to be converted to local currency in cells: S11:AP30."]
[null,null,"Foreign Currency",null,null,null,null,"2. The option to enter more than one foreign currency is available in FX_Macro worksheet to allow users to covert foreign currency"]
[null,null,"Interest Payments",null,"Update GFN worksheet",null,null,"   disbursements in different currencies into local currency in the FX worksheet."]
[null,null,"Principal Payments",null,"Update GFN worksheet",null,null,"However, the main major currency which is in cell L7 of the Existing_Debt worksheet in the MTDS AT is used for"]
[null,null,"Domestic Currency",null,null,null,null,"calculating cashflows and converting to local currency."]
[null,null,"Interest Payments",null,"Update GFN worksheet",null,null,"So in the ABPT, the way Foreign Currency disbursments and their associated cash flow are calculated is as follows:"]
[null,null,"Principal Payments",null,"Update GFN worksheet",null,null,"l take the entered disbursment information in local currency"]
[null,null,null,null,null,null,null,"l convert all disbursements into one common foreign currency (e.g. USD or Euro) using average exchange rate"]
[null,null,"How to finance?",null,"Monthly Projections",null,null,"l calculate principal payments, outstanding amount and interest payments"]
[null,null,"Financing Strategy",null,null,null,null,"l convert the calculated principal payments and interest payments into local currency using average exchange rate"]
[null,null,"Foreign Currency / Domestic Currency Composition 1",null,"Input_1 and Input_3",null,null,"l convert the calculated outstanding amount into local currency using end of period exchange rate"]
[null,null,"Foreign Currency amount",null,"FX",null,null,"3. For foreign currency instruments, the tool allows grace period of less than one year, but only for loans with maturity of greater than 1."]
[null,null,"Local Currency Residual",null,"Instruments, Auction Parameters and Auction Design",null,null,"Grace periods should be entered in years, so for grace period of 9 months, entry should be  9÷12."]
[null,null,null,null,null,null,null,"4. For domestic currency instruments, the tool accomodates T-bills and loans of less than one year maturity."]
[null,null,"At what price?",null,"Monthly projections",null,null,"    However, for such instruments it does not accommodate a grace period and interest payments are assumed to paid at the same"]
[null,null,"Pricing of new debt",null,null,null,null,"    time when the loan is due."]
[null,null,"Yield and Coupon",null,"FX, Instruments, Coupon_Yield",null,null,"5. The tool is populated by default using information available in MTDS including macro and market data."]
[null,null,"Exchange Rate",null,"FX, FX_Macro",null,null,"      Users are encouraged to obtain higher frequency data (e.g. monthly) and a more recent information."]
[]
[]
[]
[null,null,"In-Year New Debt Service Payments"]
[null,null,"Foreign Currency",null,"GFN input or calculated in ABPT based on entry in FX worksheet"]
[]
[null,null,"Domestic Currency",null,"Calculated in ABPT based on entry in Instruments, Auction Parameters and Auction Design"]
[]
[]
[null,null,"Note:"]
[null,null,"1 Users can also enter all the required data in Inputs_3 worksheet in absence of MTDS."]
[null,null,"However, monitoring cost-risk worksheets will show errors in absence of cash flow."]
[null,null,"projections of existing debt and at the end of strategy period."]

{"sheet":"Instructions","index":2,"n_rows":148,"n_cols":6,"rows_kept":148,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"INPUT INSTRUCTIONS"]
[]
[null,null,null,"DO NOT:  1) Add or remove rows in the including in Input worksheets as the tool uses several vlookups and hlookups throughout."]
[null,null,null,"2) Cut and paste values instead use copy and paste or overwrite."]
[]
[null,null,null,"Note: The ABPT has two types of input cells:"]
[null,null,null,"yellow cells require the user to enter information, bolded text below"]
[null,null,null,"gray cells with blue fonts require the user to update links or confirm information pulled from MTDS, italicized below "]
[null,null,null,"Also note that while the tool set up to allow two years of planning, users can ignore the second year of the strategy period if it is not needed or helpful."]
[]
[null,null,null,"Types of Inputs",null,"File, Worksheets and Cell Areas"]
[]
[null,"Step 1",null,"1. Data from MTDS_ABPT",null,"MTDS_ABPT"]
[null,null,null,"1.1 Using the MTDS_ABPT version of the MTDS AT, select the chosen strategy in the \"Strategy\" worksheet cell A33.",null," Strategy, A33"]
[null,null,null,"1.2 Go to cell A1 in worksheet \"FOR_ABPT\" and copy and paste the entire worksheet by presssing control A, copy and pasting in Input_1_(from_MTDS) in cell A1.",null,"FOR_ABPT (selecting all)"]
[]
[null,"Step 2",null,"2. Key Parameters",null,"Input_2"]
[null,null,null,"2.1 Confirm the base year of data",null,"E7"]
[null,null,null,"2.2 Enter the last month of the fiscal/calendar year use, for example, 12 for December and 6 for June",null,"E8"]
[null,null,null,"2.3 Confirm the domestic (local) currency three letter code",null,"E11"]
[null,null,null,"2.4 Confirm that the units remains the same as in MTDS ",null,"E12"]
[]
[null,null,null,"3. Representative Instruments",null,"Input_2"]
[null,null,null,"3.1 Confirm the representative instruments from MTDS",null,"D18: D37"]
[null,null,null,"3.2 Confirm the interest type of representative instruments from MTDS",null,"E18: E37"]
[null,null,null,"3.3 Confirm the currency type of representative instruments from MTDS",null,"F18: F37"]
[null,null,null,"3.4 Select the ABPT category for each representative instrument by referring to the list in area D40 : I49.",null,"G18: G37"]
[]
[null,"Step 3",null,"4. Representative Instruments of Domestic Instruments",null,"Input_3"]
[null,null,null,"4.1 Update the link to Input_1_(From_MTDS) worksheet to the first domestic instrument",null,"D6"]
[null,null,null,"4.2 Update the link to Input_1_(From_MTDS) worksheet to pick up the right percentage from for the first domestic instrument in the first and second year of the strategy period",null,"E6, F6"]
[null,null,null,"4.3 Update the link to Input_1_(From_MTDS) worksheet to pick up the right amount for the first domestic instrument in the first and second year of the strategy period",null,"G6, H6"]
[null,null,null,"4.4 If there any updates from '4.1 to 4.3 then update the rows below accordingly ensuring to pick up all representative domestic instruments",null,"D6 : H25"]
[null,null,null,"4.7 Update the link to Input_1_(From_MTDS) worksheet to pick up the right yield for the first domestic instrument in the first and second year of the strategy period",null,"E28, F28"]
[null,null,null,"4.8 If the links were updated in 4.7 then update the rows below accordingly ensuring to pick up all representative domestic instruments",null,"E28 : F47"]
[null,null,null,"4.9 Update the link to Input_1_(From_MTDS) worksheet to pick up the right interest type for the first domestic instrument",null,"E50"]
[null,null,null,"4.10 If the link in 4.9 was updated then update the rows below accordingly ensuring to pick up all representative domestic instruments",null,"E50: E69"]
[null,null,null,"4.11 Confirm or update principal payments of representative domestic instruments in the first and second year of the strategy period",null,"E73, F73"]
[null,null,null,"4.12 If the link in 4.11 was updated then update the rows below accordingly ensuring to pick up all representative domestic instruments",null,"E73 : F92"]
[null,null,null,"4.13 Confirm or update interest payments of representative domestic instruments in the first and second year of the strategy period",null,"I73, J73"]
[null,null,null,"4.14 If the link in 4.13 was updated then update the rows below accordingly ensuring to pick up all representative domestic instruments",null,"I73 : J92"]
[]
[null,null,null,"5. Macro and Gross Financing",null,"Input_3"]
[null,null,null,"5.1 Confirm or update revenue, expenditure, primary deficit, foreign currency and domestic (local) currency interest and principal payments for the first and second year of the strategy period",null,"E123 : F129     E131: F132    E134: F135"]
[null,null,null,"5.2 Confirm gross foreign currency financing (converted into domestic currency) for first and second year of the strategy period",null,"E137 : F137"]
[null,null,null,"5.3 Confirm gross domestic financing for first and second year of the strategy period",null,"E141 : F141"]
[null,null,null,"5.4 Confirm the operational target for the first and second year of the strategy period",null,"E145 : F145"]
[]
[null,"Step 4",null,"6. Gross Financing Need",null,"GFN"]
[null,null,null,"Please note that, in the absence of any updates, all required entries are sourced from the MTDS AT—specifically the 'Input_1_(From_MTDS)' worksheet—where annual figures are evenly distributed across 12 months."]
[null,null,null,"6.1 Enter monthly revenue projections to replace the default entry from Input_1_(From_MTDS)",null,"J7 : AG7"]
[null,null,null,"6.2 Enter monthly expenditure projections to replace the default entry from Input_1_(From_MTDS)",null,"J8 : AG8"]
[null,null,null,"6.3 Select \"Yes\" if FX worksheet will be used for foreign currency borrowing; if the response is\"No\" rows 15, 22 and 28 will be highlighted demanding input",null,"G12"]
[null,null,null,"6.4 Enter monthly interest payments of existing domestic debt projections replacing the default entry from Input_1_(From_MTDS)",null,"J12 : AG12"]
[null,null,null,"6.5 Enter monthly interest payments of existing foreign currency debt projections replacing the default entry from Input_1_(From_MTDS)",null,"J13 : AG13"]
[null,null,null,{"$f":"\"6.6  Enter monthly interest payments of the foreign currency debt from the borrowing that will take place in year \"&Input_2!$E$9&\" and \"&Input_2!$E$9+1&\" (the latter if planning for 2 years)\"","v":"6.6  Enter monthly interest payments of the foreign currency debt from the borrowing that will take place in year 2025 and 2026 (the latter if planning for 2 years)"},null,"J15 : AG15"]
[null,null,null,"6.7 Enter monthly principal payments of existing domestic debt projections replacing the default entry from Input_1_(From_MTDS)",null,"J19 : AG19"]
[null,null,null,"6.8 Enter monthly principal payments of existing foreign currency debt projections replacing the default entry from Input_1_(From_MTDS)",null,"J20 : AG20"]
[null,null,null,{"$f":"\"6.9  Enter monthly principal payments of the foreign currency debt from the borrowing that will take place in year \"&Input_2!$E$9&\" and \"&Input_2!$E$9+1&\" (the latter if planning for 2 years)\"","v":"6.9  Enter monthly principal payments of the foreign currency debt from the borrowing that will take place in year 2025 and 2026 (the latter if planning for 2 years)"},null,"J22 : AG22"]
[null,null,null,{"$f":"\"6.10  Enter monthly foreign currency borrrowing that will take place in year \"&Input_2!$E$9&\" and \"&Input_2!$E$9+1&\" (the latter if planning for 2 years)\"","v":"6.10  Enter monthly foreign currency borrrowing that will take place in year 2025 and 2026 (the latter if planning for 2 years)"},null,"J28 : AG28"]
[null,null,null,"6.10 Enter opening cash balance that is available for debt management operations in domestic currency",null,"J31"]
[null,null,null,"6.11 Enter the minimum cash balance that one wishes to maintain throughout the year in domestic currency",null,"J32"]
[]
[null,"Step 5",null,"7. Foreign Currency Financing",null,"FX"]
[null,null,null,"Use this worksheet to specify borrowing by individual instruments as opposed to representative instruments. For example, instead of IDA/IFAD/EDF_Fixed, list each creditor separately - entering one line for IDA, one for IFAD and, one for EDF.EDF"]
[null,null,null,"7.1 Update the link or confirm the first instrument in cell C11 corresponds to the first foreign currency instrument from MTDS pulled from Input_1_(From_MTDS).",null,"C11"]
[null,null,null,"7.2 Update the link or confirm that all features for the first instrument in cell C11 are corresponding to the right information from MTDS pulled from Input_1_(From_MTDS)",null,"D11, E11, F11, G11, H11, I11, J11, K11"]
[null,null,null,"7.3 If links have updated in 7.1 and 7.2 then copy the formula to the rows below to capture all foreign currency instruments from MTDS",null,"D12 : K30"]
[null,null,null,"7.4 Update the link or confirm that the exchange rate depreciation / appreciation for the first and second year of the strategy period are corresponding to the right information from MTDS",null,"L11,    M11"]
[null,null,null,"7.5 If the links in 7.4 were updated, fix the formula for each cell and copy those to all foreign currency instruments below",null,"L12 : M30"]
[null,null,null,"7.6 Enter the number of frequency of interest payments for each instrument",null,"N11 : N30"]
[null,null,null,"7.7 Confirm the categorization information in column O is accurate",null,"O11 : O30"]
[null,null,null,"7.8 Enter monthly disbursement from foreign currency instruments by replacing the default from Input_1_(From_MTDS) - entries in this area must be in domestic currency",null,"S11 : AP30"]
[null,null,null,"Alternatively if disbursement information is only available in the original foreign currency, use the area provided in S60 : AP81 to enter that information and use formula to convert to domestic currency. Exchange rates can be found in Input_1_(From_MTDS) worksheet or FX_Macro worksheet "]
[null,null,null,"7.9 For securities (bonds and T-bills), enter the face value amount. The tool calculates cash proceeds based on the yield, coupon and frequency of coupon payments."]
[]
[null,"Step 6",null,"8. Financing Allocation for Each Domestic Instruments",null,"Instruments"]
[null,null,null,"Use this worksheet to disaggrepate representative instruments into individual instruments, e.g. T-bills disaggregated by their tenor, 3 months, 6 months, etc."]
[null,null,null,"8.1 List the representative instruments, refering to Input_1_(from MTDS) if necessary.",null,"B7 : B26"]
[null,null,null,"8.2 Based on the representative instruments in 8.1 define the individual domestic instruments.",null,"C7 : C26"]
[null,null,null,"For example, T-Bills can have tenors from 1 up to 12 months and T-Bonds can have different tenors from 2 years and above"]
[null,null,null,"8.3 From the dropdown menu select the appropriate category for each instrument in column D",null,"D7 : D26"]
[null,null,null,"8.4 In line with the strategy (from MTDS) allocate the percentage of financing for each domestic instrument for the first and second year of strategy.",null,"E7 : F26"]
[null,null,null,"As a reminder the percentages for representative instruments from MTDS are pulled in area E28: F33. Ensure the links to Input_3 are accurate and obtaining all loccal currency instruments."]
[null,null,null,"8.5 The average yield for each instrument should be entered for the first and second year of strategy.",null,"I7 : J26"]
[null,null,null,"As a reminder the average yield for the representative instruments from MTDS are pulled in area I28: J33. Ensure the links to Input_3 are accurate and obtaining all domestic instruments."]
[null,null,null,"8.6 Select the interest rate type from the dropdown menu by choosing either T-Bills, Fix or Var",null,"K7 : K26"]
[null,null,null,"8.7 Indicate if the instrument is indexed. Select \"No\" or leave empty if it is not. In addition to IDX (from MTDS), the ABPT offers a second index (INX) in case needed.",null,"L7 : L26"]
[null,null,null,"Information on indices are entered in Coupon_Yield_Indices_LX worksheet (see below)."]
[null,null,null,"8.8 Enter the maturity of each instruments (enter number values only), for T-bills their months, bonds and other instruments in years.",null,"M7 : L26"]
[null,null,null,"For non-T-bills with instruments with less than one year maturity, enter the maturity in years. For example, for 6 months maturity, =6/12 or 0.5. "]
[null,null,null,"8.9 Enter the grace period for each instruments (enter number values only) for bonds and other non-T-bills instruments in years.",null,"N7 : N26"]
[null,null,null,"8.10 Enter the frequency of coupon payments for each instrument, except for T-Bills (enter number values only)",null,"O7 : O26"]
[null,null,null,"Enter the number of times a coupon is paid during the year (e.g. 4 for quarterly coupon payments, 2 for semi-annual payments, 1 for annual payments)"]
[null,null,null,"8.11 Enter the coupon rates for bonds, and interest rates for other non-T-bill instruments, and leave the cells empty for T-Bills (enter values in percentage)",null,"P7 : Q26"]
[null,null,null,"For variable rate instruments, please enter the spread only and enter reference rates in Coupon_Yield_Indices_DX worksheet (cells E85:AB104)"]
[]
[null,"Step 7",null,"9, Auction Parameters for Domestic Instruments ",null,"Auction Parameters"]
[null,null,null,"This worksheet is used for issuance planing, where users enter issuance volumes and frequency, which should be based on market conditions (market capacity, investor base, etc.) and past experience."]
[null,null,null,"9.1 Enter the minimum volume that should be offered at the auction for each individual domestic instrument (enter values in domestic currency)",null,"C7 : C26"]
[null,null,null,"9.2 Enter the maximum volume to be offered at the auction for each individual domstic instrument (enter values in domestic currency)",null,"D7 : D26"]
[null,null,null,"9.3 Enter the number of times the individual instrument should be issued during the year (enter number values only)",null,"E7 : E26"]
[null,null,null,"9.4 Enter the tolerance of deviation from MTDS volume as a percent of deviation for each instrument",null,"F7 : F26"]
[null,null,null,"The MTDS % and volume of each instrument is available in columns G7: H26 and O7: P26, respectively."]
[]
[null,"Step 8",null,"10. Auction Design Based on MTDS",null,"Default MTDS Based"]
[null,null,null,"10.1 For each instrument, one identifies the months of issuance, by selecting \"Yes\" in area L3: AI22. "]
[null,null,null,"The Dropdown menu of all the yellow cells proposes two values (YES, NO), but user can leave blank the cells for the months without issuance"]
[null,null,null,"Column AK compares the total number of \"Yes\" against the targets given in Auction Parameters worksheet, green font means less than target and red above target."]
[null,null,null,"Based on the annual gross financing for each instrument and whether the month has been identified as an issuance month, an auction designed is produced in L26 : AI45."]
[null,null,null,"Cells in red font mean that the auction size is larger than the maximum amount entered in Auction Parameters worksheet and green fonts are less than the minimum."]
[null,null,null,"Note: it is clear from the closing balance that financing based on MTDS will fall short of the amount required as in-year debt service payments are not taken into consideration in MTDS AT. Cells W55 and AI55 show the total shortfall for the first and second year. Explanation for the shortfall of year 1 is shown in area AK55:AO60."]
[null,null,null,""]
[null,"Step 9",null,"11. Auction Design",null,"Auction Design"]
[null,null,null,"This worksheet allows for the formulation of two different auction calendars (Baseline and Alternative Scenario)"]
[null,null,null,"11.1 The Baseline scenario automatically duplicates the borrowing plan from the Default_MTDS_Based worksheet"]
[null,null,null,"Users should replace these to design their own Baseline, entering monthly issuance for each instrument.",null,"J5 : AG24"]
[null,null,null,"11.2 The Alternative scenario contains random numbers to avoid tool from generating errors, they should be overwritten by the user. ",null,"J39 : AG68"]
[]
[null,null,null,"Optional worksheets if no changes are made the average annual rates provided in MTDS are used."]
[null,"Step 10",null,"12. Domestic Instruments Borrowing Rates and Indices",null,"Coupon_Yield_Indices_DX"]
[null,null,null,"12.1 Enter monthly yield for each domestic instrument, the default uses the average given for the year from Instruments worksheet.",null,"E7 : AB26"]
[null,null,null,"12.2 Enter monthly fixed element part of coupon or interest rate for bonds and other instruments that are not T-bills, the default uses the average given for the year from Instruments worksheet.",null,"E59 : AB78"]
[null,null,null,"12.3 For variable instruments, enter the reference rates separately.",null,"E85 : AB104"]
[null,null,null,"12.4 Annual yields for each instrument at least for 10 years are helpful to generate interest payment cash flows for comparison of cost-risk indicators at end of strategy period from MTDS AT. ",null,"AD7 : AM26"]
[null,null,null,"12.5 Similarly enter annual fixed element part of coupon or interest rate for 10 years and the reference rate for variable rates. ",null,"AD59  : AM78    AD85 : AM104"]
[null,null,null,"12.6 Annual change in indices and the starting indicies should be provided from which monthly values are derived, alternatively monthly change or indices can be provided.",null,"B119 : C120, B128 :  C129"]
[null,null,null,"12.7 Alternatively monthly change or indices can be provided.",null,"F119 : AB120  F128: AB129"]
[]
[null,"Step 11",null,"13. Foreign Currency Instruments Borrowing Rates",null,"Coupon_Yield_FX"]
[null,null,null,"13.1 Enter monthly yield for each domestic instrument, the default uses the average given for the year from Instruments worksheet.",null,"E9 : AB28"]
[null,null,null,"13.2 Enter monthly fixed element part of coupon or interest rate for bonds and other instruments that are not T-bills, the default uses the average given for the year from Instruments worksheet.",null,"E61 : AB80"]
[null,null,null,"13.3 For variable instruments, enter the reference rates separately.",null,"E87 : AB106"]
[null,null,null,"13.4 Annual yields for each instrument at least for 10 years are helpful to generate interest payment cash flows for comparison of cost-risk indicators at end of strategy period from MTDS AT. ",null,"AD9 : AM28"]
[null,null,null,"13.5 Similarly enter annual fixed element part of coupon or interest rate for 10 years and the reference rate for variable rates. ",null,"AD61  : AM80    AD87 : AM106"]
[]
[null,"Step 12",null,"14. Macro and Exchange Rate Projections",null,"FX_Macro"]
[null,null,null,"The first four foreign currencies from the MTDS and their projected depreciation or appreciation from MTDS is obtained and used for both average and end of period of period."]
[null,null,null,"14.1 Update the monthly or annual depreciation or appreciation rate for the foreign currency ",null,"B12 : C15     F12 : AC15"]
[null,null,null,"14.2 Annual average exchange rates for 10 years are helpful for the main foreign currency to generate cash flows required for cost risk indicators",null,"AE21 : AN24"]
[null,null,null,"While the ABPT uses only the main currency to generate the necessary cash flows, the other currencies are helpful for users that may want to convert disbursement of borrowing in original currency into domestic currency. "]
[null,null,null,"14.3 Update the monthly and annual depreciation or appreciation rate for end of period exchange rate",null,"B32 : C35     F32 : AC35"]
[null,null,null,"14.4 Annual end-of-period exchange rates for 10 years are helpful for the main foreign currency to generate projections of outstanding amount",null,"AE41 : AN44"]
[null,null,null,"14.5 Update GDP projections used for calculation of cost indicators",null,"C51 : D51"]
[null,null,null,{"$f":"\"14.6 Update the annual revenue projections, which is used to calculate cost indicators. Note that for the \"&Input_2!E9&\", it is obtained from GFN worksheet\"","v":"14.6 Update the annual revenue projections, which is used to calculate cost indicators. Note that for the 2025, it is obtained from GFN worksheet"},null,"C57 : D57"]
[null,null,null,"14.7 Update International Reserves Projections in main foreign currency (used to calculate cost-risk indicators)",null,"C63 : D63"]

{"sheet":"Input_1_(From_MTDS)","index":3,"n_rows":497,"n_cols":70,"rows_kept":497,"cut":false,"hidden":false,"merged":[]}
[null,"DO NOT MAKE ANY CHANGES IN THIS WORKSHEET."]
[]
[null,"PART 1",null,null,null,"FROM EXISTING DEBT WORKSHEET"]
[]
[null,null,null,null,null,"Time horizon (years)",4,"Instrument Nr.","Instrument Type / Name","Fix / Var/ T-bills","For PV calculation, apply discount rate? ","Maturity (Years)","Grace (years)","Currency Type","Currency (3-letter code)"]
[null,null,null,null,null,"Base year of data",2024,"USD_1","ADF_Fixed","Fix","Yes",40,10,"FX","USD"]
[null,null,null,null,null,"Start year of analysis",2025,"USD_2","IDA/IFAD/EDF_Fixed","Fix","Yes",35,7,"FX","USD"]
[null,null,null,null,null,"Calendar/fiscal year","Calendar","USD_3","IBRD/ADB/IDB_Fixed","Fix","Yes",25,5,"FX","USD"]
[null,null,null,null,null,"Country","Utopia","USD_4","IBRD/ADB/IDB_Var","Var","Yes",25,5,"FX","USD"]
[null,null,null,null,null,"Local currency (name/3-letter code)","UTP","USD_5","Bilateral_Fixed","Fix","Yes",20,5,"FX","USD"]
[null,null,null,null,null,"units","millions","USD_6","Commercial Bank_Var","Var","No",5,1,"FX","USD"]
[null,null,null,null,null,"Debt Data Input in Local Currency","No","USD_7",0,0,0,0,0,"FX","USD"]
[null,null,null,null,null,"Debt Data Input in Local Currency",false,"USD_8",0,0,0,0,0,"FX","USD"]
[null,null,null,null,null,null,null,"USD_9",0,0,0,0,0,"FX","USD"]
[null,null,null,null,null,null,null,"USD_10",0,0,0,0,0,"FX","USD"]
[null,null,null,null,null,null,null,"UTP_11","T-Bills_Fixed","T-bills","No",1,0,"DX","UTP"]
[null,null,null,null,null,null,null,"UTP_12","T-Bonds 3 YR_Fixed","Fix","No",3,2,"DX","UTP"]
[null,null,null,null,null,null,null,"UTP_13","T-Bonds 5 YR_Fixed","Fix","No",5,4,"DX","UTP"]
[null,null,null,null,null,null,null,"UTP_14","T-Bonds 10 YR_Fixed","Fix","No",10,9,"DX","UTP"]
[null,null,null,null,null,null,null,"UTP_15",0,0,"No",0,0,"DX","UTP"]
[null,null,null,null,null,null,null,"UTP_16",0,0,0,0,0,"DX","UTP"]
[null,null,null,null,null,null,null,"UTP_17",0,0,0,0,0,"DX","UTP"]
[null,null,null,null,null,null,null,"UTP_18",0,0,0,0,0,"DX","UTP"]
[null,null,null,null,null,null,null,"UTP_19",0,0,0,0,0,"DX","UTP"]
[null,null,null,null,null,null,null,"IDX_20","Indexed Instrument","Var","No",5,4,"DX","IDX"]
[]
[]
[]
[]
[null,null,null,null,null,"Risk Indicators",null,"External debt","Domestic debt","Total debt"]
[null,null,null,null,null,"Amount (in millions of UTP)",null,17607.385331278343,9738.8496329999998,27346.234964278345]
[null,null,null,null,null,"Amount (in millions of USD)",null,1173.8256887518896,649.25664219999999,1823.0823309518896]
[null,null,null,null,null,"Nominal debt as percent of GDP",null,28.324924228578208,15.666845061782608,43.991769290360814]
[null,null,null,null,null,"PV as percent of GDP1",null,21.904689533592617,15.666845061782611,37.571534595375226]
[null,null,null,null,null,"Cost of debt2","Interest payment as percent of GDP3",0.68262063454502697,2.2433361770576083,2.9259568116026355]
[null,null,null,null,null,null,"Weighted Av. IR (percent)",2.4099645564322549,14.319004038215438,6.6511460184524838]
[null,null,null,null,null,"Refinancing risk2","ATM (years)",9.3401527064503931,3.6969065685645335,7.632547227497497]
[null,null,null,null,null,null,"Debt maturing in 1yr (percent of total)",11.262863236436562,39.340423370103792,19.75892992365738]
[null,null,null,null,null,null,"Debt maturing in 1yr (percent of GDP)",4.0668509707778648,6.1634031760434773,10.230254146821343]
[null,null,null,null,null,"Interest rate risk2","ATR (years)",8.7963097533349579,3.696906568564533,7.2532672198462391]
[null,null,null,null,null,null,"Debt refixing in 1yr (percent of total)",28.996649539641822,39.340423370103792,32.126600712135541]
[null,null,null,null,null,null,"Fixed rate debt incl T-bills (percent of total)",77.992947952705975,99.999999999999972,84.652122784594368]
[null,null,null,null,null,null,"T-bills (percent of total)",0,39.340423370103792,11.904127668668874]
[null,null,null,null,null,"FX risk","FX debt  (percent of total debt)",null,null,64.386872102424348]
[null,null,null,null,null,null,"ST FX  debt (percent of reserves)",null,null,6.5971318685000391]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Principal Payments in Domestic Currency",null,"Sum principal repayment",2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,null,"ADF_Fixed","FX","Fix","USD_1","USD",4358.4011444279586,0,48.375157508464305,53.869334154884541,83.605733033743874,102.12847089487177,100.65140837702536,106.02849986835948,130.62833625731852,116.11318443905628,118.15525434279435,120.20109907618793,129.03494854286515,129.0357344866338,129.0357344866338,127.36009166548524,127.46045724171697,127.46045724171697,132.98954734292647,132.98577251327094,132.98577251327094,132.98577251327094,133.11362444389826,127.58453434268877,127.58453434268877,127.58453434268877,127.58453434268877,127.58453434268877,127.58453434268877,120.47089963560549,110.90768944769033,104.29887627197452,104.98974618319328,104.21996112679989,82.774260844007756,87.831576871915644,76.524257293810649,76.524257293810649,76.478692297113682,76.478692297113682,76.478692297113682,37.406941814960767,18.341788540598547,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDA/IFAD/EDF_Fixed","FX","Fix","USD_2","USD",9379.2138900655718,0,396.83320737093891,382.67777924996278,391.22452896374011,411.09443518060345,432.37172021009064,456.04509020963809,481.9492526578486,482.12342059025974,482.2105033904557,482.38467102556848,482.8681255171399,481.41317870705069,481.54380358751695,481.7179711015965,481.89213714486755,482.06630477895754,482.24047299059737,482.41463851223244,482.50172329941802,74.187415330624475,65.783842404469496,65.783842404469496,65.783842404469496,65.783842404469496,85.539816510680211,62.046426362467187,57.217751761026769,57.217751761026769,42.296394233382983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IBRD/ADB/IDB_Fixed","FX","Fix","USD_3","USD",642.53832577354615,0,461.82579049086621,104.25910317018807,0,3.6939095239458175,3.8840420078154065,4.0955896414703501,4.3186593959507009,4.3186593959507009,4.3186593959507009,4.3186593959507009,4.3186593959507009,4.3186593959507009,4.3186593959507009,4.3186593959507009,4.3186593959507009,4.3186593959507009,4.3186593959507009,4.3186593959507009,4.3186593959507009,4.3186593959507009,4.3186593959504593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IBRD/ADB/IDB_Var","FX","Var","USD_4","USD",1339.1235508288039,0,362.69890149012133,238.36964068274304,240.17464949213402,174.64778062918353,70.599339351255324,58.624766817554288,47.911201901100263,47.911201901100263,47.911201901100263,47.911201901100263,2.3636647614117163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Bilateral_Fixed","FX","Fix","USD_5","USD",3126.0067184660597,0,661.83861837270842,660.91802254401023,692.84727402256397,727.77247549176388,382.61759794080837,3.0576215911982296E-3,3.2241575377530566E-3,3.2241575377530566E-3,3.2241575377530566E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commercial Bank_Var","FX","Var","USD_6","USD",3600.5406895145206,0,596.4708201153029,848.65379679932016,539.37612460853813,557.46799633318346,326.21404256662504,370.9664547294222,361.39145436212868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"FX",0,"USD_7","USD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"FX",0,"USD_8","USD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"FX",0,"USD_9","USD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"FX",0,"USD_10","USD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T-Bills_Fixed","DX","T-bills","UTP_11","UTP",3831.3046769999996,0,3831.3046769999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T-Bonds 3 YR_Fixed","DX","Fix","UTP_12","UTP",225.68828000000002,0,0,100.37065,125.31763000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T-Bonds 5 YR_Fixed","DX","Fix","UTP_13","UTP",5090.1566759999996,0,0,0,0,0,2541.5268019999999,0,2548.6298739999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T-Bonds 10 YR_Fixed","DX","Fix","UTP_14","UTP",591.69999999999993,0,0,0,0,0,0,0,0,0,0,591.69999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"DX",0,"UTP_15","UTP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"DX",0,"UTP_16","UTP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"DX",0,"UTP_17","UTP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"DX",0,"UTP_18","UTP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,"DX",0,"UTP_19","UTP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Indexed Instrument","DX","Var","IDX_20","IDX",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,32184.67395207646,0,6359.3471723484017,2389.1183266011085,2072.5459401207204,1976.8050680535518,3857.8649524536204,995.76345888803553,3574.8320027318841,650.46969048390474,652.59884318783872,1246.5156313988073,618.58539821736758,614.76757258963517,614.89819747010142,613.39672216303245,613.67125378253525,613.84542141662519,619.54867972947454,619.71907042145415,619.80615520863967,211.49184723984612,203.21612624431819,193.36837674715827,193.36837674715827,193.36837674715827,213.12435085336898,189.63096070515596,184.80228610371555,177.68865139663225,153.20408368107331,104.29887627197452,104.98974618319328,104.21996112679989,82.774260844007756,87.831576871915644,76.524257293810649,76.524257293810649,76.478692297113682,76.478692297113682,76.478692297113682,37.406941814960767,18.341788540598547,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Outstanding Stock in Domestic Currency",null,"implied IR on DX debt only",2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,null,"ADF_Fixed","Fix","FX","USD_1","USD","",3133.9241798090579,3243.0625907392973,3347.492771404754,3425.605942796416,3496.1561879649594,3575.4585266152158,3664.1704000525165,3733.114204333292,3617.0010198942359,3498.8457655514412,3378.6446664752534,3249.6097179323883,3120.573983445754,2991.5382489591202,2864.1781572936352,2736.7177000519182,2609.2572428102012,2476.2676954672747,2343.2819229540037,2210.2961504407326,2077.3103779274616,1944.1967534835635,1816.6122191408745,1689.0276847981856,1561.4431504554968,1433.858616112808,1306.2740817701192,1178.6895474274304,1058.2186477918249,947.31095834413463,843.01208207216007,738.02233588896684,633.80237476216701,551.02811391815919,463.19653704624358,386.67227975243293,310.14802245862234,233.66933016150864,157.19063786439497,80.711945567281276,43.305003752320523,24.96321521172198,6.621426671122796,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12,-1.5244148311178037E-12]
[null,null,null,"IDA/IFAD/EDF_Fixed","Fix","FX","USD_2","USD","",6953.0929317445498,6905.7278086435181,6860.1305916716965,6800.3221042830965,6732.0198376689314,6646.157864083084,6552.1013842476068,6427.0178762227488,5944.8944556324886,5462.6839522420332,4980.2992812164648,4497.4311556993243,4016.0179769922743,3534.474173404757,3052.7562023031605,2570.8640651582928,2088.7977603793352,1606.5572873887379,1124.1426488765053,641.64092557708727,567.45351024646288,501.66966784199337,435.88582543752386,370.10198303305441,304.3181406285849,218.7783241179047,156.7318977554375,99.514145994410725,42.296394233383957,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13,9.7298049639122409E-13]
[null,null,null,"IBRD/ADB/IDB_Fixed","Fix","FX","USD_3","USD","",589.19166879900513,156.9791289556197,60.382449576311821,63.299553289102107,62.796461907078069,62.144672125045631,61.433844622054323,60.461231543308834,56.142572147358131,51.823912751407434,47.50525335545673,43.186593959506027,38.86793456355533,34.549275167604627,30.230615771653927,25.911956375703223,21.593296979752523,17.274637583801823,12.955978187851121,8.6373187919004195,4.3186593959497195,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13,-7.3977218566638568E-13]
[null,null,null,"IBRD/ADB/IDB_Var","Var","FX","USD_4","USD","",1149.4740727792203,844.54866951146391,647.40291547450806,438.50459646670106,285.96105431976491,230.08066928921664,183.98744076088278,146.09727046471249,98.186068563612224,50.274866662511968,2.3636647614117066,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15]
[null,null,null,"Bilateral_Fixed","Fix","FX","USD_5","USD","",2730.1841549975093,2205.5668042990769,1652.3063262074554,1039.2827253327514,363.89864758262797,1.1598750602853376E-2,9.1728647751845322E-3,6.4483150771825481E-3,3.2241575394294916E-3,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12]
[null,null,null,"Commercial Bank_Var","Var","FX","USD_6","USD","",3051.5183231490005,2608.4192863499661,1887.086962980208,1438.8768712950389,953.94010443121579,676.82715661056557,342.72466552681499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"FX","USD_7","USD","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"FX","USD_8","USD","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"FX","USD_9","USD","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"FX","USD_10","USD","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T-Bills_Fixed","T-bills","DX","UTP_11","UTP",0.13,3831.3046769999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T-Bonds 3 YR_Fixed","Fix","DX","UTP_12","UTP",0.13933161199154867,225.68828000000002,225.68828000000002,125.31763000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T-Bonds 5 YR_Fixed","Fix","DX","UTP_13","UTP",0.15075383749445118,5090.1566760000005,5090.1566760000005,5090.1566760000005,5090.1566760000005,5090.1566760000005,2548.6298740000002,2548.6298740000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T-Bonds 10 YR_Fixed","Fix","DX","UTP_14","UTP",0.16500000000000001,591.69999999999993,591.69999999999993,591.69999999999993,591.69999999999993,591.69999999999993,591.69999999999993,591.69999999999993,591.69999999999993,591.69999999999993,591.69999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"DX","UTP_15","UTP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"DX","UTP_16","UTP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"DX","UTP_17","UTP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"DX","UTP_18","UTP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"DX","UTP_19","UTP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Indexed Instrument","Var","DX","IDX_20","IDX",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,0,27346.234964278341,21871.849244498942,20261.976323314932,18887.748469463106,17576.628969874579,14331.010361473731,13944.75678207465,10958.397030879139,10307.927340395236,9655.3284972073961,8408.812865808588,7790.2274675912213,7175.4598950015861,6560.5616975314842,5947.1649753684515,5333.4937215859154,4719.6483001692905,4100.0996204398161,3480.3805500183621,2860.574394809722,2649.0825475698762,2445.8664213255579,2252.4980445783995,2059.129667831241,1865.7612910840826,1652.6369402307137,1463.0059795255577,1278.203693421842,1100.5150420252098,947.31095834413657,843.012082072162,738.02233588896877,633.80237476216894,551.02811391816113,463.19653704624545,386.6722797524348,310.14802245862421,233.66933016151054,157.19063786439688,80.711945567283166,43.305003752322428,24.963215211723881,6.621426671124695,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13,3.7548682842056696E-13]
[]
[null,null,null,null,null,null,"Interest Payments in Domestic Currency",null,"implied IR on FX debt only","Implied IR",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,null,"ADF_Fixed","Fix","FX","USD_1","USD",7.8769560948534698E-3,7.8769560948534698E-3,24.68578316895562,25.510215851581727,26.319087631503677,26.987135007390712,27.570824581777938,28.276491822519155,28.978069131524308,27.99835660959441,27.127507726301491,26.241343318730532,25.339835075659128,24.372072961587641,23.404304952937881,22.436536944288132,21.48133625679699,20.525382827484115,19.569429398171238,18.572007793099289,17.574614499249758,16.577221205400228,15.579827911550691,14.581475728221458,13.624591720651294,12.667707713081125,11.710823705510959,10.753939697940794,9.797055690370625,8.8401716828004613,7.9366399355334183,7.1048322646757409,6.3225906926359334,5.5351675962619824,4.7535178878109834,4.1327109314809247,3.4739741049415573,2.9000421752379775,2.3261102455343976,1.7525200533060448,1.1789298610776919,0.60533966884933943,0.32478760523713363,0.18722419118264458,4.9660777128150708E-2,7.7094718314232401E-8,7.7094718314232401E-8,7.7094718314232401E-8,7.7094718314232401E-8,7.7094718314232401E-8,7.7094718314232401E-8,7.7094718314232401E-8,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDA/IFAD/EDF_Fixed","Fix","FX","USD_2","USD",7.9562175678994408E-3,7.9562175678994408E-3,55.320320134783415,54.872103228754604,54.485630761025263,54.119803862276875,53.631336338217515,53.098730359237521,52.347701572411843,48.696180494699178,45.042917737662407,41.388784152623678,37.732908891233819,34.072972300561595,30.423621247841631,26.772963946317009,23.120564969651586,19.466424332553451,15.810542019114424,12.152918023558991,8.4935523727872084,4.8333158741435724,4.2559013268485018,3.7625225088149796,3.2691436907814575,2.7757648727479372,2.2823860547144159,1.6408374308843143,1.1754892331658109,0.74635609495811017,0.31722295675040935,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,3.6980749490190961E-14,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IBRD/ADB/IDB_Fixed","Fix","FX","USD_3","USD",5.0469147770280699E-2,5.0469147770280699E-2,29.736001397635274,9.2455828468753136,4.741136541353792,4.9801288201837357,4.9455506885513421,4.9081546263380504,4.8520138313505949,4.5285462425938876,4.2050786538371803,3.8816110650804734,3.558143476323766,3.2346758875670583,2.9112082988103509,2.5877407100536436,2.2642731212969367,1.9408055325402291,1.6173379437835218,1.2938703550268142,0.97040276627010658,0.64693517751339913,0.32346758875669157,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,2.1329785601992793E-15,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IBRD/ADB/IDB_Var","Var","FX","USD_4","USD",1.0922712426266268E-2,1.0922712426266268E-2,12.555374738416486,14.717111020552727,15.09586246786237,12.076242434691531,8.9861227382291453,7.940697554042246,6.3498973005330512,4.7817636623100404,3.2136300240870286,1.645496385864017,7.7362747641005258E-2,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16]
[null,null,null,"Bilateral_Fixed","Fix","FX","USD_5","USD",3.1507863664132663E-2,3.1507863664132663E-2,86.022270133636752,69.396830638965511,51.963991869650897,32.750216424476676,11.478948392933551,4.2806702276775206E-4,3.385365414640708E-4,2.2569102764271383E-4,1.1284551382135684E-4,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commercial Bank_Var","Var","FX","USD_6","USD",7.0788366101606701E-2,7.0788366101606701E-2,216.01199622483244,194.55290268887745,152.06210941756382,122.19850982749465,86.034855818224315,62.129666782786451,31.460571668040771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"FX","USD_7","USD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"FX","USD_8","USD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"FX","USD_9","USD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"FX","USD_10","USD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T-Bills_Fixed","T-bills","DX","UTP_11","UTP","",0.13,498.06960800999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T-Bonds 3 YR_Fixed","Fix","DX","UTP_12","UTP","",0.13933161199154867,31.44551186,31.44551186,17.79510346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T-Bonds 5 YR_Fixed","Fix","DX","UTP_13","UTP","",0.15075383749445118,767.36065235499984,767.36065235499984,767.36065235499984,767.36065235499984,767.36065235499984,391.214685659,391.214685659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"T-Bonds 10 YR_Fixed","Fix","DX","UTP_14","UTP","",0.16500000000000001,97.630499999999998,97.630499999999998,97.630499999999998,97.630499999999998,97.630499999999998,97.630499999999998,97.630499999999998,97.630499999999998,97.630499999999998,97.630499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"DX","UTP_15","UTP","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"DX","UTP_16","UTP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"DX","UTP_17","UTP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"DX","UTP_18","UTP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,0,0,"DX","UTP_19","UTP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Indexed Instrument","Var","DX","IDX_20","IDX",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total"]
[null,null,null,null,null,"Total",null,null,null,null,1818.8380180232598,1264.7314104906072,1187.4540745039596,1118.1031887315141,1057.6387909129337,645.19935487094619,612.83377769940194,183.63557270022517,177.21974698740192,170.78773492229871,66.708250190857711,61.679721149716293,56.739134499589866,51.797241600658786,46.866174347745513,41.932612692577798,36.997309361069185,32.018796171685089,27.038569638307074,22.057472257057199,20.159196827155885,18.343998237036441,16.893735411432754,15.443472585829063,13.993209760225378,12.39477712882511,10.972544923536438,9.5865277777585725,8.2538628922838289,7.10483226467578,6.3225906926359725,5.5351675962620215,4.7535178878110225,4.1327109314809638,3.4739741049415964,2.9000421752380166,2.3261102455344367,1.7525200533060838,1.178929861077731,0.60533966884937829,0.32478760523717248,0.18722419118268346,4.9660777128189601E-2,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16]
[]
[]
[]
[null,null,null,null,null,"Principal Payments",null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,null,null,null,"Using projected exchange and interest rates"]
[null,null,null,null,null,"Domestic",null,null,null,null,3831.3046769999996,100.37065,125.31763000000001,0,2541.5268019999999,0,2548.6298739999997,0,0,591.69999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3831.3046769999996,"T-bills",null,null,null,null,3831.3046769999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,"Var",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5907.5449559999988,"Fix",null,null,null,null,0,100.37065,125.31763000000001,0,2541.5268019999999,0,2548.6298739999997,0,0,591.69999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"External",null,null,null,null,2528.0424953484021,2288.7476766011087,1947.2283101207199,1976.8050680535516,1316.3381504536203,995.76345888803564,1026.2021287318844,650.46969048390474,652.59884318783872,654.81563139880745,618.58539821736758,614.76757258963517,614.89819747010142,613.39672216303245,613.67125378253525,613.84542141662519,619.54867972947454,619.71907042145415,619.80615520863967,211.49184723984612,203.21612624431819,193.36837674715827,193.36837674715827,193.36837674715827,213.12435085336898,189.63096070515596,184.80228610371555,177.68865139663225,153.20408368107331,104.29887627197452,104.98974618319328,104.21996112679989,82.774260844007756,87.831576871915644,76.524257293810649,76.524257293810649,76.478692297113682,76.478692297113682,76.478692297113682,37.406941814960767,18.341788540598547,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,"T-bills",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4939.6642403433234,"Var",null,null,null,null,959.16972160542423,1087.0234374820632,779.55077410067213,732.11577696236702,396.81338191788035,429.5912215469765,409.30265626322893,47.911201901100263,47.911201901100263,47.911201901100263,2.3636647614117163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17506.160078733137,"Fix",null,null,null,null,1568.8727737429779,1201.7242391190457,1167.6775360200479,1244.6892910911847,919.5247685357399,566.17223734105914,616.89947246865552,602.55848858280444,604.68764128673843,606.90442949770716,616.22173345595581,614.76757258963517,614.89819747010142,613.39672216303245,613.67125378253525,613.84542141662519,619.54867972947454,619.71907042145415,619.80615520863967,211.49184723984612,203.21612624431819,193.36837674715827,193.36837674715827,193.36837674715827,213.12435085336898,189.63096070515596,184.80228610371555,177.68865139663225,153.20408368107331,104.29887627197452,104.98974618319328,104.21996112679989,82.774260844007756,87.831576871915644,76.524257293810649,76.524257293810649,76.478692297113682,76.478692297113682,76.478692297113682,37.406941814960767,18.341788540598547,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,null,6359.3471723484017,2389.1183266011085,2072.5459401207199,1976.8050680535516,3857.8649524536204,995.76345888803564,3574.8320027318841,650.46969048390474,652.59884318783872,1246.5156313988073,618.58539821736758,614.76757258963517,614.89819747010142,613.39672216303245,613.67125378253525,613.84542141662519,619.54867972947454,619.71907042145415,619.80615520863967,211.49184723984612,203.21612624431819,193.36837674715827,193.36837674715827,193.36837674715827,213.12435085336898,189.63096070515596,184.80228610371555,177.68865139663225,153.20408368107331,104.29887627197452,104.98974618319328,104.21996112679989,82.774260844007756,87.831576871915644,76.524257293810649,76.524257293810649,76.478692297113682,76.478692297113682,76.478692297113682,37.406941814960767,18.341788540598547,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"CHECK",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,"Interest Payments",null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,null,null,null,"Using projected exchange and interest rates"]
[null,null,null,null,null,"Domestic",null,null,null,null,1394.5062722249997,896.43666421499984,882.78625581499978,864.99115235499983,864.99115235499983,488.84518565899998,488.84518565899998,97.630499999999998,97.630499999999998,97.630499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"T-bills",null,null,null,null,498.06960800999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Var",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Fix",null,null,null,null,896.43666421499984,896.43666421499984,882.78625581499978,864.99115235499983,864.99115235499983,488.84518565899998,488.84518565899998,97.630499999999998,97.630499999999998,97.630499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"External",null,null,null,null,424.33174579825999,368.29474627560728,304.66781868895981,253.1120363765142,192.64763855793379,156.35416921194619,123.98859204040201,86.005072700225156,79.589246987401921,73.157234922298713,66.708250190857711,61.679721149716293,56.739134499589866,51.797241600658786,46.866174347745513,41.932612692577798,36.997309361069185,32.018796171685089,27.038569638307074,22.057472257057199,20.159196827155885,18.343998237036441,16.893735411432754,15.443472585829063,13.993209760225378,12.39477712882511,10.972544923536438,9.5865277777585725,8.2538628922838289,7.10483226467578,6.3225906926359725,5.5351675962620215,4.7535178878110225,4.1327109314809638,3.4739741049415964,2.9000421752380166,2.3261102455344367,1.7525200533060838,1.178929861077731,0.60533966884937829,0.32478760523717248,0.18722419118268346,4.9660777128189601E-2,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16]
[null,null,null,null,null,"T-bills",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Var",null,null,null,null,228.56737096324892,209.27001370943017,167.15797188542618,134.27475226218618,95.020978556453457,70.070364336828703,37.810468968573822,4.7817636623100404,3.2136300240870286,1.645496385864017,7.7362747641005258E-2,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16]
[null,null,null,null,null,"Fix",null,null,null,null,195.76437483501107,159.02473256617714,137.50984680353363,118.837284114328,97.626660001480332,86.283804875117482,86.178123071828196,81.223309037915115,76.375616963314897,71.511738536434692,66.630887443216707,61.679721149716293,56.739134499589866,51.797241600658786,46.866174347745513,41.932612692577798,36.997309361069185,32.018796171685089,27.038569638307074,22.057472257057199,20.159196827155885,18.343998237036441,16.893735411432754,15.443472585829063,13.993209760225378,12.39477712882511,10.972544923536438,9.5865277777585725,8.2538628922838289,7.10483226467578,6.3225906926359725,5.5351675962620215,4.7535178878110225,4.1327109314809638,3.4739741049415964,2.9000421752380166,2.3261102455344367,1.7525200533060841,1.1789298610777312,0.60533966884937851,0.32478760523717271,0.18722419118268369,4.9660777128189816E-2,7.7094757427791166E-8,7.7094757427791166E-8,7.7094757427791166E-8,7.7094757427791166E-8,7.7094757427791166E-8,7.7094757427791166E-8,7.7094757427791166E-8,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,null,1818.8380180232598,1264.7314104906072,1187.4540745039596,1118.1031887315139,1057.6387909129337,645.19935487094619,612.83377769940194,183.63557270022517,177.21974698740192,170.78773492229871,66.708250190857711,61.679721149716293,56.739134499589866,51.797241600658786,46.866174347745513,41.932612692577798,36.997309361069185,32.018796171685089,27.038569638307074,22.057472257057199,20.159196827155885,18.343998237036441,16.893735411432754,15.443472585829063,13.993209760225378,12.39477712882511,10.972544923536438,9.5865277777585725,8.2538628922838289,7.10483226467578,6.3225906926359725,5.5351675962620215,4.7535178878110225,4.1327109314809638,3.4739741049415964,2.9000421752380166,2.3261102455344367,1.7525200533060838,1.178929861077731,0.60533966884937829,0.32478760523717248,0.18722419118268346,4.9660777128189601E-2,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16]
[null,null,null,null,null,"CHECK",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"PART 2",null,null,null,"FROM MACRO AND MARKET WORKSHEET"]
[]
[null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,null,null,"UTP millions"]
[null,null,null,null,null,"Budgeted Revenue and Grants",11351.351351351352,12530.338123026353,15930.7583133111,17175.661740918898,18120.116880603699,19475.646435745999,19475.646435745999,19475.646435745999,19475.646435745999,19475.646435745999,19475.646435745999]
[null,null,null,null,null,"Budgeted Primary Expenditure",16123,18276.557469936099,19618.041090426501,22442.6554224053,23569.878603350899,24045.259462180999,24045.259462180999,24045.259462180999,24045.259462180999,24045.259462180999,24045.259462180999]
[null,null,null,null,null,"Total Expenditures including budgeted interest payments",19906.783783783783,25431.756445715062,29084.658161853298,34539.863698992551,45247.221445680247,49098.106047644396,49098.106047644396,49098.106047644396,49098.106047644396,49098.106047644396,49098.106047644396]
[null,null,null,null,null,"Budgeted interest payments",3783.7837837837833,7155.1989757789634,9466.6170714267973,12097.208276587251,21677.342842329348,25052.846585463401,25052.846585463401,25052.846585463401,25052.846585463401,25052.846585463401,25052.846585463401]
[null,null,null,null,null,"International reserves (USD million)",2432.4324324324325,2702.7027027027025,3243.2432432432429,4324.3243243243242,5664.864864864865,6542.9189189189192,6542.9189189189192,6542.9189189189192,6542.9189189189192,6542.9189189189192,6542.9189189189192]
[null,null,null,null,null,"GDP ",62162.16216216216,72972.972972972973,86486.486486486479,102702.70270270269,105783.78378378377,108957.29729729729,108957.29729729729,108957.29729729729,108957.29729729729,108957.29729729729,108957.29729729729]
[]
[null,null,null,null,null,"UTP millions",2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,null,null,"Revenues, grants, & other items",11351.351351351352,12530.338123026353,15930.7583133111,17175.661740918898,18120.116880603699,19475.646435745999,19475.646435745999,19475.646435745999,19475.646435745999,19475.646435745999,19475.646435745999]
[null,null,null,null,null,"Non-budgetary assets that reduce gross financing requirement",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"    Total Cash-flow",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"  Use of existing funds/deposits",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"  Privatization proceeds/asset sales",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"  Other",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"   Available Amount (%)",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"  Use of existing funds/deposits ",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"  Privatization proceeds/asset sales",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"  Other",0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"UTP millions",2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,null,null,"Expenditure & other items",16123,18276.557469936099,19618.041090426501,22442.6554224053,23569.878603350899,24045.259462180999,24045.259462180999,24045.259462180999,24045.259462180999,24045.259462180999,24045.259462180999]
[null,null,null,null,null,"Non-budgeted expenses that increase gross financing requirement",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"    Total Cash-flow",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"   Contingent Liabilities",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"   Arrear clearance / Overdraft repayments/ Asset Acquisition",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"   Other",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"    Probability/Applicable Amount (%)",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"   Contingent Liabilities",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"   Arrear clearance / Overdraft repayments/ Asset Acquisition",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"   Other",0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[]
[null,null,null,null,null,"USD",15,15.753912153268658,16.522887953336767,17.321116215570189,18.194242943756628,19.130734912657903,20.172706573291169,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129]
[null,null,null,null,null,"EUR",15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942]
[null,null,null,null,null,"JPY",9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2]
[null,null,null,null,null,"CNY",2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284]
[null,null,null,null,null,"IDX",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"UTP",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,null,null,null,null,null,null,"INSTRUMENT INTEREST RATE PROJECTIONS",2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,null,null,null,"ADF_Fixed",null,null,"USD_1",7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3]
[null,null,null,null,null,"IDA/IFAD/EDF_Fixed",null,null,"USD_2",0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,null,"IBRD/ADB/IDB_Fixed",null,null,"USD_3",2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2]
[null,null,null,null,null,"IBRD/ADB/IDB_Var",null,null,"USD_4",1.04E-2,1.6615000000000001E-2,2.2242999999999999E-2,2.6218000000000002E-2,2.9885999999999999E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2,3.2730000000000002E-2]
[null,null,null,null,null,"Bilateral_Fixed",null,null,"USD_5",3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2]
[null,null,null,null,null,"Commercial Bank_Var",null,null,"USD_6",6.7400749807011634E-2,7.2436049807011627E-2,7.6235049807011623E-2,7.8611049807011626E-2,7.9998049807011626E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2,8.1278049807011629E-2]
[null,null,null,null,null,0,null,null,"USD_7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,"USD_8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,"USD_9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,"USD_10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"T-Bills_Fixed",null,null,"UTP_11",0.13,4.4999999999999998E-2,4.8599999999999997E-2,4.9099999999999998E-2,0.05,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2,5.21E-2]
[null,null,null,null,null,"T-Bonds 3 YR_Fixed",null,null,"UTP_12",0.13933161199154867,7.2776343326290585E-2,7.3300000000000004E-2,7.3499999999999996E-2,7.4499999999999997E-2,7.4700000000000003E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,null,null,null,"T-Bonds 5 YR_Fixed",null,null,"UTP_13",0.1507538374944512,8.5006977262638575E-2,8.7499999999999994E-2,0.09,9.1499999999999998E-2,9.2499999999999999E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2,9.3299999999999994E-2]
[null,null,null,null,null,"T-Bonds 10 YR_Fixed",null,null,"UTP_14",0.16500000000000001,0.14530000000000001,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999]
[null,null,null,null,null,0,null,null,"UTP_15",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,"UTP_16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,"UTP_17",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,"UTP_18",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,null,null,"UTP_19",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Indexed Instrument",null,null,"IDX_20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"PART 3",null,null,null,"STRATEGY WORKSHEET"]
[]
[null,null,null,null,null,"FROM STRATEGY  WORKSHEET [SELECTED STRATEGY]"]
[null,null,null,null,null,"Strategy 2",null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"ADF_Fixed","Fix","FX",null,"USD_1","External",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"IDA/IFAD/EDF_Fixed","Fix","FX",null,"USD_2","External",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"IBRD/ADB/IDB_Fixed","Fix","FX",null,"USD_3","External",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"IBRD/ADB/IDB_Var","Var","FX",null,"USD_4","External",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Bilateral_Fixed","Fix","FX",null,"USD_5","External",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Commercial Bank_Var","Var","FX",null,"USD_6","External",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,0,0,"FX",null,"USD_7","External",0,0,0,0,0,0,0,0,0,0]
[null,0,0,"FX",null,"USD_8","External",0,0,0,0,0,0,0,0,0,0]
[null,0,0,"FX",null,"USD_9","External",0,0,0,0,0,0,0,0,0,0]
[null,0,0,"FX",null,"USD_10","External",0,0,0,0,0,0,0,0,0,0]
[null,"T-Bills_Fixed","T-bills","DX",null,"UTP_11","Domestic",0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"T-Bonds 3 YR_Fixed","Fix","DX",null,"UTP_12","Domestic",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"T-Bonds 5 YR_Fixed","Fix","DX",null,"UTP_13","Domestic",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"T-Bonds 10 YR_Fixed","Fix","DX",null,"UTP_14","Domestic",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,0,0,"DX",null,"UTP_15","Domestic",0,0,0,0,0,0,0,0,0,0]
[null,0,0,"DX",null,"UTP_16","Domestic",0,0,0,0,0,0,0,0,0,0]
[null,0,0,"DX",null,"UTP_17","Domestic",0,0,0,0,0,0,0,0,0,0]
[null,0,0,"DX",null,"UTP_18","Domestic",0,0,0,0,0,0,0,0,0,0]
[null,0,0,"DX",null,"UTP_19","Domestic",0,0,0,0,0,0,0,0,0,0]
[null,"Indexed Instrument","Var","DX",null,"IDX_20","Domestic",0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,"Total Gross Financing in local currency (UTP)"]
[null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"FX","ADF_Fixed","Fix","USD_1","External",1392.4404537281407,1085.2770717623748,1209.6246321542158,1448.898058294837,0,0,0,0,0,0]
[null,null,"FX","IDA/IFAD/EDF_Fixed","Fix","USD_2","External",1392.4404537281407,1085.2770717623748,1209.6246321542158,1448.898058294837,0,0,0,0,0,0]
[null,null,"FX","IBRD/ADB/IDB_Fixed","Fix","USD_3","External",1392.4404537281407,1085.2770717623748,1209.6246321542158,1448.898058294837,0,0,0,0,0,0]
[null,null,"FX","IBRD/ADB/IDB_Var","Var","USD_4","External",1392.4404537281407,1085.2770717623748,1209.6246321542158,1448.898058294837,0,0,0,0,0,0]
[null,null,"FX","Bilateral_Fixed","Fix","USD_5","External",696.22022686407036,542.63853588118741,604.81231607710788,724.44902914741851,0,0,0,0,0,0]
[null,null,"FX","Commercial Bank_Var","Var","USD_6","External",696.22022686407036,542.63853588118741,604.81231607710788,724.44902914741851,0,0,0,0,0,0]
[null,null,"FX",0,0,"USD_7","External",0,0,0,0,0,0,0,0,0,0]
[null,null,"FX",0,0,"USD_8","External",0,0,0,0,0,0,0,0,0,0]
[null,null,"FX",0,0,"USD_9","External",0,0,0,0,0,0,0,0,0,0]
[null,null,"FX",0,0,"USD_10","External",0,0,0,0,0,0,0,0,0,0]
[null,null,"DX","T-Bills_Fixed","T-bills","UTP_11","Domestic",2784.8809074562814,2170.5541435247496,2419.2492643084315,2897.7961165896741,0,0,0,0,0,0]
[null,null,"DX","T-Bonds 3 YR_Fixed","Fix","UTP_12","Domestic",1392.4404537281407,1085.2770717623748,1209.6246321542158,1448.898058294837,0,0,0,0,0,0]
[null,null,"DX","T-Bonds 5 YR_Fixed","Fix","UTP_13","Domestic",1392.4404537281407,1085.2770717623748,1209.6246321542158,1448.898058294837,0,0,0,0,0,0]
[null,null,"DX","T-Bonds 10 YR_Fixed","Fix","UTP_14","Domestic",1392.4404537281407,1085.2770717623748,1209.6246321542158,1448.898058294837,0,0,0,0,0,0]
[null,null,"DX",0,0,"UTP_15","Domestic",0,0,0,0,0,0,0,0,0,0]
[null,null,"DX",0,0,"UTP_16","Domestic",0,0,0,0,0,0,0,0,0,0]
[null,null,"DX",0,0,"UTP_17","Domestic",0,0,0,0,0,0,0,0,0,0]
[null,null,"DX",0,0,"UTP_18","Domestic",0,0,0,0,0,0,0,0,0,0]
[null,null,"DX",0,0,"UTP_19","Domestic",0,0,0,0,0,0,0,0,0,0]
[null,null,"DX","Indexed Instrument","Var","IDX_20","Domestic",0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,"Use of cash buffer\n (-ve means cash deposit / +ve cash drawdown)","in millions of UTP",0,0]
[null,null,null,null,null,"External (% of total gross financing)",null,50,50]
[]
[]
[null,null,null,null,null,"GDF in local currency (UTP)",null,6962.2022686407036,5426.3853588118736]
[null,null,null,null,null,"GEF in local currency (UTP)",null,6962.2022686407036,5426.3853588118736]
[]
[]
[null,"PART 4",null,null,null,"FROM SELECTED STRATEGY WORKSHEET [Strategy 1/2/3/4]"]
[]
[null,1,"Instrument Name","Maturity","Grace Period","Principal Payments in Local Currency",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,2,null,null,null,null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,3,"ADF_Fixed",40,10,"USD_1","External","Fix",null,null,48.375157508464305,53.869334154884541,83.605733033743874,102.12847089487177,100.65140837702536,106.02849986835948,130.62833625731852,116.11318443905628,118.15525434279435,120.20109907618793,129.03494854286515,166.63807667864097,194.58161226195773,222.61588592903797,256.59524703922477,256.59524703922477,262.12433714043431,262.12056231077878,262.12056231077878,262.12056231077878,262.24841424140607,294.32166633220379,322.26520191552055,351.97511840374932,385.85411393770443,385.85411393770443,385.85411393770443,378.74047923062119,369.17726904270603,362.56845586699018,363.25932577820896,362.48954072181556,341.04384043902343,346.10115646693134,334.79383688882632,334.79383688882632,334.74827189212937,334.74827189212937,334.74827189212937,295.67652140997643,276.61136813561421,201.40668375160044,133.79925071549209,67.757991067910154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"IDA/IFAD/EDF_Fixed",35,7,"USD_2","External","Fix",null,null,396.83320737093891,382.67777924996278,391.22452896374011,411.09443518060345,432.37172021009064,456.04509020963809,481.9492526578486,482.12342059025974,549.35754301903989,599.43088133864694,652.96775813062686,712.01101763117174,712.141642511638,712.31581002571761,712.48997606898865,712.66414370307859,712.83831191471847,713.01247743635349,713.09956222353912,304.78525425474555,296.38168132859056,296.38168132859056,296.38168132859056,296.38168132859056,316.13765543480127,292.64426528658828,287.81559068514787,287.81559068514787,272.89423315750406,230.59783892412108,230.59783892412108,230.59783892412108,230.59783892412108,230.59783892412108,230.59783892412108,230.59783892412108,163.45079929553685,113.55162861104266,60.49820631063406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"IBRD/ADB/IDB_Fixed",25,5,"USD_3","External","Fix",null,null,461.82579049086621,104.25910317018807,0,3.6939095239458175,3.8840420078154065,4.0955896414703501,98.324514875968646,168.18335383426052,242.45814505483256,327.15563388972026,327.15563388972026,327.15563388972026,327.15563388972026,327.15563388972026,327.15563388972026,327.15563388972026,327.15563388972026,327.15563388972026,327.15563388972026,327.15563388972026,327.15563388972004,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,228.83111901375162,158.97228005545975,84.697488834887693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"IBRD/ADB/IDB_Var",25,5,"USD_4","External","Var",null,null,362.69890149012133,238.36964068274304,240.17464949213402,174.64778062918353,70.599339351255324,58.624766817554288,141.91705738111821,211.77589633941008,286.05068755998212,370.7481763948698,325.20063925518127,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,228.83111901375162,158.97228005545975,84.697488834887693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"Bilateral_Fixed",20,5,"USD_5","External","Fix",null,null,661.83861837270842,660.91802254401023,692.84727402256397,727.77247549176388,382.61759794080837,3.0576215911982296E-3,62.67379447754972,109.24635378307762,158.76288126345898,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,152.55407934250107,105.98152003697317,56.464992556591795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,"Commercial Bank_Var",5,1,"USD_6","External","Var",null,null,596.4708201153029,848.65379679932016,730.74623229701331,907.86687010851051,861.64858440957846,1136.3705115184632,933.46925189650767,397.43070013864934,211.74372208721923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,0,0,0,"USD_7","External",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,0,0,0,"USD_8","External",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,0,0,"USD_9","External",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,0,0,"USD_10","External",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"T-Bills_Fixed",1,0,"UTP_11","Domestic","T-bills",null,null,3831.3046769999996,2784.8809074562814,2170.5541435247496,2419.2492643084315,2897.7961165896741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,"T-Bonds 3 YR_Fixed",3,2,"UTP_12","Domestic","Fix",null,null,0,100.37065,125.31763000000001,1392.4404537281407,1085.2770717623748,1209.6246321542158,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"T-Bonds 5 YR_Fixed",5,4,"UTP_13","Domestic","Fix",null,null,0,0,0,0,2541.5268019999999,1392.4404537281407,3633.9069457623746,1209.6246321542158,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"T-Bonds 10 YR_Fixed",10,9,"UTP_14","Domestic","Fix",null,null,0,0,0,0,0,0,0,0,0,591.69999999999993,1392.4404537281407,1085.2770717623748,1209.6246321542158,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,0,0,0,"UTP_15","Domestic",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,0,0,0,"UTP_16","Domestic",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,0,0,0,"UTP_17","Domestic",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,0,0,0,"UTP_18","Domestic",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,0,0,0,"UTP_19","Domestic",0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"Indexed Instrument",5,4,"IDX_20","Domestic","Var",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,"Total",null,null,null,null,6359.3471723484017,5173.9992340573899,4434.470191333945,6138.8936598654509,8376.3726826486236,4363.2326015594335,6931.7672116035228,2694.4975412789295,3015.4262916221642,2224.4604403619378,3042.0240832090471,2829.1434241181905,2981.5651449738143,3249.0470122955953,1834.3024811542161,1834.4766487883062,1840.1799071011555,1840.350297793135,1840.4373825803207,1432.123074611527,1423.8473536159993,1388.9313759908346,1370.3023522686235,1350.4957412764707,1347.6657183600448,1324.1723282118317,1131.3319426503556,984.50063002668867,811.46647986998551,593.16629479111123,593.85716470233001,593.08737964593661,571.64167936314448,576.69899539105245,565.39167581294737,565.39167581294737,498.19907118766622,448.29990050317201,395.24647820276346,295.67652140997643,276.61136813561421,201.40668375160044,133.79925071549209,67.757991067910154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,"Net borrowing requirement",null,null,null,null,7565.0573649330054,5678.7714835663592,7661.7761302082145,8350.0869230829194,-8376.3726826486236,-4363.2326015594335,-6931.7672116035228,-2694.4975412789295,-3015.4262916221642,-2224.4604403619378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25]
[null,26,null,null,null,null,"External",null,null,null,2528.0424953484021,2288.7476766011087,2138.5984178091953,2327.2039418288787,1851.7726922965737,1761.1675156770766,1848.9622075463112,1484.8729091247137,1566.5282333273271,1632.760440361938,1649.5836294809064,1743.8663523558155,1771.9405128195986,1800.1489540007583,1834.3024811542161,1834.4766487883062,1840.1799071011555,1840.350297793135,1840.4373825803207,1432.123074611527,1423.8473536159993,1388.9313759908346,1370.3023522686235,1350.4957412764707,1347.6657183600448,1324.1723282118317,1131.3319426503556,984.50063002668867,811.46647986998551,593.16629479111123,593.85716470233001,593.08737964593661,571.64167936314448,576.69899539105245,565.39167581294737,565.39167581294737,498.19907118766622,448.29990050317201,395.24647820276346,295.67652140997643,276.61136813561421,201.40668375160044,133.79925071549209,67.757991067910154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,null,null,null,null,"Domestic",null,null,null,3831.3046769999996,2885.2515574562813,2295.8717735247496,3811.6897180365722,6524.5999903520487,2602.0650858823565,5082.8050040572116,1209.6246321542158,1448.898058294837,591.69999999999993,1392.4404537281407,1085.2770717623748,1209.6246321542158,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28]
[null,29,null,null,null,null,"Var",null,null,null,959.16972160542423,1087.0234374820632,970.9208817891473,1082.514650737694,932.24792376083383,1194.9952783360175,1075.386309277626,609.2065964780594,497.79440964720135,370.7481763948698,325.20063925518127,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,228.83111901375162,158.97228005545975,84.697488834887693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,null,null,null,null,"Fix",null,null,null,1568.8727737429779,1302.0948891190458,1292.9951660200479,2637.1297448193254,4546.3286422981146,3168.2373232234158,5856.3809023258964,2085.29094480087,2517.6318819749631,1853.7122639670679,2716.823443953866,2506.3064496244206,2658.7281704800448,2926.2100378018258,1511.4655066604466,1511.6396742945367,1517.342932607386,1517.5133232993655,1517.6004080865512,1109.2861001177575,1101.0103791222298,1066.0944014970651,1047.465377774854,1027.6587667827012,1024.8287438662753,1001.3353537180622,902.50082363660397,825.52834997122886,726.76899103509777,593.16629479111123,593.85716470233001,593.08737964593661,571.64167936314448,576.69899539105245,565.39167581294737,565.39167581294737,498.19907118766622,448.29990050317201,395.24647820276346,295.67652140997643,276.61136813561421,201.40668375160044,133.79925071549209,67.757991067910154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,null,null,null,null,"T-bills",null,null,null,3831.3046769999996,2784.8809074562814,2170.5541435247496,2419.2492643084315,2897.7961165896741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32]
[null,33,null,null,null,null,"External Var",null,null,null,959.16972160542423,1087.0234374820632,970.9208817891473,1082.514650737694,932.24792376083383,1194.9952783360175,1075.386309277626,609.2065964780594,497.79440964720135,370.7481763948698,325.20063925518127,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,228.83111901375162,158.97228005545975,84.697488834887693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,null,"External Fix",null,null,null,1568.8727737429779,1201.7242391190457,1167.6775360200479,1244.6892910911847,919.5247685357399,566.17223734105914,773.57589826868536,875.66631264665421,1068.7338236801259,1262.0122639670681,1324.3829902257253,1421.029377862046,1449.103538325829,1477.3119795069888,1511.4655066604466,1511.6396742945367,1517.342932607386,1517.5133232993655,1517.6004080865512,1109.2861001177575,1101.0103791222298,1066.0944014970651,1047.465377774854,1027.6587667827012,1024.8287438662753,1001.3353537180622,902.50082363660397,825.52834997122886,726.76899103509777,593.16629479111123,593.85716470233001,593.08737964593661,571.64167936314448,576.69899539105245,565.39167581294737,565.39167581294737,498.19907118766622,448.29990050317201,395.24647820276346,295.67652140997643,276.61136813561421,201.40668375160044,133.79925071549209,67.757991067910154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,null,"External T-bills",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36]
[null,37,null,null,null,null,"Domestic Var",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,"Domestic Fix",null,null,null,0,100.37065,125.31763000000001,1392.4404537281407,3626.8038737623747,2602.0650858823565,5082.8050040572116,1209.6246321542158,1448.898058294837,591.69999999999993,1392.4404537281407,1085.2770717623748,1209.6246321542158,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,"Domestic T-bills",null,null,null,3831.3046769999996,2784.8809074562814,2170.5541435247496,2419.2492643084315,2897.7961165896741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,1,null,null,null,"Debt Outstanding in Local Currency",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,2,null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,3,"ADF_Fixed","Fix","FX","USD_1","External","Fix",null,3133.9241798090579,4635.5030444674376,5893.17773263666,7303.8987391514556,9018.8448995708768,9382.4104329662296,9787.4028543648437,10189.853694208683,10073.740509769626,9955.5852554268313,9835.3841563506448,9706.3492078077797,9539.7111311291374,9345.1295188671793,9122.5136329381421,8865.9183858989163,8609.3231388596923,8347.198801719258,8085.0782394084799,7822.9576770977001,7560.8371147869229,7298.588700545517,7004.2670342133133,6682.001832297793,6330.0267138940426,5944.1725999563387,5558.3184860186338,5172.4643720809299,4793.7238928503093,4424.5466238076042,4061.9781679406133,3698.7188421624051,3336.2293014405891,2995.1854610015657,2649.0843045346346,2314.2904676458079,1979.4966307569814,1644.7483588648522,1310.000086972723,975.2518150805937,679.57529367061727,402.963925535003,201.55724178340256,67.757991067910453,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13,2.8929638545612831E-13]
[null,4,"IDA/IFAD/EDF_Fixed","Fix","FX","USD_2","External","Fix",null,6953.0929317445498,8298.1682623716588,9405.815552903603,10678.614900638137,12254.708549274848,12453.109770434097,12675.333838559935,12883.75736609814,12401.63394550788,11852.27640248884,11252.845521150193,10599.877763019565,9887.8667453883936,9175.725102876755,8463.4092928510381,7750.9193167820495,7038.2551730789701,6325.4168611642508,5612.4043837278978,4899.3048215043582,4594.5195672496129,4298.1378859210217,4001.7562045924305,3705.3745232638403,3408.99284193525,3092.8551865004483,2800.2109212138598,2512.3953305287123,2224.5797398435648,1951.6855066860601,1721.0876677619392,1490.4898288378181,1259.891989913697,1029.2941509895759,798.696312065455,568.09847314133401,337.50063421721285,174.04983492167599,60.498206310633336,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13,-7.2737376914683719E-13]
[null,5,"IBRD/ADB/IDB_Fixed","Fix","FX","USD_3","External","Fix",null,589.19166879900513,1549.4195826837604,2606.067410808218,3941.5923496441419,5585.485173512996,5869.0965784760601,6184.6662989343822,6423.1948659386817,6255.0115121044219,6012.5533670495879,5685.3977331598689,5358.2420992701491,5031.0864653804292,4703.9308314907084,4376.7751976009877,4049.6195637112673,3722.4639298215475,3395.3082959318276,3068.1526620421073,2740.9970281523865,2413.8413942626667,2086.6857603729463,1763.8487858791771,1441.0118113854073,1118.1748368916378,795.33786239786821,472.50088790409876,243.66976889034714,84.697488834887409,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13,-2.8634438152290263E-13]
[null,6,"IBRD/ADB/IDB_Var","Var","FX","USD_4","External","Var",null,1149.4740727792203,2236.9891232396049,3193.0878767064141,4316.7973928217407,5808.6497659256829,6037.0325756402308,6307.2198950732109,6508.8309048600859,6297.055008520676,6011.0043209606929,5640.2561445658239,5315.0555053106427,4992.2185308168737,4669.3815563231037,4346.5445818293338,4023.7076073355643,3700.8706328417948,3378.0336583480257,3055.1966838542562,2732.3597093604862,2409.5227348667167,2086.6857603729472,1763.8487858791777,1441.011811385408,1118.1748368916385,795.337862397869,472.5008879040995,243.66976889034788,84.697488834888134,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13]
[null,7,"Bilateral_Fixed","Fix","FX","USD_5","External","Fix",null,2730.1841549975093,2901.7870311631473,2925.1488068234084,2978.429123510271,3125.2430033855871,2903.48755192611,3061.6254000209392,3165.7056229327604,3056.4592691496828,2897.6963878862239,2682.4717382237109,2467.2470885611974,2252.0224388986844,2036.7977892361714,1821.5731395736582,1606.3484899111452,1391.1238402486322,1175.8991905861192,960.67454092360629,745.44989126109328,530.22524159858028,315.00059193606722,162.44651259356618,56.464992556593039,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12]
[null,8,"Commercial Bank_Var","Var","FX","USD_6","External","Var",null,3051.5183231490005,3304.6395132140365,3159.929443596161,3186.6531617840837,3163.8688512713593,2465.0705585189703,1462.9622002928363,609.17442222586851,211.74372208721923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,0,0,"FX","USD_7","External",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,0,0,"FX","USD_8","External",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,0,"FX","USD_9","External",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,0,"FX","USD_10","External",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"T-Bills_Fixed","T-bills","DX","UTP_11","Domestic","T-bills",null,3831.3046769999996,2784.8809074562814,2170.5541435247496,2419.2492643084315,2897.7961165896741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,"T-Bonds 3 YR_Fixed","Fix","DX","UTP_12","Domestic","Fix",null,225.68828000000002,1618.1287337281408,2603.0351554905155,3687.3421576447313,3743.7997622114276,2658.5226904490528,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"T-Bonds 5 YR_Fixed","Fix","DX","UTP_13","Domestic","Fix",null,5090.1566760000005,6482.5971297281412,7567.8742014905165,8777.4988336447313,10226.396891939568,7684.8700899395681,6292.4296362114274,2658.5226904490528,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"T-Bonds 10 YR_Fixed","Fix","DX","UTP_14","Domestic","Fix",null,591.69999999999993,1984.1404537281405,3069.4175254905153,4279.0421576447316,5727.9402159395677,5727.9402159395677,5727.9402159395677,5727.9402159395677,5727.9402159395677,5727.9402159395677,5136.2402159395679,3743.7997622114276,2658.5226904490528,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,0,0,"DX","UTP_15","Domestic",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,0,0,"DX","UTP_16","Domestic",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,0,0,"DX","UTP_17","Domestic",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,0,0,"DX","UTP_18","Domestic",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,0,0,"DX","UTP_19","Domestic",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"Indexed Instrument","Var","DX","IDX_20","Domestic","Var",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,"Total",null,null,null,27346.234964278341,35796.253781780346,42594.107849470754,51569.118080792461,61552.733229621583,55181.540464289894,52948.478397691979,48166.979782652845,45472.482241373902,42457.055949751746,40232.595509389808,37190.571426180759,34361.428002062574,31379.862857088759,28130.81584479316,26296.513363638944,24462.036714850634,22621.856807749478,20781.506509956347,18941.069127376028,17508.946052764499,16085.098699148499,14696.167323157666,13325.864970889043,11975.36922961257,10627.703511252526,9303.5311830406936,8172.1992403903378,7187.6986103636509,6376.232130493665,5783.0658357025532,5189.2086710002241,4596.1212913542868,4024.479611991143,3447.780616600091,2882.3889407871434,2316.9972649741958,1818.7981937865295,1370.4982932833577,975.25181508059438,679.57529367061795,402.96392553500368,201.55724178340324,67.757991067911121,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13]
[null,24]
[null,25,null,null,null,null,"External",null,null,17607.385331278339,22926.506557139644,27183.226823474459,32405.98566754983,38956.800242941346,39110.2074679617,39479.21048724615,39780.516876264221,38295.643967139498,36729.115733812177,35096.355293450244,33446.771663969332,31702.905311613518,29930.964798793921,28130.81584479316,26296.513363638944,24462.036714850634,22621.856807749478,20781.506509956347,18941.069127376028,17508.946052764499,16085.098699148499,14696.167323157666,13325.864970889043,11975.36922961257,10627.703511252526,9303.5311830406936,8172.1992403903378,7187.6986103636509,6376.232130493665,5783.0658357025532,5189.2086710002241,4596.1212913542868,4024.479611991143,3447.780616600091,2882.3889407871434,2316.9972649741958,1818.7981937865295,1370.4982932833577,975.25181508059438,679.57529367061795,402.96392553500368,201.55724178340324,67.757991067911121,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13]
[null,26,null,null,null,null,"Domestic",null,null,9738.8496330000016,12869.747224640705,15410.881025996297,19163.132413242623,22595.932986680236,16071.33299632819,13469.267910445833,8386.4629063886205,7176.8382742344047,5727.9402159395677,5136.2402159395679,3743.7997622114276,2658.5226904490528,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27]
[null,28,null,null,null,null,"Var",null,null,4200.9923959282205,5541.6286364536409,6353.0173203025752,7503.4505546058244,8972.5186171970417,8502.1031341592006,7770.1820953660472,7118.0053270859544,6508.7987306078949,6011.0043209606929,5640.2561445658239,5315.0555053106427,4992.2185308168737,4669.3815563231037,4346.5445818293338,4023.7076073355643,3700.8706328417948,3378.0336583480257,3055.1966838542562,2732.3597093604862,2409.5227348667167,2086.6857603729472,1763.8487858791777,1441.011811385408,1118.1748368916385,795.337862397869,472.5008879040995,243.66976889034788,84.697488834888134,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13]
[null,29,null,null,null,null,"Fix",null,null,19313.937891350124,27469.744237870429,34070.536385643427,41646.4182618782,49682.418495834878,46679.437330130691,45178.296302325929,41048.974455566888,38963.683510766015,36446.05162879105,34592.339364823987,31875.515920870119,29369.209471245693,26710.481300765656,23784.271262963826,22272.80575630338,20761.16608200884,19243.823149401454,17726.30982610209,16208.709418015538,15099.423317897783,13998.412938775551,12932.318537278488,11884.853159503635,10857.194392720932,9832.3656488546567,8831.0302951365938,7928.52947149999,7103.0011215287632,6376.232130493665,5783.0658357025532,5189.2086710002241,4596.1212913542868,4024.4796119911425,3447.7806166000905,2882.3889407871429,2316.9972649741953,1818.7981937865291,1370.4982932833573,975.25181508059393,679.5752936706175,402.96392553500323,201.55724178340279,67.75799106791068,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13]
[null,30,null,null,null,null,"T-bills",null,null,3831.3046769999996,2784.8809074562814,2170.5541435247496,2419.2492643084315,2897.7961165896741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31]
[null,32,null,null,null,null,"External Var",null,null,4200.9923959282205,5541.6286364536409,6353.0173203025752,7503.4505546058244,8972.5186171970417,8502.1031341592006,7770.1820953660472,7118.0053270859544,6508.7987306078949,6011.0043209606929,5640.2561445658239,5315.0555053106427,4992.2185308168737,4669.3815563231037,4346.5445818293338,4023.7076073355643,3700.8706328417948,3378.0336583480257,3055.1966838542562,2732.3597093604862,2409.5227348667167,2086.6857603729472,1763.8487858791777,1441.011811385408,1118.1748368916385,795.337862397869,472.5008879040995,243.66976889034788,84.697488834888134,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13]
[null,33,null,null,null,null,"External Fix",null,null,13406.392935350121,17384.877920686005,20830.209503171885,24902.535112944006,29984.281625744312,30608.104333802497,31709.0283918801,32662.511549178267,31786.845236531612,30718.111412851482,29456.099148884416,28131.716158658692,26710.686780796641,25261.583242470817,23784.271262963826,22272.80575630338,20761.16608200884,19243.823149401454,17726.30982610209,16208.709418015538,15099.423317897783,13998.412938775551,12932.318537278488,11884.853159503635,10857.194392720932,9832.3656488546567,8831.0302951365938,7928.52947149999,7103.0011215287632,6376.232130493665,5783.0658357025532,5189.2086710002241,4596.1212913542868,4024.4796119911425,3447.7806166000905,2882.3889407871429,2316.9972649741953,1818.7981937865291,1370.4982932833573,975.25181508059393,679.5752936706175,402.96392553500323,201.55724178340279,67.75799106791068,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13]
[null,34,null,null,null,null,"External T-bills",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35]
[null,36,null,null,null,null,"Domestic Var",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,null,null,null,null,"Domestic Fix",null,null,5907.5449560000006,10084.866317184424,13240.326882471547,16743.883148934194,19698.136870090562,16071.33299632819,13469.267910445833,8386.4629063886205,7176.8382742344047,5727.9402159395677,5136.2402159395679,3743.7997622114276,2658.5226904490528,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,"Domestic T-bills",null,null,3831.3046769999996,2784.8809074562814,2170.5541435247496,2419.2492643084315,2897.7961165896741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,1,null,null,null,"Interest Payments in Local Currency",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,2,null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,3,"ADF_Fixed","Fix","FX","USD_1","External","Fix",null,0,24.68578316895562,36.463275022603213,46.334098863009856,57.540564907223811,71.122963879410534,74.200735229861607,77.403615305589739,76.423902783659827,75.553053900366919,74.66688949279596,73.765381249724555,72.797619135653065,71.547833560563248,70.08847146859857,68.418852324130782,66.494387971336607,64.569923618542418,62.603991089989165,60.63808687265832,58.672182655327482,56.706278437996644,54.739415331186102,52.532002833694577,50.115013819328169,47.475200431300053,44.58129457676727,41.687388722234488,38.793482867701705,35.952929273472051,33.184099755651751,30.464836336649331,27.740391393312763,25.021719837899145,22.463891034606473,19.868132361104486,17.357178584438287,14.846224807772092,12.335612768581122,9.8250007293901511,7.3143886901991806,5.0968147796243581,3.0222295186072516,1.5116793904702486,0.50818501010405792,7.7094731917066525E-8,7.7094731917066525E-8,7.7094731917066525E-8,7.7094731917066525E-8,7.7094731917066525E-8,7.7094731917066525E-8,1.3602834124304487E-14,1.3602834124304487E-14,1.3602834124304487E-14,1.3602834124304487E-14,1.3602834124304487E-14,1.3602834124304487E-14,1.3602834124304487E-14,1.3602834124304487E-14,1.3602834124304487E-14,1.3602834124304487E-14]
[null,4,"IDA/IFAD/EDF_Fixed","Fix","FX","USD_2","External","Fix",null,0,55.320320134783415,84.080261018145222,107.85899404504175,135.59561692849849,169.77037446523778,175.56337944548406,181.48249136991967,177.83097029220701,174.17770753517024,169.18063315755981,163.1838336899084,156.1219044469664,147.86059661576402,139.59798253575698,131.33362678060914,123.06752936502858,114.79969027310713,106.53010949906927,98.258787069815057,89.986593792689007,84.797222466911506,79.691886870395564,74.586551273879621,69.481215677363664,64.375880080847722,59.122374678535195,54.04506970233426,49.003979785644141,43.962889868954015,39.033710133721222,34.421753355238799,29.80979657675638,25.197839798273961,20.585883019791538,15.973926241309117,11.361969462826696,6.7500126843442745,3.4809966984335374,1.2099641262126843,2.9736641794297343E-15,2.9736641794297343E-15,2.9736641794297343E-15,2.9736641794297343E-15,2.9736641794297343E-15,2.9736641794297343E-15,2.9736641794297343E-15,2.9736641794297343E-15,2.9736641794297343E-15,2.9736641794297343E-15,2.9736641794297343E-15,-3.4007085310761227E-14,-3.4007085310761227E-14,-3.4007085310761227E-14,-3.4007085310761227E-14,-3.4007085310761227E-14,-3.4007085310761227E-14,-3.4007085310761227E-14,-3.4007085310761227E-14,-3.4007085310761227E-14,-3.4007085310761227E-14]
[null,5,"IBRD/ADB/IDB_Fixed","Fix","FX","USD_3","External","Fix",null,0,29.736001397635274,49.40679980728742,78.129511056876453,117.00937178623848,164.63672811320421,173.29704711992707,182.41234980292384,179.50372118846664,174.67397450265642,167.80167105828048,158.60018667094511,149.39870228360974,140.19721789627437,130.995733508939,121.79424912160364,112.59276473426826,103.39128034693289,94.189795959597504,84.988311572262148,75.786827184926779,66.585342797591395,57.383858410256039,48.505841611677383,39.627824813098719,30.749808014520063,21.871791215941403,12.993774417362738,6.7009186444845685,2.3291809429594261,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.4602243174145064E-14,1.2469264613945784E-14,1.2469264613945784E-14,1.2469264613945784E-14,1.2469264613945784E-14,1.2469264613945784E-14,1.2469264613945784E-14,1.2469264613945784E-14,1.2469264613945784E-14,1.2469264613945784E-14,1.2469264613945784E-14]
[null,6,"IBRD/ADB/IDB_Var","Var","FX","USD_4","External","Var",null,0,12.555374738416486,38.981788104088984,74.455048444181301,118.88288578320146,182.53268741143557,208.35409578368476,217.67898080415461,213.03403551607059,206.10261042888172,196.74017142504351,184.60558361163942,173.96176668881733,163.39531251363627,152.82885833845521,142.26240416327411,131.69594998809305,121.12949581291195,110.56304163773086,99.996587462549797,89.430133287368704,78.86367911218764,68.297224937006561,57.730770761825482,47.164316586644411,36.597862411463332,26.031408236282253,15.464954061101176,7.9753115357810866,2.772148809565889,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14]
[null,7,"Bilateral_Fixed","Fix","FX","USD_5","External","Fix",null,0,86.022270133636752,91.328809011057629,92.041269513503522,93.929212474205769,98.686053021853482,91.957341422270929,96.965762968490623,95.083313547371944,91.802037988998151,87.033512988065766,80.569151359269142,74.104789730472547,67.640428101675937,61.17606647287932,54.711704844082718,48.247343215286101,41.782981586489491,35.318619957692881,28.854258328896272,22.389896700099662,15.925535071303051,9.4611734425064409,4.8791483893146665,1.6959494733780551,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14]
[null,8,"Commercial Bank_Var","Var","FX","USD_6","External","Var",null,0,216.01199622483244,247.44599199896129,253.78513462568185,266.518853221016,271.92455969789984,215.39093797937147,127.47044842035722,49.512509030831666,17.210116790127032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,0,0,"FX","USD_7","External",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,0,0,"FX","USD_8","External",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,0,0,"FX","USD_9","External",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,0,0,"FX","USD_10","External",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"T-Bills_Fixed","T-bills","DX","UTP_11","Domestic","T-bills",null,0,498.06960800999997,125.31964083553247,105.48893137530278,118.7851388775438,144.88980582948383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,"T-Bonds 3 YR_Fixed","Fix","DX","UTP_12","Domestic","Fix",null,0,31.44551186,132.78223638193501,198.68263734211709,269.79494434545194,276.4011251664823,196.85031580630022,107.94290534296536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"T-Bonds 5 YR_Fixed","Fix","DX","UTP_13","Domestic","Fix",null,0,767.36065235499984,885.72780634464607,980.68955012385391,1089.5557670177332,1222.1299393517108,845.983972655711,727.61681866606477,241.440389227857,132.57417233397757,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"T-Bonds 10 YR_Fixed","Fix","DX","UTP_14","Domestic","Fix",null,0,97.630499999999998,299.95209792669885,457.31727333224319,632.71284499460444,842.80306344735573,842.80306344735573,842.80306344735573,842.80306344735573,842.80306344735573,842.80306344735573,745.17256344735574,542.85096552065693,385.48579011511265,210.09021845275134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,0,0,"DX","UTP_15","Domestic",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,0,0,"DX","UTP_16","Domestic",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,0,0,"DX","UTP_17","Domestic",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,0,0,"DX","UTP_18","Domestic",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,0,0,"DX","UTP_19","Domestic",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"Indexed Instrument","Var","DX","IDX_20","Domestic","Var",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,"Total",null,null,null,0,1818.8380180232598,1991.4887064509562,2394.7824487218118,2900.3252003357175,3444.8973003840742,2824.4008888899666,2561.7764361278214,1875.6319050338204,1714.8967369275338,1538.2259415691015,1405.8967000288424,1169.2357478061761,976.12717880302648,764.77733077738048,518.52083723370038,482.09797527401258,445.67337163798385,409.2055581440797,372.73603130618159,336.26563362041162,302.87805788599024,269.57355899135069,238.23431487039176,208.08432036981301,179.19875093813116,151.6068687075261,124.19118690303266,102.47369283361149,85.017148894951376,72.217809889372987,64.886589691888148,57.55018797006916,50.219559636173116,43.049774054398029,35.842058602413616,28.719148047264998,21.59623749211638,15.816609467014676,11.034964855602851,7.3143886901991984,5.0968147796243759,3.0222295186072712,1.5116793904702677,0.50818501010407713,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15]
[null,24]
[null,25,null,null,null,null,"External",null,null,0,424.33174579825999,547.70692496214383,652.60405654829469,789.47650510038409,958.67336658904151,938.76353698059984,883.41364867143557,791.38845235860776,739.51950114620035,695.42287812174561,660.72413658148662,626.38478228551912,590.64138868791383,554.68711232462908,518.52083723370038,482.09797527401258,445.67337163798385,409.2055581440797,372.73603130618159,336.26563362041162,302.87805788599024,269.57355899135069,238.23431487039176,208.08432036981301,179.19875093813116,151.6068687075261,124.19118690303266,102.47369283361149,85.017148894951376,72.217809889372987,64.886589691888148,57.55018797006916,50.219559636173116,43.049774054398029,35.842058602413616,28.719148047264998,21.59623749211638,15.816609467014676,11.034964855602851,7.3143886901991984,5.0968147796243759,3.0222295186072712,1.5116793904702677,0.50818501010407713,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15,-6.4158678113343632E-15]
[null,26,null,null,null,null,"Domestic",null,null,0,1394.5062722249997,1443.7817814888124,1742.1783921735168,2110.8486952353333,2486.2239337950327,1885.637351909367,1678.3627874563858,1084.2434526752127,975.3772357813333,842.80306344735573,745.17256344735574,542.85096552065693,385.48579011511265,210.09021845275134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27]
[null,28,null,null,null,null,"Var",null,null,0,228.56737096324892,286.42778010305028,328.24018306986318,385.40173900421746,454.45724710933541,423.7450337630562,345.14942922451183,262.54654454690228,223.31272721900876,196.74017142504351,184.60558361163942,173.96176668881733,163.39531251363627,152.82885833845521,142.26240416327411,131.69594998809305,121.12949581291195,110.56304163773086,99.996587462549797,89.430133287368704,78.86367911218764,68.297224937006561,57.730770761825482,47.164316586644411,36.597862411463332,26.031408236282253,15.464954061101176,7.9753115357810866,2.772148809565889,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14]
[null,29,null,null,null,null,"Fix",null,null,0,1092.2010390500109,1579.7412855123732,1961.0533342766457,2396.1383224539559,2845.5502474452551,2400.6558551269104,2216.6270069033098,1613.0853604869183,1491.5840097085249,1341.4857701440578,1221.2911164172028,995.27398111735874,812.73186628939015,611.94847243892514,376.25843307042624,350.40202528591954,324.54387582507189,298.64251650634884,272.73944384363182,246.83550033304292,224.0143787738026,201.27633405434415,180.50354410856627,160.9200037831686,142.60088852666783,125.57546047124384,108.72623284193148,94.498381297830406,82.245000085385485,72.217809889372973,64.886589691888133,57.550187970069146,50.219559636173102,43.049774054398014,35.842058602413601,28.719148047264984,21.596237492116366,15.816609467014661,11.034964855602837,7.3143886901991841,5.0968147796243617,3.0222295186072565,1.511679390470253,0.50818501010406247,7.7094736441366262E-8,7.7094736441366262E-8,7.7094736441366262E-8,7.7094736441366262E-8,7.7094736441366262E-8,7.7094736441366262E-8,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14]
[null,30,null,null,null,null,"T-bills",null,null,0,498.06960800999997,125.31964083553247,105.48893137530278,118.7851388775438,144.88980582948383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31]
[null,32,null,null,null,null,"External Var",null,null,0,228.56737096324892,286.42778010305028,328.24018306986318,385.40173900421746,454.45724710933541,423.7450337630562,345.14942922451183,262.54654454690228,223.31272721900876,196.74017142504351,184.60558361163942,173.96176668881733,163.39531251363627,152.82885833845521,142.26240416327411,131.69594998809305,121.12949581291195,110.56304163773086,99.996587462549797,89.430133287368704,78.86367911218764,68.297224937006561,57.730770761825482,47.164316586644411,36.597862411463332,26.031408236282253,15.464954061101176,7.9753115357810866,2.772148809565889,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14]
[null,33,null,null,null,null,"External Fix",null,null,0,195.76437483501107,261.27914485909349,324.36387347843157,404.07476609616657,504.21611947970598,515.01850321754364,538.26421944692379,528.84190781170548,516.20677392719165,498.68270669670198,476.1185529698472,452.42301559670176,427.24607617427756,401.85825398617385,376.25843307042624,350.40202528591954,324.54387582507189,298.64251650634884,272.73944384363182,246.83550033304292,224.0143787738026,201.27633405434415,180.50354410856627,160.9200037831686,142.60088852666783,125.57546047124384,108.72623284193148,94.498381297830406,82.245000085385485,72.217809889372973,64.886589691888133,57.550187970069146,50.219559636173102,43.049774054398014,35.842058602413601,28.719148047264984,21.596237492116366,15.816609467014661,11.034964855602837,7.3143886901991841,5.0968147796243617,3.0222295186072565,1.511679390470253,0.50818501010406247,7.7094736441366262E-8,7.7094736441366262E-8,7.7094736441366262E-8,7.7094736441366262E-8,7.7094736441366262E-8,7.7094736441366262E-8,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14]
[null,34,null,null,null,null,"External T-bills",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35]
[null,36,null,null,null,null,"Domestic Var",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,null,null,null,null,"Domestic Fix",null,null,0,896.43666421499984,1318.4621406532799,1636.689460798214,1992.0635563577896,2341.3341279655488,1885.637351909367,1678.3627874563858,1084.2434526752127,975.3772357813333,842.80306344735573,745.17256344735574,542.85096552065693,385.48579011511265,210.09021845275134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,"Domestic T-bills",null,null,0,498.06960800999997,125.31964083553247,105.48893137530278,118.7851388775438,144.88980582948383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39]
[null,null,null,null,null,"For redemption profile principal Payments in Local Currency by issuance year",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,null,null,null,null,"sum repayment",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,null,null,null,0,"External_Existing_2024","E_Existing_2024",null,22445.824319076477,2528.0424953484021,2288.7476766011087,1947.2283101207204,1976.8050680535518,1316.3381504536205,995.76345888803553,1026.2021287318844,650.46969048390474,652.59884318783872,654.81563139880734,618.58539821736758,614.76757258963517,614.89819747010142,613.39672216303245,613.67125378253525,613.84542141662519,619.54867972947454,619.71907042145415,619.80615520863967,211.49184723984612,203.21612624431819,193.36837674715827,193.36837674715827,193.36837674715827,213.12435085336898,189.63096070515596,184.80228610371555,177.68865139663225,153.20408368107331,104.29887627197452,104.98974618319328,104.21996112679989,82.774260844007756,87.831576871915644,76.524257293810649,76.524257293810649,76.478692297113682,76.478692297113682,76.478692297113682,37.406941814960767,18.341788540598547,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,"Domestic_Existing_2024","D_Existing_2024",null,9738.8496329999998,3831.3046769999996,100.37065,125.31763000000001,0,2541.5268019999999,0,2548.6298739999997,0,0,591.69999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,1,"External_2025","E_P_2025",null,29204.934639331255,0,2288.7476766011087,2138.5984178091958,2177.8218032410405,1527.7015957900155,1218.6389930772541,1276.8844100119322,901.15197176395259,970.42816409647082,972.64495230743944,936.41471912599968,970.19923569027446,970.32986057074072,968.82838526367175,969.10291688317454,969.27708451726448,974.98034283011384,975.15073352209345,975.23781830927896,566.92351034048545,558.64778934495746,523.73181171979274,523.73181171979274,523.73181171979274,543.48778582600346,519.99439567779041,327.15401011631411,320.04037540923082,295.55580769367191,246.6506002845731,247.34147019579189,246.57168513939848,225.12598485660635,230.18330088451424,218.87598130640924,218.87598130640924,151.68337668112804,151.68337668112804,151.68337668112804,112.61162619897513,93.5464729246129,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,1,"Domestic_2025","D_P_2025",null,12869.747224640705,0,2885.2515574562813,125.31763000000001,1392.4404537281407,2541.5268019999999,1392.4404537281407,2548.6298739999997,0,0,591.69999999999993,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,"For redemption profile principal Payments in Local Currency by issuance year",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,null,null,null,null,"sum repayment",2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,null,null,null,0,2024,"Var_2024",null,4939.6642403433234,959.16972160542423,1087.0234374820632,779.55077410067213,732.11577696236702,396.81338191788035,429.5912215469765,409.30265626322893,47.911201901100263,47.911201901100263,47.911201901100263,2.3636647614117163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,2024,"Fix_2024",null,23413.70503473315,1568.8727737429779,1302.0948891190458,1292.9951660200479,1244.6892910911847,3461.0515705357398,566.17223734105914,3165.5293464686551,602.55848858280444,604.68764128673843,1198.6044294977071,616.22173345595581,614.76757258963517,614.89819747010142,613.39672216303245,613.67125378253525,613.84542141662519,619.54867972947454,619.71907042145415,619.80615520863967,211.49184723984612,203.21612624431819,193.36837674715827,193.36837674715827,193.36837674715827,213.12435085336898,189.63096070515596,184.80228610371555,177.68865139663225,153.20408368107331,104.29887627197452,104.98974618319328,104.21996112679989,82.774260844007756,87.831576871915644,76.524257293810649,76.524257293810649,76.478692297113682,76.478692297113682,76.478692297113682,37.406941814960767,18.341788540598547,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,2024,"T-bills_2024",null,3831.3046769999996,3831.3046769999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,1,2025,"Var_2025",null,6687.2374507398363,0,1087.0234374820632,970.9208817891473,933.13251214985553,608.17682725427539,652.46675573619507,503.30851174324687,141.91705738111821,141.91705738111821,141.91705738111821,96.369520241429655,94.005855480017942,94.005855480017942,94.005855480017942,94.005855480017942,94.005855480017942,94.005855480017942,94.005855480017942,94.005855480017942,94.005855480017942,94.005855480017942,94.005855480017942,94.005855480017942,94.005855480017942,94.005855480017942,94.005855480017942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,1,2025,"Fix_2025",null,32602.563505775841,0,1302.0948891190458,1292.9951660200479,2637.1297448193254,3461.0515705357398,1958.6126910691999,3322.205772268685,759.2349143828344,828.51110671535253,1422.4278949263212,2232.4856526127105,876.19338021025646,876.32400509072272,874.82252978365386,875.09706140315666,875.27122903724648,880.97448735009584,881.14487804207556,881.23196282926097,472.91765486046745,464.64193386493957,429.7259562397748,429.7259562397748,429.7259562397748,449.48193034598552,425.98854019777252,327.15401011631411,320.04037540923082,295.55580769367191,246.6506002845731,247.34147019579189,246.57168513939848,225.12598485660635,230.18330088451424,218.87598130640924,218.87598130640924,151.68337668112804,151.68337668112804,151.68337668112804,112.61162619897513,93.5464729246129,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,1,2025,"T-bills_2025",null,2784.8809074562814,0,2784.8809074562814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"RISK INDICATORS"]
[null,1,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,2,null,null,null,"FISCAL DEBT INDICATORS",null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,3,null,null,null,"Nominal Debt Outstanding  (in millionss of UTP)"]
[null,4,null,null,null,"External Nominal Debt Outstanding  (in millionss of UTP)",null,null,null,17607.385331278339,22926.506557139644,27183.226823474459,32405.98566754983,38956.800242941346,39110.2074679617,39479.21048724615,39780.516876264221,38295.643967139498,36729.115733812177,35096.355293450244]
[null,5,null,null,null,"Domestic Nominal Debt Outstanding  (in millionss of UTP)",null,null,null,9738.8496330000016,12869.747224640705,15410.881025996297,19163.132413242623,22595.932986680236,16071.33299632819,13469.267910445833,8386.4629063886205,7176.8382742344047,5727.9402159395677,5136.2402159395679]
[null,6,null,null,null,"Total Nominal Debt Outstanding  (in millionss of UTP)",null,null,null,27346.234964278341,35796.253781780353,42594.107849470754,51569.118080792454,61552.733229621583,55181.540464289894,52948.478397691986,48166.979782652837,45472.482241373902,42457.055949751746,40232.595509389808]
[null,7,null,null,null,"Nominal Debt Outstanding  (in millions of USD)"]
[null,8,null,null,null,"External Nominal Debt Outstanding  (in millions of USD)",null,null,null,1173.8256887518894,1455.2897295661764,1645.1861744898449,1870.8947659169705,2141.1608256176119,2044.3651352925456,1957.0606623266385,1870.1383351163338,1800.3323605291421,1726.6876537170115,1649.9292772213005]
[null,9,null,null,null,"Domestic Nominal Debt Outstanding  (in millions of USD)",null,null,null,649.2566422000001,816.92389162970289,932.69899726482731,1106.3451208771764,1241.9276282355047,840.07922694566992,667.69760723527577,394.25947697091289,337.39331299599593,269.27856700310127,241.46191353099459]
[null,10,null,null,null,"Total Nominal Debt Outstanding  (in millions of USD)",null,null,null,1823.0823309518896,2272.2136211958796,2577.8851717546722,2977.239886794147,3383.0884538531163,2884.4443622382155,2624.7582695619144,2264.3978120872466,2137.7256735251381,1995.9662207201127,1891.3911907522952]
[null,11]
[null,12,null,null,null,"Nominal Debt Outstanding as % of GDP"]
[null,13,null,null,null,"External Nominal Debt Outstanding as % of GDP",null,null,null,28.324924228578197,31.417805282006178,31.430606014642347,31.553196571035365,36.826816785611392,35.894986786655394,36.233654345816305,36.510190563666796,35.147387937356108,33.709642809507585,32.211110374450172]
[null,14,null,null,null,"Domestic Nominal Debt Outstanding as % of GDP",null,null,null,15.666845061782611,17.636320270803928,17.81883118630822,18.658839454999399,21.360488515768239,14.750120822542506,12.361969546375615,7.69701811114642,6.586835808391907,5.2570505675361039,4.7139937786130943]
[null,15,null,null,null,"Total Nominal Debt Outstanding as % of GDP",null,null,null,43.991769290360807,49.054125552810113,49.249437200950567,50.212036026034767,58.187305301379631,50.6451076091979,48.595623892191917,44.207208674813216,41.734223745748011,38.96669337704369,36.925104153063259]
[null,16]
[null,17,null,null,null,"Present Value of Debt as % of GDP"]
[null,18,null,null,null,"External Present Value of Debt as % of GDP",null,null,null,21.904689533592624,23.259435779651692,22.810737372784715,22.645927402364705,26.212592245473971,25.614491254697526,25.960516378194122,26.28165245481971,25.524090837519719,24.689904555811282,23.787614661141369]
[null,19,null,null,null,"Domestic Present Value of Debt as % of GDP",null,null,null,15.666845061782611,17.636320270803928,17.81883118630822,18.658839454999399,21.360488515768239,14.750120822542506,12.361969546375615,7.69701811114642,6.586835808391907,5.2570505675361039,4.7139937786130943]
[null,20,null,null,null,"Total Present Value of Debt as % of GDP",null,null,null,37.571534595375233,40.895756050455617,40.629568559092931,41.3047668573641,47.57308076124221,40.364612077240032,38.322485924569733,33.978670565966127,32.110926645911626,29.946955123347387,28.501608439754463]
[null,21,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,22,null,null,null,"COST OF DEBT",null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,23,null,null,null,"Interest payment as % of GDP (rt/GDPt)"]
[null,24,null,null,null,"External Interest payment as % of GDP (rt/GDPt)",null,null,null,0.68262063454502697,0.58149165164946737,0.63328613198747885,0.63543026558649751,0.74631146368712864,0.87986155160699053,0.86158849408600924,0.81078887838139202,0.72632900410447154,0.67872416028122629,0.63825268740306362]
[null,25,null,null,null,"Domestic Interest payment as % of GDP (rt/GDPt)",null,null,null,2.2433361770576083,1.9109900767527772,1.6693726848464394,1.6963315923794768,1.9954369372434171,2.2818333378912694,1.7306205262822179,1.5403858475645376,0.99510861554943097,0.89519220830152491,0.77351685876321896]
[null,26,null,null,null,"Total Interest payment as % of GDP (rt/GDPt)",null,null,null,2.9259568116026355,2.4924817284022445,2.3026588168339184,2.3317618579659745,2.7417484009305459,3.1616948894982597,2.5922090203682271,2.3511747259459295,1.7214376196539025,1.5739163685827511,1.4117695461662825]
[null,27]
[null,28,null,null,null,"Implied Interest Rate (rt+1 / ODt)"]
[null,29,null,null,null,"External Implied Interest Rate (rt+1 / ODt)",null,null,null,2.4099645564322549,2.3889680863375151,2.4007600745351145,2.4362058083946416,2.4608627007623536,2.4003031376134123,2.2376679719996537,1.9893870530143976,1.9310799467969855,1.8933831218853752,1.882600432600454]
[null,30,null,null,null,"Domestic Implied Interest Rate (rt+1 / ODt)",null,null,null,14.319004038215438,11.218415997514821,11.304859139686252,11.015154775931297,11.002970911891987,11.732924408573812,12.460683079551515,12.928495180599441,13.590625823115438,14.713894204098441,14.508133033474993]
[null,31,null,null,null,"Total Implied Interest Rate (rt+1 / ODt)",null,null,null,6.6511460184524838,5.5633997864452187,5.6223326878568898,5.6241512522898436,5.59666016378661,5.1183799240214141,4.8382437298509586,3.8940201638079914,3.771284637211219,3.6230160268050704,3.4944220779907749]
[null,32,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,33,null,null,null,"REFINANCING RISK",null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,34,null,null,null,"Debt Maturing in 1 YR t+1 as % of total Dt "]
[null,35,null,null,null,"External Debt Maturing in 1 YR t+1 as % of total Dt",null,null,null,11.262863236436562,9.9829761280763449,7.8673456675952043,7.1814015031156906,4.7534003838831707,4.5030891669899473,4.6833819236167926,3.7326636899750554,4.0906172897145288,4.4454117877356012,4.7001565139407946]
[null,36,null,null,null,"Domestic Debt Maturing in 1 YR t+1 as % of total Dt",null,null,null,39.340423370103792,22.418867341326752,14.897732126099026,19.890744560124816,28.875107720482905,16.190723485580499,37.736312306293499,14.423537618377239,20.188528749442934,10.330065917123788,27.110111583311586]
[null,37,null,null,null,"Total Debt Maturing in 1 YR t+1 as % of total Dt",null,null,null,19.75892992365738,14.454024338968294,10.41099441971067,11.904205245953111,13.608449605967433,7.9070510986967646,13.091532412961046,5.5940761771601517,6.6313210605391761,5.2393186258477362,7.5610932993350506]
[null,38]
[null,39,null,null,null,"Debt Maturing in 1 YR t+1 as % of total GDPt "]
[null,40,null,null,null,"External Debt Maturing in 1 YR t+1 as % of GDPt",null,null,null,4.0668509707778648,3.1364320012681857,2.4727544205918823,2.2659617328333823,1.7505260504592037,1.6163832614823521,1.6969604178977513,1.3628026263106896,1.4377451278485274,1.4985324350574167,1.5139726024773785]
[null,41,null,null,null,"Domestic Debt Maturing in 1 YR t+1 as % of GDPt",null,null,null,6.1634031760434773,3.9538632454030518,2.6546017381379921,3.7113820938777153,6.1678640685494592,2.388151276166889,4.6649514352291952,1.110182302754513,1.329785240855802,0.54305678892300979,1.277968973412376]
[null,42,null,null,null,"Total Debt Maturing in 1 YR t+1 as % of GDPt",null,null,null,10.230254146821343,7.0902952466712383,5.1273561587298744,5.9773438267110981,7.9183901190086639,4.0045345376492421,6.3619118531269461,2.4729849290652028,2.7675303687043296,2.0415892239804263,2.791941575889755]
[null,43]
[null,44,null,null,null,"ATM (years)"]
[null,45,null,null,null,"External ATM (years)",null,null,null,9.3401527064503931," "," "," ",14.209511192012457," "," "," "," "," "," "]
[null,46,null,null,null,"Domestic ATM (years)",null,null,null,3.6969065685645335," "," "," ",3.3243712294531704," "," "," "," "," "," "]
[null,47,null,null,null,"Total ATM (years)",null,null,null,7.632547227497497," "," "," ",10.583835082796206," "," "," "," "," "," "]
[null,48,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,49,null,null,null,"INTEREST RATE RISK",null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,50,null,null,null,"ATR (year)"]
[null,51,null,null,null,"External ATR (year)",null,null,null,8.7963097533349579," "," "," ",12.231529844450494,"",""," ",""," "," "]
[null,52,null,null,null,"Domestic ATR (year)",null,null,null,3.696906568564533," "," "," ",3.3243712294531704," "," "," "," "," "," "]
[null,53,null,null,null,"Total ATR (year)",null,null,null,7.2532672198462391," "," "," ",9.2646895187885221," "," "," "," "," "," "]
[null,54,null,null,null,"Debt Refixing in 1 YR (i.e., in Dt+1)"]
[null,55,null,null,null,"External Debt Refixing in 1 YR  as % of total external debt",null,null,null,28.996649539641822,29.412910592227622,27.666674398743645,26.995444407843078,25.392340551699029,23.186467059600258,21.641157176622901,20.094438854569486,19.786930755858567,19.801774258976646,19.84433732949844]
[null,56,null,null,null,"Domestic Debt Refixing in 1 YR as % total domestic debt",null,null,null,39.340423370103792,22.418867341326752,14.897732126099026,19.890744560124816,28.875107720482905,16.190723485580499,37.736312306293499,14.423537618377239,20.188528749442934,10.330065917123788,27.110111583311586]
[null,57,null,null,null,"Total Debt Refixing in 1 YR as % of total debt",null,null,null,32.126600712135541,26.898357832991319,23.046771315270892,24.35533131293095,26.670860114111878,21.148993593129106,25.735513861878839,19.107065282929277,19.850314228876666,18.523932969435545,20.771912631312205]
[null,58,null,null,null,"Fixed Rate Debt Portfolio (including T-bills)"]
[null,59,null,null,null,"External Fixed Rate Debt Portfolio (including T-bills)",null,null,null,77.992947952705975,75.828726358103197,76.628906635851138,76.845479623477388,76.968029814453814,78.261165857726638,80.318294111083546,82.106805325767297,83.0038143863231,83.634225325421951,83.929225421254998]
[null,60,null,null,null,"Domestic Fixed Rate Debt Portfolio (including T-bills)",null,null,null,99.999999999999972,100,99.999999999999986,100,100,100,100,100,100,100,100]
[null,61,null,null,null,"Total Fixed Rate Debt Portfolio (including T-bills)",null,null,null,84.652122784594368,84.518970420099592,85.084750823389967,85.449721007735093,85.423037862956988,84.59248679427273,85.325013427194634,85.22223033454658,85.686291115452349,85.842154651338134,85.980879251875635]
[null,62,null,null,null,"T-bill Portfolio"]
[null,63,null,null,null,"External T-bill Portfolio",null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,64,null,null,null,"Domestic T-bill Portfolio",null,null,null,39.340423370103792,21.638971293268963,14.084555839885383,12.624497979446286,12.824414545298287,0,0,0,0,0,0]
[null,65,null,null,null,"Total T-bill Portfolio",null,null,null,11.904127668668874,7.7798110507131781,5.0959023515542876,4.6912752328209972,4.707826873876563,0,0,0,0,0,0]
[null,66,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,67,null,null,null,"EXCHANGE RATE RISK",null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,68,null,null,null,"FX debt as % of total",null,null,null,64.386872102424348,64.047223200794349,63.819218657052403,62.839906660377487,63.290122467208022,70.875526741177922,74.561558106959779,82.588771510625264,84.217183842881497,86.508861512398255,87.233634442647812]
[null,69,null,null,null,"ST FX debt as % of reserves (FX Dt+1/Reservest)",null,null,null,6.5971318685000391,5.3754053729867142,3.9908348993635649,3.1069932494544634,1.7966526886761227,1.4070109393360621,1.4008522255807687,1.0668934683776488,1.1255634942867216,1.1731518829274141,1.1852394834742443]

{"sheet":"Input_2","index":4,"n_rows":113,"n_cols":9,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Yellow cells must be updated by the user."]
[null,"Blue fonts are linked to \"Input_1_(From_MTDS)\" worksheet, users can overwrite those entries in this worksheet. "]
[null,"If overwriting, Interest and Currency Type, columns E and F, must use the drop down menu options. Interest type: T-bills, Fix, Var and Currency Type: FX, LX"]
[]
[null,"STEP 1: FROM MTDS AT","WORKSHEETS, ROWS","Key Parameters"]
[null,null,"Existing_Debt,  B7",{"$f":"'Input_1_(From_MTDS)'!$F$6","v":"Base year of data"},{"$f":"'Input_1_(From_MTDS)'!$G$6","v":2024}]
[null,null,null,"Last Month of the Fiscal/Calendar Year",12]
[null,null,null,"First Year of Analysis",{"$f":"E7+1","v":2025}]
[null,null,null,"First Month of Analysis Year",{"$f":"TEXT(IF($E$8=12,1,($E$8+1))*28,\"mmm\")&\"-\"&IF(E8=12,RIGHT($E$9,2),RIGHT(E7,2))","v":"Jan-25"}]
[null,null,"Existing_Debt,  B11",{"$f":"'Input_1_(From_MTDS)'!$F$10","v":"Local currency (name/3-letter code)"},{"$f":"'Input_1_(From_MTDS)'!$G$10","v":"UTP"}]
[null,null,"Existing_Debt,  B12",{"$f":"'Input_1_(From_MTDS)'!$F$11","v":"units"},{"$f":"'Input_1_(From_MTDS)'!$G$11","v":"millions"}]
[]
[]
[]
[null,"STEP 2: FROM MTDS AT","WORKSHEETS, ROWS","Representative Instruments"]
[null,null,"Existing_Debt, ","Instrument Name","Interest Type","Curreny Type","ABPT Category1","Currency Type","Currency_Interest"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I6","v":"ADF_Fixed"},{"$f":"'Input_1_(From_MTDS)'!$J6","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!$N6","v":"FX"},"Multilateral",{"$f":"IF($F18=\"FX\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"$H18&\" \"&$E18","v":"Foreign Fix"}]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I7","v":"IDA/IFAD/EDF_Fixed"},{"$f":"'Input_1_(From_MTDS)'!$J7","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!$N7","v":"FX"},"Multilateral",{"$f":"IF($F19=\"FX\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"$H19&\" \"&$E19","v":"Foreign Fix"}]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I8","v":"IBRD/ADB/IDB_Fixed"},{"$f":"'Input_1_(From_MTDS)'!$J8","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!$N8","v":"FX"},"Multilateral","Foreign","Foreign Fix"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I9","v":"IBRD/ADB/IDB_Var"},{"$f":"'Input_1_(From_MTDS)'!$J9","v":"Var"},{"$f":"'Input_1_(From_MTDS)'!$N9","v":"FX"},"Multilateral","Foreign","Foreign Var"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I10","v":"Bilateral_Fixed"},{"$f":"'Input_1_(From_MTDS)'!$J10","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!$N10","v":"FX"},"Bilateral","Foreign","Foreign Fix"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I11","v":"Commercial Bank_Var"},{"$f":"'Input_1_(From_MTDS)'!$J11","v":"Var"},{"$f":"'Input_1_(From_MTDS)'!$N11","v":"FX"},"FX Commercial Loan","Foreign","Foreign Var"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I12","v":0},{"$f":"'Input_1_(From_MTDS)'!$J12","v":0},{"$f":"'Input_1_(From_MTDS)'!$N12","v":"FX"},null,"Foreign","Foreign 0"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I13","v":0},{"$f":"'Input_1_(From_MTDS)'!$J13","v":0},{"$f":"'Input_1_(From_MTDS)'!$N13","v":"FX"},null,"Foreign","Foreign 0"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I14","v":0},{"$f":"'Input_1_(From_MTDS)'!$J14","v":0},{"$f":"'Input_1_(From_MTDS)'!$N14","v":"FX"},null,"Foreign","Foreign 0"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I15","v":0},{"$f":"'Input_1_(From_MTDS)'!$J15","v":0},{"$f":"'Input_1_(From_MTDS)'!$N15","v":"FX"},null,"Foreign","Foreign 0"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I16","v":"T-Bills_Fixed"},{"$f":"'Input_1_(From_MTDS)'!$J16","v":"T-bills"},{"$f":"'Input_1_(From_MTDS)'!$N16","v":"DX"},"T-bills","Domestic","Domestic T-bills"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I17","v":"T-Bonds 3 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!$J17","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!$N17","v":"DX"},"Bonds","Domestic","Domestic Fix"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I18","v":"T-Bonds 5 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!$J18","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!$N18","v":"DX"},"Bonds","Domestic","Domestic Fix"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I19","v":"T-Bonds 10 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!$J19","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!$N19","v":"DX"},"Bonds","Domestic","Domestic Fix"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I20","v":0},{"$f":"'Input_1_(From_MTDS)'!$J20","v":0},{"$f":"'Input_1_(From_MTDS)'!$N20","v":"DX"},null,"Domestic","Domestic 0"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I21","v":0},{"$f":"'Input_1_(From_MTDS)'!$J21","v":0},{"$f":"'Input_1_(From_MTDS)'!$N21","v":"DX"},null,"Domestic","Domestic 0"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I22","v":0},{"$f":"'Input_1_(From_MTDS)'!$J22","v":0},{"$f":"'Input_1_(From_MTDS)'!$N22","v":"DX"},null,"Domestic","Domestic 0"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I23","v":0},{"$f":"'Input_1_(From_MTDS)'!$J23","v":0},{"$f":"'Input_1_(From_MTDS)'!$N23","v":"DX"},null,"Domestic","Domestic 0"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I24","v":0},{"$f":"'Input_1_(From_MTDS)'!$J24","v":0},{"$f":"'Input_1_(From_MTDS)'!$N24","v":"DX"},null,"Domestic","Domestic 0"]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!$I25","v":"Indexed Instrument"},{"$f":"'Input_1_(From_MTDS)'!$J25","v":"Var"},{"$f":"'Input_1_(From_MTDS)'!$N25","v":"DX"},"Bonds","Domestic","Domestic Var"]
[]
[]
[null,null,null,"1/ Note:"]
[null,null,null,"ABPT Category is used for ABP Calendar, Cost-Risk Indicator Tables, etc."]
[null,null,null,"Foreign currency (external) instruments are categorized as:",null,null,"Local currency (domestic) instruments are categorized as:"]
[null,null,null,"Multilateral",null,null,"T-bills"]
[null,null,null,"Bilateral",null,null,"Bonds"]
[null,null,null,"FX Commercial Loan",null,null,"DX Commercial Loan"]
[null,null,null,"International Bond",null,null,"Central Bank"]
[null,null,null,"FX Security",null,null,"DX Other"]
[null,null,null,"FX Other"]
[]
[null,null,null,"While users are permitted to create their own category, it is highly advisable to use the category T-bills for domestic currency discounted instruments. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"$D$43","v":"Multilateral"}]
[null,null,null,{"$f":"$D$44","v":"Bilateral"}]
[null,null,null,{"$f":"$D$45","v":"FX Commercial Loan"}]
[null,null,null,{"$f":"$D$46","v":"International Bond"}]
[null,null,null,{"$f":"$D$47","v":"FX Security"}]
[null,null,null,{"$f":"$D$48","v":"FX Other"}]
[null,null,null,{"$f":"$D$49","v":0}]
[null,null,null,{"$f":"$G$43","v":"T-bills"}]
[null,null,null,{"$f":"$G$44","v":"Bonds"}]
[null,null,null,{"$f":"$G$45","v":"DX Commercial Loan"}]
[null,null,null,{"$f":"$G$46","v":"Central Bank"}]
[null,null,null,{"$f":"$G$47","v":"DX Other"}]
[null,null,null,{"$f":"$G$48","v":0}]
[null,null,null,{"$f":"$G$49","v":0}]

{"sheet":"Input_3","index":5,"n_rows":145,"n_cols":10,"rows_kept":145,"cut":false,"hidden":false,"merged":[[119,4,119,5]]}
[]
[null,"Enteries here are linked to \"Input_1_(From_MTDS)\" worksheet. However, users have the option to overwrite blue font entries. "]
[null,"If users are not overwriting, ensure the right domestic instruments are picked up and bolded blue font area are populated appropriately."]
[]
[null,"STEP 3: FROM MTDS AT","Ensure only domestic instruments are picked up here\nWORKSHEETS, ROWS","Representative Instruments of domestic Instruments",{"$f":"\"Percentage from Strategy Worksheet Year \"&Input_2!$E$7+1","v":"Percentage from Strategy Worksheet Year 2025"},{"$f":"\"Percentage from Strategy Worksheet Year \"&Input_2!$E$7+2","v":"Percentage from Strategy Worksheet Year 2026"},{"$f":"\"Amount from Strategy Worksheet Year \"&Input_2!$E$7+1","v":"Amount from Strategy Worksheet Year 2025"},{"$f":"\"Amount from Strategy Worksheet Year \"&Input_2!$E$7+2","v":"Amount from Strategy Worksheet Year 2026"}]
[null,null,"Strategy,  56: 75 & 84:103",{"$f":"'Input_1_(From_MTDS)'!I16","v":"T-Bills_Fixed"},{"$f":"'Input_1_(From_MTDS)'!H237","v":0.4},{"$f":"'Input_1_(From_MTDS)'!I237","v":0.4},{"$f":"'Input_1_(From_MTDS)'!H262","v":2784.8809074562814},{"$f":"'Input_1_(From_MTDS)'!I262","v":2170.5541435247496}]
[null,null,"Select domestic instruments only",{"$f":"'Input_1_(From_MTDS)'!I17","v":"T-Bonds 3 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!H238","v":0.2},{"$f":"'Input_1_(From_MTDS)'!I238","v":0.2},{"$f":"'Input_1_(From_MTDS)'!H263","v":1392.4404537281407},{"$f":"'Input_1_(From_MTDS)'!I263","v":1085.2770717623748}]
[null,null,"Columns = Chosen Strategy",{"$f":"'Input_1_(From_MTDS)'!I18","v":"T-Bonds 5 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!H239","v":0.2},{"$f":"'Input_1_(From_MTDS)'!I239","v":0.2},{"$f":"'Input_1_(From_MTDS)'!H264","v":1392.4404537281407},{"$f":"'Input_1_(From_MTDS)'!I264","v":1085.2770717623748}]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!I19","v":"T-Bonds 10 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!H240","v":0.2},{"$f":"'Input_1_(From_MTDS)'!I240","v":0.2},{"$f":"'Input_1_(From_MTDS)'!H265","v":1392.4404537281407},{"$f":"'Input_1_(From_MTDS)'!I265","v":1085.2770717623748}]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!I20","v":0},{"$f":"'Input_1_(From_MTDS)'!H241","v":0},{"$f":"'Input_1_(From_MTDS)'!I241","v":0},{"$f":"'Input_1_(From_MTDS)'!H266","v":0},{"$f":"'Input_1_(From_MTDS)'!I266","v":0}]
[]
[]
[]
[]
[]
[{"$f":"A15+1","v":1}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[]
[null,"STEP 4: FROM MTDS AT","WORKSHEETS, ROWS","Representative Instruments",{"$f":"\"Yield Year \"&Input_2!$E$7+1","v":"Yield Year 2025"},{"$f":"\"Yield Year \"&Input_2!$E$7+2","v":"Yield Year 2026"}]
[null,null,"Macro and Market Data, 157:177",{"$f":"$D$6","v":"T-Bills_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K211","v":4.4999999999999998E-2},{"$f":"'Input_1_(From_MTDS)'!L211","v":4.8599999999999997E-2}]
[null,null,"Select domestic instruments only",{"$f":"$D$7","v":"T-Bonds 3 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K212","v":7.2776343326290585E-2},{"$f":"'Input_1_(From_MTDS)'!L212","v":7.3300000000000004E-2}]
[null,null,null,{"$f":"$D$8","v":"T-Bonds 5 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K213","v":8.5006977262638575E-2},{"$f":"'Input_1_(From_MTDS)'!L213","v":8.7499999999999994E-2}]
[null,null,null,{"$f":"$D$9","v":"T-Bonds 10 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K214","v":0.14530000000000001},{"$f":"'Input_1_(From_MTDS)'!L214","v":0.14499999999999999}]
[null,null,null,{"$f":"$D$10","v":0},{"$f":"'Input_1_(From_MTDS)'!K215","v":0},{"$f":"'Input_1_(From_MTDS)'!L215","v":0}]
[]
[]
[]
[]
[]
[{"$f":"A37+1","v":1}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[]
[null,"STEP 5: FROM MTDS AT","WORKSHEETS, ROWS","Representative Instruments","Fix /Var/ T--bills"]
[null,null,"Existing_Debt, 7: 26",{"$f":"$D$28","v":"T-Bills_Fixed"},{"$f":"'Input_1_(From_MTDS)'!J16","v":"T-bills"}]
[null,null,"Select domestic instruments only",{"$f":"$D$29","v":"T-Bonds 3 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!J17","v":"Fix"}]
[null,null,null,{"$f":"$D$30","v":"T-Bonds 5 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!J18","v":"Fix"}]
[null,null,null,{"$f":"$D$31","v":"T-Bonds 10 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!J19","v":"Fix"}]
[null,null,null,{"$f":"$D$32","v":0},{"$f":"'Input_1_(From_MTDS)'!J20","v":0}]
[]
[]
[]
[]
[]
[{"$f":"A59+1","v":1}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[]
[null,"STEP 6: FROM MTDS AT","WORKSHEETS, ROWS","Principal Payments Existing Debt ",null,null,null,"Domestic Interest Payments Existing Debt"]
[null,null,"Existing_Debt,   291: 311",null,{"$f":"\"Year \"&Input_2!$E$7+1","v":"Year 2025"},{"$f":"\"Year \"&Input_2!$E$7+2","v":"Year 2026"},null,null,{"$f":"\"Year \"&Input_2!$E$7+1","v":"Year 2025"},{"$f":"\"Year \"&Input_2!$E$7+2","v":"Year 2026"}]
[null,null,"Existing_Debt,   338: 357",{"$f":"$D$6","v":"T-Bills_Fixed"},{"$f":"'Input_1_(From_MTDS)'!$K$126","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!$L$126","v":0},null,{"$f":"$D$6","v":"T-Bills_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K141","v":498.06960800999997},{"$f":"'Input_1_(From_MTDS)'!L141","v":0}]
[null,null,"Select domestic instruments only",{"$f":"$D$7","v":"T-Bonds 3 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K63","v":0},{"$f":"'Input_1_(From_MTDS)'!L63","v":100.37065},null,{"$f":"$D$7","v":"T-Bonds 3 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K109","v":31.44551186},{"$f":"'Input_1_(From_MTDS)'!L109","v":31.44551186}]
[null,null,null,{"$f":"$D$8","v":"T-Bonds 5 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K64","v":0},{"$f":"'Input_1_(From_MTDS)'!L64","v":0},null,{"$f":"$D$8","v":"T-Bonds 5 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K110","v":767.36065235499984},{"$f":"'Input_1_(From_MTDS)'!L110","v":767.36065235499984}]
[null,null,null,{"$f":"$D$9","v":"T-Bonds 10 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K65","v":0},{"$f":"'Input_1_(From_MTDS)'!L65","v":0},null,{"$f":"$D$9","v":"T-Bonds 10 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K111","v":97.630499999999998},{"$f":"'Input_1_(From_MTDS)'!L111","v":97.630499999999998}]
[null,null,null,{"$f":"$D$10","v":0},{"$f":"'Input_1_(From_MTDS)'!K66","v":0},{"$f":"'Input_1_(From_MTDS)'!L66","v":0},null,{"$f":"$D$10","v":0},{"$f":"'Input_1_(From_MTDS)'!K112","v":0},{"$f":"'Input_1_(From_MTDS)'!L112","v":0}]
[null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K67","v":0},{"$f":"'Input_1_(From_MTDS)'!L67","v":0}]
[null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K68","v":0},{"$f":"'Input_1_(From_MTDS)'!L68","v":0}]
[null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K69","v":0},{"$f":"'Input_1_(From_MTDS)'!L69","v":0}]
[null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K70","v":0},{"$f":"'Input_1_(From_MTDS)'!L70","v":0}]
[null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K71","v":0},{"$f":"'Input_1_(From_MTDS)'!L71","v":0}]
[{"$f":"A82+1","v":1}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,{"$f":"SUM(E73:E92)","v":3831.3046769999996},{"$f":"SUM(F73:F92)","v":100.37065},null,null,{"$f":"SUM(I73:I92)","v":1394.5062722249997},{"$f":"SUM(J73:J92)","v":896.43666421499984}]
[]
[null,"STEP 7: FROM MTDS AT","WORKSHEETS, ROWS","Domestic Principal Payments ",null,null,null,"Domestic Interest Payments "]
[null,null,"Strategy 1/2/3/4,   49: 71",null,{"$f":"\"Year \"&Input_2!$E$7+1","v":"Year 2025"},{"$f":"\"Year \"&Input_2!$E$7+2","v":"Year 2026"},null,null,{"$f":"\"Year \"&Input_2!$E$7+1","v":"Year 2025"},{"$f":"\"Year \"&Input_2!$E$7+2","v":"Year 2026"}]
[null,null,"Go to Chosen Strategy Worksheet",{"$f":"$D$6","v":"T-Bills_Fixed"},{"$f":"'Input_1_(From_MTDS)'!$K$322","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!$L$322","v":2784.8809074562814},null,{"$f":"$D$6","v":"T-Bills_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K402","v":498.06960800999997},{"$f":"'Input_1_(From_MTDS)'!L402","v":125.31964083553247}]
[null,null,"Select domestic instruments only",{"$f":"$D$7","v":"T-Bonds 3 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K297","v":0},{"$f":"'Input_1_(From_MTDS)'!L297","v":100.37065},null,{"$f":"$D$7","v":"T-Bonds 3 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K378","v":31.44551186},{"$f":"'Input_1_(From_MTDS)'!L378","v":132.78223638193501}]
[null,null,null,{"$f":"$D$8","v":"T-Bonds 5 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K298","v":0},{"$f":"'Input_1_(From_MTDS)'!L298","v":0},null,{"$f":"$D$8","v":"T-Bonds 5 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K379","v":767.36065235499984},{"$f":"'Input_1_(From_MTDS)'!L379","v":885.72780634464607}]
[null,null,"Strategy 1/2/3/4,   135: 154",{"$f":"$D$9","v":"T-Bonds 10 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K299","v":0},{"$f":"'Input_1_(From_MTDS)'!L299","v":0},null,{"$f":"$D$9","v":"T-Bonds 10 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!K380","v":97.630499999999998},{"$f":"'Input_1_(From_MTDS)'!L380","v":299.95209792669885}]
[null,null,"Go to Chosen Strategy Worksheet",{"$f":"$D$10","v":0},{"$f":"'Input_1_(From_MTDS)'!K300","v":0},{"$f":"'Input_1_(From_MTDS)'!L300","v":0},null,{"$f":"$D$10","v":0},{"$f":"'Input_1_(From_MTDS)'!K381","v":0},{"$f":"'Input_1_(From_MTDS)'!L381","v":0}]
[null,null,"Select domestic instruments only",null,{"$f":"'Input_1_(From_MTDS)'!K301","v":0},{"$f":"'Input_1_(From_MTDS)'!L301","v":0}]
[null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K302","v":0},{"$f":"'Input_1_(From_MTDS)'!L302","v":0}]
[null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K303","v":0},{"$f":"'Input_1_(From_MTDS)'!L303","v":0}]
[null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K304","v":0},{"$f":"'Input_1_(From_MTDS)'!L304","v":0}]
[null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K305","v":0},{"$f":"'Input_1_(From_MTDS)'!L305","v":0}]
[{"$f":"A106+1","v":1}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,null,null,null,{"$f":"SUM(E97:E116)","v":3831.3046769999996},{"$f":"SUM(F97:F116)","v":2885.2515574562813},null,null,{"$f":"SUM(I97:I116)","v":1394.5062722249997},1443.7817814888124]
[]
[]
[null,"STEP 8: FROM MTDS AT","WORKSHEETS, ROWS","Macro and Gross Financing",{"$f":"\"in \"&Input_2!$E$12&\" of \"&Input_2!$E$11","v":"in millions of UTP"}]
[null,null,null,null,{"$f":"\"Year \"&Input_2!$E$7+1","v":"Year 2025"},{"$f":"\"Year \"&Input_2!$E$7+2","v":"Year 2026"}]
[null,null,"Strategy 1/2/3/4,  Row 30","Gross financing",{"$f":"E129+E130+E133","v":13924.404537281407},{"$f":"F129+F130+F133","v":10852.770717623747}]
[null,null,"Macro and Market, Row 12","Revenues, grants, & other items",{"$f":"'Input_1_(From_MTDS)'!$H$165","v":12530.338123026353},{"$f":"'Input_1_(From_MTDS)'!$I$165","v":15930.7583133111}]
[null,null,"Macro and Market, Row 4","Budgeted Revenue and Grants",{"$f":"'Input_1_(From_MTDS)'!$H$157","v":12530.338123026353},{"$f":"'Input_1_(From_MTDS)'!$I$157","v":15930.7583133111}]
[null,null,"Macro and Market, Row 13","Non-budgetary assets that reduce gross financing requirement",{"$f":"'Input_1_(From_MTDS)'!$H$166","v":0},{"$f":"'Input_1_(From_MTDS)'!$I166","v":0}]
[null,null,"Macro and Market, Row 24","Expenditure & other items",{"$f":"'Input_1_(From_MTDS)'!$H$177","v":18276.557469936099},{"$f":"'Input_1_(From_MTDS)'!$I$177","v":19618.041090426501}]
[null,null,"Macro and Market, Row 5","Budgeted Primary Expenditure",{"$f":"'Input_1_(From_MTDS)'!$H$158","v":18276.557469936099},{"$f":"'Input_1_(From_MTDS)'!$I$158","v":19618.041090426501}]
[null,null,"Macro and Market, Row 25","Non-budgeted expenses that increase gross financing requirement",{"$f":"'Input_1_(From_MTDS)'!$H$178","v":0},{"$f":"'Input_1_(From_MTDS)'!$I$178","v":0}]
[null,null,"Macro and Market, Row 56","Primary Deficit",{"$f":"-('Input_1_(From_MTDS)'!$H$165-'Input_1_(From_MTDS)'!$H$177)","v":5746.2193469097456},{"$f":"-('Input_1_(From_MTDS)'!$I$165-'Input_1_(From_MTDS)'!$I$177)","v":3687.2827771154007}]
[null,null,null,"Interest payments",{"$f":"E131+E132","v":1818.8380180232598},{"$f":"F131+F132","v":1991.4887064509562}]
[null,null,"Strategy 1/2/3/4, Row 157",{"$f":"\"External debt (foreign currency) - \"&D130","v":"External debt (foreign currency) - Interest payments"},{"$f":"'Input_1_(From_MTDS)'!$K$389","v":424.33174579825999},{"$f":"'Input_1_(From_MTDS)'!$L$389","v":547.70692496214383}]
[null,null,"Strategy 1/2/3/4, Row 158",{"$f":"\"Domestic debt (local currency) - \"&D130","v":"Domestic debt (local currency) - Interest payments"},{"$f":"'Input_1_(From_MTDS)'!$K$390","v":1394.5062722249997},{"$f":"'Input_1_(From_MTDS)'!$L$390","v":1443.7817814888124}]
[null,null,null,"Principal payments",{"$f":"E134+E135","v":6359.3471723484017},{"$f":"F134+F135","v":5173.9992340573899}]
[null,null,"Strategy 1/2/3/4, Row 74",{"$f":"\"External debt (foreign currency) - \"&D133","v":"External debt (foreign currency) - Principal payments"},{"$f":"'Input_1_(From_MTDS)'!$K$309","v":2528.0424953484021},{"$f":"'Input_1_(From_MTDS)'!$L$309","v":2288.7476766011087}]
[null,null,"Strategy 1/2/3/4, Row 75",{"$f":"\"Domestic debt (local currency) - \"&D133","v":"Domestic debt (local currency) - Principal payments"},{"$f":"'Input_1_(From_MTDS)'!$K$310","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!$L$310","v":2885.2515574562813}]
[]
[null,null,"Strategy 1/2/3/4, Row 32","Gross Extermal Financing (GEF) (foreign currency borrowing) (in local currency)",{"$f":"'Input_1_(From_MTDS)'!$H$279","v":6962.2022686407036},{"$f":"'Input_1_(From_MTDS)'!$I$279","v":5426.3853588118736}]
[]
[null,"STEP 9: FROM MTDS AT","WORKSHEETS, ROWS","Gross Domestic Financing"]
[null,null,null,null,{"$f":"\"Year \"&Input_2!$E$7+1","v":"Year 2025"},{"$f":"\"Year \"&Input_2!$E$7+2","v":"Year 2026"}]
[null,null,"Strategy 1/2/3/4, Row 33","Gross Domestic Financing (GDF) (in local currency)",{"$f":"'Input_1_(From_MTDS)'!$H$278","v":6962.2022686407036},{"$f":"'Input_1_(From_MTDS)'!$I$278","v":5426.3853588118736}]
[]
[null,"STEP 10: FROM MTDS AT","WORKSHEETS, ROWS","Operational Target"]
[]
[null,null,"Strategy, Row 29",{"$f":"'Input_1_(From_MTDS)'!$F$275","v":"External (% of total gross financing)"},{"$f":"'Input_1_(From_MTDS)'!$H$275","v":50},{"$f":"'Input_1_(From_MTDS)'!I275","v":50}]

{"sheet":"GFN","index":6,"n_rows":61,"n_cols":39,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,"Gross Financing Requirement\n"]
[null,null,null,null,null,null,null,null,"[Yellow cells should be replaced with more accurate projections as opposed to dividing the annual information from MTDS equally by 12]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTDS Validation"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"Input_2!E10","v":"Jan-25"},{"$f":"TEXT(IF(MONTH(J6)=12,1,(MONTH(J6)+1))*28,\"mmm\")&\"-\"&IF(MONTH(J6)=12,RIGHT(J6,2)+1,RIGHT(J6,2))","v":"Feb-25"},"Mar-25","Apr-25","May-25","Jun-25","Jul-25","Aug-25","Sep-25","Oct-25","Nov-25","Dec-25","Jan-26",{"$f":"TEXT(IF(MONTH(V6)=12,1,(MONTH(V6)+1))*28,\"mmm\")&\"-\"&IF(MONTH(V6)=12,RIGHT(V6,2)+1,RIGHT(V6,2))","v":"Feb-26"},"Mar-26","Apr-26","May-26","Jun-26","Jul-26","Aug-26","Sep-26","Oct-26","Nov-26","Dec-26",null,{"$f":"Input_2!$E$7+1","v":2025},null,{"$f":"Input_2!$E$7+2","v":2026}]
[null,null,null,null,null,null,null,{"$f":"ROW()","v":7},"Revenues, grants, & other items",{"$f":"Input_3!$E123/12","v":1044.1948435855295},{"$f":"Input_3!$E123/12","v":1044.1948435855295},{"$f":"Input_3!$E123/12","v":1044.1948435855295},{"$f":"Input_3!$E123/12","v":1044.1948435855295},{"$f":"Input_3!$E123/12","v":1044.1948435855295},{"$f":"Input_3!$E123/12","v":1044.1948435855295},{"$f":"Input_3!$E123/12","v":1044.1948435855295},{"$f":"Input_3!$E123/12","v":1044.1948435855295},{"$f":"Input_3!$E123/12","v":1044.1948435855295},{"$f":"Input_3!$E123/12","v":1044.1948435855295},{"$f":"Input_3!$E123/12","v":1044.1948435855295},{"$f":"Input_3!$E123/12","v":1044.1948435855295},{"$f":"Input_3!$F123/12","v":1327.563192775925},{"$f":"Input_3!$F123/12","v":1327.563192775925},{"$f":"Input_3!$F123/12","v":1327.563192775925},{"$f":"Input_3!$F123/12","v":1327.563192775925},{"$f":"Input_3!$F123/12","v":1327.563192775925},{"$f":"Input_3!$F123/12","v":1327.563192775925},{"$f":"Input_3!$F123/12","v":1327.563192775925},{"$f":"Input_3!$F123/12","v":1327.563192775925},{"$f":"Input_3!$F123/12","v":1327.563192775925},{"$f":"Input_3!$F123/12","v":1327.563192775925},{"$f":"Input_3!$F123/12","v":1327.563192775925},{"$f":"Input_3!$F123/12","v":1327.563192775925},null,{"$f":"SUM($J7:$U7)-Input_3!$E$123","v":0},null,{"$f":"Input_3!$F$123-SUM($V7:$AG7)","v":0}]
[null,null,null,null,null,null,null,{"$f":"ROW()","v":8},"Expenditure & other items",{"$f":"Input_3!$E126/12","v":1523.0464558280082},{"$f":"Input_3!$E126/12","v":1523.0464558280082},{"$f":"Input_3!$E126/12","v":1523.0464558280082},{"$f":"Input_3!$E126/12","v":1523.0464558280082},{"$f":"Input_3!$E126/12","v":1523.0464558280082},{"$f":"Input_3!$E126/12","v":1523.0464558280082},{"$f":"Input_3!$E126/12","v":1523.0464558280082},{"$f":"Input_3!$E126/12","v":1523.0464558280082},{"$f":"Input_3!$E126/12","v":1523.0464558280082},{"$f":"Input_3!$E126/12","v":1523.0464558280082},{"$f":"Input_3!$E126/12","v":1523.0464558280082},{"$f":"Input_3!$E126/12","v":1523.0464558280082},{"$f":"Input_3!$F126/12","v":1634.8367575355417},{"$f":"Input_3!$F126/12","v":1634.8367575355417},{"$f":"Input_3!$F126/12","v":1634.8367575355417},{"$f":"Input_3!$F126/12","v":1634.8367575355417},{"$f":"Input_3!$F126/12","v":1634.8367575355417},{"$f":"Input_3!$F126/12","v":1634.8367575355417},{"$f":"Input_3!$F126/12","v":1634.8367575355417},{"$f":"Input_3!$F126/12","v":1634.8367575355417},{"$f":"Input_3!$F126/12","v":1634.8367575355417},{"$f":"Input_3!$F126/12","v":1634.8367575355417},{"$f":"Input_3!$F126/12","v":1634.8367575355417},{"$f":"Input_3!$F126/12","v":1634.8367575355417},null,{"$f":"SUM($J8:U$8)-Input_3!$E$126","v":0},null,{"$f":"Input_3!$F$126-SUM($V8:$AG8)","v":0}]
[null,null,null,null,null,null,null,{"$f":"ROW()","v":9},{"$f":"Input_3!D129","v":"Primary Deficit"},{"$f":"J8-J7","v":478.85161224247872},{"$f":"K8-K7","v":478.85161224247872},478.85161224247872,478.85161224247872,478.85161224247872,478.85161224247872,478.85161224247872,478.85161224247872,478.85161224247872,478.85161224247872,478.85161224247872,478.85161224247872,307.27356475961665,307.27356475961665,307.27356475961665,307.27356475961665,307.27356475961665,307.27356475961665,307.27356475961665,307.27356475961665,307.27356475961665,307.27356475961665,307.27356475961665,307.27356475961665,null,0]
[null,null,null,null,null,null,null,null,{"$f":"Input_3!$D$130","v":"Interest payments"},{"$f":"J11+J14","v":151.56983483527165},{"$f":"K11+K14","v":151.56983483527165},151.56983483527165,151.56983483527165,151.56983483527165,151.56983483527165,151.56983483527165,151.56983483527165,151.56983483527165,151.56983483527165,151.56983483527165,151.56983483527165,120.34529909809531,120.34529909809531,120.34529909809531,120.34529909809531,120.34529909809531,120.34529909809531,120.34529909809531,120.34529909809531,120.34529909809531,120.34529909809531,120.34529909809531,120.34529909809531]
[null,null,null,null,null,null,null,null,"Existing Debt from MTDS",{"$f":"J12+J13","v":151.56983483527165},{"$f":"K12+K13","v":151.56983483527165},151.56983483527165,151.56983483527165,151.56983483527165,151.56983483527165,151.56983483527165,151.56983483527165,151.56983483527165,151.56983483527165,151.56983483527165,151.56983483527165,{"$f":"V12+V13","v":105.3942842075506},105.3942842075506,105.3942842075506,105.3942842075506,105.3942842075506,105.3942842075506,105.3942842075506,105.3942842075506,105.3942842075506,105.3942842075506,105.3942842075506,105.3942842075506]
[null,"Will the FX worksheet be used for new Foreign Currency debt?",null,null,null,null,"No",{"$f":"ROW()","v":12},"Domestic Currency",{"$f":"Input_3!$I93/12","v":116.20885601874998},{"$f":"Input_3!$I93/12","v":116.20885601874998},{"$f":"Input_3!$I93/12","v":116.20885601874998},{"$f":"Input_3!$I93/12","v":116.20885601874998},{"$f":"Input_3!$I93/12","v":116.20885601874998},{"$f":"Input_3!$I93/12","v":116.20885601874998},{"$f":"Input_3!$I93/12","v":116.20885601874998},{"$f":"Input_3!$I93/12","v":116.20885601874998},{"$f":"Input_3!$I93/12","v":116.20885601874998},{"$f":"Input_3!$I93/12","v":116.20885601874998},{"$f":"Input_3!$I93/12","v":116.20885601874998},{"$f":"Input_3!$I93/12","v":116.20885601874998},{"$f":"Input_3!$J93/12","v":74.703055351249986},{"$f":"Input_3!$J93/12","v":74.703055351249986},{"$f":"Input_3!$J93/12","v":74.703055351249986},{"$f":"Input_3!$J93/12","v":74.703055351249986},{"$f":"Input_3!$J93/12","v":74.703055351249986},{"$f":"Input_3!$J93/12","v":74.703055351249986},{"$f":"Input_3!$J93/12","v":74.703055351249986},{"$f":"Input_3!$J93/12","v":74.703055351249986},{"$f":"Input_3!$J93/12","v":74.703055351249986},{"$f":"Input_3!$J93/12","v":74.703055351249986},{"$f":"Input_3!$J93/12","v":74.703055351249986},{"$f":"Input_3!$J93/12","v":74.703055351249986},null,{"$f":"SUM($J12:$U12)-Input_3!$E$132","v":0},null,{"$f":"Input_3!$J$93-SUM($V12:$AG12)","v":0}]
[null,null,null,null,null,null,null,null,"Foreign Currency ",{"$f":"'Input_1_(From_MTDS)'!$K$144/12","v":35.360978816521666},{"$f":"'Input_1_(From_MTDS)'!$K$144/12","v":35.360978816521666},{"$f":"'Input_1_(From_MTDS)'!$K$144/12","v":35.360978816521666},{"$f":"'Input_1_(From_MTDS)'!$K$144/12","v":35.360978816521666},{"$f":"'Input_1_(From_MTDS)'!$K$144/12","v":35.360978816521666},{"$f":"'Input_1_(From_MTDS)'!$K$144/12","v":35.360978816521666},{"$f":"'Input_1_(From_MTDS)'!$K$144/12","v":35.360978816521666},{"$f":"'Input_1_(From_MTDS)'!$K$144/12","v":35.360978816521666},{"$f":"'Input_1_(From_MTDS)'!$K$144/12","v":35.360978816521666},{"$f":"'Input_1_(From_MTDS)'!$K$144/12","v":35.360978816521666},{"$f":"'Input_1_(From_MTDS)'!$K$144/12","v":35.360978816521666},{"$f":"'Input_1_(From_MTDS)'!$K$144/12","v":35.360978816521666},{"$f":"'Input_1_(From_MTDS)'!$L$144/12","v":30.691228856300608},{"$f":"'Input_1_(From_MTDS)'!$L$144/12","v":30.691228856300608},{"$f":"'Input_1_(From_MTDS)'!$L$144/12","v":30.691228856300608},{"$f":"'Input_1_(From_MTDS)'!$L$144/12","v":30.691228856300608},{"$f":"'Input_1_(From_MTDS)'!$L$144/12","v":30.691228856300608},{"$f":"'Input_1_(From_MTDS)'!$L$144/12","v":30.691228856300608},{"$f":"'Input_1_(From_MTDS)'!$L$144/12","v":30.691228856300608},{"$f":"'Input_1_(From_MTDS)'!$L$144/12","v":30.691228856300608},{"$f":"'Input_1_(From_MTDS)'!$L$144/12","v":30.691228856300608},{"$f":"'Input_1_(From_MTDS)'!$L$144/12","v":30.691228856300608},{"$f":"'Input_1_(From_MTDS)'!$L$144/12","v":30.691228856300608},{"$f":"'Input_1_(From_MTDS)'!$L$144/12","v":30.691228856300608},null,{"$f":"SUM(GFN!$J13:$U13)-'Input_1_(From_MTDS)'!$K$144","v":0},null,{"$f":"'Input_1_(From_MTDS)'!$L$144-SUM(GFN!$V13:$AG13)","v":0}]
[null,null,null,null,null,null,null,null,"New Debt",{"$f":"J15","v":0},{"$f":"K15","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$12=\"No\",V$15,V$16)","v":14.951014890544712},14.951014890544712,14.951014890544712,14.951014890544712,14.951014890544712,14.951014890544712,14.951014890544712,14.951014890544712,14.951014890544712,14.951014890544712,14.951014890544712,14.951014890544712]
[null,null,null,null,null,null,null,null,"Foreign Currency from MTDS/ABPT",{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$389-'Input_1_(From_MTDS)'!$K$144)/12,'M10.FX_Cashflow'!AF144)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$389-'Input_1_(From_MTDS)'!$K$144)/12,'M10.FX_Cashflow'!AG144)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$389-'Input_1_(From_MTDS)'!$K$144)/12,'M10.FX_Cashflow'!AH144)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$389-'Input_1_(From_MTDS)'!$K$144)/12,'M10.FX_Cashflow'!AI144)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$389-'Input_1_(From_MTDS)'!$K$144)/12,'M10.FX_Cashflow'!AJ144)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$389-'Input_1_(From_MTDS)'!$K$144)/12,'M10.FX_Cashflow'!AK144)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$389-'Input_1_(From_MTDS)'!$K$144)/12,'M10.FX_Cashflow'!AL144)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$389-'Input_1_(From_MTDS)'!$K$144)/12,'M10.FX_Cashflow'!AM144)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$389-'Input_1_(From_MTDS)'!$K$144)/12,'M10.FX_Cashflow'!AN144)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$389-'Input_1_(From_MTDS)'!$K$144)/12,'M10.FX_Cashflow'!AO144)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$389-'Input_1_(From_MTDS)'!$K$144)/12,'M10.FX_Cashflow'!AP144)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$389-'Input_1_(From_MTDS)'!$K$144)/12,'M10.FX_Cashflow'!AQ144)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$L$389-'Input_1_(From_MTDS)'!$L$144)/12,'M10.FX_Cashflow'!AR144)","v":14.951014890544712},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$L$389-'Input_1_(From_MTDS)'!$L$144)/12,'M10.FX_Cashflow'!AS144)","v":14.951014890544712},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$L$389-'Input_1_(From_MTDS)'!$L$144)/12,'M10.FX_Cashflow'!AT144)","v":14.951014890544712},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$L$389-'Input_1_(From_MTDS)'!$L$144)/12,'M10.FX_Cashflow'!AU144)","v":14.951014890544712},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$L$389-'Input_1_(From_MTDS)'!$L$144)/12,'M10.FX_Cashflow'!AV144)","v":14.951014890544712},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$L$389-'Input_1_(From_MTDS)'!$L$144)/12,'M10.FX_Cashflow'!AW144)","v":14.951014890544712},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$L$389-'Input_1_(From_MTDS)'!$L$144)/12,'M10.FX_Cashflow'!AX144)","v":14.951014890544712},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$L$389-'Input_1_(From_MTDS)'!$L$144)/12,'M10.FX_Cashflow'!AY144)","v":14.951014890544712},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$L$389-'Input_1_(From_MTDS)'!$L$144)/12,'M10.FX_Cashflow'!AZ144)","v":14.951014890544712},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$L$389-'Input_1_(From_MTDS)'!$L$144)/12,'M10.FX_Cashflow'!BA144)","v":14.951014890544712},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$L$389-'Input_1_(From_MTDS)'!$L$144)/12,'M10.FX_Cashflow'!BB144)","v":14.951014890544712},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$L$389-'Input_1_(From_MTDS)'!$L$144)/12,'M10.FX_Cashflow'!BC144)","v":14.951014890544712},null,{"$f":"SUM(GFN!$J15:$U15)-('Input_1_(From_MTDS)'!$K$389-'Input_1_(From_MTDS)'!$K$144)","v":0},null,{"$f":"('Input_1_(From_MTDS)'!$L$389-'Input_1_(From_MTDS)'!$L$144)-SUM(GFN!$V15:$AG15)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GFN!$J16:$U16)-('Input_1_(From_MTDS)'!$K$389-'Input_1_(From_MTDS)'!$K$144)","v":0},null,{"$f":"('Input_1_(From_MTDS)'!$L$389-'Input_1_(From_MTDS)'!$L$144)-SUM(GFN!$V16:$AG16)","v":179.41217868653655}]
[null,null,null,null,null,null,null,{"$f":"ROW()","v":17},{"$f":"Input_3!$D$133","v":"Principal payments"},{"$f":"J18+J21","v":529.94559769570014},{"$f":"K18+K21","v":529.94559769570014},529.94559769570014,529.94559769570014,529.94559769570014,529.94559769570014,529.94559769570014,529.94559769570014,529.94559769570014,529.94559769570014,529.94559769570014,529.94559769570014,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257]
[null,null,null,null,null,null,null,null,"Existing Debt from MTDS",{"$f":"J19+J20","v":529.94559769570014},{"$f":"K19+K20","v":529.94559769570014},529.94559769570014,529.94559769570014,529.94559769570014,529.94559769570014,529.94559769570014,529.94559769570014,529.94559769570014,529.94559769570014,529.94559769570014,529.94559769570014,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257,199.0931938834257]
[null,null,null,null,null,null,null,null,"Local Currency",{"$f":"Input_3!$E93/12","v":319.27538974999999},{"$f":"Input_3!$E93/12","v":319.27538974999999},{"$f":"Input_3!$E93/12","v":319.27538974999999},{"$f":"Input_3!$E93/12","v":319.27538974999999},{"$f":"Input_3!$E93/12","v":319.27538974999999},{"$f":"Input_3!$E93/12","v":319.27538974999999},{"$f":"Input_3!$E93/12","v":319.27538974999999},{"$f":"Input_3!$E93/12","v":319.27538974999999},{"$f":"Input_3!$E93/12","v":319.27538974999999},{"$f":"Input_3!$E93/12","v":319.27538974999999},{"$f":"Input_3!$E93/12","v":319.27538974999999},{"$f":"Input_3!$E93/12","v":319.27538974999999},{"$f":"Input_3!$F93/12","v":8.3642208333333325},{"$f":"Input_3!$F93/12","v":8.3642208333333325},{"$f":"Input_3!$F93/12","v":8.3642208333333325},{"$f":"Input_3!$F93/12","v":8.3642208333333325},{"$f":"Input_3!$F93/12","v":8.3642208333333325},{"$f":"Input_3!$F93/12","v":8.3642208333333325},{"$f":"Input_3!$F93/12","v":8.3642208333333325},{"$f":"Input_3!$F93/12","v":8.3642208333333325},{"$f":"Input_3!$F93/12","v":8.3642208333333325},{"$f":"Input_3!$F93/12","v":8.3642208333333325},{"$f":"Input_3!$F93/12","v":8.3642208333333325},{"$f":"Input_3!$F93/12","v":8.3642208333333325},null,{"$f":"SUM($J19:$U19)-Input_3!$E$93","v":0},null,{"$f":"Input_3!$F$93-SUM($V19:$AG19)","v":0}]
[null,null,null,null,null,null,null,null,"Foreign Currency ",{"$f":"'Input_1_(From_MTDS)'!$K$129/12","v":210.67020794570018},{"$f":"'Input_1_(From_MTDS)'!$K$129/12","v":210.67020794570018},{"$f":"'Input_1_(From_MTDS)'!$K$129/12","v":210.67020794570018},{"$f":"'Input_1_(From_MTDS)'!$K$129/12","v":210.67020794570018},{"$f":"'Input_1_(From_MTDS)'!$K$129/12","v":210.67020794570018},{"$f":"'Input_1_(From_MTDS)'!$K$129/12","v":210.67020794570018},{"$f":"'Input_1_(From_MTDS)'!$K$129/12","v":210.67020794570018},{"$f":"'Input_1_(From_MTDS)'!$K$129/12","v":210.67020794570018},{"$f":"'Input_1_(From_MTDS)'!$K$129/12","v":210.67020794570018},{"$f":"'Input_1_(From_MTDS)'!$K$129/12","v":210.67020794570018},{"$f":"'Input_1_(From_MTDS)'!$K$129/12","v":210.67020794570018},{"$f":"'Input_1_(From_MTDS)'!$K$129/12","v":210.67020794570018},{"$f":"'Input_1_(From_MTDS)'!$L$129/12","v":190.72897305009238},{"$f":"'Input_1_(From_MTDS)'!$L$129/12","v":190.72897305009238},{"$f":"'Input_1_(From_MTDS)'!$L$129/12","v":190.72897305009238},{"$f":"'Input_1_(From_MTDS)'!$L$129/12","v":190.72897305009238},{"$f":"'Input_1_(From_MTDS)'!$L$129/12","v":190.72897305009238},{"$f":"'Input_1_(From_MTDS)'!$L$129/12","v":190.72897305009238},{"$f":"'Input_1_(From_MTDS)'!$L$129/12","v":190.72897305009238},{"$f":"'Input_1_(From_MTDS)'!$L$129/12","v":190.72897305009238},{"$f":"'Input_1_(From_MTDS)'!$L$129/12","v":190.72897305009238},{"$f":"'Input_1_(From_MTDS)'!$L$129/12","v":190.72897305009238},{"$f":"'Input_1_(From_MTDS)'!$L$129/12","v":190.72897305009238},{"$f":"'Input_1_(From_MTDS)'!$L$129/12","v":190.72897305009238},null,{"$f":"SUM(GFN!$J20:$U20)-'Input_1_(From_MTDS)'!$K$129","v":0},null,{"$f":"'Input_1_(From_MTDS)'!$L$129-SUM(GFN!$V20:$AG20)","v":0}]
[null,null,null,null,null,null,null,null,"New Debt",{"$f":"J22","v":0},{"$f":"K22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Foreign Currency from MTDS/ABPT",{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AF118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AG118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AH118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AI118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AJ118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AK118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AL118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AM118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AN118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AO118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AP118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AQ118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AR118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AS118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AT118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AU118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AV118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AW118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AX118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AY118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!AZ118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!BA118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!BB118)","v":0},{"$f":"IF($G$12=\"No\",('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)/12,'M10.FX_Cashflow'!BC118)","v":0},null,{"$f":"SUM(GFN!$J22:$U22)-('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)","v":0},null,{"$f":"('Input_1_(From_MTDS)'!$L$309-'Input_1_(From_MTDS)'!$L$129)-SUM(GFN!$V22:$AG22)","v":0}]
[null,null,null,null,null,null,null,{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"('Input_1_(From_MTDS)'!$K$309-'Input_1_(From_MTDS)'!$K$129)-SUM(GFN!$J23:$U23)","v":0},{"$f":"SUM(AI9:AI23)","v":0},{"$f":"('Input_1_(From_MTDS)'!$L$309-'Input_1_(From_MTDS)'!$L$129)-SUM(GFN!$V23:$AG23)","v":0}]
[null,null,null,null,null,null,null,{"$f":"ROW()","v":24},"Gross Financing Requirement",{"$f":"J9+J10+J17","v":1160.3670447734505},1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764]
[null,null,null,null,null,null,null,null,"Other adjustments",{"$f":"J39-J38","v":0},{"$f":"K39-K38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"New Gross Financing Requirement",{"$f":"J24+J25","v":1160.3670447734505},{"$f":"K24+K25","v":1160.3670447734505},1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,1160.3670447734505,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764,626.71205774113764]
[]
[null,null,null,null,null,null,null,{"$f":"ROW()","v":28},{"$f":"Input_3!D137","v":"Gross Extermal Financing (GEF) (foreign currency borrowing) (in local currency)"},{"$f":"IF($G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AF$8)","v":580.18352238672526},{"$f":"IF($G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AG$8)","v":580.18352238672526},{"$f":"IF($G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AH$8)","v":580.18352238672526},{"$f":"IF($G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AI$8)","v":580.18352238672526},{"$f":"IF($G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AJ$8)","v":580.18352238672526},{"$f":"IF($G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AK$8)","v":580.18352238672526},{"$f":"IF($G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AL$8)","v":580.18352238672526},{"$f":"IF($G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AM$8)","v":580.18352238672526},{"$f":"IF($G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AN$8)","v":580.18352238672526},{"$f":"IF($G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AO$8)","v":580.18352238672526},{"$f":"IF($G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AP$8)","v":580.18352238672526},{"$f":"IF($G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AQ$8)","v":580.18352238672526},{"$f":"IF($G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AR$8)","v":452.19877990098945},{"$f":"IF($G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AS$8)","v":452.19877990098945},{"$f":"IF($G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AT$8)","v":452.19877990098945},{"$f":"IF($G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AU$8)","v":452.19877990098945},{"$f":"IF($G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AV$8)","v":452.19877990098945},{"$f":"IF($G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AW$8)","v":452.19877990098945},{"$f":"IF($G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AX$8)","v":452.19877990098945},{"$f":"IF($G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AY$8)","v":452.19877990098945},{"$f":"IF($G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AZ$8)","v":452.19877990098945},{"$f":"IF($G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!BA$8)","v":452.19877990098945},{"$f":"IF($G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!BB$8)","v":452.19877990098945},{"$f":"IF($G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!BC$8)","v":452.19877990098945},null,{"$f":"(SUM(J28:U28)-Input_3!E137)","v":9.0949470177292824E-13},null,{"$f":"Input_3!F137-SUM(V28:AG28)","v":0}]
[null,null,null,null,null,null,null,{"$f":"ROW()","v":29},"Gross Domestic Financing (GDF) (in local currency)",{"$f":"J26-J28","v":580.18352238672526},{"$f":"K26-K28","v":580.18352238672526},580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,174.51327784014819,174.51327784014819,174.51327784014819,174.51327784014819,174.51327784014819,174.51327784014819,174.51327784014819,174.51327784014819,174.51327784014819,174.51327784014819,174.51327784014819,174.51327784014819,null,{"$f":"SUM(J29:U29)-Input_3!E141","v":0},null,{"$f":"Input_3!$F$141-SUM($V29:$AG29)","v":3332.2260247300951},null,">>> Explained by New Debt Service Payments"]
[null,null,null,null,null,null,null,{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input_3!$F$135-Input_3!$F$93","v":2784.8809074562814},"Principal Payments"]
[null,null,null,null,null,null,null,{"$f":"ROW()","v":31},"Cash Opening Balance",100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input_3!$F$132-Input_3!$J$93","v":547.34511727381255},"Interest Payments"]
[null,null,null,null,null,null,null,{"$f":"ROW()","v":32},"Minimum Cash Balance",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL30+AL31","v":3332.2260247300937}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Optional Area",{"$f":"J$6","v":"Jan-25"},{"$f":"K$6","v":"Feb-25"},"Mar-25","Apr-25","May-25","Jun-25","Jul-25","Aug-25","Sep-25","Oct-25","Nov-25","Dec-25","Jan-26","Feb-26","Mar-26","Apr-26","May-26","Jun-26","Jul-26","Aug-26","Sep-26","Oct-26","Nov-26","Dec-26"]
[]
[null,null,null,null,null,null,null,null,"Proceeds that reduce gross financing need"]
[null,null,null,null,null,null,null,null,"Expenses that increase gross financing need"]
[]
[null,null,null,null,null,null,null,null,"Note: this area should be used to reflect items that"]
[null,null,null,null,null,null,null,null,"a) that reduced gross financing requirement in the first year of strategy period in the MTDS analysis, the amount can be picked up from cell H274 in Input_1(from_MTDS) worksheet. "]
[null,null,null,null,null,null,null,null,"b) cash buffer available to be used that was not part of the MTDS analysis."]
[null,null,null,null,null,null,null,null,"c) revenues and expenditures that were included as part of MTDS analysis.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"169-148","v":21},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ23","v":0},"Difference in GFN before adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI28","v":9.0949470177292824E-13},"Difference in GEF before adjustments"]
[null,null,null,null,null,null,null,null,"For example, consider the following scenario where ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI44-AI45","v":-9.0949470177292824E-13},"Difference in GDF before adjustments"]
[null,null,null,null,null,null,null,null,"1) cash buffer of 150 was available and used during MTDS to reduce gross financing and planned to be used throughout the year as below."]
[null,null,null,null,null,null,null,null,"Note that cash buffer used at MTDS stage should be pulled from Input_1_(From_MTDS) worksheet (cell H274).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J29:U29)","v":6962.2022686407045},"New GDF"]
[null,null,null,null,null,null,null,null,"2) new revenue stream of 200 not identified during MTDS has become available with income expected in April",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input_3!E141","v":6962.2022686407036},"Old GDF"]
[null,null,null,null,null,null,null,null,"3) new expenditure has been identified at the stage of ABP preparation which was not included in the MTDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI48-AI49","v":0},"Difference"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J36","v":"Jan-25"},"Feb-25","Mar-25","Apr-25","May-25","Jun-25","Jul-25","Aug-25","Sep-25","Oct-25","Nov-25","Dec-25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Explained by:"]
[null,null,null,null,null,null,null,null,"Cash buffer draw down (1)",null,40,10,null,null,null,70,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ23","v":0},"Change in GFN"]
[null,null,null,null,null,null,null,null,"New revenue stream (2)",null,null,null,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI28","v":9.0949470177292824E-13},"Change in GEF"]
[null,null,null,null,null,null,null,null,"New expenditure (3)",70,null,60,null,null,80,null,50,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Items"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI53-AI54+AI55","v":-9.0949470177292824E-13}]
[]
[null,null,null,null,null,null,null,null,"Proceeds that reduce gross financing need (1) + (2)",{"$f":"J53+J54","v":0},{"$f":"K53+K54","v":40},10,200,0,0,70,0,0,30,0,0]
[null,null,null,null,null,null,null,null,"Expenses that increase gross financing need (3)",{"$f":"J55","v":70},{"$f":"K55","v":0},60,0,0,80,0,50,90,0,0,0]
[]
[null,null,null,null,null,null,null,null,"New items in cell AI55 should only include (2) and (3) which were not part of the MTDS analysis."]

{"sheet":"FX","index":7,"n_rows":82,"n_cols":52,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Foreign Currency Borrowing"]
[null,null,"Update monthly disbursement amounts in nominal/face value amount."]
[null,null,"Yellow cells should be updated by the user. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enteries below should be in local currency and in nominal/face value, cash proceeds will be derived based on yield and coupon."]
[null,null,"Entries here are linked to \"Input_1_(From_MTDS)\" worksheet. However, users have the option to overwrite blue font entries. "]
[null,null,"If users are not overwriting, ensure the right Foreign Currency instruments are picked up."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From MTDS",null,null,null,null,"From MTDS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If monthly gross Foreign Currency financing is available, user should overwrite and enter the data below.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"in \"&Input_2!$E$12&\" of \"&'Input_1_(From_MTDS)'!$F$192","v":"in millions of USD"},null,{"$f":"\"in \"&Input_2!$E$12&\" of \"&'Input_1_(From_MTDS)'!$F$192","v":"in millions of USD"},null,null,null,null,{"$f":"\"in \"&Input_2!$E$12&\" of \"&'Input_1_(From_MTDS)'!$F$192","v":"in millions of USD"}]
[null,null,"Instrument Name","Currency ","Interest Rate Type","Maturity in Years\n (except T-bills)","Grace Period in Years\n (except T-bills)",{"$f":"\"Average Yield \"&Input_2!$E$9","v":"Average Yield 2025"},{"$f":"\"Average Yield \"&Input_2!$E$9+1","v":"Average Yield 2026"},{"$f":"\"Average Interest / Coupon \"&Input_2!$E$9","v":"Average Interest / Coupon 2025"},{"$f":"\"Average Interest / Coupon \"&Input_2!$E$9+1","v":"Average Interest / Coupon 2026"},{"$f":"\"Average Depreciation Rate \"&Input_2!$E$9","v":"Average Depreciation Rate 2025"},{"$f":"\"Average Depreciation Rate \"&Input_2!$E$9+1","v":"Average Depreciation Rate 2026"},"Frequency of Coupon Payments","Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input_2!$E$7+1","v":2025},{"$f":"Input_2!$E$7+1","v":2025},{"$f":"Input_2!$E$7+1","v":2025},{"$f":"Input_2!$E$7+1","v":2025},null,{"$f":"AR9+1","v":2026},{"$f":"AS9+1","v":2026},{"$f":"AT9+1","v":2026},{"$f":"AU9+1","v":2026}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input_2!$E$7+1","v":2025},{"$f":"Input_2!$E$7+2","v":2026},null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},"XD Rate",{"$f":"HLOOKUP(AR$9,'Input_1_(From_MTDS)'!$G$190:$BO$197,3,FALSE)","v":15.753912153268658},null,{"$f":"HLOOKUP(AT$9,'Input_1_(From_MTDS)'!$G$190:$BO$197,3,FALSE)","v":15.753912153268658},null,null,{"$f":"HLOOKUP(AW$9,'Input_1_(From_MTDS)'!$G$190:$BO$197,3,FALSE)","v":16.522887953336767},null,{"$f":"HLOOKUP(AY$9,'Input_1_(From_MTDS)'!$G$190:$BO$197,3,FALSE)","v":16.522887953336767}]
[null,null,{"$f":"'Input_1_(From_MTDS)'!$C286","v":"ADF_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!$G286<>\" \",(IF('Input_1_(From_MTDS)'!$G286=\"External\",\"Foreign\",\"Domestic\")),\" \")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!$H286","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!$D286","v":40},{"$f":"'Input_1_(From_MTDS)'!$E286","v":10},{"$f":"'Input_1_(From_MTDS)'!$K201","v":7.4999999999999989E-3},{"$f":"'Input_1_(From_MTDS)'!$L201","v":7.4999999999999989E-3},{"$f":"H11","v":7.4999999999999989E-3},{"$f":"I11","v":7.4999999999999989E-3},{"$f":"'Input_1_(From_MTDS)'!$H$192/'Input_1_(From_MTDS)'!$G$192-1","v":5.0260810217910512E-2},{"$f":"'Input_1_(From_MTDS)'!$I$192/'Input_1_(From_MTDS)'!$H$192-1","v":4.8811735941320489E-2},1,{"$f":"Input_2!G18","v":"Multilateral"},{"$f":"SUM(S11:AD11)","v":1392.4404537281405},{"$f":"SUM(AE11:AP11)","v":1085.2770717623748},null,{"$f":"IF($D11=\"Foreign\",'Input_1_(From_MTDS)'!H252/12,0)","v":116.03670447734505},{"$f":"S11","v":116.03670447734505},{"$f":"T11","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,{"$f":"IF($D11=\"Foreign\",'Input_1_(From_MTDS)'!I252/12,0)","v":90.439755980197901},{"$f":"AE11","v":90.439755980197901},{"$f":"AF11","v":90.439755980197901},90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,null,{"$f":"SUM($S11:$AD11)/AR$10","v":88.386963198803528},{"$f":"$AR11/AR$31","v":0.2},{"$f":"'Input_1_(From_MTDS)'!$H252/AT$10","v":88.386963198803542},{"$f":"$AT11/AT$31","v":0.2},null,{"$f":"SUM($AE11:$AP11)/AW$10","v":65.683255543907819},{"$f":"$AW11/AW$31","v":0.20000000000000004},{"$f":"'Input_1_(From_MTDS)'!$I252/AY$10","v":65.683255543907819},{"$f":"$AY11/AY$31","v":0.20000000000000004}]
[null,null,{"$f":"'Input_1_(From_MTDS)'!$C287","v":"IDA/IFAD/EDF_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!$G287<>\" \",(IF('Input_1_(From_MTDS)'!$G287=\"External\",\"Foreign\",\"Domestic\")),\" \")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!$H287","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!$D287","v":35},{"$f":"'Input_1_(From_MTDS)'!$E287","v":7},{"$f":"'Input_1_(From_MTDS)'!$K202","v":0.02},{"$f":"'Input_1_(From_MTDS)'!$L202","v":0.02},{"$f":"H12","v":0.02},{"$f":"I12","v":0.02},{"$f":"'Input_1_(From_MTDS)'!$H$192/'Input_1_(From_MTDS)'!$G$192-1","v":5.0260810217910512E-2},{"$f":"'Input_1_(From_MTDS)'!$I$192/'Input_1_(From_MTDS)'!$H$192-1","v":4.8811735941320489E-2},1,{"$f":"Input_2!G19","v":"Multilateral"},{"$f":"SUM(S12:AD12)","v":1392.4404537281405},{"$f":"SUM(AE12:AP12)","v":1085.2770717623748},null,{"$f":"IF($D12=\"Foreign\",'Input_1_(From_MTDS)'!H253/12,0)","v":116.03670447734505},{"$f":"S12","v":116.03670447734505},{"$f":"T12","v":116.03670447734505},{"$f":"U12","v":116.03670447734505},{"$f":"V12","v":116.03670447734505},{"$f":"W12","v":116.03670447734505},{"$f":"X12","v":116.03670447734505},{"$f":"Y12","v":116.03670447734505},{"$f":"Z12","v":116.03670447734505},{"$f":"AA12","v":116.03670447734505},{"$f":"AB12","v":116.03670447734505},{"$f":"AC12","v":116.03670447734505},{"$f":"IF($D12=\"Foreign\",'Input_1_(From_MTDS)'!I253/12,0)","v":90.439755980197901},{"$f":"AE12","v":90.439755980197901},{"$f":"AF12","v":90.439755980197901},{"$f":"AG12","v":90.439755980197901},{"$f":"AH12","v":90.439755980197901},{"$f":"AI12","v":90.439755980197901},{"$f":"AJ12","v":90.439755980197901},{"$f":"AK12","v":90.439755980197901},{"$f":"AL12","v":90.439755980197901},{"$f":"AM12","v":90.439755980197901},{"$f":"AN12","v":90.439755980197901},{"$f":"AO12","v":90.439755980197901},null,{"$f":"SUM($S12:$AD12)/AR$10","v":88.386963198803528},0.2,{"$f":"'Input_1_(From_MTDS)'!$H253/AT$10","v":88.386963198803542},0.2,null,{"$f":"SUM($AE12:$AP12)/AW$10","v":65.683255543907819},0.20000000000000004,{"$f":"'Input_1_(From_MTDS)'!$I253/AY$10","v":65.683255543907819},{"$f":"$AY12/AY$31","v":0.20000000000000004}]
[null,null,{"$f":"'Input_1_(From_MTDS)'!$C288","v":"IBRD/ADB/IDB_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!$G288<>\" \",(IF('Input_1_(From_MTDS)'!$G288=\"External\",\"Foreign\",\"Domestic\")),\" \")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!$H288","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!$D288","v":25},{"$f":"'Input_1_(From_MTDS)'!$E288","v":5},{"$f":"'Input_1_(From_MTDS)'!$K203","v":2.75E-2},{"$f":"'Input_1_(From_MTDS)'!$L203","v":2.75E-2},2.75E-2,2.75E-2,{"$f":"'Input_1_(From_MTDS)'!$H$192/'Input_1_(From_MTDS)'!$G$192-1","v":5.0260810217910512E-2},{"$f":"'Input_1_(From_MTDS)'!$I$192/'Input_1_(From_MTDS)'!$H$192-1","v":4.8811735941320489E-2},1,{"$f":"Input_2!G20","v":"Multilateral"},1392.4404537281405,1085.2770717623748,null,{"$f":"IF($D13=\"Foreign\",'Input_1_(From_MTDS)'!H254/12,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,{"$f":"IF($D13=\"Foreign\",'Input_1_(From_MTDS)'!I254/12,0)","v":90.439755980197901},90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,null,88.386963198803528,0.2,{"$f":"'Input_1_(From_MTDS)'!$H254/AT$10","v":88.386963198803542},0.2,null,65.683255543907819,0.20000000000000004,{"$f":"'Input_1_(From_MTDS)'!$I254/AY$10","v":65.683255543907819},0.20000000000000004]
[null,null,{"$f":"'Input_1_(From_MTDS)'!$C289","v":"IBRD/ADB/IDB_Var"},{"$f":"IF('Input_1_(From_MTDS)'!$G289<>\" \",(IF('Input_1_(From_MTDS)'!$G289=\"External\",\"Foreign\",\"Domestic\")),\" \")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!$H289","v":"Var"},{"$f":"'Input_1_(From_MTDS)'!$D289","v":25},{"$f":"'Input_1_(From_MTDS)'!$E289","v":5},{"$f":"'Input_1_(From_MTDS)'!$K204","v":1.6615000000000001E-2},{"$f":"'Input_1_(From_MTDS)'!$L204","v":2.2242999999999999E-2},1.6615000000000001E-2,2.2242999999999999E-2,{"$f":"'Input_1_(From_MTDS)'!$H$192/'Input_1_(From_MTDS)'!$G$192-1","v":5.0260810217910512E-2},{"$f":"'Input_1_(From_MTDS)'!$I$192/'Input_1_(From_MTDS)'!$H$192-1","v":4.8811735941320489E-2},1,{"$f":"Input_2!G21","v":"Multilateral"},1392.4404537281405,1085.2770717623748,null,{"$f":"IF($D14=\"Foreign\",'Input_1_(From_MTDS)'!H255/12,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,{"$f":"IF($D14=\"Foreign\",'Input_1_(From_MTDS)'!I255/12,0)","v":90.439755980197901},90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,null,88.386963198803528,0.2,{"$f":"'Input_1_(From_MTDS)'!$H255/AT$10","v":88.386963198803542},0.2,null,65.683255543907819,0.20000000000000004,{"$f":"'Input_1_(From_MTDS)'!$I255/AY$10","v":65.683255543907819},0.20000000000000004]
[null,null,{"$f":"'Input_1_(From_MTDS)'!$C290","v":"Bilateral_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!$G290<>\" \",(IF('Input_1_(From_MTDS)'!$G290=\"External\",\"Foreign\",\"Domestic\")),\" \")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!$H290","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!$D290","v":20},{"$f":"'Input_1_(From_MTDS)'!$E290","v":5},{"$f":"'Input_1_(From_MTDS)'!$K205","v":3.0035414804638647E-2},{"$f":"'Input_1_(From_MTDS)'!$L205","v":3.0035414804638647E-2},3.0035414804638647E-2,3.0035414804638647E-2,{"$f":"'Input_1_(From_MTDS)'!$H$192/'Input_1_(From_MTDS)'!$G$192-1","v":5.0260810217910512E-2},{"$f":"'Input_1_(From_MTDS)'!$I$192/'Input_1_(From_MTDS)'!$H$192-1","v":4.8811735941320489E-2},1,{"$f":"Input_2!G22","v":"Bilateral"},696.22022686407024,542.63853588118741,null,{"$f":"IF($D15=\"Foreign\",'Input_1_(From_MTDS)'!H256/12,0)","v":58.018352238672527},58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,{"$f":"IF($D15=\"Foreign\",'Input_1_(From_MTDS)'!I256/12,0)","v":45.219877990098951},45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,null,44.193481599401764,0.1,{"$f":"'Input_1_(From_MTDS)'!$H256/AT$10","v":44.193481599401771},0.1,null,32.84162777195391,0.10000000000000002,{"$f":"'Input_1_(From_MTDS)'!$I256/AY$10","v":32.84162777195391},0.10000000000000002]
[null,null,{"$f":"'Input_1_(From_MTDS)'!$C291","v":"Commercial Bank_Var"},{"$f":"IF('Input_1_(From_MTDS)'!$G291<>\" \",(IF('Input_1_(From_MTDS)'!$G291=\"External\",\"Foreign\",\"Domestic\")),\" \")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!$H291","v":"Var"},{"$f":"'Input_1_(From_MTDS)'!$D291","v":5},{"$f":"'Input_1_(From_MTDS)'!$E291","v":1},{"$f":"'Input_1_(From_MTDS)'!$K206","v":7.2436049807011627E-2},{"$f":"'Input_1_(From_MTDS)'!$L206","v":7.6235049807011623E-2},7.2436049807011627E-2,7.6235049807011623E-2,{"$f":"'Input_1_(From_MTDS)'!$H$192/'Input_1_(From_MTDS)'!$G$192-1","v":5.0260810217910512E-2},{"$f":"'Input_1_(From_MTDS)'!$I$192/'Input_1_(From_MTDS)'!$H$192-1","v":4.8811735941320489E-2},1,{"$f":"Input_2!G23","v":"FX Commercial Loan"},696.22022686407024,542.63853588118741,null,{"$f":"IF($D16=\"Foreign\",'Input_1_(From_MTDS)'!H257/12,0)","v":58.018352238672527},58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,{"$f":"IF($D16=\"Foreign\",'Input_1_(From_MTDS)'!I257/12,0)","v":45.219877990098951},45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,null,44.193481599401764,0.1,{"$f":"'Input_1_(From_MTDS)'!$H257/AT$10","v":44.193481599401771},0.1,null,32.84162777195391,0.10000000000000002,{"$f":"'Input_1_(From_MTDS)'!$I257/AY$10","v":32.84162777195391},0.10000000000000002]
[null,null,{"$f":"'Input_1_(From_MTDS)'!$C292","v":0},{"$f":"IF('Input_1_(From_MTDS)'!$G292<>\" \",(IF('Input_1_(From_MTDS)'!$G292=\"External\",\"Foreign\",\"Domestic\")),\" \")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!$H292","v":0},{"$f":"'Input_1_(From_MTDS)'!$D292","v":0},{"$f":"'Input_1_(From_MTDS)'!$E292","v":0},{"$f":"'Input_1_(From_MTDS)'!$K207","v":0},{"$f":"'Input_1_(From_MTDS)'!$L207","v":0},{"$f":"H17","v":0},{"$f":"I17","v":0},{"$f":"'Input_1_(From_MTDS)'!$H$192/'Input_1_(From_MTDS)'!$G$192-1","v":5.0260810217910512E-2},{"$f":"'Input_1_(From_MTDS)'!$I$192/'Input_1_(From_MTDS)'!$H$192-1","v":4.8811735941320489E-2},1,{"$f":"Input_2!G24","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,0,null,0]
[null,null,{"$f":"'Input_1_(From_MTDS)'!$C293","v":0},{"$f":"IF('Input_1_(From_MTDS)'!$G293<>\" \",(IF('Input_1_(From_MTDS)'!$G293=\"External\",\"Foreign\",\"Domestic\")),\" \")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!$H293","v":0},{"$f":"'Input_1_(From_MTDS)'!$D293","v":0},{"$f":"'Input_1_(From_MTDS)'!$E293","v":0},{"$f":"'Input_1_(From_MTDS)'!$K208","v":0},{"$f":"'Input_1_(From_MTDS)'!$L208","v":0},0,0,{"$f":"'Input_1_(From_MTDS)'!$H$192/'Input_1_(From_MTDS)'!$G$192-1","v":5.0260810217910512E-2},{"$f":"'Input_1_(From_MTDS)'!$I$192/'Input_1_(From_MTDS)'!$H$192-1","v":4.8811735941320489E-2},1,{"$f":"Input_2!G25","v":0},{"$f":"SUM(S18:AD18)","v":0},{"$f":"SUM(AE18:AP18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,0,null,0]
[null,null,{"$f":"'Input_1_(From_MTDS)'!$C294","v":0},{"$f":"IF('Input_1_(From_MTDS)'!$G294<>\" \",(IF('Input_1_(From_MTDS)'!$G294=\"External\",\"Foreign\",\"Domestic\")),\" \")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!$H294","v":0},{"$f":"'Input_1_(From_MTDS)'!$D294","v":0},{"$f":"'Input_1_(From_MTDS)'!$E294","v":0},{"$f":"'Input_1_(From_MTDS)'!$K209","v":0},{"$f":"'Input_1_(From_MTDS)'!$L209","v":0},0,0,{"$f":"'Input_1_(From_MTDS)'!$H$192/'Input_1_(From_MTDS)'!$G$192-1","v":5.0260810217910512E-2},{"$f":"'Input_1_(From_MTDS)'!$I$192/'Input_1_(From_MTDS)'!$H$192-1","v":4.8811735941320489E-2},1,{"$f":"Input_2!G26","v":0},{"$f":"SUM(S19:AD19)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,0,null,0]
[null,null,{"$f":"'Input_1_(From_MTDS)'!$C295","v":0},{"$f":"IF('Input_1_(From_MTDS)'!$G295<>\" \",(IF('Input_1_(From_MTDS)'!$G295=\"External\",\"Foreign\",\"Domestic\")),\" \")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!$H295","v":0},{"$f":"'Input_1_(From_MTDS)'!$D295","v":0},{"$f":"'Input_1_(From_MTDS)'!$E295","v":0},{"$f":"'Input_1_(From_MTDS)'!$K210","v":0},{"$f":"'Input_1_(From_MTDS)'!$L210","v":0},0,0,{"$f":"'Input_1_(From_MTDS)'!$H$192/'Input_1_(From_MTDS)'!$G$192-1","v":5.0260810217910512E-2},{"$f":"'Input_1_(From_MTDS)'!$I$192/'Input_1_(From_MTDS)'!$H$192-1","v":4.8811735941320489E-2},1,{"$f":"Input_2!G27","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE28:AP28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE29:AP29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE30:AP30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($P$11:$P$30,$D$11:$D$30,\"Foreign\")","v":6962.2022686407026},{"$f":"SUMIFS($Q$11:$Q$30,$D$11:$D$30,\"Foreign\")","v":5426.3853588118745},null,{"$f":"SUM(S11:S30)","v":580.18352238672526},580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,{"$f":"SUM(AC11:AC30)","v":580.18352238672526},{"$f":"SUM(AD11:AD30)","v":580.18352238672526},{"$f":"SUM(AE11:AE30)","v":452.19877990098951},{"$f":"SUM(AF11:AF30)","v":452.19877990098951},{"$f":"SUM(AG11:AG30)","v":452.19877990098951},452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,null,441.93481599401764,null,{"$f":"SUM(AT11:AT30)","v":441.9348159940177},null,null,328.41627771953904,null,{"$f":"SUM(AY11:AY30)","v":328.41627771953904}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEVIATION FROM MTDS",{"$f":"P31-Input_3!E137","v":0},{"$f":"Q31-Input_3!F137","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DO NOT OVERWRITE THIS AREA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multilateral",{"$f":"SUMIFS(P$11:P$30,$O$11:$O$30,$O35)","v":5569.7618149125619},{"$f":"SUMIFS(Q$11:Q$30,$O$11:$O$30,$O35)","v":4341.1082870494993},null,{"$f":"SUMIFS(S$11:S$30,$O$11:$O$30,$O35)","v":464.14681790938022},{"$f":"SUMIFS(T$11:T$30,$O$11:$O$30,$O35)","v":464.14681790938022},464.14681790938022,464.14681790938022,464.14681790938022,464.14681790938022,464.14681790938022,464.14681790938022,464.14681790938022,464.14681790938022,464.14681790938022,464.14681790938022,361.75902392079161,361.75902392079161,361.75902392079161,361.75902392079161,361.75902392079161,361.75902392079161,361.75902392079161,361.75902392079161,361.75902392079161,361.75902392079161,361.75902392079161,361.75902392079161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bilateral",696.22022686407024,542.63853588118741,null,{"$f":"SUMIFS(S$11:S$30,$O$11:$O$30,$O36)","v":58.018352238672527},58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FX Commercial Loan",696.22022686407024,542.63853588118741,null,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,58.018352238672527,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951,45.219877990098951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Bond",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FX Security",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FX Other",0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P35:P40)","v":6962.2022686407026},{"$f":"SUM(Q35:Q40)","v":5426.3853588118745},null,{"$f":"SUM(S35:S40)","v":580.18352238672526},580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE:",null,null,null,"Working Area: in case FX disbursement in foreign currency, it can be entered here and converted to local currency above"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input_2!$E$9","v":2025},{"$f":"S60","v":2025},{"$f":"T60","v":2025},{"$f":"U60","v":2025},{"$f":"V60","v":2025},{"$f":"W60","v":2025},{"$f":"X60","v":2025},{"$f":"Y60","v":2025},{"$f":"Z60","v":2025},{"$f":"AA60","v":2025},{"$f":"AB60","v":2025},{"$f":"AC60","v":2025},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"Input_2!$E$9+1","v":2026}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S62:S81)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC62:AC81)","v":0},{"$f":"SUM(AD62:AD81)","v":0},{"$f":"SUM(AE62:AE81)","v":0},{"$f":"SUM(AF62:AF81)","v":0},{"$f":"SUM(AG62:AG81)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Instruments","index":8,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[null,"From Representative to Individual Types of Instruments"]
[]
[null,"Financing Allocation for Each Domestic Instruments"]
[]
[null,"Representative Instruments","Instrument Name","Type",{"$f":"\"Percentage Based on Strategy Worksheet Year \"&Input_2!$E$7+1","v":"Percentage Based on Strategy Worksheet Year 2025"},{"$f":"\"Percentage Based on Strategy Worksheet Year \"&Input_2!$E$7+2","v":"Percentage Based on Strategy Worksheet Year 2026"},{"$f":"\"Amount Based on Strategy Allocation Year \"&Input_2!$E$7+1&\" \"&Input_2!$E$11&\" \"&Input_2!$E$12","v":"Amount Based on Strategy Allocation Year 2025 UTP millions"},{"$f":"\"Amount Based on Strategy Allocation Year \"&Input_2!$E$7+2&\" \"&Input_2!$E$11&\" \"&Input_2!$E$12","v":"Amount Based on Strategy Allocation Year 2026 UTP millions"},{"$f":"\"Average Yield  Year \"&Input_2!$E$7+1","v":"Average Yield  Year 2025"},{"$f":"\"Average Yield  Year \"&Input_2!$E$7+2","v":"Average Yield  Year 2026"},"Fix / Var / T-bill","Indexation","Maturity (months/years)","Grace Period  (Years)","Frequency of Coupon Payments",{"$f":"\"Average Coupon Rate Year \"&Input_2!$E$7+1","v":"Average Coupon Rate Year 2025"},{"$f":"\"Average Coupon Rate Year \"&Input_2!$E$7+2","v":"Average Coupon Rate Year 2026"}]
[null,"T-bills","T-bills 3m","T-bills",0.1,0.1,{"$f":"$E7*Input_3!$E$141","v":696.22022686407036},{"$f":"$E7*Input_3!$F$141","v":542.63853588118741},0.03,0.03,"T-bills","No",3,0]
[null,"T-bills","T-bills 6m","T-bills",0.1,0.1,{"$f":"$E8*Input_3!$E$141","v":696.22022686407036},{"$f":"$E8*Input_3!$F$141","v":542.63853588118741},0.04,0.04,"T-bills","No",6,0]
[null,"T-bills","T-bills 12m","T-bills",0.2,0.2,{"$f":"$E9*Input_3!$E$141","v":1392.4404537281407},{"$f":"$E9*Input_3!$F$141","v":1085.2770717623748},0.06,6.25E-2,"T-bills","No",12,0]
[null,"2yr - 3yr","2yr ","Bonds",0.1,0.1,{"$f":"$E10*Input_3!$E$141","v":696.22022686407036},{"$f":"$E10*Input_3!$F$141","v":542.63853588118741},7.0300000000000001E-2,7.0999999999999994E-2,"Var","No",2,1,4,{"$f":"I10","v":7.0300000000000001E-2},{"$f":"J10","v":7.0999999999999994E-2}]
[null,"2yr - 3yr","3yr","Bonds",0.1,0.1,{"$f":"$E11*Input_3!$E$141","v":696.22022686407036},{"$f":"$E11*Input_3!$F$141","v":542.63853588118741},7.5200000000000003E-2,7.5499999999999998E-2,"Var","No",3,2,4,7.5200000000000003E-2,7.5499999999999998E-2]
[null,"5yr - 7yr","5yr","Bonds",0.1,0.1,{"$f":"$E12*Input_3!$E$141","v":696.22022686407036},{"$f":"$E12*Input_3!$F$141","v":542.63853588118741},8.3000000000000004E-2,8.5999999999999993E-2,"Fix","No",5,3,2,8.3000000000000004E-2,8.5999999999999993E-2]
[null,"5yr - 7yr","7yr","Bonds",0.1,0.1,{"$f":"$E13*Input_3!$E$141","v":696.22022686407036},{"$f":"$E13*Input_3!$F$141","v":542.63853588118741},8.6999999999999994E-2,8.8999999999999996E-2,"Fix","No",7,6,2,8.6999999999999994E-2,8.8999999999999996E-2]
[null,"10yr","10yr","Bonds",0.2,0.2,{"$f":"$E14*Input_3!$E$141","v":1392.4404537281407},{"$f":"$E14*Input_3!$F$141","v":1085.2770717623748},0.14530000000000001,0.14499999999999999,"Fix","No",10,9,2,0.14530000000000001,0.14499999999999999]
[null,null,null,null,0,0,{"$f":"$E15*Input_3!$E$141","v":0},{"$f":"$E15*Input_3!$F$141","v":0},null,null,null,null,null,null,null,0,0]
[null,null,null,null,0,0,{"$f":"$E16*Input_3!$E$141","v":0},{"$f":"$E16*Input_3!$F$141","v":0},null,null,null,null,null,null,null,0,0]
[1,null,null,null,0,0,{"$f":"$E17*Input_3!$E$141","v":0},{"$f":"$E17*Input_3!$F$141","v":0},null,null,null,null,null,null,null,0,0]
[{"$f":"A17+1","v":2},null,null,null,0,0,{"$f":"$E18*Input_3!$E$141","v":0},{"$f":"$E18*Input_3!$F$141","v":0},null,null,null,null,null,null,null,0,0]
[{"$f":"A18+1","v":3},null,null,null,0,0,{"$f":"$E19*Input_3!$E$141","v":0},{"$f":"$E19*Input_3!$F$141","v":0},null,null,null,null,null,null,null,0,0]
[4,null,null,null,0,0,{"$f":"$E20*Input_3!$E$141","v":0},{"$f":"$E20*Input_3!$F$141","v":0},null,null,null,null,null,null,null,0,0]
[5,null,null,null,0,0,{"$f":"$E21*Input_3!$E$141","v":0},{"$f":"$E21*Input_3!$F$141","v":0},null,null,null,null,null,null,null,0,0]
[6,null,null,null,0,0,{"$f":"$E22*Input_3!$E$141","v":0},{"$f":"$E22*Input_3!$F$141","v":0},null,null,null,null,null,null,null,0,0]
[7,null,null,null,0,0,{"$f":"$E23*Input_3!$E$141","v":0},{"$f":"$E23*Input_3!$F$141","v":0},null,null,null,null,null,null,null,0,0]
[8,null,null,null,0,0,{"$f":"$E24*Input_3!$E$141","v":0},{"$f":"$E24*Input_3!$F$141","v":0},null,null,null,null,null,null,null,0,0]
[9,null,null,null,0,0,{"$f":"$E25*Input_3!$E$141","v":0},{"$f":"$E25*Input_3!$F$141","v":0},null,null,null,null,null,null,null,0,0]
[10,null,null,null,0,0,{"$f":"$E26*Input_3!$E$141","v":0},{"$f":"$E26*Input_3!$F$141","v":0},null,null,null,null,null,null,null,0,0]
[]
[null,null,"COMPARISON",null,null,null,null,null,"COMPARISON"]
[null,null,{"$f":"Input_3!D6","v":"T-Bills_Fixed"},null,{"$f":"Input_3!E6","v":0.4},{"$f":"Input_3!F6","v":0.4},null,null,{"$f":"Input_3!E28","v":4.4999999999999998E-2},{"$f":"Input_3!F28","v":4.8599999999999997E-2}]
[null,null,{"$f":"Input_3!D7","v":"T-Bonds 3 YR_Fixed"},null,{"$f":"Input_3!E7","v":0.2},{"$f":"Input_3!F7","v":0.2},null,null,{"$f":"Input_3!E29","v":7.2776343326290585E-2},{"$f":"Input_3!F29","v":7.3300000000000004E-2}]
[null,null,{"$f":"Input_3!D8","v":"T-Bonds 5 YR_Fixed"},null,{"$f":"Input_3!E8","v":0.2},{"$f":"Input_3!F8","v":0.2},null,null,{"$f":"Input_3!E30","v":8.5006977262638575E-2},{"$f":"Input_3!F30","v":8.7499999999999994E-2}]
[null,null,{"$f":"Input_3!D9","v":"T-Bonds 10 YR_Fixed"},null,{"$f":"Input_3!E9","v":0.2},{"$f":"Input_3!F9","v":0.2},null,null,{"$f":"Input_3!E31","v":0.14530000000000001},{"$f":"Input_3!F31","v":0.14499999999999999}]
[null,null,{"$f":"Input_3!D10","v":0},null,{"$f":"Input_3!E10","v":0},{"$f":"Input_3!F10","v":0},null,null,{"$f":"Input_3!E32","v":0},{"$f":"Input_3!F32","v":0}]
[null,null,{"$f":"Input_3!D11","v":0},null,{"$f":"Input_3!E11","v":0},{"$f":"Input_3!F11","v":0},null,null,{"$f":"Input_3!E33","v":0},{"$f":"Input_3!F33","v":0}]
[null,null,{"$f":"Input_3!D12","v":0},null,{"$f":"Input_3!E12","v":0},{"$f":"Input_3!F12","v":0},null,null,{"$f":"Input_3!E34","v":0},{"$f":"Input_3!F34","v":0}]
[null,null,{"$f":"Input_3!D13","v":0},null,{"$f":"Input_3!E13","v":0},{"$f":"Input_3!F13","v":0},null,null,{"$f":"Input_3!E35","v":0},{"$f":"Input_3!F35","v":0}]
[null,null,{"$f":"Input_3!D14","v":0},null,{"$f":"Input_3!E14","v":0},{"$f":"Input_3!F14","v":0},null,null,{"$f":"Input_3!E36","v":0},{"$f":"Input_3!F36","v":0}]
[null,null,{"$f":"Input_3!D15","v":0},null,{"$f":"Input_3!E15","v":0},{"$f":"Input_3!F15","v":0},null,null,{"$f":"Input_3!E37","v":0},{"$f":"Input_3!F37","v":0}]
[null,1,{"$f":"Input_3!D16","v":0},null,{"$f":"Input_3!E16","v":0},{"$f":"Input_3!F16","v":0},null,null,{"$f":"Input_3!E38","v":0},{"$f":"Input_3!F38","v":0}]
[null,{"$f":"B39+1","v":2},{"$f":"Input_3!D17","v":0},null,{"$f":"Input_3!E17","v":0},{"$f":"Input_3!F17","v":0},null,null,{"$f":"Input_3!E39","v":0},{"$f":"Input_3!F39","v":0}]
[null,3,{"$f":"Input_3!D18","v":0},null,{"$f":"Input_3!E18","v":0},{"$f":"Input_3!F18","v":0},null,null,{"$f":"Input_3!E40","v":0},{"$f":"Input_3!F40","v":0}]
[null,4,{"$f":"Input_3!D19","v":0},null,{"$f":"Input_3!E19","v":0},{"$f":"Input_3!F19","v":0},null,null,{"$f":"Input_3!E41","v":0},{"$f":"Input_3!F41","v":0}]
[null,5,{"$f":"Input_3!D20","v":0},null,{"$f":"Input_3!E20","v":0},{"$f":"Input_3!F20","v":0},null,null,{"$f":"Input_3!E42","v":0},{"$f":"Input_3!F42","v":0}]
[null,6,{"$f":"Input_3!D21","v":0},null,{"$f":"Input_3!E21","v":0},{"$f":"Input_3!F21","v":0},null,null,{"$f":"Input_3!E43","v":0},{"$f":"Input_3!F43","v":0}]
[null,7,{"$f":"Input_3!D22","v":0},null,{"$f":"Input_3!E22","v":0},{"$f":"Input_3!F22","v":0},null,null,{"$f":"Input_3!E44","v":0},{"$f":"Input_3!F44","v":0}]
[null,8,{"$f":"Input_3!D23","v":0},null,{"$f":"Input_3!E23","v":0},{"$f":"Input_3!F23","v":0},null,null,{"$f":"Input_3!E45","v":0},{"$f":"Input_3!F45","v":0}]
[null,9,{"$f":"Input_3!D24","v":0},null,{"$f":"Input_3!E24","v":0},{"$f":"Input_3!F24","v":0},null,null,{"$f":"Input_3!E46","v":0},{"$f":"Input_3!F46","v":0}]
[null,10,{"$f":"Input_3!D25","v":0},null,{"$f":"Input_3!E25","v":0},{"$f":"Input_3!F25","v":0},null,null,{"$f":"Input_3!E47","v":0},{"$f":"Input_3!F47","v":0}]

{"sheet":"Auction Parameters","index":9,"n_rows":26,"n_cols":16,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Auction Parameters"]
[]
[null,"Populate Based on Past Experience / Target"]
[]
[null,"All Instruments",{"$f":"\"Volume at Auction\n Min Offer \"&Input_2!$E$11&\" \"&Input_2!$E$12","v":"Volume at Auction\n Min Offer UTP millions"},{"$f":"\"Volume at Auction\n Max Offer \"&Input_2!$E$11&\" \"&Input_2!$E$12","v":"Volume at Auction\n Max Offer UTP millions"},"Frequency \nTimes Per Year","±Tolerance Against \nMTDS Volume and Financing Composition (%)",{"$f":"\"Percentage Based on Strategy Worksheet Year \"&Input_2!$E$7+1","v":"Percentage Based on Strategy Worksheet Year 2025"},{"$f":"\"Percentage Based on Strategy Worksheet Year \"&Input_2!$E$7+2","v":"Percentage Based on Strategy Worksheet Year 2026"},"Type","Fix /\n Var / \nT-bill","Frequency of Coupon Payments","Maturity (months/years)","Maturity\n (Years for bonds)","Maturity (months)",{"$f":"\"MTDS Volume \"&Input_2!$E$7+1&\" \"&Input_2!$E$11&\" \"&Input_2!$E$12","v":"MTDS Volume 2025 UTP millions"},{"$f":"\"MTDS Volume \"&Input_2!$E$7+2&\" \"&Input_2!$E$11&\" \"&Input_2!$E$12","v":"MTDS Volume 2026 UTP millions"}]
[null,{"$f":"Instruments!$C$7","v":"T-bills 3m"},100,250,12,0.02,{"$f":"Instruments!$E$7","v":0.1},{"$f":"Instruments!$F$7","v":0.1},{"$f":"IF($J7=\"T-bills\",$J7,Instruments!$D7)","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$O$7","v":0},{"$f":"Instruments!M7","v":3},{"$f":"IF(I7=\"T-bills\",0,Instruments!$M$7)","v":0},{"$f":"IF(I7=\"T-bills\",Instruments!$M$7,Instruments!$M$7*12)","v":3},{"$f":"IF(Instruments!$G7>0,(Instruments!$E7*Input_3!$E$141)/$E7,0)*IF($E7>0,IF($I7=\"T-bills\",12/$N7,1),0)","v":232.07340895469011},{"$f":"IF(Instruments!$H7>0,(Instruments!$E7*Input_3!$F$141)/$E7,0)*IF($E7>0,IF($I7=\"T-bills\",12/$N7,1),0)","v":180.8795119603958}]
[null,{"$f":"Instruments!$C$8","v":"T-bills 6m"},100,200,12,0.02,{"$f":"Instruments!$E$8","v":0.1},{"$f":"Instruments!$F$8","v":0.1},{"$f":"IF($J8=\"T-bills\",$J8,Instruments!$D8)","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$O$8","v":0},{"$f":"Instruments!M8","v":6},{"$f":"IF(I8=\"T-bills\",0,Instruments!$M$8)","v":0},{"$f":"IF(I8=\"T-bills\",Instruments!$M$8,Instruments!$M$8*12)","v":6},{"$f":"IF(Instruments!$G8>0,(Instruments!$E8*Input_3!$E$141)/$E8,0)*IF($E8>0,IF($I8=\"T-bills\",12/$N8,1),0)","v":116.03670447734505},{"$f":"IF(Instruments!$H8>0,(Instruments!$E8*Input_3!$F$141)/$E8,0)*IF($E8>0,IF($I8=\"T-bills\",12/$N8,1),0)","v":90.439755980197901}]
[null,{"$f":"Instruments!$C$9","v":"T-bills 12m"},100,200,12,0.02,{"$f":"Instruments!$E$9","v":0.2},{"$f":"Instruments!$F$9","v":0.2},{"$f":"IF($J9=\"T-bills\",$J9,Instruments!$D9)","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$O$9","v":0},{"$f":"Instruments!M9","v":12},{"$f":"IF(I9=\"T-bills\",0,Instruments!$M$9)","v":0},{"$f":"IF(I9=\"T-bills\",Instruments!M9,Instruments!M9*12)","v":12},{"$f":"IF(Instruments!$G9>0,(Instruments!$E9*Input_3!$E$141)/$E9,0)*IF($E9>0,IF($I9=\"T-bills\",12/$N9,1),0)","v":116.03670447734505},{"$f":"IF(Instruments!$H9>0,(Instruments!$E9*Input_3!$F$141)/$E9,0)*IF($E9>0,IF($I9=\"T-bills\",12/$N9,1),0)","v":90.439755980197901}]
[null,{"$f":"Instruments!$C$10","v":"2yr "},100,200,6,0.02,{"$f":"Instruments!$E$10","v":0.1},{"$f":"Instruments!$F$10","v":0.1},{"$f":"IF($J10=\"T-bills\",$J10,Instruments!$D10)","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$O$10","v":4},{"$f":"Instruments!M10","v":2},{"$f":"IF(I10=\"T-bills\",0,Instruments!$M$10)","v":2},{"$f":"IF(I10=\"T-bills\",Instruments!M10,Instruments!M10*12)","v":24},{"$f":"IF(Instruments!$G10>0,(Instruments!$E10*Input_3!$E$141)/$E10,0)*IF($E10>0,IF($I10=\"T-bills\",12/$N10,1),0)","v":116.03670447734505},{"$f":"IF(Instruments!$H10>0,(Instruments!$E10*Input_3!$F$141)/$E10,0)*IF($E10>0,IF($I10=\"T-bills\",12/$N10,1),0)","v":90.439755980197901}]
[null,{"$f":"Instruments!$C$11","v":"3yr"},100,200,6,0.02,{"$f":"Instruments!$E$11","v":0.1},{"$f":"Instruments!$F$11","v":0.1},{"$f":"IF($J11=\"T-bills\",$J11,Instruments!$D11)","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$O$11","v":4},{"$f":"Instruments!M11","v":3},{"$f":"IF(I11=\"T-bills\",0,Instruments!$M$11)","v":3},{"$f":"IF(I11=\"T-bills\",Instruments!M11,Instruments!M11*12)","v":36},{"$f":"IF(Instruments!$G11>0,(Instruments!$E11*Input_3!$E$141)/$E11,0)*IF($E11>0,IF($I11=\"T-bills\",12/$N11,1),0)","v":116.03670447734505},{"$f":"IF(Instruments!$H11>0,(Instruments!$E11*Input_3!$F$141)/$E11,0)*IF($E11>0,IF($I11=\"T-bills\",12/$N11,1),0)","v":90.439755980197901}]
[null,{"$f":"Instruments!$C$12","v":"5yr"},100,200,4,0.02,{"$f":"Instruments!$E$12","v":0.1},{"$f":"Instruments!$F$12","v":0.1},{"$f":"IF($J12=\"T-bills\",$J12,Instruments!$D12)","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$O$12","v":2},{"$f":"Instruments!M12","v":5},{"$f":"IF(I12=\"T-bills\",0,Instruments!$M$12)","v":5},{"$f":"IF(I12=\"T-bills\",Instruments!M12,Instruments!M12*12)","v":60},{"$f":"IF(Instruments!$G12>0,(Instruments!$E12*Input_3!$E$141)/$E12,0)*IF($E12>0,IF($I12=\"T-bills\",12/$N12,1),0)","v":174.05505671601759},{"$f":"IF(Instruments!$H12>0,(Instruments!$E12*Input_3!$F$141)/$E12,0)*IF($E12>0,IF($I12=\"T-bills\",12/$N12,1),0)","v":135.65963397029685}]
[null,{"$f":"Instruments!$C$13","v":"7yr"},100,200,4,0.02,{"$f":"Instruments!$E$13","v":0.1},{"$f":"Instruments!$F$13","v":0.1},{"$f":"IF($J13=\"T-bills\",$J13,Instruments!$D13)","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$O$13","v":2},{"$f":"Instruments!M13","v":7},{"$f":"IF(I13=\"T-bills\",0,Instruments!$M$13)","v":7},{"$f":"IF(I13=\"T-bills\",Instruments!M13,Instruments!M13*12)","v":84},{"$f":"IF(Instruments!$G13>0,(Instruments!$E13*Input_3!$E$141)/$E13,0)*IF($E13>0,IF($I13=\"T-bills\",12/$N13,1),0)","v":174.05505671601759},{"$f":"IF(Instruments!$H13>0,(Instruments!$E13*Input_3!$F$141)/$E13,0)*IF($E13>0,IF($I13=\"T-bills\",12/$N13,1),0)","v":135.65963397029685}]
[null,{"$f":"Instruments!$C$14","v":"10yr"},100,200,4,0.02,{"$f":"Instruments!$E$14","v":0.2},{"$f":"Instruments!$F$14","v":0.2},{"$f":"IF($J14=\"T-bills\",$J14,Instruments!$D14)","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$O$14","v":2},{"$f":"Instruments!M14","v":10},{"$f":"IF(I14=\"T-bills\",0,Instruments!$M$14)","v":10},{"$f":"IF(I14=\"T-bills\",Instruments!M14,Instruments!M14*12)","v":120},{"$f":"IF(Instruments!$G14>0,(Instruments!$E14*Input_3!$E$141)/$E14,0)*IF($E14>0,IF($I14=\"T-bills\",12/$N14,1),0)","v":348.11011343203518},{"$f":"IF(Instruments!$H14>0,(Instruments!$E14*Input_3!$F$141)/$E14,0)*IF($E14>0,IF($I14=\"T-bills\",12/$N14,1),0)","v":271.3192679405937}]
[null,{"$f":"Instruments!$C$15","v":0},100,200,null,0.02,{"$f":"Instruments!$E$15","v":0},{"$f":"Instruments!$F$15","v":0},{"$f":"IF($J15=\"T-bills\",$J15,Instruments!$D15)","v":0},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$O$15","v":0},{"$f":"Instruments!M15","v":0},{"$f":"IF(I15=\"T-bills\",0,Instruments!$M$15)","v":0},{"$f":"IF(I15=\"T-bills\",Instruments!M15,Instruments!M15*12)","v":0},{"$f":"IF(Instruments!$G15>0,(Instruments!$E15*Input_3!$E$141)/$E15,0)*IF($E15>0,IF($I15=\"T-bills\",12/$N15,1),0)","v":0},{"$f":"IF(Instruments!$H15>0,(Instruments!$E15*Input_3!$F$141)/$E15,0)*IF($E15>0,IF($I15=\"T-bills\",12/$N15,1),0)","v":0}]
[null,{"$f":"Instruments!$C$16","v":0},100,200,null,null,{"$f":"Instruments!$E$16","v":0},{"$f":"Instruments!$F$16","v":0},{"$f":"IF($J16=\"T-bills\",$J16,Instruments!$D16)","v":0},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$O$16","v":0},{"$f":"Instruments!M16","v":0},{"$f":"IF(I16=\"T-bills\",0,Instruments!$M$16)","v":0},{"$f":"IF(I16=\"T-bills\",Instruments!M16,Instruments!M16*12)","v":0},{"$f":"IF(Instruments!$G16>0,(Instruments!$E16*Input_3!$E$141)/$E16,0)*IF($E16>0,IF($I16=\"T-bills\",12/$N16,1),0)","v":0},{"$f":"IF(Instruments!$H16>0,(Instruments!$E16*Input_3!$F$141)/$E16,0)*IF($E16>0,IF($I16=\"T-bills\",12/$N16,1),0)","v":0}]
[null,{"$f":"Instruments!$C$17","v":0},100,200,null,null,{"$f":"Instruments!$E$17","v":0},{"$f":"Instruments!$F$17","v":0},{"$f":"IF($J17=\"T-bills\",$J17,Instruments!$D17)","v":0},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$O$17","v":0},{"$f":"Instruments!M17","v":0},{"$f":"IF(I17=\"T-bills\",0,Instruments!$M$17)","v":0},{"$f":"IF(I17=\"T-bills\",Instruments!M17,Instruments!M17*12)","v":0},{"$f":"IF(Instruments!$G17>0,(Instruments!$E17*Input_3!$E$141)/$E17,0)*IF($E17>0,IF($I17=\"T-bills\",12/$N17,1),0)","v":0},{"$f":"IF(Instruments!$H17>0,(Instruments!$E17*Input_3!$F$141)/$E17,0)*IF($E17>0,IF($I17=\"T-bills\",12/$N17,1),0)","v":0}]
[null,{"$f":"Instruments!$C$18","v":0},100,200,null,null,{"$f":"Instruments!$E$18","v":0},{"$f":"Instruments!$F$18","v":0},{"$f":"IF($J18=\"T-bills\",$J18,Instruments!$D18)","v":0},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$O$18","v":0},{"$f":"Instruments!M18","v":0},{"$f":"IF(I18=\"T-bills\",0,Instruments!$M$18)","v":0},{"$f":"IF(I18=\"T-bills\",Instruments!M18,Instruments!M18*12)","v":0},{"$f":"IF(Instruments!$G18>0,(Instruments!$E18*Input_3!$E$141)/$E18,0)*IF($E18>0,IF($I18=\"T-bills\",12/$N18,1),0)","v":0},{"$f":"IF(Instruments!$H18>0,(Instruments!$E18*Input_3!$F$141)/$E18,0)*IF($E18>0,IF($I18=\"T-bills\",12/$N18,1),0)","v":0}]
[null,{"$f":"Instruments!$C$19","v":0},100,200,null,null,{"$f":"Instruments!$E$19","v":0},{"$f":"Instruments!$F$19","v":0},{"$f":"IF($J19=\"T-bills\",$J19,Instruments!$D19)","v":0},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$O$19","v":0},{"$f":"Instruments!M19","v":0},{"$f":"IF(I19=\"T-bills\",0,Instruments!$M$19)","v":0},{"$f":"IF(I19=\"T-bills\",Instruments!M19,Instruments!M19*12)","v":0},{"$f":"IF(Instruments!$G19>0,(Instruments!$E19*Input_3!$E$141)/$E19,0)*IF($E19>0,IF($I19=\"T-bills\",12/$N19,1),0)","v":0},{"$f":"IF(Instruments!$H19>0,(Instruments!$E19*Input_3!$F$141)/$E19,0)*IF($E19>0,IF($I19=\"T-bills\",12/$N19,1),0)","v":0}]
[null,{"$f":"Instruments!$C$20","v":0},100,200,null,null,{"$f":"Instruments!$E$20","v":0},{"$f":"Instruments!$F$20","v":0},{"$f":"IF($J20=\"T-bills\",$J20,Instruments!$D20)","v":0},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$O$20","v":0},{"$f":"Instruments!M20","v":0},{"$f":"IF(I20=\"T-bills\",0,Instruments!$M$20)","v":0},{"$f":"IF(I20=\"T-bills\",Instruments!M20,Instruments!M20*12)","v":0},{"$f":"IF(Instruments!$G20>0,(Instruments!$E20*Input_3!$E$141)/$E20,0)*IF($E20>0,IF($I20=\"T-bills\",12/$N20,1),0)","v":0},{"$f":"IF(Instruments!$H20>0,(Instruments!$E20*Input_3!$F$141)/$E20,0)*IF($E20>0,IF($I20=\"T-bills\",12/$N20,1),0)","v":0}]
[null,{"$f":"Instruments!$C$21","v":0},100,200,null,null,{"$f":"Instruments!$E$21","v":0},{"$f":"Instruments!$F$21","v":0},{"$f":"IF($J21=\"T-bills\",$J21,Instruments!$D21)","v":0},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$O$21","v":0},{"$f":"Instruments!M21","v":0},{"$f":"IF(I21=\"T-bills\",0,Instruments!$M$21)","v":0},{"$f":"IF(I21=\"T-bills\",Instruments!M21,Instruments!M21*12)","v":0},{"$f":"IF(Instruments!$G21>0,(Instruments!$E21*Input_3!$E$141)/$E21,0)*IF($E21>0,IF($I21=\"T-bills\",12/$N21,1),0)","v":0},{"$f":"IF(Instruments!$H21>0,(Instruments!$E21*Input_3!$F$141)/$E21,0)*IF($E21>0,IF($I21=\"T-bills\",12/$N21,1),0)","v":0}]
[null,{"$f":"Instruments!$C$22","v":0},100,200,null,null,{"$f":"Instruments!$E$22","v":0},{"$f":"Instruments!$F$22","v":0},{"$f":"IF($J22=\"T-bills\",$J22,Instruments!$D22)","v":0},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$O$22","v":0},{"$f":"Instruments!M22","v":0},{"$f":"IF(I22=\"T-bills\",0,Instruments!$M$22)","v":0},{"$f":"IF(I22=\"T-bills\",Instruments!M22,Instruments!M22*12)","v":0},{"$f":"IF(Instruments!$G22>0,(Instruments!$E22*Input_3!$E$141)/$E22,0)*IF($E22>0,IF($I22=\"T-bills\",12/$N22,1),0)","v":0},{"$f":"IF(Instruments!$H22>0,(Instruments!$E22*Input_3!$F$141)/$E22,0)*IF($E22>0,IF($I22=\"T-bills\",12/$N22,1),0)","v":0}]
[null,{"$f":"Instruments!$C$23","v":0},100,200,null,null,{"$f":"Instruments!$E$23","v":0},{"$f":"Instruments!$F$23","v":0},{"$f":"IF($J23=\"T-bills\",$J23,Instruments!$D23)","v":0},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$O$23","v":0},{"$f":"Instruments!M23","v":0},{"$f":"IF(I23=\"T-bills\",0,Instruments!$M$23)","v":0},{"$f":"IF(I23=\"T-bills\",Instruments!M23,Instruments!M23*12)","v":0},{"$f":"IF(Instruments!$G23>0,(Instruments!$E23*Input_3!$E$141)/$E23,0)*IF($E23>0,IF($I23=\"T-bills\",12/$N23,1),0)","v":0},{"$f":"IF(Instruments!$H23>0,(Instruments!$E23*Input_3!$F$141)/$E23,0)*IF($E23>0,IF($I23=\"T-bills\",12/$N23,1),0)","v":0}]
[null,{"$f":"Instruments!$C$24","v":0},100,200,null,null,{"$f":"Instruments!$E$24","v":0},{"$f":"Instruments!$F$24","v":0},{"$f":"IF($J24=\"T-bills\",$J24,Instruments!$D24)","v":0},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$O$24","v":0},{"$f":"Instruments!M24","v":0},{"$f":"IF(I24=\"T-bills\",0,Instruments!$M$24)","v":0},{"$f":"IF(I24=\"T-bills\",Instruments!M24,Instruments!M24*12)","v":0},{"$f":"IF(Instruments!$G24>0,(Instruments!$E24*Input_3!$E$141)/$E24,0)*IF($E24>0,IF($I24=\"T-bills\",12/$N24,1),0)","v":0},{"$f":"IF(Instruments!$H24>0,(Instruments!$E24*Input_3!$F$141)/$E24,0)*IF($E24>0,IF($I24=\"T-bills\",12/$N24,1),0)","v":0}]
[null,{"$f":"Instruments!$C$25","v":0},100,200,null,null,{"$f":"Instruments!$E$25","v":0},{"$f":"Instruments!$F$25","v":0},{"$f":"IF($J25=\"T-bills\",$J25,Instruments!$D25)","v":0},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$O$25","v":0},{"$f":"Instruments!M25","v":0},{"$f":"IF(I25=\"T-bills\",0,Instruments!$M$25)","v":0},{"$f":"IF(I25=\"T-bills\",Instruments!M25,Instruments!M25*12)","v":0},{"$f":"IF(Instruments!$G25>0,(Instruments!$E25*Input_3!$E$141)/$E25,0)*IF($E25>0,IF($I25=\"T-bills\",12/$N25,1),0)","v":0},{"$f":"IF(Instruments!$H25>0,(Instruments!$E25*Input_3!$F$141)/$E25,0)*IF($E25>0,IF($I25=\"T-bills\",12/$N25,1),0)","v":0}]
[null,{"$f":"Instruments!$C$26","v":0},100,200,null,null,{"$f":"Instruments!$E$26","v":0},{"$f":"Instruments!$F$26","v":0},{"$f":"IF($J26=\"T-bills\",$J26,Instruments!$D26)","v":0},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$O$26","v":0},{"$f":"Instruments!M26","v":0},{"$f":"IF(I26=\"T-bills\",0,Instruments!$M$26)","v":0},{"$f":"IF(I26=\"T-bills\",Instruments!M26,Instruments!M26*12)","v":0},{"$f":"IF(Instruments!$G26>0,(Instruments!$E26*Input_3!$E$141)/$E26,0)*IF($E26>0,IF($I26=\"T-bills\",12/$N26,1),0)","v":0},{"$f":"IF(Instruments!$H26>0,(Instruments!$E26*Input_3!$F$141)/$E26,0)*IF($E26>0,IF($I26=\"T-bills\",12/$N26,1),0)","v":0}]

{"sheet":"Default MTDS Based","index":10,"n_rows":60,"n_cols":42,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"MTDS Based",{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,"# Issuance"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",null,{"$f":"COUNTIF($L26:$W26,\">0\")","v":12}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",null,12]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",null,12]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,6]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,null,6]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,null,null,null,null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},"Yes",null,null,null,"Yes",null,null,null,null,"Yes",null,"Yes","Yes",null,null,null,"Yes",null,null,null,null,"Yes",null,"Yes",null,4]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},null,"Yes",null,null,null,"Yes",null,"Yes",null,null,"Yes",null,null,"Yes",null,null,null,"Yes",null,"Yes",null,null,"Yes",null,null,4]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,1,{"$f":"'Auction Parameters'!$B$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J13+1","v":2},{"$f":"'Auction Parameters'!$B$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J14+1","v":3},{"$f":"'Auction Parameters'!$B$19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,4,{"$f":"'Auction Parameters'!$B$20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,5,{"$f":"'Auction Parameters'!$B$21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,6,{"$f":"'Auction Parameters'!$B$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,7,{"$f":"'Auction Parameters'!$B$23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,8,{"$f":"'Auction Parameters'!$B$24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,9,{"$f":"'Auction Parameters'!$B$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,10,{"$f":"'Auction Parameters'!$B$26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,"MTDS Based",{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,"MTDS Based","MTDS Volume","MTDS Based","MTDS Target %"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Input_2!$E$11&\" \"&Input_2!$E$12","v":"UTP millions"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(L3=\"Yes\",'Auction Parameters'!$O7,\" \")","v":232.07340895469011},{"$f":"IF(M3=\"Yes\",'Auction Parameters'!$O7,\" \")","v":232.07340895469011},{"$f":"IF(N3=\"Yes\",'Auction Parameters'!$O7,\" \")","v":232.07340895469011},{"$f":"IF(O3=\"Yes\",'Auction Parameters'!$O7,\" \")","v":232.07340895469011},{"$f":"IF(P3=\"Yes\",'Auction Parameters'!$O7,\" \")","v":232.07340895469011},{"$f":"IF(Q3=\"Yes\",'Auction Parameters'!$O7,\" \")","v":232.07340895469011},{"$f":"IF(R3=\"Yes\",'Auction Parameters'!$O7,\" \")","v":232.07340895469011},{"$f":"IF(S3=\"Yes\",'Auction Parameters'!$O7,\" \")","v":232.07340895469011},{"$f":"IF(T3=\"Yes\",'Auction Parameters'!$O7,\" \")","v":232.07340895469011},{"$f":"IF(U3=\"Yes\",'Auction Parameters'!$O7,\" \")","v":232.07340895469011},{"$f":"IF(V3=\"Yes\",'Auction Parameters'!$O7,\" \")","v":232.07340895469011},{"$f":"IF(W3=\"Yes\",'Auction Parameters'!$O7,\" \")","v":232.07340895469011},{"$f":"IF(X3=\"Yes\",'Auction Parameters'!$P7,\" \")","v":180.8795119603958},{"$f":"IF(Y3=\"Yes\",'Auction Parameters'!$P7,\" \")","v":180.8795119603958},{"$f":"IF(Z3=\"Yes\",'Auction Parameters'!$P7,\" \")","v":180.8795119603958},{"$f":"IF(AA3=\"Yes\",'Auction Parameters'!$P7,\" \")","v":180.8795119603958},{"$f":"IF(AB3=\"Yes\",'Auction Parameters'!$P7,\" \")","v":180.8795119603958},{"$f":"IF(AC3=\"Yes\",'Auction Parameters'!$P7,\" \")","v":180.8795119603958},{"$f":"IF(AD3=\"Yes\",'Auction Parameters'!$P7,\" \")","v":180.8795119603958},{"$f":"IF(AE3=\"Yes\",'Auction Parameters'!$P7,\" \")","v":180.8795119603958},{"$f":"IF(AF3=\"Yes\",'Auction Parameters'!$P7,\" \")","v":180.8795119603958},{"$f":"IF(AG3=\"Yes\",'Auction Parameters'!$P7,\" \")","v":180.8795119603958},{"$f":"IF(AH3=\"Yes\",'Auction Parameters'!$P7,\" \")","v":180.8795119603958},{"$f":"IF(AI3=\"Yes\",'Auction Parameters'!$P7,\" \")","v":180.8795119603958},null,{"$f":"SUM(L26:W26)","v":2784.880907456281},{"$f":"Instruments!$G7*IF('Auction Parameters'!$I7=\"T-bills\",12/Instruments!$M7,1)","v":2784.8809074562814},{"$f":"(SUM('M1.MTDS'!$E20:$P20)-SUM('M1.MTDS'!$E98:$P98))/Input_3!$E$141","v":9.9999999999999936E-2},{"$f":"Instruments!$E7","v":0.1},null,{"$f":"'Auction Parameters'!$I$7","v":"T-bills"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(L4=\"Yes\",'Auction Parameters'!$O8,\" \")","v":116.03670447734505},{"$f":"IF(M4=\"Yes\",'Auction Parameters'!$O8,\" \")","v":116.03670447734505},{"$f":"IF(N4=\"Yes\",'Auction Parameters'!$O8,\" \")","v":116.03670447734505},{"$f":"IF(O4=\"Yes\",'Auction Parameters'!$O8,\" \")","v":116.03670447734505},{"$f":"IF(P4=\"Yes\",'Auction Parameters'!$O8,\" \")","v":116.03670447734505},{"$f":"IF(Q4=\"Yes\",'Auction Parameters'!$O8,\" \")","v":116.03670447734505},{"$f":"IF(R4=\"Yes\",'Auction Parameters'!$O8,\" \")","v":116.03670447734505},{"$f":"IF(S4=\"Yes\",'Auction Parameters'!$O8,\" \")","v":116.03670447734505},{"$f":"IF(T4=\"Yes\",'Auction Parameters'!$O8,\" \")","v":116.03670447734505},{"$f":"IF(U4=\"Yes\",'Auction Parameters'!$O8,\" \")","v":116.03670447734505},{"$f":"IF(V4=\"Yes\",'Auction Parameters'!$O8,\" \")","v":116.03670447734505},{"$f":"IF(W4=\"Yes\",'Auction Parameters'!$O8,\" \")","v":116.03670447734505},{"$f":"IF(X4=\"Yes\",'Auction Parameters'!$P8,\" \")","v":90.439755980197901},{"$f":"IF(Y4=\"Yes\",'Auction Parameters'!$P8,\" \")","v":90.439755980197901},{"$f":"IF(Z4=\"Yes\",'Auction Parameters'!$P8,\" \")","v":90.439755980197901},{"$f":"IF(AA4=\"Yes\",'Auction Parameters'!$P8,\" \")","v":90.439755980197901},{"$f":"IF(AB4=\"Yes\",'Auction Parameters'!$P8,\" \")","v":90.439755980197901},{"$f":"IF(AC4=\"Yes\",'Auction Parameters'!$P8,\" \")","v":90.439755980197901},{"$f":"IF(AD4=\"Yes\",'Auction Parameters'!$P8,\" \")","v":90.439755980197901},{"$f":"IF(AE4=\"Yes\",'Auction Parameters'!$P8,\" \")","v":90.439755980197901},{"$f":"IF(AF4=\"Yes\",'Auction Parameters'!$P8,\" \")","v":90.439755980197901},{"$f":"IF(AG4=\"Yes\",'Auction Parameters'!$P8,\" \")","v":90.439755980197901},{"$f":"IF(AH4=\"Yes\",'Auction Parameters'!$P8,\" \")","v":90.439755980197901},{"$f":"IF(AI4=\"Yes\",'Auction Parameters'!$P8,\" \")","v":90.439755980197901},null,{"$f":"SUM(L27:W27)","v":1392.4404537281405},{"$f":"Instruments!$G8*IF('Auction Parameters'!$I8=\"T-bills\",12/Instruments!$M8,1)","v":1392.4404537281407},{"$f":"(SUM('M1.MTDS'!$E21:$P21)-SUM('M1.MTDS'!$E99:$P99))/Input_3!$E$141","v":9.9999999999999964E-2},{"$f":"Instruments!$E8","v":0.1},null,{"$f":"'Auction Parameters'!$I$8","v":"T-bills"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(L5=\"Yes\",'Auction Parameters'!$O9,\" \")","v":116.03670447734505},{"$f":"IF(M5=\"Yes\",'Auction Parameters'!$O9,\" \")","v":116.03670447734505},{"$f":"IF(N5=\"Yes\",'Auction Parameters'!$O9,\" \")","v":116.03670447734505},{"$f":"IF(O5=\"Yes\",'Auction Parameters'!$O9,\" \")","v":116.03670447734505},{"$f":"IF(P5=\"Yes\",'Auction Parameters'!$O9,\" \")","v":116.03670447734505},{"$f":"IF(Q5=\"Yes\",'Auction Parameters'!$O9,\" \")","v":116.03670447734505},{"$f":"IF(R5=\"Yes\",'Auction Parameters'!$O9,\" \")","v":116.03670447734505},{"$f":"IF(S5=\"Yes\",'Auction Parameters'!$O9,\" \")","v":116.03670447734505},{"$f":"IF(T5=\"Yes\",'Auction Parameters'!$O9,\" \")","v":116.03670447734505},{"$f":"IF(U5=\"Yes\",'Auction Parameters'!$O9,\" \")","v":116.03670447734505},{"$f":"IF(V5=\"Yes\",'Auction Parameters'!$O9,\" \")","v":116.03670447734505},{"$f":"IF(W5=\"Yes\",'Auction Parameters'!$O9,\" \")","v":116.03670447734505},{"$f":"IF(X5=\"Yes\",'Auction Parameters'!$P9,\" \")","v":90.439755980197901},{"$f":"IF(Y5=\"Yes\",'Auction Parameters'!$P9,\" \")","v":90.439755980197901},{"$f":"IF(Z5=\"Yes\",'Auction Parameters'!$P9,\" \")","v":90.439755980197901},{"$f":"IF(AA5=\"Yes\",'Auction Parameters'!$P9,\" \")","v":90.439755980197901},{"$f":"IF(AB5=\"Yes\",'Auction Parameters'!$P9,\" \")","v":90.439755980197901},{"$f":"IF(AC5=\"Yes\",'Auction Parameters'!$P9,\" \")","v":90.439755980197901},{"$f":"IF(AD5=\"Yes\",'Auction Parameters'!$P9,\" \")","v":90.439755980197901},{"$f":"IF(AE5=\"Yes\",'Auction Parameters'!$P9,\" \")","v":90.439755980197901},{"$f":"IF(AF5=\"Yes\",'Auction Parameters'!$P9,\" \")","v":90.439755980197901},{"$f":"IF(AG5=\"Yes\",'Auction Parameters'!$P9,\" \")","v":90.439755980197901},{"$f":"IF(AH5=\"Yes\",'Auction Parameters'!$P9,\" \")","v":90.439755980197901},{"$f":"IF(AI5=\"Yes\",'Auction Parameters'!$P9,\" \")","v":90.439755980197901},null,{"$f":"SUM(L28:W28)","v":1392.4404537281405},{"$f":"Instruments!$G9*IF('Auction Parameters'!$I9=\"T-bills\",12/Instruments!$M9,1)","v":1392.4404537281407},{"$f":"(SUM('M1.MTDS'!$E22:$P22)-SUM('M1.MTDS'!$E100:$P100))/Input_3!$E$141","v":0.19999999999999996},{"$f":"Instruments!$E9","v":0.2},null,{"$f":"'Auction Parameters'!$I$9","v":"T-bills"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(L6=\"Yes\",'Auction Parameters'!$O10,\" \")","v":" "},{"$f":"IF(M6=\"Yes\",'Auction Parameters'!$O10,\" \")","v":116.03670447734505},{"$f":"IF(N6=\"Yes\",'Auction Parameters'!$O10,\" \")","v":" "},{"$f":"IF(O6=\"Yes\",'Auction Parameters'!$O10,\" \")","v":116.03670447734505},{"$f":"IF(P6=\"Yes\",'Auction Parameters'!$O10,\" \")","v":" "},{"$f":"IF(Q6=\"Yes\",'Auction Parameters'!$O10,\" \")","v":116.03670447734505},{"$f":"IF(R6=\"Yes\",'Auction Parameters'!$O10,\" \")","v":" "},{"$f":"IF(S6=\"Yes\",'Auction Parameters'!$O10,\" \")","v":116.03670447734505},{"$f":"IF(T6=\"Yes\",'Auction Parameters'!$O10,\" \")","v":" "},{"$f":"IF(U6=\"Yes\",'Auction Parameters'!$O10,\" \")","v":116.03670447734505},{"$f":"IF(V6=\"Yes\",'Auction Parameters'!$O10,\" \")","v":" "},{"$f":"IF(W6=\"Yes\",'Auction Parameters'!$O10,\" \")","v":116.03670447734505},{"$f":"IF(X6=\"Yes\",'Auction Parameters'!$P10,\" \")","v":" "},{"$f":"IF(Y6=\"Yes\",'Auction Parameters'!$P10,\" \")","v":90.439755980197901},{"$f":"IF(Z6=\"Yes\",'Auction Parameters'!$P10,\" \")","v":" "},{"$f":"IF(AA6=\"Yes\",'Auction Parameters'!$P10,\" \")","v":90.439755980197901},{"$f":"IF(AB6=\"Yes\",'Auction Parameters'!$P10,\" \")","v":" "},{"$f":"IF(AC6=\"Yes\",'Auction Parameters'!$P10,\" \")","v":90.439755980197901},{"$f":"IF(AD6=\"Yes\",'Auction Parameters'!$P10,\" \")","v":" "},{"$f":"IF(AE6=\"Yes\",'Auction Parameters'!$P10,\" \")","v":90.439755980197901},{"$f":"IF(AF6=\"Yes\",'Auction Parameters'!$P10,\" \")","v":" "},{"$f":"IF(AG6=\"Yes\",'Auction Parameters'!$P10,\" \")","v":90.439755980197901},{"$f":"IF(AH6=\"Yes\",'Auction Parameters'!$P10,\" \")","v":" "},{"$f":"IF(AI6=\"Yes\",'Auction Parameters'!$P10,\" \")","v":90.439755980197901},null,{"$f":"SUM(L29:W29)","v":696.22022686407036},{"$f":"Instruments!$G10*IF('Auction Parameters'!$I10=\"T-bills\",12/Instruments!$M10,1)","v":696.22022686407036},{"$f":"(SUM('M1.MTDS'!$E23:$P23)-SUM('M1.MTDS'!$E101:$P101))/Input_3!$E$141","v":0.1},{"$f":"Instruments!$E10","v":0.1},null,{"$f":"'Auction Parameters'!$I$10","v":"Bonds"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(L7=\"Yes\",'Auction Parameters'!$O11,\" \")","v":116.03670447734505},{"$f":"IF(M7=\"Yes\",'Auction Parameters'!$O11,\" \")","v":" "},{"$f":"IF(N7=\"Yes\",'Auction Parameters'!$O11,\" \")","v":116.03670447734505},{"$f":"IF(O7=\"Yes\",'Auction Parameters'!$O11,\" \")","v":" "},{"$f":"IF(P7=\"Yes\",'Auction Parameters'!$O11,\" \")","v":116.03670447734505},{"$f":"IF(Q7=\"Yes\",'Auction Parameters'!$O11,\" \")","v":" "},{"$f":"IF(R7=\"Yes\",'Auction Parameters'!$O11,\" \")","v":116.03670447734505},{"$f":"IF(S7=\"Yes\",'Auction Parameters'!$O11,\" \")","v":" "},{"$f":"IF(T7=\"Yes\",'Auction Parameters'!$O11,\" \")","v":116.03670447734505},{"$f":"IF(U7=\"Yes\",'Auction Parameters'!$O11,\" \")","v":" "},{"$f":"IF(V7=\"Yes\",'Auction Parameters'!$O11,\" \")","v":116.03670447734505},{"$f":"IF(W7=\"Yes\",'Auction Parameters'!$O11,\" \")","v":" "},{"$f":"IF(X7=\"Yes\",'Auction Parameters'!$P11,\" \")","v":90.439755980197901},{"$f":"IF(Y7=\"Yes\",'Auction Parameters'!$P11,\" \")","v":" "},{"$f":"IF(Z7=\"Yes\",'Auction Parameters'!$P11,\" \")","v":90.439755980197901},{"$f":"IF(AA7=\"Yes\",'Auction Parameters'!$P11,\" \")","v":" "},{"$f":"IF(AB7=\"Yes\",'Auction Parameters'!$P11,\" \")","v":90.439755980197901},{"$f":"IF(AC7=\"Yes\",'Auction Parameters'!$P11,\" \")","v":" "},{"$f":"IF(AD7=\"Yes\",'Auction Parameters'!$P11,\" \")","v":90.439755980197901},{"$f":"IF(AE7=\"Yes\",'Auction Parameters'!$P11,\" \")","v":" "},{"$f":"IF(AF7=\"Yes\",'Auction Parameters'!$P11,\" \")","v":90.439755980197901},{"$f":"IF(AG7=\"Yes\",'Auction Parameters'!$P11,\" \")","v":" "},{"$f":"IF(AH7=\"Yes\",'Auction Parameters'!$P11,\" \")","v":90.439755980197901},{"$f":"IF(AI7=\"Yes\",'Auction Parameters'!$P11,\" \")","v":" "},null,{"$f":"SUM(L30:W30)","v":696.22022686407036},{"$f":"Instruments!$G11*IF('Auction Parameters'!$I11=\"T-bills\",12/Instruments!$M11,1)","v":696.22022686407036},{"$f":"(SUM('M1.MTDS'!$E24:$P24)-SUM('M1.MTDS'!$E102:$P102))/Input_3!$E$141","v":0.1},{"$f":"Instruments!$E11","v":0.1},null,{"$f":"'Auction Parameters'!$I$11","v":"Bonds"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(L8=\"Yes\",'Auction Parameters'!$O12,\" \")","v":" "},{"$f":"IF(M8=\"Yes\",'Auction Parameters'!$O12,\" \")","v":174.05505671601759},{"$f":"IF(N8=\"Yes\",'Auction Parameters'!$O12,\" \")","v":" "},{"$f":"IF(O8=\"Yes\",'Auction Parameters'!$O12,\" \")","v":174.05505671601759},{"$f":"IF(P8=\"Yes\",'Auction Parameters'!$O12,\" \")","v":" "},{"$f":"IF(Q8=\"Yes\",'Auction Parameters'!$O12,\" \")","v":174.05505671601759},{"$f":"IF(R8=\"Yes\",'Auction Parameters'!$O12,\" \")","v":" "},{"$f":"IF(S8=\"Yes\",'Auction Parameters'!$O12,\" \")","v":174.05505671601759},{"$f":"IF(T8=\"Yes\",'Auction Parameters'!$O12,\" \")","v":" "},{"$f":"IF(U8=\"Yes\",'Auction Parameters'!$O12,\" \")","v":" "},{"$f":"IF(V8=\"Yes\",'Auction Parameters'!$O12,\" \")","v":" "},{"$f":"IF(W8=\"Yes\",'Auction Parameters'!$O12,\" \")","v":" "},{"$f":"IF(X8=\"Yes\",'Auction Parameters'!$P12,\" \")","v":" "},{"$f":"IF(Y8=\"Yes\",'Auction Parameters'!$P12,\" \")","v":135.65963397029685},{"$f":"IF(Z8=\"Yes\",'Auction Parameters'!$P12,\" \")","v":" "},{"$f":"IF(AA8=\"Yes\",'Auction Parameters'!$P12,\" \")","v":135.65963397029685},{"$f":"IF(AB8=\"Yes\",'Auction Parameters'!$P12,\" \")","v":" "},{"$f":"IF(AC8=\"Yes\",'Auction Parameters'!$P12,\" \")","v":135.65963397029685},{"$f":"IF(AD8=\"Yes\",'Auction Parameters'!$P12,\" \")","v":" "},{"$f":"IF(AE8=\"Yes\",'Auction Parameters'!$P12,\" \")","v":135.65963397029685},{"$f":"IF(AF8=\"Yes\",'Auction Parameters'!$P12,\" \")","v":" "},{"$f":"IF(AG8=\"Yes\",'Auction Parameters'!$P12,\" \")","v":" "},{"$f":"IF(AH8=\"Yes\",'Auction Parameters'!$P12,\" \")","v":" "},{"$f":"IF(AI8=\"Yes\",'Auction Parameters'!$P12,\" \")","v":" "},null,696.22022686407036,{"$f":"Instruments!$G12*IF('Auction Parameters'!$I12=\"T-bills\",12/Instruments!$M12,1)","v":696.22022686407036},{"$f":"(SUM('M1.MTDS'!$E25:$P25)-SUM('M1.MTDS'!$E103:$P103))/'M1.MTDS'!$C$93","v":0.1},{"$f":"Instruments!$E12","v":0.1},null,{"$f":"'Auction Parameters'!$I$12","v":"Bonds"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(L9=\"Yes\",'Auction Parameters'!$O13,\" \")","v":174.05505671601759},{"$f":"IF(M9=\"Yes\",'Auction Parameters'!$O13,\" \")","v":" "},{"$f":"IF(N9=\"Yes\",'Auction Parameters'!$O13,\" \")","v":" "},{"$f":"IF(O9=\"Yes\",'Auction Parameters'!$O13,\" \")","v":" "},{"$f":"IF(P9=\"Yes\",'Auction Parameters'!$O13,\" \")","v":174.05505671601759},{"$f":"IF(Q9=\"Yes\",'Auction Parameters'!$O13,\" \")","v":" "},{"$f":"IF(R9=\"Yes\",'Auction Parameters'!$O13,\" \")","v":" "},{"$f":"IF(S9=\"Yes\",'Auction Parameters'!$O13,\" \")","v":" "},{"$f":"IF(T9=\"Yes\",'Auction Parameters'!$O13,\" \")","v":" "},{"$f":"IF(U9=\"Yes\",'Auction Parameters'!$O13,\" \")","v":174.05505671601759},{"$f":"IF(V9=\"Yes\",'Auction Parameters'!$O13,\" \")","v":" "},{"$f":"IF(W9=\"Yes\",'Auction Parameters'!$O13,\" \")","v":174.05505671601759},{"$f":"IF(X9=\"Yes\",'Auction Parameters'!$P13,\" \")","v":135.65963397029685},{"$f":"IF(Y9=\"Yes\",'Auction Parameters'!$P13,\" \")","v":" "},{"$f":"IF(Z9=\"Yes\",'Auction Parameters'!$P13,\" \")","v":" "},{"$f":"IF(AA9=\"Yes\",'Auction Parameters'!$P13,\" \")","v":" "},{"$f":"IF(AB9=\"Yes\",'Auction Parameters'!$P13,\" \")","v":135.65963397029685},{"$f":"IF(AC9=\"Yes\",'Auction Parameters'!$P13,\" \")","v":" "},{"$f":"IF(AD9=\"Yes\",'Auction Parameters'!$P13,\" \")","v":" "},{"$f":"IF(AE9=\"Yes\",'Auction Parameters'!$P13,\" \")","v":" "},{"$f":"IF(AF9=\"Yes\",'Auction Parameters'!$P13,\" \")","v":" "},{"$f":"IF(AG9=\"Yes\",'Auction Parameters'!$P13,\" \")","v":135.65963397029685},{"$f":"IF(AH9=\"Yes\",'Auction Parameters'!$P13,\" \")","v":" "},{"$f":"IF(AI9=\"Yes\",'Auction Parameters'!$P13,\" \")","v":135.65963397029685},null,696.22022686407036,{"$f":"Instruments!$G13*IF('Auction Parameters'!$I13=\"T-bills\",12/Instruments!$M13,1)","v":696.22022686407036},{"$f":"(SUM('M1.MTDS'!$E26:$P26)-SUM('M1.MTDS'!$E104:$P104))/Input_3!$E$141","v":0.1},{"$f":"Instruments!$E13","v":0.1},null,{"$f":"'Auction Parameters'!$I$13","v":"Bonds"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(L10=\"Yes\",'Auction Parameters'!$O14,\" \")","v":" "},{"$f":"IF(M10=\"Yes\",'Auction Parameters'!$O14,\" \")","v":348.11011343203518},{"$f":"IF(N10=\"Yes\",'Auction Parameters'!$O14,\" \")","v":" "},{"$f":"IF(O10=\"Yes\",'Auction Parameters'!$O14,\" \")","v":" "},{"$f":"IF(P10=\"Yes\",'Auction Parameters'!$O14,\" \")","v":" "},{"$f":"IF(Q10=\"Yes\",'Auction Parameters'!$O14,\" \")","v":348.11011343203518},{"$f":"IF(R10=\"Yes\",'Auction Parameters'!$O14,\" \")","v":" "},{"$f":"IF(S10=\"Yes\",'Auction Parameters'!$O14,\" \")","v":348.11011343203518},{"$f":"IF(T10=\"Yes\",'Auction Parameters'!$O14,\" \")","v":" "},{"$f":"IF(U10=\"Yes\",'Auction Parameters'!$O14,\" \")","v":" "},{"$f":"IF(V10=\"Yes\",'Auction Parameters'!$O14,\" \")","v":348.11011343203518},{"$f":"IF(W10=\"Yes\",'Auction Parameters'!$O14,\" \")","v":" "},{"$f":"IF(X10=\"Yes\",'Auction Parameters'!$P14,\" \")","v":" "},{"$f":"IF(Y10=\"Yes\",'Auction Parameters'!$P14,\" \")","v":271.3192679405937},{"$f":"IF(Z10=\"Yes\",'Auction Parameters'!$P14,\" \")","v":" "},{"$f":"IF(AA10=\"Yes\",'Auction Parameters'!$P14,\" \")","v":" "},{"$f":"IF(AB10=\"Yes\",'Auction Parameters'!$P14,\" \")","v":" "},{"$f":"IF(AC10=\"Yes\",'Auction Parameters'!$P14,\" \")","v":271.3192679405937},{"$f":"IF(AD10=\"Yes\",'Auction Parameters'!$P14,\" \")","v":" "},{"$f":"IF(AE10=\"Yes\",'Auction Parameters'!$P14,\" \")","v":271.3192679405937},{"$f":"IF(AF10=\"Yes\",'Auction Parameters'!$P14,\" \")","v":" "},{"$f":"IF(AG10=\"Yes\",'Auction Parameters'!$P14,\" \")","v":" "},{"$f":"IF(AH10=\"Yes\",'Auction Parameters'!$P14,\" \")","v":271.3192679405937},{"$f":"IF(AI10=\"Yes\",'Auction Parameters'!$P14,\" \")","v":" "},null,1392.4404537281407,{"$f":"Instruments!$G14*IF('Auction Parameters'!$I14=\"T-bills\",12/Instruments!$M14,1)","v":1392.4404537281407},{"$f":"(SUM('M1.MTDS'!$E27:$P27)-SUM('M1.MTDS'!$E105:$P105))/Input_3!$E$141","v":0.2},{"$f":"Instruments!$E14","v":0.2},null,{"$f":"'Auction Parameters'!$I$14","v":"Bonds"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(L11=\"Yes\",'Auction Parameters'!$O15,\" \")","v":" "},{"$f":"IF(M11=\"Yes\",'Auction Parameters'!$O15,\" \")","v":" "},{"$f":"IF(N11=\"Yes\",'Auction Parameters'!$O15,\" \")","v":" "},{"$f":"IF(O11=\"Yes\",'Auction Parameters'!$O15,\" \")","v":" "},{"$f":"IF(P11=\"Yes\",'Auction Parameters'!$O15,\" \")","v":" "},{"$f":"IF(Q11=\"Yes\",'Auction Parameters'!$O15,\" \")","v":" "},{"$f":"IF(R11=\"Yes\",'Auction Parameters'!$O15,\" \")","v":" "},{"$f":"IF(S11=\"Yes\",'Auction Parameters'!$O15,\" \")","v":" "},{"$f":"IF(T11=\"Yes\",'Auction Parameters'!$O15,\" \")","v":" "},{"$f":"IF(U11=\"Yes\",'Auction Parameters'!$O15,\" \")","v":" "},{"$f":"IF(V11=\"Yes\",'Auction Parameters'!$O15,\" \")","v":" "},{"$f":"IF(W11=\"Yes\",'Auction Parameters'!$O15,\" \")","v":" "},{"$f":"IF(X11=\"Yes\",'Auction Parameters'!$P15,\" \")","v":" "},{"$f":"IF(Y11=\"Yes\",'Auction Parameters'!$P15,\" \")","v":" "},{"$f":"IF(Z11=\"Yes\",'Auction Parameters'!$P15,\" \")","v":" "},{"$f":"IF(AA11=\"Yes\",'Auction Parameters'!$P15,\" \")","v":" "},{"$f":"IF(AB11=\"Yes\",'Auction Parameters'!$P15,\" \")","v":" "},{"$f":"IF(AC11=\"Yes\",'Auction Parameters'!$P15,\" \")","v":" "},{"$f":"IF(AD11=\"Yes\",'Auction Parameters'!$P15,\" \")","v":" "},{"$f":"IF(AE11=\"Yes\",'Auction Parameters'!$P15,\" \")","v":" "},{"$f":"IF(AF11=\"Yes\",'Auction Parameters'!$P15,\" \")","v":" "},{"$f":"IF(AG11=\"Yes\",'Auction Parameters'!$P15,\" \")","v":" "},{"$f":"IF(AH11=\"Yes\",'Auction Parameters'!$P15,\" \")","v":" "},{"$f":"IF(AI11=\"Yes\",'Auction Parameters'!$P15,\" \")","v":" "},null,0,{"$f":"Instruments!$G15*IF('Auction Parameters'!$I15=\"T-bills\",12/Instruments!$M15,1)","v":0},{"$f":"(SUM('M1.MTDS'!$E28:$P28)-SUM('M1.MTDS'!$E106:$P106))/Input_3!$E$141","v":0},{"$f":"Instruments!$E15","v":0},null,{"$f":"'Auction Parameters'!$I$15","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(L12=\"Yes\",'Auction Parameters'!$O16,\" \")","v":" "},{"$f":"IF(M12=\"Yes\",'Auction Parameters'!$O16,\" \")","v":" "},{"$f":"IF(N12=\"Yes\",'Auction Parameters'!$O16,\" \")","v":" "},{"$f":"IF(O12=\"Yes\",'Auction Parameters'!$O16,\" \")","v":" "},{"$f":"IF(P12=\"Yes\",'Auction Parameters'!$O16,\" \")","v":" "},{"$f":"IF(Q12=\"Yes\",'Auction Parameters'!$O16,\" \")","v":" "},{"$f":"IF(R12=\"Yes\",'Auction Parameters'!$O16,\" \")","v":" "},{"$f":"IF(S12=\"Yes\",'Auction Parameters'!$O16,\" \")","v":" "},{"$f":"IF(T12=\"Yes\",'Auction Parameters'!$O16,\" \")","v":" "},{"$f":"IF(U12=\"Yes\",'Auction Parameters'!$O16,\" \")","v":" "},{"$f":"IF(V12=\"Yes\",'Auction Parameters'!$O16,\" \")","v":" "},{"$f":"IF(W12=\"Yes\",'Auction Parameters'!$O16,\" \")","v":" "},{"$f":"IF(X12=\"Yes\",'Auction Parameters'!$P16,\" \")","v":" "},{"$f":"IF(Y12=\"Yes\",'Auction Parameters'!$P16,\" \")","v":" "},{"$f":"IF(Z12=\"Yes\",'Auction Parameters'!$P16,\" \")","v":" "},{"$f":"IF(AA12=\"Yes\",'Auction Parameters'!$P16,\" \")","v":" "},{"$f":"IF(AB12=\"Yes\",'Auction Parameters'!$P16,\" \")","v":" "},{"$f":"IF(AC12=\"Yes\",'Auction Parameters'!$P16,\" \")","v":" "},{"$f":"IF(AD12=\"Yes\",'Auction Parameters'!$P16,\" \")","v":" "},{"$f":"IF(AE12=\"Yes\",'Auction Parameters'!$P16,\" \")","v":" "},{"$f":"IF(AF12=\"Yes\",'Auction Parameters'!$P16,\" \")","v":" "},{"$f":"IF(AG12=\"Yes\",'Auction Parameters'!$P16,\" \")","v":" "},{"$f":"IF(AH12=\"Yes\",'Auction Parameters'!$P16,\" \")","v":" "},{"$f":"IF(AI12=\"Yes\",'Auction Parameters'!$P16,\" \")","v":" "},null,{"$f":"SUM(L35:W35)","v":0},{"$f":"Instruments!$G16*IF('Auction Parameters'!$I16=\"T-bills\",12/Instruments!$M16,1)","v":0},{"$f":"(SUM('M1.MTDS'!$E29:$P29)-SUM('M1.MTDS'!$E107:$P107))/Input_3!$E$141","v":0},{"$f":"Instruments!$E16","v":0},null,{"$f":"'Auction Parameters'!$I$16","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(L13=\"Yes\",'Auction Parameters'!$O17,\" \")","v":" "},{"$f":"IF(M13=\"Yes\",'Auction Parameters'!$O17,\" \")","v":" "},{"$f":"IF(N13=\"Yes\",'Auction Parameters'!$O17,\" \")","v":" "},{"$f":"IF(O13=\"Yes\",'Auction Parameters'!$O17,\" \")","v":" "},{"$f":"IF(P13=\"Yes\",'Auction Parameters'!$O17,\" \")","v":" "},{"$f":"IF(Q13=\"Yes\",'Auction Parameters'!$O17,\" \")","v":" "},{"$f":"IF(R13=\"Yes\",'Auction Parameters'!$O17,\" \")","v":" "},{"$f":"IF(S13=\"Yes\",'Auction Parameters'!$O17,\" \")","v":" "},{"$f":"IF(T13=\"Yes\",'Auction Parameters'!$O17,\" \")","v":" "},{"$f":"IF(U13=\"Yes\",'Auction Parameters'!$O17,\" \")","v":" "},{"$f":"IF(V13=\"Yes\",'Auction Parameters'!$O17,\" \")","v":" "},{"$f":"IF(W13=\"Yes\",'Auction Parameters'!$O17,\" \")","v":" "},{"$f":"IF(X13=\"Yes\",'Auction Parameters'!$P17,\" \")","v":" "},{"$f":"IF(Y13=\"Yes\",'Auction Parameters'!$P17,\" \")","v":" "},{"$f":"IF(Z13=\"Yes\",'Auction Parameters'!$P17,\" \")","v":" "},{"$f":"IF(AA13=\"Yes\",'Auction Parameters'!$P17,\" \")","v":" "},{"$f":"IF(AB13=\"Yes\",'Auction Parameters'!$P17,\" \")","v":" "},{"$f":"IF(AC13=\"Yes\",'Auction Parameters'!$P17,\" \")","v":" "},{"$f":"IF(AD13=\"Yes\",'Auction Parameters'!$P17,\" \")","v":" "},{"$f":"IF(AE13=\"Yes\",'Auction Parameters'!$P17,\" \")","v":" "},{"$f":"IF(AF13=\"Yes\",'Auction Parameters'!$P17,\" \")","v":" "},{"$f":"IF(AG13=\"Yes\",'Auction Parameters'!$P17,\" \")","v":" "},{"$f":"IF(AH13=\"Yes\",'Auction Parameters'!$P17,\" \")","v":" "},{"$f":"IF(AI13=\"Yes\",'Auction Parameters'!$P17,\" \")","v":" "},null,0,{"$f":"Instruments!$G17*IF('Auction Parameters'!$I17=\"T-bills\",12/Instruments!$M17,1)","v":0},{"$f":"(SUM('M1.MTDS'!$E30:$P30)-SUM('M1.MTDS'!$E108:$P108))/Input_3!$E$141","v":0},{"$f":"Instruments!$E17","v":0},null,{"$f":"'Auction Parameters'!$I$17","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(L14=\"Yes\",'Auction Parameters'!$O18,\" \")","v":" "},{"$f":"IF(M14=\"Yes\",'Auction Parameters'!$O18,\" \")","v":" "},{"$f":"IF(N14=\"Yes\",'Auction Parameters'!$O18,\" \")","v":" "},{"$f":"IF(O14=\"Yes\",'Auction Parameters'!$O18,\" \")","v":" "},{"$f":"IF(P14=\"Yes\",'Auction Parameters'!$O18,\" \")","v":" "},{"$f":"IF(Q14=\"Yes\",'Auction Parameters'!$O18,\" \")","v":" "},{"$f":"IF(R14=\"Yes\",'Auction Parameters'!$O18,\" \")","v":" "},{"$f":"IF(S14=\"Yes\",'Auction Parameters'!$O18,\" \")","v":" "},{"$f":"IF(T14=\"Yes\",'Auction Parameters'!$O18,\" \")","v":" "},{"$f":"IF(U14=\"Yes\",'Auction Parameters'!$O18,\" \")","v":" "},{"$f":"IF(V14=\"Yes\",'Auction Parameters'!$O18,\" \")","v":" "},{"$f":"IF(W14=\"Yes\",'Auction Parameters'!$O18,\" \")","v":" "},{"$f":"IF(X14=\"Yes\",'Auction Parameters'!$P18,\" \")","v":" "},{"$f":"IF(Y14=\"Yes\",'Auction Parameters'!$P18,\" \")","v":" "},{"$f":"IF(Z14=\"Yes\",'Auction Parameters'!$P18,\" \")","v":" "},{"$f":"IF(AA14=\"Yes\",'Auction Parameters'!$P18,\" \")","v":" "},{"$f":"IF(AB14=\"Yes\",'Auction Parameters'!$P18,\" \")","v":" "},{"$f":"IF(AC14=\"Yes\",'Auction Parameters'!$P18,\" \")","v":" "},{"$f":"IF(AD14=\"Yes\",'Auction Parameters'!$P18,\" \")","v":" "},{"$f":"IF(AE14=\"Yes\",'Auction Parameters'!$P18,\" \")","v":" "},{"$f":"IF(AF14=\"Yes\",'Auction Parameters'!$P18,\" \")","v":" "},{"$f":"IF(AG14=\"Yes\",'Auction Parameters'!$P18,\" \")","v":" "},{"$f":"IF(AH14=\"Yes\",'Auction Parameters'!$P18,\" \")","v":" "},{"$f":"IF(AI14=\"Yes\",'Auction Parameters'!$P18,\" \")","v":" "},null,0,{"$f":"Instruments!$G18*IF('Auction Parameters'!$I18=\"T-bills\",12/Instruments!$M18,1)","v":0},{"$f":"(SUM('M1.MTDS'!$E31:$P31)-SUM('M1.MTDS'!$E109:$P109))/Input_3!$E$141","v":0},{"$f":"Instruments!$E18","v":0},null,{"$f":"'Auction Parameters'!$I$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(L15=\"Yes\",'Auction Parameters'!$O19,\" \")","v":" "},{"$f":"IF(M15=\"Yes\",'Auction Parameters'!$O19,\" \")","v":" "},{"$f":"IF(N15=\"Yes\",'Auction Parameters'!$O19,\" \")","v":" "},{"$f":"IF(O15=\"Yes\",'Auction Parameters'!$O19,\" \")","v":" "},{"$f":"IF(P15=\"Yes\",'Auction Parameters'!$O19,\" \")","v":" "},{"$f":"IF(Q15=\"Yes\",'Auction Parameters'!$O19,\" \")","v":" "},{"$f":"IF(R15=\"Yes\",'Auction Parameters'!$O19,\" \")","v":" "},{"$f":"IF(S15=\"Yes\",'Auction Parameters'!$O19,\" \")","v":" "},{"$f":"IF(T15=\"Yes\",'Auction Parameters'!$O19,\" \")","v":" "},{"$f":"IF(U15=\"Yes\",'Auction Parameters'!$O19,\" \")","v":" "},{"$f":"IF(V15=\"Yes\",'Auction Parameters'!$O19,\" \")","v":" "},{"$f":"IF(W15=\"Yes\",'Auction Parameters'!$O19,\" \")","v":" "},{"$f":"IF(X15=\"Yes\",'Auction Parameters'!$P19,\" \")","v":" "},{"$f":"IF(Y15=\"Yes\",'Auction Parameters'!$P19,\" \")","v":" "},{"$f":"IF(Z15=\"Yes\",'Auction Parameters'!$P19,\" \")","v":" "},{"$f":"IF(AA15=\"Yes\",'Auction Parameters'!$P19,\" \")","v":" "},{"$f":"IF(AB15=\"Yes\",'Auction Parameters'!$P19,\" \")","v":" "},{"$f":"IF(AC15=\"Yes\",'Auction Parameters'!$P19,\" \")","v":" "},{"$f":"IF(AD15=\"Yes\",'Auction Parameters'!$P19,\" \")","v":" "},{"$f":"IF(AE15=\"Yes\",'Auction Parameters'!$P19,\" \")","v":" "},{"$f":"IF(AF15=\"Yes\",'Auction Parameters'!$P19,\" \")","v":" "},{"$f":"IF(AG15=\"Yes\",'Auction Parameters'!$P19,\" \")","v":" "},{"$f":"IF(AH15=\"Yes\",'Auction Parameters'!$P19,\" \")","v":" "},{"$f":"IF(AI15=\"Yes\",'Auction Parameters'!$P19,\" \")","v":" "},null,0,{"$f":"Instruments!$G19*IF('Auction Parameters'!$I19=\"T-bills\",12/Instruments!$M19,1)","v":0},{"$f":"(SUM('M1.MTDS'!$E32:$P32)-SUM('M1.MTDS'!$E110:$P110))/Input_3!$E$141","v":0},{"$f":"Instruments!$E19","v":0},null,{"$f":"'Auction Parameters'!$I$19","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(L16=\"Yes\",'Auction Parameters'!$O20,\" \")","v":" "},{"$f":"IF(M16=\"Yes\",'Auction Parameters'!$O20,\" \")","v":" "},{"$f":"IF(N16=\"Yes\",'Auction Parameters'!$O20,\" \")","v":" "},{"$f":"IF(O16=\"Yes\",'Auction Parameters'!$O20,\" \")","v":" "},{"$f":"IF(P16=\"Yes\",'Auction Parameters'!$O20,\" \")","v":" "},{"$f":"IF(Q16=\"Yes\",'Auction Parameters'!$O20,\" \")","v":" "},{"$f":"IF(R16=\"Yes\",'Auction Parameters'!$O20,\" \")","v":" "},{"$f":"IF(S16=\"Yes\",'Auction Parameters'!$O20,\" \")","v":" "},{"$f":"IF(T16=\"Yes\",'Auction Parameters'!$O20,\" \")","v":" "},{"$f":"IF(U16=\"Yes\",'Auction Parameters'!$O20,\" \")","v":" "},{"$f":"IF(V16=\"Yes\",'Auction Parameters'!$O20,\" \")","v":" "},{"$f":"IF(W16=\"Yes\",'Auction Parameters'!$O20,\" \")","v":" "},{"$f":"IF(X16=\"Yes\",'Auction Parameters'!$P20,\" \")","v":" "},{"$f":"IF(Y16=\"Yes\",'Auction Parameters'!$P20,\" \")","v":" "},{"$f":"IF(Z16=\"Yes\",'Auction Parameters'!$P20,\" \")","v":" "},{"$f":"IF(AA16=\"Yes\",'Auction Parameters'!$P20,\" \")","v":" "},{"$f":"IF(AB16=\"Yes\",'Auction Parameters'!$P20,\" \")","v":" "},{"$f":"IF(AC16=\"Yes\",'Auction Parameters'!$P20,\" \")","v":" "},{"$f":"IF(AD16=\"Yes\",'Auction Parameters'!$P20,\" \")","v":" "},{"$f":"IF(AE16=\"Yes\",'Auction Parameters'!$P20,\" \")","v":" "},{"$f":"IF(AF16=\"Yes\",'Auction Parameters'!$P20,\" \")","v":" "},{"$f":"IF(AG16=\"Yes\",'Auction Parameters'!$P20,\" \")","v":" "},{"$f":"IF(AH16=\"Yes\",'Auction Parameters'!$P20,\" \")","v":" "},{"$f":"IF(AI16=\"Yes\",'Auction Parameters'!$P20,\" \")","v":" "},null,0,{"$f":"Instruments!$G20*IF('Auction Parameters'!$I20=\"T-bills\",12/Instruments!$M20,1)","v":0},{"$f":"(SUM('M1.MTDS'!$E33:$P33)-SUM('M1.MTDS'!$E111:$P111))/Input_3!$E$141","v":0},{"$f":"Instruments!$E20","v":0},null,{"$f":"'Auction Parameters'!$I$20","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(L17=\"Yes\",'Auction Parameters'!$O21,\" \")","v":" "},{"$f":"IF(M17=\"Yes\",'Auction Parameters'!$O21,\" \")","v":" "},{"$f":"IF(N17=\"Yes\",'Auction Parameters'!$O21,\" \")","v":" "},{"$f":"IF(O17=\"Yes\",'Auction Parameters'!$O21,\" \")","v":" "},{"$f":"IF(P17=\"Yes\",'Auction Parameters'!$O21,\" \")","v":" "},{"$f":"IF(Q17=\"Yes\",'Auction Parameters'!$O21,\" \")","v":" "},{"$f":"IF(R17=\"Yes\",'Auction Parameters'!$O21,\" \")","v":" "},{"$f":"IF(S17=\"Yes\",'Auction Parameters'!$O21,\" \")","v":" "},{"$f":"IF(T17=\"Yes\",'Auction Parameters'!$O21,\" \")","v":" "},{"$f":"IF(U17=\"Yes\",'Auction Parameters'!$O21,\" \")","v":" "},{"$f":"IF(V17=\"Yes\",'Auction Parameters'!$O21,\" \")","v":" "},{"$f":"IF(W17=\"Yes\",'Auction Parameters'!$O21,\" \")","v":" "},{"$f":"IF(X17=\"Yes\",'Auction Parameters'!$P21,\" \")","v":" "},{"$f":"IF(Y17=\"Yes\",'Auction Parameters'!$P21,\" \")","v":" "},{"$f":"IF(Z17=\"Yes\",'Auction Parameters'!$P21,\" \")","v":" "},{"$f":"IF(AA17=\"Yes\",'Auction Parameters'!$P21,\" \")","v":" "},{"$f":"IF(AB17=\"Yes\",'Auction Parameters'!$P21,\" \")","v":" "},{"$f":"IF(AC17=\"Yes\",'Auction Parameters'!$P21,\" \")","v":" "},{"$f":"IF(AD17=\"Yes\",'Auction Parameters'!$P21,\" \")","v":" "},{"$f":"IF(AE17=\"Yes\",'Auction Parameters'!$P21,\" \")","v":" "},{"$f":"IF(AF17=\"Yes\",'Auction Parameters'!$P21,\" \")","v":" "},{"$f":"IF(AG17=\"Yes\",'Auction Parameters'!$P21,\" \")","v":" "},{"$f":"IF(AH17=\"Yes\",'Auction Parameters'!$P21,\" \")","v":" "},{"$f":"IF(AI17=\"Yes\",'Auction Parameters'!$P21,\" \")","v":" "},null,0,{"$f":"Instruments!$G21*IF('Auction Parameters'!$I21=\"T-bills\",12/Instruments!$M21,1)","v":0},{"$f":"(SUM('M1.MTDS'!$E34:$P34)-SUM('M1.MTDS'!$E112:$P112))/Input_3!$E$141","v":0},{"$f":"Instruments!$E21","v":0},null,{"$f":"'Auction Parameters'!$I$21","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(L18=\"Yes\",'Auction Parameters'!$O22,\" \")","v":" "},{"$f":"IF(M18=\"Yes\",'Auction Parameters'!$O22,\" \")","v":" "},{"$f":"IF(N18=\"Yes\",'Auction Parameters'!$O22,\" \")","v":" "},{"$f":"IF(O18=\"Yes\",'Auction Parameters'!$O22,\" \")","v":" "},{"$f":"IF(P18=\"Yes\",'Auction Parameters'!$O22,\" \")","v":" "},{"$f":"IF(Q18=\"Yes\",'Auction Parameters'!$O22,\" \")","v":" "},{"$f":"IF(R18=\"Yes\",'Auction Parameters'!$O22,\" \")","v":" "},{"$f":"IF(S18=\"Yes\",'Auction Parameters'!$O22,\" \")","v":" "},{"$f":"IF(T18=\"Yes\",'Auction Parameters'!$O22,\" \")","v":" "},{"$f":"IF(U18=\"Yes\",'Auction Parameters'!$O22,\" \")","v":" "},{"$f":"IF(V18=\"Yes\",'Auction Parameters'!$O22,\" \")","v":" "},{"$f":"IF(W18=\"Yes\",'Auction Parameters'!$O22,\" \")","v":" "},{"$f":"IF(X18=\"Yes\",'Auction Parameters'!$P22,\" \")","v":" "},{"$f":"IF(Y18=\"Yes\",'Auction Parameters'!$P22,\" \")","v":" "},{"$f":"IF(Z18=\"Yes\",'Auction Parameters'!$P22,\" \")","v":" "},{"$f":"IF(AA18=\"Yes\",'Auction Parameters'!$P22,\" \")","v":" "},{"$f":"IF(AB18=\"Yes\",'Auction Parameters'!$P22,\" \")","v":" "},{"$f":"IF(AC18=\"Yes\",'Auction Parameters'!$P22,\" \")","v":" "},{"$f":"IF(AD18=\"Yes\",'Auction Parameters'!$P22,\" \")","v":" "},{"$f":"IF(AE18=\"Yes\",'Auction Parameters'!$P22,\" \")","v":" "},{"$f":"IF(AF18=\"Yes\",'Auction Parameters'!$P22,\" \")","v":" "},{"$f":"IF(AG18=\"Yes\",'Auction Parameters'!$P22,\" \")","v":" "},{"$f":"IF(AH18=\"Yes\",'Auction Parameters'!$P22,\" \")","v":" "},{"$f":"IF(AI18=\"Yes\",'Auction Parameters'!$P22,\" \")","v":" "},null,0,{"$f":"Instruments!$G22*IF('Auction Parameters'!$I22=\"T-bills\",12/Instruments!$M22,1)","v":0},{"$f":"(SUM('M1.MTDS'!$E35:$P35)-SUM('M1.MTDS'!$E113:$P113))/Input_3!$E$141","v":0},{"$f":"Instruments!$E22","v":0},null,{"$f":"'Auction Parameters'!$I$22","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(L19=\"Yes\",'Auction Parameters'!$O23,\" \")","v":" "},{"$f":"IF(M19=\"Yes\",'Auction Parameters'!$O23,\" \")","v":" "},{"$f":"IF(N19=\"Yes\",'Auction Parameters'!$O23,\" \")","v":" "},{"$f":"IF(O19=\"Yes\",'Auction Parameters'!$O23,\" \")","v":" "},{"$f":"IF(P19=\"Yes\",'Auction Parameters'!$O23,\" \")","v":" "},{"$f":"IF(Q19=\"Yes\",'Auction Parameters'!$O23,\" \")","v":" "},{"$f":"IF(R19=\"Yes\",'Auction Parameters'!$O23,\" \")","v":" "},{"$f":"IF(S19=\"Yes\",'Auction Parameters'!$O23,\" \")","v":" "},{"$f":"IF(T19=\"Yes\",'Auction Parameters'!$O23,\" \")","v":" "},{"$f":"IF(U19=\"Yes\",'Auction Parameters'!$O23,\" \")","v":" "},{"$f":"IF(V19=\"Yes\",'Auction Parameters'!$O23,\" \")","v":" "},{"$f":"IF(W19=\"Yes\",'Auction Parameters'!$O23,\" \")","v":" "},{"$f":"IF(X19=\"Yes\",'Auction Parameters'!$P23,\" \")","v":" "},{"$f":"IF(Y19=\"Yes\",'Auction Parameters'!$P23,\" \")","v":" "},{"$f":"IF(Z19=\"Yes\",'Auction Parameters'!$P23,\" \")","v":" "},{"$f":"IF(AA19=\"Yes\",'Auction Parameters'!$P23,\" \")","v":" "},{"$f":"IF(AB19=\"Yes\",'Auction Parameters'!$P23,\" \")","v":" "},{"$f":"IF(AC19=\"Yes\",'Auction Parameters'!$P23,\" \")","v":" "},{"$f":"IF(AD19=\"Yes\",'Auction Parameters'!$P23,\" \")","v":" "},{"$f":"IF(AE19=\"Yes\",'Auction Parameters'!$P23,\" \")","v":" "},{"$f":"IF(AF19=\"Yes\",'Auction Parameters'!$P23,\" \")","v":" "},{"$f":"IF(AG19=\"Yes\",'Auction Parameters'!$P23,\" \")","v":" "},{"$f":"IF(AH19=\"Yes\",'Auction Parameters'!$P23,\" \")","v":" "},{"$f":"IF(AI19=\"Yes\",'Auction Parameters'!$P23,\" \")","v":" "},null,0,{"$f":"Instruments!$G23*IF('Auction Parameters'!$I23=\"T-bills\",12/Instruments!$M23,1)","v":0},{"$f":"(SUM('M1.MTDS'!$E36:$P36)-SUM('M1.MTDS'!$E114:$P114))/Input_3!$E$141","v":0},{"$f":"Instruments!$E23","v":0},null,{"$f":"'Auction Parameters'!$I$23","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(L20=\"Yes\",'Auction Parameters'!$O24,\" \")","v":" "},{"$f":"IF(M20=\"Yes\",'Auction Parameters'!$O24,\" \")","v":" "},{"$f":"IF(N20=\"Yes\",'Auction Parameters'!$O24,\" \")","v":" "},{"$f":"IF(O20=\"Yes\",'Auction Parameters'!$O24,\" \")","v":" "},{"$f":"IF(P20=\"Yes\",'Auction Parameters'!$O24,\" \")","v":" "},{"$f":"IF(Q20=\"Yes\",'Auction Parameters'!$O24,\" \")","v":" "},{"$f":"IF(R20=\"Yes\",'Auction Parameters'!$O24,\" \")","v":" "},{"$f":"IF(S20=\"Yes\",'Auction Parameters'!$O24,\" \")","v":" "},{"$f":"IF(T20=\"Yes\",'Auction Parameters'!$O24,\" \")","v":" "},{"$f":"IF(U20=\"Yes\",'Auction Parameters'!$O24,\" \")","v":" "},{"$f":"IF(V20=\"Yes\",'Auction Parameters'!$O24,\" \")","v":" "},{"$f":"IF(W20=\"Yes\",'Auction Parameters'!$O24,\" \")","v":" "},{"$f":"IF(X20=\"Yes\",'Auction Parameters'!$P24,\" \")","v":" "},{"$f":"IF(Y20=\"Yes\",'Auction Parameters'!$P24,\" \")","v":" "},{"$f":"IF(Z20=\"Yes\",'Auction Parameters'!$P24,\" \")","v":" "},{"$f":"IF(AA20=\"Yes\",'Auction Parameters'!$P24,\" \")","v":" "},{"$f":"IF(AB20=\"Yes\",'Auction Parameters'!$P24,\" \")","v":" "},{"$f":"IF(AC20=\"Yes\",'Auction Parameters'!$P24,\" \")","v":" "},{"$f":"IF(AD20=\"Yes\",'Auction Parameters'!$P24,\" \")","v":" "},{"$f":"IF(AE20=\"Yes\",'Auction Parameters'!$P24,\" \")","v":" "},{"$f":"IF(AF20=\"Yes\",'Auction Parameters'!$P24,\" \")","v":" "},{"$f":"IF(AG20=\"Yes\",'Auction Parameters'!$P24,\" \")","v":" "},{"$f":"IF(AH20=\"Yes\",'Auction Parameters'!$P24,\" \")","v":" "},{"$f":"IF(AI20=\"Yes\",'Auction Parameters'!$P24,\" \")","v":" "},null,0,{"$f":"Instruments!$G24*IF('Auction Parameters'!$I24=\"T-bills\",12/Instruments!$M24,1)","v":0},{"$f":"(SUM('M1.MTDS'!$E37:$P37)-SUM('M1.MTDS'!$E115:$P115))/Input_3!$E$141","v":0},{"$f":"Instruments!$E24","v":0},null,{"$f":"'Auction Parameters'!$I$24","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(L21=\"Yes\",'Auction Parameters'!$O25,\" \")","v":" "},{"$f":"IF(M21=\"Yes\",'Auction Parameters'!$O25,\" \")","v":" "},{"$f":"IF(N21=\"Yes\",'Auction Parameters'!$O25,\" \")","v":" "},{"$f":"IF(O21=\"Yes\",'Auction Parameters'!$O25,\" \")","v":" "},{"$f":"IF(P21=\"Yes\",'Auction Parameters'!$O25,\" \")","v":" "},{"$f":"IF(Q21=\"Yes\",'Auction Parameters'!$O25,\" \")","v":" "},{"$f":"IF(R21=\"Yes\",'Auction Parameters'!$O25,\" \")","v":" "},{"$f":"IF(S21=\"Yes\",'Auction Parameters'!$O25,\" \")","v":" "},{"$f":"IF(T21=\"Yes\",'Auction Parameters'!$O25,\" \")","v":" "},{"$f":"IF(U21=\"Yes\",'Auction Parameters'!$O25,\" \")","v":" "},{"$f":"IF(V21=\"Yes\",'Auction Parameters'!$O25,\" \")","v":" "},{"$f":"IF(W21=\"Yes\",'Auction Parameters'!$O25,\" \")","v":" "},{"$f":"IF(X21=\"Yes\",'Auction Parameters'!$P25,\" \")","v":" "},{"$f":"IF(Y21=\"Yes\",'Auction Parameters'!$P25,\" \")","v":" "},{"$f":"IF(Z21=\"Yes\",'Auction Parameters'!$P25,\" \")","v":" "},{"$f":"IF(AA21=\"Yes\",'Auction Parameters'!$P25,\" \")","v":" "},{"$f":"IF(AB21=\"Yes\",'Auction Parameters'!$P25,\" \")","v":" "},{"$f":"IF(AC21=\"Yes\",'Auction Parameters'!$P25,\" \")","v":" "},{"$f":"IF(AD21=\"Yes\",'Auction Parameters'!$P25,\" \")","v":" "},{"$f":"IF(AE21=\"Yes\",'Auction Parameters'!$P25,\" \")","v":" "},{"$f":"IF(AF21=\"Yes\",'Auction Parameters'!$P25,\" \")","v":" "},{"$f":"IF(AG21=\"Yes\",'Auction Parameters'!$P25,\" \")","v":" "},{"$f":"IF(AH21=\"Yes\",'Auction Parameters'!$P25,\" \")","v":" "},{"$f":"IF(AI21=\"Yes\",'Auction Parameters'!$P25,\" \")","v":" "},null,0,{"$f":"Instruments!$G25*IF('Auction Parameters'!$I25=\"T-bills\",12/Instruments!$M25,1)","v":0},{"$f":"(SUM('M1.MTDS'!$E38:$P38)-SUM('M1.MTDS'!$E116:$P116))/Input_3!$E$141","v":0},{"$f":"Instruments!$E25","v":0},null,{"$f":"'Auction Parameters'!$I$25","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(L22=\"Yes\",'Auction Parameters'!$O26,\" \")","v":" "},{"$f":"IF(M22=\"Yes\",'Auction Parameters'!$O26,\" \")","v":" "},{"$f":"IF(N22=\"Yes\",'Auction Parameters'!$O26,\" \")","v":" "},{"$f":"IF(O22=\"Yes\",'Auction Parameters'!$O26,\" \")","v":" "},{"$f":"IF(P22=\"Yes\",'Auction Parameters'!$O26,\" \")","v":" "},{"$f":"IF(Q22=\"Yes\",'Auction Parameters'!$O26,\" \")","v":" "},{"$f":"IF(R22=\"Yes\",'Auction Parameters'!$O26,\" \")","v":" "},{"$f":"IF(S22=\"Yes\",'Auction Parameters'!$O26,\" \")","v":" "},{"$f":"IF(T22=\"Yes\",'Auction Parameters'!$O26,\" \")","v":" "},{"$f":"IF(U22=\"Yes\",'Auction Parameters'!$O26,\" \")","v":" "},{"$f":"IF(V22=\"Yes\",'Auction Parameters'!$O26,\" \")","v":" "},{"$f":"IF(W22=\"Yes\",'Auction Parameters'!$O26,\" \")","v":" "},{"$f":"IF(X22=\"Yes\",'Auction Parameters'!$P26,\" \")","v":" "},{"$f":"IF(Y22=\"Yes\",'Auction Parameters'!$P26,\" \")","v":" "},{"$f":"IF(Z22=\"Yes\",'Auction Parameters'!$P26,\" \")","v":" "},{"$f":"IF(AA22=\"Yes\",'Auction Parameters'!$P26,\" \")","v":" "},{"$f":"IF(AB22=\"Yes\",'Auction Parameters'!$P26,\" \")","v":" "},{"$f":"IF(AC22=\"Yes\",'Auction Parameters'!$P26,\" \")","v":" "},{"$f":"IF(AD22=\"Yes\",'Auction Parameters'!$P26,\" \")","v":" "},{"$f":"IF(AE22=\"Yes\",'Auction Parameters'!$P26,\" \")","v":" "},{"$f":"IF(AF22=\"Yes\",'Auction Parameters'!$P26,\" \")","v":" "},{"$f":"IF(AG22=\"Yes\",'Auction Parameters'!$P26,\" \")","v":" "},{"$f":"IF(AH22=\"Yes\",'Auction Parameters'!$P26,\" \")","v":" "},{"$f":"IF(AI22=\"Yes\",'Auction Parameters'!$P26,\" \")","v":" "},null,0,{"$f":"Instruments!$G26*IF('Auction Parameters'!$I26=\"T-bills\",12/Instruments!$M26,1)","v":0},{"$f":"(SUM('M1.MTDS'!$E39:$P39)-SUM('M1.MTDS'!$E117:$P117))/Input_3!$E$141","v":0},{"$f":"Instruments!$E26","v":0},null,{"$f":"'Auction Parameters'!$I$26","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"Cash Opening Balance",{"$f":"GFN!$J$31","v":100},{"$f":"L56","v":263.4841182536403},{"$f":"M56","v":775.07834993931579},764.5074114769385,693.73663073171463,623.10799494947548,900.44732763628679,529.97404564936414,656.72384418308889,293.82195716331296,95.570351961665835,{"$f":"V56","v":71.167838325589003},{"$f":"W56","v":-152.37396661689547},-227.62852551518208,-89.077409047071029,-292.47822530074643,-325.52724080481835,-376.54142647053516,-163.56137377485072,-307.09194927868441,-120.56635456832248,-250.48868139333118,-267.08646872375346,-166.19328169647929,null,{"$f":"SUM(AK26:AK45)","v":9747.083176096985},{"$f":"SUM(AL26:AL45)","v":9747.083176096985},{"$f":"SUM(AM26:AM45)","v":0.99999999999999978},{"$f":"SUM(AN26:AN45)","v":1},"Total"]
[null,null,null,null,null,null,null,null,null,null,"Cash Minimum Balance",{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50}]
[null,null,null,null,null,null,null,null,null,null,"Cash Balance Control ",{"$f":"IF(L56<L48,\"ERROR\",\"OK\")","v":"OK"},{"$f":"IF(M56<M48,\"ERROR\",\"OK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK",{"$f":"IF(W56<W48,\"ERROR\",\"OK\")","v":"ERROR"},{"$f":"IF(X56<X48,\"ERROR\",\"OK\")","v":"ERROR"},{"$f":"IF(Y56<Y48,\"ERROR\",\"OK\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
[]
[null,null,null,null,null,null,null,null,null,null,"Local Currency Financing requirement",{"$f":"'M1.MTDS'!E$6","v":-580.18352238672526},{"$f":"'M1.MTDS'!F$6","v":-580.18352238672526},{"$f":"'M1.MTDS'!G$6","v":-580.18352238672526},{"$f":"'M1.MTDS'!H$6","v":-580.18352238672526},{"$f":"'M1.MTDS'!I$6","v":-580.18352238672526},{"$f":"'M1.MTDS'!J$6","v":-580.18352238672526},{"$f":"'M1.MTDS'!K$6","v":-580.18352238672526},{"$f":"'M1.MTDS'!L$6","v":-580.18352238672526},{"$f":"'M1.MTDS'!M$6","v":-580.18352238672526},{"$f":"'M1.MTDS'!N$6","v":-580.18352238672526},{"$f":"'M1.MTDS'!O$6","v":-580.18352238672526},{"$f":"'M1.MTDS'!P$6","v":-580.18352238672526},{"$f":"'M1.MTDS'!Q$6","v":-174.51327784014819},{"$f":"'M1.MTDS'!R$6","v":-174.51327784014819},{"$f":"'M1.MTDS'!S$6","v":-174.51327784014819},{"$f":"'M1.MTDS'!T$6","v":-174.51327784014819},{"$f":"'M1.MTDS'!U$6","v":-174.51327784014819},{"$f":"'M1.MTDS'!V$6","v":-174.51327784014819},{"$f":"'M1.MTDS'!W$6","v":-174.51327784014819},{"$f":"'M1.MTDS'!X$6","v":-174.51327784014819},{"$f":"'M1.MTDS'!Y$6","v":-174.51327784014819},{"$f":"'M1.MTDS'!Z$6","v":-174.51327784014819},{"$f":"'M1.MTDS'!AA$6","v":-174.51327784014819},{"$f":"'M1.MTDS'!AB$6","v":-174.51327784014819}]
[null,null,null,null,null,null,null,null,null,null,"Monthly Issuance (Face Value)",{"$f":"SUM(L$26:L$45)","v":754.23857910274285},{"$f":"SUM(M$26:M$45)","v":1102.3486925347779},580.18352238672526,754.23857910274285,754.23857910274285,1102.3486925347779,580.18352238672526,1102.3486925347779,580.18352238672526,754.23857910274285,928.29363581876044,{"$f":"SUM(W$26:W$45)","v":754.23857910274285},587.8584138712863,859.17768181188001,452.19877990098951,587.8584138712863,587.8584138712863,859.17768181188001,452.19877990098951,859.17768181188001,452.19877990098951,587.8584138712863,723.51804784158321,587.8584138712863]
[null,null,null,null,null,null,null,null,null,null,"Net Proceeds",{"$f":"'M1.MTDS'!E$11","v":743.66764064036556},{"$f":"'M1.MTDS'!F$11","v":1091.7777540724007},{"$f":"'M1.MTDS'!G$11","v":569.61258392434797},{"$f":"'M1.MTDS'!H$11","v":509.41274164150138},{"$f":"'M1.MTDS'!I$11","v":509.55488660448611},{"$f":"'M1.MTDS'!J$11","v":857.52285507353656},{"$f":"'M1.MTDS'!K$11","v":209.71024039980261},{"$f":"'M1.MTDS'!L$11","v":706.93332092045},{"$f":"'M1.MTDS'!M$11","v":217.28163536694936},{"$f":"'M1.MTDS'!N$11","v":381.93191718507813},{"$f":"'M1.MTDS'!O$11","v":555.78100875064843},{"$f":"'M1.MTDS'!P$11","v":356.64171744424078},{"$f":"'M1.MTDS'!Q$11","v":99.258718941861588},{"$f":"'M1.MTDS'!R$11","v":313.06439430825924},{"$f":"'M1.MTDS'!S$11","v":-28.887538413527231},{"$f":"'M1.MTDS'!T$11","v":141.46426233607627},{"$f":"'M1.MTDS'!U$11","v":123.49909217443138},{"$f":"'M1.MTDS'!V$11","v":387.49333053583263},{"$f":"'M1.MTDS'!W$11","v":30.982702336314521},{"$f":"'M1.MTDS'!X$11","v":361.03887255051012},{"$f":"'M1.MTDS'!Y$11","v":44.590951015139495},{"$f":"'M1.MTDS'!Z$11","v":157.91549050972591},{"$f":"'M1.MTDS'!AA$11","v":275.40646486742236},{"$f":"'M1.MTDS'!AB$11","v":112.95464384319551}]
[null,null,null,null,null,null,null,null,null,null,"Monthly Gap",{"$f":"L$51+L$53","v":163.4841182536403},{"$f":"M$51+M$53","v":511.59423168567548},{"$f":"N$51+N$53","v":-10.570938462377285},{"$f":"O$51+O$53","v":-70.770780745223874},-70.628635782239144,277.3393326868113,-370.47328198692264,126.74979853372474,-362.90188701977593,-198.25160520164712,{"$f":"V$51+V$53","v":-24.402513636076833},{"$f":"W$51+W$53","v":-223.54180494248448},{"$f":"X$51+X$53","v":-75.254558898286604},138.55111646811105,-203.40081625367543,-33.049015504071917,-51.014185665716809,212.98005269568444,-143.53057550383366,186.52559471036193,-129.9223268250087,-16.597787330422278,100.89318702727417,-61.558633996952679,null,{"$f":"MIN(L54:W54)","v":-370.47328198692264},null,null,null,"Monthly Maximum Gap"]
[null,null,null,null,null,null,null,null,null,null,"Cumulative Gap (Securities Financing)",{"$f":"L54","v":163.4841182536403},{"$f":"L55+M54","v":675.07834993931579},{"$f":"M55+N54","v":664.5074114769385},593.73663073171463,523.10799494947548,800.44732763628679,429.97404564936414,556.72384418308889,193.82195716331296,-4.4296480383341645,{"$f":"U55+V54","v":-28.832161674410997},{"$f":"V55+W54","v":-252.37396661689547},{"$f":"W55+X54","v":-327.6285255151821},-189.07740904707106,-392.47822530074649,-425.5272408048184,-476.54142647053521,-263.56137377485078,-407.09194927868441,-220.56635456832248,-350.48868139333115,-367.08646872375346,-266.19328169647929,-327.75191569343195,null,{"$f":"MIN(L55:W55)","v":-252.37396661689547},null,null,null,"Cumulative Maxium Gap"]
[null,null,null,null,null,null,null,null,null,null,"Closing cash balance",{"$f":"L47+L54","v":263.4841182536403},{"$f":"M47+M54","v":775.07834993931579},{"$f":"N47+N54","v":764.5074114769385},693.73663073171463,623.10799494947548,900.44732763628679,529.97404564936414,656.72384418308889,293.82195716331296,95.570351961665835,{"$f":"V47+V54","v":71.167838325589003},{"$f":"W47+W54","v":-152.37396661689547},{"$f":"X47+X54","v":-227.62852551518208},-89.077409047071029,-292.47822530074643,-325.52724080481835,-376.54142647053516,-163.56137377485072,-307.09194927868441,-120.56635456832248,-250.48868139333118,-267.08646872375346,-166.19328169647929,-227.75191569343195,null,null,null,null,null,"Cumulative Gap Explained by:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('M1.MTDS'!$C$20:$C$39,'M1.MTDS'!$A$20:$A$39,\"T-bills\")-SUMIFS('M1.MTDS'!$C$46:$C$65,'M1.MTDS'!$A$46:$A$65,\"T-bills\")","v":126.85126154852787},null,null,null,"T-bills: Face Value - Cash Proceeds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM('M1.MTDS'!$E$10:$P$10)","v":125.52270506836804},null,null,null,"Bonds: Coupon payments from new issuance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-GFN!AI29","v":0},null,null,null,"Difference in GDF between MTDS and ABP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK57+AK58+AK59","v":252.37396661689593}]

{"sheet":"Auction Design","index":11,"n_rows":69,"n_cols":40,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,"Baseline",{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},"# Issuance","MTDS Target %","Baseline %","MTDS Volume","Baseline Volume"]
[null,null,null,null,null,null,null,null,{"$f":"Input_2!$E$11&\" \"&Input_2!$E$12","v":"UTP millions"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"'Default MTDS Based'!L26","v":232.07340895469011},{"$f":"'Default MTDS Based'!M26","v":232.07340895469011},{"$f":"'Default MTDS Based'!N26","v":232.07340895469011},{"$f":"'Default MTDS Based'!O26","v":232.07340895469011},{"$f":"'Default MTDS Based'!P26","v":232.07340895469011},{"$f":"'Default MTDS Based'!Q26","v":232.07340895469011},{"$f":"'Default MTDS Based'!R26","v":232.07340895469011},{"$f":"'Default MTDS Based'!S26","v":232.07340895469011},{"$f":"'Default MTDS Based'!T26","v":232.07340895469011},{"$f":"'Default MTDS Based'!U26","v":232.07340895469011},{"$f":"'Default MTDS Based'!V26","v":232.07340895469011},{"$f":"'Default MTDS Based'!W26","v":232.07340895469011},{"$f":"'Default MTDS Based'!X26","v":180.8795119603958},{"$f":"'Default MTDS Based'!Y26","v":180.8795119603958},{"$f":"'Default MTDS Based'!Z26","v":180.8795119603958},{"$f":"'Default MTDS Based'!AA26","v":180.8795119603958},{"$f":"'Default MTDS Based'!AB26","v":180.8795119603958},{"$f":"'Default MTDS Based'!AC26","v":180.8795119603958},{"$f":"'Default MTDS Based'!AD26","v":180.8795119603958},{"$f":"'Default MTDS Based'!AE26","v":180.8795119603958},{"$f":"'Default MTDS Based'!AF26","v":180.8795119603958},{"$f":"'Default MTDS Based'!AG26","v":180.8795119603958},{"$f":"'Default MTDS Based'!AH26","v":180.8795119603958},{"$f":"'Default MTDS Based'!AI26","v":180.8795119603958},{"$f":"COUNTIF($J5:$U5,\">0\")","v":12},{"$f":"'Auction Parameters'!$G$7","v":0.1},{"$f":"SUM('M2.Baseline'!E72:P72)/'M2.Baseline'!$C$92","v":9.8822884557447463E-2},{"$f":"'Default MTDS Based'!$AL26","v":2784.8809074562814},{"$f":"SUM(J5:U5)","v":2784.880907456281},null,{"$f":"'Auction Parameters'!$I$7","v":"T-bills"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"'Default MTDS Based'!L27","v":116.03670447734505},{"$f":"'Default MTDS Based'!M27","v":116.03670447734505},{"$f":"'Default MTDS Based'!N27","v":116.03670447734505},{"$f":"'Default MTDS Based'!O27","v":116.03670447734505},{"$f":"'Default MTDS Based'!P27","v":116.03670447734505},{"$f":"'Default MTDS Based'!Q27","v":116.03670447734505},{"$f":"'Default MTDS Based'!R27","v":116.03670447734505},{"$f":"'Default MTDS Based'!S27","v":116.03670447734505},{"$f":"'Default MTDS Based'!T27","v":116.03670447734505},{"$f":"'Default MTDS Based'!U27","v":116.03670447734505},{"$f":"'Default MTDS Based'!V27","v":116.03670447734505},{"$f":"'Default MTDS Based'!W27","v":116.03670447734505},{"$f":"'Default MTDS Based'!X27","v":90.439755980197901},{"$f":"'Default MTDS Based'!Y27","v":90.439755980197901},{"$f":"'Default MTDS Based'!Z27","v":90.439755980197901},{"$f":"'Default MTDS Based'!AA27","v":90.439755980197901},{"$f":"'Default MTDS Based'!AB27","v":90.439755980197901},{"$f":"'Default MTDS Based'!AC27","v":90.439755980197901},{"$f":"'Default MTDS Based'!AD27","v":90.439755980197901},{"$f":"'Default MTDS Based'!AE27","v":90.439755980197901},{"$f":"'Default MTDS Based'!AF27","v":90.439755980197901},{"$f":"'Default MTDS Based'!AG27","v":90.439755980197901},{"$f":"'Default MTDS Based'!AH27","v":90.439755980197901},{"$f":"'Default MTDS Based'!AI27","v":90.439755980197901},{"$f":"COUNTIF($J6:$U6,\">0\")","v":12},{"$f":"'Auction Parameters'!$G$8","v":0.1},{"$f":"SUM('M2.Baseline'!E73:P73)/'M2.Baseline'!$C$92","v":9.7861466393657101E-2},{"$f":"'Default MTDS Based'!$AL27","v":1392.4404537281407},1392.4404537281405,null,{"$f":"'Auction Parameters'!$I$8","v":"T-bills"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"'Default MTDS Based'!L28","v":116.03670447734505},{"$f":"'Default MTDS Based'!M28","v":116.03670447734505},{"$f":"'Default MTDS Based'!N28","v":116.03670447734505},{"$f":"'Default MTDS Based'!O28","v":116.03670447734505},{"$f":"'Default MTDS Based'!P28","v":116.03670447734505},{"$f":"'Default MTDS Based'!Q28","v":116.03670447734505},{"$f":"'Default MTDS Based'!R28","v":116.03670447734505},{"$f":"'Default MTDS Based'!S28","v":116.03670447734505},{"$f":"'Default MTDS Based'!T28","v":116.03670447734505},{"$f":"'Default MTDS Based'!U28","v":116.03670447734505},{"$f":"'Default MTDS Based'!V28","v":116.03670447734505},{"$f":"'Default MTDS Based'!W28","v":116.03670447734505},{"$f":"'Default MTDS Based'!X28","v":90.439755980197901},{"$f":"'Default MTDS Based'!Y28","v":90.439755980197901},{"$f":"'Default MTDS Based'!Z28","v":90.439755980197901},{"$f":"'Default MTDS Based'!AA28","v":90.439755980197901},{"$f":"'Default MTDS Based'!AB28","v":90.439755980197901},{"$f":"'Default MTDS Based'!AC28","v":90.439755980197901},{"$f":"'Default MTDS Based'!AD28","v":90.439755980197901},{"$f":"'Default MTDS Based'!AE28","v":90.439755980197901},{"$f":"'Default MTDS Based'!AF28","v":90.439755980197901},{"$f":"'Default MTDS Based'!AG28","v":90.439755980197901},{"$f":"'Default MTDS Based'!AH28","v":90.439755980197901},{"$f":"'Default MTDS Based'!AI28","v":90.439755980197901},12,{"$f":"'Auction Parameters'!$G$9","v":0.2},{"$f":"SUM('M2.Baseline'!E74:P74)/'M2.Baseline'!$C$92","v":0.19218077728442473},{"$f":"'Default MTDS Based'!$AL28","v":1392.4404537281407},1392.4404537281405,null,{"$f":"'Auction Parameters'!$I$9","v":"T-bills"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"'Default MTDS Based'!L29","v":" "},{"$f":"'Default MTDS Based'!M29","v":116.03670447734505},{"$f":"'Default MTDS Based'!N29","v":" "},{"$f":"'Default MTDS Based'!O29","v":116.03670447734505},{"$f":"'Default MTDS Based'!P29","v":" "},{"$f":"'Default MTDS Based'!Q29","v":116.03670447734505},{"$f":"'Default MTDS Based'!R29","v":" "},{"$f":"'Default MTDS Based'!S29","v":116.03670447734505},{"$f":"'Default MTDS Based'!T29","v":" "},{"$f":"'Default MTDS Based'!U29","v":116.03670447734505},{"$f":"'Default MTDS Based'!V29","v":" "},{"$f":"'Default MTDS Based'!W29","v":116.03670447734505},{"$f":"'Default MTDS Based'!X29","v":" "},{"$f":"'Default MTDS Based'!Y29","v":90.439755980197901},{"$f":"'Default MTDS Based'!Z29","v":" "},{"$f":"'Default MTDS Based'!AA29","v":90.439755980197901},{"$f":"'Default MTDS Based'!AB29","v":" "},{"$f":"'Default MTDS Based'!AC29","v":90.439755980197901},{"$f":"'Default MTDS Based'!AD29","v":" "},{"$f":"'Default MTDS Based'!AE29","v":90.439755980197901},{"$f":"'Default MTDS Based'!AF29","v":" "},{"$f":"'Default MTDS Based'!AG29","v":90.439755980197901},{"$f":"'Default MTDS Based'!AH29","v":" "},{"$f":"'Default MTDS Based'!AI29","v":90.439755980197901},6,{"$f":"'Auction Parameters'!$G$10","v":0.1},{"$f":"SUM('M2.Baseline'!E75:P75)/'M2.Baseline'!$C$92","v":0.10185581196074513},{"$f":"'Default MTDS Based'!$AL29","v":696.22022686407036},696.22022686407036,null,{"$f":"'Auction Parameters'!$I$10","v":"Bonds"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"'Default MTDS Based'!L30","v":116.03670447734505},{"$f":"'Default MTDS Based'!M30","v":" "},{"$f":"'Default MTDS Based'!N30","v":116.03670447734505},{"$f":"'Default MTDS Based'!O30","v":" "},{"$f":"'Default MTDS Based'!P30","v":116.03670447734505},{"$f":"'Default MTDS Based'!Q30","v":" "},{"$f":"'Default MTDS Based'!R30","v":116.03670447734505},{"$f":"'Default MTDS Based'!S30","v":" "},{"$f":"'Default MTDS Based'!T30","v":116.03670447734505},{"$f":"'Default MTDS Based'!U30","v":" "},{"$f":"'Default MTDS Based'!V30","v":116.03670447734505},{"$f":"'Default MTDS Based'!W30","v":" "},{"$f":"'Default MTDS Based'!X30","v":90.439755980197901},{"$f":"'Default MTDS Based'!Y30","v":" "},{"$f":"'Default MTDS Based'!Z30","v":90.439755980197901},{"$f":"'Default MTDS Based'!AA30","v":" "},{"$f":"'Default MTDS Based'!AB30","v":90.439755980197901},{"$f":"'Default MTDS Based'!AC30","v":" "},{"$f":"'Default MTDS Based'!AD30","v":90.439755980197901},{"$f":"'Default MTDS Based'!AE30","v":" "},{"$f":"'Default MTDS Based'!AF30","v":90.439755980197901},{"$f":"'Default MTDS Based'!AG30","v":" "},{"$f":"'Default MTDS Based'!AH30","v":90.439755980197901},{"$f":"'Default MTDS Based'!AI30","v":" "},6,{"$f":"'Auction Parameters'!$G$11","v":0.1},{"$f":"SUM('M2.Baseline'!E76:P76)/'M2.Baseline'!$C$92","v":0.10185581196074509},{"$f":"'Default MTDS Based'!$AL30","v":696.22022686407036},696.22022686407036,null,{"$f":"'Auction Parameters'!$I$11","v":"Bonds"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"'Default MTDS Based'!L31","v":" "},{"$f":"'Default MTDS Based'!M31","v":174.05505671601759},{"$f":"'Default MTDS Based'!N31","v":" "},{"$f":"'Default MTDS Based'!O31","v":174.05505671601759},{"$f":"'Default MTDS Based'!P31","v":" "},{"$f":"'Default MTDS Based'!Q31","v":174.05505671601759},{"$f":"'Default MTDS Based'!R31","v":" "},{"$f":"'Default MTDS Based'!S31","v":174.05505671601759},{"$f":"'Default MTDS Based'!T31","v":" "},{"$f":"'Default MTDS Based'!U31","v":" "},{"$f":"'Default MTDS Based'!V31","v":" "},{"$f":"'Default MTDS Based'!W31","v":" "},{"$f":"'Default MTDS Based'!X31","v":" "},{"$f":"'Default MTDS Based'!Y31","v":135.65963397029685},{"$f":"'Default MTDS Based'!Z31","v":" "},{"$f":"'Default MTDS Based'!AA31","v":135.65963397029685},{"$f":"'Default MTDS Based'!AB31","v":" "},{"$f":"'Default MTDS Based'!AC31","v":135.65963397029685},{"$f":"'Default MTDS Based'!AD31","v":" "},{"$f":"'Default MTDS Based'!AE31","v":135.65963397029685},{"$f":"'Default MTDS Based'!AF31","v":" "},{"$f":"'Default MTDS Based'!AG31","v":" "},{"$f":"'Default MTDS Based'!AH31","v":" "},{"$f":"'Default MTDS Based'!AI31","v":" "},4,{"$f":"'Auction Parameters'!$G$12","v":0.1},{"$f":"SUM('M2.Baseline'!E77:P77)/'M2.Baseline'!$C$92","v":0.10185581196074513},{"$f":"'Default MTDS Based'!$AL31","v":696.22022686407036},696.22022686407036,null,{"$f":"'Auction Parameters'!$I$12","v":"Bonds"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"'Default MTDS Based'!L32","v":174.05505671601759},{"$f":"'Default MTDS Based'!M32","v":" "},{"$f":"'Default MTDS Based'!N32","v":" "},{"$f":"'Default MTDS Based'!O32","v":" "},{"$f":"'Default MTDS Based'!P32","v":174.05505671601759},{"$f":"'Default MTDS Based'!Q32","v":" "},{"$f":"'Default MTDS Based'!R32","v":" "},{"$f":"'Default MTDS Based'!S32","v":" "},{"$f":"'Default MTDS Based'!T32","v":" "},{"$f":"'Default MTDS Based'!U32","v":174.05505671601759},{"$f":"'Default MTDS Based'!V32","v":" "},{"$f":"'Default MTDS Based'!W32","v":174.05505671601759},{"$f":"'Default MTDS Based'!X32","v":135.65963397029685},{"$f":"'Default MTDS Based'!Y32","v":" "},{"$f":"'Default MTDS Based'!Z32","v":" "},{"$f":"'Default MTDS Based'!AA32","v":" "},{"$f":"'Default MTDS Based'!AB32","v":135.65963397029685},{"$f":"'Default MTDS Based'!AC32","v":" "},{"$f":"'Default MTDS Based'!AD32","v":" "},{"$f":"'Default MTDS Based'!AE32","v":" "},{"$f":"'Default MTDS Based'!AF32","v":" "},{"$f":"'Default MTDS Based'!AG32","v":135.65963397029685},{"$f":"'Default MTDS Based'!AH32","v":" "},{"$f":"'Default MTDS Based'!AI32","v":135.65963397029685},4,{"$f":"'Auction Parameters'!$G$13","v":0.1},{"$f":"SUM('M2.Baseline'!E78:P78)/'M2.Baseline'!$C$92","v":0.10185581196074513},{"$f":"'Default MTDS Based'!$AL32","v":696.22022686407036},696.22022686407036,null,{"$f":"'Auction Parameters'!$I$13","v":"Bonds"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"'Default MTDS Based'!L33","v":" "},{"$f":"'Default MTDS Based'!M33","v":348.11011343203518},{"$f":"'Default MTDS Based'!N33","v":" "},{"$f":"'Default MTDS Based'!O33","v":" "},{"$f":"'Default MTDS Based'!P33","v":" "},{"$f":"'Default MTDS Based'!Q33","v":348.11011343203518},{"$f":"'Default MTDS Based'!R33","v":" "},{"$f":"'Default MTDS Based'!S33","v":348.11011343203518},{"$f":"'Default MTDS Based'!T33","v":" "},{"$f":"'Default MTDS Based'!U33","v":" "},{"$f":"'Default MTDS Based'!V33","v":348.11011343203518},{"$f":"'Default MTDS Based'!W33","v":" "},{"$f":"'Default MTDS Based'!X33","v":" "},{"$f":"'Default MTDS Based'!Y33","v":271.3192679405937},{"$f":"'Default MTDS Based'!Z33","v":" "},{"$f":"'Default MTDS Based'!AA33","v":" "},{"$f":"'Default MTDS Based'!AB33","v":" "},{"$f":"'Default MTDS Based'!AC33","v":271.3192679405937},{"$f":"'Default MTDS Based'!AD33","v":" "},{"$f":"'Default MTDS Based'!AE33","v":271.3192679405937},{"$f":"'Default MTDS Based'!AF33","v":" "},{"$f":"'Default MTDS Based'!AG33","v":" "},{"$f":"'Default MTDS Based'!AH33","v":271.3192679405937},{"$f":"'Default MTDS Based'!AI33","v":" "},4,{"$f":"'Auction Parameters'!$G$14","v":0.2},{"$f":"SUM('M2.Baseline'!E79:P79)/'M2.Baseline'!$C$92","v":0.20371162392149028},{"$f":"'Default MTDS Based'!$AL33","v":1392.4404537281407},1392.4404537281407,null,{"$f":"'Auction Parameters'!$I$14","v":"Bonds"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"'Default MTDS Based'!L34","v":" "},{"$f":"'Default MTDS Based'!M34","v":" "},{"$f":"'Default MTDS Based'!N34","v":" "},{"$f":"'Default MTDS Based'!O34","v":" "},{"$f":"'Default MTDS Based'!P34","v":" "},{"$f":"'Default MTDS Based'!Q34","v":" "},{"$f":"'Default MTDS Based'!R34","v":" "},{"$f":"'Default MTDS Based'!S34","v":" "},{"$f":"'Default MTDS Based'!T34","v":" "},{"$f":"'Default MTDS Based'!U34","v":" "},{"$f":"'Default MTDS Based'!V34","v":" "},{"$f":"'Default MTDS Based'!W34","v":" "},{"$f":"'Default MTDS Based'!X34","v":" "},{"$f":"'Default MTDS Based'!Y34","v":" "},{"$f":"'Default MTDS Based'!Z34","v":" "},{"$f":"'Default MTDS Based'!AA34","v":" "},{"$f":"'Default MTDS Based'!AB34","v":" "},{"$f":"'Default MTDS Based'!AC34","v":" "},{"$f":"'Default MTDS Based'!AD34","v":" "},{"$f":"'Default MTDS Based'!AE34","v":" "},{"$f":"'Default MTDS Based'!AF34","v":" "},{"$f":"'Default MTDS Based'!AG34","v":" "},{"$f":"'Default MTDS Based'!AH34","v":" "},{"$f":"'Default MTDS Based'!AI34","v":" "},0,{"$f":"'Auction Parameters'!$G$15","v":0},{"$f":"SUM('M2.Baseline'!E80:P80)/'M2.Baseline'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL34","v":0},0,null,{"$f":"'Auction Parameters'!$I$15","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"'Default MTDS Based'!L35","v":" "},{"$f":"'Default MTDS Based'!M35","v":" "},{"$f":"'Default MTDS Based'!N35","v":" "},{"$f":"'Default MTDS Based'!O35","v":" "},{"$f":"'Default MTDS Based'!P35","v":" "},{"$f":"'Default MTDS Based'!Q35","v":" "},{"$f":"'Default MTDS Based'!R35","v":" "},{"$f":"'Default MTDS Based'!S35","v":" "},{"$f":"'Default MTDS Based'!T35","v":" "},{"$f":"'Default MTDS Based'!U35","v":" "},{"$f":"'Default MTDS Based'!V35","v":" "},{"$f":"'Default MTDS Based'!W35","v":" "},{"$f":"'Default MTDS Based'!X35","v":" "},{"$f":"'Default MTDS Based'!Y35","v":" "},{"$f":"'Default MTDS Based'!Z35","v":" "},{"$f":"'Default MTDS Based'!AA35","v":" "},{"$f":"'Default MTDS Based'!AB35","v":" "},{"$f":"'Default MTDS Based'!AC35","v":" "},{"$f":"'Default MTDS Based'!AD35","v":" "},{"$f":"'Default MTDS Based'!AE35","v":" "},{"$f":"'Default MTDS Based'!AF35","v":" "},{"$f":"'Default MTDS Based'!AG35","v":" "},{"$f":"'Default MTDS Based'!AH35","v":" "},{"$f":"'Default MTDS Based'!AI35","v":" "},0,{"$f":"'Auction Parameters'!$G$16","v":0},{"$f":"SUM('M2.Baseline'!E81:P81)/'M2.Baseline'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL35","v":0},0,null,{"$f":"'Auction Parameters'!$I$16","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"'Default MTDS Based'!L36","v":" "},{"$f":"'Default MTDS Based'!M36","v":" "},{"$f":"'Default MTDS Based'!N36","v":" "},{"$f":"'Default MTDS Based'!O36","v":" "},{"$f":"'Default MTDS Based'!P36","v":" "},{"$f":"'Default MTDS Based'!Q36","v":" "},{"$f":"'Default MTDS Based'!R36","v":" "},{"$f":"'Default MTDS Based'!S36","v":" "},{"$f":"'Default MTDS Based'!T36","v":" "},{"$f":"'Default MTDS Based'!U36","v":" "},{"$f":"'Default MTDS Based'!V36","v":" "},{"$f":"'Default MTDS Based'!W36","v":" "},{"$f":"'Default MTDS Based'!X36","v":" "},{"$f":"'Default MTDS Based'!Y36","v":" "},{"$f":"'Default MTDS Based'!Z36","v":" "},{"$f":"'Default MTDS Based'!AA36","v":" "},{"$f":"'Default MTDS Based'!AB36","v":" "},{"$f":"'Default MTDS Based'!AC36","v":" "},{"$f":"'Default MTDS Based'!AD36","v":" "},{"$f":"'Default MTDS Based'!AE36","v":" "},{"$f":"'Default MTDS Based'!AF36","v":" "},{"$f":"'Default MTDS Based'!AG36","v":" "},{"$f":"'Default MTDS Based'!AH36","v":" "},{"$f":"'Default MTDS Based'!AI36","v":" "},0,{"$f":"'Auction Parameters'!$G$17","v":0},{"$f":"SUM('M2.Baseline'!E82:P82)/'M2.Baseline'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL36","v":0},0,null,{"$f":"'Auction Parameters'!$I$17","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"'Default MTDS Based'!L37","v":" "},{"$f":"'Default MTDS Based'!M37","v":" "},{"$f":"'Default MTDS Based'!N37","v":" "},{"$f":"'Default MTDS Based'!O37","v":" "},{"$f":"'Default MTDS Based'!P37","v":" "},{"$f":"'Default MTDS Based'!Q37","v":" "},{"$f":"'Default MTDS Based'!R37","v":" "},{"$f":"'Default MTDS Based'!S37","v":" "},{"$f":"'Default MTDS Based'!T37","v":" "},{"$f":"'Default MTDS Based'!U37","v":" "},{"$f":"'Default MTDS Based'!V37","v":" "},{"$f":"'Default MTDS Based'!W37","v":" "},{"$f":"'Default MTDS Based'!X37","v":" "},{"$f":"'Default MTDS Based'!Y37","v":" "},{"$f":"'Default MTDS Based'!Z37","v":" "},{"$f":"'Default MTDS Based'!AA37","v":" "},{"$f":"'Default MTDS Based'!AB37","v":" "},{"$f":"'Default MTDS Based'!AC37","v":" "},{"$f":"'Default MTDS Based'!AD37","v":" "},{"$f":"'Default MTDS Based'!AE37","v":" "},{"$f":"'Default MTDS Based'!AF37","v":" "},{"$f":"'Default MTDS Based'!AG37","v":" "},{"$f":"'Default MTDS Based'!AH37","v":" "},{"$f":"'Default MTDS Based'!AI37","v":" "},0,{"$f":"'Auction Parameters'!$G$18","v":0},{"$f":"SUM('M2.Baseline'!E83:P83)/'M2.Baseline'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL37","v":0},0,null,{"$f":"'Auction Parameters'!$I$18","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"'Default MTDS Based'!L38","v":" "},{"$f":"'Default MTDS Based'!M38","v":" "},{"$f":"'Default MTDS Based'!N38","v":" "},{"$f":"'Default MTDS Based'!O38","v":" "},{"$f":"'Default MTDS Based'!P38","v":" "},{"$f":"'Default MTDS Based'!Q38","v":" "},{"$f":"'Default MTDS Based'!R38","v":" "},{"$f":"'Default MTDS Based'!S38","v":" "},{"$f":"'Default MTDS Based'!T38","v":" "},{"$f":"'Default MTDS Based'!U38","v":" "},{"$f":"'Default MTDS Based'!V38","v":" "},{"$f":"'Default MTDS Based'!W38","v":" "},{"$f":"'Default MTDS Based'!X38","v":" "},{"$f":"'Default MTDS Based'!Y38","v":" "},{"$f":"'Default MTDS Based'!Z38","v":" "},{"$f":"'Default MTDS Based'!AA38","v":" "},{"$f":"'Default MTDS Based'!AB38","v":" "},{"$f":"'Default MTDS Based'!AC38","v":" "},{"$f":"'Default MTDS Based'!AD38","v":" "},{"$f":"'Default MTDS Based'!AE38","v":" "},{"$f":"'Default MTDS Based'!AF38","v":" "},{"$f":"'Default MTDS Based'!AG38","v":" "},{"$f":"'Default MTDS Based'!AH38","v":" "},{"$f":"'Default MTDS Based'!AI38","v":" "},0,{"$f":"'Auction Parameters'!$G$19","v":0},{"$f":"SUM('M2.Baseline'!E84:P84)/'M2.Baseline'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL38","v":0},0,null,{"$f":"'Auction Parameters'!$I$19","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"'Default MTDS Based'!L39","v":" "},{"$f":"'Default MTDS Based'!M39","v":" "},{"$f":"'Default MTDS Based'!N39","v":" "},{"$f":"'Default MTDS Based'!O39","v":" "},{"$f":"'Default MTDS Based'!P39","v":" "},{"$f":"'Default MTDS Based'!Q39","v":" "},{"$f":"'Default MTDS Based'!R39","v":" "},{"$f":"'Default MTDS Based'!S39","v":" "},{"$f":"'Default MTDS Based'!T39","v":" "},{"$f":"'Default MTDS Based'!U39","v":" "},{"$f":"'Default MTDS Based'!V39","v":" "},{"$f":"'Default MTDS Based'!W39","v":" "},{"$f":"'Default MTDS Based'!X39","v":" "},{"$f":"'Default MTDS Based'!Y39","v":" "},{"$f":"'Default MTDS Based'!Z39","v":" "},{"$f":"'Default MTDS Based'!AA39","v":" "},{"$f":"'Default MTDS Based'!AB39","v":" "},{"$f":"'Default MTDS Based'!AC39","v":" "},{"$f":"'Default MTDS Based'!AD39","v":" "},{"$f":"'Default MTDS Based'!AE39","v":" "},{"$f":"'Default MTDS Based'!AF39","v":" "},{"$f":"'Default MTDS Based'!AG39","v":" "},{"$f":"'Default MTDS Based'!AH39","v":" "},{"$f":"'Default MTDS Based'!AI39","v":" "},0,{"$f":"'Auction Parameters'!$G$20","v":0},{"$f":"SUM('M2.Baseline'!E85:P85)/'M2.Baseline'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL39","v":0},0,null,{"$f":"'Auction Parameters'!$I$20","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"'Default MTDS Based'!L40","v":" "},{"$f":"'Default MTDS Based'!M40","v":" "},{"$f":"'Default MTDS Based'!N40","v":" "},{"$f":"'Default MTDS Based'!O40","v":" "},{"$f":"'Default MTDS Based'!P40","v":" "},{"$f":"'Default MTDS Based'!Q40","v":" "},{"$f":"'Default MTDS Based'!R40","v":" "},{"$f":"'Default MTDS Based'!S40","v":" "},{"$f":"'Default MTDS Based'!T40","v":" "},{"$f":"'Default MTDS Based'!U40","v":" "},{"$f":"'Default MTDS Based'!V40","v":" "},{"$f":"'Default MTDS Based'!W40","v":" "},{"$f":"'Default MTDS Based'!X40","v":" "},{"$f":"'Default MTDS Based'!Y40","v":" "},{"$f":"'Default MTDS Based'!Z40","v":" "},{"$f":"'Default MTDS Based'!AA40","v":" "},{"$f":"'Default MTDS Based'!AB40","v":" "},{"$f":"'Default MTDS Based'!AC40","v":" "},{"$f":"'Default MTDS Based'!AD40","v":" "},{"$f":"'Default MTDS Based'!AE40","v":" "},{"$f":"'Default MTDS Based'!AF40","v":" "},{"$f":"'Default MTDS Based'!AG40","v":" "},{"$f":"'Default MTDS Based'!AH40","v":" "},{"$f":"'Default MTDS Based'!AI40","v":" "},0,{"$f":"'Auction Parameters'!$G$21","v":0},{"$f":"SUM('M2.Baseline'!E86:P86)/'M2.Baseline'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL40","v":0},0,null,{"$f":"'Auction Parameters'!$I$21","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"'Default MTDS Based'!L41","v":" "},{"$f":"'Default MTDS Based'!M41","v":" "},{"$f":"'Default MTDS Based'!N41","v":" "},{"$f":"'Default MTDS Based'!O41","v":" "},{"$f":"'Default MTDS Based'!P41","v":" "},{"$f":"'Default MTDS Based'!Q41","v":" "},{"$f":"'Default MTDS Based'!R41","v":" "},{"$f":"'Default MTDS Based'!S41","v":" "},{"$f":"'Default MTDS Based'!T41","v":" "},{"$f":"'Default MTDS Based'!U41","v":" "},{"$f":"'Default MTDS Based'!V41","v":" "},{"$f":"'Default MTDS Based'!W41","v":" "},{"$f":"'Default MTDS Based'!X41","v":" "},{"$f":"'Default MTDS Based'!Y41","v":" "},{"$f":"'Default MTDS Based'!Z41","v":" "},{"$f":"'Default MTDS Based'!AA41","v":" "},{"$f":"'Default MTDS Based'!AB41","v":" "},{"$f":"'Default MTDS Based'!AC41","v":" "},{"$f":"'Default MTDS Based'!AD41","v":" "},{"$f":"'Default MTDS Based'!AE41","v":" "},{"$f":"'Default MTDS Based'!AF41","v":" "},{"$f":"'Default MTDS Based'!AG41","v":" "},{"$f":"'Default MTDS Based'!AH41","v":" "},{"$f":"'Default MTDS Based'!AI41","v":" "},0,{"$f":"'Auction Parameters'!$G$22","v":0},{"$f":"SUM('M2.Baseline'!E87:P87)/'M2.Baseline'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL41","v":0},0,null,{"$f":"'Auction Parameters'!$I$22","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"'Default MTDS Based'!L42","v":" "},{"$f":"'Default MTDS Based'!M42","v":" "},{"$f":"'Default MTDS Based'!N42","v":" "},{"$f":"'Default MTDS Based'!O42","v":" "},{"$f":"'Default MTDS Based'!P42","v":" "},{"$f":"'Default MTDS Based'!Q42","v":" "},{"$f":"'Default MTDS Based'!R42","v":" "},{"$f":"'Default MTDS Based'!S42","v":" "},{"$f":"'Default MTDS Based'!T42","v":" "},{"$f":"'Default MTDS Based'!U42","v":" "},{"$f":"'Default MTDS Based'!V42","v":" "},{"$f":"'Default MTDS Based'!W42","v":" "},{"$f":"'Default MTDS Based'!X42","v":" "},{"$f":"'Default MTDS Based'!Y42","v":" "},{"$f":"'Default MTDS Based'!Z42","v":" "},{"$f":"'Default MTDS Based'!AA42","v":" "},{"$f":"'Default MTDS Based'!AB42","v":" "},{"$f":"'Default MTDS Based'!AC42","v":" "},{"$f":"'Default MTDS Based'!AD42","v":" "},{"$f":"'Default MTDS Based'!AE42","v":" "},{"$f":"'Default MTDS Based'!AF42","v":" "},{"$f":"'Default MTDS Based'!AG42","v":" "},{"$f":"'Default MTDS Based'!AH42","v":" "},{"$f":"'Default MTDS Based'!AI42","v":" "},0,{"$f":"'Auction Parameters'!$G$23","v":0},{"$f":"SUM('M2.Baseline'!E88:P88)/'M2.Baseline'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL42","v":0},0,null,{"$f":"'Auction Parameters'!$I$23","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"'Default MTDS Based'!L43","v":" "},{"$f":"'Default MTDS Based'!M43","v":" "},{"$f":"'Default MTDS Based'!N43","v":" "},{"$f":"'Default MTDS Based'!O43","v":" "},{"$f":"'Default MTDS Based'!P43","v":" "},{"$f":"'Default MTDS Based'!Q43","v":" "},{"$f":"'Default MTDS Based'!R43","v":" "},{"$f":"'Default MTDS Based'!S43","v":" "},{"$f":"'Default MTDS Based'!T43","v":" "},{"$f":"'Default MTDS Based'!U43","v":" "},{"$f":"'Default MTDS Based'!V43","v":" "},{"$f":"'Default MTDS Based'!W43","v":" "},{"$f":"'Default MTDS Based'!X43","v":" "},{"$f":"'Default MTDS Based'!Y43","v":" "},{"$f":"'Default MTDS Based'!Z43","v":" "},{"$f":"'Default MTDS Based'!AA43","v":" "},{"$f":"'Default MTDS Based'!AB43","v":" "},{"$f":"'Default MTDS Based'!AC43","v":" "},{"$f":"'Default MTDS Based'!AD43","v":" "},{"$f":"'Default MTDS Based'!AE43","v":" "},{"$f":"'Default MTDS Based'!AF43","v":" "},{"$f":"'Default MTDS Based'!AG43","v":" "},{"$f":"'Default MTDS Based'!AH43","v":" "},{"$f":"'Default MTDS Based'!AI43","v":" "},0,{"$f":"'Auction Parameters'!$G$24","v":0},{"$f":"SUM('M2.Baseline'!E89:P89)/'M2.Baseline'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL43","v":0},0,null,{"$f":"'Auction Parameters'!$I$24","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"'Default MTDS Based'!L44","v":" "},{"$f":"'Default MTDS Based'!M44","v":" "},{"$f":"'Default MTDS Based'!N44","v":" "},{"$f":"'Default MTDS Based'!O44","v":" "},{"$f":"'Default MTDS Based'!P44","v":" "},{"$f":"'Default MTDS Based'!Q44","v":" "},{"$f":"'Default MTDS Based'!R44","v":" "},{"$f":"'Default MTDS Based'!S44","v":" "},{"$f":"'Default MTDS Based'!T44","v":" "},{"$f":"'Default MTDS Based'!U44","v":" "},{"$f":"'Default MTDS Based'!V44","v":" "},{"$f":"'Default MTDS Based'!W44","v":" "},{"$f":"'Default MTDS Based'!X44","v":" "},{"$f":"'Default MTDS Based'!Y44","v":" "},{"$f":"'Default MTDS Based'!Z44","v":" "},{"$f":"'Default MTDS Based'!AA44","v":" "},{"$f":"'Default MTDS Based'!AB44","v":" "},{"$f":"'Default MTDS Based'!AC44","v":" "},{"$f":"'Default MTDS Based'!AD44","v":" "},{"$f":"'Default MTDS Based'!AE44","v":" "},{"$f":"'Default MTDS Based'!AF44","v":" "},{"$f":"'Default MTDS Based'!AG44","v":" "},{"$f":"'Default MTDS Based'!AH44","v":" "},{"$f":"'Default MTDS Based'!AI44","v":" "},0,{"$f":"'Auction Parameters'!$G$25","v":0},{"$f":"SUM('M2.Baseline'!E90:P90)/'M2.Baseline'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL44","v":0},0,null,{"$f":"'Auction Parameters'!$I$25","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"'Default MTDS Based'!L45","v":" "},{"$f":"'Default MTDS Based'!M45","v":" "},{"$f":"'Default MTDS Based'!N45","v":" "},{"$f":"'Default MTDS Based'!O45","v":" "},{"$f":"'Default MTDS Based'!P45","v":" "},{"$f":"'Default MTDS Based'!Q45","v":" "},{"$f":"'Default MTDS Based'!R45","v":" "},{"$f":"'Default MTDS Based'!S45","v":" "},{"$f":"'Default MTDS Based'!T45","v":" "},{"$f":"'Default MTDS Based'!U45","v":" "},{"$f":"'Default MTDS Based'!V45","v":" "},{"$f":"'Default MTDS Based'!W45","v":" "},{"$f":"'Default MTDS Based'!X45","v":" "},{"$f":"'Default MTDS Based'!Y45","v":" "},{"$f":"'Default MTDS Based'!Z45","v":" "},{"$f":"'Default MTDS Based'!AA45","v":" "},{"$f":"'Default MTDS Based'!AB45","v":" "},{"$f":"'Default MTDS Based'!AC45","v":" "},{"$f":"'Default MTDS Based'!AD45","v":" "},{"$f":"'Default MTDS Based'!AE45","v":" "},{"$f":"'Default MTDS Based'!AF45","v":" "},{"$f":"'Default MTDS Based'!AG45","v":" "},{"$f":"'Default MTDS Based'!AH45","v":" "},{"$f":"'Default MTDS Based'!AI45","v":" "},0,{"$f":"'Auction Parameters'!$G$26","v":0},{"$f":"SUM('M2.Baseline'!E91:P91)/'M2.Baseline'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL45","v":0},0,null,{"$f":"'Auction Parameters'!$I$26","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cash Opening Balance",{"$f":"GFN!$J$31","v":100},{"$f":"J35","v":263.4841182536403},775.07834993931579,764.5074114769385,693.73663073171463,623.10799494947548,900.44732763628679,529.97404564936414,656.72384418308889,293.82195716331296,95.570351961665835,71.167838325589003,-152.37396661689547,{"$f":"V35","v":-227.62852551518208},{"$f":"W35","v":-89.077409047071029},{"$f":"X35","v":-292.47822530074643},{"$f":"Y35","v":-325.52724080481835},{"$f":"Z35","v":-376.54142647053516},{"$f":"AA35","v":-163.56137377485072},{"$f":"AB35","v":-307.09194927868441},{"$f":"AC35","v":-120.56635456832248},{"$f":"AD35","v":-250.48868139333118},{"$f":"AE35","v":-267.08646872375346},{"$f":"AF35","v":-166.19328169647929},null,null,null,{"$f":"SUM(AL5:AL24)","v":9747.083176096985},{"$f":"SUM(AK5:AK24)","v":9747.083176096985}]
[null,null,null,null,null,null,null,null,"Cash Minimum Balance",{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50}]
[null,null,null,null,null,null,null,null,"Cash Balance Control ",{"$f":"IF(J35<J27,\"ERROR\",\"OK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","ERROR",{"$f":"IF(V26<V27,\"ERROR\",\"OK\")","v":"ERROR"},{"$f":"IF(W26<W27,\"ERROR\",\"OK\")","v":"ERROR"},{"$f":"IF(X26<X27,\"ERROR\",\"OK\")","v":"ERROR"},"ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
[]
[null,null,null,null,null,null,null,null,"Local Currency Financing requirement",{"$f":"'M2.Baseline'!E$6","v":-580.18352238672526},{"$f":"'M2.Baseline'!F$6","v":-580.18352238672526},{"$f":"'M2.Baseline'!G$6","v":-580.18352238672526},{"$f":"'M2.Baseline'!H$6","v":-580.18352238672526},{"$f":"'M2.Baseline'!I$6","v":-580.18352238672526},{"$f":"'M2.Baseline'!J$6","v":-580.18352238672526},{"$f":"'M2.Baseline'!K$6","v":-580.18352238672526},{"$f":"'M2.Baseline'!L$6","v":-580.18352238672526},{"$f":"'M2.Baseline'!M$6","v":-580.18352238672526},{"$f":"'M2.Baseline'!N$6","v":-580.18352238672526},{"$f":"'M2.Baseline'!O$6","v":-580.18352238672526},{"$f":"'M2.Baseline'!P$6","v":-580.18352238672526},{"$f":"'M2.Baseline'!Q$6","v":-174.51327784014819},{"$f":"'M2.Baseline'!R$6","v":-174.51327784014819},{"$f":"'M2.Baseline'!S$6","v":-174.51327784014819},{"$f":"'M2.Baseline'!T$6","v":-174.51327784014819},{"$f":"'M2.Baseline'!U$6","v":-174.51327784014819},{"$f":"'M2.Baseline'!V$6","v":-174.51327784014819},{"$f":"'M2.Baseline'!W$6","v":-174.51327784014819},{"$f":"'M2.Baseline'!X$6","v":-174.51327784014819},{"$f":"'M2.Baseline'!Y$6","v":-174.51327784014819},{"$f":"'M2.Baseline'!Z$6","v":-174.51327784014819},{"$f":"'M2.Baseline'!AA$6","v":-174.51327784014819},{"$f":"'M2.Baseline'!AB$6","v":-174.51327784014819}]
[null,null,null,null,null,null,null,null,"Monthly Issuance (Face Value)",{"$f":"SUM(J$5:J$24)","v":754.23857910274285},{"$f":"SUM(K$5:K$24)","v":1102.3486925347779},580.18352238672526,754.23857910274285,754.23857910274285,1102.3486925347779,580.18352238672526,1102.3486925347779,580.18352238672526,754.23857910274285,928.29363581876044,754.23857910274285,{"$f":"SUM($J$5:V24)","v":10334.941589968261},{"$f":"SUM($J$5:W24)","v":11194.11927178014},{"$f":"SUM($J$5:X24)","v":11646.318051681128},{"$f":"SUM($J$5:Y24)","v":12234.176465552418},{"$f":"SUM($J$5:Z24)","v":12822.034879423702},{"$f":"SUM($J$5:AA24)","v":13681.212561235585},{"$f":"SUM($J$5:AB24)","v":14133.411341136572},{"$f":"SUM($J$5:AC24)","v":14992.589022948452},{"$f":"SUM($J$5:AD24)","v":15444.787802849443},{"$f":"SUM($J$5:AE24)","v":16032.64621672073},{"$f":"SUM($J$5:AF24)","v":16756.164264562318},{"$f":"SUM($J$5:AG24)","v":17344.022678433608}]
[null,null,null,null,null,null,null,null,"Net Proceeds",{"$f":"'M2.Baseline'!E$11","v":743.66764064036556},{"$f":"'M2.Baseline'!F$11","v":1091.7777540724007},{"$f":"'M2.Baseline'!G$11","v":569.61258392434797},{"$f":"'M2.Baseline'!H$11","v":509.41274164150138},{"$f":"'M2.Baseline'!I$11","v":509.55488660448611},{"$f":"'M2.Baseline'!J$11","v":857.52285507353656},{"$f":"'M2.Baseline'!K$11","v":209.71024039980261},{"$f":"'M2.Baseline'!L$11","v":706.93332092045},{"$f":"'M2.Baseline'!M$11","v":217.28163536694936},{"$f":"'M2.Baseline'!N$11","v":381.93191718507813},{"$f":"'M2.Baseline'!O$11","v":555.78100875064843},{"$f":"'M2.Baseline'!P$11","v":356.64171744424078},{"$f":"'M2.Baseline'!Q$11","v":99.258718941861588},{"$f":"'M2.Baseline'!R$11","v":313.06439430825924},{"$f":"'M2.Baseline'!S$11","v":-28.887538413527231},{"$f":"'M2.Baseline'!T$11","v":141.46426233607627},{"$f":"'M2.Baseline'!U$11","v":123.49909217443138},{"$f":"'M2.Baseline'!V$11","v":387.49333053583263},{"$f":"'M2.Baseline'!W$11","v":30.982702336314521},{"$f":"'M2.Baseline'!X$11","v":361.03887255051012},{"$f":"'M2.Baseline'!Y$11","v":44.590951015139495},{"$f":"'M2.Baseline'!Z$11","v":157.91549050972591},{"$f":"'M2.Baseline'!AA$11","v":275.40646486742236},{"$f":"'M2.Baseline'!AB$11","v":112.95464384319551}]
[null,null,null,null,null,null,null,null,"Monthly Gap",{"$f":"J$30+J$32","v":163.4841182536403},511.59423168567548,-10.570938462377285,-70.770780745223874,-70.628635782239144,277.3393326868113,-370.47328198692264,126.74979853372474,-362.90188701977593,-198.25160520164712,-24.402513636076833,-223.54180494248448,-75.254558898286604,138.55111646811105,-203.40081625367543,-33.049015504071917,-51.014185665716809,212.98005269568444,-143.53057550383366,186.52559471036193,-129.9223268250087,-16.597787330422278,100.89318702727417,-61.558633996952679,null,{"$f":"MIN(J33:U33)","v":-370.47328198692264},null,null,"Monthly Maximum Gap"]
[null,null,null,null,null,null,null,null,"Cumulative Gap (Securities Financing)",{"$f":"J33","v":163.4841182536403},{"$f":"J34+K33","v":675.07834993931579},{"$f":"K34+L33","v":664.5074114769385},593.73663073171463,523.10799494947548,800.44732763628679,429.97404564936414,556.72384418308889,193.82195716331296,-4.4296480383341645,-28.832161674410997,-252.37396661689547,-327.6285255151821,-189.07740904707106,-392.47822530074649,-425.5272408048184,-476.54142647053521,-263.56137377485078,-407.09194927868441,-220.56635456832248,-350.48868139333115,-367.08646872375346,-266.19328169647929,-327.75191569343195,null,{"$f":"MIN(J34:U34)","v":-252.37396661689547},null,null,"Cumulative Maxium Gap"]
[null,null,null,null,null,null,null,null,"Closing cash balance",{"$f":"J26+J33","v":263.4841182536403},775.07834993931579,764.5074114769385,693.73663073171463,623.10799494947548,900.44732763628679,529.97404564936414,656.72384418308889,293.82195716331296,95.570351961665835,71.167838325589003,-152.37396661689547,-227.62852551518208,-89.077409047071029,-292.47822530074643,-325.52724080481835,-376.54142647053516,-163.56137377485072,-307.09194927868441,-120.56635456832248,-250.48868139333118,-267.08646872375346,-166.19328169647929,-227.75191569343195]
[]
[null,null,null,null,null,null,null,null,"Alternative Scenario",{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},"# Issuance","MTDS Target %","Alternative %","MTDS Volume","Alternative Volume"]
[null,null,null,null,null,null,null,null,{"$f":"Input_2!$E$11&\" \"&Input_2!$E$12","v":"UTP millions"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},150,100,150,100,150,150,250,null,150,250,250,250,100,100,100,100,100,50,50,50,50,50,50,50,{"$f":"COUNTIF($J39:$U39,\">0\")","v":11},{"$f":"'Auction Parameters'!$G$7","v":0.1},{"$f":"SUM('M3.ASC'!$E72:$P72)/'M3.ASC'!$C$92","v":0.10434907169160362},{"$f":"'Default MTDS Based'!$AL26","v":2784.8809074562814},{"$f":"SUM(J39:U39)","v":1950},null,{"$f":"'Auction Parameters'!$I$7","v":"T-bills"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},150,100,150,100,150,150,150,150,150,150,200,200,100,100,100,100,100,50,50,100,50,100,50,null,12,{"$f":"'Auction Parameters'!$G$8","v":0.1},{"$f":"SUM('M3.ASC'!$E73:$P73)/'M3.ASC'!$C$92","v":0.13687066059858433},{"$f":"'Default MTDS Based'!$AL27","v":1392.4404537281407},1800,null,{"$f":"'Auction Parameters'!$I$8","v":"T-bills"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},150,100,150,100,150,100,150,150,150,200,200,200,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'Auction Parameters'!$G$9","v":0.2},{"$f":"SUM('M3.ASC'!$E74:$P74)/'M3.ASC'!$C$92","v":0.2409251158718754},{"$f":"'Default MTDS Based'!$AL28","v":1392.4404537281407},1800,null,{"$f":"'Auction Parameters'!$I$9","v":"T-bills"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$10","v":"2yr "}," ",200," ",200," ",200," ",200," ",200,null," ",null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'Auction Parameters'!$G$10","v":0.1},{"$f":"SUM('M3.ASC'!$E75:$P75)/'M3.ASC'!$C$92","v":0.1418781237912155},{"$f":"'Default MTDS Based'!$AL29","v":696.22022686407036},1000,null,{"$f":"'Auction Parameters'!$I$10","v":"Bonds"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},200," ",null," ",200," ",200," ",200," ",200," ",150,150,150,150,150,150,150,150,150,150,150,150,5,{"$f":"'Auction Parameters'!$G$11","v":0.1},{"$f":"SUM('M3.ASC'!$E76:$P76)/'M3.ASC'!$C$92","v":0.1418781237912155},{"$f":"'Default MTDS Based'!$AL30","v":696.22022686407036},1000,null,{"$f":"'Auction Parameters'!$I$11","v":"Bonds"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$12","v":"5yr"}," ",200," ",200," ",null," ",200," ",null," "," ",150,150,150,150,150,150,150,150,150,150,150,150,3,{"$f":"'Auction Parameters'!$G$12","v":0.1},{"$f":"SUM('M3.ASC'!$E77:$P77)/'M3.ASC'!$C$92","v":8.51268742747293E-2},{"$f":"'Default MTDS Based'!$AL31","v":696.22022686407036},600,null,{"$f":"'Auction Parameters'!$I$12","v":"Bonds"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},200," "," "," ",200," "," "," "," ",200," ",null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'Auction Parameters'!$G$13","v":0.1},{"$f":"SUM('M3.ASC'!$E78:$P78)/'M3.ASC'!$C$92","v":8.51268742747293E-2},{"$f":"'Default MTDS Based'!$AL32","v":696.22022686407036},600,null,{"$f":"'Auction Parameters'!$I$13","v":"Bonds"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},null,150," "," "," ",null," ",150," "," ",150," ",150,null,150,null,150,null,150,null,150,null,150,null,3,{"$f":"'Auction Parameters'!$G$14","v":0.2},{"$f":"SUM('M3.ASC'!$E79:$P79)/'M3.ASC'!$C$92","v":6.3845155706046985E-2},{"$f":"'Default MTDS Based'!$AL33","v":1392.4404537281407},450,null,{"$f":"'Auction Parameters'!$I$14","v":"Bonds"}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$15","v":0}," "," "," ",null," "," "," "," ",null," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Auction Parameters'!$G$15","v":0},{"$f":"SUM('M3.ASC'!$E80:$P80)/'M3.ASC'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL34","v":0},0,null,{"$f":"'Auction Parameters'!$I$15","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Auction Parameters'!$G$16","v":0},{"$f":"SUM('M3.ASC'!$E81:$P81)/'M3.ASC'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL35","v":0},0,null,{"$f":"'Auction Parameters'!$I$16","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Auction Parameters'!$G$17","v":0},{"$f":"SUM('M3.ASC'!$E82:$P82)/'M3.ASC'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL36","v":0},0,null,{"$f":"'Auction Parameters'!$I$17","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Auction Parameters'!$G$18","v":0},{"$f":"SUM('M3.ASC'!$E83:$P83)/'M3.ASC'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL37","v":0},0,null,{"$f":"'Auction Parameters'!$I$18","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Auction Parameters'!$G$19","v":0},{"$f":"SUM('M3.ASC'!$E84:$P84)/'M3.ASC'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL38","v":0},0,null,{"$f":"'Auction Parameters'!$I$19","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Auction Parameters'!$G$20","v":0},{"$f":"SUM('M3.ASC'!$E85:$P85)/'M3.ASC'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL39","v":0},0,null,{"$f":"'Auction Parameters'!$I$20","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Auction Parameters'!$G$21","v":0},{"$f":"SUM('M3.ASC'!$E86:$P86)/'M3.ASC'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL40","v":0},0,null,{"$f":"'Auction Parameters'!$I$21","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Auction Parameters'!$G$22","v":0},{"$f":"SUM('M3.ASC'!$E87:$P87)/'M3.ASC'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL41","v":0},0,null,{"$f":"'Auction Parameters'!$I$22","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Auction Parameters'!$G$23","v":0},{"$f":"SUM('M3.ASC'!$E88:$P88)/'M3.ASC'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL42","v":0},0,null,{"$f":"'Auction Parameters'!$I$23","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Auction Parameters'!$G$24","v":0},{"$f":"SUM('M3.ASC'!$E89:$P89)/'M3.ASC'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL43","v":0},0,null,{"$f":"'Auction Parameters'!$I$24","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Auction Parameters'!$G$25","v":0},{"$f":"SUM('M3.ASC'!$E90:$P90)/'M3.ASC'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL44","v":0},0,null,{"$f":"'Auction Parameters'!$I$25","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'Auction Parameters'!$B$26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Auction Parameters'!$G$26","v":0},{"$f":"SUM('M3.ASC'!$E91:$P91)/'M3.ASC'!$C$92","v":0},{"$f":"'Default MTDS Based'!$AL45","v":0},0,null,{"$f":"'Auction Parameters'!$I$26","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cash Opening Balance",{"$f":"GFN!$J$31","v":100},{"$f":"J69","v":357.26810979477693},{"$f":"K69","v":618.71900886238654},475.98711865716353,433.67801772477316,587.43112751955005,447.52942599357232,338.07811891490007,319.99035401985077,73.743463814627717,108.10196805671023,341.32508014193002,86.76319222714983,-13.705286800173042,-243.96876582749587,-328.51224485481873,-390.21197388214154,-404.50920290946442,-590.53133134320001,-612.73470977693557,-754.73848036753384,-710.91685880126943,-834.35687939186778,-870.28900782560333,null,null,null,{"$f":"SUM(AK39:AK58)","v":9747.083176096985},{"$f":"SUM(AL39:AL58)","v":9200}]
[null,null,null,null,null,null,null,null,"Cash Minimum Balance",{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50},{"$f":"GFN!$J$32","v":50}]
[null,null,null,null,null,null,null,null,"Cash Balance Control ",{"$f":"IF(J69<J61,\"ERROR\",\"OK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR","ERROR"]
[]
[null,null,null,null,null,null,null,null,"Local Currency Financing requirement",{"$f":"'M3.ASC'!E$6","v":-580.18352238672526},{"$f":"'M3.ASC'!F$6","v":-580.18352238672526},{"$f":"'M3.ASC'!G$6","v":-580.18352238672526},{"$f":"'M3.ASC'!H$6","v":-580.18352238672526},{"$f":"'M3.ASC'!I$6","v":-580.18352238672526},{"$f":"'M3.ASC'!J$6","v":-580.18352238672526},{"$f":"'M3.ASC'!K$6","v":-580.18352238672526},{"$f":"'M3.ASC'!L$6","v":-580.18352238672526},{"$f":"'M3.ASC'!M$6","v":-580.18352238672526},{"$f":"'M3.ASC'!N$6","v":-580.18352238672526},{"$f":"'M3.ASC'!O$6","v":-580.18352238672526},{"$f":"'M3.ASC'!P$6","v":-580.18352238672526},{"$f":"'M3.ASC'!Q$6","v":-174.51327784014819},{"$f":"'M3.ASC'!R$6","v":-174.51327784014819},{"$f":"'M3.ASC'!S$6","v":-174.51327784014819},{"$f":"'M3.ASC'!T$6","v":-174.51327784014819},{"$f":"'M3.ASC'!U$6","v":-174.51327784014819},{"$f":"'M3.ASC'!V$6","v":-174.51327784014819},{"$f":"'M3.ASC'!W$6","v":-174.51327784014819},{"$f":"'M3.ASC'!X$6","v":-174.51327784014819},{"$f":"'M3.ASC'!Y$6","v":-174.51327784014819},{"$f":"'M3.ASC'!Z$6","v":-174.51327784014819},{"$f":"'M3.ASC'!AA$6","v":-174.51327784014819},{"$f":"'M3.ASC'!AB$6","v":-174.51327784014819}]
[null,null,null,null,null,null,null,null,"Monthly Issuance (Face Value)",{"$f":"SUM(J$39:J$58)","v":850},{"$f":"SUM(K$39:K$58)","v":850},450,700,850,600,750,850,650,1000,1000,650,650,500,650,500,650,400,550,450,550,450,550,350]
[null,null,null,null,null,null,null,null,"Net Proceeds",{"$f":"'M3.ASC'!E$11","v":837.45163218150219},{"$f":"'M3.ASC'!F$11","v":841.63442145433487},{"$f":"'M3.ASC'!G$11","v":437.45163218150225},{"$f":"'M3.ASC'!H$11","v":537.87442145433488},{"$f":"'M3.ASC'!I$11","v":733.9366321815022},{"$f":"'M3.ASC'!J$11","v":440.28182086074753},{"$f":"'M3.ASC'!K$11","v":470.73221530805301},{"$f":"'M3.ASC'!L$11","v":562.09575749167595},{"$f":"'M3.ASC'!M$11","v":333.9366321815022},{"$f":"'M3.ASC'!N$11","v":614.54202662880778},{"$f":"'M3.ASC'!O$11","v":813.40663447194504},{"$f":"'M3.ASC'!P$11","v":325.62163447194507},{"$f":"'M3.ASC'!Q$11","v":74.04479881282532},{"$f":"'M3.ASC'!R$11","v":-55.750201187174632},{"$f":"'M3.ASC'!S$11","v":89.969798812825317},{"$f":"'M3.ASC'!T$11","v":112.81354881282537},{"$f":"'M3.ASC'!U$11","v":160.21604881282531},{"$f":"'M3.ASC'!V$11","v":-11.50885059358734},{"$f":"'M3.ASC'!W$11","v":152.30989940641265},{"$f":"'M3.ASC'!X$11","v":32.509507249549898},{"$f":"'M3.ASC'!Y$11","v":218.33489940641266},{"$f":"'M3.ASC'!Z$11","v":51.073257249549897},{"$f":"'M3.ASC'!AA$11","v":138.58114940641266},{"$f":"'M3.ASC'!AB$11","v":27.359041563275422}]
[null,null,null,null,null,null,null,null,"Monthly Gap",{"$f":"J$64+J$66","v":257.26810979477693},261.45089906760961,-142.73189020522301,-42.309100932390379,153.75310979477695,-139.90170152597773,-109.45130707867224,-18.087764895049304,-246.24689020522305,34.358504242082518,233.22311208521978,-254.56188791478019,-100.46847902732287,-230.26347902732283,-84.543479027322874,-61.699729027322817,-14.297229027322885,-186.02212843373553,-22.203378433735537,-142.00377059059829,43.821621566264469,-123.44002059059829,-35.932128433735528,-147.15423627687278,null,{"$f":"MIN(J67:U67)","v":-254.56188791478019},null,null,"Monthly Maximum Gap"]
[null,null,null,null,null,null,null,null,"Cumulative Gap (Securities Financing)",{"$f":"J67","v":257.26810979477693},{"$f":"J68+K67","v":518.71900886238654},{"$f":"K68+L67","v":375.98711865716353},{"$f":"L68+M67","v":333.67801772477316},{"$f":"M68+N67","v":487.4311275195501},{"$f":"N68+O67","v":347.52942599357237},{"$f":"O68+P67","v":238.07811891490013},{"$f":"P68+Q67","v":219.99035401985083},{"$f":"Q68+R67","v":-26.256536185372227},{"$f":"R68+S67","v":8.101968056710291},{"$f":"S68+T67","v":241.32508014193007},{"$f":"T68+U67","v":-13.236807772850113},{"$f":"U68+V67","v":-113.70528680017298},{"$f":"V68+W67","v":-343.96876582749582},{"$f":"W68+X67","v":-428.51224485481868},{"$f":"X68+Y67","v":-490.21197388214148},{"$f":"Y68+Z67","v":-504.50920290946436},{"$f":"Z68+AA67","v":-690.53133134319989},{"$f":"AA68+AB67","v":-712.73470977693546},{"$f":"AB68+AC67","v":-854.73848036753373},{"$f":"AC68+AD67","v":-810.9168588012692},{"$f":"AD68+AE67","v":-934.35687939186755},{"$f":"AE68+AF67","v":-970.28900782560311},{"$f":"AF68+AG67","v":-1117.443244102476},null,{"$f":"MIN(J68:U68)","v":-26.256536185372227},null,null,"Cumulative Maxium Gap"]
[null,null,null,null,null,null,null,null,"Closing cash balance",{"$f":"J60+J67","v":357.26810979477693},618.71900886238654,475.98711865716353,433.67801772477316,587.43112751955005,447.52942599357232,338.07811891490007,319.99035401985077,73.743463814627717,108.10196805671023,341.32508014193002,86.76319222714983,-13.705286800173042,-243.96876582749587,-328.51224485481873,-390.21197388214154,-404.50920290946442,-590.53133134320001,-612.73470977693557,-754.73848036753384,-710.91685880126943,-834.35687939186778,-870.28900782560333,-1017.4432441024761]

{"sheet":"Coupon_Yield_Indices_DX","index":12,"n_rows":129,"n_cols":80,"rows_kept":129,"cut":false,"hidden":true,"merged":[]}
[null,"Yield and coupon can be overwritten. Note that each coupon is a combination of reference and Fix rate to accommodate Var rate instruments."]
[null,"For Fix rate, fill Fix/margin area only; from row 55 onwards, and for Var rate, enter the both margin and reference rates (the latter from row 81 onwards)."]
[null,"Borrowing / Yield Rates by Instruments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Rates"]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,{"$f":"Input_2!$E$7+1","v":2025},{"$f":"AD4+1","v":2026},{"$f":"AE4+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Instrument","Interest","Yield/Interest Rates"]
[null,null,null,null,1,{"$f":"E6+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[1,{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"Instruments!$I$7","v":0.03},{"$f":"E7","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"Instruments!$J$7","v":0.03},{"$f":"Q7","v":0.03},{"$f":"R7","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,{"$f":"AB7","v":0.03},{"$f":"AD7","v":0.03},{"$f":"AB7","v":0.03},{"$f":"AF7","v":0.03},{"$f":"AG7","v":0.03},{"$f":"AH7","v":0.03},{"$f":"AI7","v":0.03},{"$f":"AJ7","v":0.03},{"$f":"AK7","v":0.03},{"$f":"AL7","v":0.03},{"$f":"AM7","v":0.03},{"$f":"AN7","v":0.03},{"$f":"AO7","v":0.03},{"$f":"AP7","v":0.03},{"$f":"AQ7","v":0.03},{"$f":"AR7","v":0.03},{"$f":"AS7","v":0.03},{"$f":"AT7","v":0.03},{"$f":"AU7","v":0.03},{"$f":"AV7","v":0.03},{"$f":"AW7","v":0.03},{"$f":"AX7","v":0.03},{"$f":"AY7","v":0.03},{"$f":"AZ7","v":0.03},{"$f":"BA7","v":0.03},{"$f":"BB7","v":0.03},{"$f":"BC7","v":0.03},{"$f":"BD7","v":0.03},{"$f":"BE7","v":0.03},{"$f":"BF7","v":0.03},{"$f":"BG7","v":0.03},{"$f":"BH7","v":0.03},{"$f":"BI7","v":0.03},{"$f":"BJ7","v":0.03},{"$f":"BK7","v":0.03},{"$f":"BL7","v":0.03},{"$f":"BM7","v":0.03},{"$f":"BN7","v":0.03},{"$f":"BO7","v":0.03},{"$f":"BP7","v":0.03},{"$f":"BQ7","v":0.03},{"$f":"BR7","v":0.03},{"$f":"BS7","v":0.03},{"$f":"BT7","v":0.03},{"$f":"BU7","v":0.03},{"$f":"BV7","v":0.03},{"$f":"BW7","v":0.03},{"$f":"BX7","v":0.03},{"$f":"BY7","v":0.03},{"$f":"BZ7","v":0.03}]
[{"$f":"A7+1","v":2},{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"Instruments!$I$8","v":0.04},{"$f":"E8","v":0.04},{"$f":"F8","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"Instruments!$J$8","v":0.04},{"$f":"Q8","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,null,{"$f":"AB8","v":0.04},{"$f":"AD8","v":0.04},{"$f":"AB8","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[{"$f":"A8+1","v":3},{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"Instruments!$I$9","v":0.06},{"$f":"E9","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"Instruments!$J$9","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,null,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2]
[4,{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"Instruments!$I$10","v":7.0300000000000001E-2},7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,{"$f":"Instruments!$J$10","v":7.0999999999999994E-2},7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,null,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[5,{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"Instruments!$I$11","v":7.5200000000000003E-2},7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,{"$f":"Instruments!$J$11","v":7.5499999999999998E-2},7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,null,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2]
[6,{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"Instruments!$I$12","v":8.3000000000000004E-2},8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,{"$f":"Instruments!$J$12","v":8.5999999999999993E-2},8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,null,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2]
[7,{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"Instruments!$I$13","v":8.6999999999999994E-2},8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,{"$f":"Instruments!$J$13","v":8.8999999999999996E-2},8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,null,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2]
[8,{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"Instruments!$I$14","v":0.14530000000000001},0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,{"$f":"Instruments!$J$14","v":0.14499999999999999},0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,null,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999]
[9,{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"Instruments!$I$15","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!$J$15","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"Instruments!$I$16","v":0},{"$f":"E16","v":0},{"$f":"F16","v":0},{"$f":"G16","v":0},{"$f":"H16","v":0},{"$f":"I16","v":0},{"$f":"J16","v":0},{"$f":"K16","v":0},{"$f":"L16","v":0},{"$f":"M16","v":0},{"$f":"N16","v":0},{"$f":"O16","v":0},{"$f":"Instruments!$J$16","v":0},{"$f":"Q16","v":0},{"$f":"R16","v":0},{"$f":"S16","v":0},{"$f":"T16","v":0},{"$f":"U16","v":0},{"$f":"V16","v":0},{"$f":"W16","v":0},{"$f":"X16","v":0},{"$f":"Y16","v":0},{"$f":"Z16","v":0},{"$f":"AA16","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"Instruments!$I$17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!$J$17","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"Instruments!$I$18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!$J$18","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"Instruments!$I$19","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!$J$19","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"Instruments!$I$20","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!$J$20","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"Instruments!$I$21","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!$J$21","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"Instruments!$I$22","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!$J$22","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"Instruments!$I$23","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!$J$23","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"Instruments!$I$24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!$J$24","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"Instruments!$I$25","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!$J$25","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"Instruments!$I$26","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!$J$26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Coupon Rates by Instruments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Rates"]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,{"$f":"Input_2!$E$7+1","v":2025},{"$f":"AD30+1","v":2026},{"$f":"AE30+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Instrument","Interest","Yield/Interest Rates"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[1,{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"E59+E85","v":0},{"$f":"F59+F85","v":0},{"$f":"G59+G85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD59+AD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A33+1","v":2},{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"E60+E86","v":0},{"$f":"F60+F86","v":0},{"$f":"G60+G86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD60+AD86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A34+1","v":3},{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"E61+E87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD61+AD87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0300000000000001E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,null,{"$f":"AD62+AD88","v":7.0300000000000015E-2},7.099999999999998E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[5,{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5200000000000003E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,null,{"$f":"AD63+AD89","v":7.5200000000000017E-2},7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2]
[6,{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,null,{"$f":"AD64+AD90","v":8.299999999999999E-2},8.5999999999999979E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2]
[7,{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.6999999999999994E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,null,{"$f":"AD65+AD91","v":8.699999999999998E-2},8.8999999999999982E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2]
[8,{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14530000000000001,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,null,{"$f":"AD66+AD92","v":0.14530000000000001},0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999]
[9,{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD67+AD93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD68+AD94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD69+AD95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD70+AD96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W71+W97","v":0},0,0,0,0,0,null,{"$f":"AD71+AD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD72+AD98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD73+AD99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD74+AD100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD75+AD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD76+AD102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD77+AD103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD78+AD104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Fix/ Margin Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Rates"]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,{"$f":"Input_2!$E$7+1","v":2025},{"$f":"AD56+1","v":2026},{"$f":"AE56+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Instrument","Interest","Yield/Interest Rates"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[1,{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"Instruments!$P$7","v":0},{"$f":"Instruments!$P$7","v":0},{"$f":"Instruments!$P$7","v":0},{"$f":"Instruments!$P$7","v":0},{"$f":"Instruments!$P$7","v":0},{"$f":"Instruments!$P$7","v":0},{"$f":"Instruments!$P$7","v":0},{"$f":"Instruments!$P$7","v":0},{"$f":"Instruments!$P$7","v":0},{"$f":"Instruments!$P$7","v":0},{"$f":"Instruments!$P$7","v":0},{"$f":"Instruments!$P$7","v":0},{"$f":"Instruments!$Q$7","v":0},{"$f":"Instruments!$Q$7","v":0},{"$f":"Instruments!$Q$7","v":0},{"$f":"Instruments!$Q$7","v":0},{"$f":"Instruments!$Q$7","v":0},{"$f":"Instruments!$Q$7","v":0},{"$f":"Instruments!$Q$7","v":0},{"$f":"Instruments!$Q$7","v":0},{"$f":"Instruments!$Q$7","v":0},{"$f":"Instruments!$Q$7","v":0},{"$f":"Instruments!$Q$7","v":0},{"$f":"Instruments!$Q$7","v":0},null,{"$f":"AVERAGE($E59:$P59)","v":0},{"$f":"AVERAGE($Q59:$AB59)","v":0},{"$f":"AB59","v":0},{"$f":"AF59","v":0},{"$f":"AG59","v":0},{"$f":"AH59","v":0},{"$f":"AI59","v":0},{"$f":"AJ59","v":0},{"$f":"AK59","v":0},{"$f":"AL59","v":0},{"$f":"AM59","v":0},{"$f":"AN59","v":0},{"$f":"AO59","v":0},{"$f":"AP59","v":0},{"$f":"AQ59","v":0},{"$f":"AR59","v":0},{"$f":"AS59","v":0},{"$f":"AT59","v":0},{"$f":"AU59","v":0},{"$f":"AV59","v":0},{"$f":"AW59","v":0},{"$f":"AX59","v":0},{"$f":"AY59","v":0},{"$f":"AZ59","v":0},{"$f":"BA59","v":0},{"$f":"BB59","v":0},{"$f":"BC59","v":0},{"$f":"BD59","v":0},{"$f":"BE59","v":0},{"$f":"BF59","v":0},{"$f":"BG59","v":0},{"$f":"BH59","v":0},{"$f":"BI59","v":0},{"$f":"BJ59","v":0},{"$f":"BK59","v":0},{"$f":"BL59","v":0},{"$f":"BM59","v":0},{"$f":"BN59","v":0},{"$f":"BO59","v":0},{"$f":"BP59","v":0},{"$f":"BQ59","v":0},{"$f":"BR59","v":0},{"$f":"BS59","v":0},{"$f":"BT59","v":0},{"$f":"BU59","v":0},{"$f":"BV59","v":0},{"$f":"BW59","v":0},{"$f":"BX59","v":0},{"$f":"BY59","v":0},{"$f":"BZ59","v":0}]
[{"$f":"A59+1","v":2},{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"Instruments!$P$8","v":0},{"$f":"Instruments!$P$8","v":0},{"$f":"Instruments!$P$8","v":0},{"$f":"Instruments!$P$8","v":0},{"$f":"Instruments!$P$8","v":0},{"$f":"Instruments!$P$8","v":0},{"$f":"Instruments!$P$8","v":0},{"$f":"Instruments!$P$8","v":0},{"$f":"Instruments!$P$8","v":0},{"$f":"Instruments!$P$8","v":0},{"$f":"Instruments!$P$8","v":0},{"$f":"Instruments!$P$8","v":0},{"$f":"Instruments!$Q$8","v":0},{"$f":"Instruments!$Q$8","v":0},{"$f":"Instruments!$Q$8","v":0},{"$f":"Instruments!$Q$8","v":0},{"$f":"Instruments!$Q$8","v":0},{"$f":"Instruments!$Q$8","v":0},{"$f":"Instruments!$Q$8","v":0},{"$f":"Instruments!$Q$8","v":0},{"$f":"Instruments!$Q$8","v":0},{"$f":"Instruments!$Q$8","v":0},{"$f":"Instruments!$Q$8","v":0},{"$f":"Instruments!$Q$8","v":0},null,{"$f":"AVERAGE($E60:$P60)","v":0},{"$f":"AVERAGE($Q60:$AB60)","v":0},{"$f":"AB60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A60+1","v":3},{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"Instruments!$P$9","v":0},{"$f":"Instruments!$P$9","v":0},{"$f":"Instruments!$P$9","v":0},{"$f":"Instruments!$P$9","v":0},{"$f":"Instruments!$P$9","v":0},{"$f":"Instruments!$P$9","v":0},{"$f":"Instruments!$P$9","v":0},{"$f":"Instruments!$P$9","v":0},{"$f":"Instruments!$P$9","v":0},{"$f":"Instruments!$P$9","v":0},{"$f":"Instruments!$P$9","v":0},{"$f":"Instruments!$P$9","v":0},{"$f":"Instruments!$Q$9","v":0},{"$f":"Instruments!$Q$9","v":0},{"$f":"Instruments!$Q$9","v":0},{"$f":"Instruments!$Q$9","v":0},{"$f":"Instruments!$Q$9","v":0},{"$f":"Instruments!$Q$9","v":0},{"$f":"Instruments!$Q$9","v":0},{"$f":"Instruments!$Q$9","v":0},{"$f":"Instruments!$Q$9","v":0},{"$f":"Instruments!$Q$9","v":0},{"$f":"Instruments!$Q$9","v":0},{"$f":"Instruments!$Q$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"Instruments!$P$10","v":7.0300000000000001E-2},{"$f":"Instruments!$P$10","v":7.0300000000000001E-2},{"$f":"Instruments!$P$10","v":7.0300000000000001E-2},{"$f":"Instruments!$P$10","v":7.0300000000000001E-2},{"$f":"Instruments!$P$10","v":7.0300000000000001E-2},{"$f":"Instruments!$P$10","v":7.0300000000000001E-2},{"$f":"Instruments!$P$10","v":7.0300000000000001E-2},{"$f":"Instruments!$P$10","v":7.0300000000000001E-2},{"$f":"Instruments!$P$10","v":7.0300000000000001E-2},{"$f":"Instruments!$P$10","v":7.0300000000000001E-2},{"$f":"Instruments!$P$10","v":7.0300000000000001E-2},{"$f":"Instruments!$P$10","v":7.0300000000000001E-2},{"$f":"Instruments!$Q$10","v":7.0999999999999994E-2},{"$f":"Instruments!$Q$10","v":7.0999999999999994E-2},{"$f":"Instruments!$Q$10","v":7.0999999999999994E-2},{"$f":"Instruments!$Q$10","v":7.0999999999999994E-2},{"$f":"Instruments!$Q$10","v":7.0999999999999994E-2},{"$f":"Instruments!$Q$10","v":7.0999999999999994E-2},{"$f":"Instruments!$Q$10","v":7.0999999999999994E-2},{"$f":"Instruments!$Q$10","v":7.0999999999999994E-2},{"$f":"Instruments!$Q$10","v":7.0999999999999994E-2},{"$f":"Instruments!$Q$10","v":7.0999999999999994E-2},{"$f":"Instruments!$Q$10","v":7.0999999999999994E-2},{"$f":"Instruments!$Q$10","v":7.0999999999999994E-2},null,7.0300000000000015E-2,7.099999999999998E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[5,{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"Instruments!$P$11","v":7.5200000000000003E-2},{"$f":"Instruments!$P$11","v":7.5200000000000003E-2},{"$f":"Instruments!$P$11","v":7.5200000000000003E-2},{"$f":"Instruments!$P$11","v":7.5200000000000003E-2},{"$f":"Instruments!$P$11","v":7.5200000000000003E-2},{"$f":"Instruments!$P$11","v":7.5200000000000003E-2},{"$f":"Instruments!$P$11","v":7.5200000000000003E-2},{"$f":"Instruments!$P$11","v":7.5200000000000003E-2},{"$f":"Instruments!$P$11","v":7.5200000000000003E-2},{"$f":"Instruments!$P$11","v":7.5200000000000003E-2},{"$f":"Instruments!$P$11","v":7.5200000000000003E-2},{"$f":"Instruments!$P$11","v":7.5200000000000003E-2},{"$f":"Instruments!$Q$11","v":7.5499999999999998E-2},{"$f":"Instruments!$Q$11","v":7.5499999999999998E-2},{"$f":"Instruments!$Q$11","v":7.5499999999999998E-2},{"$f":"Instruments!$Q$11","v":7.5499999999999998E-2},{"$f":"Instruments!$Q$11","v":7.5499999999999998E-2},{"$f":"Instruments!$Q$11","v":7.5499999999999998E-2},{"$f":"Instruments!$Q$11","v":7.5499999999999998E-2},{"$f":"Instruments!$Q$11","v":7.5499999999999998E-2},{"$f":"Instruments!$Q$11","v":7.5499999999999998E-2},{"$f":"Instruments!$Q$11","v":7.5499999999999998E-2},{"$f":"Instruments!$Q$11","v":7.5499999999999998E-2},{"$f":"Instruments!$Q$11","v":7.5499999999999998E-2},null,7.5200000000000017E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2,7.5499999999999998E-2]
[6,{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"Instruments!$P$12","v":8.3000000000000004E-2},{"$f":"Instruments!$P$12","v":8.3000000000000004E-2},{"$f":"Instruments!$P$12","v":8.3000000000000004E-2},{"$f":"Instruments!$P$12","v":8.3000000000000004E-2},{"$f":"Instruments!$P$12","v":8.3000000000000004E-2},{"$f":"Instruments!$P$12","v":8.3000000000000004E-2},{"$f":"Instruments!$P$12","v":8.3000000000000004E-2},{"$f":"Instruments!$P$12","v":8.3000000000000004E-2},{"$f":"Instruments!$P$12","v":8.3000000000000004E-2},{"$f":"Instruments!$P$12","v":8.3000000000000004E-2},{"$f":"Instruments!$P$12","v":8.3000000000000004E-2},{"$f":"Instruments!$P$12","v":8.3000000000000004E-2},{"$f":"Instruments!$Q$12","v":8.5999999999999993E-2},{"$f":"Instruments!$Q$12","v":8.5999999999999993E-2},{"$f":"Instruments!$Q$12","v":8.5999999999999993E-2},{"$f":"Instruments!$Q$12","v":8.5999999999999993E-2},{"$f":"Instruments!$Q$12","v":8.5999999999999993E-2},{"$f":"Instruments!$Q$12","v":8.5999999999999993E-2},{"$f":"Instruments!$Q$12","v":8.5999999999999993E-2},{"$f":"Instruments!$Q$12","v":8.5999999999999993E-2},{"$f":"Instruments!$Q$12","v":8.5999999999999993E-2},{"$f":"Instruments!$Q$12","v":8.5999999999999993E-2},{"$f":"Instruments!$Q$12","v":8.5999999999999993E-2},{"$f":"Instruments!$Q$12","v":8.5999999999999993E-2},null,8.299999999999999E-2,8.5999999999999979E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2]
[7,{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"Instruments!$P$13","v":8.6999999999999994E-2},{"$f":"Instruments!$P$13","v":8.6999999999999994E-2},{"$f":"Instruments!$P$13","v":8.6999999999999994E-2},{"$f":"Instruments!$P$13","v":8.6999999999999994E-2},{"$f":"Instruments!$P$13","v":8.6999999999999994E-2},{"$f":"Instruments!$P$13","v":8.6999999999999994E-2},{"$f":"Instruments!$P$13","v":8.6999999999999994E-2},{"$f":"Instruments!$P$13","v":8.6999999999999994E-2},{"$f":"Instruments!$P$13","v":8.6999999999999994E-2},{"$f":"Instruments!$P$13","v":8.6999999999999994E-2},{"$f":"Instruments!$P$13","v":8.6999999999999994E-2},{"$f":"Instruments!$P$13","v":8.6999999999999994E-2},{"$f":"Instruments!$Q$13","v":8.8999999999999996E-2},{"$f":"Instruments!$Q$13","v":8.8999999999999996E-2},{"$f":"Instruments!$Q$13","v":8.8999999999999996E-2},{"$f":"Instruments!$Q$13","v":8.8999999999999996E-2},{"$f":"Instruments!$Q$13","v":8.8999999999999996E-2},{"$f":"Instruments!$Q$13","v":8.8999999999999996E-2},{"$f":"Instruments!$Q$13","v":8.8999999999999996E-2},{"$f":"Instruments!$Q$13","v":8.8999999999999996E-2},{"$f":"Instruments!$Q$13","v":8.8999999999999996E-2},{"$f":"Instruments!$Q$13","v":8.8999999999999996E-2},{"$f":"Instruments!$Q$13","v":8.8999999999999996E-2},{"$f":"Instruments!$Q$13","v":8.8999999999999996E-2},null,8.699999999999998E-2,8.8999999999999982E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2]
[8,{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"Instruments!$P$14","v":0.14530000000000001},{"$f":"Instruments!$P$14","v":0.14530000000000001},{"$f":"Instruments!$P$14","v":0.14530000000000001},{"$f":"Instruments!$P$14","v":0.14530000000000001},{"$f":"Instruments!$P$14","v":0.14530000000000001},{"$f":"Instruments!$P$14","v":0.14530000000000001},{"$f":"Instruments!$P$14","v":0.14530000000000001},{"$f":"Instruments!$P$14","v":0.14530000000000001},{"$f":"Instruments!$P$14","v":0.14530000000000001},{"$f":"Instruments!$P$14","v":0.14530000000000001},{"$f":"Instruments!$P$14","v":0.14530000000000001},{"$f":"Instruments!$P$14","v":0.14530000000000001},{"$f":"Instruments!$Q$14","v":0.14499999999999999},{"$f":"Instruments!$Q$14","v":0.14499999999999999},{"$f":"Instruments!$Q$14","v":0.14499999999999999},{"$f":"Instruments!$Q$14","v":0.14499999999999999},{"$f":"Instruments!$Q$14","v":0.14499999999999999},{"$f":"Instruments!$Q$14","v":0.14499999999999999},{"$f":"Instruments!$Q$14","v":0.14499999999999999},{"$f":"Instruments!$Q$14","v":0.14499999999999999},{"$f":"Instruments!$Q$14","v":0.14499999999999999},{"$f":"Instruments!$Q$14","v":0.14499999999999999},{"$f":"Instruments!$Q$14","v":0.14499999999999999},{"$f":"Instruments!$Q$14","v":0.14499999999999999},null,0.14530000000000001,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999]
[9,{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"Instruments!$P$15","v":0},{"$f":"Instruments!$P$15","v":0},{"$f":"Instruments!$P$15","v":0},{"$f":"Instruments!$P$15","v":0},{"$f":"Instruments!$P$15","v":0},{"$f":"Instruments!$P$15","v":0},{"$f":"Instruments!$P$15","v":0},{"$f":"Instruments!$P$15","v":0},{"$f":"Instruments!$P$15","v":0},{"$f":"Instruments!$P$15","v":0},{"$f":"Instruments!$P$15","v":0},{"$f":"Instruments!$P$15","v":0},{"$f":"Instruments!$Q$15","v":0},{"$f":"Instruments!$Q$15","v":0},{"$f":"Instruments!$Q$15","v":0},{"$f":"Instruments!$Q$15","v":0},{"$f":"Instruments!$Q$15","v":0},{"$f":"Instruments!$Q$15","v":0},{"$f":"Instruments!$Q$15","v":0},{"$f":"Instruments!$Q$15","v":0},{"$f":"Instruments!$Q$15","v":0},{"$f":"Instruments!$Q$15","v":0},{"$f":"Instruments!$Q$15","v":0},{"$f":"Instruments!$Q$15","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"Instruments!$P$16","v":0},{"$f":"Instruments!$P$16","v":0},{"$f":"Instruments!$P$16","v":0},{"$f":"Instruments!$P$16","v":0},{"$f":"Instruments!$P$16","v":0},{"$f":"Instruments!$P$16","v":0},{"$f":"Instruments!$P$16","v":0},{"$f":"Instruments!$P$16","v":0},{"$f":"Instruments!$P$16","v":0},{"$f":"Instruments!$P$16","v":0},{"$f":"Instruments!$P$16","v":0},{"$f":"Instruments!$P$16","v":0},{"$f":"Instruments!$Q$16","v":0},{"$f":"Instruments!$Q$16","v":0},{"$f":"Instruments!$Q$16","v":0},{"$f":"Instruments!$Q$16","v":0},{"$f":"Instruments!$Q$16","v":0},{"$f":"Instruments!$Q$16","v":0},{"$f":"Instruments!$Q$16","v":0},{"$f":"Instruments!$Q$16","v":0},{"$f":"Instruments!$Q$16","v":0},{"$f":"Instruments!$Q$16","v":0},{"$f":"Instruments!$Q$16","v":0},{"$f":"Instruments!$Q$16","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"Instruments!$P$17","v":0},{"$f":"Instruments!$P$17","v":0},{"$f":"Instruments!$P$17","v":0},{"$f":"Instruments!$P$17","v":0},{"$f":"Instruments!$P$17","v":0},{"$f":"Instruments!$P$17","v":0},{"$f":"Instruments!$P$17","v":0},{"$f":"Instruments!$P$17","v":0},{"$f":"Instruments!$P$17","v":0},{"$f":"Instruments!$P$17","v":0},{"$f":"Instruments!$P$17","v":0},{"$f":"Instruments!$P$17","v":0},{"$f":"Instruments!$Q$17","v":0},{"$f":"Instruments!$Q$17","v":0},{"$f":"Instruments!$Q$17","v":0},{"$f":"Instruments!$Q$17","v":0},{"$f":"Instruments!$Q$17","v":0},{"$f":"Instruments!$Q$17","v":0},{"$f":"Instruments!$Q$17","v":0},{"$f":"Instruments!$Q$17","v":0},{"$f":"Instruments!$Q$17","v":0},{"$f":"Instruments!$Q$17","v":0},{"$f":"Instruments!$Q$17","v":0},{"$f":"Instruments!$Q$17","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"Instruments!$P$18","v":0},{"$f":"Instruments!$P$18","v":0},{"$f":"Instruments!$P$18","v":0},{"$f":"Instruments!$P$18","v":0},{"$f":"Instruments!$P$18","v":0},{"$f":"Instruments!$P$18","v":0},{"$f":"Instruments!$P$18","v":0},{"$f":"Instruments!$P$18","v":0},{"$f":"Instruments!$P$18","v":0},{"$f":"Instruments!$P$18","v":0},{"$f":"Instruments!$P$18","v":0},{"$f":"Instruments!$P$18","v":0},{"$f":"Instruments!$Q$18","v":0},{"$f":"Instruments!$Q$18","v":0},{"$f":"Instruments!$Q$18","v":0},{"$f":"Instruments!$Q$18","v":0},{"$f":"Instruments!$Q$18","v":0},{"$f":"Instruments!$Q$18","v":0},{"$f":"Instruments!$Q$18","v":0},{"$f":"Instruments!$Q$18","v":0},{"$f":"Instruments!$Q$18","v":0},{"$f":"Instruments!$Q$18","v":0},{"$f":"Instruments!$Q$18","v":0},{"$f":"Instruments!$Q$18","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"Instruments!$P$19","v":0},{"$f":"Instruments!$P$19","v":0},{"$f":"Instruments!$P$19","v":0},{"$f":"Instruments!$P$19","v":0},{"$f":"Instruments!$P$19","v":0},{"$f":"Instruments!$P$19","v":0},{"$f":"Instruments!$P$19","v":0},{"$f":"Instruments!$P$19","v":0},{"$f":"Instruments!$P$19","v":0},{"$f":"Instruments!$P$19","v":0},{"$f":"Instruments!$P$19","v":0},{"$f":"Instruments!$P$19","v":0},{"$f":"Instruments!$Q$19","v":0},{"$f":"Instruments!$Q$19","v":0},{"$f":"Instruments!$Q$19","v":0},{"$f":"Instruments!$Q$19","v":0},{"$f":"Instruments!$Q$19","v":0},{"$f":"Instruments!$Q$19","v":0},{"$f":"Instruments!$Q$19","v":0},{"$f":"Instruments!$Q$19","v":0},{"$f":"Instruments!$Q$19","v":0},{"$f":"Instruments!$Q$19","v":0},{"$f":"Instruments!$Q$19","v":0},{"$f":"Instruments!$Q$19","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"Instruments!$P$20","v":0},{"$f":"Instruments!$P$20","v":0},{"$f":"Instruments!$P$20","v":0},{"$f":"Instruments!$P$20","v":0},{"$f":"Instruments!$P$20","v":0},{"$f":"Instruments!$P$20","v":0},{"$f":"Instruments!$P$20","v":0},{"$f":"Instruments!$P$20","v":0},{"$f":"Instruments!$P$20","v":0},{"$f":"Instruments!$P$20","v":0},{"$f":"Instruments!$P$20","v":0},{"$f":"Instruments!$P$20","v":0},{"$f":"Instruments!$Q$20","v":0},{"$f":"Instruments!$Q$20","v":0},{"$f":"Instruments!$Q$20","v":0},{"$f":"Instruments!$Q$20","v":0},{"$f":"Instruments!$Q$20","v":0},{"$f":"Instruments!$Q$20","v":0},{"$f":"Instruments!$Q$20","v":0},{"$f":"Instruments!$Q$20","v":0},{"$f":"Instruments!$Q$20","v":0},{"$f":"Instruments!$Q$20","v":0},{"$f":"Instruments!$Q$20","v":0},{"$f":"Instruments!$Q$20","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"Instruments!$P$21","v":0},{"$f":"Instruments!$P$21","v":0},{"$f":"Instruments!$P$21","v":0},{"$f":"Instruments!$P$21","v":0},{"$f":"Instruments!$P$21","v":0},{"$f":"Instruments!$P$21","v":0},{"$f":"Instruments!$P$21","v":0},{"$f":"Instruments!$P$21","v":0},{"$f":"Instruments!$P$21","v":0},{"$f":"Instruments!$P$21","v":0},{"$f":"Instruments!$P$21","v":0},{"$f":"Instruments!$P$21","v":0},{"$f":"Instruments!$Q$21","v":0},{"$f":"Instruments!$Q$21","v":0},{"$f":"Instruments!$Q$21","v":0},{"$f":"Instruments!$Q$21","v":0},{"$f":"Instruments!$Q$21","v":0},{"$f":"Instruments!$Q$21","v":0},{"$f":"Instruments!$Q$21","v":0},{"$f":"Instruments!$Q$21","v":0},{"$f":"Instruments!$Q$21","v":0},{"$f":"Instruments!$Q$21","v":0},{"$f":"Instruments!$Q$21","v":0},{"$f":"Instruments!$Q$21","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"Instruments!$P$22","v":0},{"$f":"Instruments!$P$22","v":0},{"$f":"Instruments!$P$22","v":0},{"$f":"Instruments!$P$22","v":0},{"$f":"Instruments!$P$22","v":0},{"$f":"Instruments!$P$22","v":0},{"$f":"Instruments!$P$22","v":0},{"$f":"Instruments!$P$22","v":0},{"$f":"Instruments!$P$22","v":0},{"$f":"Instruments!$P$22","v":0},{"$f":"Instruments!$P$22","v":0},{"$f":"Instruments!$P$22","v":0},{"$f":"Instruments!$Q$22","v":0},{"$f":"Instruments!$Q$22","v":0},{"$f":"Instruments!$Q$22","v":0},{"$f":"Instruments!$Q$22","v":0},{"$f":"Instruments!$Q$22","v":0},{"$f":"Instruments!$Q$22","v":0},{"$f":"Instruments!$Q$22","v":0},{"$f":"Instruments!$Q$22","v":0},{"$f":"Instruments!$Q$22","v":0},{"$f":"Instruments!$Q$22","v":0},{"$f":"Instruments!$Q$22","v":0},{"$f":"Instruments!$Q$22","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"Instruments!$P$23","v":0},{"$f":"Instruments!$P$23","v":0},{"$f":"Instruments!$P$23","v":0},{"$f":"Instruments!$P$23","v":0},{"$f":"Instruments!$P$23","v":0},{"$f":"Instruments!$P$23","v":0},{"$f":"Instruments!$P$23","v":0},{"$f":"Instruments!$P$23","v":0},{"$f":"Instruments!$P$23","v":0},{"$f":"Instruments!$P$23","v":0},{"$f":"Instruments!$P$23","v":0},{"$f":"Instruments!$P$23","v":0},{"$f":"Instruments!$Q$23","v":0},{"$f":"Instruments!$Q$23","v":0},{"$f":"Instruments!$Q$23","v":0},{"$f":"Instruments!$Q$23","v":0},{"$f":"Instruments!$Q$23","v":0},{"$f":"Instruments!$Q$23","v":0},{"$f":"Instruments!$Q$23","v":0},{"$f":"Instruments!$Q$23","v":0},{"$f":"Instruments!$Q$23","v":0},{"$f":"Instruments!$Q$23","v":0},{"$f":"Instruments!$Q$23","v":0},{"$f":"Instruments!$Q$23","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"Instruments!$P$24","v":0},{"$f":"Instruments!$P$24","v":0},{"$f":"Instruments!$P$24","v":0},{"$f":"Instruments!$P$24","v":0},{"$f":"Instruments!$P$24","v":0},{"$f":"Instruments!$P$24","v":0},{"$f":"Instruments!$P$24","v":0},{"$f":"Instruments!$P$24","v":0},{"$f":"Instruments!$P$24","v":0},{"$f":"Instruments!$P$24","v":0},{"$f":"Instruments!$P$24","v":0},{"$f":"Instruments!$P$24","v":0},{"$f":"Instruments!$Q$24","v":0},{"$f":"Instruments!$Q$24","v":0},{"$f":"Instruments!$Q$24","v":0},{"$f":"Instruments!$Q$24","v":0},{"$f":"Instruments!$Q$24","v":0},{"$f":"Instruments!$Q$24","v":0},{"$f":"Instruments!$Q$24","v":0},{"$f":"Instruments!$Q$24","v":0},{"$f":"Instruments!$Q$24","v":0},{"$f":"Instruments!$Q$24","v":0},{"$f":"Instruments!$Q$24","v":0},{"$f":"Instruments!$Q$24","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"Instruments!$P$25","v":0},{"$f":"Instruments!$P$25","v":0},{"$f":"Instruments!$P$25","v":0},{"$f":"Instruments!$P$25","v":0},{"$f":"Instruments!$P$25","v":0},{"$f":"Instruments!$P$25","v":0},{"$f":"Instruments!$P$25","v":0},{"$f":"Instruments!$P$25","v":0},{"$f":"Instruments!$P$25","v":0},{"$f":"Instruments!$P$25","v":0},{"$f":"Instruments!$P$25","v":0},{"$f":"Instruments!$P$25","v":0},{"$f":"Instruments!$Q$25","v":0},{"$f":"Instruments!$Q$25","v":0},{"$f":"Instruments!$Q$25","v":0},{"$f":"Instruments!$Q$25","v":0},{"$f":"Instruments!$Q$25","v":0},{"$f":"Instruments!$Q$25","v":0},{"$f":"Instruments!$Q$25","v":0},{"$f":"Instruments!$Q$25","v":0},{"$f":"Instruments!$Q$25","v":0},{"$f":"Instruments!$Q$25","v":0},{"$f":"Instruments!$Q$25","v":0},{"$f":"Instruments!$Q$25","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"Instruments!$P$26","v":0},{"$f":"Instruments!$P$26","v":0},{"$f":"Instruments!$P$26","v":0},{"$f":"Instruments!$P$26","v":0},{"$f":"Instruments!$P$26","v":0},{"$f":"Instruments!$P$26","v":0},{"$f":"Instruments!$P$26","v":0},{"$f":"Instruments!$P$26","v":0},{"$f":"Instruments!$P$26","v":0},{"$f":"Instruments!$P$26","v":0},{"$f":"Instruments!$P$26","v":0},{"$f":"Instruments!$P$26","v":0},{"$f":"Instruments!$Q$26","v":0},{"$f":"Instruments!$Q$26","v":0},{"$f":"Instruments!$Q$26","v":0},{"$f":"Instruments!$Q$26","v":0},{"$f":"Instruments!$Q$26","v":0},{"$f":"Instruments!$Q$26","v":0},{"$f":"Instruments!$Q$26","v":0},{"$f":"Instruments!$Q$26","v":0},{"$f":"Instruments!$Q$26","v":0},{"$f":"Instruments!$Q$26","v":0},{"$f":"Instruments!$Q$26","v":0},{"$f":"Instruments!$Q$26","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Reference Rates for Var Instruments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Rates"]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,{"$f":"Input_2!$E$7+1","v":2025},{"$f":"AD82+1","v":2026},{"$f":"AE82+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Instrument","Interest","Yield/Interest Rates"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[1,{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE($E85:$P85),0)","v":0},{"$f":"IFERROR(AVERAGE($Q85:$AB85),0)","v":0}]
[{"$f":"A85+1","v":2},{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE($E86:$P86),0)","v":0},{"$f":"IFERROR(AVERAGE($Q86:$AB86),0)","v":0}]
[{"$f":"A86+1","v":3},{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[4,{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[5,{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[6,{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[7,{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[8,{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[9,{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[10,{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[11,{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[12,{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[13,{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[14,{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15,{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[16,{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[17,{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[18,{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[19,{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[20,{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[]
[]
[null,"Indices can be overwritten. Note that either the percentage change as in MTDS can be entered or the index itself."]
[null,"Two types of indices are allowed, IDX and INX."]
[]
[null,"Change in Indices"]
[null,"Annual Change",null,null,"Monthly Change"]
[]
[null,{"$f":"Input_2!$E$7+1","v":2025},{"$f":"B116+1","v":2026},null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[]
[null,null,null,null,null,1,{"$f":"F118+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"'Input_1_(From_MTDS)'!$H$196/'Input_1_(From_MTDS)'!$G$196-1","v":0},{"$f":"'Input_1_(From_MTDS)'!$I$196/'Input_1_(From_MTDS)'!$H$196-1","v":0},null,{"$f":"'Input_1_(From_MTDS)'!$F$196","v":"IDX"},{"$f":"((1+$B119)^(F$118/12))-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"((1+$C119)^((R$118-12)/12))-1","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,0.05,0.05,null,"INX",0,5.0000000000000044E-2,7.0000000000000062E-2,0.17700000000000005,0.19999999999999996,0.22300000000000009,0.5149999999999999,0.66599999999999993,0.69900000000000007,0.71500000000000008,0.7350000000000001,0.76800000000000002,4.0741237836483535E-3,8.1648460519010424E-3,1.2272234429039353E-2,1.6396356814853519E-2,2.0537281385766271E-2,2.4695076595959931E-2,2.8869811178506843E-2,3.3061554146506911E-2,3.727037479422779E-2,4.1496342698250865E-2,4.5739527718620554E-2,5.0000000000000044E-2]
[]
[null,"Indices"]
[null,"End of Period",null,null,"Indices"]
[]
[null,{"$f":"Input_2!$E$7","v":2024},{"$f":"B125+1","v":2025},{"$f":"C125+1","v":2026},null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,{"$f":"C125","v":2025},{"$f":"AE125+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,{"$f":"BK125+1","v":2058},2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,1,{"$f":"F127+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"HLOOKUP(B125,'Input_1_(From_MTDS)'!$G$190:$R$197,7,FALSE)","v":1},{"$f":"B128*(1+$B119)","v":1},{"$f":"C128*(1+$C119)","v":1},{"$f":"'Input_1_(From_MTDS)'!$F$196","v":"IDX"},{"$f":"$B128*(1+F119)","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"$C128*(1+R119)","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"'Input_1_(From_MTDS)'!$F$196","v":"IDX"},{"$f":"C128","v":1},{"$f":"D128","v":1},{"$f":"'Input_1_(From_MTDS)'!J197","v":1},{"$f":"'Input_1_(From_MTDS)'!K197","v":1},{"$f":"'Input_1_(From_MTDS)'!L197","v":1},{"$f":"'Input_1_(From_MTDS)'!M197","v":1},{"$f":"'Input_1_(From_MTDS)'!N197","v":1},{"$f":"'Input_1_(From_MTDS)'!O197","v":1},{"$f":"'Input_1_(From_MTDS)'!P197","v":1},{"$f":"'Input_1_(From_MTDS)'!Q197","v":1},{"$f":"'Input_1_(From_MTDS)'!R197","v":1},{"$f":"'Input_1_(From_MTDS)'!S197","v":1},{"$f":"'Input_1_(From_MTDS)'!T197","v":1},{"$f":"'Input_1_(From_MTDS)'!U197","v":1},{"$f":"'Input_1_(From_MTDS)'!V197","v":1},{"$f":"'Input_1_(From_MTDS)'!W197","v":1},{"$f":"'Input_1_(From_MTDS)'!X197","v":1},{"$f":"'Input_1_(From_MTDS)'!Y197","v":1},{"$f":"'Input_1_(From_MTDS)'!Z197","v":1},{"$f":"'Input_1_(From_MTDS)'!AA197","v":1},{"$f":"'Input_1_(From_MTDS)'!AB197","v":1},{"$f":"'Input_1_(From_MTDS)'!AC197","v":1},{"$f":"'Input_1_(From_MTDS)'!AD197","v":1},{"$f":"'Input_1_(From_MTDS)'!AE197","v":1},{"$f":"'Input_1_(From_MTDS)'!AF197","v":1},{"$f":"'Input_1_(From_MTDS)'!AG197","v":1},{"$f":"'Input_1_(From_MTDS)'!AH197","v":1},{"$f":"'Input_1_(From_MTDS)'!AI197","v":1},{"$f":"'Input_1_(From_MTDS)'!AJ197","v":1},{"$f":"'Input_1_(From_MTDS)'!AK197","v":1},{"$f":"'Input_1_(From_MTDS)'!AL197","v":1},{"$f":"'Input_1_(From_MTDS)'!AM197","v":1},{"$f":"'Input_1_(From_MTDS)'!AN197","v":1},{"$f":"'Input_1_(From_MTDS)'!AO197","v":1},{"$f":"'Input_1_(From_MTDS)'!AP197","v":1},{"$f":"'Input_1_(From_MTDS)'!AQ197","v":1},{"$f":"'Input_1_(From_MTDS)'!AR197","v":1},{"$f":"'Input_1_(From_MTDS)'!AS197","v":1},{"$f":"'Input_1_(From_MTDS)'!AT197","v":1},{"$f":"'Input_1_(From_MTDS)'!AU197","v":1},{"$f":"'Input_1_(From_MTDS)'!AV197","v":1},{"$f":"'Input_1_(From_MTDS)'!AW197","v":1},{"$f":"'Input_1_(From_MTDS)'!AX197","v":1},{"$f":"'Input_1_(From_MTDS)'!AY197","v":1},{"$f":"'Input_1_(From_MTDS)'!AZ197","v":1},{"$f":"'Input_1_(From_MTDS)'!BA197","v":1},{"$f":"'Input_1_(From_MTDS)'!BB197","v":1},{"$f":"'Input_1_(From_MTDS)'!BC197","v":1},{"$f":"'Input_1_(From_MTDS)'!BD197","v":1},{"$f":"'Input_1_(From_MTDS)'!BE197","v":1}]
[null,1000,1768,{"$f":"C129*(1+$C120)","v":1856.4},"INX",1000,1050,1070,1177,1200,1223,1515,1666,1699,1715,1735,1768,{"$f":"$C129*(1+R120)","v":1775.2030508494902},1782.4354478197611,1789.6973104705417,1796.9887588486611,1804.3099134900347,1811.6608954216572,1819.0418261636,1826.4528277310242,1833.8940226361947,1841.3655338905075,1848.8674850065211,1856.4,null,{"$f":"C129","v":1768},{"$f":"D129","v":1856.4},{"$f":"AF129","v":1856.4},1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4,1856.4]

{"sheet":"Coupon_Yield_FX","index":13,"n_rows":106,"n_cols":79,"rows_kept":106,"cut":false,"hidden":true,"merged":[]}
[null,"Yield and coupon can be overwritten. "]
[null,"Note that in Revised_FX_Financing worksheet since disbursement amount for securities (International Bond and FX Securities) are entered at par coupon and yield rates are used to calculate cash proceeds."]
[null,"Indeed if this applies to other loans (multilateral, bilateral, FX Commercial Loan, and FX other), similar calculation is made. "]
[]
[null,"Borrowing / Yield Rates by Instruments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Rates"]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,{"$f":"Input_2!$E$7+1","v":2025},{"$f":"AD6+1","v":2026},{"$f":"AE6+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Instrument","Interest Type","Instrument Category"]
[null,null,null,null,1,{"$f":"E8+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[1,{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"FX!$E$11","v":"Fix"},{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"FX!H11","v":7.4999999999999989E-3},{"$f":"E9","v":7.4999999999999989E-3},7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,{"$f":"FX!I11","v":7.4999999999999989E-3},{"$f":"Q9","v":7.4999999999999989E-3},{"$f":"R9","v":7.4999999999999989E-3},7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,null,{"$f":"AB9","v":7.4999999999999989E-3},{"$f":"AD9","v":7.4999999999999989E-3},{"$f":"AB9","v":7.4999999999999989E-3},{"$f":"AF9","v":7.4999999999999989E-3},7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,{"$f":"AV9","v":7.4999999999999989E-3},7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,{"$f":"BL9","v":7.4999999999999989E-3},7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3]
[{"$f":"A9+1","v":2},{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"FX!$E$12","v":"Fix"},{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"FX!H12","v":0.02},{"$f":"E10","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"FX!I12","v":0.02},{"$f":"Q10","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,{"$f":"AB10","v":0.02},{"$f":"AD10","v":0.02},{"$f":"AB10","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[{"$f":"A10+1","v":3},{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"FX!$E$13","v":"Fix"},{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"FX!H13","v":2.75E-2},{"$f":"E11","v":2.75E-2},2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,{"$f":"FX!I13","v":2.75E-2},2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,null,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2]
[4,{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"FX!$E$14","v":"Var"},{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"FX!H14","v":1.6615000000000001E-2},1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,{"$f":"FX!I14","v":2.2242999999999999E-2},2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,null,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2]
[5,{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"FX!$E$15","v":"Fix"},{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"FX!H15","v":3.0035414804638647E-2},3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,{"$f":"FX!I15","v":3.0035414804638647E-2},3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,null,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2]
[6,{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"FX!$E$16","v":"Var"},{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"FX!H16","v":7.2436049807011627E-2},7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,{"$f":"FX!I16","v":7.6235049807011623E-2},7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,null,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2]
[7,{"$f":"FX!$O$17","v":0},{"$f":"FX!$E$17","v":0},{"$f":"FX!$O$17","v":0},{"$f":"FX!H17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX!I17","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$f":"FX!$O$18","v":0},{"$f":"FX!$E$18","v":0},{"$f":"FX!$O$18","v":0},{"$f":"FX!H18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX!I18","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,{"$f":"FX!$O$19","v":0},{"$f":"FX!$E$19","v":0},{"$f":"FX!$O$19","v":0},{"$f":"FX!H19","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX!I19","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,{"$f":"FX!$O$20","v":0},{"$f":"FX!$E$20","v":0},{"$f":"FX!$O$20","v":0},{"$f":"FX!H20","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX!I20","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,{"$f":"FX!$O$21","v":0},{"$f":"FX!$E$21","v":0},{"$f":"FX!$O$21","v":0},{"$f":"FX!H21","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX!I21","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,{"$f":"FX!$O$22","v":0},{"$f":"FX!$E$22","v":0},{"$f":"FX!$O$22","v":0},{"$f":"FX!H22","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX!I22","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"FX!$O$23","v":0},{"$f":"FX!$E$23","v":0},{"$f":"FX!$O$23","v":0},{"$f":"FX!H23","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX!I23","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,{"$f":"FX!$O$24","v":0},{"$f":"FX!$E$24","v":0},{"$f":"FX!$O$24","v":0},{"$f":"FX!H24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX!I24","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,{"$f":"FX!$O$25","v":0},{"$f":"FX!$E$25","v":0},{"$f":"FX!$O$25","v":0},{"$f":"FX!H25","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX!I25","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,{"$f":"FX!$O$26","v":0},{"$f":"FX!$E$26","v":0},{"$f":"FX!$O$26","v":0},{"$f":"FX!H26","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX!I26","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,{"$f":"FX!$O$27","v":0},{"$f":"FX!$E$27","v":0},{"$f":"FX!$O$27","v":0},{"$f":"FX!H27","v":0},{"$f":"E25","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"FX!I27","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"AF25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,{"$f":"FX!$O$28","v":0},{"$f":"FX!$E$28","v":0},{"$f":"FX!$O$28","v":0},{"$f":"FX!H28","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX!I28","v":0},{"$f":"Q26","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,{"$f":"FX!$O$29","v":0},{"$f":"FX!$E$29","v":0},{"$f":"FX!$O$29","v":0},{"$f":"FX!H29","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX!I29","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,{"$f":"FX!$O$30","v":0},{"$f":"FX!$E$30","v":0},{"$f":"FX!$O$30","v":0},{"$f":"FX!H30","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"FX!I30","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Coupon Rates by Instruments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Rates"]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,{"$f":"Input_2!$E$7+1","v":2025},{"$f":"AD32+1","v":2026},{"$f":"AE32+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Instrument","Interest","Yield/Interest Rates"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[1,{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"FX!$E$11","v":"Fix"},{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"E61+E87","v":7.4999999999999989E-3},{"$f":"F61+F87","v":7.4999999999999989E-3},{"$f":"G61+G87","v":7.4999999999999989E-3},7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,null,{"$f":"AD61+AD87","v":7.4999999999999989E-3},7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3]
[{"$f":"A35+1","v":2},{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"FX!$E$12","v":"Fix"},{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"E62+E88","v":0.02},{"$f":"F62+F88","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[{"$f":"A36+1","v":3},{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"FX!$E$13","v":"Fix"},{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"E63+E89","v":2.75E-2},2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,null,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2]
[4,{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"FX!$E$14","v":"Var"},{"$f":"FX!$O$14","v":"Multilateral"},1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,1.6615000000000001E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,null,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2]
[5,{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"FX!$E$15","v":"Fix"},{"$f":"FX!$O$15","v":"Bilateral"},3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,null,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2]
[6,{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"FX!$E$16","v":"Var"},{"$f":"FX!$O$16","v":"FX Commercial Loan"},7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.2436049807011627E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,null,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,{"$f":"AI66+AI92","v":7.6235049807011623E-2},7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2]
[7,{"$f":"FX!$O$17","v":0},{"$f":"FX!$E$17","v":0},{"$f":"FX!$O$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD67+AD93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$f":"FX!$O$18","v":0},{"$f":"FX!$E$18","v":0},{"$f":"FX!$O$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,{"$f":"FX!$O$19","v":0},{"$f":"FX!$E$19","v":0},{"$f":"FX!$O$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,{"$f":"FX!$O$20","v":0},{"$f":"FX!$E$20","v":0},{"$f":"FX!$O$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,{"$f":"FX!$O$21","v":0},{"$f":"FX!$E$21","v":0},{"$f":"FX!$O$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,{"$f":"FX!$O$22","v":0},{"$f":"FX!$E$22","v":0},{"$f":"FX!$O$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"AI72+AI98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"FX!$O$23","v":0},{"$f":"FX!$E$23","v":0},{"$f":"FX!$O$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD73+AD99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,{"$f":"FX!$O$24","v":0},{"$f":"FX!$E$24","v":0},{"$f":"FX!$O$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,{"$f":"FX!$O$25","v":0},{"$f":"FX!$E$25","v":0},{"$f":"FX!$O$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,{"$f":"FX!$O$26","v":0},{"$f":"FX!$E$26","v":0},{"$f":"FX!$O$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,{"$f":"FX!$O$27","v":0},{"$f":"FX!$E$27","v":0},{"$f":"FX!$O$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U77+U103","v":0},0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,{"$f":"FX!$O$28","v":0},{"$f":"FX!$E$28","v":0},{"$f":"FX!$O$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,{"$f":"AI78+AI104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,{"$f":"FX!$O$29","v":0},{"$f":"FX!$E$29","v":0},{"$f":"FX!$O$29","v":0},{"$f":"E79+E105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD79+AD105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,{"$f":"FX!$O$30","v":0},{"$f":"FX!$E$30","v":0},{"$f":"FX!$O$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Fix/ Margin Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Rates"]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,{"$f":"Input_2!$E$7+1","v":2025},{"$f":"AD58+1","v":2026},{"$f":"AE58+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Instrument","Interest","Yield/Interest Rates"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[1,{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"FX!$E$11","v":"Fix"},{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},null,{"$f":"AB61","v":7.4999999999999989E-3},{"$f":"AD61","v":7.4999999999999989E-3},{"$f":"AB61","v":7.4999999999999989E-3},{"$f":"AF61","v":7.4999999999999989E-3},7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,{"$f":"AV61","v":7.4999999999999989E-3},7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,{"$f":"BL61","v":7.4999999999999989E-3},7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3,7.4999999999999989E-3]
[{"$f":"A61+1","v":2},{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"FX!$E$12","v":"Fix"},{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$I$12","v":0.02},null,{"$f":"AB62","v":0.02},{"$f":"AD62","v":0.02},{"$f":"AB62","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[{"$f":"A62+1","v":3},{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"FX!$E$13","v":"Fix"},{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},null,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2]
[4,{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"FX!$E$14","v":"Var"},{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},null,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2,2.2242999999999999E-2]
[5,{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"FX!$E$15","v":"Fix"},{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},null,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2,3.0035414804638647E-2]
[6,{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"FX!$E$16","v":"Var"},{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},null,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2,7.6235049807011623E-2]
[7,{"$f":"FX!$O$17","v":0},{"$f":"FX!$E$17","v":0},{"$f":"FX!$O$17","v":0},{"$f":"FX!$H$17","v":0},{"$f":"FX!$H$17","v":0},{"$f":"FX!$H$17","v":0},{"$f":"FX!$H$17","v":0},{"$f":"FX!$H$17","v":0},{"$f":"FX!$H$17","v":0},{"$f":"FX!$H$17","v":0},{"$f":"FX!$H$17","v":0},{"$f":"FX!$H$17","v":0},{"$f":"FX!$H$17","v":0},{"$f":"FX!$H$17","v":0},{"$f":"FX!$H$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$I$17","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$f":"FX!$O$18","v":0},{"$f":"FX!$E$18","v":0},{"$f":"FX!$O$18","v":0},{"$f":"FX!$H$18","v":0},{"$f":"FX!$H$18","v":0},{"$f":"FX!$H$18","v":0},{"$f":"FX!$H$18","v":0},{"$f":"FX!$H$18","v":0},{"$f":"FX!$H$18","v":0},{"$f":"FX!$H$18","v":0},{"$f":"FX!$H$18","v":0},{"$f":"FX!$H$18","v":0},{"$f":"FX!$H$18","v":0},{"$f":"FX!$H$18","v":0},{"$f":"FX!$H$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$I$18","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,{"$f":"FX!$O$19","v":0},{"$f":"FX!$E$19","v":0},{"$f":"FX!$O$19","v":0},{"$f":"FX!$H$19","v":0},{"$f":"FX!$H$19","v":0},{"$f":"FX!$H$19","v":0},{"$f":"FX!$H$19","v":0},{"$f":"FX!$H$19","v":0},{"$f":"FX!$H$19","v":0},{"$f":"FX!$H$19","v":0},{"$f":"FX!$H$19","v":0},{"$f":"FX!$H$19","v":0},{"$f":"FX!$H$19","v":0},{"$f":"FX!$H$19","v":0},{"$f":"FX!$H$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$I$19","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,{"$f":"FX!$O$20","v":0},{"$f":"FX!$E$20","v":0},{"$f":"FX!$O$20","v":0},{"$f":"FX!$H$20","v":0},{"$f":"FX!$H$20","v":0},{"$f":"FX!$H$20","v":0},{"$f":"FX!$H$20","v":0},{"$f":"FX!$H$20","v":0},{"$f":"FX!$H$20","v":0},{"$f":"FX!$H$20","v":0},{"$f":"FX!$H$20","v":0},{"$f":"FX!$H$20","v":0},{"$f":"FX!$H$20","v":0},{"$f":"FX!$H$20","v":0},{"$f":"FX!$H$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$I$20","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,{"$f":"FX!$O$21","v":0},{"$f":"FX!$E$21","v":0},{"$f":"FX!$O$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$I$21","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,{"$f":"FX!$O$22","v":0},{"$f":"FX!$E$22","v":0},{"$f":"FX!$O$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$I$22","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"FX!$O$23","v":0},{"$f":"FX!$E$23","v":0},{"$f":"FX!$O$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$I$23","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,{"$f":"FX!$O$24","v":0},{"$f":"FX!$E$24","v":0},{"$f":"FX!$O$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$I$24","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,{"$f":"FX!$O$25","v":0},{"$f":"FX!$E$25","v":0},{"$f":"FX!$O$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$I$25","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,{"$f":"FX!$O$26","v":0},{"$f":"FX!$E$26","v":0},{"$f":"FX!$O$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$I$26","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,{"$f":"FX!$O$27","v":0},{"$f":"FX!$E$27","v":0},{"$f":"FX!$O$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$I$27","v":0},null,0,0,0,{"$f":"AF77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,{"$f":"FX!$O$28","v":0},{"$f":"FX!$E$28","v":0},{"$f":"FX!$O$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$I$28","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,{"$f":"FX!$O$29","v":0},{"$f":"FX!$E$29","v":0},{"$f":"FX!$O$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$I$29","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,{"$f":"FX!$O$30","v":0},{"$f":"FX!$E$30","v":0},{"$f":"FX!$O$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$I$30","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Reference Rates for Var Instruments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Rates"]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,{"$f":"Input_2!$E$7+1","v":2025},{"$f":"AD84+1","v":2026},{"$f":"AE84+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,"Instrument","Interest","Yield/Interest Rates"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[1,{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"FX!$E$11","v":"Fix"},{"$f":"FX!$O$11","v":"Multilateral"}]
[{"$f":"A87+1","v":2},{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"FX!$E$12","v":"Fix"},{"$f":"FX!$O$12","v":"Multilateral"}]
[{"$f":"A88+1","v":3},{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"FX!$E$13","v":"Fix"},{"$f":"FX!$O$13","v":"Multilateral"}]
[4,{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"FX!$E$14","v":"Var"},{"$f":"FX!$O$14","v":"Multilateral"}]
[5,{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"FX!$E$15","v":"Fix"},{"$f":"FX!$O$15","v":"Bilateral"}]
[6,{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"FX!$E$16","v":"Var"},{"$f":"FX!$O$16","v":"FX Commercial Loan"}]
[7,{"$f":"FX!$O$17","v":0},{"$f":"FX!$E$17","v":0},{"$f":"FX!$O$17","v":0}]
[8,{"$f":"FX!$O$18","v":0},{"$f":"FX!$E$18","v":0},{"$f":"FX!$O$18","v":0}]
[9,{"$f":"FX!$O$19","v":0},{"$f":"FX!$E$19","v":0},{"$f":"FX!$O$19","v":0}]
[10,{"$f":"FX!$O$20","v":0},{"$f":"FX!$E$20","v":0},{"$f":"FX!$O$20","v":0}]
[11,{"$f":"FX!$O$21","v":0},{"$f":"FX!$E$21","v":0},{"$f":"FX!$O$21","v":0}]
[12,{"$f":"FX!$O$22","v":0},{"$f":"FX!$E$22","v":0},{"$f":"FX!$O$22","v":0}]
[13,{"$f":"FX!$O$23","v":0},{"$f":"FX!$E$23","v":0},{"$f":"FX!$O$23","v":0}]
[14,{"$f":"FX!$O$24","v":0},{"$f":"FX!$E$24","v":0},{"$f":"FX!$O$24","v":0}]
[15,{"$f":"FX!$O$25","v":0},{"$f":"FX!$E$25","v":0},{"$f":"FX!$O$25","v":0}]
[16,{"$f":"FX!$O$26","v":0},{"$f":"FX!$E$26","v":0},{"$f":"FX!$O$26","v":0}]
[17,{"$f":"FX!$O$27","v":0},{"$f":"FX!$E$27","v":0},{"$f":"FX!$O$27","v":0}]
[18,{"$f":"FX!$O$28","v":0},{"$f":"FX!$E$28","v":0},{"$f":"FX!$O$28","v":0}]
[19,{"$f":"FX!$O$29","v":0},{"$f":"FX!$E$29","v":0},{"$f":"FX!$O$29","v":0}]
[20,{"$f":"FX!$O$30","v":0},{"$f":"FX!$E$30","v":0},{"$f":"FX!$O$30","v":0}]

{"sheet":"FX_Macro","index":14,"n_rows":63,"n_cols":80,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
[null,"Light yellow can be overwritten."]
[null,"There are three types of information captured in this worksheet."]
[null,"Exchange Rate, GDP, Revenue, and International Reserves"]
[]
[]
[null,"Exchange Rate"]
[null,"Average ",null,null,"Monthly Change"]
[]
[null,{"$f":"Input_2!$E$7+1","v":2025},{"$f":"B9+1","v":2026},null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[]
[null,null,null,null,null,1,{"$f":"F11+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"B32","v":5.0260810217910512E-2},{"$f":"C32","v":4.8811735941320489E-2},null,{"$f":"'Input_1_(From_MTDS)'!$F$192","v":"USD"},{"$f":"((1+$B12)^(F$11/12))-1","v":4.0949049727478926E-3},{"$f":"((1+$B12)^(G$11/12))-1","v":8.2065781922313619E-3},1.2335088322827925E-2,1.6480504310087962E-2,2.0642895381888682E-2,2.4822331049587643E-2,2.9018881109185601E-2,3.3232615642490915E-2,3.7463605018290602E-2,4.171191989352474E-2,4.5977631214467518E-2,5.0260810217910512E-2,{"$f":"((1+$C12)^((R$11-12)/12))-1","v":3.9793837448278691E-3},{"$f":"((1+$C12)^((S$11-12)/12))-1","v":7.9746029846445854E-3},1.1985720734961181E-2,1.6012800262051874E-2,2.0055905083951719E-2,2.4115098971458693E-2,2.8190445949138443E-2,3.2282010296335928E-2,3.6389856548187494E-2,4.0514049496640059E-2,4.4654654191472076E-2,4.8811735941320489E-2]
[null,{"$f":"B33","v":0},0,null,{"$f":"'Input_1_(From_MTDS)'!F$193","v":"EUR"},{"$f":"((1+$B13)^(F$11/12))-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"((1+$C13)^((R$11-12)/12))-1","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B34","v":0},0,null,{"$f":"'Input_1_(From_MTDS)'!F$194","v":"JPY"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B35","v":0},0,null,{"$f":"'Input_1_(From_MTDS)'!F$195","v":"CNY"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"Input_2!$E$7","v":2024},{"$f":"B18+1","v":2025},{"$f":"C18+1","v":2026},null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,{"$f":"C18","v":2025},{"$f":"AE18+1","v":2026},{"$f":"AF18+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,1,{"$f":"F20+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"B41","v":15},{"$f":"B21*(1+$B12)","v":15.753912153268658},{"$f":"C21*(1+$C12)","v":16.522887953336767},{"$f":"'Input_1_(From_MTDS)'!$F$192","v":"USD"},{"$f":"$B21*(1+F12)","v":15.061423574591219},15.12309867288347,15.185026324842418,15.247207564651319,15.309643430728331,15.372334965743814,15.435283216637783,15.498489234637363,15.561954075274359,15.625678798402872,15.689664468217012,15.753912153268658,{"$f":"$C21*(1+R12)","v":15.816603015208822},15.879543348145942,15.942734144820847,16.006176401924861,16.069871120115529,16.133819304032397,16.198021962312854,16.262480107608049,16.327194756598853,16.392166930011904,16.457397652635699,16.522887953336767,{"$f":"'Input_1_(From_MTDS)'!$F$192","v":"USD"},{"$f":"C21","v":15.753912153268658},{"$f":"D21","v":16.522887953336767},{"$f":"AG41","v":17.321116215570189},{"$f":"AH41","v":18.194242943756628},19.130734912657903,20.172706573291169,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129,21.271430101875129]
[null,{"$f":"B42","v":15.576323987538942},{"$f":"B22*(1+$B13)","v":15.576323987538942},{"$f":"C22*(1+$C13)","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!$F$193","v":"EUR"},{"$f":"$B22*(1+F13)","v":15.576323987538942},15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,{"$f":"$C22*(1+R13)","v":15.576323987538942},15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,{"$f":"'Input_1_(From_MTDS)'!$F$193","v":"EUR"},{"$f":"C22","v":15.576323987538942},15.576323987538942,{"$f":"AG42","v":15.576323987538942},15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942]
[null,9.5671502329601088E-2,{"$f":"B23*(1+$B14)","v":9.5671502329601088E-2},{"$f":"C23*(1+$C14)","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!$F$194","v":"JPY"},{"$f":"$B23*(1+F14)","v":9.5671502329601088E-2},9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,{"$f":"$C23*(1+R14)","v":9.5671502329601088E-2},9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,{"$f":"'Input_1_(From_MTDS)'!$F$194","v":"JPY"},9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2]
[null,2.0555829633284,{"$f":"B24*(1+$B15)","v":2.0555829633284},{"$f":"C24*(1+$C15)","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!$F$195","v":"CNY"},{"$f":"$B24*(1+F15)","v":2.0555829633284},2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,{"$f":"$C24*(1+R15)","v":2.0555829633284},2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,{"$f":"'Input_1_(From_MTDS)'!$F$195","v":"CNY"},2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284]
[]
[]
[null,"End of Period",null,null,"Monthly Change"]
[]
[null,{"$f":"Input_2!$E$7+1","v":2025},{"$f":"B29+1","v":2026},null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[]
[null,null,null,null,null,1,{"$f":"F31+1","v":2},{"$f":"G31+1","v":3},{"$f":"H31+1","v":4},{"$f":"I31+1","v":5},{"$f":"J31+1","v":6},{"$f":"K31+1","v":7},{"$f":"L31+1","v":8},{"$f":"M31+1","v":9},{"$f":"N31+1","v":10},{"$f":"O31+1","v":11},{"$f":"P31+1","v":12},{"$f":"Q31+1","v":13},{"$f":"R31+1","v":14},{"$f":"S31+1","v":15},{"$f":"T31+1","v":16},{"$f":"U31+1","v":17},{"$f":"V31+1","v":18},{"$f":"W31+1","v":19},{"$f":"X31+1","v":20},{"$f":"Y31+1","v":21},{"$f":"Z31+1","v":22},{"$f":"AA31+1","v":23},{"$f":"AB31+1","v":24}]
[null,{"$f":"'Input_1_(From_MTDS)'!$H$192/'Input_1_(From_MTDS)'!$G$192-1","v":5.0260810217910512E-2},{"$f":"'Input_1_(From_MTDS)'!$I$192/'Input_1_(From_MTDS)'!$H$192-1","v":4.8811735941320489E-2},null,{"$f":"'Input_1_(From_MTDS)'!$F$192","v":"USD"},{"$f":"((1+$B32)^(F$11/12))-1","v":4.0949049727478926E-3},{"$f":"((1+$B32)^(G$11/12))-1","v":8.2065781922313619E-3},1.2335088322827925E-2,1.6480504310087962E-2,2.0642895381888682E-2,2.4822331049587643E-2,2.9018881109185601E-2,3.3232615642490915E-2,3.7463605018290602E-2,4.171191989352474E-2,4.5977631214467518E-2,5.0260810217910512E-2,{"$f":"((1+$C32)^((R$11-12)/12))-1","v":3.9793837448278691E-3},{"$f":"((1+$C32)^((S$11-12)/12))-1","v":7.9746029846445854E-3},1.1985720734961181E-2,1.6012800262051874E-2,2.0055905083951719E-2,2.4115098971458693E-2,2.8190445949138443E-2,3.2282010296335928E-2,3.6389856548187494E-2,4.0514049496640059E-2,4.4654654191472076E-2,4.8811735941320489E-2]
[null,{"$f":"HLOOKUP(B$9,'Input_1_(From_MTDS)'!$G$190:$R$197,4,FALSE)/HLOOKUP(B$9-1,'Input_1_(From_MTDS)'!$G$190:$R$197,4,FALSE)-1","v":0},{"$f":"HLOOKUP(C$9,'Input_1_(From_MTDS)'!$G$190:$R$197,4,FALSE)/HLOOKUP(C$9-1,'Input_1_(From_MTDS)'!$G$190:$R$197,4,FALSE)-1","v":0},null,{"$f":"'Input_1_(From_MTDS)'!F$193","v":"EUR"},{"$f":"((1+$B33)^(F$11/12))-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"((1+$C33)^((R$11-12)/12))-1","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"HLOOKUP(B$9,'Input_1_(From_MTDS)'!$G$190:$R$197,5,FALSE)/HLOOKUP(B$9-1,'Input_1_(From_MTDS)'!$G$190:$R$197,5,FALSE)-1","v":0},{"$f":"HLOOKUP(C$9,'Input_1_(From_MTDS)'!$G$190:$R$197,4,FALSE)/HLOOKUP(C$9-1,'Input_1_(From_MTDS)'!$G$190:$R$197,4,FALSE)-1","v":0},null,{"$f":"'Input_1_(From_MTDS)'!F$194","v":"JPY"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"HLOOKUP(B$9,'Input_1_(From_MTDS)'!$G$190:$R$197,6,FALSE)/HLOOKUP(B$9-1,'Input_1_(From_MTDS)'!$G$190:$R$197,6,FALSE)-1","v":0},{"$f":"HLOOKUP(C$9,'Input_1_(From_MTDS)'!$G$190:$R$197,4,FALSE)/HLOOKUP(C$9-1,'Input_1_(From_MTDS)'!$G$190:$R$197,4,FALSE)-1","v":0},null,{"$f":"'Input_1_(From_MTDS)'!F$195","v":"CNY"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"Input_2!$E$7","v":2024},{"$f":"B38+1","v":2025},{"$f":"C38+1","v":2026},null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,{"$f":"C38","v":2025},{"$f":"AE38+1","v":2026},{"$f":"AF38+1","v":2027},{"$f":"AG38+1","v":2028},{"$f":"AH38+1","v":2029},{"$f":"AI38+1","v":2030},{"$f":"AJ38+1","v":2031},{"$f":"AK38+1","v":2032},{"$f":"AL38+1","v":2033},{"$f":"AM38+1","v":2034},{"$f":"AN38+1","v":2035},{"$f":"AO38+1","v":2036},{"$f":"AP38+1","v":2037},{"$f":"AQ38+1","v":2038},{"$f":"AR38+1","v":2039},{"$f":"AS38+1","v":2040},{"$f":"AT38+1","v":2041},{"$f":"AU38+1","v":2042},{"$f":"AV38+1","v":2043},{"$f":"AW38+1","v":2044},{"$f":"AX38+1","v":2045},{"$f":"AY38+1","v":2046},{"$f":"AZ38+1","v":2047},{"$f":"BA38+1","v":2048},{"$f":"BB38+1","v":2049},{"$f":"BC38+1","v":2050},{"$f":"BD38+1","v":2051},{"$f":"BE38+1","v":2052},{"$f":"BF38+1","v":2053},{"$f":"BG38+1","v":2054},{"$f":"BH38+1","v":2055},{"$f":"BI38+1","v":2056},{"$f":"BJ38+1","v":2057},{"$f":"BK38+1","v":2058},{"$f":"BL38+1","v":2059},{"$f":"BM38+1","v":2060},{"$f":"BN38+1","v":2061},{"$f":"BO38+1","v":2062},{"$f":"BP38+1","v":2063},{"$f":"BQ38+1","v":2064},{"$f":"BR38+1","v":2065},{"$f":"BS38+1","v":2066},{"$f":"BT38+1","v":2067},{"$f":"BU38+1","v":2068},{"$f":"BV38+1","v":2069},{"$f":"BW38+1","v":2070},{"$f":"BX38+1","v":2071},{"$f":"BY38+1","v":2072},{"$f":"BZ38+1","v":2073},{"$f":"CA38+1","v":2074}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,null,null,null,1,{"$f":"F40+1","v":2},{"$f":"G40+1","v":3},{"$f":"H40+1","v":4},{"$f":"I40+1","v":5},{"$f":"J40+1","v":6},{"$f":"K40+1","v":7},{"$f":"L40+1","v":8},{"$f":"M40+1","v":9},{"$f":"N40+1","v":10},{"$f":"O40+1","v":11},{"$f":"P40+1","v":12},{"$f":"Q40+1","v":13},{"$f":"R40+1","v":14},{"$f":"S40+1","v":15},{"$f":"T40+1","v":16},{"$f":"U40+1","v":17},{"$f":"V40+1","v":18},{"$f":"W40+1","v":19},{"$f":"X40+1","v":20},{"$f":"Y40+1","v":21},{"$f":"Z40+1","v":22},{"$f":"AA40+1","v":23},{"$f":"AB40+1","v":24}]
[null,{"$f":"HLOOKUP(B$18,'Input_1_(From_MTDS)'!$G$190:$R$197,3,FALSE)","v":15},{"$f":"B41*(1+$B32)","v":15.753912153268658},{"$f":"C41*(1+$C32)","v":16.522887953336767},{"$f":"'Input_1_(From_MTDS)'!$F$192","v":"USD"},{"$f":"$B41*(1+F32)","v":15.061423574591219},15.12309867288347,15.185026324842418,15.247207564651319,15.309643430728331,15.372334965743814,15.435283216637783,15.498489234637363,15.561954075274359,15.625678798402872,15.689664468217012,15.753912153268658,{"$f":"$C41*(1+R32)","v":15.816603015208822},15.879543348145942,15.942734144820847,16.006176401924861,16.069871120115529,16.133819304032397,16.198021962312854,16.262480107608049,16.327194756598853,16.392166930011904,16.457397652635699,16.522887953336767,{"$f":"'Input_1_(From_MTDS)'!$F$192","v":"USD"},{"$f":"C41","v":15.753912153268658},{"$f":"D41","v":16.522887953336767},{"$f":"'Input_1_(From_MTDS)'!J$192","v":17.321116215570189},{"$f":"'Input_1_(From_MTDS)'!K$192","v":18.194242943756628},{"$f":"'Input_1_(From_MTDS)'!L$192","v":19.130734912657903},{"$f":"'Input_1_(From_MTDS)'!M$192","v":20.172706573291169},{"$f":"'Input_1_(From_MTDS)'!N$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!O$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!P$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!Q$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!R$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!S$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!T$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!U$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!V$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!W$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!X$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!Y$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!Z$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AA$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AB$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AC$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AD$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AE$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AF$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AG$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AH$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AI$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AJ$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AK$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AL$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AM$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AN$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AO$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AP$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AQ$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AR$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AS$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AT$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AU$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AV$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AW$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AX$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AY$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!AZ$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!BA$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!BB$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!BC$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!BD$192","v":21.271430101875129},{"$f":"'Input_1_(From_MTDS)'!BE$192","v":21.271430101875129}]
[null,{"$f":"HLOOKUP(B$18,'Input_1_(From_MTDS)'!$G$190:$R$197,4,FALSE)","v":15.576323987538942},{"$f":"B42*(1+$B33)","v":15.576323987538942},{"$f":"C42*(1+$C33)","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!$F$193","v":"EUR"},{"$f":"$B42*(1+F33)","v":15.576323987538942},15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,{"$f":"$C42*(1+R33)","v":15.576323987538942},15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,15.576323987538942,{"$f":"'Input_1_(From_MTDS)'!$F$193","v":"EUR"},{"$f":"C42","v":15.576323987538942},{"$f":"D42","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!J$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!K$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!L$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!M$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!N$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!O$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!P$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!Q$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!R$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!S$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!T$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!U$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!V$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!W$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!X$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!Y$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!Z$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AA$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AB$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AC$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AD$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AE$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AF$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AG$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AH$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AI$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AJ$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AK$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AL$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AM$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AN$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AO$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AP$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AQ$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AR$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AS$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AT$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AU$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AV$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AW$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AX$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AY$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!AZ$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!BA$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!BB$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!BC$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!BD$193","v":15.576323987538942},{"$f":"'Input_1_(From_MTDS)'!BE$193","v":15.576323987538942}]
[null,{"$f":"HLOOKUP(B$18,'Input_1_(From_MTDS)'!$G$190:$R$197,5,FALSE)","v":9.5671502329601088E-2},{"$f":"B43*(1+$B34)","v":9.5671502329601088E-2},{"$f":"C43*(1+$C34)","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!$F$194","v":"JPY"},{"$f":"$B43*(1+F34)","v":9.5671502329601088E-2},9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,{"$f":"$C43*(1+R34)","v":9.5671502329601088E-2},9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,9.5671502329601088E-2,{"$f":"'Input_1_(From_MTDS)'!$F$194","v":"JPY"},9.5671502329601088E-2,9.5671502329601088E-2,{"$f":"'Input_1_(From_MTDS)'!J$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!K$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!L$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!M$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!N$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!O$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!P$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!Q$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!R$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!S$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!T$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!U$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!V$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!W$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!X$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!Y$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!Z$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AA$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AB$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AC$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AD$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AE$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AF$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AG$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AH$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AI$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AJ$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AK$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AL$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AM$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AN$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AO$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AP$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AQ$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AR$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AS$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AT$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AU$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AV$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AW$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AX$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AY$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!AZ$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!BA$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!BB$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!BC$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!BD$194","v":9.5671502329601088E-2},{"$f":"'Input_1_(From_MTDS)'!BE$194","v":9.5671502329601088E-2}]
[null,{"$f":"HLOOKUP(B$18,'Input_1_(From_MTDS)'!$G$190:$R$197,6,FALSE)","v":2.0555829633284},{"$f":"B44*(1+$B35)","v":2.0555829633284},{"$f":"C44*(1+$C35)","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!$F$195","v":"CNY"},{"$f":"$B44*(1+F35)","v":2.0555829633284},2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,{"$f":"$C44*(1+R35)","v":2.0555829633284},2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,2.0555829633284,{"$f":"'Input_1_(From_MTDS)'!$F$195","v":"CNY"},2.0555829633284,2.0555829633284,{"$f":"'Input_1_(From_MTDS)'!J$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!K$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!L$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!M$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!N$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!O$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!P$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!Q$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!R$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!S$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!T$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!U$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!V$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!W$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!X$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!Y$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!Z$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AA$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AB$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AC$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AD$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AE$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AF$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AG$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AH$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AI$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AJ$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AK$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AL$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AM$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AN$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AO$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AP$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AQ$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AR$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AS$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AT$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AU$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AV$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AW$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AX$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AY$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!AZ$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!BA$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!BB$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!BC$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!BD$195","v":2.0555829633284},{"$f":"'Input_1_(From_MTDS)'!BE$195","v":2.0555829633284}]
[]
[]
[]
[null,"GDP"]
[null,{"$f":"\"in millions of \"&Input_2!$E$11","v":"in millions of UTP"}]
[null,{"$f":"Input_2!$E$7","v":2024},{"$f":"B50+1","v":2025},{"$f":"C50+1","v":2026}]
[null,{"$f":"HLOOKUP(B$50,'Input_1_(From_MTDS)'!$G$155:$Q$162,8,FALSE)","v":62162.16216216216},{"$f":"HLOOKUP(C$50,'Input_1_(From_MTDS)'!$G$155:$Q$162,8,FALSE)","v":72972.972972972973},{"$f":"HLOOKUP(D$50,'Input_1_(From_MTDS)'!$G$155:$Q$162,8,FALSE)","v":86486.486486486479}]
[]
[]
[null,"Revenue"]
[null,{"$f":"\"in millions of \"&Input_2!$E$11","v":"in millions of UTP"}]
[null,{"$f":"Input_2!$E$7","v":2024},{"$f":"B56+1","v":2025},{"$f":"C56+1","v":2026},null,null,null,{"$f":"B56+1","v":2025},{"$f":"C56+1","v":2026}]
[null,{"$f":"HLOOKUP(B$56,'Input_1_(From_MTDS)'!$G$164:$Q$174,2,FALSE)","v":11351.351351351352},{"$f":"IF(H57>0,H57,HLOOKUP(C$56,'Input_1_(From_MTDS)'!$G$164:$Q$174,2,FALSE))","v":12530.338123026357},{"$f":"IF(I57>0,I57,HLOOKUP(D$56,'Input_1_(From_MTDS)'!$G$164:$Q$174,2,FALSE))","v":15930.758313311097},null,"From GFN worksheet",null,{"$f":"SUM(GFN!$J$7:$U$7)","v":12530.338123026357},{"$f":"SUM(GFN!$V$7:$AG$7)","v":15930.758313311097}]
[]
[]
[null,"International Reserves"]
[null,{"$f":"'Input_1_(From_MTDS)'!$F$161","v":"International reserves (USD million)"}]
[null,{"$f":"Input_2!$E$7","v":2024},{"$f":"B62+1","v":2025},{"$f":"C62+1","v":2026}]
[null,{"$f":"HLOOKUP(B$62,'Input_1_(From_MTDS)'!$G$155:$Q$162,7,FALSE)","v":2432.4324324324325},{"$f":"HLOOKUP(C$62,'Input_1_(From_MTDS)'!$G$155:$Q$162,7,FALSE)","v":2702.7027027027025},{"$f":"HLOOKUP(D$62,'Input_1_(From_MTDS)'!$G$155:$Q$162,7,FALSE)","v":3243.2432432432429}]

{"sheet":"Auction Calendar","index":15,"n_rows":80,"n_cols":7,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Baseline Scenario"]
[]
[null,null,"Auction Calendar"]
[null,null,null,"Q1","Q2","Q3","Q4"]
[null,null,{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"SUM('Auction Design'!$J5:$L5)","v":696.22022686407036},{"$f":"SUM('Auction Design'!$M5:$O5)","v":696.22022686407036},{"$f":"SUM('Auction Design'!$P5:$R5)","v":696.22022686407036},{"$f":"SUM('Auction Design'!$S5:$U5)","v":696.22022686407036}]
[null,null,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"SUM('Auction Design'!$J6:$L6)","v":348.11011343203518},{"$f":"SUM('Auction Design'!$M6:$O6)","v":348.11011343203518},{"$f":"SUM('Auction Design'!$P6:$R6)","v":348.11011343203518},{"$f":"SUM('Auction Design'!$S6:$U6)","v":348.11011343203518}]
[null,null,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"SUM('Auction Design'!$J7:$L7)","v":348.11011343203518},{"$f":"SUM('Auction Design'!$M7:$O7)","v":348.11011343203518},{"$f":"SUM('Auction Design'!$P7:$R7)","v":348.11011343203518},{"$f":"SUM('Auction Design'!$S7:$U7)","v":348.11011343203518}]
[null,null,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"SUM('Auction Design'!$J8:$L8)","v":116.03670447734505},{"$f":"SUM('Auction Design'!$M8:$O8)","v":232.07340895469011},{"$f":"SUM('Auction Design'!$P8:$R8)","v":116.03670447734505},{"$f":"SUM('Auction Design'!$S8:$U8)","v":232.07340895469011}]
[null,null,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"SUM('Auction Design'!$J9:$L9)","v":232.07340895469011},{"$f":"SUM('Auction Design'!$M9:$O9)","v":116.03670447734505},{"$f":"SUM('Auction Design'!$P9:$R9)","v":232.07340895469011},{"$f":"SUM('Auction Design'!$S9:$U9)","v":116.03670447734505}]
[null,null,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"SUM('Auction Design'!$J10:$L10)","v":174.05505671601759},{"$f":"SUM('Auction Design'!$M10:$O10)","v":348.11011343203518},{"$f":"SUM('Auction Design'!$P10:$R10)","v":174.05505671601759},{"$f":"SUM('Auction Design'!$S10:$U10)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"SUM('Auction Design'!$J11:$L11)","v":174.05505671601759},{"$f":"SUM('Auction Design'!$M11:$O11)","v":174.05505671601759},{"$f":"SUM('Auction Design'!$P11:$R11)","v":0},{"$f":"SUM('Auction Design'!$S11:$U11)","v":348.11011343203518}]
[null,null,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"SUM('Auction Design'!$J12:$L12)","v":348.11011343203518},{"$f":"SUM('Auction Design'!$M12:$O12)","v":348.11011343203518},{"$f":"SUM('Auction Design'!$P12:$R12)","v":348.11011343203518},{"$f":"SUM('Auction Design'!$S12:$U12)","v":348.11011343203518}]
[null,null,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"SUM('Auction Design'!$J13:$L13)","v":0},{"$f":"SUM('Auction Design'!$M13:$O13)","v":0},{"$f":"SUM('Auction Design'!$P13:$R13)","v":0},{"$f":"SUM('Auction Design'!$S13:$U13)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"SUM('Auction Design'!$J14:$L14)","v":0},{"$f":"SUM('Auction Design'!$M14:$O14)","v":0},{"$f":"SUM('Auction Design'!$P14:$R14)","v":0},{"$f":"SUM('Auction Design'!$S14:$U14)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"SUM('Auction Design'!$J15:$L15)","v":0},{"$f":"SUM('Auction Design'!$M15:$O15)","v":0},{"$f":"SUM('Auction Design'!$P15:$R15)","v":0},{"$f":"SUM('Auction Design'!$S15:$U15)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"SUM('Auction Design'!$J16:$L16)","v":0},{"$f":"SUM('Auction Design'!$M16:$O16)","v":0},{"$f":"SUM('Auction Design'!$P16:$R16)","v":0},{"$f":"SUM('Auction Design'!$S16:$U16)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"SUM('Auction Design'!$J17:$L17)","v":0},{"$f":"SUM('Auction Design'!$M17:$O17)","v":0},{"$f":"SUM('Auction Design'!$P17:$R17)","v":0},{"$f":"SUM('Auction Design'!$S17:$U17)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"SUM('Auction Design'!$J18:$L18)","v":0},{"$f":"SUM('Auction Design'!$M18:$O18)","v":0},{"$f":"SUM('Auction Design'!$P18:$R18)","v":0},{"$f":"SUM('Auction Design'!$S18:$U18)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"SUM('Auction Design'!$J19:$L19)","v":0},{"$f":"SUM('Auction Design'!$M19:$O19)","v":0},{"$f":"SUM('Auction Design'!$P19:$R19)","v":0},{"$f":"SUM('Auction Design'!$S19:$U19)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"SUM('Auction Design'!$J20:$L20)","v":0},{"$f":"SUM('Auction Design'!$M20:$O20)","v":0},{"$f":"SUM('Auction Design'!$P20:$R20)","v":0},{"$f":"SUM('Auction Design'!$S20:$U20)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"SUM('Auction Design'!$J21:$L21)","v":0},{"$f":"SUM('Auction Design'!$M21:$O21)","v":0},{"$f":"SUM('Auction Design'!$P21:$R21)","v":0},{"$f":"SUM('Auction Design'!$S21:$U21)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"SUM('Auction Design'!$J22:$L22)","v":0},{"$f":"SUM('Auction Design'!$M22:$O22)","v":0},{"$f":"SUM('Auction Design'!$P22:$R22)","v":0},{"$f":"SUM('Auction Design'!$S22:$U22)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"SUM('Auction Design'!$J23:$L23)","v":0},{"$f":"SUM('Auction Design'!$M23:$O23)","v":0},{"$f":"SUM('Auction Design'!$P23:$R23)","v":0},{"$f":"SUM('Auction Design'!$S23:$U23)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"SUM('Auction Design'!$J24:$L24)","v":0},{"$f":"SUM('Auction Design'!$M24:$O24)","v":0},{"$f":"SUM('Auction Design'!$P24:$R24)","v":0},{"$f":"SUM('Auction Design'!$S24:$U24)","v":0}]
[null,null,"CHECK",null,null,null,{"$f":"SUM('Auction Design'!AL5:AL24)-SUM(D6:G25)","v":0}]
[]
[]
[null,null,"Alternative Scenario"]
[]
[null,null,"Auction Calendar"]
[null,null,null,"Q1","Q2","Q3","Q4"]
[null,null,{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"SUM('Auction Design'!$J39:$L39)","v":400},{"$f":"SUM('Auction Design'!$M39:$O39)","v":400},{"$f":"SUM('Auction Design'!$P39:$R39)","v":400},{"$f":"SUM('Auction Design'!$S39:$U39)","v":750}]
[null,null,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"SUM('Auction Design'!$J40:$L40)","v":400},{"$f":"SUM('Auction Design'!$M40:$O40)","v":400},{"$f":"SUM('Auction Design'!$P40:$R40)","v":450},{"$f":"SUM('Auction Design'!$S40:$U40)","v":550}]
[null,null,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"SUM('Auction Design'!$J41:$L41)","v":400},{"$f":"SUM('Auction Design'!$M41:$O41)","v":350},{"$f":"SUM('Auction Design'!$P41:$R41)","v":450},{"$f":"SUM('Auction Design'!$S41:$U41)","v":600}]
[null,null,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"SUM('Auction Design'!$J42:$L42)","v":200},{"$f":"SUM('Auction Design'!$M42:$O42)","v":400},{"$f":"SUM('Auction Design'!$P42:$R42)","v":200},{"$f":"SUM('Auction Design'!$S42:$U42)","v":200}]
[null,null,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"SUM('Auction Design'!$J43:$L43)","v":200},{"$f":"SUM('Auction Design'!$M43:$O43)","v":200},{"$f":"SUM('Auction Design'!$P43:$R43)","v":400},{"$f":"SUM('Auction Design'!$S43:$U43)","v":200}]
[null,null,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"SUM('Auction Design'!$J44:$L44)","v":200},{"$f":"SUM('Auction Design'!$M44:$O44)","v":200},{"$f":"SUM('Auction Design'!$P44:$R44)","v":200},{"$f":"SUM('Auction Design'!$S44:$U44)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"SUM('Auction Design'!$J45:$L45)","v":200},{"$f":"SUM('Auction Design'!$M45:$O45)","v":200},{"$f":"SUM('Auction Design'!$P45:$R45)","v":0},{"$f":"SUM('Auction Design'!$S45:$U45)","v":200}]
[null,null,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"SUM('Auction Design'!$J46:$L46)","v":150},{"$f":"SUM('Auction Design'!$M46:$O46)","v":0},{"$f":"SUM('Auction Design'!$P46:$R46)","v":150},{"$f":"SUM('Auction Design'!$S46:$U46)","v":150}]
[null,null,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"SUM('Auction Design'!$J47:$L47)","v":0},{"$f":"SUM('Auction Design'!$M47:$O47)","v":0},{"$f":"SUM('Auction Design'!$P47:$R47)","v":0},{"$f":"SUM('Auction Design'!$S47:$U47)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"SUM('Auction Design'!$J48:$L48)","v":0},{"$f":"SUM('Auction Design'!$M48:$O48)","v":0},{"$f":"SUM('Auction Design'!$P48:$R48)","v":0},{"$f":"SUM('Auction Design'!$S48:$U48)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"SUM('Auction Design'!$J49:$L49)","v":0},{"$f":"SUM('Auction Design'!$M49:$O49)","v":0},{"$f":"SUM('Auction Design'!$P49:$R49)","v":0},{"$f":"SUM('Auction Design'!$S49:$U49)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"SUM('Auction Design'!$J50:$L50)","v":0},{"$f":"SUM('Auction Design'!$M50:$O50)","v":0},{"$f":"SUM('Auction Design'!$P50:$R50)","v":0},{"$f":"SUM('Auction Design'!$S50:$U50)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"SUM('Auction Design'!$J51:$L51)","v":0},{"$f":"SUM('Auction Design'!$M51:$O51)","v":0},{"$f":"SUM('Auction Design'!$P51:$R51)","v":0},{"$f":"SUM('Auction Design'!$S51:$U51)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"SUM('Auction Design'!$J52:$L52)","v":0},{"$f":"SUM('Auction Design'!$M52:$O52)","v":0},{"$f":"SUM('Auction Design'!$P52:$R52)","v":0},{"$f":"SUM('Auction Design'!$S52:$U52)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"SUM('Auction Design'!$J53:$L53)","v":0},{"$f":"SUM('Auction Design'!$M53:$O53)","v":0},{"$f":"SUM('Auction Design'!$P53:$R53)","v":0},{"$f":"SUM('Auction Design'!$S53:$U53)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"SUM('Auction Design'!$J54:$L54)","v":0},{"$f":"SUM('Auction Design'!$M54:$O54)","v":0},{"$f":"SUM('Auction Design'!$P54:$R54)","v":0},{"$f":"SUM('Auction Design'!$S54:$U54)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"SUM('Auction Design'!$J55:$L55)","v":0},{"$f":"SUM('Auction Design'!$M55:$O55)","v":0},{"$f":"SUM('Auction Design'!$P55:$R55)","v":0},{"$f":"SUM('Auction Design'!$S55:$U55)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"SUM('Auction Design'!$J56:$L56)","v":0},{"$f":"SUM('Auction Design'!$M56:$O56)","v":0},{"$f":"SUM('Auction Design'!$P56:$R56)","v":0},{"$f":"SUM('Auction Design'!$S56:$U56)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"SUM('Auction Design'!$J57:$L57)","v":0},{"$f":"SUM('Auction Design'!$M57:$O57)","v":0},{"$f":"SUM('Auction Design'!$P57:$R57)","v":0},{"$f":"SUM('Auction Design'!$S57:$U57)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"SUM('Auction Design'!$J58:$L58)","v":0},{"$f":"SUM('Auction Design'!$M58:$O58)","v":0},{"$f":"SUM('Auction Design'!$P58:$R58)","v":0},{"$f":"SUM('Auction Design'!$S58:$U58)","v":0}]
[null,null,"CHECK",null,null,null,{"$f":"SUM('Auction Design'!AL39:AL58)-SUM(D33:G52)","v":0}]
[]
[]
[null,null,"MTDS Based"]
[]
[null,null,"Auction Calendar"]
[null,null,null,"Q1","Q2","Q3","Q4"]
[null,null,{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"SUM('Default MTDS Based'!$L26:$N26)","v":696.22022686407036},{"$f":"SUM('Default MTDS Based'!$O26:$Q26)","v":696.22022686407036},{"$f":"SUM('Default MTDS Based'!$R26:$T26)","v":696.22022686407036},{"$f":"SUM('Default MTDS Based'!$U26:$W26)","v":696.22022686407036}]
[null,null,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"SUM('Default MTDS Based'!$L27:$N27)","v":348.11011343203518},{"$f":"SUM('Default MTDS Based'!$O27:$Q27)","v":348.11011343203518},{"$f":"SUM('Default MTDS Based'!$R27:$T27)","v":348.11011343203518},{"$f":"SUM('Default MTDS Based'!$U27:$W27)","v":348.11011343203518}]
[null,null,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"SUM('Default MTDS Based'!$L28:$N28)","v":348.11011343203518},{"$f":"SUM('Default MTDS Based'!$O28:$Q28)","v":348.11011343203518},{"$f":"SUM('Default MTDS Based'!$R28:$T28)","v":348.11011343203518},{"$f":"SUM('Default MTDS Based'!$U28:$W28)","v":348.11011343203518}]
[null,null,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"SUM('Default MTDS Based'!$L29:$N29)","v":116.03670447734505},{"$f":"SUM('Default MTDS Based'!$O29:$Q29)","v":232.07340895469011},{"$f":"SUM('Default MTDS Based'!$R29:$T29)","v":116.03670447734505},{"$f":"SUM('Default MTDS Based'!$U29:$W29)","v":232.07340895469011}]
[null,null,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"SUM('Default MTDS Based'!$L30:$N30)","v":232.07340895469011},{"$f":"SUM('Default MTDS Based'!$O30:$Q30)","v":116.03670447734505},{"$f":"SUM('Default MTDS Based'!$R30:$T30)","v":232.07340895469011},{"$f":"SUM('Default MTDS Based'!$U30:$W30)","v":116.03670447734505}]
[null,null,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"SUM('Default MTDS Based'!$L31:$N31)","v":174.05505671601759},{"$f":"SUM('Default MTDS Based'!$O31:$Q31)","v":348.11011343203518},{"$f":"SUM('Default MTDS Based'!$R31:$T31)","v":174.05505671601759},{"$f":"SUM('Default MTDS Based'!$U31:$W31)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"SUM('Default MTDS Based'!$L32:$N32)","v":174.05505671601759},{"$f":"SUM('Default MTDS Based'!$O32:$Q32)","v":174.05505671601759},{"$f":"SUM('Default MTDS Based'!$R32:$T32)","v":0},{"$f":"SUM('Default MTDS Based'!$U32:$W32)","v":348.11011343203518}]
[null,null,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"SUM('Default MTDS Based'!$L33:$N33)","v":348.11011343203518},{"$f":"SUM('Default MTDS Based'!$O33:$Q33)","v":348.11011343203518},{"$f":"SUM('Default MTDS Based'!$R33:$T33)","v":348.11011343203518},{"$f":"SUM('Default MTDS Based'!$U33:$W33)","v":348.11011343203518}]
[null,null,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"SUM('Default MTDS Based'!$L34:$N34)","v":0},{"$f":"SUM('Default MTDS Based'!$O34:$Q34)","v":0},{"$f":"SUM('Default MTDS Based'!$R34:$T34)","v":0},{"$f":"SUM('Default MTDS Based'!$U34:$W34)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"SUM('Default MTDS Based'!$L35:$N35)","v":0},{"$f":"SUM('Default MTDS Based'!$O35:$Q35)","v":0},{"$f":"SUM('Default MTDS Based'!$R35:$T35)","v":0},{"$f":"SUM('Default MTDS Based'!$U35:$W35)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"SUM('Default MTDS Based'!$L36:$N36)","v":0},{"$f":"SUM('Default MTDS Based'!$O36:$Q36)","v":0},{"$f":"SUM('Default MTDS Based'!$R36:$T36)","v":0},{"$f":"SUM('Default MTDS Based'!$U36:$W36)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"SUM('Default MTDS Based'!$L37:$N37)","v":0},{"$f":"SUM('Default MTDS Based'!$O37:$Q37)","v":0},{"$f":"SUM('Default MTDS Based'!$R37:$T37)","v":0},{"$f":"SUM('Default MTDS Based'!$U37:$W37)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"SUM('Default MTDS Based'!$L38:$N38)","v":0},{"$f":"SUM('Default MTDS Based'!$O38:$Q38)","v":0},{"$f":"SUM('Default MTDS Based'!$R38:$T38)","v":0},{"$f":"SUM('Default MTDS Based'!$U38:$W38)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"SUM('Default MTDS Based'!$L39:$N39)","v":0},{"$f":"SUM('Default MTDS Based'!$O39:$Q39)","v":0},{"$f":"SUM('Default MTDS Based'!$R39:$T39)","v":0},{"$f":"SUM('Default MTDS Based'!$U39:$W39)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"SUM('Default MTDS Based'!$L40:$N40)","v":0},{"$f":"SUM('Default MTDS Based'!$O40:$Q40)","v":0},{"$f":"SUM('Default MTDS Based'!$R40:$T40)","v":0},{"$f":"SUM('Default MTDS Based'!$U40:$W40)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"SUM('Default MTDS Based'!$L41:$N41)","v":0},{"$f":"SUM('Default MTDS Based'!$O41:$Q41)","v":0},{"$f":"SUM('Default MTDS Based'!$R41:$T41)","v":0},{"$f":"SUM('Default MTDS Based'!$U41:$W41)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"SUM('Default MTDS Based'!$L42:$N42)","v":0},{"$f":"SUM('Default MTDS Based'!$O42:$Q42)","v":0},{"$f":"SUM('Default MTDS Based'!$R42:$T42)","v":0},{"$f":"SUM('Default MTDS Based'!$U42:$W42)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"SUM('Default MTDS Based'!$L43:$N43)","v":0},{"$f":"SUM('Default MTDS Based'!$O43:$Q43)","v":0},{"$f":"SUM('Default MTDS Based'!$R43:$T43)","v":0},{"$f":"SUM('Default MTDS Based'!$U43:$W43)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"SUM('Default MTDS Based'!$L44:$N44)","v":0},{"$f":"SUM('Default MTDS Based'!$O44:$Q44)","v":0},{"$f":"SUM('Default MTDS Based'!$R44:$T44)","v":0},{"$f":"SUM('Default MTDS Based'!$U44:$W44)","v":0}]
[null,null,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"SUM('Default MTDS Based'!$L45:$N45)","v":0},{"$f":"SUM('Default MTDS Based'!$O45:$Q45)","v":0},{"$f":"SUM('Default MTDS Based'!$R45:$T45)","v":0},{"$f":"SUM('Default MTDS Based'!$U45:$W45)","v":0}]
[null,null,"CHECK",null,null,null,{"$f":"SUM('Default MTDS Based'!L26:W45)-SUM(D60:G79)","v":0}]

{"sheet":"ADB","index":16,"n_rows":40,"n_cols":7,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,{"$f":"\"Summary: Annual Domestic Borrowing \"&Input_2!$E$7+1","v":"Summary: Annual Domestic Borrowing 2025"}]
[]
[null,null,null,null,"Baseline","Alternative","MTDS"]
[null,null,null,"MTDS AT: Financing",{"$f":"Input_3!E141","v":6962.2022686407036},{"$f":"E5","v":6962.2022686407036},{"$f":"Input_3!E141","v":6962.2022686407036}]
[null,null,null,"Cash: Opening Balance",{"$f":"'Auction Design'!J26","v":100},{"$f":"'Auction Design'!J60","v":100},{"$f":"'Default MTDS Based'!L47","v":100}]
[null,null,null,"Cash: Closing Balance",{"$f":"'Auction Design'!U35","v":-152.37396661689547},{"$f":"'Auction Design'!U69","v":86.76319222714983},{"$f":"'Default MTDS Based'!W56","v":-152.37396661689547}]
[null,null,null,"Cash financing",{"$f":"E6-E7","v":252.37396661689547},{"$f":"F6-F7","v":13.23680777285017},{"$f":"G6-G7","v":252.37396661689547}]
[null,null,null,"Financing met through securities",{"$f":"SUM('Auction Design'!J32:U32)","v":6709.8283020238077},{"$f":"SUM('Auction Design'!J66:U66)","v":6948.9654608678529},{"$f":"SUM('Default MTDS Based'!L53:W53)","v":6709.8283020238077}]
[]
[null,null,null,"Face Value of Issuance",{"$f":"SUM('M2.Baseline'!$E7:$P7)","v":9747.083176096985},{"$f":"SUM('M3.ASC'!$E7:$P7)","v":9200},{"$f":"SUM('M1.MTDS'!$E7:$P7)","v":9747.083176096985}]
[null,null,null,"Cash Proceeds",{"$f":"SUM('M2.Baseline'!$E8:$P8)","v":9620.231914548458},{"$f":"SUM('M3.ASC'!$E8:$P8)","v":9048.3029608678535},{"$f":"SUM('M1.MTDS'!$E8:$P8)","v":9620.231914548458}]
[null,null,null,"T-bills:  Rollover (Face Value)",{"$f":"SUM('M2.Baseline'!$E9:$P9)","v":-2784.8809074562814},{"$f":"SUM('M3.ASC'!$E9:$P9)","v":-2000},{"$f":"SUM('M1.MTDS'!$E9:$P9)","v":-2784.8809074562814}]
[null,null,null,"of which T-bills: Imputed Interest Payments",{"$f":"-(SUMIF('M2.Baseline'!$A$20:$A$39,\"T-bills\",'M2.Baseline'!$C$20:$C$39)-SUMIF('M2.Baseline'!$A$46:$A$65,\"T-bills\",'M2.Baseline'!$C$46:$C$65))","v":-126.85126154852787},{"$f":"-(SUMIF('M3.ASC'!$A$20:$A$39,\"T-bills\",'M3.ASC'!$C$20:$C$39)-SUMIF('M3.ASC'!$A$46:$A$65,\"T-bills\",'M3.ASC'!$C$46:$C$65))","v":-151.69703913214744},{"$f":"-(SUMIF('M1.MTDS'!$A$20:$A$39,\"T-bills\",'M1.MTDS'!$C$20:$C$39)-SUMIF('M1.MTDS'!$A$46:$A$65,\"T-bills\",'M1.MTDS'!$C$46:$C$65))","v":-126.85126154852787}]
[null,null,null,"Bonds: In-Year Interest Payments Issuance",{"$f":"SUM('M2.Baseline'!$E10:$P10)","v":-125.52270506836804},{"$f":"SUM('M3.ASC'!$E10:$P10)","v":-99.337500000000006},{"$f":"SUM('M1.MTDS'!$E10:$P10)","v":-125.52270506836804}]
[]
[null,null,null,"Net Financing (excluding bond interest payments)",{"$f":"E12+E13","v":6835.3510070921766},{"$f":"F12+F13","v":7048.3029608678535},{"$f":"G12+G13","v":6835.3510070921766}]
[null,null,null,"Net Financing (net off debt service payments)",{"$f":"E12+E13+E15","v":6709.8283020238086},{"$f":"F12+F13+F15","v":6948.9654608678538},{"$f":"G12+G13+G15","v":6709.8283020238086}]
[null,null,null,"Shortfall/Surplus",{"$f":"E18-E9","v":0},{"$f":"F18-F9","v":0},{"$f":"G18-G9","v":0}]
[]
[null,null,null,"Projected Financing",{"$f":"E9","v":6709.8283020238077},{"$f":"F9","v":6948.9654608678529},{"$f":"G9","v":6709.8283020238077}]
[null,null,null,"Debt Service Payments: in-year",{"$f":"E13+E15","v":-2910.4036125246494},{"$f":"F13+F15","v":-2099.3375000000001},{"$f":"G13+G15","v":-2910.4036125246494}]
[null,null,null,"Financing required (including for debt service)",{"$f":"E21-E22","v":9620.231914548458},{"$f":"F21-F22","v":9048.3029608678535},{"$f":"G21-G22","v":9620.231914548458}]
[null,null,null,"Financing Raised",{"$f":"E12","v":9620.231914548458},{"$f":"F12","v":9048.3029608678535},{"$f":"G12","v":9620.231914548458}]
[null,null,null,"Difference",{"$f":"E24-E23","v":0},{"$f":"F24-F23","v":0},{"$f":"G24-G23","v":0}]
[null,null,null,"  Cumulative Gap at year-end excluding cash drawdown",{"$f":"'Auction Design'!U35-'Auction Design'!J26","v":-252.37396661689547},{"$f":"'Auction Design'!U69-'Auction Design'!J60","v":-13.23680777285017},{"$f":"'Default MTDS Based'!W56-'Default MTDS Based'!L47","v":-252.37396661689547}]
[]
[null,null,null,"Explained by:"]
[null,null,null,"Difference in GDB between MTDS and ABP",null,null,{"$f":"GFN!AI29","v":0}]
[null,null,null,"T-bills: Imputed Interest Payments",null,null,{"$f":"G14","v":-126.85126154852787}]
[null,null,null,"Bonds: In-Year Interest Payments Issuance",null,null,{"$f":"G15","v":-125.52270506836804}]
[]
[]
[null,null,null,"Memo"]
[null,null,null,"Amount of interest payments are sensitive not only to cost of borrowing and types of instruments but also to timing of issuance"]
[null,null,null,"For example, say if all domestic financing was met through issuance in the first month then interest payments will be higher than if issuance was distributed throughout the year, as shown below."]
[null,null,null,"Issuance at the start of the Year"]
[null,null,null,"T-bills: Imputed Interest Payments",{"$f":"-(SUMIF('M2.Baseline'!$A$20:$A$39,\"T-bills\",'M2.Baseline'!$AE$20:$AE$39)-SUMIF('M2.Baseline'!$A$46:$A$65,\"T-bills\",'M2.Baseline'!$AE$46:$AE$65))","v":-97.651542015767518},{"$f":"-(SUMIF('M3.ASC'!$A$20:$A$39,\"T-bills\",'M3.ASC'!$AE$20:$AE$39)-SUMIF('M3.ASC'!$A$46:$A$65,\"T-bills\",'M3.ASC'!$AE$46:$AE$65))","v":-97.651542015767518},{"$f":"-(SUMIF('M1.MTDS'!$A$20:$A$39,\"T-bills\",'M1.MTDS'!$AE$20:$AE$39)-SUMIF('M1.MTDS'!$A$46:$A$65,\"T-bills\",'M1.MTDS'!$AE$46:$AE$65))","v":-97.651542015767518}]
[null,null,null,"Bonds: In-Year Interest Payments Issuance",{"$f":"-'M13.Baseline_IP2'!C2","v":-236.3145505033371},{"$f":"-'M14.ASC_IP2'!C2","v":-192.8175},{"$f":"-'M12.MTDS_IP2'!C2","v":-236.3145505033371}]
[null,null,null,null,{"$f":"E37+E39+E38","v":-333.96609251910462},{"$f":"F37+F39+F38","v":-290.46904201576751},{"$f":"G37+G39+G38","v":-333.96609251910462}]

{"sheet":"ABP","index":17,"n_rows":58,"n_cols":19,"rows_kept":58,"cut":false,"hidden":false,"merged":[[19,1,25,1],[29,1,35,1],[8,1,14,1],[40,1,46,1]]}
[]
[]
[null,"NO INPUTS REQUIRED. HOWEVER, REQUIRES INPUTS FROM DEFAULT MTDS BASED, FX, AND AUCTION DESIGN WORKSHEETS. "]
[]
[null,null,"Annual Borrowing Plan"]
[]
[null,null,{"$f":"Input_2!$E$11&\" \"&Input_2!$E$12","v":"UTP millions"},{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},null,"Total","Accompanying Publication"]
[null,"A","Gross Foreign Currency Financing"]
[null,"Foreign Currency Source","Total",{"$f":"SUM(D10:D13)","v":580.18352238672514},580.18352238672514,580.18352238672514,580.18352238672514,580.18352238672514,580.18352238672514,580.18352238672514,580.18352238672514,580.18352238672514,{"$f":"SUM(M10:M13)","v":580.18352238672514},580.18352238672514,{"$f":"SUM(O10:O13)","v":580.18352238672514},null,{"$f":"Input_3!$E$137","v":6962.2022686407036}]
[null,null,{"$f":"Input_2!$D$43","v":"Multilateral"},{"$f":"IF(GFN!$G$12=\"Yes\",FX!S35,FX!$P35/12)","v":464.14681790938016},{"$f":"IF(GFN!$G$12=\"Yes\",FX!T35,FX!$P35/12)","v":464.14681790938016},{"$f":"IF(GFN!$G$12=\"Yes\",FX!U35,FX!$P35/12)","v":464.14681790938016},{"$f":"IF(GFN!$G$12=\"Yes\",FX!V35,FX!$P35/12)","v":464.14681790938016},{"$f":"IF(GFN!$G$12=\"Yes\",FX!W35,FX!$P35/12)","v":464.14681790938016},{"$f":"IF(GFN!$G$12=\"Yes\",FX!X35,FX!$P35/12)","v":464.14681790938016},{"$f":"IF(GFN!$G$12=\"Yes\",FX!Y35,FX!$P35/12)","v":464.14681790938016},{"$f":"IF(GFN!$G$12=\"Yes\",FX!Z35,FX!$P35/12)","v":464.14681790938016},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AA35,FX!$P35/12)","v":464.14681790938016},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AB35,FX!$P35/12)","v":464.14681790938016},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AC35,FX!$P35/12)","v":464.14681790938016},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AD35,FX!$P35/12)","v":464.14681790938016},null,{"$f":"SUMIFS(FX!$P$11:$P$30,FX!$O$11:$O$30,$C10)","v":5569.7618149125619},{"$f":"Q10/$Q$9","v":0.79999999999999982}]
[null,null,{"$f":"Input_2!$D$44","v":"Bilateral"},{"$f":"IF(GFN!$G$12=\"Yes\",FX!S36,FX!$P36/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!T36,FX!$P36/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!U36,FX!$P36/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!V36,FX!$P36/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!W36,FX!$P36/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!X36,FX!$P36/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!Y36,FX!$P36/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!Z36,FX!$P36/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AA36,FX!$P36/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AB36,FX!$P36/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AC36,FX!$P36/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AD36,FX!$P36/12)","v":58.01835223867252},null,{"$f":"SUMIFS(FX!$P$11:$P$30,FX!$O$11:$O$30,$C11)","v":696.22022686407024},{"$f":"Q11/$Q$9","v":9.9999999999999978E-2}]
[null,null,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},{"$f":"IF(GFN!$G$12=\"Yes\",FX!S37,FX!$P37/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!T37,FX!$P37/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!U37,FX!$P37/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!V37,FX!$P37/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!W37,FX!$P37/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!X37,FX!$P37/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!Y37,FX!$P37/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!Z37,FX!$P37/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AA37,FX!$P37/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AB37,FX!$P37/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AC37,FX!$P37/12)","v":58.01835223867252},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AD37,FX!$P37/12)","v":58.01835223867252},null,{"$f":"SUMIFS(FX!$P$11:$P$30,FX!$O$11:$O$30,$C12)","v":696.22022686407024},{"$f":"Q12/$Q$9","v":9.9999999999999978E-2}]
[null,null,{"$f":"Input_2!$D$46","v":"International Bond"},{"$f":"IF(GFN!$G$12=\"Yes\",FX!S38,FX!$P38/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!T38,FX!$P38/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!U38,FX!$P38/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!V38,FX!$P38/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!W38,FX!$P38/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!X38,FX!$P38/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!Y38,FX!$P38/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!Z38,FX!$P38/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AA38,FX!$P38/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AB38,FX!$P38/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AC38,FX!$P38/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AD38,FX!$P38/12)","v":0},null,{"$f":"SUMIFS(FX!$P$11:$P$30,FX!$O$11:$O$30,$C13)","v":0},{"$f":"Q13/$Q$9","v":0}]
[null,null,{"$f":"Input_2!$D$47","v":"FX Security"},{"$f":"IF(GFN!$G$12=\"Yes\",FX!S39,FX!$P39/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!T39,FX!$P39/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!U39,FX!$P39/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!V39,FX!$P39/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!W39,FX!$P39/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!X39,FX!$P39/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!Y39,FX!$P39/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!Z39,FX!$P39/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AA39,FX!$P39/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AB39,FX!$P39/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AC39,FX!$P39/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AD39,FX!$P39/12)","v":0},null,{"$f":"SUMIFS(FX!$P$11:$P$30,FX!$O$11:$O$30,$C14)","v":0},{"$f":"Q14/$Q$9","v":0}]
[null,null,{"$f":"Input_2!$D$48","v":"FX Other"},{"$f":"IF(GFN!$G$12=\"Yes\",FX!S40,FX!$P40/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!T40,FX!$P40/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!U40,FX!$P40/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!V40,FX!$P40/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!W40,FX!$P40/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!X40,FX!$P40/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!Y40,FX!$P40/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!Z40,FX!$P40/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AA40,FX!$P40/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AB40,FX!$P40/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AC40,FX!$P40/12)","v":0},{"$f":"IF(GFN!$G$12=\"Yes\",FX!AD40,FX!$P40/12)","v":0},null,{"$f":"SUMIFS(FX!$P$11:$P$30,FX!$O$11:$O$30,$C15)","v":0},0]
[null,null,"Notes: In the absence of monthly data, the selected strategy from the MTDS AT data is applied and evenly distributed across all 12 months."]
[]
[null,null,{"$f":"Input_2!$E$11&\" \"&Input_2!$E$12","v":"UTP millions"},{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},null,"Total","Accompanying Publication"]
[null,"B","Gross Domestic Financing*"]
[null,"Baseline","Total",{"$f":"D21+D22+D23+D24+D25","v":754.23857910274285},{"$f":"E21+E22+E23+E24+E25","v":1102.3486925347779},580.18352238672526,754.23857910274285,754.23857910274285,1102.3486925347779,580.18352238672526,1102.3486925347779,580.18352238672526,754.23857910274285,928.29363581876044,754.23857910274285,null,{"$f":"SUM(D20:O20)","v":9747.083176096985}]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"T-bills\",'M2.Baseline'!E$20:E$39)","v":464.14681790938022},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"T-bills\",'M2.Baseline'!F$20:F$39)","v":464.14681790938022},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"T-bills\",'M2.Baseline'!G$20:G$39)","v":464.14681790938022},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"T-bills\",'M2.Baseline'!H$20:H$39)","v":464.14681790938022},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"T-bills\",'M2.Baseline'!I$20:I$39)","v":464.14681790938022},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"T-bills\",'M2.Baseline'!J$20:J$39)","v":464.14681790938022},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"T-bills\",'M2.Baseline'!K$20:K$39)","v":464.14681790938022},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"T-bills\",'M2.Baseline'!L$20:L$39)","v":464.14681790938022},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"T-bills\",'M2.Baseline'!M$20:M$39)","v":464.14681790938022},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"T-bills\",'M2.Baseline'!N$20:N$39)","v":464.14681790938022},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"T-bills\",'M2.Baseline'!O$20:O$39)","v":464.14681790938022},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"T-bills\",'M2.Baseline'!P$20:P$39)","v":464.14681790938022},null,{"$f":"SUM(D21:O21)","v":5569.7618149125619},"Auction Calendar"]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Bonds\",'M2.Baseline'!E$20:E$39)","v":290.09176119336263},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Bonds\",'M2.Baseline'!F$20:F$39)","v":638.20187462539775},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Bonds\",'M2.Baseline'!G$20:G$39)","v":116.03670447734505},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Bonds\",'M2.Baseline'!H$20:H$39)","v":290.09176119336263},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Bonds\",'M2.Baseline'!I$20:I$39)","v":290.09176119336263},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Bonds\",'M2.Baseline'!J$20:J$39)","v":638.20187462539775},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Bonds\",'M2.Baseline'!K$20:K$39)","v":116.03670447734505},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Bonds\",'M2.Baseline'!L$20:L$39)","v":638.20187462539775},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Bonds\",'M2.Baseline'!M$20:M$39)","v":116.03670447734505},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Bonds\",'M2.Baseline'!N$20:N$39)","v":290.09176119336263},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Bonds\",'M2.Baseline'!O$20:O$39)","v":464.14681790938022},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Bonds\",'M2.Baseline'!P$20:P$39)","v":290.09176119336263},null,{"$f":"SUM(D22:O22)","v":4177.3213611844221},"Auction Calendar"]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Commercial Loan\",'M2.Baseline'!E$20:E$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Commercial Loan\",'M2.Baseline'!F$20:F$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Commercial Loan\",'M2.Baseline'!G$20:G$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Commercial Loan\",'M2.Baseline'!H$20:H$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Commercial Loan\",'M2.Baseline'!I$20:I$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Commercial Loan\",'M2.Baseline'!J$20:J$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Commercial Loan\",'M2.Baseline'!K$20:K$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Commercial Loan\",'M2.Baseline'!L$20:L$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Commercial Loan\",'M2.Baseline'!M$20:M$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Commercial Loan\",'M2.Baseline'!N$20:N$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Commercial Loan\",'M2.Baseline'!O$20:O$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Commercial Loan\",'M2.Baseline'!P$20:P$39)","v":0},null,{"$f":"SUM(D23:O23)","v":0}]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Central Bank\",'M2.Baseline'!E$20:E$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Central Bank\",'M2.Baseline'!F$20:F$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Central Bank\",'M2.Baseline'!G$20:G$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Central Bank\",'M2.Baseline'!H$20:H$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Central Bank\",'M2.Baseline'!I$20:I$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Central Bank\",'M2.Baseline'!J$20:J$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Central Bank\",'M2.Baseline'!K$20:K$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Central Bank\",'M2.Baseline'!L$20:L$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Central Bank\",'M2.Baseline'!M$20:M$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Central Bank\",'M2.Baseline'!N$20:N$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Central Bank\",'M2.Baseline'!O$20:O$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"Central Bank\",'M2.Baseline'!P$20:P$39)","v":0},null,0]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Other\",'M2.Baseline'!E$20:E$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Other\",'M2.Baseline'!F$20:F$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Other\",'M2.Baseline'!G$20:G$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Other\",'M2.Baseline'!H$20:H$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Other\",'M2.Baseline'!I$20:I$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Other\",'M2.Baseline'!J$20:J$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Other\",'M2.Baseline'!K$20:K$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Other\",'M2.Baseline'!L$20:L$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Other\",'M2.Baseline'!M$20:M$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Other\",'M2.Baseline'!N$20:N$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Other\",'M2.Baseline'!O$20:O$39)","v":0},{"$f":"SUMIF('M2.Baseline'!$A$20:$A$39,\"DX Other\",'M2.Baseline'!P$20:P$39)","v":0},null,0]
[null,null,"*Gross Financing = gross face value issuance without netting off in-year rollover; the information corresponds to the auction calendar."]
[]
[null,null,{"$f":"Input_2!$E$11&\" \"&Input_2!$E$12","v":"UTP millions"},{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},null,"Total","Accompanying Publication"]
[null,null,"Gross Domestic Financing*"]
[null,"Alternative","Total",{"$f":"D31+D32+D33+D34+D35","v":850},{"$f":"E31+E32+E33+E34+E35","v":850},450,700,850,600,750,850,650,1000,1000,650,null,{"$f":"SUM(D30:O30)","v":9200}]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"T-bills\",'M3.ASC'!E$20:E$39)","v":450},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"T-bills\",'M3.ASC'!F$20:F$39)","v":300},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"T-bills\",'M3.ASC'!G$20:G$39)","v":450},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"T-bills\",'M3.ASC'!H$20:H$39)","v":300},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"T-bills\",'M3.ASC'!I$20:I$39)","v":450},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"T-bills\",'M3.ASC'!J$20:J$39)","v":400},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"T-bills\",'M3.ASC'!K$20:K$39)","v":550},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"T-bills\",'M3.ASC'!L$20:L$39)","v":300},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"T-bills\",'M3.ASC'!M$20:M$39)","v":450},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"T-bills\",'M3.ASC'!N$20:N$39)","v":600},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"T-bills\",'M3.ASC'!O$20:O$39)","v":650},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"T-bills\",'M3.ASC'!P$20:P$39)","v":650},null,{"$f":"SUM(D31:O31)","v":5550},"Auction Calendar"]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Bonds\",'M3.ASC'!E$20:E$39)","v":400},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Bonds\",'M3.ASC'!F$20:F$39)","v":550},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Bonds\",'M3.ASC'!G$20:G$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Bonds\",'M3.ASC'!H$20:H$39)","v":400},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Bonds\",'M3.ASC'!I$20:I$39)","v":400},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Bonds\",'M3.ASC'!J$20:J$39)","v":200},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Bonds\",'M3.ASC'!K$20:K$39)","v":200},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Bonds\",'M3.ASC'!L$20:L$39)","v":550},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Bonds\",'M3.ASC'!M$20:M$39)","v":200},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Bonds\",'M3.ASC'!N$20:N$39)","v":400},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Bonds\",'M3.ASC'!O$20:O$39)","v":350},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Bonds\",'M3.ASC'!P$20:P$39)","v":0},null,{"$f":"SUM(D32:O32)","v":3650},"Auction Calendar"]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Commercial Loan\",'M3.ASC'!E$20:E$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Commercial Loan\",'M3.ASC'!F$20:F$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Commercial Loan\",'M3.ASC'!G$20:G$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Commercial Loan\",'M3.ASC'!H$20:H$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Commercial Loan\",'M3.ASC'!I$20:I$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Commercial Loan\",'M3.ASC'!J$20:J$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Commercial Loan\",'M3.ASC'!K$20:K$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Commercial Loan\",'M3.ASC'!L$20:L$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Commercial Loan\",'M3.ASC'!M$20:M$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Commercial Loan\",'M3.ASC'!N$20:N$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Commercial Loan\",'M3.ASC'!O$20:O$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Commercial Loan\",'M3.ASC'!P$20:P$39)","v":0}]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Central Bank\",'M3.ASC'!E$20:E$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Central Bank\",'M3.ASC'!F$20:F$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Central Bank\",'M3.ASC'!G$20:G$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Central Bank\",'M3.ASC'!H$20:H$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Central Bank\",'M3.ASC'!I$20:I$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Central Bank\",'M3.ASC'!J$20:J$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Central Bank\",'M3.ASC'!K$20:K$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Central Bank\",'M3.ASC'!L$20:L$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Central Bank\",'M3.ASC'!M$20:M$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Central Bank\",'M3.ASC'!N$20:N$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Central Bank\",'M3.ASC'!O$20:O$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"Central Bank\",'M3.ASC'!P$20:P$39)","v":0}]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Other\",'M3.ASC'!E$20:E$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Other\",'M3.ASC'!F$20:F$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Other\",'M3.ASC'!G$20:G$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Other\",'M3.ASC'!H$20:H$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Other\",'M3.ASC'!I$20:I$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Other\",'M3.ASC'!J$20:J$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Other\",'M3.ASC'!K$20:K$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Other\",'M3.ASC'!L$20:L$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Other\",'M3.ASC'!M$20:M$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Other\",'M3.ASC'!N$20:N$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Other\",'M3.ASC'!O$20:O$39)","v":0},{"$f":"SUMIF('M3.ASC'!$A$20:$A$39,\"DX Other\",'M3.ASC'!P$20:P$39)","v":0}]
[null,null,"*Gross Financing = gross face value issuance without netting off in-year rollover; the information corresponds to the auction calendar."]
[]
[null,"NOTE: THE MTDS BASED APPROACH IS PRESENTED HERE FOR COMPLETENESS. HOWEVER, AS IT DOES NOT GENERATE ADEQUATE FINANCING TO MEET THE GROSS FUNDING REQUIREMENTS, IT IS NOT RECOMMENDED FOR IMPLEMENTATION OR PUBLICATION WITHOUT FURTHER REVISION."]
[null,null,{"$f":"Input_2!$E$11&\" \"&Input_2!$E$12","v":"UTP millions"},{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},null,"Total","Accompanying Publication"]
[null,null,"Gross Domestic Financing*"]
[null,"Default MTDS Based","Total",{"$f":"D42+D43+D44+D45+D46","v":740.09176119336257},{"$f":"E42+E43+E44+E45+E46","v":1102.3486925347779},580.18352238672526,754.23857910274285,754.23857910274285,1102.3486925347779,580.18352238672526,1102.3486925347779,580.18352238672526,754.23857910274285,928.29363581876044,754.23857910274285,null,{"$f":"SUM(D41:O41)","v":9732.9363581876041}]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"T-bills\",'M3.ASC'!E$20:E$39)","v":450},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"T-bills\",'M1.MTDS'!F$20:F$39)","v":464.14681790938022},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"T-bills\",'M1.MTDS'!G$20:G$39)","v":464.14681790938022},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"T-bills\",'M1.MTDS'!H$20:H$39)","v":464.14681790938022},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"T-bills\",'M1.MTDS'!I$20:I$39)","v":464.14681790938022},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"T-bills\",'M1.MTDS'!J$20:J$39)","v":464.14681790938022},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"T-bills\",'M1.MTDS'!K$20:K$39)","v":464.14681790938022},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"T-bills\",'M1.MTDS'!L$20:L$39)","v":464.14681790938022},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"T-bills\",'M1.MTDS'!M$20:M$39)","v":464.14681790938022},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"T-bills\",'M1.MTDS'!N$20:N$39)","v":464.14681790938022},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"T-bills\",'M1.MTDS'!O$20:O$39)","v":464.14681790938022},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"T-bills\",'M1.MTDS'!P$20:P$39)","v":464.14681790938022},null,{"$f":"SUM(D42:O42)","v":5555.614997003182},"Auction Calendar"]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Bonds\",'M1.MTDS'!E$20:E$39)","v":290.09176119336263},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Bonds\",'M1.MTDS'!F$20:F$39)","v":638.20187462539775},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Bonds\",'M1.MTDS'!G$20:G$39)","v":116.03670447734505},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Bonds\",'M1.MTDS'!H$20:H$39)","v":290.09176119336263},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Bonds\",'M1.MTDS'!I$20:I$39)","v":290.09176119336263},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Bonds\",'M1.MTDS'!J$20:J$39)","v":638.20187462539775},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Bonds\",'M1.MTDS'!K$20:K$39)","v":116.03670447734505},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Bonds\",'M1.MTDS'!L$20:L$39)","v":638.20187462539775},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Bonds\",'M1.MTDS'!M$20:M$39)","v":116.03670447734505},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Bonds\",'M1.MTDS'!N$20:N$39)","v":290.09176119336263},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Bonds\",'M1.MTDS'!O$20:O$39)","v":464.14681790938022},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Bonds\",'M1.MTDS'!P$20:P$39)","v":290.09176119336263},null,{"$f":"SUM(D43:O43)","v":4177.3213611844221},"Auction Calendar"]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Commercial Loan\",'M1.MTDS'!E$20:E$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Commercial Loan\",'M1.MTDS'!F$20:F$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Commercial Loan\",'M1.MTDS'!G$20:G$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Commercial Loan\",'M1.MTDS'!H$20:H$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Commercial Loan\",'M1.MTDS'!I$20:I$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Commercial Loan\",'M1.MTDS'!J$20:J$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Commercial Loan\",'M1.MTDS'!K$20:K$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Commercial Loan\",'M1.MTDS'!L$20:L$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Commercial Loan\",'M1.MTDS'!M$20:M$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Commercial Loan\",'M1.MTDS'!N$20:N$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Commercial Loan\",'M1.MTDS'!O$20:O$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Commercial Loan\",'M1.MTDS'!P$20:P$39)","v":0}]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Central Bank\",'M1.MTDS'!E$20:E$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Central Bank\",'M1.MTDS'!F$20:F$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Central Bank\",'M1.MTDS'!G$20:G$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Central Bank\",'M1.MTDS'!H$20:H$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Central Bank\",'M1.MTDS'!I$20:I$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Central Bank\",'M1.MTDS'!J$20:J$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Central Bank\",'M1.MTDS'!K$20:K$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Central Bank\",'M1.MTDS'!L$20:L$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Central Bank\",'M1.MTDS'!M$20:M$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Central Bank\",'M1.MTDS'!N$20:N$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Central Bank\",'M1.MTDS'!O$20:O$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"Central Bank\",'M1.MTDS'!P$20:P$39)","v":0}]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Other\",'M1.MTDS'!E$20:E$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Other\",'M1.MTDS'!F$20:F$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Other\",'M1.MTDS'!G$20:G$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Other\",'M1.MTDS'!H$20:H$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Other\",'M1.MTDS'!I$20:I$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Other\",'M1.MTDS'!J$20:J$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Other\",'M1.MTDS'!K$20:K$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Other\",'M1.MTDS'!L$20:L$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Other\",'M1.MTDS'!M$20:M$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Other\",'M1.MTDS'!N$20:N$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Other\",'M1.MTDS'!O$20:O$39)","v":0},{"$f":"SUMIF('M1.MTDS'!$A$20:$A$39,\"DX Other\",'M1.MTDS'!P$20:P$39)","v":0}]
[null,null,"*Gross Financing = gross face value issuance without netting off in-year rollover; the information corresponds to the auction calendar."]
[]
[]
[null,null,"Memo: Net Financing by Currency"]
[null,null,"No need to publish net financing but it could be helpful to information."]
[null,null,"Net financing is defined as cash proceeds less maturity."]
[null,null,{"$f":"Input_2!$E$11&\" \"&Input_2!$E$12","v":"UTP millions"},{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},null,"Net Financing","Excluduing Existing Debt \nMaturing Debt","Financing Shortfall (+ve)"]
[null,null,"Foreign Currency",{"$f":"'M10.FX_Cashflow'!AF92-GFN!J20","v":369.51331444102505},{"$f":"'M10.FX_Cashflow'!AG92-GFN!K20","v":369.51331444102505},{"$f":"'M10.FX_Cashflow'!AH92-GFN!L20","v":369.51331444102505},{"$f":"'M10.FX_Cashflow'!AI92-GFN!M20","v":369.51331444102505},{"$f":"'M10.FX_Cashflow'!AJ92-GFN!N20","v":369.51331444102505},{"$f":"'M10.FX_Cashflow'!AK92-GFN!O20","v":369.51331444102505},{"$f":"'M10.FX_Cashflow'!AL92-GFN!P20","v":369.51331444102505},{"$f":"'M10.FX_Cashflow'!AM92-GFN!Q20","v":369.51331444102505},{"$f":"'M10.FX_Cashflow'!AN92-GFN!R20","v":369.51331444102505},{"$f":"'M10.FX_Cashflow'!AO92-GFN!S20","v":369.51331444102505},{"$f":"'M10.FX_Cashflow'!AP92-GFN!T20","v":369.51331444102505},{"$f":"'M10.FX_Cashflow'!AQ92-GFN!U20","v":369.51331444102505},null,{"$f":"SUM(D54:O54)","v":4434.159773292301},{"$f":"Q54+SUM(GFN!J20:U20)","v":6962.2022686407026}]
[null,null,"Domestic currency"]
[null,null,"Baseline Scenario",{"$f":"'M2.Baseline'!E$93","v":424.39225089036557},{"$f":"'M2.Baseline'!F$93","v":772.50236432240081},{"$f":"'M2.Baseline'!G$93","v":250.33719417434799},{"$f":"'M2.Baseline'!H$93","v":192.31884193567538},{"$f":"'M2.Baseline'!I$93","v":192.31884193567538},{"$f":"'M2.Baseline'!J$93","v":540.42895536771061},{"$f":"'M2.Baseline'!K$93","v":-97.772919257687278},{"$f":"'M2.Baseline'!L$93","v":424.39225089036557},{"$f":"'M2.Baseline'!M$93","v":-97.772919257687278},{"$f":"'M2.Baseline'!N$93","v":76.28213745833034},{"$f":"'M2.Baseline'!O$93","v":250.33719417434799},{"$f":"'M2.Baseline'!P$93","v":76.28213745833034},null,{"$f":"SUM(D56:O56)","v":3004.046330092176},{"$f":"Q56+SUM(GFN!$J19:$U19)","v":6835.3510070921766},{"$f":"ADB!E8","v":252.37396661689547}]
[null,null,"Alternative Scenario",{"$f":"'M3.ASC'!E$93","v":518.17624243150226},{"$f":"'M3.ASC'!F$93","v":522.35903170433494},{"$f":"'M3.ASC'!G$93","v":118.17624243150226},{"$f":"'M3.ASC'!H$93","v":222.35903170433488},{"$f":"'M3.ASC'!I$93","v":418.1762424315022},{"$f":"'M3.ASC'!J$93","v":121.00643111074754},{"$f":"'M3.ASC'!K$93","v":167.43182555805305},{"$f":"'M3.ASC'!L$93","v":269.29286774167593},{"$f":"'M3.ASC'!M$93","v":18.176242431502203},{"$f":"'M3.ASC'!N$93","v":314.60163687880782},{"$f":"'M3.ASC'!O$93","v":513.621244721945},{"$f":"'M3.ASC'!P$93","v":13.621244721945061},null,{"$f":"SUM(D57:O57)","v":3216.9982838678529},{"$f":"Q57+SUM(GFN!$J19:$U19)","v":7048.3029608678535},{"$f":"ADB!F8","v":13.23680777285017}]
[null,null,"MTDS Based ",{"$f":"'M1.MTDS'!E$93","v":424.39225089036557},{"$f":"'M1.MTDS'!F$93","v":772.50236432240081},{"$f":"'M1.MTDS'!G$93","v":250.33719417434799},{"$f":"'M1.MTDS'!H$93","v":192.31884193567538},{"$f":"'M1.MTDS'!I$93","v":192.31884193567538},{"$f":"'M1.MTDS'!J$93","v":540.42895536771061},{"$f":"'M1.MTDS'!K$93","v":-97.772919257687278},{"$f":"'M1.MTDS'!L$93","v":424.39225089036557},{"$f":"'M1.MTDS'!M$93","v":-97.772919257687278},{"$f":"'M1.MTDS'!N$93","v":76.28213745833034},{"$f":"'M1.MTDS'!O$93","v":250.33719417434799},{"$f":"'M1.MTDS'!P$93","v":76.28213745833034},null,{"$f":"SUM(D58:O58)","v":3004.046330092176},{"$f":"Q58+SUM(GFN!$J19:$U19)","v":6835.3510070921766},{"$f":"ADB!G8","v":252.37396661689547}]

{"sheet":"Summary","index":18,"n_rows":66,"n_cols":15,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Baseline",{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"}]
[null,null,"Domestic Financing Requirement",{"$f":"'M2.Baseline'!E$6","v":-580.18352238672526},{"$f":"'M2.Baseline'!F6","v":-580.18352238672526},{"$f":"'M2.Baseline'!G6","v":-580.18352238672526},{"$f":"'M2.Baseline'!H6","v":-580.18352238672526},{"$f":"'M2.Baseline'!I6","v":-580.18352238672526},{"$f":"'M2.Baseline'!J6","v":-580.18352238672526},{"$f":"'M2.Baseline'!K6","v":-580.18352238672526},{"$f":"'M2.Baseline'!L6","v":-580.18352238672526},{"$f":"'M2.Baseline'!M6","v":-580.18352238672526},{"$f":"'M2.Baseline'!N6","v":-580.18352238672526},{"$f":"'M2.Baseline'!O6","v":-580.18352238672526},{"$f":"'M2.Baseline'!P6","v":-580.18352238672526}]
[null,null,"Face Value of Issuance",{"$f":"'M2.Baseline'!E$40","v":754.23857910274285},{"$f":"'M2.Baseline'!F$40","v":1102.3486925347779},{"$f":"'M2.Baseline'!G$40","v":580.18352238672526},{"$f":"'M2.Baseline'!H$40","v":754.23857910274285},{"$f":"'M2.Baseline'!I$40","v":754.23857910274285},{"$f":"'M2.Baseline'!J$40","v":1102.3486925347779},{"$f":"'M2.Baseline'!K$40","v":580.18352238672526},{"$f":"'M2.Baseline'!L$40","v":1102.3486925347779},{"$f":"'M2.Baseline'!M$40","v":580.18352238672526},{"$f":"'M2.Baseline'!N$40","v":754.23857910274285},{"$f":"'M2.Baseline'!O$40","v":928.29363581876044},{"$f":"'M2.Baseline'!P$40","v":754.23857910274285}]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},{"$f":"SUMIFS('Auction Design'!J$5:J$24,'Auction Design'!$AN$5:$AN$24,$C6)","v":464.14681790938022},{"$f":"SUMIFS('Auction Design'!K$5:K$24,'Auction Design'!$AN$5:$AN$24,$C6)","v":464.14681790938022},{"$f":"SUMIFS('Auction Design'!L$5:L$24,'Auction Design'!$AN$5:$AN$24,$C6)","v":464.14681790938022},{"$f":"SUMIFS('Auction Design'!M$5:M$24,'Auction Design'!$AN$5:$AN$24,$C6)","v":464.14681790938022},{"$f":"SUMIFS('Auction Design'!N$5:N$24,'Auction Design'!$AN$5:$AN$24,$C6)","v":464.14681790938022},{"$f":"SUMIFS('Auction Design'!O$5:O$24,'Auction Design'!$AN$5:$AN$24,$C6)","v":464.14681790938022},{"$f":"SUMIFS('Auction Design'!P$5:P$24,'Auction Design'!$AN$5:$AN$24,$C6)","v":464.14681790938022},{"$f":"SUMIFS('Auction Design'!Q$5:Q$24,'Auction Design'!$AN$5:$AN$24,$C6)","v":464.14681790938022},{"$f":"SUMIFS('Auction Design'!R$5:R$24,'Auction Design'!$AN$5:$AN$24,$C6)","v":464.14681790938022},{"$f":"SUMIFS('Auction Design'!S$5:S$24,'Auction Design'!$AN$5:$AN$24,$C6)","v":464.14681790938022},{"$f":"SUMIFS('Auction Design'!T$5:T$24,'Auction Design'!$AN$5:$AN$24,$C6)","v":464.14681790938022},{"$f":"SUMIFS('Auction Design'!U$5:U$24,'Auction Design'!$AN$5:$AN$24,$C6)","v":464.14681790938022}]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},{"$f":"SUMIFS('Auction Design'!J$5:J$24,'Auction Design'!$AN$5:$AN$24,$C7)","v":290.09176119336263},{"$f":"SUMIFS('Auction Design'!K$5:K$24,'Auction Design'!$AN$5:$AN$24,$C7)","v":638.20187462539775},{"$f":"SUMIFS('Auction Design'!L$5:L$24,'Auction Design'!$AN$5:$AN$24,$C7)","v":116.03670447734505},{"$f":"SUMIFS('Auction Design'!M$5:M$24,'Auction Design'!$AN$5:$AN$24,$C7)","v":290.09176119336263},{"$f":"SUMIFS('Auction Design'!N$5:N$24,'Auction Design'!$AN$5:$AN$24,$C7)","v":290.09176119336263},{"$f":"SUMIFS('Auction Design'!O$5:O$24,'Auction Design'!$AN$5:$AN$24,$C7)","v":638.20187462539775},{"$f":"SUMIFS('Auction Design'!P$5:P$24,'Auction Design'!$AN$5:$AN$24,$C7)","v":116.03670447734505},{"$f":"SUMIFS('Auction Design'!Q$5:Q$24,'Auction Design'!$AN$5:$AN$24,$C7)","v":638.20187462539775},{"$f":"SUMIFS('Auction Design'!R$5:R$24,'Auction Design'!$AN$5:$AN$24,$C7)","v":116.03670447734505},{"$f":"SUMIFS('Auction Design'!S$5:S$24,'Auction Design'!$AN$5:$AN$24,$C7)","v":290.09176119336263},{"$f":"SUMIFS('Auction Design'!T$5:T$24,'Auction Design'!$AN$5:$AN$24,$C7)","v":464.14681790938022},{"$f":"SUMIFS('Auction Design'!U$5:U$24,'Auction Design'!$AN$5:$AN$24,$C7)","v":290.09176119336263}]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},{"$f":"SUMIFS('Auction Design'!J$5:J$24,'Auction Design'!$AN$5:$AN$24,$C8)","v":0},{"$f":"SUMIFS('Auction Design'!K$5:K$24,'Auction Design'!$AN$5:$AN$24,$C8)","v":0},{"$f":"SUMIFS('Auction Design'!L$5:L$24,'Auction Design'!$AN$5:$AN$24,$C8)","v":0},{"$f":"SUMIFS('Auction Design'!M$5:M$24,'Auction Design'!$AN$5:$AN$24,$C8)","v":0},{"$f":"SUMIFS('Auction Design'!N$5:N$24,'Auction Design'!$AN$5:$AN$24,$C8)","v":0},{"$f":"SUMIFS('Auction Design'!O$5:O$24,'Auction Design'!$AN$5:$AN$24,$C8)","v":0},{"$f":"SUMIFS('Auction Design'!P$5:P$24,'Auction Design'!$AN$5:$AN$24,$C8)","v":0},{"$f":"SUMIFS('Auction Design'!Q$5:Q$24,'Auction Design'!$AN$5:$AN$24,$C8)","v":0},{"$f":"SUMIFS('Auction Design'!R$5:R$24,'Auction Design'!$AN$5:$AN$24,$C8)","v":0},{"$f":"SUMIFS('Auction Design'!S$5:S$24,'Auction Design'!$AN$5:$AN$24,$C8)","v":0},{"$f":"SUMIFS('Auction Design'!T$5:T$24,'Auction Design'!$AN$5:$AN$24,$C8)","v":0},{"$f":"SUMIFS('Auction Design'!U$5:U$24,'Auction Design'!$AN$5:$AN$24,$C8)","v":0}]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},{"$f":"SUMIFS('Auction Design'!J$5:J$24,'Auction Design'!$AN$5:$AN$24,$C9)","v":0},{"$f":"SUMIFS('Auction Design'!K$5:K$24,'Auction Design'!$AN$5:$AN$24,$C9)","v":0},{"$f":"SUMIFS('Auction Design'!L$5:L$24,'Auction Design'!$AN$5:$AN$24,$C9)","v":0},{"$f":"SUMIFS('Auction Design'!M$5:M$24,'Auction Design'!$AN$5:$AN$24,$C9)","v":0},{"$f":"SUMIFS('Auction Design'!N$5:N$24,'Auction Design'!$AN$5:$AN$24,$C9)","v":0},{"$f":"SUMIFS('Auction Design'!O$5:O$24,'Auction Design'!$AN$5:$AN$24,$C9)","v":0},{"$f":"SUMIFS('Auction Design'!P$5:P$24,'Auction Design'!$AN$5:$AN$24,$C9)","v":0},{"$f":"SUMIFS('Auction Design'!Q$5:Q$24,'Auction Design'!$AN$5:$AN$24,$C9)","v":0},{"$f":"SUMIFS('Auction Design'!R$5:R$24,'Auction Design'!$AN$5:$AN$24,$C9)","v":0},{"$f":"SUMIFS('Auction Design'!S$5:S$24,'Auction Design'!$AN$5:$AN$24,$C9)","v":0},{"$f":"SUMIFS('Auction Design'!T$5:T$24,'Auction Design'!$AN$5:$AN$24,$C9)","v":0},{"$f":"SUMIFS('Auction Design'!U$5:U$24,'Auction Design'!$AN$5:$AN$24,$C9)","v":0}]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},{"$f":"SUMIFS('Auction Design'!J$5:J$24,'Auction Design'!$AN$5:$AN$24,$C10)","v":0},{"$f":"SUMIFS('Auction Design'!K$5:K$24,'Auction Design'!$AN$5:$AN$24,$C10)","v":0},{"$f":"SUMIFS('Auction Design'!L$5:L$24,'Auction Design'!$AN$5:$AN$24,$C10)","v":0},{"$f":"SUMIFS('Auction Design'!M$5:M$24,'Auction Design'!$AN$5:$AN$24,$C10)","v":0},{"$f":"SUMIFS('Auction Design'!N$5:N$24,'Auction Design'!$AN$5:$AN$24,$C10)","v":0},{"$f":"SUMIFS('Auction Design'!O$5:O$24,'Auction Design'!$AN$5:$AN$24,$C10)","v":0},{"$f":"SUMIFS('Auction Design'!P$5:P$24,'Auction Design'!$AN$5:$AN$24,$C10)","v":0},{"$f":"SUMIFS('Auction Design'!Q$5:Q$24,'Auction Design'!$AN$5:$AN$24,$C10)","v":0},{"$f":"SUMIFS('Auction Design'!R$5:R$24,'Auction Design'!$AN$5:$AN$24,$C10)","v":0},{"$f":"SUMIFS('Auction Design'!S$5:S$24,'Auction Design'!$AN$5:$AN$24,$C10)","v":0},{"$f":"SUMIFS('Auction Design'!T$5:T$24,'Auction Design'!$AN$5:$AN$24,$C10)","v":0},{"$f":"SUMIFS('Auction Design'!U$5:U$24,'Auction Design'!$AN$5:$AN$24,$C10)","v":0}]
[null,null,"Cash Proceeds from Issuance",{"$f":"'M2.Baseline'!E$66","v":743.66764064036556},{"$f":"'M2.Baseline'!F66","v":1091.7777540724007},{"$f":"'M2.Baseline'!G66","v":569.61258392434797},{"$f":"'M2.Baseline'!H66","v":743.66764064036556},{"$f":"'M2.Baseline'!I66","v":743.66764064036556},{"$f":"'M2.Baseline'!J66","v":1091.7777540724007},{"$f":"'M2.Baseline'!K66","v":569.61258392434797},{"$f":"'M2.Baseline'!L66","v":1091.7777540724007},{"$f":"'M2.Baseline'!M66","v":569.61258392434797},{"$f":"'M2.Baseline'!N66","v":743.66764064036556},{"$f":"'M2.Baseline'!O66","v":917.72269735638315},{"$f":"'M2.Baseline'!P66","v":743.66764064036556}]
[]
[null,null,"Debt Service Payment"]
[null,null,"In-Year Rollover",{"$f":"-'M2.Baseline'!E$118","v":0},{"$f":"-'M2.Baseline'!F118","v":0},{"$f":"-'M2.Baseline'!G118","v":0},{"$f":"-'M2.Baseline'!H118","v":-232.07340895469011},{"$f":"-'M2.Baseline'!I118","v":-232.07340895469011},{"$f":"-'M2.Baseline'!J118","v":-232.07340895469011},{"$f":"-'M2.Baseline'!K118","v":-348.11011343203518},{"$f":"-'M2.Baseline'!L118","v":-348.11011343203518},{"$f":"-'M2.Baseline'!M118","v":-348.11011343203518},{"$f":"-'M2.Baseline'!N118","v":-348.11011343203518},{"$f":"-'M2.Baseline'!O118","v":-348.11011343203518},{"$f":"-'M2.Baseline'!P118","v":-348.11011343203518}]
[null,null,"Bond coupon / loan interest payments from in-year borrowing",{"$f":"-'M2.Baseline'!E$146","v":0},{"$f":"-'M2.Baseline'!F$146","v":0},{"$f":"-'M2.Baseline'!G$146","v":0},{"$f":"-'M2.Baseline'!H$146","v":-2.1814900441740868},{"$f":"-'M2.Baseline'!I$146","v":-2.0393450811893388},{"$f":"-'M2.Baseline'!J$146","v":-2.1814900441740868},{"$f":"-'M2.Baseline'!K$146","v":-11.792230092510188},{"$f":"-'M2.Baseline'!L$146","v":-36.734319719915518},{"$f":"-'M2.Baseline'!M$146","v":-4.2208351253634255},{"$f":"-'M2.Baseline'!N$146","v":-13.625610023252243},{"$f":"-'M2.Baseline'!O$146","v":-13.831575173699527},{"$f":"-'M2.Baseline'!P$146","v":-38.915809764089602}]
[null,null,"Total",{"$f":"D14+D15","v":0},{"$f":"E14+E15","v":0},0,-234.25489899886421,-234.11275403587945,-234.25489899886421,-359.90234352454536,-384.84443315195068,-352.33094855739859,-361.73572345528743,-361.94168860573473,-387.02592319612478]
[]
[null,null,"Net Proceeds from Issuance (net off in-year debt service)",{"$f":"D11+D16","v":743.66764064036556},{"$f":"E11+E16","v":1091.7777540724007},569.61258392434797,509.41274164150138,509.55488660448611,857.52285507353656,209.71024039980261,706.93332092045011,217.28163536694939,381.93191718507813,555.78100875064843,356.64171744424078]
[null,null,"Excess/Shortfall Post Securities Issuance",{"$f":"D4+D18","v":163.4841182536403},{"$f":"E4+E18","v":511.59423168567548},-10.570938462377285,-70.770780745223874,-70.628635782239144,277.3393326868113,-370.47328198692264,126.74979853372486,-362.90188701977587,-198.25160520164712,-24.402513636076833,-223.54180494248448]
[null,null,"Cumulative Excess/Shortfall Financing",{"$f":"D19","v":163.4841182536403},{"$f":"D20+E19","v":675.07834993931579},{"$f":"E20+F19","v":664.5074114769385},593.73663073171463,523.10799494947548,800.44732763628679,429.97404564936414,556.723844183089,193.82195716331313,-4.429648038333994,-28.832161674410827,-252.3739666168953]
[null,null,"Opening Cash Balance",{"$f":"GFN!$J$31","v":100},{"$f":"D22","v":263.4841182536403},{"$f":"E22","v":775.07834993931579},764.5074114769385,693.73663073171463,623.10799494947548,900.44732763628679,529.97404564936414,656.723844183089,293.82195716331313,95.570351961666006,71.167838325589173]
[null,null,"Closing Cash Balance",{"$f":"D21+D19","v":263.4841182536403},{"$f":"D22+E19","v":775.07834993931579},{"$f":"E22+F19","v":764.5074114769385},693.73663073171463,623.10799494947548,900.44732763628679,529.97404564936414,656.723844183089,293.82195716331313,95.570351961666006,71.167838325589173,-152.3739666168953]
[null,null,"Minimum Cash Balance",{"$f":"GFN!$J$32","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50}]
[]
[null,null,"Alternative",{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"}]
[null,null,"Domestic Financing Requirement",{"$f":"'M3.ASC'!E$6","v":-580.18352238672526},{"$f":"'M3.ASC'!F$6","v":-580.18352238672526},{"$f":"'M3.ASC'!G$6","v":-580.18352238672526},{"$f":"'M3.ASC'!H$6","v":-580.18352238672526},{"$f":"'M3.ASC'!I$6","v":-580.18352238672526},{"$f":"'M3.ASC'!J$6","v":-580.18352238672526},{"$f":"'M3.ASC'!K$6","v":-580.18352238672526},{"$f":"'M3.ASC'!L$6","v":-580.18352238672526},{"$f":"'M3.ASC'!M$6","v":-580.18352238672526},{"$f":"'M3.ASC'!N$6","v":-580.18352238672526},{"$f":"'M3.ASC'!O$6","v":-580.18352238672526},{"$f":"'M3.ASC'!P$6","v":-580.18352238672526}]
[null,null,"Face Value of Issuance",{"$f":"'M3.ASC'!E$40","v":850},{"$f":"'M3.ASC'!F$40","v":850},{"$f":"'M3.ASC'!G$40","v":450},{"$f":"'M3.ASC'!H$40","v":700},{"$f":"'M3.ASC'!I$40","v":850},{"$f":"'M3.ASC'!J$40","v":600},{"$f":"'M3.ASC'!K$40","v":750},{"$f":"'M3.ASC'!L$40","v":850},{"$f":"'M3.ASC'!M$40","v":650},{"$f":"'M3.ASC'!N$40","v":1000},{"$f":"'M3.ASC'!O$40","v":1000},{"$f":"'M3.ASC'!P$40","v":650}]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},{"$f":"SUMIFS('Auction Design'!J$39:J$58,'Auction Design'!$AN$39:$AN$58,$C28)","v":450},{"$f":"SUMIFS('Auction Design'!K$39:K$58,'Auction Design'!$AN$39:$AN$58,$C28)","v":300},{"$f":"SUMIFS('Auction Design'!L$39:L$58,'Auction Design'!$AN$39:$AN$58,$C28)","v":450},{"$f":"SUMIFS('Auction Design'!M$39:M$58,'Auction Design'!$AN$39:$AN$58,$C28)","v":300},{"$f":"SUMIFS('Auction Design'!N$39:N$58,'Auction Design'!$AN$39:$AN$58,$C28)","v":450},{"$f":"SUMIFS('Auction Design'!O$39:O$58,'Auction Design'!$AN$39:$AN$58,$C28)","v":400},{"$f":"SUMIFS('Auction Design'!P$39:P$58,'Auction Design'!$AN$39:$AN$58,$C28)","v":550},{"$f":"SUMIFS('Auction Design'!Q$39:Q$58,'Auction Design'!$AN$39:$AN$58,$C28)","v":300},{"$f":"SUMIFS('Auction Design'!R$39:R$58,'Auction Design'!$AN$39:$AN$58,$C28)","v":450},{"$f":"SUMIFS('Auction Design'!S$39:S$58,'Auction Design'!$AN$39:$AN$58,$C28)","v":600},{"$f":"SUMIFS('Auction Design'!T$39:T$58,'Auction Design'!$AN$39:$AN$58,$C28)","v":650},{"$f":"SUMIFS('Auction Design'!U$39:U$58,'Auction Design'!$AN$39:$AN$58,$C28)","v":650}]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},{"$f":"SUMIFS('Auction Design'!J$39:J$58,'Auction Design'!$AN$39:$AN$58,$C29)","v":400},{"$f":"SUMIFS('Auction Design'!K$39:K$58,'Auction Design'!$AN$39:$AN$58,$C29)","v":550},{"$f":"SUMIFS('Auction Design'!L$39:L$58,'Auction Design'!$AN$39:$AN$58,$C29)","v":0},{"$f":"SUMIFS('Auction Design'!M$39:M$58,'Auction Design'!$AN$39:$AN$58,$C29)","v":400},{"$f":"SUMIFS('Auction Design'!N$39:N$58,'Auction Design'!$AN$39:$AN$58,$C29)","v":400},{"$f":"SUMIFS('Auction Design'!O$39:O$58,'Auction Design'!$AN$39:$AN$58,$C29)","v":200},{"$f":"SUMIFS('Auction Design'!P$39:P$58,'Auction Design'!$AN$39:$AN$58,$C29)","v":200},{"$f":"SUMIFS('Auction Design'!Q$39:Q$58,'Auction Design'!$AN$39:$AN$58,$C29)","v":550},{"$f":"SUMIFS('Auction Design'!R$39:R$58,'Auction Design'!$AN$39:$AN$58,$C29)","v":200},{"$f":"SUMIFS('Auction Design'!S$39:S$58,'Auction Design'!$AN$39:$AN$58,$C29)","v":400},{"$f":"SUMIFS('Auction Design'!T$39:T$58,'Auction Design'!$AN$39:$AN$58,$C29)","v":350},{"$f":"SUMIFS('Auction Design'!U$39:U$58,'Auction Design'!$AN$39:$AN$58,$C29)","v":0}]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},{"$f":"SUMIFS('Auction Design'!J$39:J$58,'Auction Design'!$AN$39:$AN$58,$C30)","v":0},{"$f":"SUMIFS('Auction Design'!K$39:K$58,'Auction Design'!$AN$39:$AN$58,$C30)","v":0},{"$f":"SUMIFS('Auction Design'!L$39:L$58,'Auction Design'!$AN$39:$AN$58,$C30)","v":0},{"$f":"SUMIFS('Auction Design'!M$39:M$58,'Auction Design'!$AN$39:$AN$58,$C30)","v":0},{"$f":"SUMIFS('Auction Design'!N$39:N$58,'Auction Design'!$AN$39:$AN$58,$C30)","v":0},{"$f":"SUMIFS('Auction Design'!O$39:O$58,'Auction Design'!$AN$39:$AN$58,$C30)","v":0},{"$f":"SUMIFS('Auction Design'!P$39:P$58,'Auction Design'!$AN$39:$AN$58,$C30)","v":0},{"$f":"SUMIFS('Auction Design'!Q$39:Q$58,'Auction Design'!$AN$39:$AN$58,$C30)","v":0},{"$f":"SUMIFS('Auction Design'!R$39:R$58,'Auction Design'!$AN$39:$AN$58,$C30)","v":0},{"$f":"SUMIFS('Auction Design'!S$39:S$58,'Auction Design'!$AN$39:$AN$58,$C30)","v":0},{"$f":"SUMIFS('Auction Design'!T$39:T$58,'Auction Design'!$AN$39:$AN$58,$C30)","v":0},{"$f":"SUMIFS('Auction Design'!U$39:U$58,'Auction Design'!$AN$39:$AN$58,$C30)","v":0}]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},{"$f":"SUMIFS('Auction Design'!J$39:J$58,'Auction Design'!$AN$39:$AN$58,$C31)","v":0},{"$f":"SUMIFS('Auction Design'!K$39:K$58,'Auction Design'!$AN$39:$AN$58,$C31)","v":0},{"$f":"SUMIFS('Auction Design'!L$39:L$58,'Auction Design'!$AN$39:$AN$58,$C31)","v":0},{"$f":"SUMIFS('Auction Design'!M$39:M$58,'Auction Design'!$AN$39:$AN$58,$C31)","v":0},{"$f":"SUMIFS('Auction Design'!N$39:N$58,'Auction Design'!$AN$39:$AN$58,$C31)","v":0},{"$f":"SUMIFS('Auction Design'!O$39:O$58,'Auction Design'!$AN$39:$AN$58,$C31)","v":0},{"$f":"SUMIFS('Auction Design'!P$39:P$58,'Auction Design'!$AN$39:$AN$58,$C31)","v":0},{"$f":"SUMIFS('Auction Design'!Q$39:Q$58,'Auction Design'!$AN$39:$AN$58,$C31)","v":0},{"$f":"SUMIFS('Auction Design'!R$39:R$58,'Auction Design'!$AN$39:$AN$58,$C31)","v":0},{"$f":"SUMIFS('Auction Design'!S$39:S$58,'Auction Design'!$AN$39:$AN$58,$C31)","v":0},{"$f":"SUMIFS('Auction Design'!T$39:T$58,'Auction Design'!$AN$39:$AN$58,$C31)","v":0},{"$f":"SUMIFS('Auction Design'!U$39:U$58,'Auction Design'!$AN$39:$AN$58,$C31)","v":0}]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},{"$f":"SUMIFS('Auction Design'!J$39:J$58,'Auction Design'!$AN$39:$AN$58,$C32)","v":0},{"$f":"SUMIFS('Auction Design'!K$39:K$58,'Auction Design'!$AN$39:$AN$58,$C32)","v":0},{"$f":"SUMIFS('Auction Design'!L$39:L$58,'Auction Design'!$AN$39:$AN$58,$C32)","v":0},{"$f":"SUMIFS('Auction Design'!M$39:M$58,'Auction Design'!$AN$39:$AN$58,$C32)","v":0},{"$f":"SUMIFS('Auction Design'!N$39:N$58,'Auction Design'!$AN$39:$AN$58,$C32)","v":0},{"$f":"SUMIFS('Auction Design'!O$39:O$58,'Auction Design'!$AN$39:$AN$58,$C32)","v":0},{"$f":"SUMIFS('Auction Design'!P$39:P$58,'Auction Design'!$AN$39:$AN$58,$C32)","v":0},{"$f":"SUMIFS('Auction Design'!Q$39:Q$58,'Auction Design'!$AN$39:$AN$58,$C32)","v":0},{"$f":"SUMIFS('Auction Design'!R$39:R$58,'Auction Design'!$AN$39:$AN$58,$C32)","v":0},{"$f":"SUMIFS('Auction Design'!S$39:S$58,'Auction Design'!$AN$39:$AN$58,$C32)","v":0},{"$f":"SUMIFS('Auction Design'!T$39:T$58,'Auction Design'!$AN$39:$AN$58,$C32)","v":0},{"$f":"SUMIFS('Auction Design'!U$39:U$58,'Auction Design'!$AN$39:$AN$58,$C32)","v":0}]
[null,null,"Cash Proceeds from Issuance",{"$f":"'M3.ASC'!E$66","v":837.45163218150219},{"$f":"'M3.ASC'!F$66","v":841.63442145433487},{"$f":"'M3.ASC'!G$66","v":437.45163218150225},{"$f":"'M3.ASC'!H$66","v":691.63442145433487},{"$f":"'M3.ASC'!I$66","v":837.45163218150219},{"$f":"'M3.ASC'!J$66","v":590.28182086074753},{"$f":"'M3.ASC'!K$66","v":736.70721530805304},{"$f":"'M3.ASC'!L$66","v":838.56825749167592},{"$f":"'M3.ASC'!M$66","v":637.45163218150219},{"$f":"'M3.ASC'!N$66","v":983.87702662880781},{"$f":"'M3.ASC'!O$66","v":982.89663447194505},{"$f":"'M3.ASC'!P$66","v":632.89663447194505}]
[]
[null,null,"Debt Service Payment"]
[null,null,"In-Year Rollover",{"$f":"-'M3.ASC'!E$118","v":0},{"$f":"-'M3.ASC'!F$118","v":0},{"$f":"-'M3.ASC'!G$118","v":0},{"$f":"-'M3.ASC'!H$118","v":-150},{"$f":"-'M3.ASC'!I$118","v":-100},{"$f":"-'M3.ASC'!J$118","v":-150},{"$f":"-'M3.ASC'!K$118","v":-250},{"$f":"-'M3.ASC'!L$118","v":-250},{"$f":"-'M3.ASC'!M$118","v":-300},{"$f":"-'M3.ASC'!N$118","v":-350},{"$f":"-'M3.ASC'!O$118","v":-150},{"$f":"-'M3.ASC'!P$118","v":-300}]
[null,null,"Bond coupon / loan interest payments from in-year borrowing",{"$f":"-'M3.ASC'!E$146","v":0},{"$f":"-'M3.ASC'!F$146","v":0},{"$f":"-'M3.ASC'!G$146","v":0},{"$f":"-'M3.ASC'!H$146","v":-3.76},{"$f":"-'M3.ASC'!I$146","v":-3.5150000000000006},{"$f":"-'M3.ASC'!J$146","v":0},{"$f":"-'M3.ASC'!K$146","v":-15.975000000000001},{"$f":"-'M3.ASC'!L$146","v":-26.472500000000004},{"$f":"-'M3.ASC'!M$146","v":-3.5150000000000006},{"$f":"-'M3.ASC'!N$146","v":-19.335000000000001},{"$f":"-'M3.ASC'!O$146","v":-19.490000000000002},{"$f":"-'M3.ASC'!P$146","v":-7.2750000000000021}]
[null,null,"Total",{"$f":"D36+D37","v":0},{"$f":"E36+E37","v":0},{"$f":"F36+F37","v":0},{"$f":"G36+G37","v":-153.76},{"$f":"H36+H37","v":-103.515},{"$f":"I36+I37","v":-150},{"$f":"J36+J37","v":-265.97500000000002},{"$f":"K36+K37","v":-276.47250000000003},{"$f":"L36+L37","v":-303.51499999999999},{"$f":"M36+M37","v":-369.33499999999998},{"$f":"N36+N37","v":-169.49},{"$f":"O36+O37","v":-307.27499999999998}]
[]
[null,null,"Net Proceeds from Issuance (net off in-year debt service)",{"$f":"D33+D38","v":837.45163218150219},{"$f":"E33+E38","v":841.63442145433487},437.45163218150225,537.87442145433488,733.9366321815022,440.28182086074753,470.73221530805301,562.09575749167584,333.9366321815022,614.54202662880789,813.40663447194504,325.62163447194507]
[null,null,"Excess/Shortfall Post Securities Issuance",{"$f":"D26+D40","v":257.26810979477693},{"$f":"E26+E40","v":261.45089906760961},{"$f":"F26+F40","v":-142.73189020522301},{"$f":"G26+G40","v":-42.309100932390379},{"$f":"H26+H40","v":153.75310979477695},{"$f":"I26+I40","v":-139.90170152597773},{"$f":"J26+J40","v":-109.45130707867224},{"$f":"K26+K40","v":-18.087764895049418},{"$f":"L26+L40","v":-246.24689020522305},{"$f":"M26+M40","v":34.358504242082631},{"$f":"N26+N40","v":233.22311208521978},{"$f":"O26+O40","v":-254.56188791478019}]
[null,null,"Cumulative Excess/Shortfall Financing",{"$f":"D41","v":257.26810979477693},{"$f":"D42+E41","v":518.71900886238654},{"$f":"E42+F41","v":375.98711865716353},{"$f":"F42+G41","v":333.67801772477316},{"$f":"G42+H41","v":487.4311275195501},{"$f":"H42+I41","v":347.52942599357237},{"$f":"I42+J41","v":238.07811891490013},{"$f":"J42+K41","v":219.99035401985071},{"$f":"K42+L41","v":-26.25653618537234},{"$f":"L42+M41","v":8.101968056710291},{"$f":"M42+N41","v":241.32508014193007},{"$f":"N42+O41","v":-13.236807772850113}]
[null,null,"Opening Cash Balance",{"$f":"GFN!$J$31","v":100},{"$f":"D44","v":357.26810979477693},{"$f":"E44","v":618.71900886238654},475.98711865716353,433.67801772477316,587.43112751955005,447.52942599357232,338.07811891490007,319.99035401985066,73.743463814627603,108.10196805671023,341.32508014193002]
[null,null,"Closing Cash Balance",{"$f":"D43+D41","v":357.26810979477693},{"$f":"D44+E41","v":618.71900886238654},{"$f":"E44+F41","v":475.98711865716353},433.67801772477316,587.43112751955005,447.52942599357232,338.07811891490007,319.99035401985066,73.743463814627603,108.10196805671023,341.32508014193002,86.76319222714983]
[null,null,"Minimum Cash Balance",{"$f":"GFN!$J$32","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50},{"$f":"'Auction Design'!$J$27","v":50}]
[]
[]
[null,null,"Foreign Currency",{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"}]
[null,null,"Foreign Currency Financing Amount",{"$f":"-GFN!J$28","v":-580.18352238672526},{"$f":"-GFN!K$28","v":-580.18352238672526},{"$f":"-GFN!L$28","v":-580.18352238672526},{"$f":"-GFN!M$28","v":-580.18352238672526},{"$f":"-GFN!N$28","v":-580.18352238672526},{"$f":"-GFN!O$28","v":-580.18352238672526},{"$f":"-GFN!P$28","v":-580.18352238672526},{"$f":"-GFN!Q$28","v":-580.18352238672526},{"$f":"-GFN!R$28","v":-580.18352238672526},{"$f":"-GFN!S$28","v":-580.18352238672526},{"$f":"-GFN!T$28","v":-580.18352238672526},{"$f":"-GFN!U$28","v":-580.18352238672526}]
[null,null,"Face Value of Issuance/Disbursement",{"$f":"'M10.FX_Cashflow'!AF$40","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AG$40","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AH$40","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AI$40","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AJ$40","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AK$40","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AL$40","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AM$40","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AN$40","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AO$40","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AP$40","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AQ$40","v":580.18352238672526}]
[null,null,{"$f":"Input_2!$D$43","v":"Multilateral"},{"$f":"SUMIFS('M10.FX_Cashflow'!AF$20:AF$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C51)","v":464.14681790938022},{"$f":"SUMIFS('M10.FX_Cashflow'!AG$20:AG$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C51)","v":464.14681790938022},{"$f":"SUMIFS('M10.FX_Cashflow'!AH$20:AH$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C51)","v":464.14681790938022},{"$f":"SUMIFS('M10.FX_Cashflow'!AI$20:AI$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C51)","v":464.14681790938022},{"$f":"SUMIFS('M10.FX_Cashflow'!AJ$20:AJ$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C51)","v":464.14681790938022},{"$f":"SUMIFS('M10.FX_Cashflow'!AK$20:AK$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C51)","v":464.14681790938022},{"$f":"SUMIFS('M10.FX_Cashflow'!AL$20:AL$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C51)","v":464.14681790938022},{"$f":"SUMIFS('M10.FX_Cashflow'!AM$20:AM$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C51)","v":464.14681790938022},{"$f":"SUMIFS('M10.FX_Cashflow'!AN$20:AN$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C51)","v":464.14681790938022},{"$f":"SUMIFS('M10.FX_Cashflow'!AO$20:AO$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C51)","v":464.14681790938022},{"$f":"SUMIFS('M10.FX_Cashflow'!AP$20:AP$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C51)","v":464.14681790938022},{"$f":"SUMIFS('M10.FX_Cashflow'!AQ$20:AQ$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C51)","v":464.14681790938022}]
[null,null,{"$f":"Input_2!$D$44","v":"Bilateral"},{"$f":"SUMIFS('M10.FX_Cashflow'!AF$20:AF$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C52)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AG$20:AG$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C52)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AH$20:AH$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C52)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AI$20:AI$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C52)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AJ$20:AJ$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C52)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AK$20:AK$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C52)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AL$20:AL$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C52)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AM$20:AM$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C52)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AN$20:AN$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C52)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AO$20:AO$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C52)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AP$20:AP$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C52)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AQ$20:AQ$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C52)","v":58.018352238672527}]
[null,null,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},{"$f":"SUMIFS('M10.FX_Cashflow'!AF$20:AF$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C53)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AG$20:AG$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C53)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AH$20:AH$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C53)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AI$20:AI$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C53)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AJ$20:AJ$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C53)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AK$20:AK$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C53)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AL$20:AL$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C53)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AM$20:AM$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C53)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AN$20:AN$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C53)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AO$20:AO$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C53)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AP$20:AP$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C53)","v":58.018352238672527},{"$f":"SUMIFS('M10.FX_Cashflow'!AQ$20:AQ$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C53)","v":58.018352238672527}]
[null,null,{"$f":"Input_2!$D$46","v":"International Bond"},{"$f":"SUMIFS('M10.FX_Cashflow'!AF$20:AF$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C54)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AG$20:AG$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C54)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AH$20:AH$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C54)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AI$20:AI$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C54)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AJ$20:AJ$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C54)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AK$20:AK$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C54)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AL$20:AL$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C54)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AM$20:AM$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C54)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AN$20:AN$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C54)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AO$20:AO$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C54)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AP$20:AP$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C54)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AQ$20:AQ$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C54)","v":0}]
[null,null,{"$f":"Input_2!$D$47","v":"FX Security"},{"$f":"SUMIFS('M10.FX_Cashflow'!AF$20:AF$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C55)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AG$20:AG$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C55)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AH$20:AH$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C55)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AI$20:AI$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C55)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AJ$20:AJ$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C55)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AK$20:AK$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C55)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AL$20:AL$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C55)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AM$20:AM$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C55)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AN$20:AN$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C55)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AO$20:AO$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C55)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AP$20:AP$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C55)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AQ$20:AQ$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C55)","v":0}]
[null,null,{"$f":"Input_2!$D$48","v":"FX Other"},{"$f":"SUMIFS('M10.FX_Cashflow'!AF$20:AF$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C56)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AG$20:AG$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C56)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AH$20:AH$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C56)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AI$20:AI$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C56)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AJ$20:AJ$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C56)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AK$20:AK$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C56)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AL$20:AL$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C56)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AM$20:AM$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C56)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AN$20:AN$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C56)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AO$20:AO$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C56)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AP$20:AP$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C56)","v":0},{"$f":"SUMIFS('M10.FX_Cashflow'!AQ$20:AQ$39,'M10.FX_Cashflow'!$AE$20:$AE$39,$C56)","v":0}]
[null,null,"Cash Proceeds from Issuance",{"$f":"'M10.FX_Cashflow'!AF$66","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AG$66","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AH$66","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AI$66","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AJ$66","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AK$66","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AL$66","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AM$66","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AN$66","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AO$66","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AP$66","v":580.18352238672526},{"$f":"'M10.FX_Cashflow'!AQ$66","v":580.18352238672526}]
[]
[null,null,"Debt Service Payment"]
[null,null,"In-Year Rollover",{"$f":"-'M10.FX_Cashflow'!AF118","v":0},{"$f":"-'M10.FX_Cashflow'!AG118","v":0},{"$f":"-'M10.FX_Cashflow'!AH118","v":0},{"$f":"-'M10.FX_Cashflow'!AI118","v":0},{"$f":"-'M10.FX_Cashflow'!AJ118","v":0},{"$f":"-'M10.FX_Cashflow'!AK118","v":0},{"$f":"-'M10.FX_Cashflow'!AL118","v":0},{"$f":"-'M10.FX_Cashflow'!AM118","v":0},{"$f":"-'M10.FX_Cashflow'!AN118","v":0},{"$f":"-'M10.FX_Cashflow'!AO118","v":0},{"$f":"-'M10.FX_Cashflow'!AP118","v":0},{"$f":"-'M10.FX_Cashflow'!AQ118","v":0}]
[null,null,"Bond coupon / loan interest payments from in-year borrowing",{"$f":"-'M10.FX_Cashflow'!AF146","v":0},{"$f":"-'M10.FX_Cashflow'!AG146","v":0},{"$f":"-'M10.FX_Cashflow'!AH146","v":0},{"$f":"-'M10.FX_Cashflow'!AI146","v":0},{"$f":"-'M10.FX_Cashflow'!AJ146","v":0},{"$f":"-'M10.FX_Cashflow'!AK146","v":0},{"$f":"-'M10.FX_Cashflow'!AL146","v":0},{"$f":"-'M10.FX_Cashflow'!AM146","v":0},{"$f":"-'M10.FX_Cashflow'!AN146","v":0},{"$f":"-'M10.FX_Cashflow'!AO146","v":0},{"$f":"-'M10.FX_Cashflow'!AP146","v":0},{"$f":"-'M10.FX_Cashflow'!AQ146","v":0}]
[null,null,"Total Foreign Currency Debt Service",{"$f":"D60+D61","v":0},{"$f":"E60+E61","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Proceeds from Issuance (net off in-year debt service)",{"$f":"D57+D62","v":580.18352238672526},{"$f":"E57+E62","v":580.18352238672526},580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526]
[null,null,"Excess/Shortfall Post Securities Issuance",{"$f":"D64+D49","v":0},{"$f":"E64+E49","v":0},{"$f":"F64+F49","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Excess/Shortfall Financing",{"$f":"D65","v":0},{"$f":"D66+E65","v":0},{"$f":"E66+F65","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Monitoring_Cost_Risk_DX","index":19,"n_rows":35,"n_cols":7,"rows_kept":35,"cut":false,"hidden":false,"merged":[[6,4,6,5]]}
[]
[]
[]
[]
[]
[]
[null,null,null,"FROM MTDS AT","FROM ABPT","FROM ABPT","FROM MTDS AT"]
[]
[null,null,null,null,"Baseline","Alternative"]
[null,null,"Cost - Risk Indicators ",{"$f":"Input_2!$E$7","v":2024},{"$f":"\"Target/Projection \"&Input_2!$E$7+1","v":"Target/Projection 2025"},{"$f":"\"Target/Projection \"&Input_2!$E$7+1","v":"Target/Projection 2025"},"Target/Projection\nend of strategy perod "]
[]
[null,null,"Outstanding Domestic Debt",{"$f":"'Input_1_(From_MTDS)'!$J$350","v":9738.8496330000016},{"$f":"'A3.Outstanding_Total_Debt'!D36","v":12869.747224640705},{"$f":"'A3.Outstanding_Total_Debt'!D60","v":13107.544956000002},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$325:$T$362,26,FALSE)","v":22595.932986680236}]
[null,null,"Domestic Debt Composition (in Percent)"]
[null,null,{"$f":"Input_2!$G43","v":"T-bills"},{"$f":"'A5.MTDS_DS_ABPT_Category'!$K$127/SUM('A5.MTDS_DS_ABPT_Category'!$K$127:$K$133)*100","v":39.340423370103792},{"$f":"('A3.Outstanding_Total_Debt'!D29/$E$12)*100","v":21.638971293268963},{"$f":"('A3.Outstanding_Total_Debt'!D53/$F$12)*100","v":27.083637797290034},{"$f":"(HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,22,FALSE)/HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,9,FALSE))*100","v":12.824414545298287}]
[null,null,{"$f":"Input_2!$G44","v":"Bonds"},{"$f":"'A5.MTDS_DS_ABPT_Category'!$K$128/SUM('A5.MTDS_DS_ABPT_Category'!$K$127:$K$133)*100","v":60.659576629896208},{"$f":"('A3.Outstanding_Total_Debt'!D30/$E$12)*100","v":78.361028706731034},{"$f":"('A3.Outstanding_Total_Debt'!D54/$F$12)*100","v":72.916362202709962},{"$f":"HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,23,FALSE)/HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,9,FALSE)*100","v":87.175585454701704}]
[null,null,{"$f":"Input_2!$G45","v":"DX Commercial Loan"},{"$f":"'A5.MTDS_DS_ABPT_Category'!$K$129/SUM('A5.MTDS_DS_ABPT_Category'!$K$127:$K$133)*100","v":0},{"$f":"('A3.Outstanding_Total_Debt'!D31/$E$12)*100","v":0},{"$f":"('A3.Outstanding_Total_Debt'!D55/$F$12)*100","v":0},{"$f":"HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,24,FALSE)/HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,9,FALSE)*100","v":0}]
[null,null,{"$f":"Input_2!$G46","v":"Central Bank"},{"$f":"'A5.MTDS_DS_ABPT_Category'!$K$130/SUM('A5.MTDS_DS_ABPT_Category'!$K$127:$K$133)*100","v":0},{"$f":"('A3.Outstanding_Total_Debt'!D32/$E$12)*100","v":0},{"$f":"('A3.Outstanding_Total_Debt'!D56/$F$12)*100","v":0},{"$f":"HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,25,FALSE)/HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,9,FALSE)*100","v":0}]
[null,null,{"$f":"Input_2!$G47","v":"DX Other"},{"$f":"'A5.MTDS_DS_ABPT_Category'!$K$131/SUM('A5.MTDS_DS_ABPT_Category'!$K$127:$K$133)*100","v":0},{"$f":"('A3.Outstanding_Total_Debt'!D33/$E$12)*100","v":0},{"$f":"('A3.Outstanding_Total_Debt'!D57/$F$12)*100","v":0},{"$f":"HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,26,FALSE)/HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,9,FALSE)*100","v":0}]
[null,null,{"$f":"Input_2!$G48","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!$K$132/SUM('A5.MTDS_DS_ABPT_Category'!$K$127:$K$133)*100","v":0},{"$f":"('A3.Outstanding_Total_Debt'!D34/$E$12)*100","v":0},{"$f":"('A3.Outstanding_Total_Debt'!D58/$F$12)*100","v":0},{"$f":"HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,27,FALSE)/HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,9,FALSE)*100","v":0}]
[null,null,{"$f":"Input_2!$G49","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!$K$133/SUM('A5.MTDS_DS_ABPT_Category'!$K$127:$K$133)*100","v":0},{"$f":"('A3.Outstanding_Total_Debt'!D35/$E$12)*100","v":0},{"$f":"('A3.Outstanding_Total_Debt'!D59/$F$12)*100","v":0},{"$f":"HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,28,FALSE)/HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,9,FALSE)*100","v":0}]
[]
[null,null,"Domestic Debt"]
[null,null,"Interest Payment as Percent of GDP (in Percent)",{"$f":"'Input_1_(From_MTDS)'!$I$35","v":2.2433361770576083},{"$f":"'A4.IP_Total_Debt'!$G$12","v":2.0830026725872077},{"$f":"'A4.IP_Total_Debt'!$K$12","v":2.0471192434194445},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,25,FALSE)","v":1.9954369372434171}]
[null,null,"Domestic Interest Payment to Revenue (in Percent)",{"$f":"('Input_1_(From_MTDS)'!$K$390/'Input_1_(From_MTDS)'!$G$165)*100","v":12.284936207696425},{"$f":"'A4.IP_Total_Debt'!$G$13","v":12.13078978690997},{"$f":"'A4.IP_Total_Debt'!$K$13","v":11.921815337766825},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$365:$T$403,26,FALSE)/HLOOKUP('Input_1_(From_MTDS)'!$G$5+'Input_1_(From_MTDS)'!$G$6,'Input_1_(From_MTDS)'!$G$164:$Q$173,2,FALSE)*100","v":11.649200218431522}]
[]
[null,null,"Domestic Debt Refinancing Risk"]
[null,null,"ATM (Years)",{"$f":"'Input_1_(From_MTDS)'!$I$37","v":3.6969065685645335},{"$f":"SUMPRODUCT('A2.PP_Total_Debt'!$E$36:$BK$36,'A2.PP_Total_Debt'!$E$22:$BK$22)/SUM('A2.PP_Total_Debt'!$E$36:$BK$36)","v":4.1101225233389345},{"$f":"SUMPRODUCT('A2.PP_Total_Debt'!$E$60:$BK$60,'A2.PP_Total_Debt'!$E$22:$BK$22)/SUM('A2.PP_Total_Debt'!$E$60:$BK$60)","v":3.3973120087309803},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,46,FALSE)","v":3.3243712294531704}]
[null,null,"Debt Maturing in 1 Year (Percent of Total)",{"$f":"'Input_1_(From_MTDS)'!$I$38","v":39.340423370103792},{"$f":"('A2.PP_Total_Debt'!$E$36/SUM('A2.PP_Total_Debt'!$E$36:$BK$36))*100","v":22.418867341326756},{"$f":"('A2.PP_Total_Debt'!$E$60/SUM('A2.PP_Total_Debt'!$E$60:$BK$60))*100","v":27.849384932523435},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,36,FALSE)","v":28.875107720482905}]
[null,null,"Debt Maturing in 1 Year (Percent of GDP)",{"$f":"'Input_1_(From_MTDS)'!$I$39","v":6.1634031760434773},{"$f":"('A2.PP_Total_Debt'!$E$36/FX_Macro!$C$51)*100","v":3.9538632454030518},{"$f":"('A2.PP_Total_Debt'!$E$60/FX_Macro!$C$51)*100","v":5.0023597796296295},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,41,FALSE)","v":6.1678640685494592}]
[]
[null,null,"Domestic Debt Interest Rate Risk"]
[null,null,"ATR (Years)",{"$f":"'Input_1_(From_MTDS)'!$I$40","v":3.696906568564533},{"$f":"(SUMPRODUCT('A2.PP_Total_Debt'!$E$27:$BK$27,'A2.PP_Total_Debt'!$E$22:$BK$22)+((SUM('A2.PP_Total_Debt'!$E$26:$BK$26)+'A2.PP_Total_Debt'!$E$25)*0.5))/SUM('A2.PP_Total_Debt'!$E$36:$BK$36)","v":3.9478302386394173},{"$f":"(SUMPRODUCT('A2.PP_Total_Debt'!$E$51:$BK$51,'A2.PP_Total_Debt'!$E$22:$BK$22)+((SUM('A2.PP_Total_Debt'!$E$50:$BK$50)+'A2.PP_Total_Debt'!$E$49)*0.5))/SUM('A2.PP_Total_Debt'!$E$60:$BK$60)","v":3.1684361963595151},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,52,FALSE)","v":3.3243712294531704}]
[null,null,"Debt Refixing in 1 Year (Percent of Total)",{"$f":"'Input_1_(From_MTDS)'!$I$41","v":39.340423370103792},{"$f":"(SUM('A2.PP_Total_Debt'!$E$26:$BK$26)+'A2.PP_Total_Debt'!$E$25+'A2.PP_Total_Debt'!$E$27)/SUM('A2.PP_Total_Debt'!$E$36:$BK$36)*100","v":33.238352987961242},{"$f":"(SUM('A2.PP_Total_Debt'!$E$50:$BK$50)+'A2.PP_Total_Debt'!$E$49+'A2.PP_Total_Debt'!$E$51)/SUM('A2.PP_Total_Debt'!$E$60:$BK$60)*100","v":43.107772423954437},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,56,FALSE)","v":28.875107720482905}]
[null,null,"Fix Rate Debt (including T-bills) (Percent of Total)",{"$f":"'Input_1_(From_MTDS)'!$I$42","v":99.999999999999972},{"$f":"('A3.Outstanding_Total_Debt'!$D$25+'A3.Outstanding_Total_Debt'!$D$27)/('A3.Outstanding_Total_Debt'!$D$36)*100","v":89.18051435336551},{"$f":"('A3.Outstanding_Total_Debt'!$D$49+'A3.Outstanding_Total_Debt'!$D$51)/('A3.Outstanding_Total_Debt'!$D$60)*100","v":84.741612508568991},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,60,FALSE)","v":100}]
[null,null,"T-bills (Percent of Local Currency Total)",{"$f":"'Input_1_(From_MTDS)'!$I$43","v":39.340423370103792},{"$f":"('A3.Outstanding_Total_Debt'!$D$25)/('A3.Outstanding_Total_Debt'!$D$36)*100","v":21.638971293268963},{"$f":"('A3.Outstanding_Total_Debt'!$D$49)/('A3.Outstanding_Total_Debt'!$D$60)*100","v":27.083637797290034},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,64,FALSE)","v":12.824414545298287}]

{"sheet":"Monitoring_Cost_Risk_FX","index":20,"n_rows":42,"n_cols":7,"rows_kept":42,"cut":false,"hidden":false,"merged":[[33,4,33,5],[34,4,34,5],[11,4,11,5],[32,4,32,5],[6,4,6,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[31,4,31,5],[16,4,16,5],[17,4,17,5],[22,4,22,5],[23,4,23,5],[9,4,9,5],[13,4,13,5],[14,4,14,5],[18,4,18,5],[19,4,19,5],[15,4,15,5]]}
[]
[]
[]
[]
[]
[]
[null,null,null,"FROM MTDS AT","FROM ABPT",null,"FROM MTDS AT"]
[]
[]
[null,null,"Cost - Risk Indicators ",{"$f":"Input_2!$E$7","v":2024},{"$f":"\"Target/Projection \"&Input_2!$E$7+1","v":"Target/Projection 2025"},null,"Target/Projection\nend of strategy perod "]
[]
[null,null,"Outstanding Foreign Currency Debt",{"$f":"'Input_1_(From_MTDS)'!$J$349","v":17607.385331278339},{"$f":"'A3.Outstanding_Total_Debt'!D19","v":23085.469273841831},null,{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$325:$T$3362,25,FALSE)","v":38956.800242941346}]
[null,null,"Foreign Currency Debt Composition (in Percent)"]
[null,null,{"$f":"Input_2!$D$43","v":"Multilateral"},{"$f":"'A5.MTDS_DS_ABPT_Category'!$K$118/SUM('A5.MTDS_DS_ABPT_Category'!$K$118:$K$124)*100","v":67.163196753150501},{"$f":"'A3.Outstanding_Total_Debt'!D12/$E$12*100","v":72.977724586321685},null,{"$f":"HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,13,FALSE)/HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,5,FALSE)*100","v":83.856189893838931}]
[null,null,{"$f":"Input_2!$D$44","v":"Bilateral"},{"$f":"'A5.MTDS_DS_ABPT_Category'!$K$119/SUM('A5.MTDS_DS_ABPT_Category'!$K$118:$K$124)*100","v":15.505903367421169},{"$f":"'A3.Outstanding_Total_Debt'!D13/$E$12*100","v":12.638613788715119},null,{"$f":"HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,14,FALSE)/HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,5,FALSE)*100","v":8.022329821484389}]
[null,null,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},{"$f":"'A5.MTDS_DS_ABPT_Category'!$K$120/SUM('A5.MTDS_DS_ABPT_Category'!$K$118:$K$124)*100","v":17.330899879428337},{"$f":"'A3.Outstanding_Total_Debt'!D14/$E$12*100","v":14.383661624963187},null,{"$f":"HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,15,FALSE)/HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,5,FALSE)*100","v":8.1214802846766805}]
[null,null,{"$f":"Input_2!$D$46","v":"International Bond"},{"$f":"'A5.MTDS_DS_ABPT_Category'!$K$121/SUM('A5.MTDS_DS_ABPT_Category'!$K$118:$K$124)*100","v":0},{"$f":"'A3.Outstanding_Total_Debt'!D15/$E$12*100","v":0},null,{"$f":"HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,16,FALSE)/HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,5,FALSE)*100","v":0}]
[null,null,{"$f":"Input_2!$D$47","v":"FX Security"},{"$f":"'A5.MTDS_DS_ABPT_Category'!$K$122/SUM('A5.MTDS_DS_ABPT_Category'!$K$118:$K$124)*100","v":0},{"$f":"'A3.Outstanding_Total_Debt'!D16/$E$12*100","v":0},null,{"$f":"HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,17,FALSE)/HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,5,FALSE)*100","v":0}]
[null,null,{"$f":"Input_2!$D$48","v":"FX Other"},{"$f":"'A5.MTDS_DS_ABPT_Category'!$K$123/SUM('A5.MTDS_DS_ABPT_Category'!$K$118:$K$124)*100","v":0},{"$f":"'A3.Outstanding_Total_Debt'!D17/$E$12*100","v":0},null,{"$f":"HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,18,FALSE)/HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,5,FALSE)*100","v":0}]
[null,null,{"$f":"Input_2!$D$49","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!$K$124/SUM('A5.MTDS_DS_ABPT_Category'!$K$118:$K$124)*100","v":0},{"$f":"'A3.Outstanding_Total_Debt'!D18/$E$12*100","v":0},null,{"$f":"HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,19,FALSE)/HLOOKUP('A5.MTDS_DS_ABPT_Category'!$B$2,'A5.MTDS_DS_ABPT_Category'!$L$346:$X$374,5,FALSE)*100","v":0}]
[]
[null,null,"Foreign Currency Debt"]
[null,null,"Interest Payment as Percent of GDP (in Percent)",{"$f":"'Input_1_(From_MTDS)'!$H$35","v":0.68262063454502697},{"$f":"'A4.IP_Total_Debt'!$C$12","v":0.58149165164946737},null,{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,24,FALSE)","v":0.74631146368712864}]
[null,null,"Foreign Currency Debt Service Payment to International Reserves (in Percent)",{"$f":"('Input_1_(From_MTDS)'!$K$389/('Input_1_(From_MTDS)'!$G$161*'Input_1_(From_MTDS)'!$G$192)*100)","v":1.1629833032989347},{"$f":"'A4.IP_Total_Debt'!$C$13","v":0.99659528641449813},null,{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$365:$T$403,25,FALSE)/(HLOOKUP('Input_1_(From_MTDS)'!$G$5+'Input_1_(From_MTDS)'!$G$6,'Input_1_(From_MTDS)'!$F$155:$Q$162,7,FALSE)*HLOOKUP('Input_1_(From_MTDS)'!$G$5+'Input_1_(From_MTDS)'!$G$6,'Input_1_(From_MTDS)'!$G$190:$Q$197,3,FALSE))*100","v":0.76597688875955472}]
[]
[null,null,"Foreign Currency Debt Refinancing Risk"]
[null,null,"ATM (Years)",{"$f":"'Input_1_(From_MTDS)'!$H$37","v":9.3401527064503931},{"$f":"SUMPRODUCT('A2.PP_Total_Debt'!$E$19:$BK$19,'A2.PP_Total_Debt'!$E$22:$BK$22)/SUM('A2.PP_Total_Debt'!$E$19:$BK$19)","v":12.002327492530766},null,{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,45,FALSE)","v":14.209511192012457}]
[null,null,"Debt Maturing in 1 Year (Percent of Foreign Currency Total)",{"$f":"'Input_1_(From_MTDS)'!$H$38","v":11.262863236436562},{"$f":"('A2.PP_Total_Debt'!$E$19/SUM('A2.PP_Total_Debt'!$E$19:$BK$19))*100","v":7.7803621693275664},null,{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,35,FALSE)","v":4.7534003838831707}]
[null,null,"Debt Maturing in 1 Year (Percent of GDP)",{"$f":"'Input_1_(From_MTDS)'!$H$39","v":4.0668509707778648},{"$f":"('A2.PP_Total_Debt'!$E$19/FX_Macro!$C$51)*100","v":3.1364320012681857},null,{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,40,FALSE)","v":1.7505260504592037}]
[]
[null,null,"Foreign Currency Debt Interest Rate Risk"]
[null,null,"ATR (Years)",{"$f":"'Input_1_(From_MTDS)'!$H$40","v":8.7963097533349579},{"$f":"(SUMPRODUCT('A2.PP_Total_Debt'!$E$10:$BK$10,'A2.PP_Total_Debt'!$E$22:$BK$22)+(('A2.PP_Total_Debt'!$E$8+SUM('A2.PP_Total_Debt'!$E$9:$BK$9))*0.5))/SUM('A2.PP_Total_Debt'!$E$19:$BK$19)","v":10.701105249894313},null,{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,51,FALSE)","v":12.231529844450494}]
[null,null,"Debt Refixing in 1 Year (Percent of Total)",{"$f":"'Input_1_(From_MTDS)'!$H$41","v":28.996649539641822},{"$f":"('A2.PP_Total_Debt'!$E$10+'A2.PP_Total_Debt'!$E$8+SUM('A2.PP_Total_Debt'!$E$9:$BK$9))/SUM('A2.PP_Total_Debt'!$E$19:$BK$19)*100","v":27.027799545887927},null,{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,55,FALSE)","v":25.392340551699029}]
[null,null,"Fix Rate Debt (including T-bills) (Percent of Foreign Currency Total)",{"$f":"'Input_1_(From_MTDS)'!$H$42","v":77.992947952705975},{"$f":"('A3.Outstanding_Total_Debt'!$D$8+'A3.Outstanding_Total_Debt'!$D$10)/('A3.Outstanding_Total_Debt'!$D$19)*100","v":75.788590714083696},null,{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,59,FALSE)","v":76.968029814453814}]
[null,null,"T-bills (Percent of Foreign Currency Total)",{"$f":"'Input_1_(From_MTDS)'!$H$43","v":0},{"$f":"('A3.Outstanding_Total_Debt'!$D$8)/('A3.Outstanding_Total_Debt'!$D$19)*100","v":0},null,{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,63,FALSE)","v":0}]
[]
[]
[null,null,"Exchange Rate Risk"]
[null,null,"FX Debt Maturing in 1 Year (Percent of Reserves)",{"$f":"'Input_1_(From_MTDS)'!$J$45","v":6.5971318685000391},{"$f":"('A2.PP_Total_Debt'!$E$19/(FX_Macro!$C$63*FX_Macro!$C$41)*100)","v":5.3754053729867133},null,{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,69,FALSE)","v":1.7966526886761227}]
[]
[null,null,null,null,"Baseline","Alternative"]
[null,null,"FX Debt as Percent of Total",{"$f":"'Input_1_(From_MTDS)'!$J$44","v":64.386872102424348},{"$f":"('A3.Outstanding_Total_Debt'!$D$19/'A3.Outstanding_Total_Debt'!$D$43)*100","v":64.206175131266789},{"$f":"('A3.Outstanding_Total_Debt'!$D$19/'A3.Outstanding_Total_Debt'!$D$67)*100","v":63.78432348087609},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,68,FALSE)","v":63.290122467208022}]

{"sheet":"Monitoring_Cost_Risk","index":21,"n_rows":30,"n_cols":7,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,"FROM MTDS AT","FROM ABPT","FROM ABPT","FROM MTDS AT"]
[]
[null,null,null,null,"Baseline","Alternative"]
[null,null,"Cost - Risk Indicators ",{"$f":"Input_2!$E$7","v":2024},{"$f":"\"Target/Projection \"&Input_2!$E$7+1","v":"Target/Projection 2025"},{"$f":"\"Target/Projection \"&Input_2!$E$7+1","v":"Target/Projection 2025"},"Target/Projection\nend of strategy perod "]
[]
[null,null,"Outstanding Debt to GDP Ratio (in Percent)",{"$f":"'Input_1_(From_MTDS)'!$J$443","v":43.991769290360807},{"$f":"SUM('A3.Outstanding_Total_Debt'!$D$43)/FX_Macro!$C$51*100","v":49.271963349772363},{"$f":"SUM('A3.Outstanding_Total_Debt'!$D$67)/FX_Macro!$C$51*100","v":49.597834314968445},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,15,FALSE)","v":58.187305301379631}]
[]
[null,null,"Total Debt"]
[null,null,"Ratio of Interest Payment to GDP",{"$f":"'Input_1_(From_MTDS)'!$J$35","v":2.9259568116026355},{"$f":"'A4.IP_Total_Debt'!$G$20","v":2.6644943242366748},{"$f":"'A4.IP_Total_Debt'!$K$20","v":2.6286108950689115},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,26,FALSE)","v":2.7417484009305459}]
[null,null,"Interest Payment to Revenue in the 1st Year of Strategy",{"$f":"('Input_1_(From_MTDS)'!$K$387/'Input_1_(From_MTDS)'!$H$165)*100","v":14.515474364421783},{"$f":"'A4.IP_Total_Debt'!$G$21","v":15.517224706958036},{"$f":"'A4.IP_Total_Debt'!$K$21","v":15.308250257814892},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$365:$T$403,23,FALSE)/HLOOKUP('Input_1_(From_MTDS)'!$G$5+'Input_1_(From_MTDS)'!$G$6,'Input_1_(From_MTDS)'!$F$164:$Q$173,2,FALSE)*100","v":16.006106469656991}]
[]
[null,null,"Refinancing Risk"]
[null,null,"ATM (Years)",{"$f":"'Input_1_(From_MTDS)'!$J$37","v":7.632547227497497},{"$f":"SUMPRODUCT('A2.PP_Total_Debt'!$E$43:$BK$43,'A2.PP_Total_Debt'!$E$22:$BK$22)/SUM('A2.PP_Total_Debt'!$E$43:$BK$43)","v":9.6003757033103092},{"$f":"SUMPRODUCT('A2.PP_Total_Debt'!$E$67:$BK$67,'A2.PP_Total_Debt'!$E$22:$BK$22)/SUM('A2.PP_Total_Debt'!$E$67:$BK$67)","v":9.3499610231516463},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,47,FALSE)","v":10.583835082796206}]
[null,null,"Debt Maturing in 1 Year (Percent of Total)",{"$f":"'Input_1_(From_MTDS)'!$J$38","v":19.75892992365738},{"$f":"('A2.PP_Total_Debt'!$E$43/SUM('A2.PP_Total_Debt'!$E$43:$BK$43))*100","v":12.235515555060905},{"$f":"('A2.PP_Total_Debt'!$E$67/SUM('A2.PP_Total_Debt'!$E$67:$BK$67))*100","v":13.96633628529764},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,37,FALSE)","v":13.608449605967433}]
[null,null,"Debt Maturing in 1 Year (Percent of GDP)",{"$f":"'Input_1_(From_MTDS)'!$J$39","v":10.230254146821343},{"$f":"('A2.PP_Total_Debt'!$E$43/FX_Macro!$C$51)*100","v":7.0902952466712383},{"$f":"('A2.PP_Total_Debt'!$E$67/FX_Macro!$C$51)*100","v":8.1387917808978152},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,42,FALSE)","v":7.9183901190086639}]
[]
[null,null,"Interest Rate Risk"]
[null,null,"ATR (Years)",{"$f":"'Input_1_(From_MTDS)'!$J$40","v":7.2532672198462391},{"$f":"(SUMPRODUCT('A2.PP_Total_Debt'!$E$42:$BK$42,'A2.PP_Total_Debt'!$E$22:$BK$22)+((SUM('A2.PP_Total_Debt'!$E$41:$BK$41)+'A2.PP_Total_Debt'!$E$40)*0.5))/SUM('A2.PP_Total_Debt'!$E$43:$BK$43)","v":8.645780906481761},{"$f":"(SUMPRODUCT('A2.PP_Total_Debt'!$E$66:$BK$66,'A2.PP_Total_Debt'!$E$22:$BK$22)+((SUM('A2.PP_Total_Debt'!$E$65:$BK$65)+'A2.PP_Total_Debt'!$E$64)*0.5))/SUM('A2.PP_Total_Debt'!$E$67:$BK$67)","v":8.3792734228465182},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,53,FALSE)","v":9.2646895187885221}]
[null,null,"Debt Refixing in 1 Year (Percent of Total)",{"$f":"'Input_1_(From_MTDS)'!$J$41","v":32.126600712135541},{"$f":"(SUM('A2.PP_Total_Debt'!$E$41:$BK$41)+'A2.PP_Total_Debt'!$E$40+'A2.PP_Total_Debt'!$E$42)/SUM('A2.PP_Total_Debt'!$E$43:$BK$43)*100","v":28.917949384934111},{"$f":"(SUM('A2.PP_Total_Debt'!$E$65:$BK$65)+'A2.PP_Total_Debt'!$E$64+'A2.PP_Total_Debt'!$E$66)/SUM('A2.PP_Total_Debt'!$E$67:$BK$67)*100","v":31.984209092228028},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,57,FALSE)","v":26.670860114111878}]
[null,null,"Fix Rate Debt (including T-bills) (Percent of Total)",{"$f":"'Input_1_(From_MTDS)'!$J$42","v":84.652122784594368},{"$f":"('A3.Outstanding_Total_Debt'!$D$40+'A3.Outstanding_Total_Debt'!$D$42)/('A3.Outstanding_Total_Debt'!$D$43)*100","v":80.582072408082723},{"$f":"('A3.Outstanding_Total_Debt'!$D$64+'A3.Outstanding_Total_Debt'!$D$66)/('A3.Outstanding_Total_Debt'!$D$67)*100","v":79.030988125861143},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,61,FALSE)","v":85.423037862956988}]
[null,null,"T-bills (Percent of Total)",{"$f":"'Input_1_(From_MTDS)'!$J$43","v":11.904127668668874},{"$f":"('A3.Outstanding_Total_Debt'!$D$25)/SUM('A3.Outstanding_Total_Debt'!$D$43)*100","v":7.7454154881081454},{"$f":"('A3.Outstanding_Total_Debt'!$D$49)/SUM('A3.Outstanding_Total_Debt'!$D$67)*100","v":9.8085226542777342},{"$f":"HLOOKUP('Input_1_(From_MTDS)'!$G$5,'Input_1_(From_MTDS)'!$K$429:$T$497,65,FALSE)","v":4.707826873876563}]
[]
[null,null,"Exchange Rate Risk"]
[null,null,"FX Debt as Percent of Total",{"$f":"Monitoring_Cost_Risk_FX!$D$42","v":64.386872102424348},{"$f":"Monitoring_Cost_Risk_FX!E42","v":64.206175131266789},{"$f":"Monitoring_Cost_Risk_FX!$F$42","v":63.78432348087609},{"$f":"Monitoring_Cost_Risk_FX!$G$42","v":63.290122467208022}]

{"sheet":"Maturity_Profile","index":22,"n_rows":88,"n_cols":64,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"Input_2!$E$11&\" \"&Input_2!$E$12","v":"UTP millions"},{"$f":"Input_2!$E$7+1","v":2025},{"$f":"D50+1","v":2026},{"$f":"E50+1","v":2027},{"$f":"F50+1","v":2028},{"$f":"G50+1","v":2029},{"$f":"H50+1","v":2030},{"$f":"I50+1","v":2031},{"$f":"J50+1","v":2032},{"$f":"K50+1","v":2033},{"$f":"L50+1","v":2034},{"$f":"M50+1","v":2035},{"$f":"N50+1","v":2036},{"$f":"O50+1","v":2037},{"$f":"P50+1","v":2038},{"$f":"Q50+1","v":2039},{"$f":"R50+1","v":2040},{"$f":"S50+1","v":2041},{"$f":"T50+1","v":2042},{"$f":"U50+1","v":2043},{"$f":"V50+1","v":2044},{"$f":"W50+1","v":2045},{"$f":"X50+1","v":2046},{"$f":"Y50+1","v":2047},{"$f":"Z50+1","v":2048},{"$f":"AA50+1","v":2049},{"$f":"AB50+1","v":2050},{"$f":"AC50+1","v":2051},{"$f":"AD50+1","v":2052},{"$f":"AE50+1","v":2053},{"$f":"AF50+1","v":2054},{"$f":"AG50+1","v":2055},{"$f":"AH50+1","v":2056},{"$f":"AI50+1","v":2057},{"$f":"AJ50+1","v":2058},{"$f":"AK50+1","v":2059},{"$f":"AL50+1","v":2060},{"$f":"AM50+1","v":2061},{"$f":"AN50+1","v":2062},{"$f":"AO50+1","v":2063},{"$f":"AP50+1","v":2064},{"$f":"AQ50+1","v":2065},{"$f":"AR50+1","v":2066},{"$f":"AS50+1","v":2067},{"$f":"AT50+1","v":2068},{"$f":"AU50+1","v":2069},{"$f":"AV50+1","v":2070},{"$f":"AW50+1","v":2071},{"$f":"AX50+1","v":2072},{"$f":"AY50+1","v":2073},{"$f":"AZ50+1","v":2074},{"$f":"BA50+1","v":2075},{"$f":"BB50+1","v":2076},{"$f":"BC50+1","v":2077},{"$f":"BD50+1","v":2078},{"$f":"BE50+1","v":2079},{"$f":"BF50+1","v":2080},{"$f":"BG50+1","v":2081},{"$f":"BH50+1","v":2082},{"$f":"BI50+1","v":2083},{"$f":"BJ50+1","v":2084},{"$f":"BK50+1","v":2085}]
[null,null,{"$f":"\" End-Year \"&Input_2!$E$7","v":" End-Year 2024"},{"$f":"D57+D65","v":6359.3471723484017},{"$f":"E57+E65","v":2389.1183266011085},2072.5459401207204,1976.8050680535518,3857.8649524536204,995.76345888803553,3574.8320027318841,650.46969048390474,652.59884318783872,1246.5156313988073,618.58539821736758,614.76757258963517,614.89819747010142,613.39672216303245,613.67125378253525,613.84542141662519,619.54867972947454,619.71907042145415,619.80615520863967,211.49184723984612,203.21612624431819,193.36837674715827,193.36837674715827,193.36837674715827,213.12435085336898,189.63096070515596,184.80228610371555,177.68865139663225,153.20408368107331,104.29887627197452,104.98974618319328,104.21996112679989,82.774260844007756,87.831576871915644,76.524257293810649,76.524257293810649,76.478692297113682,76.478692297113682,76.478692297113682,37.406941814960767,18.341788540598547,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\" End-Year \"&Input_2!$E$7+1&\" Baseline Scenario\"","v":" End-Year 2025 Baseline Scenario"},null,{"$f":"E58+E66","v":5173.9992340573899},{"$f":"F58+F66","v":2964.5056840986099},2878.6316937050806,4422.1644134561102,1571.8378555909912,3831.237923590872,1603.095838206963,977.68492141976981,1571.6017096307382,2336.1119301774393,978.31453895041432,978.44516383088057,976.94368852381172,977.21822014331451,977.39238777740434,983.09564609025369,983.26603678223341,983.35312156941882,575.0388136006253,566.76309260509743,531.27475102203869,531.27475102203869,531.27475102203869,551.0307251282494,527.53733498003635,330.40421973435502,323.29058502727173,298.80601731171282,249.90080990261401,250.5916798138328,249.8218947574394,228.37619447464726,233.43351050255515,222.12619092445016,222.12619092445016,153.40046855481003,153.40046855481003,153.40046855481003,114.32871807265713,95.263564798294894,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\" End-Year \"&Input_2!$E$7+1&\" Alternative Scenario\"","v":" End-Year 2025 Alternative Scenario"},null,{"$f":"E59+E66","v":5939.1183266011085},{"$f":"F59+F66","v":3268.2854572345395},3182.4114668410102,4374.054300024075,1523.7277421589561,3831.237923590872,1506.8756113428926,977.68492141976981,1571.6017096307382,1393.6714764492986,978.31453895041432,978.44516383088057,976.94368852381172,977.21822014331451,977.39238777740434,983.09564609025369,983.26603678223341,983.35312156941882,575.0388136006253,566.76309260509743,531.27475102203869,531.27475102203869,531.27475102203869,551.0307251282494,527.53733498003635,330.40421973435502,323.29058502727173,298.80601731171282,249.90080990261401,250.5916798138328,249.8218947574394,228.37619447464726,233.43351050255515,222.12619092445016,222.12619092445016,153.40046855481003,153.40046855481003,153.40046855481003,114.32871807265713,95.263564798294894,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Local Currency"]
[null,null,{"$f":"Input_2!$E$11&\" \"&Input_2!$E$12","v":"UTP millions"},{"$f":"Input_2!$E$7+1","v":2025},{"$f":"D56+1","v":2026},{"$f":"E56+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,{"$f":"\" DX End-Year \"&Input_2!$E$7","v":" DX End-Year 2024"},{"$f":"'Input_1_(From_MTDS)'!K407","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!L407","v":100.37065},{"$f":"'Input_1_(From_MTDS)'!M407","v":125.31763000000001},{"$f":"'Input_1_(From_MTDS)'!N407","v":0},{"$f":"'Input_1_(From_MTDS)'!O407","v":2541.5268019999999},{"$f":"'Input_1_(From_MTDS)'!P407","v":0},{"$f":"'Input_1_(From_MTDS)'!Q407","v":2548.6298739999997},{"$f":"'Input_1_(From_MTDS)'!R407","v":0},{"$f":"'Input_1_(From_MTDS)'!S407","v":0},{"$f":"'Input_1_(From_MTDS)'!T407","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!U407","v":0},{"$f":"'Input_1_(From_MTDS)'!V407","v":0},{"$f":"'Input_1_(From_MTDS)'!W407","v":0},{"$f":"'Input_1_(From_MTDS)'!X407","v":0},{"$f":"'Input_1_(From_MTDS)'!Y407","v":0},{"$f":"'Input_1_(From_MTDS)'!Z407","v":0},{"$f":"'Input_1_(From_MTDS)'!AA407","v":0},{"$f":"'Input_1_(From_MTDS)'!AB407","v":0},{"$f":"'Input_1_(From_MTDS)'!AC407","v":0},{"$f":"'Input_1_(From_MTDS)'!AD407","v":0},{"$f":"'Input_1_(From_MTDS)'!AE407","v":0},{"$f":"'Input_1_(From_MTDS)'!AF407","v":0},{"$f":"'Input_1_(From_MTDS)'!AG407","v":0},{"$f":"'Input_1_(From_MTDS)'!AH407","v":0},{"$f":"'Input_1_(From_MTDS)'!AI407","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ407","v":0},{"$f":"'Input_1_(From_MTDS)'!AK407","v":0},{"$f":"'Input_1_(From_MTDS)'!AL407","v":0},{"$f":"'Input_1_(From_MTDS)'!AM407","v":0},{"$f":"'Input_1_(From_MTDS)'!AN407","v":0},{"$f":"'Input_1_(From_MTDS)'!AO407","v":0},{"$f":"'Input_1_(From_MTDS)'!AP407","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ407","v":0},{"$f":"'Input_1_(From_MTDS)'!AR407","v":0},{"$f":"'Input_1_(From_MTDS)'!AS407","v":0},{"$f":"'Input_1_(From_MTDS)'!AT407","v":0},{"$f":"'Input_1_(From_MTDS)'!AU407","v":0},{"$f":"'Input_1_(From_MTDS)'!AV407","v":0},{"$f":"'Input_1_(From_MTDS)'!AW407","v":0},{"$f":"'Input_1_(From_MTDS)'!AX407","v":0},{"$f":"'Input_1_(From_MTDS)'!AY407","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ407","v":0},{"$f":"'Input_1_(From_MTDS)'!BA407","v":0},{"$f":"'Input_1_(From_MTDS)'!BB407","v":0},{"$f":"'Input_1_(From_MTDS)'!BC407","v":0},{"$f":"'Input_1_(From_MTDS)'!BD407","v":0},{"$f":"'Input_1_(From_MTDS)'!BE407","v":0},{"$f":"'Input_1_(From_MTDS)'!BF407","v":0},{"$f":"'Input_1_(From_MTDS)'!BG407","v":0},{"$f":"'Input_1_(From_MTDS)'!BH407","v":0},{"$f":"'Input_1_(From_MTDS)'!BI407","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ407","v":0},{"$f":"'Input_1_(From_MTDS)'!BK407","v":0},{"$f":"'Input_1_(From_MTDS)'!BL407","v":0},{"$f":"'Input_1_(From_MTDS)'!BM407","v":0},{"$f":"'Input_1_(From_MTDS)'!BN407","v":0},{"$f":"'Input_1_(From_MTDS)'!BO407","v":0},{"$f":"'Input_1_(From_MTDS)'!BP407","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ407","v":0},{"$f":"'Input_1_(From_MTDS)'!BR407","v":0},{"$f":"'Input_1_(From_MTDS)'!BS407","v":0}]
[null,null,{"$f":"\" DX End-Year \"&Input_2!$E$7+1&\" Baseline Scenario\"","v":" DX End-Year 2025 Baseline Scenario"},null,{"$f":"E57+E60","v":2885.2515574562813},{"$f":"F57+F60","v":821.53785686407036},696.22022686407036,2889.636915432035,348.11011343203518,2548.6298739999997,696.22022686407036,0,591.69999999999993,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\" DX End-Year \"&Input_2!$E$7+1&\" Alternative Scenario\"","v":" DX End-Year 2025 Alternative Scenario"},null,{"$f":"E57+E61","v":3650.3706499999998},{"$f":"F57+F61","v":1125.31763},1000,2841.5268019999999,300,2548.6298739999997,600,0,591.69999999999993,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,">>> New Debt [Baseline]",null,{"$f":"'A1.PP_New_Debt'!I$71","v":2784.8809074562814},{"$f":"'A1.PP_New_Debt'!J$71","v":696.22022686407036},{"$f":"'A1.PP_New_Debt'!K$71","v":696.22022686407036},{"$f":"'A1.PP_New_Debt'!L$71","v":348.11011343203518},{"$f":"'A1.PP_New_Debt'!M$71","v":348.11011343203518},{"$f":"'A1.PP_New_Debt'!N$71","v":0},{"$f":"'A1.PP_New_Debt'!O$71","v":696.22022686407036},{"$f":"'A1.PP_New_Debt'!P$71","v":0},{"$f":"'A1.PP_New_Debt'!Q$71","v":0},{"$f":"'A1.PP_New_Debt'!R$71","v":1392.4404537281407},{"$f":"'A1.PP_New_Debt'!S$71","v":0},{"$f":"'A1.PP_New_Debt'!T$71","v":0},{"$f":"'A1.PP_New_Debt'!U$71","v":0},{"$f":"'A1.PP_New_Debt'!V$71","v":0},{"$f":"'A1.PP_New_Debt'!W$71","v":0},{"$f":"'A1.PP_New_Debt'!X$71","v":0},{"$f":"'A1.PP_New_Debt'!Y$71","v":0},{"$f":"'A1.PP_New_Debt'!Z$71","v":0},{"$f":"'A1.PP_New_Debt'!AA$71","v":0},{"$f":"'A1.PP_New_Debt'!AB$71","v":0},{"$f":"'A1.PP_New_Debt'!AC$71","v":0},{"$f":"'A1.PP_New_Debt'!AD$71","v":0},{"$f":"'A1.PP_New_Debt'!AE$71","v":0},{"$f":"'A1.PP_New_Debt'!AF$71","v":0},{"$f":"'A1.PP_New_Debt'!AG$71","v":0},{"$f":"'A1.PP_New_Debt'!AH$71","v":0},{"$f":"'A1.PP_New_Debt'!AI$71","v":0},{"$f":"'A1.PP_New_Debt'!AJ$71","v":0},{"$f":"'A1.PP_New_Debt'!AK$71","v":0},{"$f":"'A1.PP_New_Debt'!AL$71","v":0},{"$f":"'A1.PP_New_Debt'!AM$71","v":0},{"$f":"'A1.PP_New_Debt'!AN$71","v":0},{"$f":"'A1.PP_New_Debt'!AO$71","v":0},{"$f":"'A1.PP_New_Debt'!AP$71","v":0},{"$f":"'A1.PP_New_Debt'!AQ$71","v":0},{"$f":"'A1.PP_New_Debt'!AR$71","v":0},{"$f":"'A1.PP_New_Debt'!AS$71","v":0},{"$f":"'A1.PP_New_Debt'!AT$71","v":0},{"$f":"'A1.PP_New_Debt'!AU$71","v":0},{"$f":"'A1.PP_New_Debt'!AV$71","v":0},{"$f":"'A1.PP_New_Debt'!AW$71","v":0},{"$f":"'A1.PP_New_Debt'!AX$71","v":0},{"$f":"'A1.PP_New_Debt'!AY$71","v":0},{"$f":"'A1.PP_New_Debt'!AZ$71","v":0},{"$f":"'A1.PP_New_Debt'!BA$71","v":0},{"$f":"'A1.PP_New_Debt'!BB$71","v":0},{"$f":"'A1.PP_New_Debt'!BC$71","v":0},{"$f":"'A1.PP_New_Debt'!BD$71","v":0},{"$f":"'A1.PP_New_Debt'!BE$71","v":0},{"$f":"'A1.PP_New_Debt'!BF$71","v":0},{"$f":"'A1.PP_New_Debt'!BG$71","v":0},{"$f":"'A1.PP_New_Debt'!BH$71","v":0},{"$f":"'A1.PP_New_Debt'!BI$71","v":0},{"$f":"'A1.PP_New_Debt'!BJ$71","v":0},{"$f":"'A1.PP_New_Debt'!BK$71","v":0},{"$f":"'A1.PP_New_Debt'!BL$71","v":0},{"$f":"'A1.PP_New_Debt'!BM$71","v":0},{"$f":"'A1.PP_New_Debt'!BN$71","v":0},{"$f":"'A1.PP_New_Debt'!BO$71","v":0},{"$f":"'A1.PP_New_Debt'!BP$71","v":0}]
[null,null,">>> New Debt [Alternative]",null,{"$f":"'A1.PP_New_Debt'!I$109","v":3550},{"$f":"'A1.PP_New_Debt'!J$109","v":1000},{"$f":"'A1.PP_New_Debt'!K$109","v":1000},{"$f":"'A1.PP_New_Debt'!L$109","v":300},{"$f":"'A1.PP_New_Debt'!M$109","v":300},{"$f":"'A1.PP_New_Debt'!N$109","v":0},{"$f":"'A1.PP_New_Debt'!O$109","v":600},{"$f":"'A1.PP_New_Debt'!P$109","v":0},{"$f":"'A1.PP_New_Debt'!Q$109","v":0},{"$f":"'A1.PP_New_Debt'!R$109","v":450},{"$f":"'A1.PP_New_Debt'!S$109","v":0},{"$f":"'A1.PP_New_Debt'!T$109","v":0},{"$f":"'A1.PP_New_Debt'!U$109","v":0},{"$f":"'A1.PP_New_Debt'!V$109","v":0},{"$f":"'A1.PP_New_Debt'!W$109","v":0},{"$f":"'A1.PP_New_Debt'!X$109","v":0},{"$f":"'A1.PP_New_Debt'!Y$109","v":0},{"$f":"'A1.PP_New_Debt'!Z$109","v":0},{"$f":"'A1.PP_New_Debt'!AA$109","v":0},{"$f":"'A1.PP_New_Debt'!AB$109","v":0},{"$f":"'A1.PP_New_Debt'!AC$109","v":0},{"$f":"'A1.PP_New_Debt'!AD$109","v":0},{"$f":"'A1.PP_New_Debt'!AE$109","v":0},{"$f":"'A1.PP_New_Debt'!AF$109","v":0},{"$f":"'A1.PP_New_Debt'!AG$109","v":0},{"$f":"'A1.PP_New_Debt'!AH$109","v":0},{"$f":"'A1.PP_New_Debt'!AI$109","v":0},{"$f":"'A1.PP_New_Debt'!AJ$109","v":0},{"$f":"'A1.PP_New_Debt'!AK$109","v":0},{"$f":"'A1.PP_New_Debt'!AL$109","v":0},{"$f":"'A1.PP_New_Debt'!AM$109","v":0},{"$f":"'A1.PP_New_Debt'!AN$109","v":0},{"$f":"'A1.PP_New_Debt'!AO$109","v":0},{"$f":"'A1.PP_New_Debt'!AP$109","v":0},{"$f":"'A1.PP_New_Debt'!AQ$109","v":0},{"$f":"'A1.PP_New_Debt'!AR$109","v":0},{"$f":"'A1.PP_New_Debt'!AS$109","v":0},{"$f":"'A1.PP_New_Debt'!AT$109","v":0},{"$f":"'A1.PP_New_Debt'!AU$109","v":0},{"$f":"'A1.PP_New_Debt'!AV$109","v":0},{"$f":"'A1.PP_New_Debt'!AW$109","v":0},{"$f":"'A1.PP_New_Debt'!AX$109","v":0},{"$f":"'A1.PP_New_Debt'!AY$109","v":0},{"$f":"'A1.PP_New_Debt'!AZ$109","v":0},{"$f":"'A1.PP_New_Debt'!BA$109","v":0},{"$f":"'A1.PP_New_Debt'!BB$109","v":0},{"$f":"'A1.PP_New_Debt'!BC$109","v":0},{"$f":"'A1.PP_New_Debt'!BD$109","v":0},{"$f":"'A1.PP_New_Debt'!BE$109","v":0},{"$f":"'A1.PP_New_Debt'!BF$109","v":0},{"$f":"'A1.PP_New_Debt'!BG$109","v":0},{"$f":"'A1.PP_New_Debt'!BH$109","v":0},{"$f":"'A1.PP_New_Debt'!BI$109","v":0},{"$f":"'A1.PP_New_Debt'!BJ$109","v":0},{"$f":"'A1.PP_New_Debt'!BK$109","v":0},{"$f":"'A1.PP_New_Debt'!BL$109","v":0},{"$f":"'A1.PP_New_Debt'!BM$109","v":0},{"$f":"'A1.PP_New_Debt'!BN$109","v":0},{"$f":"'A1.PP_New_Debt'!BO$109","v":0},{"$f":"'A1.PP_New_Debt'!BP$109","v":0}]
[]
[null,null,"Foreign Currency"]
[null,null,{"$f":"Input_2!$E$11&\" \"&Input_2!$E$12","v":"UTP millions"},{"$f":"Input_2!$E$7+1","v":2025},{"$f":"D64+1","v":2026},{"$f":"E64+1","v":2027},{"$f":"F64+1","v":2028},{"$f":"G64+1","v":2029},{"$f":"H64+1","v":2030},{"$f":"I64+1","v":2031},{"$f":"J64+1","v":2032},{"$f":"K64+1","v":2033},{"$f":"L64+1","v":2034},{"$f":"M64+1","v":2035},{"$f":"N64+1","v":2036},{"$f":"O64+1","v":2037},{"$f":"P64+1","v":2038},{"$f":"Q64+1","v":2039},{"$f":"R64+1","v":2040},{"$f":"S64+1","v":2041},{"$f":"T64+1","v":2042},{"$f":"U64+1","v":2043},{"$f":"V64+1","v":2044},{"$f":"W64+1","v":2045},{"$f":"X64+1","v":2046},{"$f":"Y64+1","v":2047},{"$f":"Z64+1","v":2048},{"$f":"AA64+1","v":2049},{"$f":"AB64+1","v":2050},{"$f":"AC64+1","v":2051},{"$f":"AD64+1","v":2052},{"$f":"AE64+1","v":2053},{"$f":"AF64+1","v":2054},{"$f":"AG64+1","v":2055},{"$f":"AH64+1","v":2056},{"$f":"AI64+1","v":2057},{"$f":"AJ64+1","v":2058},{"$f":"AK64+1","v":2059},{"$f":"AL64+1","v":2060},{"$f":"AM64+1","v":2061},{"$f":"AN64+1","v":2062},{"$f":"AO64+1","v":2063},{"$f":"AP64+1","v":2064},{"$f":"AQ64+1","v":2065},{"$f":"AR64+1","v":2066},{"$f":"AS64+1","v":2067},{"$f":"AT64+1","v":2068},{"$f":"AU64+1","v":2069},{"$f":"AV64+1","v":2070},{"$f":"AW64+1","v":2071},{"$f":"AX64+1","v":2072},{"$f":"AY64+1","v":2073},{"$f":"AZ64+1","v":2074},{"$f":"BA64+1","v":2075},{"$f":"BB64+1","v":2076},{"$f":"BC64+1","v":2077},{"$f":"BD64+1","v":2078},{"$f":"BE64+1","v":2079},{"$f":"BF64+1","v":2080},{"$f":"BG64+1","v":2081},{"$f":"BH64+1","v":2082},{"$f":"BI64+1","v":2083},{"$f":"BJ64+1","v":2084},{"$f":"BK64+1","v":2085}]
[null,null,{"$f":"\" FX End-Year \"&Input_2!$E$7","v":" FX End-Year 2024"},{"$f":"'Input_1_(From_MTDS)'!K406","v":2528.0424953484021},{"$f":"'Input_1_(From_MTDS)'!L406","v":2288.7476766011087},{"$f":"'Input_1_(From_MTDS)'!M406","v":1947.2283101207204},{"$f":"'Input_1_(From_MTDS)'!N406","v":1976.8050680535518},{"$f":"'Input_1_(From_MTDS)'!O406","v":1316.3381504536205},{"$f":"'Input_1_(From_MTDS)'!P406","v":995.76345888803553},{"$f":"'Input_1_(From_MTDS)'!Q406","v":1026.2021287318844},{"$f":"'Input_1_(From_MTDS)'!R406","v":650.46969048390474},{"$f":"'Input_1_(From_MTDS)'!S406","v":652.59884318783872},{"$f":"'Input_1_(From_MTDS)'!T406","v":654.81563139880734},{"$f":"'Input_1_(From_MTDS)'!U406","v":618.58539821736758},{"$f":"'Input_1_(From_MTDS)'!V406","v":614.76757258963517},{"$f":"'Input_1_(From_MTDS)'!W406","v":614.89819747010142},{"$f":"'Input_1_(From_MTDS)'!X406","v":613.39672216303245},{"$f":"'Input_1_(From_MTDS)'!Y406","v":613.67125378253525},{"$f":"'Input_1_(From_MTDS)'!Z406","v":613.84542141662519},{"$f":"'Input_1_(From_MTDS)'!AA406","v":619.54867972947454},{"$f":"'Input_1_(From_MTDS)'!AB406","v":619.71907042145415},{"$f":"'Input_1_(From_MTDS)'!AC406","v":619.80615520863967},{"$f":"'Input_1_(From_MTDS)'!AD406","v":211.49184723984612},{"$f":"'Input_1_(From_MTDS)'!AE406","v":203.21612624431819},{"$f":"'Input_1_(From_MTDS)'!AF406","v":193.36837674715827},{"$f":"'Input_1_(From_MTDS)'!AG406","v":193.36837674715827},{"$f":"'Input_1_(From_MTDS)'!AH406","v":193.36837674715827},{"$f":"'Input_1_(From_MTDS)'!AI406","v":213.12435085336898},{"$f":"'Input_1_(From_MTDS)'!AJ406","v":189.63096070515596},{"$f":"'Input_1_(From_MTDS)'!AK406","v":184.80228610371555},{"$f":"'Input_1_(From_MTDS)'!AL406","v":177.68865139663225},{"$f":"'Input_1_(From_MTDS)'!AM406","v":153.20408368107331},{"$f":"'Input_1_(From_MTDS)'!AN406","v":104.29887627197452},{"$f":"'Input_1_(From_MTDS)'!AO406","v":104.98974618319328},{"$f":"'Input_1_(From_MTDS)'!AP406","v":104.21996112679989},{"$f":"'Input_1_(From_MTDS)'!AQ406","v":82.774260844007756},{"$f":"'Input_1_(From_MTDS)'!AR406","v":87.831576871915644},{"$f":"'Input_1_(From_MTDS)'!AS406","v":76.524257293810649},{"$f":"'Input_1_(From_MTDS)'!AT406","v":76.524257293810649},{"$f":"'Input_1_(From_MTDS)'!AU406","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AV406","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AW406","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AX406","v":37.406941814960767},{"$f":"'Input_1_(From_MTDS)'!AY406","v":18.341788540598547},{"$f":"'Input_1_(From_MTDS)'!AZ406","v":18.341788540599183},{"$f":"'Input_1_(From_MTDS)'!BA406","v":6.621426671124321},{"$f":"'Input_1_(From_MTDS)'!BB406","v":0},{"$f":"'Input_1_(From_MTDS)'!BC406","v":0},{"$f":"'Input_1_(From_MTDS)'!BD406","v":0},{"$f":"'Input_1_(From_MTDS)'!BE406","v":0},{"$f":"'Input_1_(From_MTDS)'!BF406","v":0},{"$f":"'Input_1_(From_MTDS)'!BG406","v":0},{"$f":"'Input_1_(From_MTDS)'!BH406","v":0},{"$f":"'Input_1_(From_MTDS)'!BI406","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ406","v":0},{"$f":"'Input_1_(From_MTDS)'!BK406","v":0},{"$f":"'Input_1_(From_MTDS)'!BL406","v":0},{"$f":"'Input_1_(From_MTDS)'!BM406","v":0},{"$f":"'Input_1_(From_MTDS)'!BN406","v":0},{"$f":"'Input_1_(From_MTDS)'!BO406","v":0},{"$f":"'Input_1_(From_MTDS)'!BP406","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ406","v":0},{"$f":"'Input_1_(From_MTDS)'!BR406","v":0},{"$f":"'Input_1_(From_MTDS)'!BS406","v":0}]
[null,null,{"$f":"\" FX End-Year \"&Input_2!$E$7+1&\" Baseline\"","v":" FX End-Year 2025 Baseline"},null,{"$f":"E65+E67","v":2288.7476766011087},2142.9678272345395,2182.4114668410102,1532.5274980240749,1223.7277421589561,1282.6080495908723,906.87561134289263,977.68492141976981,979.90170963073842,943.67147644929855,978.31453895041432,978.44516383088057,976.94368852381172,977.21822014331451,977.39238777740434,983.09564609025369,983.26603678223341,983.35312156941882,575.0388136006253,566.76309260509743,531.27475102203869,531.27475102203869,531.27475102203869,551.0307251282494,527.53733498003635,330.40421973435502,323.29058502727173,298.80601731171282,249.90080990261401,250.5916798138328,249.8218947574394,228.37619447464726,{"$f":"AK65+AK67","v":233.43351050255515},222.12619092445016,222.12619092445016,153.40046855481003,153.40046855481003,153.40046855481003,114.32871807265713,95.263564798294894,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,">>> New Debt",null,{"$f":"'A1.PP_New_Debt'!I$33","v":0},{"$f":"'A1.PP_New_Debt'!J$33","v":195.73951711381915},{"$f":"'A1.PP_New_Debt'!K$33","v":205.60639878745823},{"$f":"'A1.PP_New_Debt'!L$33","v":216.18934757045449},{"$f":"'A1.PP_New_Debt'!M$33","v":227.96428327092059},{"$f":"'A1.PP_New_Debt'!N$33","v":256.40592085898783},{"$f":"'A1.PP_New_Debt'!O$33","v":256.40592085898783},{"$f":"'A1.PP_New_Debt'!P$33","v":325.08607823193103},{"$f":"'A1.PP_New_Debt'!Q$33","v":325.08607823193103},{"$f":"'A1.PP_New_Debt'!R$33","v":325.08607823193103},{"$f":"'A1.PP_New_Debt'!S$33","v":363.54696636077921},{"$f":"'A1.PP_New_Debt'!T$33","v":363.54696636077921},{"$f":"'A1.PP_New_Debt'!U$33","v":363.54696636077921},{"$f":"'A1.PP_New_Debt'!V$33","v":363.54696636077921},{"$f":"'A1.PP_New_Debt'!W$33","v":363.54696636077921},{"$f":"'A1.PP_New_Debt'!X$33","v":363.54696636077921},{"$f":"'A1.PP_New_Debt'!Y$33","v":363.54696636077921},{"$f":"'A1.PP_New_Debt'!Z$33","v":363.54696636077921},{"$f":"'A1.PP_New_Debt'!AA$33","v":363.54696636077921},{"$f":"'A1.PP_New_Debt'!AB$33","v":363.54696636077921},{"$f":"'A1.PP_New_Debt'!AC$33","v":337.90637427488042},{"$f":"'A1.PP_New_Debt'!AD$33","v":337.90637427488042},{"$f":"'A1.PP_New_Debt'!AE$33","v":337.90637427488042},{"$f":"'A1.PP_New_Debt'!AF$33","v":337.90637427488042},{"$f":"'A1.PP_New_Debt'!AG$33","v":337.90637427488042},{"$f":"'A1.PP_New_Debt'!AH$33","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AI$33","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AJ$33","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AK$33","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AL$33","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AM$33","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AN$33","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AO$33","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AP$33","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AQ$33","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AR$33","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AS$33","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AT$33","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AU$33","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AV$33","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AW$33","v":0},{"$f":"'A1.PP_New_Debt'!AX$33","v":0},{"$f":"'A1.PP_New_Debt'!AY$33","v":0},{"$f":"'A1.PP_New_Debt'!AZ$33","v":0},{"$f":"'A1.PP_New_Debt'!BA$33","v":0},{"$f":"'A1.PP_New_Debt'!BB$33","v":0},{"$f":"'A1.PP_New_Debt'!BC$33","v":0},{"$f":"'A1.PP_New_Debt'!BD$33","v":0},{"$f":"'A1.PP_New_Debt'!BE$33","v":0},{"$f":"'A1.PP_New_Debt'!BF$33","v":0},{"$f":"'A1.PP_New_Debt'!BG$33","v":0},{"$f":"'A1.PP_New_Debt'!BH$33","v":0},{"$f":"'A1.PP_New_Debt'!BI$33","v":0},{"$f":"'A1.PP_New_Debt'!BJ$33","v":0},{"$f":"'A1.PP_New_Debt'!BK$33","v":0},{"$f":"'A1.PP_New_Debt'!BL$33","v":0},{"$f":"'A1.PP_New_Debt'!BM$33","v":0},{"$f":"'A1.PP_New_Debt'!BN$33","v":0},{"$f":"'A1.PP_New_Debt'!BO$33","v":0},{"$f":"'A1.PP_New_Debt'!BP$33","v":0}]
[]
[null,null,{"$f":"Input_2!$E$11&\" \"&Input_2!$E$12&\" by Interest Type\"","v":"UTP millions by Interest Type"},{"$f":"Input_2!$E$7+1","v":2025},{"$f":"D69+1","v":2026},{"$f":"E69+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085]
[null,null,{"$f":"\"T-bills End-Year \"&Input_2!$E$7","v":"T-bills End-Year 2024"},{"$f":"'Input_1_(From_MTDS)'!K417","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!L417","v":0},{"$f":"'Input_1_(From_MTDS)'!M417","v":0},{"$f":"'Input_1_(From_MTDS)'!N417","v":0},{"$f":"'Input_1_(From_MTDS)'!O417","v":0},{"$f":"'Input_1_(From_MTDS)'!P417","v":0},{"$f":"'Input_1_(From_MTDS)'!Q417","v":0},{"$f":"'Input_1_(From_MTDS)'!R417","v":0},{"$f":"'Input_1_(From_MTDS)'!S417","v":0},{"$f":"'Input_1_(From_MTDS)'!T417","v":0},{"$f":"'Input_1_(From_MTDS)'!U417","v":0},{"$f":"'Input_1_(From_MTDS)'!V417","v":0},{"$f":"'Input_1_(From_MTDS)'!W417","v":0},{"$f":"'Input_1_(From_MTDS)'!X417","v":0},{"$f":"'Input_1_(From_MTDS)'!Y417","v":0},{"$f":"'Input_1_(From_MTDS)'!Z417","v":0},{"$f":"'Input_1_(From_MTDS)'!AA417","v":0},{"$f":"'Input_1_(From_MTDS)'!AB417","v":0},{"$f":"'Input_1_(From_MTDS)'!AC417","v":0},{"$f":"'Input_1_(From_MTDS)'!AD417","v":0},{"$f":"'Input_1_(From_MTDS)'!AE417","v":0},{"$f":"'Input_1_(From_MTDS)'!AF417","v":0},{"$f":"'Input_1_(From_MTDS)'!AG417","v":0},{"$f":"'Input_1_(From_MTDS)'!AH417","v":0},{"$f":"'Input_1_(From_MTDS)'!AI417","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ417","v":0},{"$f":"'Input_1_(From_MTDS)'!AK417","v":0},{"$f":"'Input_1_(From_MTDS)'!AL417","v":0},{"$f":"'Input_1_(From_MTDS)'!AM417","v":0},{"$f":"'Input_1_(From_MTDS)'!AN417","v":0},{"$f":"'Input_1_(From_MTDS)'!AO417","v":0},{"$f":"'Input_1_(From_MTDS)'!AP417","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ417","v":0},{"$f":"'Input_1_(From_MTDS)'!AR417","v":0},{"$f":"'Input_1_(From_MTDS)'!AS417","v":0},{"$f":"'Input_1_(From_MTDS)'!AT417","v":0},{"$f":"'Input_1_(From_MTDS)'!AU417","v":0},{"$f":"'Input_1_(From_MTDS)'!AV417","v":0},{"$f":"'Input_1_(From_MTDS)'!AW417","v":0},{"$f":"'Input_1_(From_MTDS)'!AX417","v":0},{"$f":"'Input_1_(From_MTDS)'!AY417","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ417","v":0},{"$f":"'Input_1_(From_MTDS)'!BA417","v":0},{"$f":"'Input_1_(From_MTDS)'!BB417","v":0},{"$f":"'Input_1_(From_MTDS)'!BC417","v":0},{"$f":"'Input_1_(From_MTDS)'!BD417","v":0},{"$f":"'Input_1_(From_MTDS)'!BE417","v":0},{"$f":"'Input_1_(From_MTDS)'!BF417","v":0},{"$f":"'Input_1_(From_MTDS)'!BG417","v":0},{"$f":"'Input_1_(From_MTDS)'!BH417","v":0},{"$f":"'Input_1_(From_MTDS)'!BI417","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ417","v":0},{"$f":"'Input_1_(From_MTDS)'!BK417","v":0},{"$f":"'Input_1_(From_MTDS)'!BL417","v":0},{"$f":"'Input_1_(From_MTDS)'!BM417","v":0},{"$f":"'Input_1_(From_MTDS)'!BN417","v":0},{"$f":"'Input_1_(From_MTDS)'!BO417","v":0},{"$f":"'Input_1_(From_MTDS)'!BP417","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ417","v":0},{"$f":"'Input_1_(From_MTDS)'!BR417","v":0},{"$f":"'Input_1_(From_MTDS)'!BS417","v":0}]
[null,null,{"$f":"\"T-bills End-Year \"&Input_2!$E$7+1&\" Baseline\"","v":"T-bills End-Year 2025 Baseline"},null,{"$f":"E81+E70","v":2784.8809074562814},{"$f":"F81+F70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"T-bills End-Year \"&Input_2!$E$7+1&\" Alternative\"","v":"T-bills End-Year 2025 Alternative"},null,{"$f":"E86+E70","v":3550},{"$f":"F86+F70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Var Rate End-Year \"&Input_2!$E$7","v":"Var Rate End-Year 2024"},{"$f":"'Input_1_(From_MTDS)'!K415","v":959.16972160542423},{"$f":"'Input_1_(From_MTDS)'!L415","v":1087.0234374820632},{"$f":"'Input_1_(From_MTDS)'!M415","v":779.55077410067213},{"$f":"'Input_1_(From_MTDS)'!N415","v":732.11577696236702},{"$f":"'Input_1_(From_MTDS)'!O415","v":396.81338191788035},{"$f":"'Input_1_(From_MTDS)'!P415","v":429.5912215469765},{"$f":"'Input_1_(From_MTDS)'!Q415","v":409.30265626322893},{"$f":"'Input_1_(From_MTDS)'!R415","v":47.911201901100263},{"$f":"'Input_1_(From_MTDS)'!S415","v":47.911201901100263},{"$f":"'Input_1_(From_MTDS)'!T415","v":47.911201901100263},{"$f":"'Input_1_(From_MTDS)'!U415","v":2.3636647614117163},{"$f":"'Input_1_(From_MTDS)'!V415","v":0},{"$f":"'Input_1_(From_MTDS)'!W415","v":0},{"$f":"'Input_1_(From_MTDS)'!X415","v":0},{"$f":"'Input_1_(From_MTDS)'!Y415","v":0},{"$f":"'Input_1_(From_MTDS)'!Z415","v":0},{"$f":"'Input_1_(From_MTDS)'!AA415","v":0},{"$f":"'Input_1_(From_MTDS)'!AB415","v":0},{"$f":"'Input_1_(From_MTDS)'!AC415","v":0},{"$f":"'Input_1_(From_MTDS)'!AD415","v":0},{"$f":"'Input_1_(From_MTDS)'!AE415","v":0},{"$f":"'Input_1_(From_MTDS)'!AF415","v":0},{"$f":"'Input_1_(From_MTDS)'!AG415","v":0},{"$f":"'Input_1_(From_MTDS)'!AH415","v":0},{"$f":"'Input_1_(From_MTDS)'!AI415","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ415","v":0},{"$f":"'Input_1_(From_MTDS)'!AK415","v":0},{"$f":"'Input_1_(From_MTDS)'!AL415","v":0},{"$f":"'Input_1_(From_MTDS)'!AM415","v":0},{"$f":"'Input_1_(From_MTDS)'!AN415","v":0},{"$f":"'Input_1_(From_MTDS)'!AO415","v":0},{"$f":"'Input_1_(From_MTDS)'!AP415","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ415","v":0},{"$f":"'Input_1_(From_MTDS)'!AR415","v":0},{"$f":"'Input_1_(From_MTDS)'!AS415","v":0},{"$f":"'Input_1_(From_MTDS)'!AT415","v":0},{"$f":"'Input_1_(From_MTDS)'!AU415","v":0},{"$f":"'Input_1_(From_MTDS)'!AV415","v":0},{"$f":"'Input_1_(From_MTDS)'!AW415","v":0},{"$f":"'Input_1_(From_MTDS)'!AX415","v":0},{"$f":"'Input_1_(From_MTDS)'!AY415","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ415","v":0},{"$f":"'Input_1_(From_MTDS)'!BA415","v":0},{"$f":"'Input_1_(From_MTDS)'!BB415","v":0},{"$f":"'Input_1_(From_MTDS)'!BC415","v":0},{"$f":"'Input_1_(From_MTDS)'!BD415","v":0},{"$f":"'Input_1_(From_MTDS)'!BE415","v":0},{"$f":"'Input_1_(From_MTDS)'!BF415","v":0},{"$f":"'Input_1_(From_MTDS)'!BG415","v":0},{"$f":"'Input_1_(From_MTDS)'!BH415","v":0},{"$f":"'Input_1_(From_MTDS)'!BI415","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ415","v":0},{"$f":"'Input_1_(From_MTDS)'!BK415","v":0},{"$f":"'Input_1_(From_MTDS)'!BL415","v":0},{"$f":"'Input_1_(From_MTDS)'!BM415","v":0},{"$f":"'Input_1_(From_MTDS)'!BN415","v":0},{"$f":"'Input_1_(From_MTDS)'!BO415","v":0},{"$f":"'Input_1_(From_MTDS)'!BP415","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ415","v":0},{"$f":"'Input_1_(From_MTDS)'!BR415","v":0},{"$f":"'Input_1_(From_MTDS)'!BS415","v":0}]
[null,null,{"$f":"\"Var Rate End-Year \"&Input_2!$E$7+1&\" Baseline\"","v":"Var Rate End-Year 2025 Baseline"},null,{"$f":"E82+E73","v":1087.0234374820632},{"$f":"F82+F73","v":1671.5105180785617},1633.9424026138956,613.00272948833481,657.55550481789714,505.45487658534938,144.0634222232207,144.0634222232207,144.0634222232207,98.515885083532154,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Var Rate End-Year \"&Input_2!$E$7+1&\" Alternative\"","v":"Var Rate End-Year 2025 Alternative"},null,{"$f":"E87+E73","v":1087.0234374820632},{"$f":"F87+F73","v":1975.2902912144914},1937.7221757498251,613.00272948833481,657.55550481789714,505.45487658534938,144.0634222232207,144.0634222232207,144.0634222232207,98.515885083532154,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Fix Rate End-Year \"&Input_2!$E$7","v":"Fix Rate End-Year 2024"},{"$f":"'Input_1_(From_MTDS)'!K416","v":1568.8727737429779},{"$f":"'Input_1_(From_MTDS)'!L416","v":1302.0948891190458},{"$f":"'Input_1_(From_MTDS)'!M416","v":1292.9951660200479},{"$f":"'Input_1_(From_MTDS)'!N416","v":1244.6892910911847},{"$f":"'Input_1_(From_MTDS)'!O416","v":3461.0515705357398},{"$f":"'Input_1_(From_MTDS)'!P416","v":566.17223734105914},{"$f":"'Input_1_(From_MTDS)'!Q416","v":3165.5293464686551},{"$f":"'Input_1_(From_MTDS)'!R416","v":602.55848858280444},{"$f":"'Input_1_(From_MTDS)'!S416","v":604.68764128673843},{"$f":"'Input_1_(From_MTDS)'!T416","v":1198.6044294977071},{"$f":"'Input_1_(From_MTDS)'!U416","v":616.22173345595581},{"$f":"'Input_1_(From_MTDS)'!V416","v":614.76757258963517},{"$f":"'Input_1_(From_MTDS)'!W416","v":614.89819747010142},{"$f":"'Input_1_(From_MTDS)'!X416","v":613.39672216303245},{"$f":"'Input_1_(From_MTDS)'!Y416","v":613.67125378253525},{"$f":"'Input_1_(From_MTDS)'!Z416","v":613.84542141662519},{"$f":"'Input_1_(From_MTDS)'!AA416","v":619.54867972947454},{"$f":"'Input_1_(From_MTDS)'!AB416","v":619.71907042145415},{"$f":"'Input_1_(From_MTDS)'!AC416","v":619.80615520863967},{"$f":"'Input_1_(From_MTDS)'!AD416","v":211.49184723984612},{"$f":"'Input_1_(From_MTDS)'!AE416","v":203.21612624431819},{"$f":"'Input_1_(From_MTDS)'!AF416","v":193.36837674715827},{"$f":"'Input_1_(From_MTDS)'!AG416","v":193.36837674715827},{"$f":"'Input_1_(From_MTDS)'!AH416","v":193.36837674715827},{"$f":"'Input_1_(From_MTDS)'!AI416","v":213.12435085336898},{"$f":"'Input_1_(From_MTDS)'!AJ416","v":189.63096070515596},{"$f":"'Input_1_(From_MTDS)'!AK416","v":184.80228610371555},{"$f":"'Input_1_(From_MTDS)'!AL416","v":177.68865139663225},{"$f":"'Input_1_(From_MTDS)'!AM416","v":153.20408368107331},{"$f":"'Input_1_(From_MTDS)'!AN416","v":104.29887627197452},{"$f":"'Input_1_(From_MTDS)'!AO416","v":104.98974618319328},{"$f":"'Input_1_(From_MTDS)'!AP416","v":104.21996112679989},{"$f":"'Input_1_(From_MTDS)'!AQ416","v":82.774260844007756},{"$f":"'Input_1_(From_MTDS)'!AR416","v":87.831576871915644},{"$f":"'Input_1_(From_MTDS)'!AS416","v":76.524257293810649},{"$f":"'Input_1_(From_MTDS)'!AT416","v":76.524257293810649},{"$f":"'Input_1_(From_MTDS)'!AU416","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AV416","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AW416","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AX416","v":37.406941814960767},{"$f":"'Input_1_(From_MTDS)'!AY416","v":18.341788540598547},{"$f":"'Input_1_(From_MTDS)'!AZ416","v":18.341788540599183},{"$f":"'Input_1_(From_MTDS)'!BA416","v":6.621426671124321},{"$f":"'Input_1_(From_MTDS)'!BB416","v":0},{"$f":"'Input_1_(From_MTDS)'!BC416","v":0},{"$f":"'Input_1_(From_MTDS)'!BD416","v":0},{"$f":"'Input_1_(From_MTDS)'!BE416","v":0},{"$f":"'Input_1_(From_MTDS)'!BF416","v":0},{"$f":"'Input_1_(From_MTDS)'!BG416","v":0},{"$f":"'Input_1_(From_MTDS)'!BH416","v":0},{"$f":"'Input_1_(From_MTDS)'!BI416","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ416","v":0},{"$f":"'Input_1_(From_MTDS)'!BK416","v":0},{"$f":"'Input_1_(From_MTDS)'!BL416","v":0},{"$f":"'Input_1_(From_MTDS)'!BM416","v":0},{"$f":"'Input_1_(From_MTDS)'!BN416","v":0},{"$f":"'Input_1_(From_MTDS)'!BO416","v":0},{"$f":"'Input_1_(From_MTDS)'!BP416","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ416","v":0},{"$f":"'Input_1_(From_MTDS)'!BR416","v":0},{"$f":"'Input_1_(From_MTDS)'!BS416","v":0}]
[null,null,{"$f":"\"Fix Rate End-Year \"&Input_2!$E$7+1&\" Baseline\"","v":"Fix Rate End-Year 2025 Baseline"},null,{"$f":"E83+E76","v":1302.0948891190458},{"$f":"F83+F76","v":1292.9951660200479},1244.6892910911847,3809.1616839677749,914.28235077309432,3325.7830470055223,1459.0324159837423,833.62149919654894,1427.5382874075176,2237.5960450939069,882.16231862829386,882.29294350876012,880.79146820169126,881.06599982119405,881.24016745528388,886.94342576813324,887.11381646011296,887.20090124729836,478.88659327850485,470.61087228297697,435.12253069991823,435.12253069991823,435.12253069991823,454.87850480612894,431.38511465791589,330.40421973435502,323.29058502727173,298.80601731171282,249.90080990261401,250.5916798138328,249.8218947574394,228.37619447464726,233.43351050255515,222.12619092445016,222.12619092445016,153.40046855481003,153.40046855481003,153.40046855481003,114.32871807265713,95.263564798294894,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Fix Rate End-Year \"&Input_2!$E$7+1&\" Alternative\"","v":"Fix Rate End-Year 2025 Alternative"},null,{"$f":"E88+E76","v":1302.0948891190458},{"$f":"F88+F76","v":1292.9951660200479},1244.6892910911847,3761.0515705357398,866.17223734105914,3325.7830470055223,1362.812189119672,833.62149919654894,1427.5382874075176,1295.1555913657662,882.16231862829386,882.29294350876012,880.79146820169126,881.06599982119405,881.24016745528388,886.94342576813324,887.11381646011296,887.20090124729836,478.88659327850485,470.61087228297697,435.12253069991823,435.12253069991823,435.12253069991823,454.87850480612894,431.38511465791589,330.40421973435502,323.29058502727173,298.80601731171282,249.90080990261401,250.5916798138328,249.8218947574394,228.37619447464726,233.43351050255515,222.12619092445016,222.12619092445016,153.40046855481003,153.40046855481003,153.40046855481003,114.32871807265713,95.263564798294894,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,">>> New Debt [Baseline]"]
[null,null,"T-bills",null,{"$f":"'A1.PP_New_Debt'!I$68+'A1.PP_New_Debt'!I$30","v":2784.8809074562814},{"$f":"'A1.PP_New_Debt'!J$68+'A1.PP_New_Debt'!J$30","v":0},{"$f":"'A1.PP_New_Debt'!K$68+'A1.PP_New_Debt'!K$30","v":0},{"$f":"'A1.PP_New_Debt'!L$68+'A1.PP_New_Debt'!L$30","v":0},{"$f":"'A1.PP_New_Debt'!M$68+'A1.PP_New_Debt'!M$30","v":0},{"$f":"'A1.PP_New_Debt'!N$68+'A1.PP_New_Debt'!N$30","v":0},{"$f":"'A1.PP_New_Debt'!O$68+'A1.PP_New_Debt'!O$30","v":0},{"$f":"'A1.PP_New_Debt'!P$68+'A1.PP_New_Debt'!P$30","v":0},{"$f":"'A1.PP_New_Debt'!Q$68+'A1.PP_New_Debt'!Q$30","v":0},{"$f":"'A1.PP_New_Debt'!R$68+'A1.PP_New_Debt'!R$30","v":0},{"$f":"'A1.PP_New_Debt'!S$68+'A1.PP_New_Debt'!S$30","v":0},{"$f":"'A1.PP_New_Debt'!T$68+'A1.PP_New_Debt'!T$30","v":0},{"$f":"'A1.PP_New_Debt'!U$68+'A1.PP_New_Debt'!U$30","v":0},{"$f":"'A1.PP_New_Debt'!V$68+'A1.PP_New_Debt'!V$30","v":0},{"$f":"'A1.PP_New_Debt'!W$68+'A1.PP_New_Debt'!W$30","v":0},{"$f":"'A1.PP_New_Debt'!X$68+'A1.PP_New_Debt'!X$30","v":0},{"$f":"'A1.PP_New_Debt'!Y$68+'A1.PP_New_Debt'!Y$30","v":0},{"$f":"'A1.PP_New_Debt'!Z$68+'A1.PP_New_Debt'!Z$30","v":0},{"$f":"'A1.PP_New_Debt'!AA$68+'A1.PP_New_Debt'!AA$30","v":0},{"$f":"'A1.PP_New_Debt'!AB$68+'A1.PP_New_Debt'!AB$30","v":0},{"$f":"'A1.PP_New_Debt'!AC$68+'A1.PP_New_Debt'!AC$30","v":0},{"$f":"'A1.PP_New_Debt'!AD$68+'A1.PP_New_Debt'!AD$30","v":0},{"$f":"'A1.PP_New_Debt'!AE$68+'A1.PP_New_Debt'!AE$30","v":0},{"$f":"'A1.PP_New_Debt'!AF$68+'A1.PP_New_Debt'!AF$30","v":0},{"$f":"'A1.PP_New_Debt'!AG$68+'A1.PP_New_Debt'!AG$30","v":0},{"$f":"'A1.PP_New_Debt'!AH$68+'A1.PP_New_Debt'!AH$30","v":0},{"$f":"'A1.PP_New_Debt'!AI$68+'A1.PP_New_Debt'!AI$30","v":0},{"$f":"'A1.PP_New_Debt'!AJ$68+'A1.PP_New_Debt'!AJ$30","v":0},{"$f":"'A1.PP_New_Debt'!AK$68+'A1.PP_New_Debt'!AK$30","v":0},{"$f":"'A1.PP_New_Debt'!AL$68+'A1.PP_New_Debt'!AL$30","v":0},{"$f":"'A1.PP_New_Debt'!AM$68+'A1.PP_New_Debt'!AM$30","v":0},{"$f":"'A1.PP_New_Debt'!AN$68+'A1.PP_New_Debt'!AN$30","v":0},{"$f":"'A1.PP_New_Debt'!AO$68+'A1.PP_New_Debt'!AO$30","v":0},{"$f":"'A1.PP_New_Debt'!AP$68+'A1.PP_New_Debt'!AP$30","v":0},{"$f":"'A1.PP_New_Debt'!AQ$68+'A1.PP_New_Debt'!AQ$30","v":0},{"$f":"'A1.PP_New_Debt'!AR$68+'A1.PP_New_Debt'!AR$30","v":0},{"$f":"'A1.PP_New_Debt'!AS$68+'A1.PP_New_Debt'!AS$30","v":0},{"$f":"'A1.PP_New_Debt'!AT$68+'A1.PP_New_Debt'!AT$30","v":0},{"$f":"'A1.PP_New_Debt'!AU$68+'A1.PP_New_Debt'!AU$30","v":0},{"$f":"'A1.PP_New_Debt'!AV$68+'A1.PP_New_Debt'!AV$30","v":0},{"$f":"'A1.PP_New_Debt'!AW$68+'A1.PP_New_Debt'!AW$30","v":0},{"$f":"'A1.PP_New_Debt'!AX$68+'A1.PP_New_Debt'!AX$30","v":0},{"$f":"'A1.PP_New_Debt'!AY$68+'A1.PP_New_Debt'!AY$30","v":0},{"$f":"'A1.PP_New_Debt'!AZ$68+'A1.PP_New_Debt'!AZ$30","v":0},{"$f":"'A1.PP_New_Debt'!BA$68+'A1.PP_New_Debt'!BA$30","v":0},{"$f":"'A1.PP_New_Debt'!BB$68+'A1.PP_New_Debt'!BB$30","v":0},{"$f":"'A1.PP_New_Debt'!BC$68+'A1.PP_New_Debt'!BC$30","v":0},{"$f":"'A1.PP_New_Debt'!BD$68+'A1.PP_New_Debt'!BD$30","v":0},{"$f":"'A1.PP_New_Debt'!BE$68+'A1.PP_New_Debt'!BE$30","v":0},{"$f":"'A1.PP_New_Debt'!BF$68+'A1.PP_New_Debt'!BF$30","v":0},{"$f":"'A1.PP_New_Debt'!BG$68+'A1.PP_New_Debt'!BG$30","v":0},{"$f":"'A1.PP_New_Debt'!BH$68+'A1.PP_New_Debt'!BH$30","v":0},{"$f":"'A1.PP_New_Debt'!BI$68+'A1.PP_New_Debt'!BI$30","v":0},{"$f":"'A1.PP_New_Debt'!BJ$68+'A1.PP_New_Debt'!BJ$30","v":0},{"$f":"'A1.PP_New_Debt'!BK$68+'A1.PP_New_Debt'!BK$30","v":0},{"$f":"'A1.PP_New_Debt'!BL$68+'A1.PP_New_Debt'!BL$30","v":0},{"$f":"'A1.PP_New_Debt'!BM$68+'A1.PP_New_Debt'!BM$30","v":0},{"$f":"'A1.PP_New_Debt'!BN$68+'A1.PP_New_Debt'!BN$30","v":0},{"$f":"'A1.PP_New_Debt'!BO$68+'A1.PP_New_Debt'!BO$30","v":0},{"$f":"'A1.PP_New_Debt'!BP$68+'A1.PP_New_Debt'!BP$30","v":0}]
[null,null,"Var",null,{"$f":"'A1.PP_New_Debt'!I$69+'A1.PP_New_Debt'!I$31","v":0},{"$f":"'A1.PP_New_Debt'!J$69+'A1.PP_New_Debt'!J$31","v":891.9597439778895},{"$f":"'A1.PP_New_Debt'!K$69+'A1.PP_New_Debt'!K$31","v":901.82662565152862},{"$f":"'A1.PP_New_Debt'!L$69+'A1.PP_New_Debt'!L$31","v":216.18934757045449},{"$f":"'A1.PP_New_Debt'!M$69+'A1.PP_New_Debt'!M$31","v":227.96428327092059},{"$f":"'A1.PP_New_Debt'!N$69+'A1.PP_New_Debt'!N$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!O$69+'A1.PP_New_Debt'!O$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!P$69+'A1.PP_New_Debt'!P$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!Q$69+'A1.PP_New_Debt'!Q$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!R$69+'A1.PP_New_Debt'!R$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!S$69+'A1.PP_New_Debt'!S$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!T$69+'A1.PP_New_Debt'!T$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!U$69+'A1.PP_New_Debt'!U$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!V$69+'A1.PP_New_Debt'!V$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!W$69+'A1.PP_New_Debt'!W$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!X$69+'A1.PP_New_Debt'!X$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!Y$69+'A1.PP_New_Debt'!Y$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!Z$69+'A1.PP_New_Debt'!Z$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AA$69+'A1.PP_New_Debt'!AA$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AB$69+'A1.PP_New_Debt'!AB$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AC$69+'A1.PP_New_Debt'!AC$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AD$69+'A1.PP_New_Debt'!AD$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AE$69+'A1.PP_New_Debt'!AE$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AF$69+'A1.PP_New_Debt'!AF$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AG$69+'A1.PP_New_Debt'!AG$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AH$69+'A1.PP_New_Debt'!AH$31","v":0},{"$f":"'A1.PP_New_Debt'!AI$69+'A1.PP_New_Debt'!AI$31","v":0},{"$f":"'A1.PP_New_Debt'!AJ$69+'A1.PP_New_Debt'!AJ$31","v":0},{"$f":"'A1.PP_New_Debt'!AK$69+'A1.PP_New_Debt'!AK$31","v":0},{"$f":"'A1.PP_New_Debt'!AL$69+'A1.PP_New_Debt'!AL$31","v":0},{"$f":"'A1.PP_New_Debt'!AM$69+'A1.PP_New_Debt'!AM$31","v":0},{"$f":"'A1.PP_New_Debt'!AN$69+'A1.PP_New_Debt'!AN$31","v":0},{"$f":"'A1.PP_New_Debt'!AO$69+'A1.PP_New_Debt'!AO$31","v":0},{"$f":"'A1.PP_New_Debt'!AP$69+'A1.PP_New_Debt'!AP$31","v":0},{"$f":"'A1.PP_New_Debt'!AQ$69+'A1.PP_New_Debt'!AQ$31","v":0},{"$f":"'A1.PP_New_Debt'!AR$69+'A1.PP_New_Debt'!AR$31","v":0},{"$f":"'A1.PP_New_Debt'!AS$69+'A1.PP_New_Debt'!AS$31","v":0},{"$f":"'A1.PP_New_Debt'!AT$69+'A1.PP_New_Debt'!AT$31","v":0},{"$f":"'A1.PP_New_Debt'!AU$69+'A1.PP_New_Debt'!AU$31","v":0},{"$f":"'A1.PP_New_Debt'!AV$69+'A1.PP_New_Debt'!AV$31","v":0},{"$f":"'A1.PP_New_Debt'!AW$69+'A1.PP_New_Debt'!AW$31","v":0},{"$f":"'A1.PP_New_Debt'!AX$69+'A1.PP_New_Debt'!AX$31","v":0},{"$f":"'A1.PP_New_Debt'!AY$69+'A1.PP_New_Debt'!AY$31","v":0},{"$f":"'A1.PP_New_Debt'!AZ$69+'A1.PP_New_Debt'!AZ$31","v":0},{"$f":"'A1.PP_New_Debt'!BA$69+'A1.PP_New_Debt'!BA$31","v":0},{"$f":"'A1.PP_New_Debt'!BB$69+'A1.PP_New_Debt'!BB$31","v":0},{"$f":"'A1.PP_New_Debt'!BC$69+'A1.PP_New_Debt'!BC$31","v":0},{"$f":"'A1.PP_New_Debt'!BD$69+'A1.PP_New_Debt'!BD$31","v":0},{"$f":"'A1.PP_New_Debt'!BE$69+'A1.PP_New_Debt'!BE$31","v":0},{"$f":"'A1.PP_New_Debt'!BF$69+'A1.PP_New_Debt'!BF$31","v":0},{"$f":"'A1.PP_New_Debt'!BG$69+'A1.PP_New_Debt'!BG$31","v":0},{"$f":"'A1.PP_New_Debt'!BH$69+'A1.PP_New_Debt'!BH$31","v":0},{"$f":"'A1.PP_New_Debt'!BI$69+'A1.PP_New_Debt'!BI$31","v":0},{"$f":"'A1.PP_New_Debt'!BJ$69+'A1.PP_New_Debt'!BJ$31","v":0},{"$f":"'A1.PP_New_Debt'!BK$69+'A1.PP_New_Debt'!BK$31","v":0},{"$f":"'A1.PP_New_Debt'!BL$69+'A1.PP_New_Debt'!BL$31","v":0},{"$f":"'A1.PP_New_Debt'!BM$69+'A1.PP_New_Debt'!BM$31","v":0},{"$f":"'A1.PP_New_Debt'!BN$69+'A1.PP_New_Debt'!BN$31","v":0},{"$f":"'A1.PP_New_Debt'!BO$69+'A1.PP_New_Debt'!BO$31","v":0},{"$f":"'A1.PP_New_Debt'!BP$69+'A1.PP_New_Debt'!BP$31","v":0}]
[null,null,"Fix",null,{"$f":"'A1.PP_New_Debt'!I$70+'A1.PP_New_Debt'!I$32","v":0},{"$f":"'A1.PP_New_Debt'!J$70+'A1.PP_New_Debt'!J$32","v":0},{"$f":"'A1.PP_New_Debt'!K$70+'A1.PP_New_Debt'!K$32","v":0},{"$f":"'A1.PP_New_Debt'!L$70+'A1.PP_New_Debt'!L$32","v":348.11011343203518},{"$f":"'A1.PP_New_Debt'!M$70+'A1.PP_New_Debt'!M$32","v":348.11011343203518},{"$f":"'A1.PP_New_Debt'!N$70+'A1.PP_New_Debt'!N$32","v":160.2537005368674},{"$f":"'A1.PP_New_Debt'!O$70+'A1.PP_New_Debt'!O$32","v":856.47392740093778},{"$f":"'A1.PP_New_Debt'!P$70+'A1.PP_New_Debt'!P$32","v":228.93385790981057},{"$f":"'A1.PP_New_Debt'!Q$70+'A1.PP_New_Debt'!Q$32","v":228.93385790981057},{"$f":"'A1.PP_New_Debt'!R$70+'A1.PP_New_Debt'!R$32","v":1621.3743116379512},{"$f":"'A1.PP_New_Debt'!S$70+'A1.PP_New_Debt'!S$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!T$70+'A1.PP_New_Debt'!T$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!U$70+'A1.PP_New_Debt'!U$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!V$70+'A1.PP_New_Debt'!V$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!W$70+'A1.PP_New_Debt'!W$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!X$70+'A1.PP_New_Debt'!X$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!Y$70+'A1.PP_New_Debt'!Y$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!Z$70+'A1.PP_New_Debt'!Z$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!AA$70+'A1.PP_New_Debt'!AA$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!AB$70+'A1.PP_New_Debt'!AB$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!AC$70+'A1.PP_New_Debt'!AC$32","v":241.75415395275996},{"$f":"'A1.PP_New_Debt'!AD$70+'A1.PP_New_Debt'!AD$32","v":241.75415395275996},{"$f":"'A1.PP_New_Debt'!AE$70+'A1.PP_New_Debt'!AE$32","v":241.75415395275996},{"$f":"'A1.PP_New_Debt'!AF$70+'A1.PP_New_Debt'!AF$32","v":241.75415395275996},{"$f":"'A1.PP_New_Debt'!AG$70+'A1.PP_New_Debt'!AG$32","v":241.75415395275996},{"$f":"'A1.PP_New_Debt'!AH$70+'A1.PP_New_Debt'!AH$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AI$70+'A1.PP_New_Debt'!AI$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AJ$70+'A1.PP_New_Debt'!AJ$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AK$70+'A1.PP_New_Debt'!AK$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AL$70+'A1.PP_New_Debt'!AL$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AM$70+'A1.PP_New_Debt'!AM$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AN$70+'A1.PP_New_Debt'!AN$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AO$70+'A1.PP_New_Debt'!AO$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AP$70+'A1.PP_New_Debt'!AP$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AQ$70+'A1.PP_New_Debt'!AQ$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AR$70+'A1.PP_New_Debt'!AR$32","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AS$70+'A1.PP_New_Debt'!AS$32","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AT$70+'A1.PP_New_Debt'!AT$32","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AU$70+'A1.PP_New_Debt'!AU$32","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AV$70+'A1.PP_New_Debt'!AV$32","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AW$70+'A1.PP_New_Debt'!AW$32","v":0},{"$f":"'A1.PP_New_Debt'!AX$70+'A1.PP_New_Debt'!AX$32","v":0},{"$f":"'A1.PP_New_Debt'!AY$70+'A1.PP_New_Debt'!AY$32","v":0},{"$f":"'A1.PP_New_Debt'!AZ$70+'A1.PP_New_Debt'!AZ$32","v":0},{"$f":"'A1.PP_New_Debt'!BA$70+'A1.PP_New_Debt'!BA$32","v":0},{"$f":"'A1.PP_New_Debt'!BB$70+'A1.PP_New_Debt'!BB$32","v":0},{"$f":"'A1.PP_New_Debt'!BC$70+'A1.PP_New_Debt'!BC$32","v":0},{"$f":"'A1.PP_New_Debt'!BD$70+'A1.PP_New_Debt'!BD$32","v":0},{"$f":"'A1.PP_New_Debt'!BE$70+'A1.PP_New_Debt'!BE$32","v":0},{"$f":"'A1.PP_New_Debt'!BF$70+'A1.PP_New_Debt'!BF$32","v":0},{"$f":"'A1.PP_New_Debt'!BG$70+'A1.PP_New_Debt'!BG$32","v":0},{"$f":"'A1.PP_New_Debt'!BH$70+'A1.PP_New_Debt'!BH$32","v":0},{"$f":"'A1.PP_New_Debt'!BI$70+'A1.PP_New_Debt'!BI$32","v":0},{"$f":"'A1.PP_New_Debt'!BJ$70+'A1.PP_New_Debt'!BJ$32","v":0},{"$f":"'A1.PP_New_Debt'!BK$70+'A1.PP_New_Debt'!BK$32","v":0},{"$f":"'A1.PP_New_Debt'!BL$70+'A1.PP_New_Debt'!BL$32","v":0},{"$f":"'A1.PP_New_Debt'!BM$70+'A1.PP_New_Debt'!BM$32","v":0},{"$f":"'A1.PP_New_Debt'!BN$70+'A1.PP_New_Debt'!BN$32","v":0},{"$f":"'A1.PP_New_Debt'!BO$70+'A1.PP_New_Debt'!BO$32","v":0},{"$f":"'A1.PP_New_Debt'!BP$70+'A1.PP_New_Debt'!BP$32","v":0}]
[]
[null,null,">>> New Debt [Alternative]"]
[null,null,"T-bills",null,{"$f":"'A1.PP_New_Debt'!I$106+'A1.PP_New_Debt'!I$30","v":3550},{"$f":"'A1.PP_New_Debt'!J$106+'A1.PP_New_Debt'!J$30","v":0},{"$f":"'A1.PP_New_Debt'!K$106+'A1.PP_New_Debt'!K$30","v":0},{"$f":"'A1.PP_New_Debt'!L$106+'A1.PP_New_Debt'!L$30","v":0},{"$f":"'A1.PP_New_Debt'!M$106+'A1.PP_New_Debt'!M$30","v":0},{"$f":"'A1.PP_New_Debt'!N$106+'A1.PP_New_Debt'!N$30","v":0},{"$f":"'A1.PP_New_Debt'!O$106+'A1.PP_New_Debt'!O$30","v":0},{"$f":"'A1.PP_New_Debt'!P$106+'A1.PP_New_Debt'!P$30","v":0},{"$f":"'A1.PP_New_Debt'!Q$106+'A1.PP_New_Debt'!Q$30","v":0},{"$f":"'A1.PP_New_Debt'!R$106+'A1.PP_New_Debt'!R$30","v":0},{"$f":"'A1.PP_New_Debt'!S$106+'A1.PP_New_Debt'!S$30","v":0},{"$f":"'A1.PP_New_Debt'!T$106+'A1.PP_New_Debt'!T$30","v":0},{"$f":"'A1.PP_New_Debt'!U$106+'A1.PP_New_Debt'!U$30","v":0},{"$f":"'A1.PP_New_Debt'!V$106+'A1.PP_New_Debt'!V$30","v":0},{"$f":"'A1.PP_New_Debt'!W$106+'A1.PP_New_Debt'!W$30","v":0},{"$f":"'A1.PP_New_Debt'!X$106+'A1.PP_New_Debt'!X$30","v":0},{"$f":"'A1.PP_New_Debt'!Y$106+'A1.PP_New_Debt'!Y$30","v":0},{"$f":"'A1.PP_New_Debt'!Z$106+'A1.PP_New_Debt'!Z$30","v":0},{"$f":"'A1.PP_New_Debt'!AA$106+'A1.PP_New_Debt'!AA$30","v":0},{"$f":"'A1.PP_New_Debt'!AB$106+'A1.PP_New_Debt'!AB$30","v":0},{"$f":"'A1.PP_New_Debt'!AC$106+'A1.PP_New_Debt'!AC$30","v":0},{"$f":"'A1.PP_New_Debt'!AD$106+'A1.PP_New_Debt'!AD$30","v":0},{"$f":"'A1.PP_New_Debt'!AE$106+'A1.PP_New_Debt'!AE$30","v":0},{"$f":"'A1.PP_New_Debt'!AF$106+'A1.PP_New_Debt'!AF$30","v":0},{"$f":"'A1.PP_New_Debt'!AG$106+'A1.PP_New_Debt'!AG$30","v":0},{"$f":"'A1.PP_New_Debt'!AH$106+'A1.PP_New_Debt'!AH$30","v":0},{"$f":"'A1.PP_New_Debt'!AI$106+'A1.PP_New_Debt'!AI$30","v":0},{"$f":"'A1.PP_New_Debt'!AJ$106+'A1.PP_New_Debt'!AJ$30","v":0},{"$f":"'A1.PP_New_Debt'!AK$106+'A1.PP_New_Debt'!AK$30","v":0},{"$f":"'A1.PP_New_Debt'!AL$106+'A1.PP_New_Debt'!AL$30","v":0},{"$f":"'A1.PP_New_Debt'!AM$106+'A1.PP_New_Debt'!AM$30","v":0},{"$f":"'A1.PP_New_Debt'!AN$106+'A1.PP_New_Debt'!AN$30","v":0},{"$f":"'A1.PP_New_Debt'!AO$106+'A1.PP_New_Debt'!AO$30","v":0},{"$f":"'A1.PP_New_Debt'!AP$106+'A1.PP_New_Debt'!AP$30","v":0},{"$f":"'A1.PP_New_Debt'!AQ$106+'A1.PP_New_Debt'!AQ$30","v":0},{"$f":"'A1.PP_New_Debt'!AR$106+'A1.PP_New_Debt'!AR$30","v":0},{"$f":"'A1.PP_New_Debt'!AS$106+'A1.PP_New_Debt'!AS$30","v":0},{"$f":"'A1.PP_New_Debt'!AT$106+'A1.PP_New_Debt'!AT$30","v":0},{"$f":"'A1.PP_New_Debt'!AU$106+'A1.PP_New_Debt'!AU$30","v":0},{"$f":"'A1.PP_New_Debt'!AV$106+'A1.PP_New_Debt'!AV$30","v":0},{"$f":"'A1.PP_New_Debt'!AW$106+'A1.PP_New_Debt'!AW$30","v":0},{"$f":"'A1.PP_New_Debt'!AX$106+'A1.PP_New_Debt'!AX$30","v":0},{"$f":"'A1.PP_New_Debt'!AY$106+'A1.PP_New_Debt'!AY$30","v":0},{"$f":"'A1.PP_New_Debt'!AZ$106+'A1.PP_New_Debt'!AZ$30","v":0},{"$f":"'A1.PP_New_Debt'!BA$106+'A1.PP_New_Debt'!BA$30","v":0},{"$f":"'A1.PP_New_Debt'!BB$106+'A1.PP_New_Debt'!BB$30","v":0},{"$f":"'A1.PP_New_Debt'!BC$106+'A1.PP_New_Debt'!BC$30","v":0},{"$f":"'A1.PP_New_Debt'!BD$106+'A1.PP_New_Debt'!BD$30","v":0},{"$f":"'A1.PP_New_Debt'!BE$106+'A1.PP_New_Debt'!BE$30","v":0},{"$f":"'A1.PP_New_Debt'!BF$106+'A1.PP_New_Debt'!BF$30","v":0},{"$f":"'A1.PP_New_Debt'!BG$106+'A1.PP_New_Debt'!BG$30","v":0},{"$f":"'A1.PP_New_Debt'!BH$106+'A1.PP_New_Debt'!BH$30","v":0},{"$f":"'A1.PP_New_Debt'!BI$106+'A1.PP_New_Debt'!BI$30","v":0},{"$f":"'A1.PP_New_Debt'!BJ$106+'A1.PP_New_Debt'!BJ$30","v":0},{"$f":"'A1.PP_New_Debt'!BK$106+'A1.PP_New_Debt'!BK$30","v":0},{"$f":"'A1.PP_New_Debt'!BL$106+'A1.PP_New_Debt'!BL$30","v":0},{"$f":"'A1.PP_New_Debt'!BM$106+'A1.PP_New_Debt'!BM$30","v":0},{"$f":"'A1.PP_New_Debt'!BN$106+'A1.PP_New_Debt'!BN$30","v":0},{"$f":"'A1.PP_New_Debt'!BO$106+'A1.PP_New_Debt'!BO$30","v":0},{"$f":"'A1.PP_New_Debt'!BP$106+'A1.PP_New_Debt'!BP$30","v":0}]
[null,null,"Var",null,{"$f":"'A1.PP_New_Debt'!I$107+'A1.PP_New_Debt'!I$31","v":0},{"$f":"'A1.PP_New_Debt'!J$107+'A1.PP_New_Debt'!J$31","v":1195.7395171138191},{"$f":"'A1.PP_New_Debt'!K$107+'A1.PP_New_Debt'!K$31","v":1205.6063987874581},{"$f":"'A1.PP_New_Debt'!L$107+'A1.PP_New_Debt'!L$31","v":216.18934757045449},{"$f":"'A1.PP_New_Debt'!M$107+'A1.PP_New_Debt'!M$31","v":227.96428327092059},{"$f":"'A1.PP_New_Debt'!N$107+'A1.PP_New_Debt'!N$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!O$107+'A1.PP_New_Debt'!O$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!P$107+'A1.PP_New_Debt'!P$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!Q$107+'A1.PP_New_Debt'!Q$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!R$107+'A1.PP_New_Debt'!R$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!S$107+'A1.PP_New_Debt'!S$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!T$107+'A1.PP_New_Debt'!T$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!U$107+'A1.PP_New_Debt'!U$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!V$107+'A1.PP_New_Debt'!V$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!W$107+'A1.PP_New_Debt'!W$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!X$107+'A1.PP_New_Debt'!X$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!Y$107+'A1.PP_New_Debt'!Y$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!Z$107+'A1.PP_New_Debt'!Z$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AA$107+'A1.PP_New_Debt'!AA$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AB$107+'A1.PP_New_Debt'!AB$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AC$107+'A1.PP_New_Debt'!AC$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AD$107+'A1.PP_New_Debt'!AD$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AE$107+'A1.PP_New_Debt'!AE$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AF$107+'A1.PP_New_Debt'!AF$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AG$107+'A1.PP_New_Debt'!AG$31","v":96.152220322120442},{"$f":"'A1.PP_New_Debt'!AH$107+'A1.PP_New_Debt'!AH$31","v":0},{"$f":"'A1.PP_New_Debt'!AI$107+'A1.PP_New_Debt'!AI$31","v":0},{"$f":"'A1.PP_New_Debt'!AJ$107+'A1.PP_New_Debt'!AJ$31","v":0},{"$f":"'A1.PP_New_Debt'!AK$107+'A1.PP_New_Debt'!AK$31","v":0},{"$f":"'A1.PP_New_Debt'!AL$107+'A1.PP_New_Debt'!AL$31","v":0},{"$f":"'A1.PP_New_Debt'!AM$107+'A1.PP_New_Debt'!AM$31","v":0},{"$f":"'A1.PP_New_Debt'!AN$107+'A1.PP_New_Debt'!AN$31","v":0},{"$f":"'A1.PP_New_Debt'!AO$107+'A1.PP_New_Debt'!AO$31","v":0},{"$f":"'A1.PP_New_Debt'!AP$107+'A1.PP_New_Debt'!AP$31","v":0},{"$f":"'A1.PP_New_Debt'!AQ$107+'A1.PP_New_Debt'!AQ$31","v":0},{"$f":"'A1.PP_New_Debt'!AR$107+'A1.PP_New_Debt'!AR$31","v":0},{"$f":"'A1.PP_New_Debt'!AS$107+'A1.PP_New_Debt'!AS$31","v":0},{"$f":"'A1.PP_New_Debt'!AT$107+'A1.PP_New_Debt'!AT$31","v":0},{"$f":"'A1.PP_New_Debt'!AU$107+'A1.PP_New_Debt'!AU$31","v":0},{"$f":"'A1.PP_New_Debt'!AV$107+'A1.PP_New_Debt'!AV$31","v":0},{"$f":"'A1.PP_New_Debt'!AW$107+'A1.PP_New_Debt'!AW$31","v":0},{"$f":"'A1.PP_New_Debt'!AX$107+'A1.PP_New_Debt'!AX$31","v":0},{"$f":"'A1.PP_New_Debt'!AY$107+'A1.PP_New_Debt'!AY$31","v":0},{"$f":"'A1.PP_New_Debt'!AZ$107+'A1.PP_New_Debt'!AZ$31","v":0},{"$f":"'A1.PP_New_Debt'!BA$107+'A1.PP_New_Debt'!BA$31","v":0},{"$f":"'A1.PP_New_Debt'!BB$107+'A1.PP_New_Debt'!BB$31","v":0},{"$f":"'A1.PP_New_Debt'!BC$107+'A1.PP_New_Debt'!BC$31","v":0},{"$f":"'A1.PP_New_Debt'!BD$107+'A1.PP_New_Debt'!BD$31","v":0},{"$f":"'A1.PP_New_Debt'!BE$107+'A1.PP_New_Debt'!BE$31","v":0},{"$f":"'A1.PP_New_Debt'!BF$107+'A1.PP_New_Debt'!BF$31","v":0},{"$f":"'A1.PP_New_Debt'!BG$107+'A1.PP_New_Debt'!BG$31","v":0},{"$f":"'A1.PP_New_Debt'!BH$107+'A1.PP_New_Debt'!BH$31","v":0},{"$f":"'A1.PP_New_Debt'!BI$107+'A1.PP_New_Debt'!BI$31","v":0},{"$f":"'A1.PP_New_Debt'!BJ$107+'A1.PP_New_Debt'!BJ$31","v":0},{"$f":"'A1.PP_New_Debt'!BK$107+'A1.PP_New_Debt'!BK$31","v":0},{"$f":"'A1.PP_New_Debt'!BL$107+'A1.PP_New_Debt'!BL$31","v":0},{"$f":"'A1.PP_New_Debt'!BM$107+'A1.PP_New_Debt'!BM$31","v":0},{"$f":"'A1.PP_New_Debt'!BN$107+'A1.PP_New_Debt'!BN$31","v":0},{"$f":"'A1.PP_New_Debt'!BO$107+'A1.PP_New_Debt'!BO$31","v":0},{"$f":"'A1.PP_New_Debt'!BP$107+'A1.PP_New_Debt'!BP$31","v":0}]
[null,null,"Fix",null,{"$f":"'A1.PP_New_Debt'!I$108+'A1.PP_New_Debt'!I$32","v":0},{"$f":"'A1.PP_New_Debt'!J$108+'A1.PP_New_Debt'!J$32","v":0},{"$f":"'A1.PP_New_Debt'!K$108+'A1.PP_New_Debt'!K$32","v":0},{"$f":"'A1.PP_New_Debt'!L$108+'A1.PP_New_Debt'!L$32","v":300},{"$f":"'A1.PP_New_Debt'!M$108+'A1.PP_New_Debt'!M$32","v":300},{"$f":"'A1.PP_New_Debt'!N$108+'A1.PP_New_Debt'!N$32","v":160.2537005368674},{"$f":"'A1.PP_New_Debt'!O$108+'A1.PP_New_Debt'!O$32","v":760.25370053686743},{"$f":"'A1.PP_New_Debt'!P$108+'A1.PP_New_Debt'!P$32","v":228.93385790981057},{"$f":"'A1.PP_New_Debt'!Q$108+'A1.PP_New_Debt'!Q$32","v":228.93385790981057},{"$f":"'A1.PP_New_Debt'!R$108+'A1.PP_New_Debt'!R$32","v":678.93385790981051},{"$f":"'A1.PP_New_Debt'!S$108+'A1.PP_New_Debt'!S$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!T$108+'A1.PP_New_Debt'!T$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!U$108+'A1.PP_New_Debt'!U$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!V$108+'A1.PP_New_Debt'!V$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!W$108+'A1.PP_New_Debt'!W$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!X$108+'A1.PP_New_Debt'!X$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!Y$108+'A1.PP_New_Debt'!Y$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!Z$108+'A1.PP_New_Debt'!Z$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!AA$108+'A1.PP_New_Debt'!AA$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!AB$108+'A1.PP_New_Debt'!AB$32","v":267.39474603865875},{"$f":"'A1.PP_New_Debt'!AC$108+'A1.PP_New_Debt'!AC$32","v":241.75415395275996},{"$f":"'A1.PP_New_Debt'!AD$108+'A1.PP_New_Debt'!AD$32","v":241.75415395275996},{"$f":"'A1.PP_New_Debt'!AE$108+'A1.PP_New_Debt'!AE$32","v":241.75415395275996},{"$f":"'A1.PP_New_Debt'!AF$108+'A1.PP_New_Debt'!AF$32","v":241.75415395275996},{"$f":"'A1.PP_New_Debt'!AG$108+'A1.PP_New_Debt'!AG$32","v":241.75415395275996},{"$f":"'A1.PP_New_Debt'!AH$108+'A1.PP_New_Debt'!AH$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AI$108+'A1.PP_New_Debt'!AI$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AJ$108+'A1.PP_New_Debt'!AJ$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AK$108+'A1.PP_New_Debt'!AK$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AL$108+'A1.PP_New_Debt'!AL$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AM$108+'A1.PP_New_Debt'!AM$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AN$108+'A1.PP_New_Debt'!AN$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AO$108+'A1.PP_New_Debt'!AO$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AP$108+'A1.PP_New_Debt'!AP$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AQ$108+'A1.PP_New_Debt'!AQ$32","v":145.60193363063951},{"$f":"'A1.PP_New_Debt'!AR$108+'A1.PP_New_Debt'!AR$32","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AS$108+'A1.PP_New_Debt'!AS$32","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AT$108+'A1.PP_New_Debt'!AT$32","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AU$108+'A1.PP_New_Debt'!AU$32","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AV$108+'A1.PP_New_Debt'!AV$32","v":76.921776257696351},{"$f":"'A1.PP_New_Debt'!AW$108+'A1.PP_New_Debt'!AW$32","v":0},{"$f":"'A1.PP_New_Debt'!AX$108+'A1.PP_New_Debt'!AX$32","v":0},{"$f":"'A1.PP_New_Debt'!AY$108+'A1.PP_New_Debt'!AY$32","v":0},{"$f":"'A1.PP_New_Debt'!AZ$108+'A1.PP_New_Debt'!AZ$32","v":0},{"$f":"'A1.PP_New_Debt'!BA$108+'A1.PP_New_Debt'!BA$32","v":0},{"$f":"'A1.PP_New_Debt'!BB$108+'A1.PP_New_Debt'!BB$32","v":0},{"$f":"'A1.PP_New_Debt'!BC$108+'A1.PP_New_Debt'!BC$32","v":0},{"$f":"'A1.PP_New_Debt'!BD$108+'A1.PP_New_Debt'!BD$32","v":0},{"$f":"'A1.PP_New_Debt'!BE$108+'A1.PP_New_Debt'!BE$32","v":0},{"$f":"'A1.PP_New_Debt'!BF$108+'A1.PP_New_Debt'!BF$32","v":0},{"$f":"'A1.PP_New_Debt'!BG$108+'A1.PP_New_Debt'!BG$32","v":0},{"$f":"'A1.PP_New_Debt'!BH$108+'A1.PP_New_Debt'!BH$32","v":0},{"$f":"'A1.PP_New_Debt'!BI$108+'A1.PP_New_Debt'!BI$32","v":0},{"$f":"'A1.PP_New_Debt'!BJ$108+'A1.PP_New_Debt'!BJ$32","v":0},{"$f":"'A1.PP_New_Debt'!BK$108+'A1.PP_New_Debt'!BK$32","v":0},{"$f":"'A1.PP_New_Debt'!BL$108+'A1.PP_New_Debt'!BL$32","v":0},{"$f":"'A1.PP_New_Debt'!BM$108+'A1.PP_New_Debt'!BM$32","v":0},{"$f":"'A1.PP_New_Debt'!BN$108+'A1.PP_New_Debt'!BN$32","v":0},{"$f":"'A1.PP_New_Debt'!BO$108+'A1.PP_New_Debt'!BO$32","v":0},{"$f":"'A1.PP_New_Debt'!BP$108+'A1.PP_New_Debt'!BP$32","v":0}]

{"sheet":"Reset_Formatting","index":23,"n_rows":115,"n_cols":29,"rows_kept":115,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Excel Macro","Ungroup then reformat then regroup"]
[]
[null,null,null,"(1)","GFN"]
[null,null,null,null,"Gross Foreign Currency Financing\n(Gross External Financing, GEF)\n(in local currency)"]
[null,null,null,null,null,{"$f":"GFN!J6","v":"Jan-25"},{"$f":"GFN!K6","v":"Feb-25"},{"$f":"GFN!L6","v":"Mar-25"},{"$f":"GFN!M6","v":"Apr-25"},{"$f":"GFN!N6","v":"May-25"},{"$f":"GFN!O6","v":"Jun-25"},{"$f":"GFN!P6","v":"Jul-25"},{"$f":"GFN!Q6","v":"Aug-25"},{"$f":"GFN!R6","v":"Sep-25"},{"$f":"GFN!S6","v":"Oct-25"},{"$f":"GFN!T6","v":"Nov-25"},{"$f":"GFN!U6","v":"Dec-25"},{"$f":"GFN!V6","v":"Jan-26"},{"$f":"GFN!W6","v":"Feb-26"},{"$f":"GFN!X6","v":"Mar-26"},{"$f":"GFN!Y6","v":"Apr-26"},{"$f":"GFN!Z6","v":"May-26"},{"$f":"GFN!AA6","v":"Jun-26"},{"$f":"GFN!AB6","v":"Jul-26"},{"$f":"GFN!AC6","v":"Aug-26"},{"$f":"GFN!AD6","v":"Sep-26"},{"$f":"GFN!AE6","v":"Oct-26"},{"$f":"GFN!AF6","v":"Nov-26"},{"$f":"GFN!AG6","v":"Dec-26"}]
[null,null,null,null,"ROW 28",{"$f":"IF(GFN!$G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AF$8)","v":580.18352238672526},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AG$8)","v":580.18352238672526},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AH$8)","v":580.18352238672526},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AI$8)","v":580.18352238672526},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AJ$8)","v":580.18352238672526},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AK$8)","v":580.18352238672526},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AL$8)","v":580.18352238672526},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AM$8)","v":580.18352238672526},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AN$8)","v":580.18352238672526},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AO$8)","v":580.18352238672526},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AP$8)","v":580.18352238672526},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$E$137/12,'M10.FX_Cashflow'!AQ$8)","v":580.18352238672526},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AR$8)","v":452.19877990098945},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AS$8)","v":452.19877990098945},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AT$8)","v":452.19877990098945},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AU$8)","v":452.19877990098945},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AV$8)","v":452.19877990098945},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AW$8)","v":452.19877990098945},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AX$8)","v":452.19877990098945},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AY$8)","v":452.19877990098945},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!AZ$8)","v":452.19877990098945},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!BA$8)","v":452.19877990098945},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!BB$8)","v":452.19877990098945},{"$f":"IF(GFN!$G$12=\"No\",Input_3!$F$137/12,'M10.FX_Cashflow'!BC$8)","v":452.19877990098945}]
[null,null,null,null,"ROW 22"]
[null,null,null,null,"ROW 15"]
[]
[null,null,null,null,"Excel Macro to copy to rows:","J28: AG28"]
[null,null,null,null,null,"J22: AG22"]
[null,null,null,null,null,"J15: AG15"]
[]
[]
[]
[null,null,null,"(2)","Issuance Schedule",{"$f":"'Default MTDS Based'!L24","v":"Jan-25"},{"$f":"'Default MTDS Based'!M24","v":"Feb-25"},{"$f":"'Default MTDS Based'!N24","v":"Mar-25"},{"$f":"'Default MTDS Based'!O24","v":"Apr-25"},{"$f":"'Default MTDS Based'!P24","v":"May-25"},{"$f":"'Default MTDS Based'!Q24","v":"Jun-25"},{"$f":"'Default MTDS Based'!R24","v":"Jul-25"},{"$f":"'Default MTDS Based'!S24","v":"Aug-25"},{"$f":"'Default MTDS Based'!T24","v":"Sep-25"},{"$f":"'Default MTDS Based'!U24","v":"Oct-25"},{"$f":"'Default MTDS Based'!V24","v":"Nov-25"},{"$f":"'Default MTDS Based'!W24","v":"Dec-25"},{"$f":"'Default MTDS Based'!X24","v":"Jan-26"},{"$f":"'Default MTDS Based'!Y24","v":"Feb-26"},{"$f":"'Default MTDS Based'!Z24","v":"Mar-26"},{"$f":"'Default MTDS Based'!AA24","v":"Apr-26"},{"$f":"'Default MTDS Based'!AB24","v":"May-26"},{"$f":"'Default MTDS Based'!AC24","v":"Jun-26"},{"$f":"'Default MTDS Based'!AD24","v":"Jul-26"},{"$f":"'Default MTDS Based'!AE24","v":"Aug-26"},{"$f":"'Default MTDS Based'!AF24","v":"Sep-26"},{"$f":"'Default MTDS Based'!AG24","v":"Oct-26"},{"$f":"'Default MTDS Based'!AH24","v":"Nov-26"},{"$f":"'Default MTDS Based'!AI24","v":"Dec-26"}]
[null,null,1,null,{"$f":"'Default MTDS Based'!K26","v":"T-bills 3m"}]
[null,null,{"$f":"C18+1","v":2},null,{"$f":"'Default MTDS Based'!K27","v":"T-bills 6m"}]
[null,null,{"$f":"C19+1","v":3},null,{"$f":"'Default MTDS Based'!K28","v":"T-bills 12m"}]
[null,null,4,null,{"$f":"'Default MTDS Based'!K29","v":"2yr "}]
[null,null,5,null,{"$f":"'Default MTDS Based'!K30","v":"3yr"}]
[null,null,6,null,{"$f":"'Default MTDS Based'!K31","v":"5yr"}]
[null,null,7,null,{"$f":"'Default MTDS Based'!K32","v":"7yr"}]
[null,null,8,null,{"$f":"'Default MTDS Based'!K33","v":"10yr"}]
[null,null,9,null,{"$f":"'Default MTDS Based'!K34","v":0}]
[null,null,10,null,{"$f":"'Default MTDS Based'!K35","v":0}]
[null,null,11,null,{"$f":"'Default MTDS Based'!K36","v":0}]
[null,null,12,null,{"$f":"'Default MTDS Based'!K37","v":0}]
[null,null,13,null,{"$f":"'Default MTDS Based'!K38","v":0}]
[null,null,14,null,{"$f":"'Default MTDS Based'!K39","v":0}]
[null,null,15,null,{"$f":"'Default MTDS Based'!K40","v":0}]
[null,null,16,null,{"$f":"'Default MTDS Based'!K41","v":0}]
[null,null,17,null,{"$f":"'Default MTDS Based'!K42","v":0}]
[null,null,18,null,{"$f":"'Default MTDS Based'!K43","v":0}]
[null,null,19,null,{"$f":"'Default MTDS Based'!K44","v":0}]
[null,null,20,null,{"$f":"'Default MTDS Based'!K45","v":0}]
[]
[]
[null,null,null,null,"Default MTDS Based","L26: AI45"]
[null,null,null,null,"Auction Design","J5: AG24"]
[null,null,null,null,null,"J39: AG58"]
[]
[null,null,null,"(3)","# of Issuance Frequency"]
[null,null,null,null,null,"Default MTDS Based","Auction Design Baseline","Auction Design Alternative"]
[null,null,null,null,{"$f":"'Auction Parameters'!B7","v":"T-bills 3m"}]
[null,null,null,null,{"$f":"'Auction Parameters'!B8","v":"T-bills 6m"}]
[null,null,null,null,{"$f":"'Auction Parameters'!B9","v":"T-bills 12m"}]
[null,null,null,null,{"$f":"'Auction Parameters'!B10","v":"2yr "}]
[null,null,null,null,{"$f":"'Auction Parameters'!B11","v":"3yr"}]
[null,null,null,null,{"$f":"'Auction Parameters'!B12","v":"5yr"}]
[null,null,null,null,{"$f":"'Auction Parameters'!B13","v":"7yr"}]
[null,null,null,null,{"$f":"'Auction Parameters'!B14","v":"10yr"}]
[null,null,null,null,{"$f":"'Auction Parameters'!B15","v":0}]
[null,null,null,null,{"$f":"'Auction Parameters'!B16","v":0}]
[null,null,null,null,{"$f":"'Auction Parameters'!B17","v":0}]
[null,null,null,null,{"$f":"'Auction Parameters'!B18","v":0}]
[null,null,null,null,{"$f":"'Auction Parameters'!B19","v":0}]
[null,null,null,null,{"$f":"'Auction Parameters'!B20","v":0}]
[null,null,null,null,{"$f":"'Auction Parameters'!B21","v":0}]
[null,null,null,null,{"$f":"'Auction Parameters'!B22","v":0}]
[null,null,null,null,{"$f":"'Auction Parameters'!B23","v":0}]
[null,null,null,null,{"$f":"'Auction Parameters'!B24","v":0}]
[null,null,null,null,{"$f":"'Auction Parameters'!B25","v":0}]
[null,null,null,null,{"$f":"'Auction Parameters'!B26","v":0}]
[]
[]
[]
[]
[null,null,null,"(4)","% of financing vs MTDS"]
[null,null,null,null,{"$f":"'Auction Design'!I5","v":"T-bills 3m"}]
[null,null,null,null,{"$f":"'Auction Design'!I6","v":"T-bills 6m"}]
[null,null,null,null,{"$f":"'Auction Design'!I7","v":"T-bills 12m"}]
[null,null,null,null,{"$f":"'Auction Design'!I8","v":"2yr "}]
[null,null,null,null,{"$f":"'Auction Design'!I9","v":"3yr"}]
[null,null,null,null,{"$f":"'Auction Design'!I10","v":"5yr"}]
[null,null,null,null,{"$f":"'Auction Design'!I11","v":"7yr"}]
[null,null,null,null,{"$f":"'Auction Design'!I12","v":"10yr"}]
[null,null,null,null,{"$f":"'Auction Design'!I13","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I14","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I15","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I16","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I17","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I18","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I19","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I20","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I21","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I22","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I23","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I24","v":0}]
[]
[]
[]
[null,null,null,"(5)","Volume of financing vs MTDS","Default MTDS Based, Baseline and Alternative"]
[]
[null,null,null,null,{"$f":"'Auction Design'!I5","v":"T-bills 3m"},null,null,null,null,null,{"$f":"L96*(1-'Auction Parameters'!F7)","v":2729.1832893071555},{"$f":"'Default MTDS Based'!AL26","v":2784.8809074562814},{"$f":"L96*(1+'Auction Parameters'!F7)","v":2840.5785256054073},null,{"$f":"'Auction Design'!AL39","v":1950}]
[null,null,null,null,{"$f":"'Auction Design'!I6","v":"T-bills 6m"},null,null,null,null,null,{"$f":"L97*(1-'Auction Parameters'!F8)","v":1364.5916446535778},{"$f":"'Default MTDS Based'!AL27","v":1392.4404537281407},{"$f":"L97*(1+'Auction Parameters'!F8)","v":1420.2892628027037},null,{"$f":"'Auction Design'!AL40","v":1800}]
[null,null,null,null,{"$f":"'Auction Design'!I7","v":"T-bills 12m"},null,null,null,null,null,{"$f":"L98*(1-'Auction Parameters'!F9)","v":1364.5916446535778},{"$f":"'Default MTDS Based'!AL28","v":1392.4404537281407},{"$f":"L98*(1+'Auction Parameters'!F9)","v":1420.2892628027037},null,{"$f":"'Auction Design'!AL41","v":1800}]
[null,null,null,null,{"$f":"'Auction Design'!I8","v":"2yr "},null,null,null,null,null,{"$f":"L99*(1-'Auction Parameters'!F10)","v":682.29582232678888},{"$f":"'Default MTDS Based'!AL29","v":696.22022686407036},{"$f":"L99*(1+'Auction Parameters'!F10)","v":710.14463140135183},null,{"$f":"'Auction Design'!AL42","v":1000}]
[null,null,null,null,{"$f":"'Auction Design'!I9","v":"3yr"},null,null,null,null,null,{"$f":"L100*(1-'Auction Parameters'!F11)","v":682.29582232678888},{"$f":"'Default MTDS Based'!AL30","v":696.22022686407036},{"$f":"L100*(1+'Auction Parameters'!F11)","v":710.14463140135183},null,{"$f":"'Auction Design'!AL43","v":1000}]
[null,null,null,null,{"$f":"'Auction Design'!I10","v":"5yr"},null,null,null,null,null,{"$f":"L101*(1-'Auction Parameters'!F12)","v":682.29582232678888},{"$f":"'Default MTDS Based'!AL31","v":696.22022686407036},{"$f":"L101*(1+'Auction Parameters'!F12)","v":710.14463140135183},null,{"$f":"'Auction Design'!AL44","v":600}]
[null,null,null,null,{"$f":"'Auction Design'!I11","v":"7yr"},null,null,null,null,null,{"$f":"L102*(1-'Auction Parameters'!F13)","v":682.29582232678888},{"$f":"'Default MTDS Based'!AL32","v":696.22022686407036},{"$f":"L102*(1+'Auction Parameters'!F13)","v":710.14463140135183},null,{"$f":"'Auction Design'!AL45","v":600}]
[null,null,null,null,{"$f":"'Auction Design'!I12","v":"10yr"},null,null,null,null,null,{"$f":"L103*(1-'Auction Parameters'!F14)","v":1364.5916446535778},{"$f":"'Default MTDS Based'!AL33","v":1392.4404537281407},{"$f":"L103*(1+'Auction Parameters'!F14)","v":1420.2892628027037},null,{"$f":"'Auction Design'!AL46","v":450}]
[null,null,null,null,{"$f":"'Auction Design'!I13","v":0},null,null,null,null,null,{"$f":"L104*(1-'Auction Parameters'!F15)","v":0},{"$f":"'Default MTDS Based'!AL34","v":0},{"$f":"L104*(1+'Auction Parameters'!F15)","v":0},null,{"$f":"'Auction Design'!AL47","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I14","v":0},null,null,null,null,null,{"$f":"L105*(1-'Auction Parameters'!F16)","v":0},{"$f":"'Default MTDS Based'!AL35","v":0},{"$f":"L105*(1+'Auction Parameters'!F16)","v":0},null,{"$f":"'Auction Design'!AL48","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I15","v":0},null,null,null,null,null,{"$f":"L106*(1-'Auction Parameters'!F17)","v":0},{"$f":"'Default MTDS Based'!AL36","v":0},{"$f":"L106*(1+'Auction Parameters'!F17)","v":0},null,{"$f":"'Auction Design'!AL49","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I16","v":0},null,null,null,null,null,{"$f":"L107*(1-'Auction Parameters'!F18)","v":0},{"$f":"'Default MTDS Based'!AL37","v":0},{"$f":"L107*(1+'Auction Parameters'!F18)","v":0},null,{"$f":"'Auction Design'!AL50","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I17","v":0},null,null,null,null,null,{"$f":"L108*(1-'Auction Parameters'!F19)","v":0},{"$f":"'Default MTDS Based'!AL38","v":0},{"$f":"L108*(1+'Auction Parameters'!F19)","v":0},null,{"$f":"'Auction Design'!AL51","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I18","v":0},null,null,null,null,null,{"$f":"L109*(1-'Auction Parameters'!F20)","v":0},{"$f":"'Default MTDS Based'!AL39","v":0},{"$f":"L109*(1+'Auction Parameters'!F20)","v":0},null,{"$f":"'Auction Design'!AL52","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I19","v":0},null,null,null,null,null,{"$f":"L110*(1-'Auction Parameters'!F21)","v":0},{"$f":"'Default MTDS Based'!AL40","v":0},{"$f":"L110*(1+'Auction Parameters'!F21)","v":0},null,{"$f":"'Auction Design'!AL53","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I20","v":0},null,null,null,null,null,{"$f":"L111*(1-'Auction Parameters'!F22)","v":0},{"$f":"'Default MTDS Based'!AL41","v":0},{"$f":"L111*(1+'Auction Parameters'!F22)","v":0},null,{"$f":"'Auction Design'!AL54","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I21","v":0},null,null,null,null,null,{"$f":"L112*(1-'Auction Parameters'!F23)","v":0},{"$f":"'Default MTDS Based'!AL42","v":0},{"$f":"L112*(1+'Auction Parameters'!F23)","v":0},null,{"$f":"'Auction Design'!AL55","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I22","v":0},null,null,null,null,null,{"$f":"L113*(1-'Auction Parameters'!F24)","v":0},{"$f":"'Default MTDS Based'!AL43","v":0},{"$f":"L113*(1+'Auction Parameters'!F24)","v":0},null,{"$f":"'Auction Design'!AL56","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I23","v":0},null,null,null,null,null,{"$f":"L114*(1-'Auction Parameters'!F25)","v":0},{"$f":"'Default MTDS Based'!AL44","v":0},{"$f":"L114*(1+'Auction Parameters'!F25)","v":0},null,{"$f":"'Auction Design'!AL57","v":0}]
[null,null,null,null,{"$f":"'Auction Design'!I24","v":0},null,null,null,null,null,{"$f":"L115*(1-'Auction Parameters'!F26)","v":0},{"$f":"'Default MTDS Based'!AL45","v":0},{"$f":"L115*(1+'Auction Parameters'!F26)","v":0},null,{"$f":"'Auction Design'!AL58","v":0}]

{"sheet":"M1.MTDS","index":24,"n_rows":147,"n_cols":33,"rows_kept":147,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,null,null,"Baseline Chart Data",{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,"Domestic Borrowing Requirement",{"$f":"-GFN!J$29","v":-580.18352238672526},{"$f":"-GFN!K$29","v":-580.18352238672526},{"$f":"-GFN!L$29","v":-580.18352238672526},{"$f":"-GFN!M$29","v":-580.18352238672526},{"$f":"-GFN!N$29","v":-580.18352238672526},{"$f":"-GFN!O$29","v":-580.18352238672526},{"$f":"-GFN!P$29","v":-580.18352238672526},{"$f":"-GFN!Q$29","v":-580.18352238672526},{"$f":"-GFN!R$29","v":-580.18352238672526},{"$f":"-GFN!S$29","v":-580.18352238672526},{"$f":"-GFN!T$29","v":-580.18352238672526},{"$f":"-GFN!U$29","v":-580.18352238672526},{"$f":"-GFN!V$29","v":-174.51327784014819},{"$f":"-GFN!W$29","v":-174.51327784014819},{"$f":"-GFN!X$29","v":-174.51327784014819},{"$f":"-GFN!Y$29","v":-174.51327784014819},{"$f":"-GFN!Z$29","v":-174.51327784014819},{"$f":"-GFN!AA$29","v":-174.51327784014819},{"$f":"-GFN!AB$29","v":-174.51327784014819},{"$f":"-GFN!AC$29","v":-174.51327784014819},{"$f":"-GFN!AD$29","v":-174.51327784014819},{"$f":"-GFN!AE$29","v":-174.51327784014819},{"$f":"-GFN!AF$29","v":-174.51327784014819},{"$f":"-GFN!AG$29","v":-174.51327784014819}]
[null,null,null,"Face Value of Issuance",{"$f":"E$40","v":754.23857910274285},{"$f":"F$40","v":1102.3486925347779},580.18352238672526,754.23857910274285,754.23857910274285,1102.3486925347779,580.18352238672526,1102.3486925347779,580.18352238672526,754.23857910274285,928.29363581876044,{"$f":"P$40","v":754.23857910274285},587.8584138712863,859.17768181188001,452.19877990098951,587.8584138712863,587.8584138712863,859.17768181188001,452.19877990098951,859.17768181188001,452.19877990098951,587.8584138712863,723.51804784158321,587.8584138712863]
[null,null,null,"Cash Proceeds from Issuance",{"$f":"E$66","v":743.66764064036556},{"$f":"F$66","v":1091.7777540724007},569.61258392434797,743.66764064036556,743.66764064036556,1091.7777540724007,569.61258392434797,1091.7777540724007,569.61258392434797,743.66764064036556,917.72269735638315,{"$f":"P$66","v":743.66764064036556},579.41860206911542,850.73787000970913,443.75896809881851,579.41860206911542,579.41860206911542,850.73787000970913,443.75896809881851,850.73787000970913,443.75896809881851,579.41860206911542,715.07823603941222,579.41860206911542]
[null,null,null,"In-Year Rollover",{"$f":"-E118","v":0},{"$f":"-F118","v":0},0,-232.07340895469011,-232.07340895469011,-232.07340895469011,-348.11011343203518,-348.11011343203518,-348.11011343203518,-348.11011343203518,-348.11011343203518,{"$f":"-P118","v":-348.11011343203518},-464.14681790938022,-464.14681790938022,-464.14681790938022,-412.95292091508588,-412.95292091508588,-412.95292091508588,-387.35597241793874,-387.35597241793874,-387.35597241793874,-387.35597241793874,-387.35597241793874,-387.35597241793874]
[null,null,null,"Bond coupon payments from in-year borrowing",null,{"$f":"-('M5.MTDS_IP_Uplift'!G$2187+'M5.MTDS_IP_Uplift'!G$3241)","v":0},{"$f":"-('M5.MTDS_IP_Uplift'!H$2187+'M5.MTDS_IP_Uplift'!H$3241)","v":0},{"$f":"-('M5.MTDS_IP_Uplift'!I$2187+'M5.MTDS_IP_Uplift'!I$3241)","v":-2.1814900441740872},{"$f":"-('M5.MTDS_IP_Uplift'!J$2187+'M5.MTDS_IP_Uplift'!J$3241)","v":-2.0393450811893392},{"$f":"-('M5.MTDS_IP_Uplift'!K$2187+'M5.MTDS_IP_Uplift'!K$3241)","v":-2.1814900441740872},{"$f":"-('M5.MTDS_IP_Uplift'!L$2187+'M5.MTDS_IP_Uplift'!L$3241)","v":-11.792230092510191},{"$f":"-('M5.MTDS_IP_Uplift'!M$2187+'M5.MTDS_IP_Uplift'!M$3241)","v":-36.734319719915518},{"$f":"-('M5.MTDS_IP_Uplift'!N$2187+'M5.MTDS_IP_Uplift'!N$3241)","v":-4.2208351253634264},{"$f":"-('M5.MTDS_IP_Uplift'!O$2187+'M5.MTDS_IP_Uplift'!O$3241)","v":-13.625610023252245},{"$f":"-('M5.MTDS_IP_Uplift'!P$2187+'M5.MTDS_IP_Uplift'!P$3241)","v":-13.83157517369953},{"$f":"-('M5.MTDS_IP_Uplift'!Q$2187+'M5.MTDS_IP_Uplift'!Q$3241)","v":-38.915809764089602},{"$f":"-('M5.MTDS_IP_Uplift'!R$2187+'M5.MTDS_IP_Uplift'!R$3241)","v":-16.013065217873617},{"$f":"-('M5.MTDS_IP_Uplift'!S$2187+'M5.MTDS_IP_Uplift'!S$3241)","v":-73.526657792069699},{"$f":"-('M5.MTDS_IP_Uplift'!T$2187+'M5.MTDS_IP_Uplift'!T$3241)","v":-8.4996886029655254},{"$f":"-('M5.MTDS_IP_Uplift'!U$2187+'M5.MTDS_IP_Uplift'!U$3241)","v":-25.001418817953258},{"$f":"-('M5.MTDS_IP_Uplift'!V$2187+'M5.MTDS_IP_Uplift'!V$3241)","v":-42.966588979598157},{"$f":"-('M5.MTDS_IP_Uplift'!W$2187+'M5.MTDS_IP_Uplift'!W$3241)","v":-50.291618558790617},{"$f":"-('M5.MTDS_IP_Uplift'!X$2187+'M5.MTDS_IP_Uplift'!X$3241)","v":-25.420293344565248},{"$f":"-('M5.MTDS_IP_Uplift'!Y$2187+'M5.MTDS_IP_Uplift'!Y$3241)","v":-102.34302504126026},{"$f":"-('M5.MTDS_IP_Uplift'!Z$2187+'M5.MTDS_IP_Uplift'!Z$3241)","v":-11.812044665740274},{"$f":"-('M5.MTDS_IP_Uplift'!AA$2187+'M5.MTDS_IP_Uplift'!AA$3241)","v":-34.147139141450765},{"$f":"-('M5.MTDS_IP_Uplift'!AB$2187+'M5.MTDS_IP_Uplift'!AB$3241)","v":-52.315798754051116},{"$f":"-('M5.MTDS_IP_Uplift'!AC$2187+'M5.MTDS_IP_Uplift'!AC$3241)","v":-79.107985807981166}]
[null,null,null,"Net Proceeds from Issuance (net off in-year debt service)",{"$f":"E8+E9+E10","v":743.66764064036556},{"$f":"F8+F9+F10","v":1091.7777540724007},569.61258392434797,509.41274164150138,509.55488660448611,857.52285507353656,209.71024039980261,706.93332092045,217.28163536694936,381.93191718507813,555.78100875064843,{"$f":"P8+P9+P10","v":356.64171744424078},99.258718941861588,313.06439430825924,-28.887538413527231,141.46426233607627,123.49909217443138,387.49333053583263,30.982702336314521,361.03887255051012,44.590951015139495,157.91549050972591,275.40646486742236,112.95464384319551]
[null,null,null,"Excess/Shortfall Post Securities Issuance",{"$f":"E6+E11","v":163.4841182536403},{"$f":"F6+F11","v":511.59423168567548},-10.570938462377285,-70.770780745223874,-70.628635782239144,277.3393326868113,-370.47328198692264,126.74979853372474,-362.90188701977593,-198.25160520164712,-24.402513636076833,{"$f":"P6+P11","v":-223.54180494248448},-75.254558898286604,138.55111646811105,-203.40081625367543,-33.049015504071917,-51.014185665716809,212.98005269568444,-143.53057550383366,186.52559471036193,-129.9223268250087,-16.597787330422278,100.89318702727417,-61.558633996952679]
[null,null,null,"Cumulative Excess/Shortfall Financing",{"$f":"E12","v":163.4841182536403},{"$f":"E13+F12","v":675.07834993931579},664.5074114769385,593.73663073171463,523.10799494947548,800.44732763628679,429.97404564936414,556.72384418308889,193.82195716331296,-4.4296480383341645,{"$f":"N13+O12","v":-28.832161674410997},{"$f":"O13+P12","v":-252.37396661689547},-327.6285255151821,-189.07740904707106,-392.47822530074649,-425.5272408048184,-476.54142647053521,-263.56137377485078,-407.09194927868441,-220.56635456832248,-350.48868139333115,-367.08646872375346,-266.19328169647929,-327.75191569343195]
[null,null,null,"Closing Cash Balance",{"$f":"GFN!$J$31+E12","v":263.4841182536403},{"$f":"E14+F12","v":775.07834993931579},764.5074114769385,693.73663073171463,623.10799494947548,900.44732763628679,529.97404564936414,656.72384418308889,293.82195716331296,95.570351961665835,{"$f":"N14+O12","v":71.167838325589003},{"$f":"O14+P12","v":-152.37396661689547},-227.62852551518208,-89.077409047071029,-292.47822530074643,-325.52724080481835,-376.54142647053516,-163.56137377485072,-307.09194927868441,-120.56635456832248,-250.48868139333118,-267.08646872375346,-166.19328169647929,-227.75191569343195]
[null,null,null,"Minimum Cash Balance",{"$f":"GFN!$J$32","v":50},{"$f":"E15","v":50},{"$f":"F15","v":50},50,50,50,50,{"$f":"K15","v":50},50,50,50,{"$f":"O15","v":50},50,50,50,50,50,50,50,50,50,50,50,50]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,"Extreme"]
[null,null,null,null,1,{"$f":"E18+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Face Value/Offer Of  Issuance"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"SUM(E20:P20)","v":2784.880907456281},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(ISNUMBER('Default MTDS Based'!L26),'Default MTDS Based'!L26,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Default MTDS Based'!M26),'Default MTDS Based'!M26,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Default MTDS Based'!N26),'Default MTDS Based'!N26,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Default MTDS Based'!O26),'Default MTDS Based'!O26,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Default MTDS Based'!P26),'Default MTDS Based'!P26,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q26),'Default MTDS Based'!Q26,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Default MTDS Based'!R26),'Default MTDS Based'!R26,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Default MTDS Based'!S26),'Default MTDS Based'!S26,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Default MTDS Based'!T26),'Default MTDS Based'!T26,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Default MTDS Based'!U26),'Default MTDS Based'!U26,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Default MTDS Based'!V26),'Default MTDS Based'!V26,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Default MTDS Based'!W26),'Default MTDS Based'!W26,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Default MTDS Based'!X26),'Default MTDS Based'!X26,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y26),'Default MTDS Based'!Y26,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z26),'Default MTDS Based'!Z26,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA26),'Default MTDS Based'!AA26,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB26),'Default MTDS Based'!AB26,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC26),'Default MTDS Based'!AC26,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD26),'Default MTDS Based'!AD26,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE26),'Default MTDS Based'!AE26,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF26),'Default MTDS Based'!AF26,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG26),'Default MTDS Based'!AG26,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH26),'Default MTDS Based'!AH26,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI26),'Default MTDS Based'!AI26,0)","v":180.8795119603958},{"$f":"IF(SUM(Q20:AB20)<=0,0,SUM(Q20:AB20))","v":2170.5541435247496},null,{"$f":"Instruments!G7","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},1392.4404537281405,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(ISNUMBER('Default MTDS Based'!L27),'Default MTDS Based'!L27,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!M27),'Default MTDS Based'!M27,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!N27),'Default MTDS Based'!N27,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!O27),'Default MTDS Based'!O27,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!P27),'Default MTDS Based'!P27,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q27),'Default MTDS Based'!Q27,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!R27),'Default MTDS Based'!R27,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!S27),'Default MTDS Based'!S27,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!T27),'Default MTDS Based'!T27,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!U27),'Default MTDS Based'!U27,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!V27),'Default MTDS Based'!V27,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!W27),'Default MTDS Based'!W27,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!X27),'Default MTDS Based'!X27,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y27),'Default MTDS Based'!Y27,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z27),'Default MTDS Based'!Z27,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA27),'Default MTDS Based'!AA27,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB27),'Default MTDS Based'!AB27,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC27),'Default MTDS Based'!AC27,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD27),'Default MTDS Based'!AD27,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE27),'Default MTDS Based'!AE27,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF27),'Default MTDS Based'!AF27,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG27),'Default MTDS Based'!AG27,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH27),'Default MTDS Based'!AH27,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI27),'Default MTDS Based'!AI27,0)","v":90.439755980197901},{"$f":"IF(SUM(Q21:AB21)<=0,0,SUM(Q21:AB21))","v":1085.2770717623748},null,{"$f":"Instruments!G8","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},1392.4404537281405,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(ISNUMBER('Default MTDS Based'!L28),'Default MTDS Based'!L28,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!M28),'Default MTDS Based'!M28,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!N28),'Default MTDS Based'!N28,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!O28),'Default MTDS Based'!O28,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!P28),'Default MTDS Based'!P28,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q28),'Default MTDS Based'!Q28,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!R28),'Default MTDS Based'!R28,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!S28),'Default MTDS Based'!S28,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!T28),'Default MTDS Based'!T28,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!U28),'Default MTDS Based'!U28,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!V28),'Default MTDS Based'!V28,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!W28),'Default MTDS Based'!W28,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!X28),'Default MTDS Based'!X28,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y28),'Default MTDS Based'!Y28,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z28),'Default MTDS Based'!Z28,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA28),'Default MTDS Based'!AA28,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB28),'Default MTDS Based'!AB28,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC28),'Default MTDS Based'!AC28,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD28),'Default MTDS Based'!AD28,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE28),'Default MTDS Based'!AE28,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF28),'Default MTDS Based'!AF28,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG28),'Default MTDS Based'!AG28,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH28),'Default MTDS Based'!AH28,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI28),'Default MTDS Based'!AI28,0)","v":90.439755980197901},1085.2770717623748,null,{"$f":"Instruments!G9","v":1392.4404537281407}]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$N$10","v":24},696.22022686407036,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(ISNUMBER('Default MTDS Based'!L29),'Default MTDS Based'!L29,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M29),'Default MTDS Based'!M29,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!N29),'Default MTDS Based'!N29,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O29),'Default MTDS Based'!O29,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!P29),'Default MTDS Based'!P29,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q29),'Default MTDS Based'!Q29,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!R29),'Default MTDS Based'!R29,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S29),'Default MTDS Based'!S29,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!T29),'Default MTDS Based'!T29,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U29),'Default MTDS Based'!U29,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!V29),'Default MTDS Based'!V29,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W29),'Default MTDS Based'!W29,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!X29),'Default MTDS Based'!X29,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y29),'Default MTDS Based'!Y29,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z29),'Default MTDS Based'!Z29,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA29),'Default MTDS Based'!AA29,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB29),'Default MTDS Based'!AB29,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC29),'Default MTDS Based'!AC29,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD29),'Default MTDS Based'!AD29,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE29),'Default MTDS Based'!AE29,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF29),'Default MTDS Based'!AF29,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG29),'Default MTDS Based'!AG29,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH29),'Default MTDS Based'!AH29,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI29),'Default MTDS Based'!AI29,0)","v":90.439755980197901},542.63853588118741,null,{"$f":"Instruments!G10","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$N$11","v":36},696.22022686407036,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(ISNUMBER('Default MTDS Based'!L30),'Default MTDS Based'!L30,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!M30),'Default MTDS Based'!M30,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!N30),'Default MTDS Based'!N30,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!O30),'Default MTDS Based'!O30,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P30),'Default MTDS Based'!P30,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q30),'Default MTDS Based'!Q30,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!R30),'Default MTDS Based'!R30,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!S30),'Default MTDS Based'!S30,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!T30),'Default MTDS Based'!T30,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!U30),'Default MTDS Based'!U30,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V30),'Default MTDS Based'!V30,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Default MTDS Based'!W30),'Default MTDS Based'!W30,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X30),'Default MTDS Based'!X30,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y30),'Default MTDS Based'!Y30,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z30),'Default MTDS Based'!Z30,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA30),'Default MTDS Based'!AA30,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB30),'Default MTDS Based'!AB30,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC30),'Default MTDS Based'!AC30,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD30),'Default MTDS Based'!AD30,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE30),'Default MTDS Based'!AE30,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF30),'Default MTDS Based'!AF30,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG30),'Default MTDS Based'!AG30,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH30),'Default MTDS Based'!AH30,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI30),'Default MTDS Based'!AI30,0)","v":0},542.63853588118741,null,{"$f":"Instruments!G11","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$N$12","v":60},696.22022686407036,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(ISNUMBER('Default MTDS Based'!L31),'Default MTDS Based'!L31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M31),'Default MTDS Based'!M31,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Default MTDS Based'!N31),'Default MTDS Based'!N31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O31),'Default MTDS Based'!O31,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Default MTDS Based'!P31),'Default MTDS Based'!P31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q31),'Default MTDS Based'!Q31,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Default MTDS Based'!R31),'Default MTDS Based'!R31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S31),'Default MTDS Based'!S31,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Default MTDS Based'!T31),'Default MTDS Based'!T31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U31),'Default MTDS Based'!U31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V31),'Default MTDS Based'!V31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W31),'Default MTDS Based'!W31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X31),'Default MTDS Based'!X31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y31),'Default MTDS Based'!Y31,0)","v":135.65963397029685},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z31),'Default MTDS Based'!Z31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA31),'Default MTDS Based'!AA31,0)","v":135.65963397029685},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB31),'Default MTDS Based'!AB31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC31),'Default MTDS Based'!AC31,0)","v":135.65963397029685},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD31),'Default MTDS Based'!AD31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE31),'Default MTDS Based'!AE31,0)","v":135.65963397029685},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF31),'Default MTDS Based'!AF31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG31),'Default MTDS Based'!AG31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH31),'Default MTDS Based'!AH31,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI31),'Default MTDS Based'!AI31,0)","v":0},542.63853588118741,null,{"$f":"Instruments!G12","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$N$13","v":84},696.22022686407036,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(ISNUMBER('Default MTDS Based'!L32),'Default MTDS Based'!L32,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Default MTDS Based'!M32),'Default MTDS Based'!M32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!N32),'Default MTDS Based'!N32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O32),'Default MTDS Based'!O32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P32),'Default MTDS Based'!P32,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q32),'Default MTDS Based'!Q32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!R32),'Default MTDS Based'!R32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S32),'Default MTDS Based'!S32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!T32),'Default MTDS Based'!T32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U32),'Default MTDS Based'!U32,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Default MTDS Based'!V32),'Default MTDS Based'!V32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W32),'Default MTDS Based'!W32,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Default MTDS Based'!X32),'Default MTDS Based'!X32,0)","v":135.65963397029685},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y32),'Default MTDS Based'!Y32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z32),'Default MTDS Based'!Z32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA32),'Default MTDS Based'!AA32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB32),'Default MTDS Based'!AB32,0)","v":135.65963397029685},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC32),'Default MTDS Based'!AC32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD32),'Default MTDS Based'!AD32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE32),'Default MTDS Based'!AE32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF32),'Default MTDS Based'!AF32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG32),'Default MTDS Based'!AG32,0)","v":135.65963397029685},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH32),'Default MTDS Based'!AH32,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI32),'Default MTDS Based'!AI32,0)","v":135.65963397029685},542.63853588118741,null,{"$f":"Instruments!G13","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$N$14","v":120},1392.4404537281407,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(ISNUMBER('Default MTDS Based'!L33),'Default MTDS Based'!L33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M33),'Default MTDS Based'!M33,0)","v":348.11011343203518},{"$f":"IF(ISNUMBER('Default MTDS Based'!N33),'Default MTDS Based'!N33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O33),'Default MTDS Based'!O33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P33),'Default MTDS Based'!P33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q33),'Default MTDS Based'!Q33,0)","v":348.11011343203518},{"$f":"IF(ISNUMBER('Default MTDS Based'!R33),'Default MTDS Based'!R33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S33),'Default MTDS Based'!S33,0)","v":348.11011343203518},{"$f":"IF(ISNUMBER('Default MTDS Based'!T33),'Default MTDS Based'!T33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U33),'Default MTDS Based'!U33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V33),'Default MTDS Based'!V33,0)","v":348.11011343203518},{"$f":"IF(ISNUMBER('Default MTDS Based'!W33),'Default MTDS Based'!W33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X33),'Default MTDS Based'!X33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y33),'Default MTDS Based'!Y33,0)","v":271.3192679405937},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z33),'Default MTDS Based'!Z33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA33),'Default MTDS Based'!AA33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB33),'Default MTDS Based'!AB33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC33),'Default MTDS Based'!AC33,0)","v":271.3192679405937},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD33),'Default MTDS Based'!AD33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE33),'Default MTDS Based'!AE33,0)","v":271.3192679405937},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF33),'Default MTDS Based'!AF33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG33),'Default MTDS Based'!AG33,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH33),'Default MTDS Based'!AH33,0)","v":271.3192679405937},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI33),'Default MTDS Based'!AI33,0)","v":0},1085.2770717623748,null,{"$f":"Instruments!G14","v":1392.4404537281407}]
[{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},0,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!L34),'Default MTDS Based'!L34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M34),'Default MTDS Based'!M34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!N34),'Default MTDS Based'!N34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O34),'Default MTDS Based'!O34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P34),'Default MTDS Based'!P34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q34),'Default MTDS Based'!Q34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!R34),'Default MTDS Based'!R34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S34),'Default MTDS Based'!S34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!T34),'Default MTDS Based'!T34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U34),'Default MTDS Based'!U34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V34),'Default MTDS Based'!V34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W34),'Default MTDS Based'!W34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X34),'Default MTDS Based'!X34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y34),'Default MTDS Based'!Y34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z34),'Default MTDS Based'!Z34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA34),'Default MTDS Based'!AA34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB34),'Default MTDS Based'!AB34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC34),'Default MTDS Based'!AC34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD34),'Default MTDS Based'!AD34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE34),'Default MTDS Based'!AE34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF34),'Default MTDS Based'!AF34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG34),'Default MTDS Based'!AG34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH34),'Default MTDS Based'!AH34,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI34),'Default MTDS Based'!AI34,0)","v":0},0,null,{"$f":"Instruments!G15","v":0}]
[{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},0,{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!L35),'Default MTDS Based'!L35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M35),'Default MTDS Based'!M35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!N35),'Default MTDS Based'!N35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O35),'Default MTDS Based'!O35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P35),'Default MTDS Based'!P35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q35),'Default MTDS Based'!Q35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!R35),'Default MTDS Based'!R35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S35),'Default MTDS Based'!S35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!T35),'Default MTDS Based'!T35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U35),'Default MTDS Based'!U35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V35),'Default MTDS Based'!V35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W35),'Default MTDS Based'!W35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X35),'Default MTDS Based'!X35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y35),'Default MTDS Based'!Y35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z35),'Default MTDS Based'!Z35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA35),'Default MTDS Based'!AA35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB35),'Default MTDS Based'!AB35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC35),'Default MTDS Based'!AC35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD35),'Default MTDS Based'!AD35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE35),'Default MTDS Based'!AE35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF35),'Default MTDS Based'!AF35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG35),'Default MTDS Based'!AG35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH35),'Default MTDS Based'!AH35,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI35),'Default MTDS Based'!AI35,0)","v":0},0,null,{"$f":"Instruments!G16","v":0}]
[{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},0,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!L36),'Default MTDS Based'!L36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M36),'Default MTDS Based'!M36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!N36),'Default MTDS Based'!N36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O36),'Default MTDS Based'!O36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P36),'Default MTDS Based'!P36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q36),'Default MTDS Based'!Q36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!R36),'Default MTDS Based'!R36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S36),'Default MTDS Based'!S36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!T36),'Default MTDS Based'!T36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U36),'Default MTDS Based'!U36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V36),'Default MTDS Based'!V36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W36),'Default MTDS Based'!W36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X36),'Default MTDS Based'!X36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y36),'Default MTDS Based'!Y36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z36),'Default MTDS Based'!Z36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA36),'Default MTDS Based'!AA36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB36),'Default MTDS Based'!AB36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC36),'Default MTDS Based'!AC36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD36),'Default MTDS Based'!AD36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE36),'Default MTDS Based'!AE36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF36),'Default MTDS Based'!AF36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG36),'Default MTDS Based'!AG36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH36),'Default MTDS Based'!AH36,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI36),'Default MTDS Based'!AI36,0)","v":0},0,null,{"$f":"Instruments!G17","v":0}]
[{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},0,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!L37),'Default MTDS Based'!L37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M37),'Default MTDS Based'!M37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!N37),'Default MTDS Based'!N37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O37),'Default MTDS Based'!O37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P37),'Default MTDS Based'!P37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q37),'Default MTDS Based'!Q37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!R37),'Default MTDS Based'!R37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S37),'Default MTDS Based'!S37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!T37),'Default MTDS Based'!T37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U37),'Default MTDS Based'!U37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V37),'Default MTDS Based'!V37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W37),'Default MTDS Based'!W37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X37),'Default MTDS Based'!X37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y37),'Default MTDS Based'!Y37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z37),'Default MTDS Based'!Z37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA37),'Default MTDS Based'!AA37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB37),'Default MTDS Based'!AB37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC37),'Default MTDS Based'!AC37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD37),'Default MTDS Based'!AD37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE37),'Default MTDS Based'!AE37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF37),'Default MTDS Based'!AF37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG37),'Default MTDS Based'!AG37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH37),'Default MTDS Based'!AH37,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI37),'Default MTDS Based'!AI37,0)","v":0},0,null,{"$f":"Instruments!G18","v":0}]
[{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},0,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!L38),'Default MTDS Based'!L38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M38),'Default MTDS Based'!M38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!N38),'Default MTDS Based'!N38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O38),'Default MTDS Based'!O38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P38),'Default MTDS Based'!P38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q38),'Default MTDS Based'!Q38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!R38),'Default MTDS Based'!R38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S38),'Default MTDS Based'!S38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!T38),'Default MTDS Based'!T38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U38),'Default MTDS Based'!U38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V38),'Default MTDS Based'!V38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W38),'Default MTDS Based'!W38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X38),'Default MTDS Based'!X38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y38),'Default MTDS Based'!Y38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z38),'Default MTDS Based'!Z38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA38),'Default MTDS Based'!AA38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB38),'Default MTDS Based'!AB38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC38),'Default MTDS Based'!AC38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD38),'Default MTDS Based'!AD38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE38),'Default MTDS Based'!AE38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF38),'Default MTDS Based'!AF38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG38),'Default MTDS Based'!AG38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH38),'Default MTDS Based'!AH38,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI38),'Default MTDS Based'!AI38,0)","v":0},0,null,{"$f":"Instruments!G19","v":0}]
[{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},0,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!L39),'Default MTDS Based'!L39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M39),'Default MTDS Based'!M39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!N39),'Default MTDS Based'!N39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O39),'Default MTDS Based'!O39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P39),'Default MTDS Based'!P39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q39),'Default MTDS Based'!Q39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!R39),'Default MTDS Based'!R39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S39),'Default MTDS Based'!S39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!T39),'Default MTDS Based'!T39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U39),'Default MTDS Based'!U39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V39),'Default MTDS Based'!V39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W39),'Default MTDS Based'!W39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X39),'Default MTDS Based'!X39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y39),'Default MTDS Based'!Y39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z39),'Default MTDS Based'!Z39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA39),'Default MTDS Based'!AA39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB39),'Default MTDS Based'!AB39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC39),'Default MTDS Based'!AC39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD39),'Default MTDS Based'!AD39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE39),'Default MTDS Based'!AE39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF39),'Default MTDS Based'!AF39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG39),'Default MTDS Based'!AG39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH39),'Default MTDS Based'!AH39,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI39),'Default MTDS Based'!AI39,0)","v":0},0,null,{"$f":"Instruments!G20","v":0}]
[{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},0,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!L40),'Default MTDS Based'!L40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M40),'Default MTDS Based'!M40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!N40),'Default MTDS Based'!N40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O40),'Default MTDS Based'!O40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P40),'Default MTDS Based'!P40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q40),'Default MTDS Based'!Q40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!R40),'Default MTDS Based'!R40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S40),'Default MTDS Based'!S40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!T40),'Default MTDS Based'!T40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U40),'Default MTDS Based'!U40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V40),'Default MTDS Based'!V40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W40),'Default MTDS Based'!W40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X40),'Default MTDS Based'!X40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y40),'Default MTDS Based'!Y40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z40),'Default MTDS Based'!Z40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA40),'Default MTDS Based'!AA40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB40),'Default MTDS Based'!AB40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC40),'Default MTDS Based'!AC40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD40),'Default MTDS Based'!AD40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE40),'Default MTDS Based'!AE40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF40),'Default MTDS Based'!AF40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG40),'Default MTDS Based'!AG40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH40),'Default MTDS Based'!AH40,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI40),'Default MTDS Based'!AI40,0)","v":0},0,null,{"$f":"Instruments!G21","v":0}]
[{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},0,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!L41),'Default MTDS Based'!L41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M41),'Default MTDS Based'!M41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!N41),'Default MTDS Based'!N41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O41),'Default MTDS Based'!O41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P41),'Default MTDS Based'!P41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q41),'Default MTDS Based'!Q41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!R41),'Default MTDS Based'!R41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S41),'Default MTDS Based'!S41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!T41),'Default MTDS Based'!T41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U41),'Default MTDS Based'!U41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V41),'Default MTDS Based'!V41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W41),'Default MTDS Based'!W41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X41),'Default MTDS Based'!X41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y41),'Default MTDS Based'!Y41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z41),'Default MTDS Based'!Z41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA41),'Default MTDS Based'!AA41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB41),'Default MTDS Based'!AB41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC41),'Default MTDS Based'!AC41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD41),'Default MTDS Based'!AD41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE41),'Default MTDS Based'!AE41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF41),'Default MTDS Based'!AF41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG41),'Default MTDS Based'!AG41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH41),'Default MTDS Based'!AH41,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI41),'Default MTDS Based'!AI41,0)","v":0},0,null,{"$f":"Instruments!G22","v":0}]
[{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},0,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!L42),'Default MTDS Based'!L42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M42),'Default MTDS Based'!M42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!N42),'Default MTDS Based'!N42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O42),'Default MTDS Based'!O42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P42),'Default MTDS Based'!P42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q42),'Default MTDS Based'!Q42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!R42),'Default MTDS Based'!R42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S42),'Default MTDS Based'!S42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!T42),'Default MTDS Based'!T42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U42),'Default MTDS Based'!U42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V42),'Default MTDS Based'!V42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W42),'Default MTDS Based'!W42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X42),'Default MTDS Based'!X42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y42),'Default MTDS Based'!Y42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z42),'Default MTDS Based'!Z42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA42),'Default MTDS Based'!AA42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB42),'Default MTDS Based'!AB42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC42),'Default MTDS Based'!AC42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD42),'Default MTDS Based'!AD42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE42),'Default MTDS Based'!AE42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF42),'Default MTDS Based'!AF42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG42),'Default MTDS Based'!AG42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH42),'Default MTDS Based'!AH42,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI42),'Default MTDS Based'!AI42,0)","v":0},0,null,{"$f":"Instruments!G23","v":0}]
[{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},0,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!L43),'Default MTDS Based'!L43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M43),'Default MTDS Based'!M43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!N43),'Default MTDS Based'!N43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O43),'Default MTDS Based'!O43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P43),'Default MTDS Based'!P43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q43),'Default MTDS Based'!Q43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!R43),'Default MTDS Based'!R43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S43),'Default MTDS Based'!S43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!T43),'Default MTDS Based'!T43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U43),'Default MTDS Based'!U43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V43),'Default MTDS Based'!V43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W43),'Default MTDS Based'!W43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X43),'Default MTDS Based'!X43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y43),'Default MTDS Based'!Y43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z43),'Default MTDS Based'!Z43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA43),'Default MTDS Based'!AA43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB43),'Default MTDS Based'!AB43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC43),'Default MTDS Based'!AC43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD43),'Default MTDS Based'!AD43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE43),'Default MTDS Based'!AE43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF43),'Default MTDS Based'!AF43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG43),'Default MTDS Based'!AG43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH43),'Default MTDS Based'!AH43,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI43),'Default MTDS Based'!AI43,0)","v":0},0,null,{"$f":"Instruments!G24","v":0}]
[{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},0,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!L44),'Default MTDS Based'!L44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M44),'Default MTDS Based'!M44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!N44),'Default MTDS Based'!N44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O44),'Default MTDS Based'!O44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P44),'Default MTDS Based'!P44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q44),'Default MTDS Based'!Q44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!R44),'Default MTDS Based'!R44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S44),'Default MTDS Based'!S44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!T44),'Default MTDS Based'!T44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U44),'Default MTDS Based'!U44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V44),'Default MTDS Based'!V44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W44),'Default MTDS Based'!W44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X44),'Default MTDS Based'!X44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y44),'Default MTDS Based'!Y44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z44),'Default MTDS Based'!Z44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA44),'Default MTDS Based'!AA44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB44),'Default MTDS Based'!AB44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC44),'Default MTDS Based'!AC44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD44),'Default MTDS Based'!AD44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE44),'Default MTDS Based'!AE44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF44),'Default MTDS Based'!AF44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG44),'Default MTDS Based'!AG44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH44),'Default MTDS Based'!AH44,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI44),'Default MTDS Based'!AI44,0)","v":0},0,null,{"$f":"Instruments!G25","v":0}]
[{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},{"$f":"SUM(E39:P39)","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!L45),'Default MTDS Based'!L45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!M45),'Default MTDS Based'!M45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!N45),'Default MTDS Based'!N45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!O45),'Default MTDS Based'!O45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!P45),'Default MTDS Based'!P45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Q45),'Default MTDS Based'!Q45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!R45),'Default MTDS Based'!R45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!S45),'Default MTDS Based'!S45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!T45),'Default MTDS Based'!T45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!U45),'Default MTDS Based'!U45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!V45),'Default MTDS Based'!V45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!W45),'Default MTDS Based'!W45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!X45),'Default MTDS Based'!X45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Y45),'Default MTDS Based'!Y45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!Z45),'Default MTDS Based'!Z45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AA45),'Default MTDS Based'!AA45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AB45),'Default MTDS Based'!AB45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AC45),'Default MTDS Based'!AC45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AD45),'Default MTDS Based'!AD45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AE45),'Default MTDS Based'!AE45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AF45),'Default MTDS Based'!AF45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AG45),'Default MTDS Based'!AG45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AH45),'Default MTDS Based'!AH45,0)","v":0},{"$f":"IF(ISNUMBER('Default MTDS Based'!AI45),'Default MTDS Based'!AI45,0)","v":0},0,null,{"$f":"Instruments!G26","v":0}]
[null,null,{"$f":"SUM(C20:C39)","v":9747.083176096985},"Total",{"$f":"SUM(E20:E39)","v":754.23857910274285},{"$f":"SUM(F20:F39)","v":1102.3486925347779},580.18352238672526,754.23857910274285,754.23857910274285,1102.3486925347779,580.18352238672526,1102.3486925347779,580.18352238672526,754.23857910274285,928.29363581876044,754.23857910274285,587.8584138712863,859.17768181188001,452.19877990098951,587.8584138712863,587.8584138712863,859.17768181188001,452.19877990098951,859.17768181188001,452.19877990098951,587.8584138712863,723.51804784158321,587.8584138712863,null,null,{"$f":"SUM(AE20:AE39)","v":6962.2022686407036}]
[]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,"Extreme"]
[null,null,null,null,1,{"$f":"E44+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Cash Proceeds from Issuance"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"SUM(E46:P46)","v":2764.1497840757133},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",E$20/(1+Coupon_Yield_Indices_DX!E$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!E$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!E$33/'Auction Parameters'!$K7*E$20))+(E$20/((1+Coupon_Yield_Indices_DX!E$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",F$20/(1+Coupon_Yield_Indices_DX!F$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!F$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!F$33/'Auction Parameters'!$K7*F$20))+(F$20/((1+Coupon_Yield_Indices_DX!F$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",G$20/(1+Coupon_Yield_Indices_DX!G$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!G$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!G$33/'Auction Parameters'!$K7*G$20))+(G$20/((1+Coupon_Yield_Indices_DX!G$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",H$20/(1+Coupon_Yield_Indices_DX!H$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!H$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!H$33/'Auction Parameters'!$K7*H$20))+(H$20/((1+Coupon_Yield_Indices_DX!H$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",I$20/(1+Coupon_Yield_Indices_DX!I$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!I$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!I$33/'Auction Parameters'!$K7*I$20))+(I$20/((1+Coupon_Yield_Indices_DX!I$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",J$20/(1+Coupon_Yield_Indices_DX!J$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!J$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!J$33/'Auction Parameters'!$K7*J$20))+(J$20/((1+Coupon_Yield_Indices_DX!J$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",K$20/(1+Coupon_Yield_Indices_DX!K$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!K$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!K$33/'Auction Parameters'!$K7*K$20))+(K$20/((1+Coupon_Yield_Indices_DX!K$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",L$20/(1+Coupon_Yield_Indices_DX!L$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!L$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!L$33/'Auction Parameters'!$K7*L$20))+(L$20/((1+Coupon_Yield_Indices_DX!L$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",M$20/(1+Coupon_Yield_Indices_DX!M$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!M$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!M$33/'Auction Parameters'!$K7*M$20))+(M$20/((1+Coupon_Yield_Indices_DX!M$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",N$20/(1+Coupon_Yield_Indices_DX!N$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!N$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!N$33/'Auction Parameters'!$K7*N$20))+(N$20/((1+Coupon_Yield_Indices_DX!N$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",O$20/(1+Coupon_Yield_Indices_DX!O$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!O$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!O$33/'Auction Parameters'!$K7*O$20))+(O$20/((1+Coupon_Yield_Indices_DX!O$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",P$20/(1+Coupon_Yield_Indices_DX!P$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!P$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!P$33/'Auction Parameters'!$K7*P$20))+(P$20/((1+Coupon_Yield_Indices_DX!P$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",Q$20/(1+Coupon_Yield_Indices_DX!Q$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!Q$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!Q$33/'Auction Parameters'!$K7*Q$20))+(Q$20/((1+Coupon_Yield_Indices_DX!Q$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",R$20/(1+Coupon_Yield_Indices_DX!R$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!R$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!R$33/'Auction Parameters'!$K7*R$20))+(R$20/((1+Coupon_Yield_Indices_DX!R$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",S$20/(1+Coupon_Yield_Indices_DX!S$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!S$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!S$33/'Auction Parameters'!$K7*S$20))+(S$20/((1+Coupon_Yield_Indices_DX!S$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",T$20/(1+Coupon_Yield_Indices_DX!T$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!T$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!T$33/'Auction Parameters'!$K7*T$20))+(T$20/((1+Coupon_Yield_Indices_DX!T$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",U$20/(1+Coupon_Yield_Indices_DX!U$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!U$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!U$33/'Auction Parameters'!$K7*U$20))+(U$20/((1+Coupon_Yield_Indices_DX!U$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",V$20/(1+Coupon_Yield_Indices_DX!V$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!V$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!V$33/'Auction Parameters'!$K7*V$20))+(V$20/((1+Coupon_Yield_Indices_DX!V$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",W$20/(1+Coupon_Yield_Indices_DX!W$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!W$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!W$33/'Auction Parameters'!$K7*W$20))+(W$20/((1+Coupon_Yield_Indices_DX!W$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",X$20/(1+Coupon_Yield_Indices_DX!X$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!X$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!X$33/'Auction Parameters'!$K7*X$20))+(X$20/((1+Coupon_Yield_Indices_DX!X$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",Y$20/(1+Coupon_Yield_Indices_DX!Y$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!Y$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!Y$33/'Auction Parameters'!$K7*Y$20))+(Y$20/((1+Coupon_Yield_Indices_DX!Y$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",Z$20/(1+Coupon_Yield_Indices_DX!Z$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!Z$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!Z$33/'Auction Parameters'!$K7*Z$20))+(Z$20/((1+Coupon_Yield_Indices_DX!Z$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",AA$20/(1+Coupon_Yield_Indices_DX!AA$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!AA$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!AA$33/'Auction Parameters'!$K7*AA$20))+(AA$20/((1+Coupon_Yield_Indices_DX!AA$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",AB$20/(1+Coupon_Yield_Indices_DX!AB$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!AB$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!AB$33/'Auction Parameters'!$K7*AB$20))+(AB$20/((1+Coupon_Yield_Indices_DX!AB$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IF(SUM(Q46:AB46)<=0,0,SUM(Q46:AB46))","v":2154.3961722330018},null,{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",AE$20/(1+Instruments!I$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Instruments!I$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Instruments!I$7/'Auction Parameters'!$K7))*(Instruments!P$7/'Auction Parameters'!$K7*AE$20))+(AE$20/((1+Instruments!I$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":691.03744601892834}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},1365.1376997334712,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",E$21/(1+Coupon_Yield_Indices_DX!E$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!E$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!E$34/'Auction Parameters'!$K8*E$21))+(E$21/((1+Coupon_Yield_Indices_DX!E$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",F$21/(1+Coupon_Yield_Indices_DX!F$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!F$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!F$34/'Auction Parameters'!$K8*F$21))+(F$21/((1+Coupon_Yield_Indices_DX!F$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",G$21/(1+Coupon_Yield_Indices_DX!G$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!G$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!G$34/'Auction Parameters'!$K8*G$21))+(G$21/((1+Coupon_Yield_Indices_DX!G$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",H$21/(1+Coupon_Yield_Indices_DX!H$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!H$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!H$34/'Auction Parameters'!$K8*H$21))+(H$21/((1+Coupon_Yield_Indices_DX!H$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",I$21/(1+Coupon_Yield_Indices_DX!I$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!I$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!I$34/'Auction Parameters'!$K8*I$21))+(I$21/((1+Coupon_Yield_Indices_DX!I$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",J$21/(1+Coupon_Yield_Indices_DX!J$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!J$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!J$34/'Auction Parameters'!$K8*J$21))+(J$21/((1+Coupon_Yield_Indices_DX!J$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",K$21/(1+Coupon_Yield_Indices_DX!K$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!K$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!K$34/'Auction Parameters'!$K8*K$21))+(K$21/((1+Coupon_Yield_Indices_DX!K$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",L$21/(1+Coupon_Yield_Indices_DX!L$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!L$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!L$34/'Auction Parameters'!$K8*L$21))+(L$21/((1+Coupon_Yield_Indices_DX!L$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",M$21/(1+Coupon_Yield_Indices_DX!M$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!M$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!M$34/'Auction Parameters'!$K8*M$21))+(M$21/((1+Coupon_Yield_Indices_DX!M$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",N$21/(1+Coupon_Yield_Indices_DX!N$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!N$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!N$34/'Auction Parameters'!$K8*N$21))+(N$21/((1+Coupon_Yield_Indices_DX!N$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",O$21/(1+Coupon_Yield_Indices_DX!O$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!O$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!O$34/'Auction Parameters'!$K8*O$21))+(O$21/((1+Coupon_Yield_Indices_DX!O$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",P$21/(1+Coupon_Yield_Indices_DX!P$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!P$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!P$34/'Auction Parameters'!$K8*P$21))+(P$21/((1+Coupon_Yield_Indices_DX!P$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",Q$21/(1+Coupon_Yield_Indices_DX!Q$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!Q$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!Q$34/'Auction Parameters'!$K8*Q$21))+(Q$21/((1+Coupon_Yield_Indices_DX!Q$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",R$21/(1+Coupon_Yield_Indices_DX!R$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!R$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!R$34/'Auction Parameters'!$K8*R$21))+(R$21/((1+Coupon_Yield_Indices_DX!R$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",S$21/(1+Coupon_Yield_Indices_DX!S$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!S$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!S$34/'Auction Parameters'!$K8*S$21))+(S$21/((1+Coupon_Yield_Indices_DX!S$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",T$21/(1+Coupon_Yield_Indices_DX!T$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!T$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!T$34/'Auction Parameters'!$K8*T$21))+(T$21/((1+Coupon_Yield_Indices_DX!T$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",U$21/(1+Coupon_Yield_Indices_DX!U$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!U$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!U$34/'Auction Parameters'!$K8*U$21))+(U$21/((1+Coupon_Yield_Indices_DX!U$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",V$21/(1+Coupon_Yield_Indices_DX!V$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!V$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!V$34/'Auction Parameters'!$K8*V$21))+(V$21/((1+Coupon_Yield_Indices_DX!V$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",W$21/(1+Coupon_Yield_Indices_DX!W$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!W$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!W$34/'Auction Parameters'!$K8*W$21))+(W$21/((1+Coupon_Yield_Indices_DX!W$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",X$21/(1+Coupon_Yield_Indices_DX!X$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!X$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!X$34/'Auction Parameters'!$K8*X$21))+(X$21/((1+Coupon_Yield_Indices_DX!X$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",Y$21/(1+Coupon_Yield_Indices_DX!Y$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!Y$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!Y$34/'Auction Parameters'!$K8*Y$21))+(Y$21/((1+Coupon_Yield_Indices_DX!Y$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",Z$21/(1+Coupon_Yield_Indices_DX!Z$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!Z$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!Z$34/'Auction Parameters'!$K8*Z$21))+(Z$21/((1+Coupon_Yield_Indices_DX!Z$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",AA$21/(1+Coupon_Yield_Indices_DX!AA$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!AA$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!AA$34/'Auction Parameters'!$K8*AA$21))+(AA$21/((1+Coupon_Yield_Indices_DX!AA$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",AB$21/(1+Coupon_Yield_Indices_DX!AB$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!AB$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!AB$34/'Auction Parameters'!$K8*AB$21))+(AB$21/((1+Coupon_Yield_Indices_DX!AB$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IF(SUM(Q47:AB47)<=0,0,SUM(Q47:AB47))","v":1063.997129178799},null,{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",AE$21/(1+Instruments!I$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Instruments!I$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Instruments!I$8/'Auction Parameters'!$K8))*(Instruments!P$8/'Auction Parameters'!$K8*AE$21))+(AE$21/((1+Instruments!I$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":682.5688498667356}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},1313.6230695548495,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",E$22/(1+Coupon_Yield_Indices_DX!E$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!E$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!E$35/'Auction Parameters'!$K9*E$22))+(E$22/((1+Coupon_Yield_Indices_DX!E$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",F$22/(1+Coupon_Yield_Indices_DX!F$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!F$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!F$35/'Auction Parameters'!$K9*F$22))+(F$22/((1+Coupon_Yield_Indices_DX!F$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",G$22/(1+Coupon_Yield_Indices_DX!G$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!G$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!G$35/'Auction Parameters'!$K9*G$22))+(G$22/((1+Coupon_Yield_Indices_DX!G$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",H$22/(1+Coupon_Yield_Indices_DX!H$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!H$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!H$35/'Auction Parameters'!$K9*H$22))+(H$22/((1+Coupon_Yield_Indices_DX!H$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",I$22/(1+Coupon_Yield_Indices_DX!I$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!I$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!I$35/'Auction Parameters'!$K9*I$22))+(I$22/((1+Coupon_Yield_Indices_DX!I$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",J$22/(1+Coupon_Yield_Indices_DX!J$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!J$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!J$35/'Auction Parameters'!$K9*J$22))+(J$22/((1+Coupon_Yield_Indices_DX!J$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",K$22/(1+Coupon_Yield_Indices_DX!K$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!K$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!K$35/'Auction Parameters'!$K9*K$22))+(K$22/((1+Coupon_Yield_Indices_DX!K$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",L$22/(1+Coupon_Yield_Indices_DX!L$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!L$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!L$35/'Auction Parameters'!$K9*L$22))+(L$22/((1+Coupon_Yield_Indices_DX!L$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",M$22/(1+Coupon_Yield_Indices_DX!M$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!M$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!M$35/'Auction Parameters'!$K9*M$22))+(M$22/((1+Coupon_Yield_Indices_DX!M$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",N$22/(1+Coupon_Yield_Indices_DX!N$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!N$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!N$35/'Auction Parameters'!$K9*N$22))+(N$22/((1+Coupon_Yield_Indices_DX!N$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",O$22/(1+Coupon_Yield_Indices_DX!O$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!O$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!O$35/'Auction Parameters'!$K9*O$22))+(O$22/((1+Coupon_Yield_Indices_DX!O$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",P$22/(1+Coupon_Yield_Indices_DX!P$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!P$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!P$35/'Auction Parameters'!$K9*P$22))+(P$22/((1+Coupon_Yield_Indices_DX!P$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",Q$22/(1+Coupon_Yield_Indices_DX!Q$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!Q$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!Q$35/'Auction Parameters'!$K9*Q$22))+(Q$22/((1+Coupon_Yield_Indices_DX!Q$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",R$22/(1+Coupon_Yield_Indices_DX!R$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!R$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!R$35/'Auction Parameters'!$K9*R$22))+(R$22/((1+Coupon_Yield_Indices_DX!R$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",S$22/(1+Coupon_Yield_Indices_DX!S$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!S$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!S$35/'Auction Parameters'!$K9*S$22))+(S$22/((1+Coupon_Yield_Indices_DX!S$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",T$22/(1+Coupon_Yield_Indices_DX!T$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!T$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!T$35/'Auction Parameters'!$K9*T$22))+(T$22/((1+Coupon_Yield_Indices_DX!T$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",U$22/(1+Coupon_Yield_Indices_DX!U$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!U$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!U$35/'Auction Parameters'!$K9*U$22))+(U$22/((1+Coupon_Yield_Indices_DX!U$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",V$22/(1+Coupon_Yield_Indices_DX!V$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!V$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!V$35/'Auction Parameters'!$K9*V$22))+(V$22/((1+Coupon_Yield_Indices_DX!V$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",W$22/(1+Coupon_Yield_Indices_DX!W$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!W$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!W$35/'Auction Parameters'!$K9*W$22))+(W$22/((1+Coupon_Yield_Indices_DX!W$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",X$22/(1+Coupon_Yield_Indices_DX!X$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!X$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!X$35/'Auction Parameters'!$K9*X$22))+(X$22/((1+Coupon_Yield_Indices_DX!X$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",Y$22/(1+Coupon_Yield_Indices_DX!Y$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!Y$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!Y$35/'Auction Parameters'!$K9*Y$22))+(Y$22/((1+Coupon_Yield_Indices_DX!Y$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",Z$22/(1+Coupon_Yield_Indices_DX!Z$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!Z$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!Z$35/'Auction Parameters'!$K9*Z$22))+(Z$22/((1+Coupon_Yield_Indices_DX!Z$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",AA$22/(1+Coupon_Yield_Indices_DX!AA$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!AA$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!AA$35/'Auction Parameters'!$K9*AA$22))+(AA$22/((1+Coupon_Yield_Indices_DX!AA$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",AB$22/(1+Coupon_Yield_Indices_DX!AB$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!AB$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!AB$35/'Auction Parameters'!$K9*AB$22))+(AB$22/((1+Coupon_Yield_Indices_DX!AB$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},1021.4372440116468,null,{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",AE$22/(1+Instruments!I$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Instruments!I$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Instruments!I$9/'Auction Parameters'!$K9))*(Instruments!P$9/'Auction Parameters'!$K9*AE$22))+(AE$22/((1+Instruments!I$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":1313.6230695548497}]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$N$10","v":24},696.22022686407036,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",E$23/(1+Coupon_Yield_Indices_DX!E$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!E$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!E$36/'Auction Parameters'!$K10*E$23))+(E$23/((1+Coupon_Yield_Indices_DX!E$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",F$23/(1+Coupon_Yield_Indices_DX!F$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!F$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!F$36/'Auction Parameters'!$K10*F$23))+(F$23/((1+Coupon_Yield_Indices_DX!F$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":116.03670447734505},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",G$23/(1+Coupon_Yield_Indices_DX!G$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!G$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!G$36/'Auction Parameters'!$K10*G$23))+(G$23/((1+Coupon_Yield_Indices_DX!G$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",H$23/(1+Coupon_Yield_Indices_DX!H$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!H$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!H$36/'Auction Parameters'!$K10*H$23))+(H$23/((1+Coupon_Yield_Indices_DX!H$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":116.03670447734505},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",I$23/(1+Coupon_Yield_Indices_DX!I$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!I$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!I$36/'Auction Parameters'!$K10*I$23))+(I$23/((1+Coupon_Yield_Indices_DX!I$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",J$23/(1+Coupon_Yield_Indices_DX!J$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!J$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!J$36/'Auction Parameters'!$K10*J$23))+(J$23/((1+Coupon_Yield_Indices_DX!J$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":116.03670447734505},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",K$23/(1+Coupon_Yield_Indices_DX!K$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!K$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!K$36/'Auction Parameters'!$K10*K$23))+(K$23/((1+Coupon_Yield_Indices_DX!K$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",L$23/(1+Coupon_Yield_Indices_DX!L$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!L$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!L$36/'Auction Parameters'!$K10*L$23))+(L$23/((1+Coupon_Yield_Indices_DX!L$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":116.03670447734505},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",M$23/(1+Coupon_Yield_Indices_DX!M$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!M$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!M$36/'Auction Parameters'!$K10*M$23))+(M$23/((1+Coupon_Yield_Indices_DX!M$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",N$23/(1+Coupon_Yield_Indices_DX!N$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!N$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!N$36/'Auction Parameters'!$K10*N$23))+(N$23/((1+Coupon_Yield_Indices_DX!N$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":116.03670447734505},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",O$23/(1+Coupon_Yield_Indices_DX!O$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!O$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!O$36/'Auction Parameters'!$K10*O$23))+(O$23/((1+Coupon_Yield_Indices_DX!O$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",P$23/(1+Coupon_Yield_Indices_DX!P$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!P$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!P$36/'Auction Parameters'!$K10*P$23))+(P$23/((1+Coupon_Yield_Indices_DX!P$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":116.03670447734505},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",Q$23/(1+Coupon_Yield_Indices_DX!Q$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!Q$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!Q$36/'Auction Parameters'!$K10*Q$23))+(Q$23/((1+Coupon_Yield_Indices_DX!Q$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",R$23/(1+Coupon_Yield_Indices_DX!R$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!R$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!R$36/'Auction Parameters'!$K10*R$23))+(R$23/((1+Coupon_Yield_Indices_DX!R$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",S$23/(1+Coupon_Yield_Indices_DX!S$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!S$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!S$36/'Auction Parameters'!$K10*S$23))+(S$23/((1+Coupon_Yield_Indices_DX!S$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",T$23/(1+Coupon_Yield_Indices_DX!T$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!T$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!T$36/'Auction Parameters'!$K10*T$23))+(T$23/((1+Coupon_Yield_Indices_DX!T$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",U$23/(1+Coupon_Yield_Indices_DX!U$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!U$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!U$36/'Auction Parameters'!$K10*U$23))+(U$23/((1+Coupon_Yield_Indices_DX!U$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",V$23/(1+Coupon_Yield_Indices_DX!V$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!V$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!V$36/'Auction Parameters'!$K10*V$23))+(V$23/((1+Coupon_Yield_Indices_DX!V$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",W$23/(1+Coupon_Yield_Indices_DX!W$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!W$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!W$36/'Auction Parameters'!$K10*W$23))+(W$23/((1+Coupon_Yield_Indices_DX!W$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",X$23/(1+Coupon_Yield_Indices_DX!X$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!X$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!X$36/'Auction Parameters'!$K10*X$23))+(X$23/((1+Coupon_Yield_Indices_DX!X$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",Y$23/(1+Coupon_Yield_Indices_DX!Y$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!Y$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!Y$36/'Auction Parameters'!$K10*Y$23))+(Y$23/((1+Coupon_Yield_Indices_DX!Y$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",Z$23/(1+Coupon_Yield_Indices_DX!Z$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!Z$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!Z$36/'Auction Parameters'!$K10*Z$23))+(Z$23/((1+Coupon_Yield_Indices_DX!Z$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",AA$23/(1+Coupon_Yield_Indices_DX!AA$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!AA$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!AA$36/'Auction Parameters'!$K10*AA$23))+(AA$23/((1+Coupon_Yield_Indices_DX!AA$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",AB$23/(1+Coupon_Yield_Indices_DX!AB$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!AB$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!AB$36/'Auction Parameters'!$K10*AB$23))+(AB$23/((1+Coupon_Yield_Indices_DX!AB$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":90.439755980197901},542.63853588118741,null,{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",AE$23/(1+Instruments!I$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Instruments!I$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Instruments!I$10/'Auction Parameters'!$K10))*(Instruments!P$10/'Auction Parameters'!$K10*AE$23))+(AE$23/((1+Instruments!I$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$N$11","v":36},696.22022686407013,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",E$24/(1+Coupon_Yield_Indices_DX!E$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!E$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!E$37/'Auction Parameters'!$K11*E$24))+(E$24/((1+Coupon_Yield_Indices_DX!E$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":116.03670447734504},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",F$24/(1+Coupon_Yield_Indices_DX!F$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!F$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!F$37/'Auction Parameters'!$K11*F$24))+(F$24/((1+Coupon_Yield_Indices_DX!F$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",G$24/(1+Coupon_Yield_Indices_DX!G$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!G$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!G$37/'Auction Parameters'!$K11*G$24))+(G$24/((1+Coupon_Yield_Indices_DX!G$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":116.03670447734504},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",H$24/(1+Coupon_Yield_Indices_DX!H$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!H$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!H$37/'Auction Parameters'!$K11*H$24))+(H$24/((1+Coupon_Yield_Indices_DX!H$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",I$24/(1+Coupon_Yield_Indices_DX!I$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!I$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!I$37/'Auction Parameters'!$K11*I$24))+(I$24/((1+Coupon_Yield_Indices_DX!I$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":116.03670447734504},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",J$24/(1+Coupon_Yield_Indices_DX!J$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!J$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!J$37/'Auction Parameters'!$K11*J$24))+(J$24/((1+Coupon_Yield_Indices_DX!J$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",K$24/(1+Coupon_Yield_Indices_DX!K$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!K$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!K$37/'Auction Parameters'!$K11*K$24))+(K$24/((1+Coupon_Yield_Indices_DX!K$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":116.03670447734504},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",L$24/(1+Coupon_Yield_Indices_DX!L$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!L$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!L$37/'Auction Parameters'!$K11*L$24))+(L$24/((1+Coupon_Yield_Indices_DX!L$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",M$24/(1+Coupon_Yield_Indices_DX!M$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!M$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!M$37/'Auction Parameters'!$K11*M$24))+(M$24/((1+Coupon_Yield_Indices_DX!M$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":116.03670447734504},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",N$24/(1+Coupon_Yield_Indices_DX!N$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!N$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!N$37/'Auction Parameters'!$K11*N$24))+(N$24/((1+Coupon_Yield_Indices_DX!N$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",O$24/(1+Coupon_Yield_Indices_DX!O$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!O$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!O$37/'Auction Parameters'!$K11*O$24))+(O$24/((1+Coupon_Yield_Indices_DX!O$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":116.03670447734504},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",P$24/(1+Coupon_Yield_Indices_DX!P$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!P$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!P$37/'Auction Parameters'!$K11*P$24))+(P$24/((1+Coupon_Yield_Indices_DX!P$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",Q$24/(1+Coupon_Yield_Indices_DX!Q$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!Q$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!Q$37/'Auction Parameters'!$K11*Q$24))+(Q$24/((1+Coupon_Yield_Indices_DX!Q$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",R$24/(1+Coupon_Yield_Indices_DX!R$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!R$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!R$37/'Auction Parameters'!$K11*R$24))+(R$24/((1+Coupon_Yield_Indices_DX!R$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",S$24/(1+Coupon_Yield_Indices_DX!S$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!S$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!S$37/'Auction Parameters'!$K11*S$24))+(S$24/((1+Coupon_Yield_Indices_DX!S$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",T$24/(1+Coupon_Yield_Indices_DX!T$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!T$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!T$37/'Auction Parameters'!$K11*T$24))+(T$24/((1+Coupon_Yield_Indices_DX!T$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",U$24/(1+Coupon_Yield_Indices_DX!U$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!U$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!U$37/'Auction Parameters'!$K11*U$24))+(U$24/((1+Coupon_Yield_Indices_DX!U$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",V$24/(1+Coupon_Yield_Indices_DX!V$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!V$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!V$37/'Auction Parameters'!$K11*V$24))+(V$24/((1+Coupon_Yield_Indices_DX!V$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",W$24/(1+Coupon_Yield_Indices_DX!W$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!W$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!W$37/'Auction Parameters'!$K11*W$24))+(W$24/((1+Coupon_Yield_Indices_DX!W$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",X$24/(1+Coupon_Yield_Indices_DX!X$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!X$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!X$37/'Auction Parameters'!$K11*X$24))+(X$24/((1+Coupon_Yield_Indices_DX!X$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",Y$24/(1+Coupon_Yield_Indices_DX!Y$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!Y$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!Y$37/'Auction Parameters'!$K11*Y$24))+(Y$24/((1+Coupon_Yield_Indices_DX!Y$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",Z$24/(1+Coupon_Yield_Indices_DX!Z$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!Z$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!Z$37/'Auction Parameters'!$K11*Z$24))+(Z$24/((1+Coupon_Yield_Indices_DX!Z$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",AA$24/(1+Coupon_Yield_Indices_DX!AA$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!AA$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!AA$37/'Auction Parameters'!$K11*AA$24))+(AA$24/((1+Coupon_Yield_Indices_DX!AA$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",AB$24/(1+Coupon_Yield_Indices_DX!AB$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!AB$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!AB$37/'Auction Parameters'!$K11*AB$24))+(AB$24/((1+Coupon_Yield_Indices_DX!AB$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},542.63853588118741,null,{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",AE$24/(1+Instruments!I$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Instruments!I$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Instruments!I$11/'Auction Parameters'!$K11))*(Instruments!P$11/'Auction Parameters'!$K11*AE$24))+(AE$24/((1+Instruments!I$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$N$12","v":60},696.22022686407036,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",E$25/(1+Coupon_Yield_Indices_DX!E$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!E$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!E$38/'Auction Parameters'!$K12*E$25))+(E$25/((1+Coupon_Yield_Indices_DX!E$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",F$25/(1+Coupon_Yield_Indices_DX!F$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!F$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!F$38/'Auction Parameters'!$K12*F$25))+(F$25/((1+Coupon_Yield_Indices_DX!F$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",G$25/(1+Coupon_Yield_Indices_DX!G$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!G$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!G$38/'Auction Parameters'!$K12*G$25))+(G$25/((1+Coupon_Yield_Indices_DX!G$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",H$25/(1+Coupon_Yield_Indices_DX!H$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!H$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!H$38/'Auction Parameters'!$K12*H$25))+(H$25/((1+Coupon_Yield_Indices_DX!H$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",I$25/(1+Coupon_Yield_Indices_DX!I$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!I$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!I$38/'Auction Parameters'!$K12*I$25))+(I$25/((1+Coupon_Yield_Indices_DX!I$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",J$25/(1+Coupon_Yield_Indices_DX!J$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!J$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!J$38/'Auction Parameters'!$K12*J$25))+(J$25/((1+Coupon_Yield_Indices_DX!J$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",K$25/(1+Coupon_Yield_Indices_DX!K$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!K$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!K$38/'Auction Parameters'!$K12*K$25))+(K$25/((1+Coupon_Yield_Indices_DX!K$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",L$25/(1+Coupon_Yield_Indices_DX!L$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!L$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!L$38/'Auction Parameters'!$K12*L$25))+(L$25/((1+Coupon_Yield_Indices_DX!L$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",M$25/(1+Coupon_Yield_Indices_DX!M$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!M$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!M$38/'Auction Parameters'!$K12*M$25))+(M$25/((1+Coupon_Yield_Indices_DX!M$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",N$25/(1+Coupon_Yield_Indices_DX!N$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!N$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!N$38/'Auction Parameters'!$K12*N$25))+(N$25/((1+Coupon_Yield_Indices_DX!N$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",O$25/(1+Coupon_Yield_Indices_DX!O$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!O$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!O$38/'Auction Parameters'!$K12*O$25))+(O$25/((1+Coupon_Yield_Indices_DX!O$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",P$25/(1+Coupon_Yield_Indices_DX!P$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!P$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!P$38/'Auction Parameters'!$K12*P$25))+(P$25/((1+Coupon_Yield_Indices_DX!P$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",Q$25/(1+Coupon_Yield_Indices_DX!Q$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!Q$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!Q$38/'Auction Parameters'!$K12*Q$25))+(Q$25/((1+Coupon_Yield_Indices_DX!Q$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",R$25/(1+Coupon_Yield_Indices_DX!R$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!R$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!R$38/'Auction Parameters'!$K12*R$25))+(R$25/((1+Coupon_Yield_Indices_DX!R$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":135.65963397029685},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",S$25/(1+Coupon_Yield_Indices_DX!S$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!S$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!S$38/'Auction Parameters'!$K12*S$25))+(S$25/((1+Coupon_Yield_Indices_DX!S$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",T$25/(1+Coupon_Yield_Indices_DX!T$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!T$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!T$38/'Auction Parameters'!$K12*T$25))+(T$25/((1+Coupon_Yield_Indices_DX!T$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":135.65963397029685},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",U$25/(1+Coupon_Yield_Indices_DX!U$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!U$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!U$38/'Auction Parameters'!$K12*U$25))+(U$25/((1+Coupon_Yield_Indices_DX!U$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",V$25/(1+Coupon_Yield_Indices_DX!V$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!V$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!V$38/'Auction Parameters'!$K12*V$25))+(V$25/((1+Coupon_Yield_Indices_DX!V$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":135.65963397029685},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",W$25/(1+Coupon_Yield_Indices_DX!W$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!W$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!W$38/'Auction Parameters'!$K12*W$25))+(W$25/((1+Coupon_Yield_Indices_DX!W$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",X$25/(1+Coupon_Yield_Indices_DX!X$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!X$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!X$38/'Auction Parameters'!$K12*X$25))+(X$25/((1+Coupon_Yield_Indices_DX!X$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":135.65963397029685},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",Y$25/(1+Coupon_Yield_Indices_DX!Y$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!Y$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!Y$38/'Auction Parameters'!$K12*Y$25))+(Y$25/((1+Coupon_Yield_Indices_DX!Y$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",Z$25/(1+Coupon_Yield_Indices_DX!Z$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!Z$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!Z$38/'Auction Parameters'!$K12*Z$25))+(Z$25/((1+Coupon_Yield_Indices_DX!Z$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",AA$25/(1+Coupon_Yield_Indices_DX!AA$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!AA$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!AA$38/'Auction Parameters'!$K12*AA$25))+(AA$25/((1+Coupon_Yield_Indices_DX!AA$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",AB$25/(1+Coupon_Yield_Indices_DX!AB$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!AB$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!AB$38/'Auction Parameters'!$K12*AB$25))+(AB$25/((1+Coupon_Yield_Indices_DX!AB$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},542.63853588118741,null,{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",AE$25/(1+Instruments!I$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Instruments!I$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Instruments!I$12/'Auction Parameters'!$K12))*(Instruments!P$12/'Auction Parameters'!$K12*AE$25))+(AE$25/((1+Instruments!I$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$N$13","v":84},696.22022686407036,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",E$26/(1+Coupon_Yield_Indices_DX!E$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!E$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!E$39/'Auction Parameters'!$K13*E$26))+(E$26/((1+Coupon_Yield_Indices_DX!E$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",F$26/(1+Coupon_Yield_Indices_DX!F$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!F$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!F$39/'Auction Parameters'!$K13*F$26))+(F$26/((1+Coupon_Yield_Indices_DX!F$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",G$26/(1+Coupon_Yield_Indices_DX!G$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!G$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!G$39/'Auction Parameters'!$K13*G$26))+(G$26/((1+Coupon_Yield_Indices_DX!G$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",H$26/(1+Coupon_Yield_Indices_DX!H$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!H$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!H$39/'Auction Parameters'!$K13*H$26))+(H$26/((1+Coupon_Yield_Indices_DX!H$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",I$26/(1+Coupon_Yield_Indices_DX!I$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!I$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!I$39/'Auction Parameters'!$K13*I$26))+(I$26/((1+Coupon_Yield_Indices_DX!I$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",J$26/(1+Coupon_Yield_Indices_DX!J$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!J$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!J$39/'Auction Parameters'!$K13*J$26))+(J$26/((1+Coupon_Yield_Indices_DX!J$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",K$26/(1+Coupon_Yield_Indices_DX!K$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!K$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!K$39/'Auction Parameters'!$K13*K$26))+(K$26/((1+Coupon_Yield_Indices_DX!K$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",L$26/(1+Coupon_Yield_Indices_DX!L$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!L$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!L$39/'Auction Parameters'!$K13*L$26))+(L$26/((1+Coupon_Yield_Indices_DX!L$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",M$26/(1+Coupon_Yield_Indices_DX!M$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!M$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!M$39/'Auction Parameters'!$K13*M$26))+(M$26/((1+Coupon_Yield_Indices_DX!M$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",N$26/(1+Coupon_Yield_Indices_DX!N$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!N$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!N$39/'Auction Parameters'!$K13*N$26))+(N$26/((1+Coupon_Yield_Indices_DX!N$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",O$26/(1+Coupon_Yield_Indices_DX!O$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!O$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!O$39/'Auction Parameters'!$K13*O$26))+(O$26/((1+Coupon_Yield_Indices_DX!O$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",P$26/(1+Coupon_Yield_Indices_DX!P$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!P$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!P$39/'Auction Parameters'!$K13*P$26))+(P$26/((1+Coupon_Yield_Indices_DX!P$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",Q$26/(1+Coupon_Yield_Indices_DX!Q$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!Q$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!Q$39/'Auction Parameters'!$K13*Q$26))+(Q$26/((1+Coupon_Yield_Indices_DX!Q$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":135.65963397029685},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",R$26/(1+Coupon_Yield_Indices_DX!R$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!R$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!R$39/'Auction Parameters'!$K13*R$26))+(R$26/((1+Coupon_Yield_Indices_DX!R$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",S$26/(1+Coupon_Yield_Indices_DX!S$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!S$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!S$39/'Auction Parameters'!$K13*S$26))+(S$26/((1+Coupon_Yield_Indices_DX!S$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",T$26/(1+Coupon_Yield_Indices_DX!T$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!T$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!T$39/'Auction Parameters'!$K13*T$26))+(T$26/((1+Coupon_Yield_Indices_DX!T$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",U$26/(1+Coupon_Yield_Indices_DX!U$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!U$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!U$39/'Auction Parameters'!$K13*U$26))+(U$26/((1+Coupon_Yield_Indices_DX!U$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":135.65963397029685},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",V$26/(1+Coupon_Yield_Indices_DX!V$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!V$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!V$39/'Auction Parameters'!$K13*V$26))+(V$26/((1+Coupon_Yield_Indices_DX!V$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",W$26/(1+Coupon_Yield_Indices_DX!W$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!W$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!W$39/'Auction Parameters'!$K13*W$26))+(W$26/((1+Coupon_Yield_Indices_DX!W$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",X$26/(1+Coupon_Yield_Indices_DX!X$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!X$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!X$39/'Auction Parameters'!$K13*X$26))+(X$26/((1+Coupon_Yield_Indices_DX!X$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",Y$26/(1+Coupon_Yield_Indices_DX!Y$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!Y$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!Y$39/'Auction Parameters'!$K13*Y$26))+(Y$26/((1+Coupon_Yield_Indices_DX!Y$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",Z$26/(1+Coupon_Yield_Indices_DX!Z$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!Z$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!Z$39/'Auction Parameters'!$K13*Z$26))+(Z$26/((1+Coupon_Yield_Indices_DX!Z$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":135.65963397029685},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",AA$26/(1+Coupon_Yield_Indices_DX!AA$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!AA$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!AA$39/'Auction Parameters'!$K13*AA$26))+(AA$26/((1+Coupon_Yield_Indices_DX!AA$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",AB$26/(1+Coupon_Yield_Indices_DX!AB$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!AB$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!AB$39/'Auction Parameters'!$K13*AB$26))+(AB$26/((1+Coupon_Yield_Indices_DX!AB$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":135.65963397029685},542.63853588118741,null,{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",AE$26/(1+Instruments!I$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Instruments!I$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Instruments!I$13/'Auction Parameters'!$K13))*(Instruments!P$13/'Auction Parameters'!$K13*AE$26))+(AE$26/((1+Instruments!I$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$N$14","v":120},1392.4404537281409,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",E$27/(1+Coupon_Yield_Indices_DX!E$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!E$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!E$40/'Auction Parameters'!$K14*E$27))+(E$27/((1+Coupon_Yield_Indices_DX!E$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",F$27/(1+Coupon_Yield_Indices_DX!F$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!F$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!F$40/'Auction Parameters'!$K14*F$27))+(F$27/((1+Coupon_Yield_Indices_DX!F$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":348.11011343203523},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",G$27/(1+Coupon_Yield_Indices_DX!G$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!G$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!G$40/'Auction Parameters'!$K14*G$27))+(G$27/((1+Coupon_Yield_Indices_DX!G$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",H$27/(1+Coupon_Yield_Indices_DX!H$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!H$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!H$40/'Auction Parameters'!$K14*H$27))+(H$27/((1+Coupon_Yield_Indices_DX!H$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",I$27/(1+Coupon_Yield_Indices_DX!I$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!I$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!I$40/'Auction Parameters'!$K14*I$27))+(I$27/((1+Coupon_Yield_Indices_DX!I$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",J$27/(1+Coupon_Yield_Indices_DX!J$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!J$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!J$40/'Auction Parameters'!$K14*J$27))+(J$27/((1+Coupon_Yield_Indices_DX!J$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":348.11011343203523},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",K$27/(1+Coupon_Yield_Indices_DX!K$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!K$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!K$40/'Auction Parameters'!$K14*K$27))+(K$27/((1+Coupon_Yield_Indices_DX!K$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",L$27/(1+Coupon_Yield_Indices_DX!L$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!L$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!L$40/'Auction Parameters'!$K14*L$27))+(L$27/((1+Coupon_Yield_Indices_DX!L$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":348.11011343203523},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",M$27/(1+Coupon_Yield_Indices_DX!M$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!M$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!M$40/'Auction Parameters'!$K14*M$27))+(M$27/((1+Coupon_Yield_Indices_DX!M$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",N$27/(1+Coupon_Yield_Indices_DX!N$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!N$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!N$40/'Auction Parameters'!$K14*N$27))+(N$27/((1+Coupon_Yield_Indices_DX!N$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",O$27/(1+Coupon_Yield_Indices_DX!O$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!O$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!O$40/'Auction Parameters'!$K14*O$27))+(O$27/((1+Coupon_Yield_Indices_DX!O$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":348.11011343203523},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",P$27/(1+Coupon_Yield_Indices_DX!P$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!P$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!P$40/'Auction Parameters'!$K14*P$27))+(P$27/((1+Coupon_Yield_Indices_DX!P$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",Q$27/(1+Coupon_Yield_Indices_DX!Q$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!Q$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!Q$40/'Auction Parameters'!$K14*Q$27))+(Q$27/((1+Coupon_Yield_Indices_DX!Q$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",R$27/(1+Coupon_Yield_Indices_DX!R$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!R$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!R$40/'Auction Parameters'!$K14*R$27))+(R$27/((1+Coupon_Yield_Indices_DX!R$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":271.3192679405937},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",S$27/(1+Coupon_Yield_Indices_DX!S$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!S$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!S$40/'Auction Parameters'!$K14*S$27))+(S$27/((1+Coupon_Yield_Indices_DX!S$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",T$27/(1+Coupon_Yield_Indices_DX!T$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!T$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!T$40/'Auction Parameters'!$K14*T$27))+(T$27/((1+Coupon_Yield_Indices_DX!T$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",U$27/(1+Coupon_Yield_Indices_DX!U$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!U$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!U$40/'Auction Parameters'!$K14*U$27))+(U$27/((1+Coupon_Yield_Indices_DX!U$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",V$27/(1+Coupon_Yield_Indices_DX!V$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!V$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!V$40/'Auction Parameters'!$K14*V$27))+(V$27/((1+Coupon_Yield_Indices_DX!V$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":271.3192679405937},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",W$27/(1+Coupon_Yield_Indices_DX!W$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!W$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!W$40/'Auction Parameters'!$K14*W$27))+(W$27/((1+Coupon_Yield_Indices_DX!W$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",X$27/(1+Coupon_Yield_Indices_DX!X$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!X$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!X$40/'Auction Parameters'!$K14*X$27))+(X$27/((1+Coupon_Yield_Indices_DX!X$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":271.3192679405937},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",Y$27/(1+Coupon_Yield_Indices_DX!Y$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!Y$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!Y$40/'Auction Parameters'!$K14*Y$27))+(Y$27/((1+Coupon_Yield_Indices_DX!Y$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",Z$27/(1+Coupon_Yield_Indices_DX!Z$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!Z$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!Z$40/'Auction Parameters'!$K14*Z$27))+(Z$27/((1+Coupon_Yield_Indices_DX!Z$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",AA$27/(1+Coupon_Yield_Indices_DX!AA$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!AA$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!AA$40/'Auction Parameters'!$K14*AA$27))+(AA$27/((1+Coupon_Yield_Indices_DX!AA$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":271.3192679405937},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",AB$27/(1+Coupon_Yield_Indices_DX!AB$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!AB$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!AB$40/'Auction Parameters'!$K14*AB$27))+(AB$27/((1+Coupon_Yield_Indices_DX!AB$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},1085.2770717623748,null,{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",AE$27/(1+Instruments!I$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Instruments!I$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Instruments!I$14/'Auction Parameters'!$K14))*(Instruments!P$14/'Auction Parameters'!$K14*AE$27))+(AE$27/((1+Instruments!I$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":1392.4404537281409}]
[{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},0,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",E$28/(1+Coupon_Yield_Indices_DX!E$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!E$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!E$41/'Auction Parameters'!$K15*E$28))+(E$28/((1+Coupon_Yield_Indices_DX!E$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",F$28/(1+Coupon_Yield_Indices_DX!F$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!F$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!F$41/'Auction Parameters'!$K15*F$28))+(F$28/((1+Coupon_Yield_Indices_DX!F$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",G$28/(1+Coupon_Yield_Indices_DX!G$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!G$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!G$41/'Auction Parameters'!$K15*G$28))+(G$28/((1+Coupon_Yield_Indices_DX!G$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",H$28/(1+Coupon_Yield_Indices_DX!H$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!H$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!H$41/'Auction Parameters'!$K15*H$28))+(H$28/((1+Coupon_Yield_Indices_DX!H$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",I$28/(1+Coupon_Yield_Indices_DX!I$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!I$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!I$41/'Auction Parameters'!$K15*I$28))+(I$28/((1+Coupon_Yield_Indices_DX!I$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",J$28/(1+Coupon_Yield_Indices_DX!J$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!J$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!J$41/'Auction Parameters'!$K15*J$28))+(J$28/((1+Coupon_Yield_Indices_DX!J$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",K$28/(1+Coupon_Yield_Indices_DX!K$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!K$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!K$41/'Auction Parameters'!$K15*K$28))+(K$28/((1+Coupon_Yield_Indices_DX!K$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",L$28/(1+Coupon_Yield_Indices_DX!L$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!L$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!L$41/'Auction Parameters'!$K15*L$28))+(L$28/((1+Coupon_Yield_Indices_DX!L$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",M$28/(1+Coupon_Yield_Indices_DX!M$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!M$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!M$41/'Auction Parameters'!$K15*M$28))+(M$28/((1+Coupon_Yield_Indices_DX!M$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",N$28/(1+Coupon_Yield_Indices_DX!N$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!N$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!N$41/'Auction Parameters'!$K15*N$28))+(N$28/((1+Coupon_Yield_Indices_DX!N$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",O$28/(1+Coupon_Yield_Indices_DX!O$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!O$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!O$41/'Auction Parameters'!$K15*O$28))+(O$28/((1+Coupon_Yield_Indices_DX!O$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",P$28/(1+Coupon_Yield_Indices_DX!P$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!P$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!P$41/'Auction Parameters'!$K15*P$28))+(P$28/((1+Coupon_Yield_Indices_DX!P$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",Q$28/(1+Coupon_Yield_Indices_DX!Q$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!Q$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!Q$41/'Auction Parameters'!$K15*Q$28))+(Q$28/((1+Coupon_Yield_Indices_DX!Q$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",R$28/(1+Coupon_Yield_Indices_DX!R$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!R$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!R$41/'Auction Parameters'!$K15*R$28))+(R$28/((1+Coupon_Yield_Indices_DX!R$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",S$28/(1+Coupon_Yield_Indices_DX!S$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!S$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!S$41/'Auction Parameters'!$K15*S$28))+(S$28/((1+Coupon_Yield_Indices_DX!S$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",T$28/(1+Coupon_Yield_Indices_DX!T$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!T$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!T$41/'Auction Parameters'!$K15*T$28))+(T$28/((1+Coupon_Yield_Indices_DX!T$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",U$28/(1+Coupon_Yield_Indices_DX!U$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!U$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!U$41/'Auction Parameters'!$K15*U$28))+(U$28/((1+Coupon_Yield_Indices_DX!U$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",V$28/(1+Coupon_Yield_Indices_DX!V$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!V$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!V$41/'Auction Parameters'!$K15*V$28))+(V$28/((1+Coupon_Yield_Indices_DX!V$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",W$28/(1+Coupon_Yield_Indices_DX!W$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!W$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!W$41/'Auction Parameters'!$K15*W$28))+(W$28/((1+Coupon_Yield_Indices_DX!W$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",X$28/(1+Coupon_Yield_Indices_DX!X$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!X$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!X$41/'Auction Parameters'!$K15*X$28))+(X$28/((1+Coupon_Yield_Indices_DX!X$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",Y$28/(1+Coupon_Yield_Indices_DX!Y$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!Y$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!Y$41/'Auction Parameters'!$K15*Y$28))+(Y$28/((1+Coupon_Yield_Indices_DX!Y$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",Z$28/(1+Coupon_Yield_Indices_DX!Z$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!Z$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!Z$41/'Auction Parameters'!$K15*Z$28))+(Z$28/((1+Coupon_Yield_Indices_DX!Z$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",AA$28/(1+Coupon_Yield_Indices_DX!AA$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!AA$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!AA$41/'Auction Parameters'!$K15*AA$28))+(AA$28/((1+Coupon_Yield_Indices_DX!AA$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",AB$28/(1+Coupon_Yield_Indices_DX!AB$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!AB$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!AB$41/'Auction Parameters'!$K15*AB$28))+(AB$28/((1+Coupon_Yield_Indices_DX!AB$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",AE$28/(1+Instruments!I$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Instruments!I$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Instruments!I$15/'Auction Parameters'!$K15))*(Instruments!P$15/'Auction Parameters'!$K15*AE$28))+(AE$28/((1+Instruments!I$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},0,{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",E$29/(1+Coupon_Yield_Indices_DX!E$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!E$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!E$42/'Auction Parameters'!$K16*E$29))+(E$29/((1+Coupon_Yield_Indices_DX!E$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",F$29/(1+Coupon_Yield_Indices_DX!F$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!F$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!F$42/'Auction Parameters'!$K16*F$29))+(F$29/((1+Coupon_Yield_Indices_DX!F$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",G$29/(1+Coupon_Yield_Indices_DX!G$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!G$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!G$42/'Auction Parameters'!$K16*G$29))+(G$29/((1+Coupon_Yield_Indices_DX!G$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",H$29/(1+Coupon_Yield_Indices_DX!H$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!H$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!H$42/'Auction Parameters'!$K16*H$29))+(H$29/((1+Coupon_Yield_Indices_DX!H$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",I$29/(1+Coupon_Yield_Indices_DX!I$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!I$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!I$42/'Auction Parameters'!$K16*I$29))+(I$29/((1+Coupon_Yield_Indices_DX!I$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",J$29/(1+Coupon_Yield_Indices_DX!J$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!J$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!J$42/'Auction Parameters'!$K16*J$29))+(J$29/((1+Coupon_Yield_Indices_DX!J$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",K$29/(1+Coupon_Yield_Indices_DX!K$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!K$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!K$42/'Auction Parameters'!$K16*K$29))+(K$29/((1+Coupon_Yield_Indices_DX!K$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",L$29/(1+Coupon_Yield_Indices_DX!L$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!L$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!L$42/'Auction Parameters'!$K16*L$29))+(L$29/((1+Coupon_Yield_Indices_DX!L$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",M$29/(1+Coupon_Yield_Indices_DX!M$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!M$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!M$42/'Auction Parameters'!$K16*M$29))+(M$29/((1+Coupon_Yield_Indices_DX!M$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",N$29/(1+Coupon_Yield_Indices_DX!N$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!N$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!N$42/'Auction Parameters'!$K16*N$29))+(N$29/((1+Coupon_Yield_Indices_DX!N$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",O$29/(1+Coupon_Yield_Indices_DX!O$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!O$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!O$42/'Auction Parameters'!$K16*O$29))+(O$29/((1+Coupon_Yield_Indices_DX!O$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",P$29/(1+Coupon_Yield_Indices_DX!P$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!P$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!P$42/'Auction Parameters'!$K16*P$29))+(P$29/((1+Coupon_Yield_Indices_DX!P$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",Q$29/(1+Coupon_Yield_Indices_DX!Q$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!Q$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!Q$42/'Auction Parameters'!$K16*Q$29))+(Q$29/((1+Coupon_Yield_Indices_DX!Q$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",R$29/(1+Coupon_Yield_Indices_DX!R$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!R$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!R$42/'Auction Parameters'!$K16*R$29))+(R$29/((1+Coupon_Yield_Indices_DX!R$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",S$29/(1+Coupon_Yield_Indices_DX!S$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!S$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!S$42/'Auction Parameters'!$K16*S$29))+(S$29/((1+Coupon_Yield_Indices_DX!S$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",T$29/(1+Coupon_Yield_Indices_DX!T$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!T$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!T$42/'Auction Parameters'!$K16*T$29))+(T$29/((1+Coupon_Yield_Indices_DX!T$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",U$29/(1+Coupon_Yield_Indices_DX!U$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!U$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!U$42/'Auction Parameters'!$K16*U$29))+(U$29/((1+Coupon_Yield_Indices_DX!U$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",V$29/(1+Coupon_Yield_Indices_DX!V$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!V$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!V$42/'Auction Parameters'!$K16*V$29))+(V$29/((1+Coupon_Yield_Indices_DX!V$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",W$29/(1+Coupon_Yield_Indices_DX!W$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!W$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!W$42/'Auction Parameters'!$K16*W$29))+(W$29/((1+Coupon_Yield_Indices_DX!W$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",X$29/(1+Coupon_Yield_Indices_DX!X$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!X$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!X$42/'Auction Parameters'!$K16*X$29))+(X$29/((1+Coupon_Yield_Indices_DX!X$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",Y$29/(1+Coupon_Yield_Indices_DX!Y$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!Y$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!Y$42/'Auction Parameters'!$K16*Y$29))+(Y$29/((1+Coupon_Yield_Indices_DX!Y$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",Z$29/(1+Coupon_Yield_Indices_DX!Z$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!Z$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!Z$42/'Auction Parameters'!$K16*Z$29))+(Z$29/((1+Coupon_Yield_Indices_DX!Z$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",AA$29/(1+Coupon_Yield_Indices_DX!AA$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!AA$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!AA$42/'Auction Parameters'!$K16*AA$29))+(AA$29/((1+Coupon_Yield_Indices_DX!AA$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",AB$29/(1+Coupon_Yield_Indices_DX!AB$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!AB$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!AB$42/'Auction Parameters'!$K16*AB$29))+(AB$29/((1+Coupon_Yield_Indices_DX!AB$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",AE$29/(1+Instruments!I$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Instruments!I$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Instruments!I$16/'Auction Parameters'!$K16))*(Instruments!P$16/'Auction Parameters'!$K16*AE$29))+(AE$29/((1+Instruments!I$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},0,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",E$30/(1+Coupon_Yield_Indices_DX!E$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!E$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!E$43/'Auction Parameters'!$K17*E$30))+(E$30/((1+Coupon_Yield_Indices_DX!E$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",F$30/(1+Coupon_Yield_Indices_DX!F$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!F$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!F$43/'Auction Parameters'!$K17*F$30))+(F$30/((1+Coupon_Yield_Indices_DX!F$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",G$30/(1+Coupon_Yield_Indices_DX!G$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!G$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!G$43/'Auction Parameters'!$K17*G$30))+(G$30/((1+Coupon_Yield_Indices_DX!G$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",H$30/(1+Coupon_Yield_Indices_DX!H$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!H$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!H$43/'Auction Parameters'!$K17*H$30))+(H$30/((1+Coupon_Yield_Indices_DX!H$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",I$30/(1+Coupon_Yield_Indices_DX!I$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!I$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!I$43/'Auction Parameters'!$K17*I$30))+(I$30/((1+Coupon_Yield_Indices_DX!I$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",J$30/(1+Coupon_Yield_Indices_DX!J$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!J$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!J$43/'Auction Parameters'!$K17*J$30))+(J$30/((1+Coupon_Yield_Indices_DX!J$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",K$30/(1+Coupon_Yield_Indices_DX!K$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!K$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!K$43/'Auction Parameters'!$K17*K$30))+(K$30/((1+Coupon_Yield_Indices_DX!K$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",L$30/(1+Coupon_Yield_Indices_DX!L$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!L$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!L$43/'Auction Parameters'!$K17*L$30))+(L$30/((1+Coupon_Yield_Indices_DX!L$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",M$30/(1+Coupon_Yield_Indices_DX!M$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!M$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!M$43/'Auction Parameters'!$K17*M$30))+(M$30/((1+Coupon_Yield_Indices_DX!M$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",N$30/(1+Coupon_Yield_Indices_DX!N$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!N$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!N$43/'Auction Parameters'!$K17*N$30))+(N$30/((1+Coupon_Yield_Indices_DX!N$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",O$30/(1+Coupon_Yield_Indices_DX!O$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!O$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!O$43/'Auction Parameters'!$K17*O$30))+(O$30/((1+Coupon_Yield_Indices_DX!O$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",P$30/(1+Coupon_Yield_Indices_DX!P$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!P$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!P$43/'Auction Parameters'!$K17*P$30))+(P$30/((1+Coupon_Yield_Indices_DX!P$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",Q$30/(1+Coupon_Yield_Indices_DX!Q$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!Q$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!Q$43/'Auction Parameters'!$K17*Q$30))+(Q$30/((1+Coupon_Yield_Indices_DX!Q$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",R$30/(1+Coupon_Yield_Indices_DX!R$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!R$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!R$43/'Auction Parameters'!$K17*R$30))+(R$30/((1+Coupon_Yield_Indices_DX!R$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",S$30/(1+Coupon_Yield_Indices_DX!S$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!S$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!S$43/'Auction Parameters'!$K17*S$30))+(S$30/((1+Coupon_Yield_Indices_DX!S$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",T$30/(1+Coupon_Yield_Indices_DX!T$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!T$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!T$43/'Auction Parameters'!$K17*T$30))+(T$30/((1+Coupon_Yield_Indices_DX!T$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",U$30/(1+Coupon_Yield_Indices_DX!U$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!U$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!U$43/'Auction Parameters'!$K17*U$30))+(U$30/((1+Coupon_Yield_Indices_DX!U$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",V$30/(1+Coupon_Yield_Indices_DX!V$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!V$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!V$43/'Auction Parameters'!$K17*V$30))+(V$30/((1+Coupon_Yield_Indices_DX!V$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",W$30/(1+Coupon_Yield_Indices_DX!W$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!W$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!W$43/'Auction Parameters'!$K17*W$30))+(W$30/((1+Coupon_Yield_Indices_DX!W$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",X$30/(1+Coupon_Yield_Indices_DX!X$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!X$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!X$43/'Auction Parameters'!$K17*X$30))+(X$30/((1+Coupon_Yield_Indices_DX!X$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",Y$30/(1+Coupon_Yield_Indices_DX!Y$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!Y$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!Y$43/'Auction Parameters'!$K17*Y$30))+(Y$30/((1+Coupon_Yield_Indices_DX!Y$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",Z$30/(1+Coupon_Yield_Indices_DX!Z$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!Z$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!Z$43/'Auction Parameters'!$K17*Z$30))+(Z$30/((1+Coupon_Yield_Indices_DX!Z$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",AA$30/(1+Coupon_Yield_Indices_DX!AA$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!AA$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!AA$43/'Auction Parameters'!$K17*AA$30))+(AA$30/((1+Coupon_Yield_Indices_DX!AA$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",AB$30/(1+Coupon_Yield_Indices_DX!AB$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!AB$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!AB$43/'Auction Parameters'!$K17*AB$30))+(AB$30/((1+Coupon_Yield_Indices_DX!AB$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",AE$30/(1+Instruments!I$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Instruments!I$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Instruments!I$17/'Auction Parameters'!$K17))*(Instruments!P$17/'Auction Parameters'!$K17*AE$30))+(AE$30/((1+Instruments!I$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},0,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",E$31/(1+Coupon_Yield_Indices_DX!E$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!E$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!E$44/'Auction Parameters'!$K18*E$31))+(E$31/((1+Coupon_Yield_Indices_DX!E$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",F$31/(1+Coupon_Yield_Indices_DX!F$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!F$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!F$44/'Auction Parameters'!$K18*F$31))+(F$31/((1+Coupon_Yield_Indices_DX!F$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",G$31/(1+Coupon_Yield_Indices_DX!G$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!G$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!G$44/'Auction Parameters'!$K18*G$31))+(G$31/((1+Coupon_Yield_Indices_DX!G$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",H$31/(1+Coupon_Yield_Indices_DX!H$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!H$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!H$44/'Auction Parameters'!$K18*H$31))+(H$31/((1+Coupon_Yield_Indices_DX!H$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",I$31/(1+Coupon_Yield_Indices_DX!I$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!I$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!I$44/'Auction Parameters'!$K18*I$31))+(I$31/((1+Coupon_Yield_Indices_DX!I$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",J$31/(1+Coupon_Yield_Indices_DX!J$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!J$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!J$44/'Auction Parameters'!$K18*J$31))+(J$31/((1+Coupon_Yield_Indices_DX!J$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",K$31/(1+Coupon_Yield_Indices_DX!K$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!K$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!K$44/'Auction Parameters'!$K18*K$31))+(K$31/((1+Coupon_Yield_Indices_DX!K$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",L$31/(1+Coupon_Yield_Indices_DX!L$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!L$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!L$44/'Auction Parameters'!$K18*L$31))+(L$31/((1+Coupon_Yield_Indices_DX!L$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",M$31/(1+Coupon_Yield_Indices_DX!M$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!M$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!M$44/'Auction Parameters'!$K18*M$31))+(M$31/((1+Coupon_Yield_Indices_DX!M$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",N$31/(1+Coupon_Yield_Indices_DX!N$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!N$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!N$44/'Auction Parameters'!$K18*N$31))+(N$31/((1+Coupon_Yield_Indices_DX!N$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",O$31/(1+Coupon_Yield_Indices_DX!O$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!O$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!O$44/'Auction Parameters'!$K18*O$31))+(O$31/((1+Coupon_Yield_Indices_DX!O$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",P$31/(1+Coupon_Yield_Indices_DX!P$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!P$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!P$44/'Auction Parameters'!$K18*P$31))+(P$31/((1+Coupon_Yield_Indices_DX!P$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",Q$31/(1+Coupon_Yield_Indices_DX!Q$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!Q$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!Q$44/'Auction Parameters'!$K18*Q$31))+(Q$31/((1+Coupon_Yield_Indices_DX!Q$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",R$31/(1+Coupon_Yield_Indices_DX!R$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!R$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!R$44/'Auction Parameters'!$K18*R$31))+(R$31/((1+Coupon_Yield_Indices_DX!R$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",S$31/(1+Coupon_Yield_Indices_DX!S$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!S$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!S$44/'Auction Parameters'!$K18*S$31))+(S$31/((1+Coupon_Yield_Indices_DX!S$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",T$31/(1+Coupon_Yield_Indices_DX!T$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!T$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!T$44/'Auction Parameters'!$K18*T$31))+(T$31/((1+Coupon_Yield_Indices_DX!T$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",U$31/(1+Coupon_Yield_Indices_DX!U$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!U$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!U$44/'Auction Parameters'!$K18*U$31))+(U$31/((1+Coupon_Yield_Indices_DX!U$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",V$31/(1+Coupon_Yield_Indices_DX!V$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!V$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!V$44/'Auction Parameters'!$K18*V$31))+(V$31/((1+Coupon_Yield_Indices_DX!V$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",W$31/(1+Coupon_Yield_Indices_DX!W$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!W$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!W$44/'Auction Parameters'!$K18*W$31))+(W$31/((1+Coupon_Yield_Indices_DX!W$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",X$31/(1+Coupon_Yield_Indices_DX!X$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!X$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!X$44/'Auction Parameters'!$K18*X$31))+(X$31/((1+Coupon_Yield_Indices_DX!X$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",Y$31/(1+Coupon_Yield_Indices_DX!Y$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!Y$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!Y$44/'Auction Parameters'!$K18*Y$31))+(Y$31/((1+Coupon_Yield_Indices_DX!Y$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",Z$31/(1+Coupon_Yield_Indices_DX!Z$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!Z$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!Z$44/'Auction Parameters'!$K18*Z$31))+(Z$31/((1+Coupon_Yield_Indices_DX!Z$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",AA$31/(1+Coupon_Yield_Indices_DX!AA$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!AA$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!AA$44/'Auction Parameters'!$K18*AA$31))+(AA$31/((1+Coupon_Yield_Indices_DX!AA$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",AB$31/(1+Coupon_Yield_Indices_DX!AB$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!AB$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!AB$44/'Auction Parameters'!$K18*AB$31))+(AB$31/((1+Coupon_Yield_Indices_DX!AB$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",AE$31/(1+Instruments!I$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Instruments!I$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Instruments!I$18/'Auction Parameters'!$K18))*(Instruments!P$18/'Auction Parameters'!$K18*AE$31))+(AE$31/((1+Instruments!I$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},0,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",E$32/(1+Coupon_Yield_Indices_DX!E$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!E$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!E$45/'Auction Parameters'!$K19*E$32))+(E$32/((1+Coupon_Yield_Indices_DX!E$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",F$32/(1+Coupon_Yield_Indices_DX!F$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!F$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!F$45/'Auction Parameters'!$K19*F$32))+(F$32/((1+Coupon_Yield_Indices_DX!F$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",G$32/(1+Coupon_Yield_Indices_DX!G$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!G$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!G$45/'Auction Parameters'!$K19*G$32))+(G$32/((1+Coupon_Yield_Indices_DX!G$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",H$32/(1+Coupon_Yield_Indices_DX!H$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!H$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!H$45/'Auction Parameters'!$K19*H$32))+(H$32/((1+Coupon_Yield_Indices_DX!H$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",I$32/(1+Coupon_Yield_Indices_DX!I$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!I$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!I$45/'Auction Parameters'!$K19*I$32))+(I$32/((1+Coupon_Yield_Indices_DX!I$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",J$32/(1+Coupon_Yield_Indices_DX!J$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!J$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!J$45/'Auction Parameters'!$K19*J$32))+(J$32/((1+Coupon_Yield_Indices_DX!J$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",K$32/(1+Coupon_Yield_Indices_DX!K$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!K$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!K$45/'Auction Parameters'!$K19*K$32))+(K$32/((1+Coupon_Yield_Indices_DX!K$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",L$32/(1+Coupon_Yield_Indices_DX!L$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!L$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!L$45/'Auction Parameters'!$K19*L$32))+(L$32/((1+Coupon_Yield_Indices_DX!L$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",M$32/(1+Coupon_Yield_Indices_DX!M$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!M$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!M$45/'Auction Parameters'!$K19*M$32))+(M$32/((1+Coupon_Yield_Indices_DX!M$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",N$32/(1+Coupon_Yield_Indices_DX!N$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!N$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!N$45/'Auction Parameters'!$K19*N$32))+(N$32/((1+Coupon_Yield_Indices_DX!N$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",O$32/(1+Coupon_Yield_Indices_DX!O$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!O$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!O$45/'Auction Parameters'!$K19*O$32))+(O$32/((1+Coupon_Yield_Indices_DX!O$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",P$32/(1+Coupon_Yield_Indices_DX!P$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!P$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!P$45/'Auction Parameters'!$K19*P$32))+(P$32/((1+Coupon_Yield_Indices_DX!P$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",Q$32/(1+Coupon_Yield_Indices_DX!Q$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!Q$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!Q$45/'Auction Parameters'!$K19*Q$32))+(Q$32/((1+Coupon_Yield_Indices_DX!Q$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",R$32/(1+Coupon_Yield_Indices_DX!R$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!R$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!R$45/'Auction Parameters'!$K19*R$32))+(R$32/((1+Coupon_Yield_Indices_DX!R$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",S$32/(1+Coupon_Yield_Indices_DX!S$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!S$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!S$45/'Auction Parameters'!$K19*S$32))+(S$32/((1+Coupon_Yield_Indices_DX!S$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",T$32/(1+Coupon_Yield_Indices_DX!T$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!T$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!T$45/'Auction Parameters'!$K19*T$32))+(T$32/((1+Coupon_Yield_Indices_DX!T$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",U$32/(1+Coupon_Yield_Indices_DX!U$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!U$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!U$45/'Auction Parameters'!$K19*U$32))+(U$32/((1+Coupon_Yield_Indices_DX!U$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",V$32/(1+Coupon_Yield_Indices_DX!V$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!V$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!V$45/'Auction Parameters'!$K19*V$32))+(V$32/((1+Coupon_Yield_Indices_DX!V$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",W$32/(1+Coupon_Yield_Indices_DX!W$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!W$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!W$45/'Auction Parameters'!$K19*W$32))+(W$32/((1+Coupon_Yield_Indices_DX!W$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",X$32/(1+Coupon_Yield_Indices_DX!X$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!X$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!X$45/'Auction Parameters'!$K19*X$32))+(X$32/((1+Coupon_Yield_Indices_DX!X$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",Y$32/(1+Coupon_Yield_Indices_DX!Y$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!Y$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!Y$45/'Auction Parameters'!$K19*Y$32))+(Y$32/((1+Coupon_Yield_Indices_DX!Y$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",Z$32/(1+Coupon_Yield_Indices_DX!Z$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!Z$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!Z$45/'Auction Parameters'!$K19*Z$32))+(Z$32/((1+Coupon_Yield_Indices_DX!Z$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",AA$32/(1+Coupon_Yield_Indices_DX!AA$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!AA$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!AA$45/'Auction Parameters'!$K19*AA$32))+(AA$32/((1+Coupon_Yield_Indices_DX!AA$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",AB$32/(1+Coupon_Yield_Indices_DX!AB$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!AB$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!AB$45/'Auction Parameters'!$K19*AB$32))+(AB$32/((1+Coupon_Yield_Indices_DX!AB$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",AE$32/(1+Instruments!I$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Instruments!I$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Instruments!I$19/'Auction Parameters'!$K19))*(Instruments!P$19/'Auction Parameters'!$K19*AE$32))+(AE$32/((1+Instruments!I$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},0,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",E$33/(1+Coupon_Yield_Indices_DX!E$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!E$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!E$46/'Auction Parameters'!$K20*E$33))+(E$33/((1+Coupon_Yield_Indices_DX!E$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",F$33/(1+Coupon_Yield_Indices_DX!F$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!F$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!F$46/'Auction Parameters'!$K20*F$33))+(F$33/((1+Coupon_Yield_Indices_DX!F$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",G$33/(1+Coupon_Yield_Indices_DX!G$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!G$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!G$46/'Auction Parameters'!$K20*G$33))+(G$33/((1+Coupon_Yield_Indices_DX!G$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",H$33/(1+Coupon_Yield_Indices_DX!H$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!H$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!H$46/'Auction Parameters'!$K20*H$33))+(H$33/((1+Coupon_Yield_Indices_DX!H$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",I$33/(1+Coupon_Yield_Indices_DX!I$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!I$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!I$46/'Auction Parameters'!$K20*I$33))+(I$33/((1+Coupon_Yield_Indices_DX!I$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",J$33/(1+Coupon_Yield_Indices_DX!J$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!J$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!J$46/'Auction Parameters'!$K20*J$33))+(J$33/((1+Coupon_Yield_Indices_DX!J$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",K$33/(1+Coupon_Yield_Indices_DX!K$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!K$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!K$46/'Auction Parameters'!$K20*K$33))+(K$33/((1+Coupon_Yield_Indices_DX!K$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",L$33/(1+Coupon_Yield_Indices_DX!L$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!L$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!L$46/'Auction Parameters'!$K20*L$33))+(L$33/((1+Coupon_Yield_Indices_DX!L$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",M$33/(1+Coupon_Yield_Indices_DX!M$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!M$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!M$46/'Auction Parameters'!$K20*M$33))+(M$33/((1+Coupon_Yield_Indices_DX!M$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",N$33/(1+Coupon_Yield_Indices_DX!N$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!N$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!N$46/'Auction Parameters'!$K20*N$33))+(N$33/((1+Coupon_Yield_Indices_DX!N$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",O$33/(1+Coupon_Yield_Indices_DX!O$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!O$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!O$46/'Auction Parameters'!$K20*O$33))+(O$33/((1+Coupon_Yield_Indices_DX!O$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",P$33/(1+Coupon_Yield_Indices_DX!P$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!P$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!P$46/'Auction Parameters'!$K20*P$33))+(P$33/((1+Coupon_Yield_Indices_DX!P$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",Q$33/(1+Coupon_Yield_Indices_DX!Q$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!Q$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!Q$46/'Auction Parameters'!$K20*Q$33))+(Q$33/((1+Coupon_Yield_Indices_DX!Q$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",R$33/(1+Coupon_Yield_Indices_DX!R$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!R$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!R$46/'Auction Parameters'!$K20*R$33))+(R$33/((1+Coupon_Yield_Indices_DX!R$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",S$33/(1+Coupon_Yield_Indices_DX!S$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!S$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!S$46/'Auction Parameters'!$K20*S$33))+(S$33/((1+Coupon_Yield_Indices_DX!S$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",T$33/(1+Coupon_Yield_Indices_DX!T$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!T$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!T$46/'Auction Parameters'!$K20*T$33))+(T$33/((1+Coupon_Yield_Indices_DX!T$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",U$33/(1+Coupon_Yield_Indices_DX!U$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!U$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!U$46/'Auction Parameters'!$K20*U$33))+(U$33/((1+Coupon_Yield_Indices_DX!U$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",V$33/(1+Coupon_Yield_Indices_DX!V$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!V$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!V$46/'Auction Parameters'!$K20*V$33))+(V$33/((1+Coupon_Yield_Indices_DX!V$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",W$33/(1+Coupon_Yield_Indices_DX!W$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!W$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!W$46/'Auction Parameters'!$K20*W$33))+(W$33/((1+Coupon_Yield_Indices_DX!W$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",X$33/(1+Coupon_Yield_Indices_DX!X$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!X$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!X$46/'Auction Parameters'!$K20*X$33))+(X$33/((1+Coupon_Yield_Indices_DX!X$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",Y$33/(1+Coupon_Yield_Indices_DX!Y$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!Y$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!Y$46/'Auction Parameters'!$K20*Y$33))+(Y$33/((1+Coupon_Yield_Indices_DX!Y$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",Z$33/(1+Coupon_Yield_Indices_DX!Z$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!Z$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!Z$46/'Auction Parameters'!$K20*Z$33))+(Z$33/((1+Coupon_Yield_Indices_DX!Z$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",AA$33/(1+Coupon_Yield_Indices_DX!AA$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!AA$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!AA$46/'Auction Parameters'!$K20*AA$33))+(AA$33/((1+Coupon_Yield_Indices_DX!AA$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",AB$33/(1+Coupon_Yield_Indices_DX!AB$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!AB$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!AB$46/'Auction Parameters'!$K20*AB$33))+(AB$33/((1+Coupon_Yield_Indices_DX!AB$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",AE$33/(1+Instruments!I$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Instruments!I$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Instruments!I$20/'Auction Parameters'!$K20))*(Instruments!P$20/'Auction Parameters'!$K20*AE$33))+(AE$33/((1+Instruments!I$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},0,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",E$34/(1+Coupon_Yield_Indices_DX!E$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!E$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!E$47/'Auction Parameters'!$K21*E$34))+(E$34/((1+Coupon_Yield_Indices_DX!E$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",F$34/(1+Coupon_Yield_Indices_DX!F$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!F$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!F$47/'Auction Parameters'!$K21*F$34))+(F$34/((1+Coupon_Yield_Indices_DX!F$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",G$34/(1+Coupon_Yield_Indices_DX!G$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!G$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!G$47/'Auction Parameters'!$K21*G$34))+(G$34/((1+Coupon_Yield_Indices_DX!G$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",H$34/(1+Coupon_Yield_Indices_DX!H$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!H$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!H$47/'Auction Parameters'!$K21*H$34))+(H$34/((1+Coupon_Yield_Indices_DX!H$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",I$34/(1+Coupon_Yield_Indices_DX!I$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!I$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!I$47/'Auction Parameters'!$K21*I$34))+(I$34/((1+Coupon_Yield_Indices_DX!I$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",J$34/(1+Coupon_Yield_Indices_DX!J$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!J$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!J$47/'Auction Parameters'!$K21*J$34))+(J$34/((1+Coupon_Yield_Indices_DX!J$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",K$34/(1+Coupon_Yield_Indices_DX!K$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!K$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!K$47/'Auction Parameters'!$K21*K$34))+(K$34/((1+Coupon_Yield_Indices_DX!K$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",L$34/(1+Coupon_Yield_Indices_DX!L$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!L$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!L$47/'Auction Parameters'!$K21*L$34))+(L$34/((1+Coupon_Yield_Indices_DX!L$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",M$34/(1+Coupon_Yield_Indices_DX!M$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!M$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!M$47/'Auction Parameters'!$K21*M$34))+(M$34/((1+Coupon_Yield_Indices_DX!M$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",N$34/(1+Coupon_Yield_Indices_DX!N$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!N$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!N$47/'Auction Parameters'!$K21*N$34))+(N$34/((1+Coupon_Yield_Indices_DX!N$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",O$34/(1+Coupon_Yield_Indices_DX!O$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!O$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!O$47/'Auction Parameters'!$K21*O$34))+(O$34/((1+Coupon_Yield_Indices_DX!O$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",P$34/(1+Coupon_Yield_Indices_DX!P$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!P$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!P$47/'Auction Parameters'!$K21*P$34))+(P$34/((1+Coupon_Yield_Indices_DX!P$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",Q$34/(1+Coupon_Yield_Indices_DX!Q$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!Q$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!Q$47/'Auction Parameters'!$K21*Q$34))+(Q$34/((1+Coupon_Yield_Indices_DX!Q$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",R$34/(1+Coupon_Yield_Indices_DX!R$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!R$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!R$47/'Auction Parameters'!$K21*R$34))+(R$34/((1+Coupon_Yield_Indices_DX!R$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",S$34/(1+Coupon_Yield_Indices_DX!S$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!S$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!S$47/'Auction Parameters'!$K21*S$34))+(S$34/((1+Coupon_Yield_Indices_DX!S$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",T$34/(1+Coupon_Yield_Indices_DX!T$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!T$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!T$47/'Auction Parameters'!$K21*T$34))+(T$34/((1+Coupon_Yield_Indices_DX!T$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",U$34/(1+Coupon_Yield_Indices_DX!U$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!U$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!U$47/'Auction Parameters'!$K21*U$34))+(U$34/((1+Coupon_Yield_Indices_DX!U$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",V$34/(1+Coupon_Yield_Indices_DX!V$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!V$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!V$47/'Auction Parameters'!$K21*V$34))+(V$34/((1+Coupon_Yield_Indices_DX!V$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",W$34/(1+Coupon_Yield_Indices_DX!W$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!W$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!W$47/'Auction Parameters'!$K21*W$34))+(W$34/((1+Coupon_Yield_Indices_DX!W$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",X$34/(1+Coupon_Yield_Indices_DX!X$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!X$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!X$47/'Auction Parameters'!$K21*X$34))+(X$34/((1+Coupon_Yield_Indices_DX!X$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",Y$34/(1+Coupon_Yield_Indices_DX!Y$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!Y$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!Y$47/'Auction Parameters'!$K21*Y$34))+(Y$34/((1+Coupon_Yield_Indices_DX!Y$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",Z$34/(1+Coupon_Yield_Indices_DX!Z$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!Z$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!Z$47/'Auction Parameters'!$K21*Z$34))+(Z$34/((1+Coupon_Yield_Indices_DX!Z$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",AA$34/(1+Coupon_Yield_Indices_DX!AA$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!AA$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!AA$47/'Auction Parameters'!$K21*AA$34))+(AA$34/((1+Coupon_Yield_Indices_DX!AA$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",AB$34/(1+Coupon_Yield_Indices_DX!AB$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!AB$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!AB$47/'Auction Parameters'!$K21*AB$34))+(AB$34/((1+Coupon_Yield_Indices_DX!AB$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",AE$34/(1+Instruments!I$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Instruments!I$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Instruments!I$21/'Auction Parameters'!$K21))*(Instruments!P$21/'Auction Parameters'!$K21*AE$34))+(AE$34/((1+Instruments!I$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},0,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",E$35/(1+Coupon_Yield_Indices_DX!E$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!E$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!E$48/'Auction Parameters'!$K22*E$35))+(E$35/((1+Coupon_Yield_Indices_DX!E$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",F$35/(1+Coupon_Yield_Indices_DX!F$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!F$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!F$48/'Auction Parameters'!$K22*F$35))+(F$35/((1+Coupon_Yield_Indices_DX!F$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",G$35/(1+Coupon_Yield_Indices_DX!G$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!G$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!G$48/'Auction Parameters'!$K22*G$35))+(G$35/((1+Coupon_Yield_Indices_DX!G$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",H$35/(1+Coupon_Yield_Indices_DX!H$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!H$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!H$48/'Auction Parameters'!$K22*H$35))+(H$35/((1+Coupon_Yield_Indices_DX!H$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",I$35/(1+Coupon_Yield_Indices_DX!I$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!I$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!I$48/'Auction Parameters'!$K22*I$35))+(I$35/((1+Coupon_Yield_Indices_DX!I$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",J$35/(1+Coupon_Yield_Indices_DX!J$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!J$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!J$48/'Auction Parameters'!$K22*J$35))+(J$35/((1+Coupon_Yield_Indices_DX!J$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",K$35/(1+Coupon_Yield_Indices_DX!K$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!K$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!K$48/'Auction Parameters'!$K22*K$35))+(K$35/((1+Coupon_Yield_Indices_DX!K$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",L$35/(1+Coupon_Yield_Indices_DX!L$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!L$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!L$48/'Auction Parameters'!$K22*L$35))+(L$35/((1+Coupon_Yield_Indices_DX!L$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",M$35/(1+Coupon_Yield_Indices_DX!M$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!M$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!M$48/'Auction Parameters'!$K22*M$35))+(M$35/((1+Coupon_Yield_Indices_DX!M$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",N$35/(1+Coupon_Yield_Indices_DX!N$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!N$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!N$48/'Auction Parameters'!$K22*N$35))+(N$35/((1+Coupon_Yield_Indices_DX!N$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",O$35/(1+Coupon_Yield_Indices_DX!O$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!O$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!O$48/'Auction Parameters'!$K22*O$35))+(O$35/((1+Coupon_Yield_Indices_DX!O$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",P$35/(1+Coupon_Yield_Indices_DX!P$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!P$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!P$48/'Auction Parameters'!$K22*P$35))+(P$35/((1+Coupon_Yield_Indices_DX!P$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",Q$35/(1+Coupon_Yield_Indices_DX!Q$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!Q$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!Q$48/'Auction Parameters'!$K22*Q$35))+(Q$35/((1+Coupon_Yield_Indices_DX!Q$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",R$35/(1+Coupon_Yield_Indices_DX!R$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!R$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!R$48/'Auction Parameters'!$K22*R$35))+(R$35/((1+Coupon_Yield_Indices_DX!R$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",S$35/(1+Coupon_Yield_Indices_DX!S$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!S$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!S$48/'Auction Parameters'!$K22*S$35))+(S$35/((1+Coupon_Yield_Indices_DX!S$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",T$35/(1+Coupon_Yield_Indices_DX!T$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!T$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!T$48/'Auction Parameters'!$K22*T$35))+(T$35/((1+Coupon_Yield_Indices_DX!T$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",U$35/(1+Coupon_Yield_Indices_DX!U$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!U$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!U$48/'Auction Parameters'!$K22*U$35))+(U$35/((1+Coupon_Yield_Indices_DX!U$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",V$35/(1+Coupon_Yield_Indices_DX!V$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!V$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!V$48/'Auction Parameters'!$K22*V$35))+(V$35/((1+Coupon_Yield_Indices_DX!V$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",W$35/(1+Coupon_Yield_Indices_DX!W$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!W$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!W$48/'Auction Parameters'!$K22*W$35))+(W$35/((1+Coupon_Yield_Indices_DX!W$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",X$35/(1+Coupon_Yield_Indices_DX!X$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!X$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!X$48/'Auction Parameters'!$K22*X$35))+(X$35/((1+Coupon_Yield_Indices_DX!X$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",Y$35/(1+Coupon_Yield_Indices_DX!Y$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!Y$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!Y$48/'Auction Parameters'!$K22*Y$35))+(Y$35/((1+Coupon_Yield_Indices_DX!Y$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",Z$35/(1+Coupon_Yield_Indices_DX!Z$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!Z$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!Z$48/'Auction Parameters'!$K22*Z$35))+(Z$35/((1+Coupon_Yield_Indices_DX!Z$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",AA$35/(1+Coupon_Yield_Indices_DX!AA$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!AA$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!AA$48/'Auction Parameters'!$K22*AA$35))+(AA$35/((1+Coupon_Yield_Indices_DX!AA$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",AB$35/(1+Coupon_Yield_Indices_DX!AB$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!AB$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!AB$48/'Auction Parameters'!$K22*AB$35))+(AB$35/((1+Coupon_Yield_Indices_DX!AB$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",AE$35/(1+Instruments!I$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Instruments!I$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Instruments!I$22/'Auction Parameters'!$K22))*(Instruments!P$22/'Auction Parameters'!$K22*AE$35))+(AE$35/((1+Instruments!I$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},0,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",E$36/(1+Coupon_Yield_Indices_DX!E$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!E$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!E$49/'Auction Parameters'!$K23*E$36))+(E$36/((1+Coupon_Yield_Indices_DX!E$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",F$36/(1+Coupon_Yield_Indices_DX!F$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!F$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!F$49/'Auction Parameters'!$K23*F$36))+(F$36/((1+Coupon_Yield_Indices_DX!F$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",G$36/(1+Coupon_Yield_Indices_DX!G$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!G$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!G$49/'Auction Parameters'!$K23*G$36))+(G$36/((1+Coupon_Yield_Indices_DX!G$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",H$36/(1+Coupon_Yield_Indices_DX!H$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!H$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!H$49/'Auction Parameters'!$K23*H$36))+(H$36/((1+Coupon_Yield_Indices_DX!H$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",I$36/(1+Coupon_Yield_Indices_DX!I$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!I$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!I$49/'Auction Parameters'!$K23*I$36))+(I$36/((1+Coupon_Yield_Indices_DX!I$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",J$36/(1+Coupon_Yield_Indices_DX!J$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!J$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!J$49/'Auction Parameters'!$K23*J$36))+(J$36/((1+Coupon_Yield_Indices_DX!J$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",K$36/(1+Coupon_Yield_Indices_DX!K$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!K$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!K$49/'Auction Parameters'!$K23*K$36))+(K$36/((1+Coupon_Yield_Indices_DX!K$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",L$36/(1+Coupon_Yield_Indices_DX!L$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!L$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!L$49/'Auction Parameters'!$K23*L$36))+(L$36/((1+Coupon_Yield_Indices_DX!L$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",M$36/(1+Coupon_Yield_Indices_DX!M$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!M$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!M$49/'Auction Parameters'!$K23*M$36))+(M$36/((1+Coupon_Yield_Indices_DX!M$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",N$36/(1+Coupon_Yield_Indices_DX!N$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!N$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!N$49/'Auction Parameters'!$K23*N$36))+(N$36/((1+Coupon_Yield_Indices_DX!N$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",O$36/(1+Coupon_Yield_Indices_DX!O$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!O$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!O$49/'Auction Parameters'!$K23*O$36))+(O$36/((1+Coupon_Yield_Indices_DX!O$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",P$36/(1+Coupon_Yield_Indices_DX!P$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!P$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!P$49/'Auction Parameters'!$K23*P$36))+(P$36/((1+Coupon_Yield_Indices_DX!P$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",Q$36/(1+Coupon_Yield_Indices_DX!Q$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!Q$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!Q$49/'Auction Parameters'!$K23*Q$36))+(Q$36/((1+Coupon_Yield_Indices_DX!Q$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",R$36/(1+Coupon_Yield_Indices_DX!R$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!R$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!R$49/'Auction Parameters'!$K23*R$36))+(R$36/((1+Coupon_Yield_Indices_DX!R$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",S$36/(1+Coupon_Yield_Indices_DX!S$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!S$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!S$49/'Auction Parameters'!$K23*S$36))+(S$36/((1+Coupon_Yield_Indices_DX!S$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",T$36/(1+Coupon_Yield_Indices_DX!T$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!T$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!T$49/'Auction Parameters'!$K23*T$36))+(T$36/((1+Coupon_Yield_Indices_DX!T$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",U$36/(1+Coupon_Yield_Indices_DX!U$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!U$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!U$49/'Auction Parameters'!$K23*U$36))+(U$36/((1+Coupon_Yield_Indices_DX!U$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",V$36/(1+Coupon_Yield_Indices_DX!V$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!V$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!V$49/'Auction Parameters'!$K23*V$36))+(V$36/((1+Coupon_Yield_Indices_DX!V$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",W$36/(1+Coupon_Yield_Indices_DX!W$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!W$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!W$49/'Auction Parameters'!$K23*W$36))+(W$36/((1+Coupon_Yield_Indices_DX!W$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",X$36/(1+Coupon_Yield_Indices_DX!X$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!X$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!X$49/'Auction Parameters'!$K23*X$36))+(X$36/((1+Coupon_Yield_Indices_DX!X$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",Y$36/(1+Coupon_Yield_Indices_DX!Y$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!Y$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!Y$49/'Auction Parameters'!$K23*Y$36))+(Y$36/((1+Coupon_Yield_Indices_DX!Y$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",Z$36/(1+Coupon_Yield_Indices_DX!Z$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!Z$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!Z$49/'Auction Parameters'!$K23*Z$36))+(Z$36/((1+Coupon_Yield_Indices_DX!Z$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",AA$36/(1+Coupon_Yield_Indices_DX!AA$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!AA$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!AA$49/'Auction Parameters'!$K23*AA$36))+(AA$36/((1+Coupon_Yield_Indices_DX!AA$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",AB$36/(1+Coupon_Yield_Indices_DX!AB$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!AB$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!AB$49/'Auction Parameters'!$K23*AB$36))+(AB$36/((1+Coupon_Yield_Indices_DX!AB$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",AE$36/(1+Instruments!I$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Instruments!I$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Instruments!I$23/'Auction Parameters'!$K23))*(Instruments!P$23/'Auction Parameters'!$K23*AE$36))+(AE$36/((1+Instruments!I$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},0,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",E$37/(1+Coupon_Yield_Indices_DX!E$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!E$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!E$50/'Auction Parameters'!$K24*E$37))+(E$37/((1+Coupon_Yield_Indices_DX!E$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",F$37/(1+Coupon_Yield_Indices_DX!F$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!F$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!F$50/'Auction Parameters'!$K24*F$37))+(F$37/((1+Coupon_Yield_Indices_DX!F$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",G$37/(1+Coupon_Yield_Indices_DX!G$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!G$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!G$50/'Auction Parameters'!$K24*G$37))+(G$37/((1+Coupon_Yield_Indices_DX!G$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",H$37/(1+Coupon_Yield_Indices_DX!H$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!H$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!H$50/'Auction Parameters'!$K24*H$37))+(H$37/((1+Coupon_Yield_Indices_DX!H$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",I$37/(1+Coupon_Yield_Indices_DX!I$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!I$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!I$50/'Auction Parameters'!$K24*I$37))+(I$37/((1+Coupon_Yield_Indices_DX!I$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",J$37/(1+Coupon_Yield_Indices_DX!J$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!J$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!J$50/'Auction Parameters'!$K24*J$37))+(J$37/((1+Coupon_Yield_Indices_DX!J$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",K$37/(1+Coupon_Yield_Indices_DX!K$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!K$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!K$50/'Auction Parameters'!$K24*K$37))+(K$37/((1+Coupon_Yield_Indices_DX!K$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",L$37/(1+Coupon_Yield_Indices_DX!L$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!L$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!L$50/'Auction Parameters'!$K24*L$37))+(L$37/((1+Coupon_Yield_Indices_DX!L$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",M$37/(1+Coupon_Yield_Indices_DX!M$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!M$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!M$50/'Auction Parameters'!$K24*M$37))+(M$37/((1+Coupon_Yield_Indices_DX!M$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",N$37/(1+Coupon_Yield_Indices_DX!N$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!N$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!N$50/'Auction Parameters'!$K24*N$37))+(N$37/((1+Coupon_Yield_Indices_DX!N$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",O$37/(1+Coupon_Yield_Indices_DX!O$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!O$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!O$50/'Auction Parameters'!$K24*O$37))+(O$37/((1+Coupon_Yield_Indices_DX!O$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",P$37/(1+Coupon_Yield_Indices_DX!P$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!P$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!P$50/'Auction Parameters'!$K24*P$37))+(P$37/((1+Coupon_Yield_Indices_DX!P$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",Q$37/(1+Coupon_Yield_Indices_DX!Q$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!Q$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!Q$50/'Auction Parameters'!$K24*Q$37))+(Q$37/((1+Coupon_Yield_Indices_DX!Q$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",R$37/(1+Coupon_Yield_Indices_DX!R$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!R$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!R$50/'Auction Parameters'!$K24*R$37))+(R$37/((1+Coupon_Yield_Indices_DX!R$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",S$37/(1+Coupon_Yield_Indices_DX!S$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!S$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!S$50/'Auction Parameters'!$K24*S$37))+(S$37/((1+Coupon_Yield_Indices_DX!S$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",T$37/(1+Coupon_Yield_Indices_DX!T$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!T$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!T$50/'Auction Parameters'!$K24*T$37))+(T$37/((1+Coupon_Yield_Indices_DX!T$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",U$37/(1+Coupon_Yield_Indices_DX!U$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!U$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!U$50/'Auction Parameters'!$K24*U$37))+(U$37/((1+Coupon_Yield_Indices_DX!U$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",V$37/(1+Coupon_Yield_Indices_DX!V$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!V$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!V$50/'Auction Parameters'!$K24*V$37))+(V$37/((1+Coupon_Yield_Indices_DX!V$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",W$37/(1+Coupon_Yield_Indices_DX!W$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!W$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!W$50/'Auction Parameters'!$K24*W$37))+(W$37/((1+Coupon_Yield_Indices_DX!W$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",X$37/(1+Coupon_Yield_Indices_DX!X$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!X$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!X$50/'Auction Parameters'!$K24*X$37))+(X$37/((1+Coupon_Yield_Indices_DX!X$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",Y$37/(1+Coupon_Yield_Indices_DX!Y$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!Y$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!Y$50/'Auction Parameters'!$K24*Y$37))+(Y$37/((1+Coupon_Yield_Indices_DX!Y$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",Z$37/(1+Coupon_Yield_Indices_DX!Z$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!Z$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!Z$50/'Auction Parameters'!$K24*Z$37))+(Z$37/((1+Coupon_Yield_Indices_DX!Z$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",AA$37/(1+Coupon_Yield_Indices_DX!AA$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!AA$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!AA$50/'Auction Parameters'!$K24*AA$37))+(AA$37/((1+Coupon_Yield_Indices_DX!AA$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",AB$37/(1+Coupon_Yield_Indices_DX!AB$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!AB$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!AB$50/'Auction Parameters'!$K24*AB$37))+(AB$37/((1+Coupon_Yield_Indices_DX!AB$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",AE$37/(1+Instruments!I$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Instruments!I$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Instruments!I$24/'Auction Parameters'!$K24))*(Instruments!P$24/'Auction Parameters'!$K24*AE$37))+(AE$37/((1+Instruments!I$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},0,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",E$38/(1+Coupon_Yield_Indices_DX!E$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!E$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!E$51/'Auction Parameters'!$K25*E$38))+(E$38/((1+Coupon_Yield_Indices_DX!E$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",F$38/(1+Coupon_Yield_Indices_DX!F$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!F$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!F$51/'Auction Parameters'!$K25*F$38))+(F$38/((1+Coupon_Yield_Indices_DX!F$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",G$38/(1+Coupon_Yield_Indices_DX!G$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!G$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!G$51/'Auction Parameters'!$K25*G$38))+(G$38/((1+Coupon_Yield_Indices_DX!G$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",H$38/(1+Coupon_Yield_Indices_DX!H$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!H$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!H$51/'Auction Parameters'!$K25*H$38))+(H$38/((1+Coupon_Yield_Indices_DX!H$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",I$38/(1+Coupon_Yield_Indices_DX!I$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!I$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!I$51/'Auction Parameters'!$K25*I$38))+(I$38/((1+Coupon_Yield_Indices_DX!I$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",J$38/(1+Coupon_Yield_Indices_DX!J$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!J$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!J$51/'Auction Parameters'!$K25*J$38))+(J$38/((1+Coupon_Yield_Indices_DX!J$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",K$38/(1+Coupon_Yield_Indices_DX!K$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!K$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!K$51/'Auction Parameters'!$K25*K$38))+(K$38/((1+Coupon_Yield_Indices_DX!K$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",L$38/(1+Coupon_Yield_Indices_DX!L$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!L$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!L$51/'Auction Parameters'!$K25*L$38))+(L$38/((1+Coupon_Yield_Indices_DX!L$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",M$38/(1+Coupon_Yield_Indices_DX!M$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!M$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!M$51/'Auction Parameters'!$K25*M$38))+(M$38/((1+Coupon_Yield_Indices_DX!M$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",N$38/(1+Coupon_Yield_Indices_DX!N$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!N$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!N$51/'Auction Parameters'!$K25*N$38))+(N$38/((1+Coupon_Yield_Indices_DX!N$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",O$38/(1+Coupon_Yield_Indices_DX!O$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!O$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!O$51/'Auction Parameters'!$K25*O$38))+(O$38/((1+Coupon_Yield_Indices_DX!O$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",P$38/(1+Coupon_Yield_Indices_DX!P$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!P$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!P$51/'Auction Parameters'!$K25*P$38))+(P$38/((1+Coupon_Yield_Indices_DX!P$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",Q$38/(1+Coupon_Yield_Indices_DX!Q$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!Q$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!Q$51/'Auction Parameters'!$K25*Q$38))+(Q$38/((1+Coupon_Yield_Indices_DX!Q$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",R$38/(1+Coupon_Yield_Indices_DX!R$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!R$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!R$51/'Auction Parameters'!$K25*R$38))+(R$38/((1+Coupon_Yield_Indices_DX!R$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",S$38/(1+Coupon_Yield_Indices_DX!S$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!S$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!S$51/'Auction Parameters'!$K25*S$38))+(S$38/((1+Coupon_Yield_Indices_DX!S$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",T$38/(1+Coupon_Yield_Indices_DX!T$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!T$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!T$51/'Auction Parameters'!$K25*T$38))+(T$38/((1+Coupon_Yield_Indices_DX!T$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",U$38/(1+Coupon_Yield_Indices_DX!U$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!U$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!U$51/'Auction Parameters'!$K25*U$38))+(U$38/((1+Coupon_Yield_Indices_DX!U$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",V$38/(1+Coupon_Yield_Indices_DX!V$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!V$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!V$51/'Auction Parameters'!$K25*V$38))+(V$38/((1+Coupon_Yield_Indices_DX!V$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",W$38/(1+Coupon_Yield_Indices_DX!W$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!W$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!W$51/'Auction Parameters'!$K25*W$38))+(W$38/((1+Coupon_Yield_Indices_DX!W$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",X$38/(1+Coupon_Yield_Indices_DX!X$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!X$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!X$51/'Auction Parameters'!$K25*X$38))+(X$38/((1+Coupon_Yield_Indices_DX!X$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",Y$38/(1+Coupon_Yield_Indices_DX!Y$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!Y$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!Y$51/'Auction Parameters'!$K25*Y$38))+(Y$38/((1+Coupon_Yield_Indices_DX!Y$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",Z$38/(1+Coupon_Yield_Indices_DX!Z$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!Z$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!Z$51/'Auction Parameters'!$K25*Z$38))+(Z$38/((1+Coupon_Yield_Indices_DX!Z$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",AA$38/(1+Coupon_Yield_Indices_DX!AA$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!AA$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!AA$51/'Auction Parameters'!$K25*AA$38))+(AA$38/((1+Coupon_Yield_Indices_DX!AA$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",AB$38/(1+Coupon_Yield_Indices_DX!AB$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!AB$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!AB$51/'Auction Parameters'!$K25*AB$38))+(AB$38/((1+Coupon_Yield_Indices_DX!AB$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",AE$38/(1+Instruments!I$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Instruments!I$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Instruments!I$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!AG$51/'Auction Parameters'!$K25*AE$38))+(AE$38/((1+Instruments!I$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},0,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",E$39/(1+Coupon_Yield_Indices_DX!E$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!E$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!E$52/'Auction Parameters'!$K26*E$39))+(E$39/((1+Coupon_Yield_Indices_DX!E$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",F$39/(1+Coupon_Yield_Indices_DX!F$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!F$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!F$52/'Auction Parameters'!$K26*F$39))+(F$39/((1+Coupon_Yield_Indices_DX!F$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",G$39/(1+Coupon_Yield_Indices_DX!G$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!G$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!G$52/'Auction Parameters'!$K26*G$39))+(G$39/((1+Coupon_Yield_Indices_DX!G$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",H$39/(1+Coupon_Yield_Indices_DX!H$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!H$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!H$52/'Auction Parameters'!$K26*H$39))+(H$39/((1+Coupon_Yield_Indices_DX!H$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",I$39/(1+Coupon_Yield_Indices_DX!I$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!I$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!I$52/'Auction Parameters'!$K26*I$39))+(I$39/((1+Coupon_Yield_Indices_DX!I$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",J$39/(1+Coupon_Yield_Indices_DX!J$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!J$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!J$52/'Auction Parameters'!$K26*J$39))+(J$39/((1+Coupon_Yield_Indices_DX!J$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",K$39/(1+Coupon_Yield_Indices_DX!K$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!K$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!K$52/'Auction Parameters'!$K26*K$39))+(K$39/((1+Coupon_Yield_Indices_DX!K$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",L$39/(1+Coupon_Yield_Indices_DX!L$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!L$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!L$52/'Auction Parameters'!$K26*L$39))+(L$39/((1+Coupon_Yield_Indices_DX!L$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",M$39/(1+Coupon_Yield_Indices_DX!M$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!M$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!M$52/'Auction Parameters'!$K26*M$39))+(M$39/((1+Coupon_Yield_Indices_DX!M$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",N$39/(1+Coupon_Yield_Indices_DX!N$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!N$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!N$52/'Auction Parameters'!$K26*N$39))+(N$39/((1+Coupon_Yield_Indices_DX!N$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",O$39/(1+Coupon_Yield_Indices_DX!O$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!O$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!O$52/'Auction Parameters'!$K26*O$39))+(O$39/((1+Coupon_Yield_Indices_DX!O$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",P$39/(1+Coupon_Yield_Indices_DX!P$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!P$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!P$52/'Auction Parameters'!$K26*P$39))+(P$39/((1+Coupon_Yield_Indices_DX!P$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",Q$39/(1+Coupon_Yield_Indices_DX!Q$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!Q$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!Q$52/'Auction Parameters'!$K26*Q$39))+(Q$39/((1+Coupon_Yield_Indices_DX!Q$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",R$39/(1+Coupon_Yield_Indices_DX!R$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!R$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!R$52/'Auction Parameters'!$K26*R$39))+(R$39/((1+Coupon_Yield_Indices_DX!R$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",S$39/(1+Coupon_Yield_Indices_DX!S$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!S$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!S$52/'Auction Parameters'!$K26*S$39))+(S$39/((1+Coupon_Yield_Indices_DX!S$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",T$39/(1+Coupon_Yield_Indices_DX!T$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!T$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!T$52/'Auction Parameters'!$K26*T$39))+(T$39/((1+Coupon_Yield_Indices_DX!T$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",U$39/(1+Coupon_Yield_Indices_DX!U$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!U$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!U$52/'Auction Parameters'!$K26*U$39))+(U$39/((1+Coupon_Yield_Indices_DX!U$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",V$39/(1+Coupon_Yield_Indices_DX!V$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!V$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!V$52/'Auction Parameters'!$K26*V$39))+(V$39/((1+Coupon_Yield_Indices_DX!V$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",W$39/(1+Coupon_Yield_Indices_DX!W$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!W$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!W$52/'Auction Parameters'!$K26*W$39))+(W$39/((1+Coupon_Yield_Indices_DX!W$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",X$39/(1+Coupon_Yield_Indices_DX!X$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!X$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!X$52/'Auction Parameters'!$K26*X$39))+(X$39/((1+Coupon_Yield_Indices_DX!X$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",Y$39/(1+Coupon_Yield_Indices_DX!Y$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!Y$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!Y$52/'Auction Parameters'!$K26*Y$39))+(Y$39/((1+Coupon_Yield_Indices_DX!Y$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",Z$39/(1+Coupon_Yield_Indices_DX!Z$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!Z$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!Z$52/'Auction Parameters'!$K26*Z$39))+(Z$39/((1+Coupon_Yield_Indices_DX!Z$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",AA$39/(1+Coupon_Yield_Indices_DX!AA$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!AA$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!AA$52/'Auction Parameters'!$K26*AA$39))+(AA$39/((1+Coupon_Yield_Indices_DX!AA$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",AB$39/(1+Coupon_Yield_Indices_DX!AB$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!AB$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!AB$52/'Auction Parameters'!$K26*AB$39))+(AB$39/((1+Coupon_Yield_Indices_DX!AB$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",AE$39/(1+Instruments!I$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Instruments!I$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Instruments!I$26/'Auction Parameters'!$K26))*(Instruments!P$26/'Auction Parameters'!$K26*AE$39))+(AE$39/((1+Instruments!I$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0}]
[null,null,{"$f":"SUM(C46:C65)","v":9620.2319145484562},"Total",{"$f":"SUM(E46:E65)","v":743.66764064036556},{"$f":"SUM(F46:F65)","v":1091.7777540724007},569.61258392434797,743.66764064036556,743.66764064036556,1091.7777540724007,569.61258392434797,1091.7777540724007,569.61258392434797,743.66764064036556,917.72269735638315,743.66764064036556,579.41860206911542,850.73787000970913,443.75896809881851,579.41860206911542,579.41860206911542,850.73787000970913,443.75896809881851,850.73787000970913,443.75896809881851,579.41860206911542,715.07823603941222,579.41860206911542,null,null,{"$f":"SUM(AE46:AE65)","v":6864.550726624936}]
[null,{"$f":"C40-C66","v":126.85126154852878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE40-AE66","v":97.651542015767518}]
[null,{"$f":"SUM('M4.MTDS_IP'!F2187:Q2187)","v":125.52270506836804}]
[null,{"$f":"B67+B68","v":252.37396661689684},null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026}]
[null,null,null,null,1,{"$f":"E70+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Financing Including In-Year Rollover"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"SUM(E72:P72)","v":675.48910348350228},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(ISNUMBER(E46-E98),E46-E98,0)","v":230.34581533964277},{"$f":"IF(ISNUMBER(F46-F98),F46-F98,0)","v":230.34581533964277},230.34581533964277,-1.7275936150473399,-1.7275936150473399,-1.7275936150473399,-1.7275936150473399,-1.7275936150473399,-1.7275936150473399,-1.7275936150473399,-1.7275936150473399,-1.7275936150473399,-52.540394601939937,-52.540394601939937,-52.540394601939937,-1.346497607645631,-1.346497607645631,-1.346497607645631,-1.346497607645631,-1.346497607645631,-1.346497607645631,-1.346497607645631,-1.346497607645631,-1.346497607645631,{"$f":"IF(SUM(Q72:AB72)<=0,0,SUM(Q72:AB72))","v":0},null,null,{"$f":"IF(B72=\"T-bills\",(IF($B72=1,$P72,(IF($B72=2,SUM($O72:$P72),(IF($B72=3,SUM($N72:$P72),(IF($B72=4,SUM($M72:$P72),IF($B72=5,SUM($L72:$P72),(IF($B72=6,SUM($K72:$P72),(IF($B72=7,SUM($J72:$P72),(IF($B72=8,SUM($I72:$P72),(IF($B72=9,SUM($H72:$P72),IF($B72=10,SUM($G72:$P72),(IF($B72=11,SUM($F72:$P72),IF($B72=12,SUM($E72:$P72),0))))))))))))))))))))),SUM($E72:$P72))","v":675.48910348350228},{"$f":"IF($A72=\"T-bills\",IF($B72=1,$AB72,(IF($B72=2,SUM($AA72:$AB72),(IF($B72=3,SUM($Z72:$AB72),(IF($B72=4,SUM($Y72:$AB72),IF($B72=5,SUM($X72:$AB72),(IF($B72=6,SUM($W72:$AB72),(IF($B72=7,SUM($V72:$AB72),(IF($B72=8,SUM($U72:$AB72),(IF($B72=9,SUM($T72:$AB72),IF($B72=10,SUM($S72:$AB72),(IF($B72=11,SUM($R72:$AB72),IF($B72=12,SUM($Q72:$AB72),0)))))))))))))))))))),SUM($Q72:$AB72))","v":-4.0394928229368929}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},668.91747286940108,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},113.76147497778926,{"$f":"IF(ISNUMBER(F47-F99),F47-F99,0)","v":113.76147497778926},113.76147497778926,113.76147497778926,113.76147497778926,113.76147497778926,-2.2752294995557918,-2.2752294995557918,-2.2752294995557918,-2.2752294995557918,-2.2752294995557918,-2.2752294995557918,-27.370277045778479,-27.370277045778479,-27.370277045778479,-27.370277045778479,-27.370277045778479,-27.370277045778479,-1.7733285486313264,-1.7733285486313264,-1.7733285486313264,-1.7733285486313264,-1.7733285486313264,-1.7733285486313264,{"$f":"IF(SUM(Q73:AB73)<=0,0,SUM(Q73:AB73))","v":0},null,null,{"$f":"IF(B73=\"T-bills\",(IF($B73=1,$P73,(IF($B73=2,SUM($O73:$P73),(IF($B73=3,SUM($N73:$P73),(IF($B73=4,SUM($M73:$P73),IF($B73=5,SUM($L73:$P73),(IF($B73=6,SUM($K73:$P73),(IF($B73=7,SUM($J73:$P73),(IF($B73=8,SUM($I73:$P73),(IF($B73=9,SUM($H73:$P73),IF($B73=10,SUM($G73:$P73),(IF($B73=11,SUM($F73:$P73),IF($B73=12,SUM($E73:$P73),0))))))))))))))))))))),SUM($E73:$P73))","v":668.91747286940108},{"$f":"IF($A73=\"T-bills\",IF($B73=1,$AB73,(IF($B73=2,SUM($AA73:$AB73),(IF($B73=3,SUM($Z73:$AB73),(IF($B73=4,SUM($Y73:$AB73),IF($B73=5,SUM($X73:$AB73),(IF($B73=6,SUM($W73:$AB73),(IF($B73=7,SUM($V73:$AB73),(IF($B73=8,SUM($U73:$AB73),(IF($B73=9,SUM($T73:$AB73),IF($B73=10,SUM($S73:$AB73),(IF($B73=11,SUM($R73:$AB73),IF($B73=12,SUM($Q73:$AB73),0)))))))))))))))))))),SUM($Q73:$AB73))","v":-10.639971291787958}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},1313.6230695548495,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,0,null,null,1313.6230695548495,-371.00320971649376]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$N$10","v":24},696.22022686407036,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},0,116.03670447734505,0,116.03670447734505,0,116.03670447734505,0,116.03670447734505,0,116.03670447734505,0,116.03670447734505,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,542.63853588118741,null,null,696.22022686407036,542.63853588118741]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$N$11","v":36},696.22022686407013,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},116.03670447734504,0,116.03670447734504,0,116.03670447734504,0,116.03670447734504,0,116.03670447734504,0,116.03670447734504,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,0,542.63853588118741,null,null,696.22022686407013,542.63853588118741]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$N$12","v":60},696.22022686407036,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},0,174.05505671601759,0,174.05505671601759,0,174.05505671601759,0,174.05505671601759,0,0,0,0,0,135.65963397029685,0,135.65963397029685,0,135.65963397029685,0,135.65963397029685,0,0,0,0,542.63853588118741,null,null,696.22022686407036,542.63853588118741]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$N$13","v":84},696.22022686407036,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},174.05505671601759,0,0,0,174.05505671601759,0,0,0,0,174.05505671601759,0,174.05505671601759,135.65963397029685,0,0,0,135.65963397029685,0,0,0,0,135.65963397029685,0,135.65963397029685,542.63853588118741,null,null,696.22022686407036,542.63853588118741]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$N$14","v":120},1392.4404537281409,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},0,348.11011343203523,0,0,0,348.11011343203523,0,348.11011343203523,0,0,348.11011343203523,0,0,271.3192679405937,0,0,0,271.3192679405937,0,271.3192679405937,0,0,271.3192679405937,0,1085.2770717623748,null,null,1392.4404537281409,1085.2770717623748]
[{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},0,{"$f":"'Auction Parameters'!$B$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},0,{"$f":"'Auction Parameters'!$B$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},0,{"$f":"'Auction Parameters'!$B$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},0,{"$f":"'Auction Parameters'!$B$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W57-W109),W57-W109,0)","v":0},0,0,0,0,0,0,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},0,{"$f":"'Auction Parameters'!$B$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},0,{"$f":"'Auction Parameters'!$B$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},0,{"$f":"'Auction Parameters'!$B$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},0,{"$f":"'Auction Parameters'!$B$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},0,{"$f":"'Auction Parameters'!$B$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},0,{"$f":"'Auction Parameters'!$B$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},0,{"$f":"'Auction Parameters'!$B$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},0,{"$f":"'Auction Parameters'!$B$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[null,null,{"$f":"SUM(C72:C91)","v":6835.3510070921748},"Total",{"$f":"SUM(E72:E91)","v":743.66764064036556},{"$f":"SUM(F72:F91)","v":1091.7777540724007},569.61258392434797,511.59423168567537,511.59423168567537,859.70434511771055,221.50247049231271,743.66764064036556,221.50247049231271,395.55752720833033,569.61258392434797,395.55752720833033,115.27178415973519,386.59105210032891,-20.387849810561661,166.46568115402948,166.46568115402948,437.78494909462319,56.402995680879798,463.38189759177033,56.402995680879798,192.06262965117665,327.72226362147353,192.06262965117665]
[null,null,{"$f":"Input_3!E141","v":6962.2022686407036},"Net Financing",{"$f":"E92-E119","v":424.39225089036557},{"$f":"F92-F119","v":772.50236432240081},250.33719417434799,192.31884193567538,192.31884193567538,540.42895536771061,-97.772919257687278,424.39225089036557,-97.772919257687278,76.28213745833034,250.33719417434799,76.28213745833034,106.90756332640186,378.22683126699559,-28.752070643894996,158.10146032069616,158.10146032069616,429.42072826128987,48.038774847546463,455.01767675843701,48.038774847546463,183.69840881784333,319.35804278814021,183.69840881784333]
[null,null,null,"Maturity",{"$f":"-(E118+E119)","v":-319.27538974999999},{"$f":"-(F118+F119)","v":-319.27538974999999},-319.27538974999999,-551.34879870469013,-551.34879870469013,-551.34879870469013,-667.38550318203511,-667.38550318203511,-667.38550318203511,-667.38550318203511,-667.38550318203511,-667.38550318203511,-472.51103874271354,-472.51103874271354,-472.51103874271354,-421.3171417484192,-421.3171417484192,-421.3171417484192,-395.72019325127206,-395.72019325127206,-395.72019325127206,-395.72019325127206,-395.72019325127206,-395.72019325127206]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,1,{"$f":"E96+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"In-Year Rollover"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"SUM(E98:P98)","v":2088.6606805922111},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$614:F$637)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$614:G$637)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$614:H$637)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$614:I$637)","v":232.07340895469011},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$614:J$637)","v":232.07340895469011},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$614:K$637)","v":232.07340895469011},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$614:L$637)","v":232.07340895469011},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$614:M$637)","v":232.07340895469011},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$614:N$637)","v":232.07340895469011},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$614:O$637)","v":232.07340895469011},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$614:P$637)","v":232.07340895469011},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$614:Q$637)","v":232.07340895469011},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$614:R$637)","v":232.07340895469011},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$614:S$637)","v":232.07340895469011},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$614:T$637)","v":232.07340895469011},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$614:U$637)","v":180.8795119603958},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$614:V$637)","v":180.8795119603958},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$614:W$637)","v":180.8795119603958},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$614:X$637)","v":180.8795119603958},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$614:Y$637)","v":180.8795119603958},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$614:Z$637)","v":180.8795119603958},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$614:AA$637)","v":180.8795119603958},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$614:AB$637)","v":180.8795119603958},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$614:AC$637)","v":180.8795119603958}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},696.22022686407036,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$640:F$663)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$640:G$663)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$640:H$663)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$640:I$663)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$640:J$663)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$640:K$663)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$640:L$663)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$640:M$663)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$640:N$663)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$640:O$663)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$640:P$663)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$640:Q$663)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$640:R$663)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$640:S$663)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$640:T$663)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$640:U$663)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$640:V$663)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$640:W$663)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$640:X$663)","v":90.439755980197901},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$640:Y$663)","v":90.439755980197901},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$640:Z$663)","v":90.439755980197901},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$640:AA$663)","v":90.439755980197901},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$640:AB$663)","v":90.439755980197901},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$640:AC$663)","v":90.439755980197901}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},0,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$666:F$689)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$666:G$689)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$666:H$689)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$666:I$689)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$666:J$689)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$666:K$689)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$666:L$689)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$666:M$689)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$666:N$689)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$666:O$689)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$666:P$689)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$666:Q$689)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$666:R$689)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$666:S$689)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$666:T$689)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$666:U$689)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$666:V$689)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$666:W$689)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$666:X$689)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$666:Y$689)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$666:Z$689)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$666:AA$689)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$666:AB$689)","v":116.03670447734505},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$666:AC$689)","v":116.03670447734505}]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$N$10","v":24},0,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$692:F$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$692:G$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$692:H$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$692:I$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$692:J$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$692:K$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$692:L$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$692:M$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$692:N$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$692:O$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$692:P$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$692:Q$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$692:R$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$692:S$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$692:T$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$692:U$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$692:V$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$692:W$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$692:X$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$692:Y$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$692:Z$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$692:AA$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$692:AB$715)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$692:AC$715)","v":0}]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$N$11","v":36},0,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$718:F$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$718:G$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$718:H$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$718:I$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$718:J$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$718:K$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$718:L$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$718:M$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$718:N$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$718:O$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$718:P$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$718:Q$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$718:R$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$718:S$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$718:T$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$718:U$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$718:V$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$718:W$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$718:X$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$718:Y$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$718:Z$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$718:AA$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$718:AB$741)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$718:AC$741)","v":0}]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$N$12","v":60},0,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$744:F$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$744:G$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$744:H$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$744:I$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$744:J$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$744:K$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$744:L$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$744:M$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$744:N$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$744:O$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$744:P$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$744:Q$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$744:R$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$744:S$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$744:T$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$744:U$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$744:V$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$744:W$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$744:X$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$744:Y$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$744:Z$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$744:AA$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$744:AB$767)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$744:AC$767)","v":0}]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$N$13","v":84},0,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$770:F$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$770:G$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$770:H$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$770:I$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$770:J$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$770:K$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$770:L$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$770:M$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$770:N$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$770:O$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$770:P$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$770:Q$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$770:R$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$770:S$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$770:T$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$770:U$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$770:V$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$770:W$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$770:X$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$770:Y$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$770:Z$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$770:AA$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$770:AB$793)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$770:AC$793)","v":0}]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$N$14","v":120},0,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$796:F$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$796:G$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$796:H$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$796:I$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$796:J$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$796:K$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$796:L$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$796:M$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$796:N$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$796:O$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$796:P$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$796:Q$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$796:R$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$796:S$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$796:T$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$796:U$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$796:V$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$796:W$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$796:X$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$796:Y$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$796:Z$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$796:AA$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$796:AB$819)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$796:AC$819)","v":0}]
[{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},0,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$822:F$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$822:G$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$822:H$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$822:I$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$822:J$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$822:K$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$822:L$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$822:M$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$822:N$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$822:O$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$822:P$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$822:Q$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$822:R$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$822:S$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$822:T$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$822:U$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$822:V$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$822:W$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$822:X$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$822:Y$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$822:Z$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$822:AA$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$822:AB$845)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$822:AC$845)","v":0}]
[{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},0,{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$848:F$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$848:G$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$848:H$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$848:I$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$848:J$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$848:K$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$848:L$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$848:M$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$848:N$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$848:O$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$848:P$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$848:Q$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$848:R$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$848:S$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$848:T$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$848:U$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$848:V$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$848:W$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$848:X$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$848:Y$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$848:Z$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$848:AA$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$848:AB$871)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$848:AC$871)","v":0}]
[{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},0,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$874:F$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$874:G$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$874:H$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$874:I$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$874:J$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$874:K$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$874:L$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$874:M$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$874:N$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$874:O$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$874:P$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$874:Q$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$874:R$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$874:S$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$874:T$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$874:U$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$874:V$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$874:W$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$874:X$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$874:Y$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$874:Z$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$874:AA$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$874:AB$897)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$874:AC$897)","v":0}]
[{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},0,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$900:F$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$900:G$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$900:H$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$900:I$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$900:J$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$900:K$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$900:L$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$900:M$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$900:N$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$900:O$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$900:P$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$900:Q$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$900:R$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$900:S$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$900:T$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$900:U$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$900:V$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$900:W$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$900:X$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$900:Y$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$900:Z$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$900:AA$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$900:AB$923)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$900:AC$923)","v":0}]
[{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},0,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$926:F$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$926:G$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$926:H$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$926:I$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$926:J$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$926:K$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$926:L$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$926:M$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$926:N$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$926:O$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$926:P$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$926:Q$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$926:R$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$926:S$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$926:T$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$926:U$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$926:V$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$926:W$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$926:X$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$926:Y$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$926:Z$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$926:AA$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$926:AB$949)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$926:AC$949)","v":0}]
[{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},0,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$952:F$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$952:G$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$952:H$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$952:I$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$952:J$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$952:K$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$952:L$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$952:M$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$952:N$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$952:O$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$952:P$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$952:Q$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$952:R$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$952:S$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$952:T$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$952:U$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$952:V$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$952:W$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$952:X$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$952:Y$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$952:Z$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$952:AA$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$952:AB$975)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$952:AC$975)","v":0}]
[{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},0,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$978:F$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$978:G$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$978:H$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$978:I$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$978:J$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$978:K$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$978:L$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$978:M$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$978:N$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$978:O$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$978:P$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$978:Q$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$978:R$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$978:S$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$978:T$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$978:U$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$978:V$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$978:W$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$978:X$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$978:Y$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$978:Z$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$978:AA$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$978:AB$1001)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$978:AC$1001)","v":0}]
[{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},0,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$1004:F$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$1004:G$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$1004:H$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$1004:I$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$1004:J$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$1004:K$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$1004:L$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$1004:M$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$1004:N$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$1004:O$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$1004:P$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$1004:Q$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$1004:R$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$1004:S$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$1004:T$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$1004:U$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$1004:V$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$1004:W$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$1004:X$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$1004:Y$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$1004:Z$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$1004:AA$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$1004:AB$1027)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$1004:AC$1027)","v":0}]
[{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},0,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$1030:F$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$1030:G$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$1030:H$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$1030:I$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$1030:J$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$1030:K$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$1030:L$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$1030:M$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$1030:N$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$1030:O$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$1030:P$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$1030:Q$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$1030:R$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$1030:S$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$1030:T$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$1030:U$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$1030:V$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$1030:W$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$1030:X$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$1030:Y$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$1030:Z$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$1030:AA$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$1030:AB$1053)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$1030:AC$1053)","v":0}]
[{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},0,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$1056:F$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$1056:G$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$1056:H$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$1056:I$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$1056:J$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$1056:K$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$1056:L$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$1056:M$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$1056:N$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$1056:O$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$1056:P$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$1056:Q$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$1056:R$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$1056:S$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$1056:T$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$1056:U$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$1056:V$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$1056:W$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$1056:X$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$1056:Y$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$1056:Z$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$1056:AA$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$1056:AB$1079)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$1056:AC$1079)","v":0}]
[{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},0,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$1082:F$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$1082:G$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$1082:H$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$1082:I$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$1082:J$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$1082:K$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$1082:L$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$1082:M$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$1082:N$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$1082:O$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$1082:P$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$1082:Q$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$1082:R$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$1082:S$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$1082:T$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$1082:U$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$1082:V$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$1082:W$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$1082:X$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$1082:Y$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$1082:Z$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$1082:AA$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$1082:AB$1105)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$1082:AC$1105)","v":0}]
[{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},0,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!F$1108:F$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!G$1108:G$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!H$1108:H$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!I$1108:I$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!J$1108:J$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!K$1108:K$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!L$1108:L$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!M$1108:M$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!N$1108:N$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!O$1108:O$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!P$1108:P$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Q$1108:Q$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!R$1108:R$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!S$1108:S$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!T$1108:T$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!U$1108:U$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!V$1108:V$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!W$1108:W$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!X$1108:X$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Y$1108:Y$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!Z$1108:Z$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AA$1108:AA$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AB$1108:AB$1131)","v":0},{"$f":"SUM('M5.MTDS_IP_Uplift'!AC$1108:AC$1131)","v":0}]
[null,null,{"$f":"SUM(C98:C117)","v":2784.8809074562814},"Total",{"$f":"SUM(E98:E117)","v":0},{"$f":"SUM(F98:F117)","v":0},0,232.07340895469011,232.07340895469011,232.07340895469011,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,464.14681790938022,464.14681790938022,464.14681790938022,412.95292091508588,412.95292091508588,412.95292091508588,387.35597241793874,387.35597241793874,387.35597241793874,387.35597241793874,387.35597241793874,387.35597241793874]
[null,null,null,"Existing Debt",{"$f":"GFN!J$19","v":319.27538974999999},{"$f":"GFN!K$19","v":319.27538974999999},{"$f":"GFN!L$19","v":319.27538974999999},{"$f":"GFN!M$19","v":319.27538974999999},{"$f":"GFN!N$19","v":319.27538974999999},{"$f":"GFN!O$19","v":319.27538974999999},{"$f":"GFN!P$19","v":319.27538974999999},{"$f":"GFN!Q$19","v":319.27538974999999},{"$f":"GFN!R$19","v":319.27538974999999},{"$f":"GFN!S$19","v":319.27538974999999},{"$f":"GFN!T$19","v":319.27538974999999},{"$f":"GFN!U$19","v":319.27538974999999},{"$f":"GFN!V$19","v":8.3642208333333325},{"$f":"GFN!W$19","v":8.3642208333333325},{"$f":"GFN!X$19","v":8.3642208333333325},{"$f":"GFN!Y$19","v":8.3642208333333325},{"$f":"GFN!Z$19","v":8.3642208333333325},{"$f":"GFN!AA$19","v":8.3642208333333325},{"$f":"GFN!AB$19","v":8.3642208333333325},{"$f":"GFN!AC$19","v":8.3642208333333325},{"$f":"GFN!AD$19","v":8.3642208333333325},{"$f":"GFN!AE$19","v":8.3642208333333325},{"$f":"GFN!AF$19","v":8.3642208333333325},{"$f":"GFN!AG$19","v":8.3642208333333325}]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,1,{"$f":"E122+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Interest Payments [note that for T-bills, imputed interest payments do not factor indexation uplift of the principal amount]"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},null,{"$f":"SUM(E124:P124)","v":20.731123380568079},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(AND($A124=\"T-bills\",E20>0),E20-E46,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",F20>0),F20-F46,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",G20>0),G20-G46,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",H20>0),H20-H46,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",I20>0),I20-I46,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",J20>0),J20-J46,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",K20>0),K20-K46,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",L20>0),L20-L46,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",M20>0),M20-M46,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",N20>0),N20-N46,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",O20>0),O20-O46,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",P20>0),P20-P46,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",Q20>0),Q20-Q46,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",R20>0),R20-R46,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",S20>0),S20-S46,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",T20>0),T20-T46,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",U20>0),U20-U46,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",V20>0),V20-V46,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",W20>0),W20-W46,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",X20>0),X20-X46,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",Y20>0),Y20-Y46,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",Z20>0),Z20-Z46,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",AA20>0),AA20-AA46,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",AB20>0),AB20-AB46,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D124))","v":1.346497607645631}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},null,{"$f":"SUM(E125:P125)","v":27.302753994669501},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(AND($A125=\"T-bills\",E21>0),E21-E47,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",F21>0),F21-F47,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",G21>0),G21-G47,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",H21>0),H21-H47,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",I21>0),I21-I47,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",J21>0),J21-J47,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",K21>0),K21-K47,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",L21>0),L21-L47,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",M21>0),M21-M47,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",N21>0),N21-N47,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",O21>0),O21-O47,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",P21>0),P21-P47,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",Q21>0),Q21-Q47,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",R21>0),R21-R47,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",S21>0),S21-S47,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",T21>0),T21-T47,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",U21>0),U21-U47,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",V21>0),V21-V47,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",W21>0),W21-W47,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",X21>0),X21-X47,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",Y21>0),Y21-Y47,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",Z21>0),Z21-Z47,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",AA21>0),AA21-AA47,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",AB21>0),AB21-AB47,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D125))","v":1.7733285486313264}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},null,78.817384173291032,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(AND($A126=\"T-bills\",E22>0),E22-E48,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",F22>0),F22-F48,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",G22>0),G22-G48,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",H22>0),H22-H48,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",I22>0),I22-I48,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",J22>0),J22-J48,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",K22>0),K22-K48,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",L22>0),L22-L48,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",M22>0),M22-M48,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",N22>0),N22-N48,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",O22>0),O22-O48,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",P22>0),P22-P48,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",Q22>0),Q22-Q48,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",R22>0),R22-R48,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",S22>0),S22-S48,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",T22>0),T22-T48,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",U22>0),U22-U48,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",V22>0),V22-V48,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",W22>0),W22-W48,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",X22>0),X22-X48,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",Y22>0),Y22-Y48,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",Z22>0),Z22-Z48,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",AA22>0),AA22-AA48,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",AB22>0),AB22-AB48,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D126))","v":5.3199856458939934}]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},null,16.314760649514714,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(AND($A127=\"T-bills\",E23>0),E23-E49,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",F23>0),F23-F49,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",G23>0),G23-G49,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",H23>0),H23-H49,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",I23>0),I23-I49,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":2.0393450811893392},{"$f":"IF(AND($A127=\"T-bills\",J23>0),J23-J49,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",K23>0),K23-K49,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":2.0393450811893392},{"$f":"IF(AND($A127=\"T-bills\",L23>0),L23-L49,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":2.0393450811893392},{"$f":"IF(AND($A127=\"T-bills\",M23>0),M23-M49,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":2.0393450811893392},{"$f":"IF(AND($A127=\"T-bills\",N23>0),N23-N49,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":2.0393450811893392},{"$f":"IF(AND($A127=\"T-bills\",O23>0),O23-O49,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":4.0786901623786784},{"$f":"IF(AND($A127=\"T-bills\",P23>0),P23-P49,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":2.0393450811893392},{"$f":"IF(AND($A127=\"T-bills\",Q23>0),Q23-Q49,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":4.0786901623786784},{"$f":"IF(AND($A127=\"T-bills\",R23>0),R23-R49,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":4.1193030089457494},{"$f":"IF(AND($A127=\"T-bills\",S23>0),S23-S49,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":4.1193030089457494},{"$f":"IF(AND($A127=\"T-bills\",T23>0),T23-T49,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":4.1193030089457494},{"$f":"IF(AND($A127=\"T-bills\",U23>0),U23-U49,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":5.7246086775942615},{"$f":"IF(AND($A127=\"T-bills\",V23>0),V23-V49,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":4.1193030089457494},{"$f":"IF(AND($A127=\"T-bills\",W23>0),W23-W49,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":5.7246086775942615},{"$f":"IF(AND($A127=\"T-bills\",X23>0),X23-X49,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":5.7246086775942615},{"$f":"IF(AND($A127=\"T-bills\",Y23>0),Y23-Y49,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":5.7246086775942615},{"$f":"IF(AND($A127=\"T-bills\",Z23>0),Z23-Z49,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":5.7246086775942615},{"$f":"IF(AND($A127=\"T-bills\",AA23>0),AA23-AA49,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":7.3299143462427736},{"$f":"IF(AND($A127=\"T-bills\",AB23>0),AB23-AB49,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D127))","v":5.7246086775942615}]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},null,21.814900441740871,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(AND($A128=\"T-bills\",E24>0),E24-E50,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",F24>0),F24-F50,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",G24>0),G24-G50,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",H24>0),H24-H50,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":2.1814900441740872},{"$f":"IF(AND($A128=\"T-bills\",I24>0),I24-I50,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",J24>0),J24-J50,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":2.1814900441740872},{"$f":"IF(AND($A128=\"T-bills\",K24>0),K24-K50,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":2.1814900441740872},{"$f":"IF(AND($A128=\"T-bills\",L24>0),L24-L50,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":2.1814900441740872},{"$f":"IF(AND($A128=\"T-bills\",M24>0),M24-M50,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":2.1814900441740872},{"$f":"IF(AND($A128=\"T-bills\",N24>0),N24-N50,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":4.3629800883481744},{"$f":"IF(AND($A128=\"T-bills\",O24>0),O24-O50,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":2.1814900441740872},{"$f":"IF(AND($A128=\"T-bills\",P24>0),P24-P50,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":4.3629800883481744},{"$f":"IF(AND($A128=\"T-bills\",Q24>0),Q24-Q50,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":4.3629800883481744},{"$f":"IF(AND($A128=\"T-bills\",R24>0),R24-R50,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":4.380385594019776},{"$f":"IF(AND($A128=\"T-bills\",S24>0),S24-S50,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":4.380385594019776},{"$f":"IF(AND($A128=\"T-bills\",T24>0),T24-T50,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":6.0874359881460114},{"$f":"IF(AND($A128=\"T-bills\",U24>0),U24-U50,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":4.380385594019776},{"$f":"IF(AND($A128=\"T-bills\",V24>0),V24-V50,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":6.0874359881460114},{"$f":"IF(AND($A128=\"T-bills\",W24>0),W24-W50,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":6.0874359881460114},{"$f":"IF(AND($A128=\"T-bills\",X24>0),X24-X50,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":6.0874359881460114},{"$f":"IF(AND($A128=\"T-bills\",Y24>0),Y24-Y50,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":6.0874359881460114},{"$f":"IF(AND($A128=\"T-bills\",Z24>0),Z24-Z50,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":7.7944863822722468},{"$f":"IF(AND($A128=\"T-bills\",AA24>0),AA24-AA50,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":6.0874359881460114},{"$f":"IF(AND($A128=\"T-bills\",AB24>0),AB24-AB50,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D128))","v":7.7944863822722468}]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},null,21.669854561144192,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(AND($A129=\"T-bills\",E25>0),E25-E51,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",F25>0),F25-F51,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",G25>0),G25-G51,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",H25>0),H25-H51,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",I25>0),I25-I51,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",J25>0),J25-J51,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",K25>0),K25-K51,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",L25>0),L25-L51,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":7.2232848537147305},{"$f":"IF(AND($A129=\"T-bills\",M25>0),M25-M51,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",N25>0),N25-N51,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":7.2232848537147305},{"$f":"IF(AND($A129=\"T-bills\",O25>0),O25-O51,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",P25>0),P25-P51,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":7.2232848537147305},{"$f":"IF(AND($A129=\"T-bills\",Q25>0),Q25-Q51,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",R25>0),R25-R51,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":14.446569707429461},{"$f":"IF(AND($A129=\"T-bills\",S25>0),S25-S51,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",T25>0),T25-T51,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":7.2232848537147305},{"$f":"IF(AND($A129=\"T-bills\",U25>0),U25-U51,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",V25>0),V25-V51,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":7.2232848537147305},{"$f":"IF(AND($A129=\"T-bills\",W25>0),W25-W51,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",X25>0),X25-X51,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":20.279933968152225},{"$f":"IF(AND($A129=\"T-bills\",Y25>0),Y25-Y51,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",Z25>0),Z25-Z51,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":13.056649114437494},{"$f":"IF(AND($A129=\"T-bills\",AA25>0),AA25-AA51,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",AB25>0),AB25-AB51,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D129))","v":13.056649114437494}]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},null,15.142789934293528,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(AND($A130=\"T-bills\",E26>0),E26-E52,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",F26>0),F26-F52,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",G26>0),G26-G52,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",H26>0),H26-H52,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",I26>0),I26-I52,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",J26>0),J26-J52,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",K26>0),K26-K52,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},{"$f":"IF(AND($A130=\"T-bills\",L26>0),L26-L52,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",M26>0),M26-M52,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",N26>0),N26-N52,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",O26>0),O26-O52,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},{"$f":"IF(AND($A130=\"T-bills\",P26>0),P26-P52,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",Q26>0),Q26-Q52,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},{"$f":"IF(AND($A130=\"T-bills\",R26>0),R26-R52,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",S26>0),S26-S52,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",T26>0),T26-T52,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},{"$f":"IF(AND($A130=\"T-bills\",U26>0),U26-U52,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},{"$f":"IF(AND($A130=\"T-bills\",V26>0),V26-V52,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},{"$f":"IF(AND($A130=\"T-bills\",W26>0),W26-W52,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":13.608248678824975},{"$f":"IF(AND($A130=\"T-bills\",X26>0),X26-X52,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",Y26>0),Y26-Y52,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",Z26>0),Z26-Z52,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},{"$f":"IF(AND($A130=\"T-bills\",AA26>0),AA26-AA52,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":13.608248678824975},{"$f":"IF(AND($A130=\"T-bills\",AB26>0),AB26-AB52,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D130))","v":7.5713949671467642}]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},null,50.580399481674718,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(AND($A131=\"T-bills\",E27>0),E27-E53,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",F27>0),F27-F53,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",G27>0),G27-G53,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",H27>0),H27-H53,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",I27>0),I27-I53,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",J27>0),J27-J53,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",K27>0),K27-K53,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",L27>0),L27-L53,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":25.290199740837359},{"$f":"IF(AND($A131=\"T-bills\",M27>0),M27-M53,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",N27>0),N27-N53,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",O27>0),O27-O53,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",P27>0),P27-P53,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":25.290199740837359},{"$f":"IF(AND($A131=\"T-bills\",Q27>0),Q27-Q53,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",R27>0),R27-R53,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":50.580399481674718},{"$f":"IF(AND($A131=\"T-bills\",S27>0),S27-S53,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",T27>0),T27-T53,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",U27>0),U27-U53,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":25.290199740837359},{"$f":"IF(AND($A131=\"T-bills\",V27>0),V27-V53,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":25.290199740837359},{"$f":"IF(AND($A131=\"T-bills\",W27>0),W27-W53,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",X27>0),X27-X53,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":70.251046407367767},{"$f":"IF(AND($A131=\"T-bills\",Y27>0),Y27-Y53,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",Z27>0),Z27-Z53,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",AA27>0),AA27-AA53,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":25.290199740837359},{"$f":"IF(AND($A131=\"T-bills\",AB27>0),AB27-AB53,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D131))","v":44.960846666530401}]
[{"$f":"'Auction Parameters'!$I$15","v":0},null,0,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(AND($A132=\"T-bills\",E28>0),E28-E54,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",F28>0),F28-F54,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",G28>0),G28-G54,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",H28>0),H28-H54,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",I28>0),I28-I54,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",J28>0),J28-J54,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",K28>0),K28-K54,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",L28>0),L28-L54,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",M28>0),M28-M54,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",N28>0),N28-N54,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",O28>0),O28-O54,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",P28>0),P28-P54,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",Q28>0),Q28-Q54,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",R28>0),R28-R54,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",S28>0),S28-S54,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",T28>0),T28-T54,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",U28>0),U28-U54,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",V28>0),V28-V54,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",W28>0),W28-W54,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",X28>0),X28-X54,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",Y28>0),Y28-Y54,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",Z28>0),Z28-Z54,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",AA28>0),AA28-AA54,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",AB28>0),AB28-AB54,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D132))","v":0}]
[{"$f":"'Auction Parameters'!$I$16","v":0},null,{"$f":"SUM(E133:P133)","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(AND($A133=\"T-bills\",E29>0),E29-E55,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",F29>0),F29-F55,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",G29>0),G29-G55,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",H29>0),H29-H55,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",I29>0),I29-I55,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",J29>0),J29-J55,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",K29>0),K29-K55,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",L29>0),L29-L55,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",M29>0),M29-M55,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",N29>0),N29-N55,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",O29>0),O29-O55,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",P29>0),P29-P55,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",Q29>0),Q29-Q55,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",R29>0),R29-R55,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",S29>0),S29-S55,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",T29>0),T29-T55,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",U29>0),U29-U55,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",V29>0),V29-V55,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",W29>0),W29-W55,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",X29>0),X29-X55,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",Y29>0),Y29-Y55,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",Z29>0),Z29-Z55,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",AA29>0),AA29-AA55,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",AB29>0),AB29-AB55,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D133))","v":0}]
[{"$f":"'Auction Parameters'!$I$17","v":0},null,0,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(AND($A134=\"T-bills\",E30>0),E30-E56,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",F30>0),F30-F56,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",G30>0),G30-G56,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",H30>0),H30-H56,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",I30>0),I30-I56,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",J30>0),J30-J56,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",K30>0),K30-K56,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",L30>0),L30-L56,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",M30>0),M30-M56,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",N30>0),N30-N56,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",O30>0),O30-O56,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",P30>0),P30-P56,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",Q30>0),Q30-Q56,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",R30>0),R30-R56,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",S30>0),S30-S56,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",T30>0),T30-T56,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",U30>0),U30-U56,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",V30>0),V30-V56,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",W30>0),W30-W56,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",X30>0),X30-X56,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",Y30>0),Y30-Y56,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",Z30>0),Z30-Z56,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",AA30>0),AA30-AA56,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",AB30>0),AB30-AB56,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D134))","v":0}]
[{"$f":"'Auction Parameters'!$I$18","v":0},null,0,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(AND($A135=\"T-bills\",E31>0),E31-E57,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",F31>0),F31-F57,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",G31>0),G31-G57,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",H31>0),H31-H57,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",I31>0),I31-I57,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",J31>0),J31-J57,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",K31>0),K31-K57,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",L31>0),L31-L57,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",M31>0),M31-M57,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",N31>0),N31-N57,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",O31>0),O31-O57,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",P31>0),P31-P57,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",Q31>0),Q31-Q57,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",R31>0),R31-R57,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",S31>0),S31-S57,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",T31>0),T31-T57,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",U31>0),U31-U57,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",V31>0),V31-V57,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",W31>0),W31-W57,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",X31>0),X31-X57,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",Y31>0),Y31-Y57,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",Z31>0),Z31-Z57,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",AA31>0),AA31-AA57,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",AB31>0),AB31-AB57,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D135))","v":0}]
[{"$f":"'Auction Parameters'!$I$19","v":0},null,0,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(AND($A136=\"T-bills\",E32>0),E32-E58,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",F32>0),F32-F58,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",G32>0),G32-G58,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",H32>0),H32-H58,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",I32>0),I32-I58,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",J32>0),J32-J58,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",K32>0),K32-K58,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",L32>0),L32-L58,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",M32>0),M32-M58,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",N32>0),N32-N58,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",O32>0),O32-O58,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",P32>0),P32-P58,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",Q32>0),Q32-Q58,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",R32>0),R32-R58,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",S32>0),S32-S58,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",T32>0),T32-T58,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",U32>0),U32-U58,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",V32>0),V32-V58,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",W32>0),W32-W58,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",X32>0),X32-X58,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",Y32>0),Y32-Y58,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",Z32>0),Z32-Z58,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",AA32>0),AA32-AA58,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",AB32>0),AB32-AB58,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D136))","v":0}]
[{"$f":"'Auction Parameters'!$I$20","v":0},null,0,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(AND($A137=\"T-bills\",E33>0),E33-E59,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",F33>0),F33-F59,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",G33>0),G33-G59,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",H33>0),H33-H59,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",I33>0),I33-I59,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",J33>0),J33-J59,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",K33>0),K33-K59,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",L33>0),L33-L59,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",M33>0),M33-M59,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",N33>0),N33-N59,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",O33>0),O33-O59,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",P33>0),P33-P59,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",Q33>0),Q33-Q59,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",R33>0),R33-R59,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",S33>0),S33-S59,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",T33>0),T33-T59,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",U33>0),U33-U59,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",V33>0),V33-V59,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",W33>0),W33-W59,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",X33>0),X33-X59,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",Y33>0),Y33-Y59,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",Z33>0),Z33-Z59,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",AA33>0),AA33-AA59,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",AB33>0),AB33-AB59,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D137))","v":0}]
[{"$f":"'Auction Parameters'!$I$21","v":0},null,0,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(AND($A138=\"T-bills\",E34>0),E34-E60,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",F34>0),F34-F60,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",G34>0),G34-G60,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",H34>0),H34-H60,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",I34>0),I34-I60,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",J34>0),J34-J60,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",K34>0),K34-K60,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",L34>0),L34-L60,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",M34>0),M34-M60,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",N34>0),N34-N60,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",O34>0),O34-O60,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",P34>0),P34-P60,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",Q34>0),Q34-Q60,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",R34>0),R34-R60,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",S34>0),S34-S60,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",T34>0),T34-T60,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",U34>0),U34-U60,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",V34>0),V34-V60,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",W34>0),W34-W60,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",X34>0),X34-X60,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",Y34>0),Y34-Y60,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",Z34>0),Z34-Z60,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",AA34>0),AA34-AA60,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",AB34>0),AB34-AB60,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D138))","v":0}]
[{"$f":"'Auction Parameters'!$I$22","v":0},null,0,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(AND($A139=\"T-bills\",E35>0),E35-E61,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",F35>0),F35-F61,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",G35>0),G35-G61,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",H35>0),H35-H61,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",I35>0),I35-I61,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",J35>0),J35-J61,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",K35>0),K35-K61,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",L35>0),L35-L61,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",M35>0),M35-M61,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",N35>0),N35-N61,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",O35>0),O35-O61,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",P35>0),P35-P61,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",Q35>0),Q35-Q61,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",R35>0),R35-R61,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",S35>0),S35-S61,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",T35>0),T35-T61,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",U35>0),U35-U61,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",V35>0),V35-V61,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",W35>0),W35-W61,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",X35>0),X35-X61,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",Y35>0),Y35-Y61,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",Z35>0),Z35-Z61,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",AA35>0),AA35-AA61,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",AB35>0),AB35-AB61,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D139))","v":0}]
[{"$f":"'Auction Parameters'!$I$23","v":0},null,0,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(AND($A140=\"T-bills\",E36>0),E36-E62,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",F36>0),F36-F62,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",G36>0),G36-G62,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",H36>0),H36-H62,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",I36>0),I36-I62,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",J36>0),J36-J62,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",K36>0),K36-K62,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",L36>0),L36-L62,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",M36>0),M36-M62,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",N36>0),N36-N62,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",O36>0),O36-O62,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",P36>0),P36-P62,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",Q36>0),Q36-Q62,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",R36>0),R36-R62,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",S36>0),S36-S62,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",T36>0),T36-T62,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",U36>0),U36-U62,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",V36>0),V36-V62,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",W36>0),W36-W62,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",X36>0),X36-X62,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",Y36>0),Y36-Y62,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",Z36>0),Z36-Z62,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",AA36>0),AA36-AA62,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",AB36>0),AB36-AB62,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D140))","v":0}]
[{"$f":"'Auction Parameters'!$I$24","v":0},null,0,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(AND($A141=\"T-bills\",E37>0),E37-E63,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",F37>0),F37-F63,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",G37>0),G37-G63,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",H37>0),H37-H63,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",I37>0),I37-I63,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",J37>0),J37-J63,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",K37>0),K37-K63,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",L37>0),L37-L63,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",M37>0),M37-M63,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",N37>0),N37-N63,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",O37>0),O37-O63,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",P37>0),P37-P63,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",Q37>0),Q37-Q63,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",R37>0),R37-R63,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",S37>0),S37-S63,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",T37>0),T37-T63,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",U37>0),U37-U63,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",V37>0),V37-V63,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",W37>0),W37-W63,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",X37>0),X37-X63,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",Y37>0),Y37-Y63,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",Z37>0),Z37-Z63,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",AA37>0),AA37-AA63,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",AB37>0),AB37-AB63,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D141))","v":0}]
[{"$f":"'Auction Parameters'!$I$25","v":0},null,0,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(AND($A142=\"T-bills\",E38>0),E38-E64,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",F38>0),F38-F64,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",G38>0),G38-G64,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",H38>0),H38-H64,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",I38>0),I38-I64,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",J38>0),J38-J64,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",K38>0),K38-K64,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",L38>0),L38-L64,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",M38>0),M38-M64,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",N38>0),N38-N64,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",O38>0),O38-O64,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",P38>0),P38-P64,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",Q38>0),Q38-Q64,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",R38>0),R38-R64,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",S38>0),S38-S64,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",T38>0),T38-T64,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",U38>0),U38-U64,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",V38>0),V38-V64,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",W38>0),W38-W64,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",X38>0),X38-X64,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",Y38>0),Y38-Y64,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",Z38>0),Z38-Z64,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",AA38>0),AA38-AA64,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",AB38>0),AB38-AB64,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D142))","v":0}]
[{"$f":"'Auction Parameters'!$I$26","v":0},null,0,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(AND($A143=\"T-bills\",E39>0),E39-E65,SUMIFS('M4.MTDS_IP'!F$1668:F$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",F39>0),F39-F65,SUMIFS('M4.MTDS_IP'!G$1668:G$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",G39>0),G39-G65,SUMIFS('M4.MTDS_IP'!H$1668:H$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",H39>0),H39-H65,SUMIFS('M4.MTDS_IP'!I$1668:I$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",I39>0),I39-I65,SUMIFS('M4.MTDS_IP'!J$1668:J$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",J39>0),J39-J65,SUMIFS('M4.MTDS_IP'!K$1668:K$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",K39>0),K39-K65,SUMIFS('M4.MTDS_IP'!L$1668:L$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",L39>0),L39-L65,SUMIFS('M4.MTDS_IP'!M$1668:M$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",M39>0),M39-M65,SUMIFS('M4.MTDS_IP'!N$1668:N$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",N39>0),N39-N65,SUMIFS('M4.MTDS_IP'!O$1668:O$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",O39>0),O39-O65,SUMIFS('M4.MTDS_IP'!P$1668:P$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",P39>0),P39-P65,SUMIFS('M4.MTDS_IP'!Q$1668:Q$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",Q39>0),Q39-Q65,SUMIFS('M4.MTDS_IP'!R$1668:R$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",R39>0),R39-R65,SUMIFS('M4.MTDS_IP'!S$1668:S$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",S39>0),S39-S65,SUMIFS('M4.MTDS_IP'!T$1668:T$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",T39>0),T39-T65,SUMIFS('M4.MTDS_IP'!U$1668:U$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",U39>0),U39-U65,SUMIFS('M4.MTDS_IP'!V$1668:V$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",V39>0),V39-V65,SUMIFS('M4.MTDS_IP'!W$1668:W$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",W39>0),W39-W65,SUMIFS('M4.MTDS_IP'!X$1668:X$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",X39>0),X39-X65,SUMIFS('M4.MTDS_IP'!Y$1668:Y$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",Y39>0),Y39-Y65,SUMIFS('M4.MTDS_IP'!Z$1668:Z$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",Z39>0),Z39-Z65,SUMIFS('M4.MTDS_IP'!AA$1668:AA$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",AA39>0),AA39-AA65,SUMIFS('M4.MTDS_IP'!AB$1668:AB$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",AB39>0),AB39-AB65,SUMIFS('M4.MTDS_IP'!AC$1668:AC$2185,'M4.MTDS_IP'!$E$1668:$E$2185,$D143))","v":0}]
[null,null,{"$f":"SUM(C124:C143)","v":252.37396661689661},"Total",{"$f":"SUM(E124:E143)","v":10.570938462377384},{"$f":"SUM(F124:F143)","v":10.570938462377384},10.570938462377384,12.752428506551471,12.610283543566723,12.752428506551471,22.363168554887572,47.305258182292903,14.79177358774081,24.196548485629627,24.402513636076911,49.486748226466986,24.452877020044568,81.966469594240664,16.939500405136478,33.441230620124209,51.406400781769115,58.731430360961568,33.860105146736203,110.78283684343121,20.251856467911225,42.586950943621723,60.755610556222074,87.547797610152116]
[]
["Post Uplift",null,{"$f":"C144-SUMIF($A$124:$A$143,\"T-bills\",C$124:C$143)","v":125.522705068368},null,{"$f":"E144-SUMIF($A$124:$A$143,\"T-bills\",E$124:E$143)","v":0},{"$f":"F144-SUMIF($A$124:$A$143,\"T-bills\",F$124:F$143)","v":0},0,2.1814900441740868,2.0393450811893388,2.1814900441740868,11.792230092510188,36.734319719915518,4.2208351253634255,13.625610023252243,13.831575173699527,{"$f":"P144-SUMIF($A$124:$A$143,\"T-bills\",P$124:P$143)","v":38.915809764089602},{"$f":"Q144-SUMIF($A$124:$A$143,\"T-bills\",Q$124:Q$143)","v":16.013065217873617},{"$f":"R144-SUMIF($A$124:$A$143,\"T-bills\",R$124:R$143)","v":73.526657792069713},8.4996886029655272,25.001418817953258,42.966588979598164,50.291618558790617,25.420293344565252,102.34302504126026,11.812044665740274,34.147139141450772,52.315798754051123,79.107985807981166,{"$f":"SUM(Q146:AB146)","v":521.44532472429978}]
["Before Uplift",null,{"$f":"'M4.MTDS_IP'!C2","v":125.52270506836804},null,{"$f":"'M4.MTDS_IP'!F2187","v":0},{"$f":"'M4.MTDS_IP'!G2187","v":0},{"$f":"'M4.MTDS_IP'!H2187","v":0},{"$f":"'M4.MTDS_IP'!I2187","v":2.1814900441740872},{"$f":"'M4.MTDS_IP'!J2187","v":2.0393450811893392},{"$f":"'M4.MTDS_IP'!K2187","v":2.1814900441740872},{"$f":"'M4.MTDS_IP'!L2187","v":11.792230092510191},{"$f":"'M4.MTDS_IP'!M2187","v":36.734319719915518},{"$f":"'M4.MTDS_IP'!N2187","v":4.2208351253634264},{"$f":"'M4.MTDS_IP'!O2187","v":13.625610023252245},{"$f":"'M4.MTDS_IP'!P2187","v":13.83157517369953},{"$f":"'M4.MTDS_IP'!Q2187","v":38.915809764089602},{"$f":"'M4.MTDS_IP'!R2187","v":16.013065217873617},{"$f":"'M4.MTDS_IP'!S2187","v":73.526657792069699},{"$f":"'M4.MTDS_IP'!T2187","v":8.4996886029655254},{"$f":"'M4.MTDS_IP'!U2187","v":25.001418817953258},{"$f":"'M4.MTDS_IP'!V2187","v":42.966588979598157},{"$f":"'M4.MTDS_IP'!W2187","v":50.291618558790617},{"$f":"'M4.MTDS_IP'!X2187","v":25.420293344565248},{"$f":"'M4.MTDS_IP'!Y2187","v":102.34302504126026},{"$f":"'M4.MTDS_IP'!Z2187","v":11.812044665740274},{"$f":"'M4.MTDS_IP'!AA2187","v":34.147139141450765},{"$f":"'M4.MTDS_IP'!AB2187","v":52.315798754051116},{"$f":"'M4.MTDS_IP'!AC2187","v":79.107985807981166}]

{"sheet":"M2.Baseline","index":25,"n_rows":147,"n_cols":32,"rows_kept":147,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,null,null,"Baseline Chart Data",{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,"Borrowing Requirement",{"$f":"-GFN!J$29","v":-580.18352238672526},{"$f":"-GFN!K$29","v":-580.18352238672526},{"$f":"-GFN!L$29","v":-580.18352238672526},{"$f":"-GFN!M$29","v":-580.18352238672526},{"$f":"-GFN!N$29","v":-580.18352238672526},{"$f":"-GFN!O$29","v":-580.18352238672526},{"$f":"-GFN!P$29","v":-580.18352238672526},{"$f":"-GFN!Q$29","v":-580.18352238672526},{"$f":"-GFN!R$29","v":-580.18352238672526},{"$f":"-GFN!S$29","v":-580.18352238672526},{"$f":"-GFN!T$29","v":-580.18352238672526},{"$f":"-GFN!U$29","v":-580.18352238672526},{"$f":"-GFN!V$29","v":-174.51327784014819},{"$f":"-GFN!W$29","v":-174.51327784014819},{"$f":"-GFN!X$29","v":-174.51327784014819},{"$f":"-GFN!Y$29","v":-174.51327784014819},{"$f":"-GFN!Z$29","v":-174.51327784014819},{"$f":"-GFN!AA$29","v":-174.51327784014819},{"$f":"-GFN!AB$29","v":-174.51327784014819},{"$f":"-GFN!AC$29","v":-174.51327784014819},{"$f":"-GFN!AD$29","v":-174.51327784014819},{"$f":"-GFN!AE$29","v":-174.51327784014819},{"$f":"-GFN!AF$29","v":-174.51327784014819},{"$f":"-GFN!AG$29","v":-174.51327784014819}]
[null,null,null,"Face Value of Issuance",{"$f":"E$40","v":754.23857910274285},{"$f":"F$40","v":1102.3486925347779},580.18352238672526,754.23857910274285,754.23857910274285,1102.3486925347779,580.18352238672526,1102.3486925347779,580.18352238672526,754.23857910274285,928.29363581876044,754.23857910274285,587.8584138712863,859.17768181188001,452.19877990098951,587.8584138712863,587.8584138712863,859.17768181188001,452.19877990098951,859.17768181188001,452.19877990098951,587.8584138712863,723.51804784158321,587.8584138712863]
[null,null,null,"Cash Proceeds from Issuance",{"$f":"E$66","v":743.66764064036556},{"$f":"F$66","v":1091.7777540724007},569.61258392434797,743.66764064036556,743.66764064036556,1091.7777540724007,569.61258392434797,1091.7777540724007,569.61258392434797,743.66764064036556,917.72269735638315,743.66764064036556,579.41860206911542,850.73787000970913,443.75896809881851,579.41860206911542,579.41860206911542,850.73787000970913,443.75896809881851,850.73787000970913,443.75896809881851,579.41860206911542,715.07823603941222,579.41860206911542]
[null,null,null,"In-Year Rollover",{"$f":"-E$118","v":0},{"$f":"-F$118","v":0},0,-232.07340895469011,-232.07340895469011,-232.07340895469011,-348.11011343203518,-348.11011343203518,-348.11011343203518,-348.11011343203518,-348.11011343203518,-348.11011343203518,-464.14681790938022,-464.14681790938022,-464.14681790938022,-412.95292091508588,-412.95292091508588,-412.95292091508588,-387.35597241793874,-387.35597241793874,-387.35597241793874,-387.35597241793874,-387.35597241793874,-387.35597241793874]
[null,null,null,"Bond coupon payments from in-year borrowing",null,{"$f":"-('M7.Baseline_IP_Uplift'!G$2187+'M7.Baseline_IP_Uplift'!G$3241)","v":0},{"$f":"-('M7.Baseline_IP_Uplift'!H$2187+'M7.Baseline_IP_Uplift'!H$3241)","v":0},{"$f":"-('M7.Baseline_IP_Uplift'!I$2187+'M7.Baseline_IP_Uplift'!I$3241)","v":-2.1814900441740872},{"$f":"-('M7.Baseline_IP_Uplift'!J$2187+'M7.Baseline_IP_Uplift'!J$3241)","v":-2.0393450811893392},{"$f":"-('M7.Baseline_IP_Uplift'!K$2187+'M7.Baseline_IP_Uplift'!K$3241)","v":-2.1814900441740872},{"$f":"-('M7.Baseline_IP_Uplift'!L$2187+'M7.Baseline_IP_Uplift'!L$3241)","v":-11.792230092510191},{"$f":"-('M7.Baseline_IP_Uplift'!M$2187+'M7.Baseline_IP_Uplift'!M$3241)","v":-36.734319719915518},{"$f":"-('M7.Baseline_IP_Uplift'!N$2187+'M7.Baseline_IP_Uplift'!N$3241)","v":-4.2208351253634264},{"$f":"-('M7.Baseline_IP_Uplift'!O$2187+'M7.Baseline_IP_Uplift'!O$3241)","v":-13.625610023252245},{"$f":"-('M7.Baseline_IP_Uplift'!P$2187+'M7.Baseline_IP_Uplift'!P$3241)","v":-13.83157517369953},{"$f":"-('M7.Baseline_IP_Uplift'!Q$2187+'M7.Baseline_IP_Uplift'!Q$3241)","v":-38.915809764089602},{"$f":"-('M7.Baseline_IP_Uplift'!R$2187+'M7.Baseline_IP_Uplift'!R$3241)","v":-16.013065217873617},{"$f":"-('M7.Baseline_IP_Uplift'!S$2187+'M7.Baseline_IP_Uplift'!S$3241)","v":-73.526657792069699},{"$f":"-('M7.Baseline_IP_Uplift'!T$2187+'M7.Baseline_IP_Uplift'!T$3241)","v":-8.4996886029655254},{"$f":"-('M7.Baseline_IP_Uplift'!U$2187+'M7.Baseline_IP_Uplift'!U$3241)","v":-25.001418817953258},{"$f":"-('M7.Baseline_IP_Uplift'!V$2187+'M7.Baseline_IP_Uplift'!V$3241)","v":-42.966588979598157},{"$f":"-('M7.Baseline_IP_Uplift'!W$2187+'M7.Baseline_IP_Uplift'!W$3241)","v":-50.291618558790617},{"$f":"-('M7.Baseline_IP_Uplift'!X$2187+'M7.Baseline_IP_Uplift'!X$3241)","v":-25.420293344565248},{"$f":"-('M7.Baseline_IP_Uplift'!Y$2187+'M7.Baseline_IP_Uplift'!Y$3241)","v":-102.34302504126026},{"$f":"-('M7.Baseline_IP_Uplift'!Z$2187+'M7.Baseline_IP_Uplift'!Z$3241)","v":-11.812044665740274},{"$f":"-('M7.Baseline_IP_Uplift'!AA$2187+'M7.Baseline_IP_Uplift'!AA$3241)","v":-34.147139141450765},{"$f":"-('M7.Baseline_IP_Uplift'!AB$2187+'M7.Baseline_IP_Uplift'!AB$3241)","v":-52.315798754051116},{"$f":"-('M7.Baseline_IP_Uplift'!AC$2187+'M7.Baseline_IP_Uplift'!AC$3241)","v":-79.107985807981166}]
[null,null,null,"Net Proceeds from Issuance (net off in-year debt service)",{"$f":"E8+E9+E10","v":743.66764064036556},{"$f":"F8+F9+F10","v":1091.7777540724007},569.61258392434797,509.41274164150138,{"$f":"I8+I9+I10","v":509.55488660448611},{"$f":"J8+J9+J10","v":857.52285507353656},209.71024039980261,706.93332092045,217.28163536694936,381.93191718507813,555.78100875064843,356.64171744424078,99.258718941861588,313.06439430825924,-28.887538413527231,141.46426233607627,123.49909217443138,387.49333053583263,30.982702336314521,361.03887255051012,44.590951015139495,157.91549050972591,275.40646486742236,112.95464384319551]
[null,null,null,"Excess/Shortfall Post Securities Issuance",{"$f":"E11+E6","v":163.4841182536403},{"$f":"F11+F6","v":511.59423168567548},-10.570938462377285,-70.770780745223874,-70.628635782239144,277.3393326868113,-370.47328198692264,126.74979853372474,-362.90188701977593,-198.25160520164712,-24.402513636076833,-223.54180494248448,-75.254558898286604,138.55111646811105,-203.40081625367543,-33.049015504071917,-51.014185665716809,212.98005269568444,-143.53057550383366,186.52559471036193,-129.9223268250087,-16.597787330422278,100.89318702727417,-61.558633996952679]
[null,null,null,"Cumulative Excess/Shortfall Financing",{"$f":"E12","v":163.4841182536403},{"$f":"E13+F12","v":675.07834993931579},664.5074114769385,593.73663073171463,523.10799494947548,800.44732763628679,429.97404564936414,556.72384418308889,193.82195716331296,-4.4296480383341645,-28.832161674410997,-252.37396661689547,-327.6285255151821,-189.07740904707106,-392.47822530074649,-425.5272408048184,-476.54142647053521,-263.56137377485078,-407.09194927868441,-220.56635456832248,-350.48868139333115,-367.08646872375346,-266.19328169647929,-327.75191569343195]
[null,null,null,"Closing Cash Balance",{"$f":"GFN!$J$31+E12","v":263.4841182536403},{"$f":"E14+F12","v":775.07834993931579},764.5074114769385,693.73663073171463,623.10799494947548,900.44732763628679,529.97404564936414,656.72384418308889,293.82195716331296,95.570351961665835,71.167838325589003,-152.37396661689547,-227.62852551518208,-89.077409047071029,-292.47822530074643,-325.52724080481835,-376.54142647053516,-163.56137377485072,-307.09194927868441,-120.56635456832248,-250.48868139333118,-267.08646872375346,-166.19328169647929,-227.75191569343195]
[null,null,null,"Minimum Cash Balance",{"$f":"GFN!$J$32","v":50},{"$f":"E15","v":50},{"$f":"F15","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,"Extreme"]
[null,null,null,null,1,{"$f":"E18+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Face Value/Offer Of  Issuance"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"SUM(E20:P20)","v":2784.880907456281},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(ISNUMBER('Auction Design'!J5),'Auction Design'!J5,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Auction Design'!K5),'Auction Design'!K5,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Auction Design'!L5),'Auction Design'!L5,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Auction Design'!M5),'Auction Design'!M5,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Auction Design'!N5),'Auction Design'!N5,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Auction Design'!O5),'Auction Design'!O5,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Auction Design'!P5),'Auction Design'!P5,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Auction Design'!Q5),'Auction Design'!Q5,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Auction Design'!R5),'Auction Design'!R5,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Auction Design'!S5),'Auction Design'!S5,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Auction Design'!T5),'Auction Design'!T5,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Auction Design'!U5),'Auction Design'!U5,0)","v":232.07340895469011},{"$f":"IF(ISNUMBER('Auction Design'!V5),'Auction Design'!V5,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Auction Design'!W5),'Auction Design'!W5,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Auction Design'!X5),'Auction Design'!X5,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Auction Design'!Y5),'Auction Design'!Y5,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Auction Design'!Z5),'Auction Design'!Z5,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Auction Design'!AA5),'Auction Design'!AA5,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Auction Design'!AB5),'Auction Design'!AB5,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Auction Design'!AC5),'Auction Design'!AC5,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Auction Design'!AD5),'Auction Design'!AD5,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Auction Design'!AE5),'Auction Design'!AE5,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Auction Design'!AF5),'Auction Design'!AF5,0)","v":180.8795119603958},{"$f":"IF(ISNUMBER('Auction Design'!AG5),'Auction Design'!AG5,0)","v":180.8795119603958},{"$f":"IF(SUM(Q20:AB20)<=0,0,SUM(Q20:AB20))","v":2170.5541435247496},null,{"$f":"Instruments!G7","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},1392.4404537281405,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(ISNUMBER('Auction Design'!J6),'Auction Design'!J6,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!K6),'Auction Design'!K6,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!L6),'Auction Design'!L6,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!M6),'Auction Design'!M6,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!N6),'Auction Design'!N6,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!O6),'Auction Design'!O6,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!P6),'Auction Design'!P6,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!Q6),'Auction Design'!Q6,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!R6),'Auction Design'!R6,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!S6),'Auction Design'!S6,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!T6),'Auction Design'!T6,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!U6),'Auction Design'!U6,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!V6),'Auction Design'!V6,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!W6),'Auction Design'!W6,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!X6),'Auction Design'!X6,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!Y6),'Auction Design'!Y6,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!Z6),'Auction Design'!Z6,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AA6),'Auction Design'!AA6,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AB6),'Auction Design'!AB6,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AC6),'Auction Design'!AC6,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AD6),'Auction Design'!AD6,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AE6),'Auction Design'!AE6,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AF6),'Auction Design'!AF6,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AG6),'Auction Design'!AG6,0)","v":90.439755980197901},{"$f":"IF(SUM(Q21:AB21)<=0,0,SUM(Q21:AB21))","v":1085.2770717623748},null,{"$f":"Instruments!G8","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},1392.4404537281405,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(ISNUMBER('Auction Design'!J7),'Auction Design'!J7,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!K7),'Auction Design'!K7,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!L7),'Auction Design'!L7,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!M7),'Auction Design'!M7,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!N7),'Auction Design'!N7,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!O7),'Auction Design'!O7,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!P7),'Auction Design'!P7,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!Q7),'Auction Design'!Q7,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!R7),'Auction Design'!R7,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!S7),'Auction Design'!S7,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!T7),'Auction Design'!T7,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!U7),'Auction Design'!U7,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!V7),'Auction Design'!V7,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!W7),'Auction Design'!W7,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!X7),'Auction Design'!X7,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!Y7),'Auction Design'!Y7,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!Z7),'Auction Design'!Z7,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AA7),'Auction Design'!AA7,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AB7),'Auction Design'!AB7,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AC7),'Auction Design'!AC7,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AD7),'Auction Design'!AD7,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AE7),'Auction Design'!AE7,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AF7),'Auction Design'!AF7,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AG7),'Auction Design'!AG7,0)","v":90.439755980197901},{"$f":"IF(SUM(Q22:AB22)<=0,0,SUM(Q22:AB22))","v":1085.2770717623748},null,{"$f":"Instruments!G9","v":1392.4404537281407}]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$N$10","v":24},696.22022686407036,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(ISNUMBER('Auction Design'!J8),'Auction Design'!J8,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K8),'Auction Design'!K8,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!L8),'Auction Design'!L8,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M8),'Auction Design'!M8,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!N8),'Auction Design'!N8,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O8),'Auction Design'!O8,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!P8),'Auction Design'!P8,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q8),'Auction Design'!Q8,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!R8),'Auction Design'!R8,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S8),'Auction Design'!S8,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!T8),'Auction Design'!T8,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U8),'Auction Design'!U8,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!V8),'Auction Design'!V8,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W8),'Auction Design'!W8,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!X8),'Auction Design'!X8,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y8),'Auction Design'!Y8,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!Z8),'Auction Design'!Z8,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA8),'Auction Design'!AA8,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AB8),'Auction Design'!AB8,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC8),'Auction Design'!AC8,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AD8),'Auction Design'!AD8,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE8),'Auction Design'!AE8,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AF8),'Auction Design'!AF8,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG8),'Auction Design'!AG8,0)","v":90.439755980197901},542.63853588118741,null,{"$f":"Instruments!G10","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$N$11","v":36},696.22022686407036,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(ISNUMBER('Auction Design'!J9),'Auction Design'!J9,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!K9),'Auction Design'!K9,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L9),'Auction Design'!L9,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!M9),'Auction Design'!M9,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N9),'Auction Design'!N9,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!O9),'Auction Design'!O9,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P9),'Auction Design'!P9,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!Q9),'Auction Design'!Q9,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R9),'Auction Design'!R9,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!S9),'Auction Design'!S9,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T9),'Auction Design'!T9,0)","v":116.03670447734505},{"$f":"IF(ISNUMBER('Auction Design'!U9),'Auction Design'!U9,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V9),'Auction Design'!V9,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!W9),'Auction Design'!W9,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X9),'Auction Design'!X9,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!Y9),'Auction Design'!Y9,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z9),'Auction Design'!Z9,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AA9),'Auction Design'!AA9,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB9),'Auction Design'!AB9,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AC9),'Auction Design'!AC9,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD9),'Auction Design'!AD9,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AE9),'Auction Design'!AE9,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF9),'Auction Design'!AF9,0)","v":90.439755980197901},{"$f":"IF(ISNUMBER('Auction Design'!AG9),'Auction Design'!AG9,0)","v":0},542.63853588118741,null,{"$f":"Instruments!G11","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$N$12","v":60},696.22022686407036,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(ISNUMBER('Auction Design'!J10),'Auction Design'!J10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K10),'Auction Design'!K10,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Auction Design'!L10),'Auction Design'!L10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M10),'Auction Design'!M10,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Auction Design'!N10),'Auction Design'!N10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O10),'Auction Design'!O10,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Auction Design'!P10),'Auction Design'!P10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q10),'Auction Design'!Q10,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Auction Design'!R10),'Auction Design'!R10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S10),'Auction Design'!S10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T10),'Auction Design'!T10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U10),'Auction Design'!U10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V10),'Auction Design'!V10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W10),'Auction Design'!W10,0)","v":135.65963397029685},{"$f":"IF(ISNUMBER('Auction Design'!X10),'Auction Design'!X10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y10),'Auction Design'!Y10,0)","v":135.65963397029685},{"$f":"IF(ISNUMBER('Auction Design'!Z10),'Auction Design'!Z10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA10),'Auction Design'!AA10,0)","v":135.65963397029685},{"$f":"IF(ISNUMBER('Auction Design'!AB10),'Auction Design'!AB10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC10),'Auction Design'!AC10,0)","v":135.65963397029685},{"$f":"IF(ISNUMBER('Auction Design'!AD10),'Auction Design'!AD10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE10),'Auction Design'!AE10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF10),'Auction Design'!AF10,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG10),'Auction Design'!AG10,0)","v":0},542.63853588118741,null,{"$f":"Instruments!G12","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$N$13","v":84},{"$f":"SUM(E26:P26)","v":696.22022686407036},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(ISNUMBER('Auction Design'!J11),'Auction Design'!J11,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Auction Design'!K11),'Auction Design'!K11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L11),'Auction Design'!L11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M11),'Auction Design'!M11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N11),'Auction Design'!N11,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Auction Design'!O11),'Auction Design'!O11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P11),'Auction Design'!P11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q11),'Auction Design'!Q11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R11),'Auction Design'!R11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S11),'Auction Design'!S11,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Auction Design'!T11),'Auction Design'!T11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U11),'Auction Design'!U11,0)","v":174.05505671601759},{"$f":"IF(ISNUMBER('Auction Design'!V11),'Auction Design'!V11,0)","v":135.65963397029685},{"$f":"IF(ISNUMBER('Auction Design'!W11),'Auction Design'!W11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X11),'Auction Design'!X11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y11),'Auction Design'!Y11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z11),'Auction Design'!Z11,0)","v":135.65963397029685},{"$f":"IF(ISNUMBER('Auction Design'!AA11),'Auction Design'!AA11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB11),'Auction Design'!AB11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC11),'Auction Design'!AC11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD11),'Auction Design'!AD11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE11),'Auction Design'!AE11,0)","v":135.65963397029685},{"$f":"IF(ISNUMBER('Auction Design'!AF11),'Auction Design'!AF11,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG11),'Auction Design'!AG11,0)","v":135.65963397029685},542.63853588118741,null,{"$f":"Instruments!G13","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$N$14","v":120},1392.4404537281407,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(ISNUMBER('Auction Design'!J12),'Auction Design'!J12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K12),'Auction Design'!K12,0)","v":348.11011343203518},{"$f":"IF(ISNUMBER('Auction Design'!L12),'Auction Design'!L12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M12),'Auction Design'!M12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N12),'Auction Design'!N12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O12),'Auction Design'!O12,0)","v":348.11011343203518},{"$f":"IF(ISNUMBER('Auction Design'!P12),'Auction Design'!P12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q12),'Auction Design'!Q12,0)","v":348.11011343203518},{"$f":"IF(ISNUMBER('Auction Design'!R12),'Auction Design'!R12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S12),'Auction Design'!S12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T12),'Auction Design'!T12,0)","v":348.11011343203518},{"$f":"IF(ISNUMBER('Auction Design'!U12),'Auction Design'!U12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V12),'Auction Design'!V12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W12),'Auction Design'!W12,0)","v":271.3192679405937},{"$f":"IF(ISNUMBER('Auction Design'!X12),'Auction Design'!X12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y12),'Auction Design'!Y12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z12),'Auction Design'!Z12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA12),'Auction Design'!AA12,0)","v":271.3192679405937},{"$f":"IF(ISNUMBER('Auction Design'!AB12),'Auction Design'!AB12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC12),'Auction Design'!AC12,0)","v":271.3192679405937},{"$f":"IF(ISNUMBER('Auction Design'!AD12),'Auction Design'!AD12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE12),'Auction Design'!AE12,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF12),'Auction Design'!AF12,0)","v":271.3192679405937},{"$f":"IF(ISNUMBER('Auction Design'!AG12),'Auction Design'!AG12,0)","v":0},1085.2770717623748,null,{"$f":"Instruments!G14","v":1392.4404537281407}]
[{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},0,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J13),'Auction Design'!J13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K13),'Auction Design'!K13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L13),'Auction Design'!L13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M13),'Auction Design'!M13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N13),'Auction Design'!N13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O13),'Auction Design'!O13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P13),'Auction Design'!P13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q13),'Auction Design'!Q13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R13),'Auction Design'!R13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S13),'Auction Design'!S13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T13),'Auction Design'!T13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U13),'Auction Design'!U13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V13),'Auction Design'!V13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W13),'Auction Design'!W13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X13),'Auction Design'!X13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y13),'Auction Design'!Y13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z13),'Auction Design'!Z13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA13),'Auction Design'!AA13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB13),'Auction Design'!AB13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC13),'Auction Design'!AC13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD13),'Auction Design'!AD13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE13),'Auction Design'!AE13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF13),'Auction Design'!AF13,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG13),'Auction Design'!AG13,0)","v":0},0,null,{"$f":"Instruments!G15","v":0}]
[{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},0,{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J14),'Auction Design'!J14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K14),'Auction Design'!K14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L14),'Auction Design'!L14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M14),'Auction Design'!M14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N14),'Auction Design'!N14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O14),'Auction Design'!O14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P14),'Auction Design'!P14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q14),'Auction Design'!Q14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R14),'Auction Design'!R14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S14),'Auction Design'!S14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T14),'Auction Design'!T14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U14),'Auction Design'!U14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V14),'Auction Design'!V14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W14),'Auction Design'!W14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X14),'Auction Design'!X14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y14),'Auction Design'!Y14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z14),'Auction Design'!Z14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA14),'Auction Design'!AA14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB14),'Auction Design'!AB14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC14),'Auction Design'!AC14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD14),'Auction Design'!AD14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE14),'Auction Design'!AE14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF14),'Auction Design'!AF14,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG14),'Auction Design'!AG14,0)","v":0},0,null,{"$f":"Instruments!G16","v":0}]
[{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},0,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J15),'Auction Design'!J15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K15),'Auction Design'!K15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L15),'Auction Design'!L15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M15),'Auction Design'!M15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N15),'Auction Design'!N15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O15),'Auction Design'!O15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P15),'Auction Design'!P15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q15),'Auction Design'!Q15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R15),'Auction Design'!R15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S15),'Auction Design'!S15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T15),'Auction Design'!T15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U15),'Auction Design'!U15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V15),'Auction Design'!V15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W15),'Auction Design'!W15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X15),'Auction Design'!X15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y15),'Auction Design'!Y15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z15),'Auction Design'!Z15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA15),'Auction Design'!AA15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB15),'Auction Design'!AB15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC15),'Auction Design'!AC15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD15),'Auction Design'!AD15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE15),'Auction Design'!AE15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF15),'Auction Design'!AF15,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG15),'Auction Design'!AG15,0)","v":0},0,null,{"$f":"Instruments!G17","v":0}]
[{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},0,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J16),'Auction Design'!J16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K16),'Auction Design'!K16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L16),'Auction Design'!L16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M16),'Auction Design'!M16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N16),'Auction Design'!N16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O16),'Auction Design'!O16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P16),'Auction Design'!P16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q16),'Auction Design'!Q16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R16),'Auction Design'!R16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S16),'Auction Design'!S16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T16),'Auction Design'!T16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U16),'Auction Design'!U16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V16),'Auction Design'!V16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W16),'Auction Design'!W16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X16),'Auction Design'!X16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y16),'Auction Design'!Y16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z16),'Auction Design'!Z16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA16),'Auction Design'!AA16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB16),'Auction Design'!AB16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC16),'Auction Design'!AC16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD16),'Auction Design'!AD16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE16),'Auction Design'!AE16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF16),'Auction Design'!AF16,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG16),'Auction Design'!AG16,0)","v":0},0,null,{"$f":"Instruments!G18","v":0}]
[{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},0,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J17),'Auction Design'!J17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K17),'Auction Design'!K17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L17),'Auction Design'!L17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M17),'Auction Design'!M17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N17),'Auction Design'!N17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O17),'Auction Design'!O17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P17),'Auction Design'!P17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q17),'Auction Design'!Q17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R17),'Auction Design'!R17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S17),'Auction Design'!S17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T17),'Auction Design'!T17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U17),'Auction Design'!U17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V17),'Auction Design'!V17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W17),'Auction Design'!W17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X17),'Auction Design'!X17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y17),'Auction Design'!Y17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z17),'Auction Design'!Z17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA17),'Auction Design'!AA17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB17),'Auction Design'!AB17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC17),'Auction Design'!AC17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD17),'Auction Design'!AD17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE17),'Auction Design'!AE17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF17),'Auction Design'!AF17,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG17),'Auction Design'!AG17,0)","v":0},0,null,{"$f":"Instruments!G19","v":0}]
[{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},0,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J18),'Auction Design'!J18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K18),'Auction Design'!K18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L18),'Auction Design'!L18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M18),'Auction Design'!M18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N18),'Auction Design'!N18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O18),'Auction Design'!O18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P18),'Auction Design'!P18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q18),'Auction Design'!Q18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R18),'Auction Design'!R18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S18),'Auction Design'!S18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T18),'Auction Design'!T18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U18),'Auction Design'!U18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V18),'Auction Design'!V18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W18),'Auction Design'!W18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X18),'Auction Design'!X18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y18),'Auction Design'!Y18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z18),'Auction Design'!Z18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA18),'Auction Design'!AA18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB18),'Auction Design'!AB18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC18),'Auction Design'!AC18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD18),'Auction Design'!AD18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE18),'Auction Design'!AE18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF18),'Auction Design'!AF18,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG18),'Auction Design'!AG18,0)","v":0},0,null,{"$f":"Instruments!G20","v":0}]
[{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},{"$f":"SUM(E34:P34)","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J19),'Auction Design'!J19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K19),'Auction Design'!K19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L19),'Auction Design'!L19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M19),'Auction Design'!M19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N19),'Auction Design'!N19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O19),'Auction Design'!O19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P19),'Auction Design'!P19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q19),'Auction Design'!Q19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R19),'Auction Design'!R19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S19),'Auction Design'!S19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T19),'Auction Design'!T19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U19),'Auction Design'!U19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V19),'Auction Design'!V19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W19),'Auction Design'!W19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X19),'Auction Design'!X19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y19),'Auction Design'!Y19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z19),'Auction Design'!Z19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA19),'Auction Design'!AA19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB19),'Auction Design'!AB19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC19),'Auction Design'!AC19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD19),'Auction Design'!AD19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE19),'Auction Design'!AE19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF19),'Auction Design'!AF19,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG19),'Auction Design'!AG19,0)","v":0},0,null,{"$f":"Instruments!G21","v":0}]
[{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},0,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J20),'Auction Design'!J20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K20),'Auction Design'!K20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L20),'Auction Design'!L20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M20),'Auction Design'!M20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N20),'Auction Design'!N20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O20),'Auction Design'!O20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P20),'Auction Design'!P20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q20),'Auction Design'!Q20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R20),'Auction Design'!R20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S20),'Auction Design'!S20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T20),'Auction Design'!T20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U20),'Auction Design'!U20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V20),'Auction Design'!V20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W20),'Auction Design'!W20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X20),'Auction Design'!X20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y20),'Auction Design'!Y20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z20),'Auction Design'!Z20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA20),'Auction Design'!AA20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB20),'Auction Design'!AB20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC20),'Auction Design'!AC20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD20),'Auction Design'!AD20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE20),'Auction Design'!AE20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF20),'Auction Design'!AF20,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG20),'Auction Design'!AG20,0)","v":0},0,null,{"$f":"Instruments!G22","v":0}]
[{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},0,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J21),'Auction Design'!J21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K21),'Auction Design'!K21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L21),'Auction Design'!L21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M21),'Auction Design'!M21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N21),'Auction Design'!N21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O21),'Auction Design'!O21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P21),'Auction Design'!P21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q21),'Auction Design'!Q21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R21),'Auction Design'!R21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S21),'Auction Design'!S21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T21),'Auction Design'!T21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U21),'Auction Design'!U21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V21),'Auction Design'!V21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W21),'Auction Design'!W21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X21),'Auction Design'!X21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y21),'Auction Design'!Y21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z21),'Auction Design'!Z21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA21),'Auction Design'!AA21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB21),'Auction Design'!AB21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC21),'Auction Design'!AC21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD21),'Auction Design'!AD21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE21),'Auction Design'!AE21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF21),'Auction Design'!AF21,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG21),'Auction Design'!AG21,0)","v":0},0,null,{"$f":"Instruments!G23","v":0}]
[{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},0,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J22),'Auction Design'!J22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K22),'Auction Design'!K22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L22),'Auction Design'!L22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M22),'Auction Design'!M22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N22),'Auction Design'!N22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O22),'Auction Design'!O22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P22),'Auction Design'!P22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q22),'Auction Design'!Q22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R22),'Auction Design'!R22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S22),'Auction Design'!S22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T22),'Auction Design'!T22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U22),'Auction Design'!U22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V22),'Auction Design'!V22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W22),'Auction Design'!W22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X22),'Auction Design'!X22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y22),'Auction Design'!Y22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z22),'Auction Design'!Z22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA22),'Auction Design'!AA22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB22),'Auction Design'!AB22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC22),'Auction Design'!AC22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD22),'Auction Design'!AD22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE22),'Auction Design'!AE22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF22),'Auction Design'!AF22,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG22),'Auction Design'!AG22,0)","v":0},0,null,{"$f":"Instruments!G24","v":0}]
[{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},0,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J23),'Auction Design'!J23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K23),'Auction Design'!K23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L23),'Auction Design'!L23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M23),'Auction Design'!M23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N23),'Auction Design'!N23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O23),'Auction Design'!O23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P23),'Auction Design'!P23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q23),'Auction Design'!Q23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R23),'Auction Design'!R23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S23),'Auction Design'!S23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T23),'Auction Design'!T23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U23),'Auction Design'!U23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V23),'Auction Design'!V23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W23),'Auction Design'!W23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X23),'Auction Design'!X23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y23),'Auction Design'!Y23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z23),'Auction Design'!Z23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA23),'Auction Design'!AA23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB23),'Auction Design'!AB23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC23),'Auction Design'!AC23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD23),'Auction Design'!AD23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE23),'Auction Design'!AE23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF23),'Auction Design'!AF23,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG23),'Auction Design'!AG23,0)","v":0},0,null,{"$f":"Instruments!G25","v":0}]
[{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},0,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J24),'Auction Design'!J24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K24),'Auction Design'!K24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L24),'Auction Design'!L24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M24),'Auction Design'!M24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N24),'Auction Design'!N24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O24),'Auction Design'!O24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P24),'Auction Design'!P24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q24),'Auction Design'!Q24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R24),'Auction Design'!R24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S24),'Auction Design'!S24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T24),'Auction Design'!T24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U24),'Auction Design'!U24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V24),'Auction Design'!V24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W24),'Auction Design'!W24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X24),'Auction Design'!X24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y24),'Auction Design'!Y24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z24),'Auction Design'!Z24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA24),'Auction Design'!AA24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB24),'Auction Design'!AB24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC24),'Auction Design'!AC24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD24),'Auction Design'!AD24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE24),'Auction Design'!AE24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF24),'Auction Design'!AF24,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG24),'Auction Design'!AG24,0)","v":0},0,null,{"$f":"Instruments!G26","v":0}]
[null,null,{"$f":"SUM(C20:C39)","v":9747.083176096985},"Total",{"$f":"SUM(E20:E39)","v":754.23857910274285},{"$f":"SUM(F20:F39)","v":1102.3486925347779},580.18352238672526,754.23857910274285,754.23857910274285,1102.3486925347779,580.18352238672526,1102.3486925347779,580.18352238672526,754.23857910274285,928.29363581876044,754.23857910274285,587.8584138712863,859.17768181188001,452.19877990098951,587.8584138712863,587.8584138712863,859.17768181188001,452.19877990098951,859.17768181188001,452.19877990098951,587.8584138712863,723.51804784158321,587.8584138712863,null,null,{"$f":"SUM(AE20:AE39)","v":6962.2022686407036}]
[]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,"Extreme"]
[null,null,null,null,1,{"$f":"E44+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Cash Proceeds from Issuance"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},null,{"$f":"SUM(E46:P46)","v":2764.1497840757133},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",E$20/(1+Coupon_Yield_Indices_DX!E$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!E$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!E$33/'Auction Parameters'!$K7*E$20))+(E$20/((1+Coupon_Yield_Indices_DX!E$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",F$20/(1+Coupon_Yield_Indices_DX!F$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!F$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!F$33/'Auction Parameters'!$K7*F$20))+(F$20/((1+Coupon_Yield_Indices_DX!F$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",G$20/(1+Coupon_Yield_Indices_DX!G$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!G$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!G$33/'Auction Parameters'!$K7*G$20))+(G$20/((1+Coupon_Yield_Indices_DX!G$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",H$20/(1+Coupon_Yield_Indices_DX!H$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!H$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!H$33/'Auction Parameters'!$K7*H$20))+(H$20/((1+Coupon_Yield_Indices_DX!H$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",I$20/(1+Coupon_Yield_Indices_DX!I$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!I$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!I$33/'Auction Parameters'!$K7*I$20))+(I$20/((1+Coupon_Yield_Indices_DX!I$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",J$20/(1+Coupon_Yield_Indices_DX!J$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!J$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!J$33/'Auction Parameters'!$K7*J$20))+(J$20/((1+Coupon_Yield_Indices_DX!J$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",K$20/(1+Coupon_Yield_Indices_DX!K$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!K$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!K$33/'Auction Parameters'!$K7*K$20))+(K$20/((1+Coupon_Yield_Indices_DX!K$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",L$20/(1+Coupon_Yield_Indices_DX!L$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!L$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!L$33/'Auction Parameters'!$K7*L$20))+(L$20/((1+Coupon_Yield_Indices_DX!L$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",M$20/(1+Coupon_Yield_Indices_DX!M$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!M$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!M$33/'Auction Parameters'!$K7*M$20))+(M$20/((1+Coupon_Yield_Indices_DX!M$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",N$20/(1+Coupon_Yield_Indices_DX!N$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!N$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!N$33/'Auction Parameters'!$K7*N$20))+(N$20/((1+Coupon_Yield_Indices_DX!N$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",O$20/(1+Coupon_Yield_Indices_DX!O$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!O$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!O$33/'Auction Parameters'!$K7*O$20))+(O$20/((1+Coupon_Yield_Indices_DX!O$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",P$20/(1+Coupon_Yield_Indices_DX!P$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!P$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!P$33/'Auction Parameters'!$K7*P$20))+(P$20/((1+Coupon_Yield_Indices_DX!P$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":230.34581533964277},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",Q$20/(1+Coupon_Yield_Indices_DX!Q$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!Q$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!Q$33/'Auction Parameters'!$K7*Q$20))+(Q$20/((1+Coupon_Yield_Indices_DX!Q$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",R$20/(1+Coupon_Yield_Indices_DX!R$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!R$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!R$33/'Auction Parameters'!$K7*R$20))+(R$20/((1+Coupon_Yield_Indices_DX!R$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",S$20/(1+Coupon_Yield_Indices_DX!S$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!S$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!S$33/'Auction Parameters'!$K7*S$20))+(S$20/((1+Coupon_Yield_Indices_DX!S$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",T$20/(1+Coupon_Yield_Indices_DX!T$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!T$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!T$33/'Auction Parameters'!$K7*T$20))+(T$20/((1+Coupon_Yield_Indices_DX!T$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",U$20/(1+Coupon_Yield_Indices_DX!U$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!U$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!U$33/'Auction Parameters'!$K7*U$20))+(U$20/((1+Coupon_Yield_Indices_DX!U$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",V$20/(1+Coupon_Yield_Indices_DX!V$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!V$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!V$33/'Auction Parameters'!$K7*V$20))+(V$20/((1+Coupon_Yield_Indices_DX!V$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",W$20/(1+Coupon_Yield_Indices_DX!W$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!W$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!W$33/'Auction Parameters'!$K7*W$20))+(W$20/((1+Coupon_Yield_Indices_DX!W$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",X$20/(1+Coupon_Yield_Indices_DX!X$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!X$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!X$33/'Auction Parameters'!$K7*X$20))+(X$20/((1+Coupon_Yield_Indices_DX!X$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",Y$20/(1+Coupon_Yield_Indices_DX!Y$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!Y$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!Y$33/'Auction Parameters'!$K7*Y$20))+(Y$20/((1+Coupon_Yield_Indices_DX!Y$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",Z$20/(1+Coupon_Yield_Indices_DX!Z$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!Z$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!Z$33/'Auction Parameters'!$K7*Z$20))+(Z$20/((1+Coupon_Yield_Indices_DX!Z$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",AA$20/(1+Coupon_Yield_Indices_DX!AA$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!AA$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!AA$33/'Auction Parameters'!$K7*AA$20))+(AA$20/((1+Coupon_Yield_Indices_DX!AA$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",AB$20/(1+Coupon_Yield_Indices_DX!AB$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!AB$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!AB$33/'Auction Parameters'!$K7*AB$20))+(AB$20/((1+Coupon_Yield_Indices_DX!AB$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":179.53301435275017},{"$f":"IF(SUM(Q46:AB46)<=0,0,SUM(Q46:AB46))","v":2154.3961722330018},null,{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",AE$20/(1+Instruments!I$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Instruments!I$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Instruments!I$7/'Auction Parameters'!$K7))*(Instruments!P$7/'Auction Parameters'!$K7*AE$20))+(AE$20/((1+Instruments!I$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":691.03744601892834}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},null,{"$f":"SUM(E47:P47)","v":1365.1376997334712},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",E$21/(1+Coupon_Yield_Indices_DX!E$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!E$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!E$34/'Auction Parameters'!$K8*E$21))+(E$21/((1+Coupon_Yield_Indices_DX!E$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",F$21/(1+Coupon_Yield_Indices_DX!F$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!F$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!F$34/'Auction Parameters'!$K8*F$21))+(F$21/((1+Coupon_Yield_Indices_DX!F$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",G$21/(1+Coupon_Yield_Indices_DX!G$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!G$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!G$34/'Auction Parameters'!$K8*G$21))+(G$21/((1+Coupon_Yield_Indices_DX!G$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",H$21/(1+Coupon_Yield_Indices_DX!H$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!H$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!H$34/'Auction Parameters'!$K8*H$21))+(H$21/((1+Coupon_Yield_Indices_DX!H$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",I$21/(1+Coupon_Yield_Indices_DX!I$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!I$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!I$34/'Auction Parameters'!$K8*I$21))+(I$21/((1+Coupon_Yield_Indices_DX!I$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",J$21/(1+Coupon_Yield_Indices_DX!J$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!J$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!J$34/'Auction Parameters'!$K8*J$21))+(J$21/((1+Coupon_Yield_Indices_DX!J$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",K$21/(1+Coupon_Yield_Indices_DX!K$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!K$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!K$34/'Auction Parameters'!$K8*K$21))+(K$21/((1+Coupon_Yield_Indices_DX!K$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",L$21/(1+Coupon_Yield_Indices_DX!L$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!L$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!L$34/'Auction Parameters'!$K8*L$21))+(L$21/((1+Coupon_Yield_Indices_DX!L$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",M$21/(1+Coupon_Yield_Indices_DX!M$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!M$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!M$34/'Auction Parameters'!$K8*M$21))+(M$21/((1+Coupon_Yield_Indices_DX!M$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",N$21/(1+Coupon_Yield_Indices_DX!N$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!N$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!N$34/'Auction Parameters'!$K8*N$21))+(N$21/((1+Coupon_Yield_Indices_DX!N$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",O$21/(1+Coupon_Yield_Indices_DX!O$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!O$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!O$34/'Auction Parameters'!$K8*O$21))+(O$21/((1+Coupon_Yield_Indices_DX!O$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",P$21/(1+Coupon_Yield_Indices_DX!P$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!P$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!P$34/'Auction Parameters'!$K8*P$21))+(P$21/((1+Coupon_Yield_Indices_DX!P$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":113.76147497778926},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",Q$21/(1+Coupon_Yield_Indices_DX!Q$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!Q$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!Q$34/'Auction Parameters'!$K8*Q$21))+(Q$21/((1+Coupon_Yield_Indices_DX!Q$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",R$21/(1+Coupon_Yield_Indices_DX!R$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!R$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!R$34/'Auction Parameters'!$K8*R$21))+(R$21/((1+Coupon_Yield_Indices_DX!R$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",S$21/(1+Coupon_Yield_Indices_DX!S$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!S$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!S$34/'Auction Parameters'!$K8*S$21))+(S$21/((1+Coupon_Yield_Indices_DX!S$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",T$21/(1+Coupon_Yield_Indices_DX!T$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!T$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!T$34/'Auction Parameters'!$K8*T$21))+(T$21/((1+Coupon_Yield_Indices_DX!T$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",U$21/(1+Coupon_Yield_Indices_DX!U$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!U$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!U$34/'Auction Parameters'!$K8*U$21))+(U$21/((1+Coupon_Yield_Indices_DX!U$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",V$21/(1+Coupon_Yield_Indices_DX!V$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!V$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!V$34/'Auction Parameters'!$K8*V$21))+(V$21/((1+Coupon_Yield_Indices_DX!V$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",W$21/(1+Coupon_Yield_Indices_DX!W$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!W$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!W$34/'Auction Parameters'!$K8*W$21))+(W$21/((1+Coupon_Yield_Indices_DX!W$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",X$21/(1+Coupon_Yield_Indices_DX!X$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!X$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!X$34/'Auction Parameters'!$K8*X$21))+(X$21/((1+Coupon_Yield_Indices_DX!X$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",Y$21/(1+Coupon_Yield_Indices_DX!Y$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!Y$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!Y$34/'Auction Parameters'!$K8*Y$21))+(Y$21/((1+Coupon_Yield_Indices_DX!Y$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",Z$21/(1+Coupon_Yield_Indices_DX!Z$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!Z$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!Z$34/'Auction Parameters'!$K8*Z$21))+(Z$21/((1+Coupon_Yield_Indices_DX!Z$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",AA$21/(1+Coupon_Yield_Indices_DX!AA$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!AA$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!AA$34/'Auction Parameters'!$K8*AA$21))+(AA$21/((1+Coupon_Yield_Indices_DX!AA$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",AB$21/(1+Coupon_Yield_Indices_DX!AB$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!AB$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!AB$34/'Auction Parameters'!$K8*AB$21))+(AB$21/((1+Coupon_Yield_Indices_DX!AB$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":88.666427431566575},{"$f":"IF(SUM(Q47:AB47)<=0,0,SUM(Q47:AB47))","v":1063.997129178799},null,{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",AE$21/(1+Instruments!I$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Instruments!I$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Instruments!I$8/'Auction Parameters'!$K8))*(Instruments!P$8/'Auction Parameters'!$K8*AE$21))+(AE$21/((1+Instruments!I$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":682.5688498667356}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},null,1313.6230695548495,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",E$22/(1+Coupon_Yield_Indices_DX!E$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!E$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!E$35/'Auction Parameters'!$K9*E$22))+(E$22/((1+Coupon_Yield_Indices_DX!E$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",F$22/(1+Coupon_Yield_Indices_DX!F$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!F$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!F$35/'Auction Parameters'!$K9*F$22))+(F$22/((1+Coupon_Yield_Indices_DX!F$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",G$22/(1+Coupon_Yield_Indices_DX!G$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!G$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!G$35/'Auction Parameters'!$K9*G$22))+(G$22/((1+Coupon_Yield_Indices_DX!G$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",H$22/(1+Coupon_Yield_Indices_DX!H$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!H$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!H$35/'Auction Parameters'!$K9*H$22))+(H$22/((1+Coupon_Yield_Indices_DX!H$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",I$22/(1+Coupon_Yield_Indices_DX!I$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!I$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!I$35/'Auction Parameters'!$K9*I$22))+(I$22/((1+Coupon_Yield_Indices_DX!I$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",J$22/(1+Coupon_Yield_Indices_DX!J$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!J$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!J$35/'Auction Parameters'!$K9*J$22))+(J$22/((1+Coupon_Yield_Indices_DX!J$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",K$22/(1+Coupon_Yield_Indices_DX!K$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!K$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!K$35/'Auction Parameters'!$K9*K$22))+(K$22/((1+Coupon_Yield_Indices_DX!K$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",L$22/(1+Coupon_Yield_Indices_DX!L$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!L$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!L$35/'Auction Parameters'!$K9*L$22))+(L$22/((1+Coupon_Yield_Indices_DX!L$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",M$22/(1+Coupon_Yield_Indices_DX!M$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!M$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!M$35/'Auction Parameters'!$K9*M$22))+(M$22/((1+Coupon_Yield_Indices_DX!M$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",N$22/(1+Coupon_Yield_Indices_DX!N$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!N$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!N$35/'Auction Parameters'!$K9*N$22))+(N$22/((1+Coupon_Yield_Indices_DX!N$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",O$22/(1+Coupon_Yield_Indices_DX!O$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!O$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!O$35/'Auction Parameters'!$K9*O$22))+(O$22/((1+Coupon_Yield_Indices_DX!O$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",P$22/(1+Coupon_Yield_Indices_DX!P$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!P$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!P$35/'Auction Parameters'!$K9*P$22))+(P$22/((1+Coupon_Yield_Indices_DX!P$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":109.4685891295708},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",Q$22/(1+Coupon_Yield_Indices_DX!Q$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!Q$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!Q$35/'Auction Parameters'!$K9*Q$22))+(Q$22/((1+Coupon_Yield_Indices_DX!Q$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",R$22/(1+Coupon_Yield_Indices_DX!R$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!R$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!R$35/'Auction Parameters'!$K9*R$22))+(R$22/((1+Coupon_Yield_Indices_DX!R$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",S$22/(1+Coupon_Yield_Indices_DX!S$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!S$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!S$35/'Auction Parameters'!$K9*S$22))+(S$22/((1+Coupon_Yield_Indices_DX!S$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",T$22/(1+Coupon_Yield_Indices_DX!T$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!T$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!T$35/'Auction Parameters'!$K9*T$22))+(T$22/((1+Coupon_Yield_Indices_DX!T$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",U$22/(1+Coupon_Yield_Indices_DX!U$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!U$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!U$35/'Auction Parameters'!$K9*U$22))+(U$22/((1+Coupon_Yield_Indices_DX!U$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",V$22/(1+Coupon_Yield_Indices_DX!V$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!V$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!V$35/'Auction Parameters'!$K9*V$22))+(V$22/((1+Coupon_Yield_Indices_DX!V$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",W$22/(1+Coupon_Yield_Indices_DX!W$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!W$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!W$35/'Auction Parameters'!$K9*W$22))+(W$22/((1+Coupon_Yield_Indices_DX!W$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",X$22/(1+Coupon_Yield_Indices_DX!X$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!X$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!X$35/'Auction Parameters'!$K9*X$22))+(X$22/((1+Coupon_Yield_Indices_DX!X$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",Y$22/(1+Coupon_Yield_Indices_DX!Y$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!Y$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!Y$35/'Auction Parameters'!$K9*Y$22))+(Y$22/((1+Coupon_Yield_Indices_DX!Y$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",Z$22/(1+Coupon_Yield_Indices_DX!Z$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!Z$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!Z$35/'Auction Parameters'!$K9*Z$22))+(Z$22/((1+Coupon_Yield_Indices_DX!Z$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",AA$22/(1+Coupon_Yield_Indices_DX!AA$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!AA$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!AA$35/'Auction Parameters'!$K9*AA$22))+(AA$22/((1+Coupon_Yield_Indices_DX!AA$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",AB$22/(1+Coupon_Yield_Indices_DX!AB$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!AB$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!AB$35/'Auction Parameters'!$K9*AB$22))+(AB$22/((1+Coupon_Yield_Indices_DX!AB$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":85.119770334303908},1021.4372440116468,null,{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",AE$22/(1+Instruments!I$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Instruments!I$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Instruments!I$9/'Auction Parameters'!$K9))*(Instruments!P$9/'Auction Parameters'!$K9*AE$22))+(AE$22/((1+Instruments!I$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":1313.6230695548497}]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},null,696.22022686407036,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",E$23/(1+Coupon_Yield_Indices_DX!E$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!E$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!E$36/'Auction Parameters'!$K10*E$23))+(E$23/((1+Coupon_Yield_Indices_DX!E$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",F$23/(1+Coupon_Yield_Indices_DX!F$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!F$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!F$36/'Auction Parameters'!$K10*F$23))+(F$23/((1+Coupon_Yield_Indices_DX!F$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":116.03670447734505},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",G$23/(1+Coupon_Yield_Indices_DX!G$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!G$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!G$36/'Auction Parameters'!$K10*G$23))+(G$23/((1+Coupon_Yield_Indices_DX!G$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",H$23/(1+Coupon_Yield_Indices_DX!H$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!H$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!H$36/'Auction Parameters'!$K10*H$23))+(H$23/((1+Coupon_Yield_Indices_DX!H$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":116.03670447734505},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",I$23/(1+Coupon_Yield_Indices_DX!I$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!I$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!I$36/'Auction Parameters'!$K10*I$23))+(I$23/((1+Coupon_Yield_Indices_DX!I$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",J$23/(1+Coupon_Yield_Indices_DX!J$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!J$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!J$36/'Auction Parameters'!$K10*J$23))+(J$23/((1+Coupon_Yield_Indices_DX!J$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":116.03670447734505},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",K$23/(1+Coupon_Yield_Indices_DX!K$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!K$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!K$36/'Auction Parameters'!$K10*K$23))+(K$23/((1+Coupon_Yield_Indices_DX!K$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",L$23/(1+Coupon_Yield_Indices_DX!L$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!L$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!L$36/'Auction Parameters'!$K10*L$23))+(L$23/((1+Coupon_Yield_Indices_DX!L$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":116.03670447734505},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",M$23/(1+Coupon_Yield_Indices_DX!M$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!M$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!M$36/'Auction Parameters'!$K10*M$23))+(M$23/((1+Coupon_Yield_Indices_DX!M$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",N$23/(1+Coupon_Yield_Indices_DX!N$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!N$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!N$36/'Auction Parameters'!$K10*N$23))+(N$23/((1+Coupon_Yield_Indices_DX!N$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":116.03670447734505},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",O$23/(1+Coupon_Yield_Indices_DX!O$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!O$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!O$36/'Auction Parameters'!$K10*O$23))+(O$23/((1+Coupon_Yield_Indices_DX!O$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",P$23/(1+Coupon_Yield_Indices_DX!P$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!P$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!P$36/'Auction Parameters'!$K10*P$23))+(P$23/((1+Coupon_Yield_Indices_DX!P$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":116.03670447734505},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",Q$23/(1+Coupon_Yield_Indices_DX!Q$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!Q$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!Q$36/'Auction Parameters'!$K10*Q$23))+(Q$23/((1+Coupon_Yield_Indices_DX!Q$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",R$23/(1+Coupon_Yield_Indices_DX!R$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!R$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!R$36/'Auction Parameters'!$K10*R$23))+(R$23/((1+Coupon_Yield_Indices_DX!R$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",S$23/(1+Coupon_Yield_Indices_DX!S$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!S$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!S$36/'Auction Parameters'!$K10*S$23))+(S$23/((1+Coupon_Yield_Indices_DX!S$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",T$23/(1+Coupon_Yield_Indices_DX!T$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!T$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!T$36/'Auction Parameters'!$K10*T$23))+(T$23/((1+Coupon_Yield_Indices_DX!T$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",U$23/(1+Coupon_Yield_Indices_DX!U$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!U$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!U$36/'Auction Parameters'!$K10*U$23))+(U$23/((1+Coupon_Yield_Indices_DX!U$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",V$23/(1+Coupon_Yield_Indices_DX!V$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!V$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!V$36/'Auction Parameters'!$K10*V$23))+(V$23/((1+Coupon_Yield_Indices_DX!V$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",W$23/(1+Coupon_Yield_Indices_DX!W$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!W$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!W$36/'Auction Parameters'!$K10*W$23))+(W$23/((1+Coupon_Yield_Indices_DX!W$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",X$23/(1+Coupon_Yield_Indices_DX!X$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!X$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!X$36/'Auction Parameters'!$K10*X$23))+(X$23/((1+Coupon_Yield_Indices_DX!X$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",Y$23/(1+Coupon_Yield_Indices_DX!Y$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!Y$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!Y$36/'Auction Parameters'!$K10*Y$23))+(Y$23/((1+Coupon_Yield_Indices_DX!Y$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",Z$23/(1+Coupon_Yield_Indices_DX!Z$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!Z$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!Z$36/'Auction Parameters'!$K10*Z$23))+(Z$23/((1+Coupon_Yield_Indices_DX!Z$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",AA$23/(1+Coupon_Yield_Indices_DX!AA$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!AA$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!AA$36/'Auction Parameters'!$K10*AA$23))+(AA$23/((1+Coupon_Yield_Indices_DX!AA$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",AB$23/(1+Coupon_Yield_Indices_DX!AB$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!AB$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!AB$36/'Auction Parameters'!$K10*AB$23))+(AB$23/((1+Coupon_Yield_Indices_DX!AB$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":90.439755980197901},542.63853588118741,null,{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",AE$23/(1+Instruments!I$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Instruments!I$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Instruments!I$10/'Auction Parameters'!$K10))*(Instruments!P$10/'Auction Parameters'!$K10*AE$23))+(AE$23/((1+Instruments!I$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},null,696.22022686407013,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",E$24/(1+Coupon_Yield_Indices_DX!E$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!E$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!E$37/'Auction Parameters'!$K11*E$24))+(E$24/((1+Coupon_Yield_Indices_DX!E$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":116.03670447734504},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",F$24/(1+Coupon_Yield_Indices_DX!F$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!F$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!F$37/'Auction Parameters'!$K11*F$24))+(F$24/((1+Coupon_Yield_Indices_DX!F$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",G$24/(1+Coupon_Yield_Indices_DX!G$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!G$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!G$37/'Auction Parameters'!$K11*G$24))+(G$24/((1+Coupon_Yield_Indices_DX!G$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":116.03670447734504},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",H$24/(1+Coupon_Yield_Indices_DX!H$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!H$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!H$37/'Auction Parameters'!$K11*H$24))+(H$24/((1+Coupon_Yield_Indices_DX!H$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",I$24/(1+Coupon_Yield_Indices_DX!I$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!I$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!I$37/'Auction Parameters'!$K11*I$24))+(I$24/((1+Coupon_Yield_Indices_DX!I$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":116.03670447734504},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",J$24/(1+Coupon_Yield_Indices_DX!J$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!J$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!J$37/'Auction Parameters'!$K11*J$24))+(J$24/((1+Coupon_Yield_Indices_DX!J$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",K$24/(1+Coupon_Yield_Indices_DX!K$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!K$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!K$37/'Auction Parameters'!$K11*K$24))+(K$24/((1+Coupon_Yield_Indices_DX!K$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":116.03670447734504},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",L$24/(1+Coupon_Yield_Indices_DX!L$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!L$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!L$37/'Auction Parameters'!$K11*L$24))+(L$24/((1+Coupon_Yield_Indices_DX!L$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",M$24/(1+Coupon_Yield_Indices_DX!M$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!M$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!M$37/'Auction Parameters'!$K11*M$24))+(M$24/((1+Coupon_Yield_Indices_DX!M$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":116.03670447734504},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",N$24/(1+Coupon_Yield_Indices_DX!N$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!N$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!N$37/'Auction Parameters'!$K11*N$24))+(N$24/((1+Coupon_Yield_Indices_DX!N$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",O$24/(1+Coupon_Yield_Indices_DX!O$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!O$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!O$37/'Auction Parameters'!$K11*O$24))+(O$24/((1+Coupon_Yield_Indices_DX!O$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":116.03670447734504},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",P$24/(1+Coupon_Yield_Indices_DX!P$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!P$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!P$37/'Auction Parameters'!$K11*P$24))+(P$24/((1+Coupon_Yield_Indices_DX!P$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",Q$24/(1+Coupon_Yield_Indices_DX!Q$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!Q$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!Q$37/'Auction Parameters'!$K11*Q$24))+(Q$24/((1+Coupon_Yield_Indices_DX!Q$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",R$24/(1+Coupon_Yield_Indices_DX!R$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!R$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!R$37/'Auction Parameters'!$K11*R$24))+(R$24/((1+Coupon_Yield_Indices_DX!R$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",S$24/(1+Coupon_Yield_Indices_DX!S$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!S$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!S$37/'Auction Parameters'!$K11*S$24))+(S$24/((1+Coupon_Yield_Indices_DX!S$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",T$24/(1+Coupon_Yield_Indices_DX!T$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!T$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!T$37/'Auction Parameters'!$K11*T$24))+(T$24/((1+Coupon_Yield_Indices_DX!T$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",U$24/(1+Coupon_Yield_Indices_DX!U$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!U$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!U$37/'Auction Parameters'!$K11*U$24))+(U$24/((1+Coupon_Yield_Indices_DX!U$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",V$24/(1+Coupon_Yield_Indices_DX!V$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!V$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!V$37/'Auction Parameters'!$K11*V$24))+(V$24/((1+Coupon_Yield_Indices_DX!V$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",W$24/(1+Coupon_Yield_Indices_DX!W$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!W$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!W$37/'Auction Parameters'!$K11*W$24))+(W$24/((1+Coupon_Yield_Indices_DX!W$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",X$24/(1+Coupon_Yield_Indices_DX!X$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!X$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!X$37/'Auction Parameters'!$K11*X$24))+(X$24/((1+Coupon_Yield_Indices_DX!X$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",Y$24/(1+Coupon_Yield_Indices_DX!Y$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!Y$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!Y$37/'Auction Parameters'!$K11*Y$24))+(Y$24/((1+Coupon_Yield_Indices_DX!Y$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",Z$24/(1+Coupon_Yield_Indices_DX!Z$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!Z$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!Z$37/'Auction Parameters'!$K11*Z$24))+(Z$24/((1+Coupon_Yield_Indices_DX!Z$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",AA$24/(1+Coupon_Yield_Indices_DX!AA$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!AA$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!AA$37/'Auction Parameters'!$K11*AA$24))+(AA$24/((1+Coupon_Yield_Indices_DX!AA$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":90.439755980197901},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",AB$24/(1+Coupon_Yield_Indices_DX!AB$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!AB$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!AB$37/'Auction Parameters'!$K11*AB$24))+(AB$24/((1+Coupon_Yield_Indices_DX!AB$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},542.63853588118741,null,{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",AE$24/(1+Instruments!I$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Instruments!I$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Instruments!I$11/'Auction Parameters'!$K11))*(Instruments!P$11/'Auction Parameters'!$K11*AE$24))+(AE$24/((1+Instruments!I$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},null,696.22022686407036,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",E$25/(1+Coupon_Yield_Indices_DX!E$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!E$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!E$38/'Auction Parameters'!$K12*E$25))+(E$25/((1+Coupon_Yield_Indices_DX!E$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",F$25/(1+Coupon_Yield_Indices_DX!F$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!F$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!F$38/'Auction Parameters'!$K12*F$25))+(F$25/((1+Coupon_Yield_Indices_DX!F$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",G$25/(1+Coupon_Yield_Indices_DX!G$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!G$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!G$38/'Auction Parameters'!$K12*G$25))+(G$25/((1+Coupon_Yield_Indices_DX!G$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",H$25/(1+Coupon_Yield_Indices_DX!H$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!H$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!H$38/'Auction Parameters'!$K12*H$25))+(H$25/((1+Coupon_Yield_Indices_DX!H$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",I$25/(1+Coupon_Yield_Indices_DX!I$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!I$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!I$38/'Auction Parameters'!$K12*I$25))+(I$25/((1+Coupon_Yield_Indices_DX!I$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",J$25/(1+Coupon_Yield_Indices_DX!J$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!J$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!J$38/'Auction Parameters'!$K12*J$25))+(J$25/((1+Coupon_Yield_Indices_DX!J$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",K$25/(1+Coupon_Yield_Indices_DX!K$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!K$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!K$38/'Auction Parameters'!$K12*K$25))+(K$25/((1+Coupon_Yield_Indices_DX!K$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",L$25/(1+Coupon_Yield_Indices_DX!L$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!L$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!L$38/'Auction Parameters'!$K12*L$25))+(L$25/((1+Coupon_Yield_Indices_DX!L$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",M$25/(1+Coupon_Yield_Indices_DX!M$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!M$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!M$38/'Auction Parameters'!$K12*M$25))+(M$25/((1+Coupon_Yield_Indices_DX!M$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",N$25/(1+Coupon_Yield_Indices_DX!N$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!N$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!N$38/'Auction Parameters'!$K12*N$25))+(N$25/((1+Coupon_Yield_Indices_DX!N$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",O$25/(1+Coupon_Yield_Indices_DX!O$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!O$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!O$38/'Auction Parameters'!$K12*O$25))+(O$25/((1+Coupon_Yield_Indices_DX!O$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",P$25/(1+Coupon_Yield_Indices_DX!P$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!P$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!P$38/'Auction Parameters'!$K12*P$25))+(P$25/((1+Coupon_Yield_Indices_DX!P$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",Q$25/(1+Coupon_Yield_Indices_DX!Q$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!Q$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!Q$38/'Auction Parameters'!$K12*Q$25))+(Q$25/((1+Coupon_Yield_Indices_DX!Q$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",R$25/(1+Coupon_Yield_Indices_DX!R$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!R$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!R$38/'Auction Parameters'!$K12*R$25))+(R$25/((1+Coupon_Yield_Indices_DX!R$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":135.65963397029685},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",S$25/(1+Coupon_Yield_Indices_DX!S$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!S$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!S$38/'Auction Parameters'!$K12*S$25))+(S$25/((1+Coupon_Yield_Indices_DX!S$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",T$25/(1+Coupon_Yield_Indices_DX!T$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!T$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!T$38/'Auction Parameters'!$K12*T$25))+(T$25/((1+Coupon_Yield_Indices_DX!T$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":135.65963397029685},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",U$25/(1+Coupon_Yield_Indices_DX!U$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!U$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!U$38/'Auction Parameters'!$K12*U$25))+(U$25/((1+Coupon_Yield_Indices_DX!U$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",V$25/(1+Coupon_Yield_Indices_DX!V$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!V$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!V$38/'Auction Parameters'!$K12*V$25))+(V$25/((1+Coupon_Yield_Indices_DX!V$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":135.65963397029685},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",W$25/(1+Coupon_Yield_Indices_DX!W$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!W$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!W$38/'Auction Parameters'!$K12*W$25))+(W$25/((1+Coupon_Yield_Indices_DX!W$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",X$25/(1+Coupon_Yield_Indices_DX!X$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!X$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!X$38/'Auction Parameters'!$K12*X$25))+(X$25/((1+Coupon_Yield_Indices_DX!X$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":135.65963397029685},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",Y$25/(1+Coupon_Yield_Indices_DX!Y$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!Y$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!Y$38/'Auction Parameters'!$K12*Y$25))+(Y$25/((1+Coupon_Yield_Indices_DX!Y$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",Z$25/(1+Coupon_Yield_Indices_DX!Z$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!Z$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!Z$38/'Auction Parameters'!$K12*Z$25))+(Z$25/((1+Coupon_Yield_Indices_DX!Z$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",AA$25/(1+Coupon_Yield_Indices_DX!AA$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!AA$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!AA$38/'Auction Parameters'!$K12*AA$25))+(AA$25/((1+Coupon_Yield_Indices_DX!AA$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",AB$25/(1+Coupon_Yield_Indices_DX!AB$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!AB$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!AB$38/'Auction Parameters'!$K12*AB$25))+(AB$25/((1+Coupon_Yield_Indices_DX!AB$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},542.63853588118741,null,{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",AE$25/(1+Instruments!I$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Instruments!I$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Instruments!I$12/'Auction Parameters'!$K12))*(Instruments!P$12/'Auction Parameters'!$K12*AE$25))+(AE$25/((1+Instruments!I$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},null,696.22022686407036,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",E$26/(1+Coupon_Yield_Indices_DX!E$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!E$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!E$39/'Auction Parameters'!$K13*E$26))+(E$26/((1+Coupon_Yield_Indices_DX!E$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",F$26/(1+Coupon_Yield_Indices_DX!F$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!F$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!F$39/'Auction Parameters'!$K13*F$26))+(F$26/((1+Coupon_Yield_Indices_DX!F$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",G$26/(1+Coupon_Yield_Indices_DX!G$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!G$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!G$39/'Auction Parameters'!$K13*G$26))+(G$26/((1+Coupon_Yield_Indices_DX!G$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",H$26/(1+Coupon_Yield_Indices_DX!H$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!H$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!H$39/'Auction Parameters'!$K13*H$26))+(H$26/((1+Coupon_Yield_Indices_DX!H$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",I$26/(1+Coupon_Yield_Indices_DX!I$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!I$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!I$39/'Auction Parameters'!$K13*I$26))+(I$26/((1+Coupon_Yield_Indices_DX!I$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",J$26/(1+Coupon_Yield_Indices_DX!J$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!J$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!J$39/'Auction Parameters'!$K13*J$26))+(J$26/((1+Coupon_Yield_Indices_DX!J$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",K$26/(1+Coupon_Yield_Indices_DX!K$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!K$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!K$39/'Auction Parameters'!$K13*K$26))+(K$26/((1+Coupon_Yield_Indices_DX!K$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",L$26/(1+Coupon_Yield_Indices_DX!L$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!L$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!L$39/'Auction Parameters'!$K13*L$26))+(L$26/((1+Coupon_Yield_Indices_DX!L$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",M$26/(1+Coupon_Yield_Indices_DX!M$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!M$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!M$39/'Auction Parameters'!$K13*M$26))+(M$26/((1+Coupon_Yield_Indices_DX!M$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",N$26/(1+Coupon_Yield_Indices_DX!N$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!N$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!N$39/'Auction Parameters'!$K13*N$26))+(N$26/((1+Coupon_Yield_Indices_DX!N$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",O$26/(1+Coupon_Yield_Indices_DX!O$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!O$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!O$39/'Auction Parameters'!$K13*O$26))+(O$26/((1+Coupon_Yield_Indices_DX!O$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",P$26/(1+Coupon_Yield_Indices_DX!P$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!P$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!P$39/'Auction Parameters'!$K13*P$26))+(P$26/((1+Coupon_Yield_Indices_DX!P$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":174.05505671601759},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",Q$26/(1+Coupon_Yield_Indices_DX!Q$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!Q$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!Q$39/'Auction Parameters'!$K13*Q$26))+(Q$26/((1+Coupon_Yield_Indices_DX!Q$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":135.65963397029685},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",R$26/(1+Coupon_Yield_Indices_DX!R$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!R$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!R$39/'Auction Parameters'!$K13*R$26))+(R$26/((1+Coupon_Yield_Indices_DX!R$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",S$26/(1+Coupon_Yield_Indices_DX!S$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!S$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!S$39/'Auction Parameters'!$K13*S$26))+(S$26/((1+Coupon_Yield_Indices_DX!S$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",T$26/(1+Coupon_Yield_Indices_DX!T$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!T$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!T$39/'Auction Parameters'!$K13*T$26))+(T$26/((1+Coupon_Yield_Indices_DX!T$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",U$26/(1+Coupon_Yield_Indices_DX!U$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!U$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!U$39/'Auction Parameters'!$K13*U$26))+(U$26/((1+Coupon_Yield_Indices_DX!U$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":135.65963397029685},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",V$26/(1+Coupon_Yield_Indices_DX!V$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!V$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!V$39/'Auction Parameters'!$K13*V$26))+(V$26/((1+Coupon_Yield_Indices_DX!V$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",W$26/(1+Coupon_Yield_Indices_DX!W$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!W$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!W$39/'Auction Parameters'!$K13*W$26))+(W$26/((1+Coupon_Yield_Indices_DX!W$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",X$26/(1+Coupon_Yield_Indices_DX!X$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!X$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!X$39/'Auction Parameters'!$K13*X$26))+(X$26/((1+Coupon_Yield_Indices_DX!X$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",Y$26/(1+Coupon_Yield_Indices_DX!Y$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!Y$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!Y$39/'Auction Parameters'!$K13*Y$26))+(Y$26/((1+Coupon_Yield_Indices_DX!Y$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",Z$26/(1+Coupon_Yield_Indices_DX!Z$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!Z$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!Z$39/'Auction Parameters'!$K13*Z$26))+(Z$26/((1+Coupon_Yield_Indices_DX!Z$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":135.65963397029685},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",AA$26/(1+Coupon_Yield_Indices_DX!AA$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!AA$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!AA$39/'Auction Parameters'!$K13*AA$26))+(AA$26/((1+Coupon_Yield_Indices_DX!AA$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",AB$26/(1+Coupon_Yield_Indices_DX!AB$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!AB$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!AB$39/'Auction Parameters'!$K13*AB$26))+(AB$26/((1+Coupon_Yield_Indices_DX!AB$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":135.65963397029685},542.63853588118741,null,{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",AE$26/(1+Instruments!I$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Instruments!I$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Instruments!I$13/'Auction Parameters'!$K13))*(Instruments!P$13/'Auction Parameters'!$K13*AE$26))+(AE$26/((1+Instruments!I$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},null,1392.4404537281409,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",E$27/(1+Coupon_Yield_Indices_DX!E$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!E$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!E$40/'Auction Parameters'!$K14*E$27))+(E$27/((1+Coupon_Yield_Indices_DX!E$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",F$27/(1+Coupon_Yield_Indices_DX!F$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!F$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!F$40/'Auction Parameters'!$K14*F$27))+(F$27/((1+Coupon_Yield_Indices_DX!F$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":348.11011343203523},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",G$27/(1+Coupon_Yield_Indices_DX!G$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!G$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!G$40/'Auction Parameters'!$K14*G$27))+(G$27/((1+Coupon_Yield_Indices_DX!G$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",H$27/(1+Coupon_Yield_Indices_DX!H$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!H$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!H$40/'Auction Parameters'!$K14*H$27))+(H$27/((1+Coupon_Yield_Indices_DX!H$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",I$27/(1+Coupon_Yield_Indices_DX!I$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!I$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!I$40/'Auction Parameters'!$K14*I$27))+(I$27/((1+Coupon_Yield_Indices_DX!I$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",J$27/(1+Coupon_Yield_Indices_DX!J$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!J$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!J$40/'Auction Parameters'!$K14*J$27))+(J$27/((1+Coupon_Yield_Indices_DX!J$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":348.11011343203523},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",K$27/(1+Coupon_Yield_Indices_DX!K$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!K$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!K$40/'Auction Parameters'!$K14*K$27))+(K$27/((1+Coupon_Yield_Indices_DX!K$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",L$27/(1+Coupon_Yield_Indices_DX!L$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!L$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!L$40/'Auction Parameters'!$K14*L$27))+(L$27/((1+Coupon_Yield_Indices_DX!L$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":348.11011343203523},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",M$27/(1+Coupon_Yield_Indices_DX!M$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!M$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!M$40/'Auction Parameters'!$K14*M$27))+(M$27/((1+Coupon_Yield_Indices_DX!M$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",N$27/(1+Coupon_Yield_Indices_DX!N$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!N$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!N$40/'Auction Parameters'!$K14*N$27))+(N$27/((1+Coupon_Yield_Indices_DX!N$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",O$27/(1+Coupon_Yield_Indices_DX!O$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!O$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!O$40/'Auction Parameters'!$K14*O$27))+(O$27/((1+Coupon_Yield_Indices_DX!O$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":348.11011343203523},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",P$27/(1+Coupon_Yield_Indices_DX!P$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!P$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!P$40/'Auction Parameters'!$K14*P$27))+(P$27/((1+Coupon_Yield_Indices_DX!P$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",Q$27/(1+Coupon_Yield_Indices_DX!Q$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!Q$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!Q$40/'Auction Parameters'!$K14*Q$27))+(Q$27/((1+Coupon_Yield_Indices_DX!Q$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",R$27/(1+Coupon_Yield_Indices_DX!R$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!R$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!R$40/'Auction Parameters'!$K14*R$27))+(R$27/((1+Coupon_Yield_Indices_DX!R$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":271.3192679405937},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",S$27/(1+Coupon_Yield_Indices_DX!S$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!S$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!S$40/'Auction Parameters'!$K14*S$27))+(S$27/((1+Coupon_Yield_Indices_DX!S$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",T$27/(1+Coupon_Yield_Indices_DX!T$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!T$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!T$40/'Auction Parameters'!$K14*T$27))+(T$27/((1+Coupon_Yield_Indices_DX!T$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",U$27/(1+Coupon_Yield_Indices_DX!U$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!U$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!U$40/'Auction Parameters'!$K14*U$27))+(U$27/((1+Coupon_Yield_Indices_DX!U$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",V$27/(1+Coupon_Yield_Indices_DX!V$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!V$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!V$40/'Auction Parameters'!$K14*V$27))+(V$27/((1+Coupon_Yield_Indices_DX!V$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":271.3192679405937},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",W$27/(1+Coupon_Yield_Indices_DX!W$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!W$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!W$40/'Auction Parameters'!$K14*W$27))+(W$27/((1+Coupon_Yield_Indices_DX!W$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",X$27/(1+Coupon_Yield_Indices_DX!X$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!X$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!X$40/'Auction Parameters'!$K14*X$27))+(X$27/((1+Coupon_Yield_Indices_DX!X$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":271.3192679405937},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",Y$27/(1+Coupon_Yield_Indices_DX!Y$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!Y$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!Y$40/'Auction Parameters'!$K14*Y$27))+(Y$27/((1+Coupon_Yield_Indices_DX!Y$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",Z$27/(1+Coupon_Yield_Indices_DX!Z$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!Z$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!Z$40/'Auction Parameters'!$K14*Z$27))+(Z$27/((1+Coupon_Yield_Indices_DX!Z$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",AA$27/(1+Coupon_Yield_Indices_DX!AA$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!AA$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!AA$40/'Auction Parameters'!$K14*AA$27))+(AA$27/((1+Coupon_Yield_Indices_DX!AA$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":271.3192679405937},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",AB$27/(1+Coupon_Yield_Indices_DX!AB$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!AB$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!AB$40/'Auction Parameters'!$K14*AB$27))+(AB$27/((1+Coupon_Yield_Indices_DX!AB$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},1085.2770717623748,null,{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",AE$27/(1+Instruments!I$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Instruments!I$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Instruments!I$14/'Auction Parameters'!$K14))*(Instruments!P$14/'Auction Parameters'!$K14*AE$27))+(AE$27/((1+Instruments!I$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":1392.4404537281409}]
[{"$f":"'Auction Parameters'!$I$15","v":0},null,0,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",E$28/(1+Coupon_Yield_Indices_DX!E$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!E$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!E$41/'Auction Parameters'!$K15*E$28))+(E$28/((1+Coupon_Yield_Indices_DX!E$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",F$28/(1+Coupon_Yield_Indices_DX!F$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!F$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!F$41/'Auction Parameters'!$K15*F$28))+(F$28/((1+Coupon_Yield_Indices_DX!F$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",G$28/(1+Coupon_Yield_Indices_DX!G$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!G$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!G$41/'Auction Parameters'!$K15*G$28))+(G$28/((1+Coupon_Yield_Indices_DX!G$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",H$28/(1+Coupon_Yield_Indices_DX!H$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!H$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!H$41/'Auction Parameters'!$K15*H$28))+(H$28/((1+Coupon_Yield_Indices_DX!H$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",I$28/(1+Coupon_Yield_Indices_DX!I$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!I$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!I$41/'Auction Parameters'!$K15*I$28))+(I$28/((1+Coupon_Yield_Indices_DX!I$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",J$28/(1+Coupon_Yield_Indices_DX!J$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!J$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!J$41/'Auction Parameters'!$K15*J$28))+(J$28/((1+Coupon_Yield_Indices_DX!J$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",K$28/(1+Coupon_Yield_Indices_DX!K$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!K$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!K$41/'Auction Parameters'!$K15*K$28))+(K$28/((1+Coupon_Yield_Indices_DX!K$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",L$28/(1+Coupon_Yield_Indices_DX!L$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!L$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!L$41/'Auction Parameters'!$K15*L$28))+(L$28/((1+Coupon_Yield_Indices_DX!L$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",M$28/(1+Coupon_Yield_Indices_DX!M$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!M$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!M$41/'Auction Parameters'!$K15*M$28))+(M$28/((1+Coupon_Yield_Indices_DX!M$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",N$28/(1+Coupon_Yield_Indices_DX!N$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!N$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!N$41/'Auction Parameters'!$K15*N$28))+(N$28/((1+Coupon_Yield_Indices_DX!N$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",O$28/(1+Coupon_Yield_Indices_DX!O$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!O$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!O$41/'Auction Parameters'!$K15*O$28))+(O$28/((1+Coupon_Yield_Indices_DX!O$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",P$28/(1+Coupon_Yield_Indices_DX!P$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!P$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!P$41/'Auction Parameters'!$K15*P$28))+(P$28/((1+Coupon_Yield_Indices_DX!P$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",Q$28/(1+Coupon_Yield_Indices_DX!Q$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!Q$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!Q$41/'Auction Parameters'!$K15*Q$28))+(Q$28/((1+Coupon_Yield_Indices_DX!Q$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",R$28/(1+Coupon_Yield_Indices_DX!R$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!R$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!R$41/'Auction Parameters'!$K15*R$28))+(R$28/((1+Coupon_Yield_Indices_DX!R$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",S$28/(1+Coupon_Yield_Indices_DX!S$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!S$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!S$41/'Auction Parameters'!$K15*S$28))+(S$28/((1+Coupon_Yield_Indices_DX!S$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",T$28/(1+Coupon_Yield_Indices_DX!T$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!T$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!T$41/'Auction Parameters'!$K15*T$28))+(T$28/((1+Coupon_Yield_Indices_DX!T$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",U$28/(1+Coupon_Yield_Indices_DX!U$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!U$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!U$41/'Auction Parameters'!$K15*U$28))+(U$28/((1+Coupon_Yield_Indices_DX!U$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",V$28/(1+Coupon_Yield_Indices_DX!V$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!V$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!V$41/'Auction Parameters'!$K15*V$28))+(V$28/((1+Coupon_Yield_Indices_DX!V$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",W$28/(1+Coupon_Yield_Indices_DX!W$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!W$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!W$41/'Auction Parameters'!$K15*W$28))+(W$28/((1+Coupon_Yield_Indices_DX!W$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",X$28/(1+Coupon_Yield_Indices_DX!X$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!X$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!X$41/'Auction Parameters'!$K15*X$28))+(X$28/((1+Coupon_Yield_Indices_DX!X$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",Y$28/(1+Coupon_Yield_Indices_DX!Y$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!Y$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!Y$41/'Auction Parameters'!$K15*Y$28))+(Y$28/((1+Coupon_Yield_Indices_DX!Y$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",Z$28/(1+Coupon_Yield_Indices_DX!Z$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!Z$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!Z$41/'Auction Parameters'!$K15*Z$28))+(Z$28/((1+Coupon_Yield_Indices_DX!Z$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",AA$28/(1+Coupon_Yield_Indices_DX!AA$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!AA$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!AA$41/'Auction Parameters'!$K15*AA$28))+(AA$28/((1+Coupon_Yield_Indices_DX!AA$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",AB$28/(1+Coupon_Yield_Indices_DX!AB$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!AB$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!AB$41/'Auction Parameters'!$K15*AB$28))+(AB$28/((1+Coupon_Yield_Indices_DX!AB$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",AE$28/(1+Instruments!I$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Instruments!I$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Instruments!I$15/'Auction Parameters'!$K15))*(Instruments!P$15/'Auction Parameters'!$K15*AE$28))+(AE$28/((1+Instruments!I$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$16","v":0},null,0,{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",E$29/(1+Coupon_Yield_Indices_DX!E$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!E$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!E$42/'Auction Parameters'!$K16*E$29))+(E$29/((1+Coupon_Yield_Indices_DX!E$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",F$29/(1+Coupon_Yield_Indices_DX!F$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!F$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!F$42/'Auction Parameters'!$K16*F$29))+(F$29/((1+Coupon_Yield_Indices_DX!F$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",G$29/(1+Coupon_Yield_Indices_DX!G$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!G$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!G$42/'Auction Parameters'!$K16*G$29))+(G$29/((1+Coupon_Yield_Indices_DX!G$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",H$29/(1+Coupon_Yield_Indices_DX!H$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!H$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!H$42/'Auction Parameters'!$K16*H$29))+(H$29/((1+Coupon_Yield_Indices_DX!H$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",I$29/(1+Coupon_Yield_Indices_DX!I$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!I$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!I$42/'Auction Parameters'!$K16*I$29))+(I$29/((1+Coupon_Yield_Indices_DX!I$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",J$29/(1+Coupon_Yield_Indices_DX!J$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!J$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!J$42/'Auction Parameters'!$K16*J$29))+(J$29/((1+Coupon_Yield_Indices_DX!J$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",K$29/(1+Coupon_Yield_Indices_DX!K$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!K$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!K$42/'Auction Parameters'!$K16*K$29))+(K$29/((1+Coupon_Yield_Indices_DX!K$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",L$29/(1+Coupon_Yield_Indices_DX!L$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!L$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!L$42/'Auction Parameters'!$K16*L$29))+(L$29/((1+Coupon_Yield_Indices_DX!L$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",M$29/(1+Coupon_Yield_Indices_DX!M$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!M$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!M$42/'Auction Parameters'!$K16*M$29))+(M$29/((1+Coupon_Yield_Indices_DX!M$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",N$29/(1+Coupon_Yield_Indices_DX!N$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!N$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!N$42/'Auction Parameters'!$K16*N$29))+(N$29/((1+Coupon_Yield_Indices_DX!N$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",O$29/(1+Coupon_Yield_Indices_DX!O$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!O$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!O$42/'Auction Parameters'!$K16*O$29))+(O$29/((1+Coupon_Yield_Indices_DX!O$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",P$29/(1+Coupon_Yield_Indices_DX!P$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!P$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!P$42/'Auction Parameters'!$K16*P$29))+(P$29/((1+Coupon_Yield_Indices_DX!P$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",Q$29/(1+Coupon_Yield_Indices_DX!Q$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!Q$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!Q$42/'Auction Parameters'!$K16*Q$29))+(Q$29/((1+Coupon_Yield_Indices_DX!Q$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",R$29/(1+Coupon_Yield_Indices_DX!R$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!R$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!R$42/'Auction Parameters'!$K16*R$29))+(R$29/((1+Coupon_Yield_Indices_DX!R$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",S$29/(1+Coupon_Yield_Indices_DX!S$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!S$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!S$42/'Auction Parameters'!$K16*S$29))+(S$29/((1+Coupon_Yield_Indices_DX!S$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",T$29/(1+Coupon_Yield_Indices_DX!T$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!T$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!T$42/'Auction Parameters'!$K16*T$29))+(T$29/((1+Coupon_Yield_Indices_DX!T$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",U$29/(1+Coupon_Yield_Indices_DX!U$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!U$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!U$42/'Auction Parameters'!$K16*U$29))+(U$29/((1+Coupon_Yield_Indices_DX!U$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",V$29/(1+Coupon_Yield_Indices_DX!V$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!V$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!V$42/'Auction Parameters'!$K16*V$29))+(V$29/((1+Coupon_Yield_Indices_DX!V$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",W$29/(1+Coupon_Yield_Indices_DX!W$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!W$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!W$42/'Auction Parameters'!$K16*W$29))+(W$29/((1+Coupon_Yield_Indices_DX!W$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",X$29/(1+Coupon_Yield_Indices_DX!X$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!X$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!X$42/'Auction Parameters'!$K16*X$29))+(X$29/((1+Coupon_Yield_Indices_DX!X$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",Y$29/(1+Coupon_Yield_Indices_DX!Y$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!Y$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!Y$42/'Auction Parameters'!$K16*Y$29))+(Y$29/((1+Coupon_Yield_Indices_DX!Y$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",Z$29/(1+Coupon_Yield_Indices_DX!Z$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!Z$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!Z$42/'Auction Parameters'!$K16*Z$29))+(Z$29/((1+Coupon_Yield_Indices_DX!Z$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",AA$29/(1+Coupon_Yield_Indices_DX!AA$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!AA$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!AA$42/'Auction Parameters'!$K16*AA$29))+(AA$29/((1+Coupon_Yield_Indices_DX!AA$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",AB$29/(1+Coupon_Yield_Indices_DX!AB$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!AB$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!AB$42/'Auction Parameters'!$K16*AB$29))+(AB$29/((1+Coupon_Yield_Indices_DX!AB$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",AE$29/(1+Instruments!I$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Instruments!I$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Instruments!I$16/'Auction Parameters'!$K16))*(Instruments!P$16/'Auction Parameters'!$K16*AE$29))+(AE$29/((1+Instruments!I$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$17","v":0},null,0,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",E$30/(1+Coupon_Yield_Indices_DX!E$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!E$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!E$43/'Auction Parameters'!$K17*E$30))+(E$30/((1+Coupon_Yield_Indices_DX!E$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",F$30/(1+Coupon_Yield_Indices_DX!F$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!F$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!F$43/'Auction Parameters'!$K17*F$30))+(F$30/((1+Coupon_Yield_Indices_DX!F$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",G$30/(1+Coupon_Yield_Indices_DX!G$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!G$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!G$43/'Auction Parameters'!$K17*G$30))+(G$30/((1+Coupon_Yield_Indices_DX!G$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",H$30/(1+Coupon_Yield_Indices_DX!H$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!H$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!H$43/'Auction Parameters'!$K17*H$30))+(H$30/((1+Coupon_Yield_Indices_DX!H$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",I$30/(1+Coupon_Yield_Indices_DX!I$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!I$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!I$43/'Auction Parameters'!$K17*I$30))+(I$30/((1+Coupon_Yield_Indices_DX!I$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",J$30/(1+Coupon_Yield_Indices_DX!J$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!J$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!J$43/'Auction Parameters'!$K17*J$30))+(J$30/((1+Coupon_Yield_Indices_DX!J$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",K$30/(1+Coupon_Yield_Indices_DX!K$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!K$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!K$43/'Auction Parameters'!$K17*K$30))+(K$30/((1+Coupon_Yield_Indices_DX!K$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",L$30/(1+Coupon_Yield_Indices_DX!L$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!L$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!L$43/'Auction Parameters'!$K17*L$30))+(L$30/((1+Coupon_Yield_Indices_DX!L$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",M$30/(1+Coupon_Yield_Indices_DX!M$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!M$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!M$43/'Auction Parameters'!$K17*M$30))+(M$30/((1+Coupon_Yield_Indices_DX!M$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",N$30/(1+Coupon_Yield_Indices_DX!N$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!N$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!N$43/'Auction Parameters'!$K17*N$30))+(N$30/((1+Coupon_Yield_Indices_DX!N$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",O$30/(1+Coupon_Yield_Indices_DX!O$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!O$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!O$43/'Auction Parameters'!$K17*O$30))+(O$30/((1+Coupon_Yield_Indices_DX!O$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",P$30/(1+Coupon_Yield_Indices_DX!P$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!P$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!P$43/'Auction Parameters'!$K17*P$30))+(P$30/((1+Coupon_Yield_Indices_DX!P$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",Q$30/(1+Coupon_Yield_Indices_DX!Q$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!Q$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!Q$43/'Auction Parameters'!$K17*Q$30))+(Q$30/((1+Coupon_Yield_Indices_DX!Q$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",R$30/(1+Coupon_Yield_Indices_DX!R$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!R$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!R$43/'Auction Parameters'!$K17*R$30))+(R$30/((1+Coupon_Yield_Indices_DX!R$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",S$30/(1+Coupon_Yield_Indices_DX!S$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!S$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!S$43/'Auction Parameters'!$K17*S$30))+(S$30/((1+Coupon_Yield_Indices_DX!S$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",T$30/(1+Coupon_Yield_Indices_DX!T$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!T$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!T$43/'Auction Parameters'!$K17*T$30))+(T$30/((1+Coupon_Yield_Indices_DX!T$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",U$30/(1+Coupon_Yield_Indices_DX!U$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!U$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!U$43/'Auction Parameters'!$K17*U$30))+(U$30/((1+Coupon_Yield_Indices_DX!U$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",V$30/(1+Coupon_Yield_Indices_DX!V$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!V$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!V$43/'Auction Parameters'!$K17*V$30))+(V$30/((1+Coupon_Yield_Indices_DX!V$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",W$30/(1+Coupon_Yield_Indices_DX!W$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!W$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!W$43/'Auction Parameters'!$K17*W$30))+(W$30/((1+Coupon_Yield_Indices_DX!W$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",X$30/(1+Coupon_Yield_Indices_DX!X$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!X$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!X$43/'Auction Parameters'!$K17*X$30))+(X$30/((1+Coupon_Yield_Indices_DX!X$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",Y$30/(1+Coupon_Yield_Indices_DX!Y$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!Y$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!Y$43/'Auction Parameters'!$K17*Y$30))+(Y$30/((1+Coupon_Yield_Indices_DX!Y$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",Z$30/(1+Coupon_Yield_Indices_DX!Z$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!Z$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!Z$43/'Auction Parameters'!$K17*Z$30))+(Z$30/((1+Coupon_Yield_Indices_DX!Z$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",AA$30/(1+Coupon_Yield_Indices_DX!AA$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!AA$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!AA$43/'Auction Parameters'!$K17*AA$30))+(AA$30/((1+Coupon_Yield_Indices_DX!AA$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",AB$30/(1+Coupon_Yield_Indices_DX!AB$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!AB$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!AB$43/'Auction Parameters'!$K17*AB$30))+(AB$30/((1+Coupon_Yield_Indices_DX!AB$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",AE$30/(1+Instruments!I$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Instruments!I$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Instruments!I$17/'Auction Parameters'!$K17))*(Instruments!P$17/'Auction Parameters'!$K17*AE$30))+(AE$30/((1+Instruments!I$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$18","v":0},null,0,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",E$31/(1+Coupon_Yield_Indices_DX!E$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!E$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!E$44/'Auction Parameters'!$K18*E$31))+(E$31/((1+Coupon_Yield_Indices_DX!E$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",F$31/(1+Coupon_Yield_Indices_DX!F$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!F$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!F$44/'Auction Parameters'!$K18*F$31))+(F$31/((1+Coupon_Yield_Indices_DX!F$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",G$31/(1+Coupon_Yield_Indices_DX!G$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!G$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!G$44/'Auction Parameters'!$K18*G$31))+(G$31/((1+Coupon_Yield_Indices_DX!G$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",H$31/(1+Coupon_Yield_Indices_DX!H$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!H$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!H$44/'Auction Parameters'!$K18*H$31))+(H$31/((1+Coupon_Yield_Indices_DX!H$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",I$31/(1+Coupon_Yield_Indices_DX!I$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!I$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!I$44/'Auction Parameters'!$K18*I$31))+(I$31/((1+Coupon_Yield_Indices_DX!I$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",J$31/(1+Coupon_Yield_Indices_DX!J$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!J$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!J$44/'Auction Parameters'!$K18*J$31))+(J$31/((1+Coupon_Yield_Indices_DX!J$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",K$31/(1+Coupon_Yield_Indices_DX!K$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!K$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!K$44/'Auction Parameters'!$K18*K$31))+(K$31/((1+Coupon_Yield_Indices_DX!K$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",L$31/(1+Coupon_Yield_Indices_DX!L$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!L$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!L$44/'Auction Parameters'!$K18*L$31))+(L$31/((1+Coupon_Yield_Indices_DX!L$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",M$31/(1+Coupon_Yield_Indices_DX!M$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!M$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!M$44/'Auction Parameters'!$K18*M$31))+(M$31/((1+Coupon_Yield_Indices_DX!M$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",N$31/(1+Coupon_Yield_Indices_DX!N$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!N$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!N$44/'Auction Parameters'!$K18*N$31))+(N$31/((1+Coupon_Yield_Indices_DX!N$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",O$31/(1+Coupon_Yield_Indices_DX!O$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!O$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!O$44/'Auction Parameters'!$K18*O$31))+(O$31/((1+Coupon_Yield_Indices_DX!O$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",P$31/(1+Coupon_Yield_Indices_DX!P$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!P$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!P$44/'Auction Parameters'!$K18*P$31))+(P$31/((1+Coupon_Yield_Indices_DX!P$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",Q$31/(1+Coupon_Yield_Indices_DX!Q$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!Q$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!Q$44/'Auction Parameters'!$K18*Q$31))+(Q$31/((1+Coupon_Yield_Indices_DX!Q$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",R$31/(1+Coupon_Yield_Indices_DX!R$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!R$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!R$44/'Auction Parameters'!$K18*R$31))+(R$31/((1+Coupon_Yield_Indices_DX!R$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",S$31/(1+Coupon_Yield_Indices_DX!S$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!S$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!S$44/'Auction Parameters'!$K18*S$31))+(S$31/((1+Coupon_Yield_Indices_DX!S$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",T$31/(1+Coupon_Yield_Indices_DX!T$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!T$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!T$44/'Auction Parameters'!$K18*T$31))+(T$31/((1+Coupon_Yield_Indices_DX!T$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",U$31/(1+Coupon_Yield_Indices_DX!U$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!U$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!U$44/'Auction Parameters'!$K18*U$31))+(U$31/((1+Coupon_Yield_Indices_DX!U$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",V$31/(1+Coupon_Yield_Indices_DX!V$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!V$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!V$44/'Auction Parameters'!$K18*V$31))+(V$31/((1+Coupon_Yield_Indices_DX!V$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",W$31/(1+Coupon_Yield_Indices_DX!W$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!W$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!W$44/'Auction Parameters'!$K18*W$31))+(W$31/((1+Coupon_Yield_Indices_DX!W$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",X$31/(1+Coupon_Yield_Indices_DX!X$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!X$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!X$44/'Auction Parameters'!$K18*X$31))+(X$31/((1+Coupon_Yield_Indices_DX!X$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",Y$31/(1+Coupon_Yield_Indices_DX!Y$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!Y$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!Y$44/'Auction Parameters'!$K18*Y$31))+(Y$31/((1+Coupon_Yield_Indices_DX!Y$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",Z$31/(1+Coupon_Yield_Indices_DX!Z$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!Z$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!Z$44/'Auction Parameters'!$K18*Z$31))+(Z$31/((1+Coupon_Yield_Indices_DX!Z$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",AA$31/(1+Coupon_Yield_Indices_DX!AA$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!AA$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!AA$44/'Auction Parameters'!$K18*AA$31))+(AA$31/((1+Coupon_Yield_Indices_DX!AA$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",AB$31/(1+Coupon_Yield_Indices_DX!AB$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!AB$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!AB$44/'Auction Parameters'!$K18*AB$31))+(AB$31/((1+Coupon_Yield_Indices_DX!AB$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",AE$31/(1+Instruments!I$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Instruments!I$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Instruments!I$18/'Auction Parameters'!$K18))*(Instruments!P$18/'Auction Parameters'!$K18*AE$31))+(AE$31/((1+Instruments!I$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$19","v":0},null,0,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",E$32/(1+Coupon_Yield_Indices_DX!E$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!E$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!E$45/'Auction Parameters'!$K19*E$32))+(E$32/((1+Coupon_Yield_Indices_DX!E$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",F$32/(1+Coupon_Yield_Indices_DX!F$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!F$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!F$45/'Auction Parameters'!$K19*F$32))+(F$32/((1+Coupon_Yield_Indices_DX!F$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",G$32/(1+Coupon_Yield_Indices_DX!G$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!G$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!G$45/'Auction Parameters'!$K19*G$32))+(G$32/((1+Coupon_Yield_Indices_DX!G$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",H$32/(1+Coupon_Yield_Indices_DX!H$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!H$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!H$45/'Auction Parameters'!$K19*H$32))+(H$32/((1+Coupon_Yield_Indices_DX!H$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",I$32/(1+Coupon_Yield_Indices_DX!I$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!I$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!I$45/'Auction Parameters'!$K19*I$32))+(I$32/((1+Coupon_Yield_Indices_DX!I$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",J$32/(1+Coupon_Yield_Indices_DX!J$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!J$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!J$45/'Auction Parameters'!$K19*J$32))+(J$32/((1+Coupon_Yield_Indices_DX!J$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",K$32/(1+Coupon_Yield_Indices_DX!K$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!K$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!K$45/'Auction Parameters'!$K19*K$32))+(K$32/((1+Coupon_Yield_Indices_DX!K$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",L$32/(1+Coupon_Yield_Indices_DX!L$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!L$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!L$45/'Auction Parameters'!$K19*L$32))+(L$32/((1+Coupon_Yield_Indices_DX!L$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",M$32/(1+Coupon_Yield_Indices_DX!M$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!M$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!M$45/'Auction Parameters'!$K19*M$32))+(M$32/((1+Coupon_Yield_Indices_DX!M$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",N$32/(1+Coupon_Yield_Indices_DX!N$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!N$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!N$45/'Auction Parameters'!$K19*N$32))+(N$32/((1+Coupon_Yield_Indices_DX!N$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",O$32/(1+Coupon_Yield_Indices_DX!O$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!O$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!O$45/'Auction Parameters'!$K19*O$32))+(O$32/((1+Coupon_Yield_Indices_DX!O$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",P$32/(1+Coupon_Yield_Indices_DX!P$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!P$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!P$45/'Auction Parameters'!$K19*P$32))+(P$32/((1+Coupon_Yield_Indices_DX!P$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",Q$32/(1+Coupon_Yield_Indices_DX!Q$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!Q$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!Q$45/'Auction Parameters'!$K19*Q$32))+(Q$32/((1+Coupon_Yield_Indices_DX!Q$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",R$32/(1+Coupon_Yield_Indices_DX!R$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!R$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!R$45/'Auction Parameters'!$K19*R$32))+(R$32/((1+Coupon_Yield_Indices_DX!R$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",S$32/(1+Coupon_Yield_Indices_DX!S$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!S$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!S$45/'Auction Parameters'!$K19*S$32))+(S$32/((1+Coupon_Yield_Indices_DX!S$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",T$32/(1+Coupon_Yield_Indices_DX!T$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!T$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!T$45/'Auction Parameters'!$K19*T$32))+(T$32/((1+Coupon_Yield_Indices_DX!T$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",U$32/(1+Coupon_Yield_Indices_DX!U$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!U$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!U$45/'Auction Parameters'!$K19*U$32))+(U$32/((1+Coupon_Yield_Indices_DX!U$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",V$32/(1+Coupon_Yield_Indices_DX!V$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!V$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!V$45/'Auction Parameters'!$K19*V$32))+(V$32/((1+Coupon_Yield_Indices_DX!V$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",W$32/(1+Coupon_Yield_Indices_DX!W$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!W$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!W$45/'Auction Parameters'!$K19*W$32))+(W$32/((1+Coupon_Yield_Indices_DX!W$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",X$32/(1+Coupon_Yield_Indices_DX!X$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!X$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!X$45/'Auction Parameters'!$K19*X$32))+(X$32/((1+Coupon_Yield_Indices_DX!X$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",Y$32/(1+Coupon_Yield_Indices_DX!Y$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!Y$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!Y$45/'Auction Parameters'!$K19*Y$32))+(Y$32/((1+Coupon_Yield_Indices_DX!Y$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",Z$32/(1+Coupon_Yield_Indices_DX!Z$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!Z$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!Z$45/'Auction Parameters'!$K19*Z$32))+(Z$32/((1+Coupon_Yield_Indices_DX!Z$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",AA$32/(1+Coupon_Yield_Indices_DX!AA$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!AA$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!AA$45/'Auction Parameters'!$K19*AA$32))+(AA$32/((1+Coupon_Yield_Indices_DX!AA$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",AB$32/(1+Coupon_Yield_Indices_DX!AB$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!AB$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!AB$45/'Auction Parameters'!$K19*AB$32))+(AB$32/((1+Coupon_Yield_Indices_DX!AB$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",AE$32/(1+Instruments!I$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Instruments!I$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Instruments!I$19/'Auction Parameters'!$K19))*(Instruments!P$19/'Auction Parameters'!$K19*AE$32))+(AE$32/((1+Instruments!I$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$20","v":0},null,0,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",E$33/(1+Coupon_Yield_Indices_DX!E$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!E$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!E$46/'Auction Parameters'!$K20*E$33))+(E$33/((1+Coupon_Yield_Indices_DX!E$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",F$33/(1+Coupon_Yield_Indices_DX!F$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!F$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!F$46/'Auction Parameters'!$K20*F$33))+(F$33/((1+Coupon_Yield_Indices_DX!F$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",G$33/(1+Coupon_Yield_Indices_DX!G$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!G$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!G$46/'Auction Parameters'!$K20*G$33))+(G$33/((1+Coupon_Yield_Indices_DX!G$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",H$33/(1+Coupon_Yield_Indices_DX!H$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!H$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!H$46/'Auction Parameters'!$K20*H$33))+(H$33/((1+Coupon_Yield_Indices_DX!H$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",I$33/(1+Coupon_Yield_Indices_DX!I$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!I$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!I$46/'Auction Parameters'!$K20*I$33))+(I$33/((1+Coupon_Yield_Indices_DX!I$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",J$33/(1+Coupon_Yield_Indices_DX!J$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!J$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!J$46/'Auction Parameters'!$K20*J$33))+(J$33/((1+Coupon_Yield_Indices_DX!J$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",K$33/(1+Coupon_Yield_Indices_DX!K$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!K$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!K$46/'Auction Parameters'!$K20*K$33))+(K$33/((1+Coupon_Yield_Indices_DX!K$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",L$33/(1+Coupon_Yield_Indices_DX!L$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!L$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!L$46/'Auction Parameters'!$K20*L$33))+(L$33/((1+Coupon_Yield_Indices_DX!L$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",M$33/(1+Coupon_Yield_Indices_DX!M$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!M$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!M$46/'Auction Parameters'!$K20*M$33))+(M$33/((1+Coupon_Yield_Indices_DX!M$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",N$33/(1+Coupon_Yield_Indices_DX!N$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!N$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!N$46/'Auction Parameters'!$K20*N$33))+(N$33/((1+Coupon_Yield_Indices_DX!N$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",O$33/(1+Coupon_Yield_Indices_DX!O$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!O$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!O$46/'Auction Parameters'!$K20*O$33))+(O$33/((1+Coupon_Yield_Indices_DX!O$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",P$33/(1+Coupon_Yield_Indices_DX!P$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!P$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!P$46/'Auction Parameters'!$K20*P$33))+(P$33/((1+Coupon_Yield_Indices_DX!P$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",Q$33/(1+Coupon_Yield_Indices_DX!Q$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!Q$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!Q$46/'Auction Parameters'!$K20*Q$33))+(Q$33/((1+Coupon_Yield_Indices_DX!Q$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",R$33/(1+Coupon_Yield_Indices_DX!R$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!R$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!R$46/'Auction Parameters'!$K20*R$33))+(R$33/((1+Coupon_Yield_Indices_DX!R$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",S$33/(1+Coupon_Yield_Indices_DX!S$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!S$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!S$46/'Auction Parameters'!$K20*S$33))+(S$33/((1+Coupon_Yield_Indices_DX!S$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",T$33/(1+Coupon_Yield_Indices_DX!T$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!T$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!T$46/'Auction Parameters'!$K20*T$33))+(T$33/((1+Coupon_Yield_Indices_DX!T$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",U$33/(1+Coupon_Yield_Indices_DX!U$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!U$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!U$46/'Auction Parameters'!$K20*U$33))+(U$33/((1+Coupon_Yield_Indices_DX!U$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",V$33/(1+Coupon_Yield_Indices_DX!V$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!V$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!V$46/'Auction Parameters'!$K20*V$33))+(V$33/((1+Coupon_Yield_Indices_DX!V$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",W$33/(1+Coupon_Yield_Indices_DX!W$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!W$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!W$46/'Auction Parameters'!$K20*W$33))+(W$33/((1+Coupon_Yield_Indices_DX!W$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",X$33/(1+Coupon_Yield_Indices_DX!X$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!X$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!X$46/'Auction Parameters'!$K20*X$33))+(X$33/((1+Coupon_Yield_Indices_DX!X$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",Y$33/(1+Coupon_Yield_Indices_DX!Y$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!Y$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!Y$46/'Auction Parameters'!$K20*Y$33))+(Y$33/((1+Coupon_Yield_Indices_DX!Y$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",Z$33/(1+Coupon_Yield_Indices_DX!Z$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!Z$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!Z$46/'Auction Parameters'!$K20*Z$33))+(Z$33/((1+Coupon_Yield_Indices_DX!Z$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",AA$33/(1+Coupon_Yield_Indices_DX!AA$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!AA$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!AA$46/'Auction Parameters'!$K20*AA$33))+(AA$33/((1+Coupon_Yield_Indices_DX!AA$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",AB$33/(1+Coupon_Yield_Indices_DX!AB$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!AB$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!AB$46/'Auction Parameters'!$K20*AB$33))+(AB$33/((1+Coupon_Yield_Indices_DX!AB$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",AE$33/(1+Instruments!I$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Instruments!I$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Instruments!I$20/'Auction Parameters'!$K20))*(Instruments!P$20/'Auction Parameters'!$K20*AE$33))+(AE$33/((1+Instruments!I$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$21","v":0},null,0,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",E$34/(1+Coupon_Yield_Indices_DX!E$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!E$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!E$47/'Auction Parameters'!$K21*E$34))+(E$34/((1+Coupon_Yield_Indices_DX!E$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",F$34/(1+Coupon_Yield_Indices_DX!F$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!F$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!F$47/'Auction Parameters'!$K21*F$34))+(F$34/((1+Coupon_Yield_Indices_DX!F$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",G$34/(1+Coupon_Yield_Indices_DX!G$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!G$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!G$47/'Auction Parameters'!$K21*G$34))+(G$34/((1+Coupon_Yield_Indices_DX!G$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",H$34/(1+Coupon_Yield_Indices_DX!H$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!H$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!H$47/'Auction Parameters'!$K21*H$34))+(H$34/((1+Coupon_Yield_Indices_DX!H$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",I$34/(1+Coupon_Yield_Indices_DX!I$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!I$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!I$47/'Auction Parameters'!$K21*I$34))+(I$34/((1+Coupon_Yield_Indices_DX!I$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",J$34/(1+Coupon_Yield_Indices_DX!J$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!J$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!J$47/'Auction Parameters'!$K21*J$34))+(J$34/((1+Coupon_Yield_Indices_DX!J$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",K$34/(1+Coupon_Yield_Indices_DX!K$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!K$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!K$47/'Auction Parameters'!$K21*K$34))+(K$34/((1+Coupon_Yield_Indices_DX!K$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",L$34/(1+Coupon_Yield_Indices_DX!L$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!L$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!L$47/'Auction Parameters'!$K21*L$34))+(L$34/((1+Coupon_Yield_Indices_DX!L$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",M$34/(1+Coupon_Yield_Indices_DX!M$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!M$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!M$47/'Auction Parameters'!$K21*M$34))+(M$34/((1+Coupon_Yield_Indices_DX!M$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",N$34/(1+Coupon_Yield_Indices_DX!N$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!N$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!N$47/'Auction Parameters'!$K21*N$34))+(N$34/((1+Coupon_Yield_Indices_DX!N$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",O$34/(1+Coupon_Yield_Indices_DX!O$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!O$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!O$47/'Auction Parameters'!$K21*O$34))+(O$34/((1+Coupon_Yield_Indices_DX!O$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",P$34/(1+Coupon_Yield_Indices_DX!P$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!P$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!P$47/'Auction Parameters'!$K21*P$34))+(P$34/((1+Coupon_Yield_Indices_DX!P$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",Q$34/(1+Coupon_Yield_Indices_DX!Q$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!Q$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!Q$47/'Auction Parameters'!$K21*Q$34))+(Q$34/((1+Coupon_Yield_Indices_DX!Q$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",R$34/(1+Coupon_Yield_Indices_DX!R$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!R$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!R$47/'Auction Parameters'!$K21*R$34))+(R$34/((1+Coupon_Yield_Indices_DX!R$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",S$34/(1+Coupon_Yield_Indices_DX!S$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!S$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!S$47/'Auction Parameters'!$K21*S$34))+(S$34/((1+Coupon_Yield_Indices_DX!S$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",T$34/(1+Coupon_Yield_Indices_DX!T$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!T$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!T$47/'Auction Parameters'!$K21*T$34))+(T$34/((1+Coupon_Yield_Indices_DX!T$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",U$34/(1+Coupon_Yield_Indices_DX!U$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!U$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!U$47/'Auction Parameters'!$K21*U$34))+(U$34/((1+Coupon_Yield_Indices_DX!U$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",V$34/(1+Coupon_Yield_Indices_DX!V$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!V$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!V$47/'Auction Parameters'!$K21*V$34))+(V$34/((1+Coupon_Yield_Indices_DX!V$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",W$34/(1+Coupon_Yield_Indices_DX!W$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!W$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!W$47/'Auction Parameters'!$K21*W$34))+(W$34/((1+Coupon_Yield_Indices_DX!W$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",X$34/(1+Coupon_Yield_Indices_DX!X$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!X$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!X$47/'Auction Parameters'!$K21*X$34))+(X$34/((1+Coupon_Yield_Indices_DX!X$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",Y$34/(1+Coupon_Yield_Indices_DX!Y$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!Y$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!Y$47/'Auction Parameters'!$K21*Y$34))+(Y$34/((1+Coupon_Yield_Indices_DX!Y$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",Z$34/(1+Coupon_Yield_Indices_DX!Z$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!Z$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!Z$47/'Auction Parameters'!$K21*Z$34))+(Z$34/((1+Coupon_Yield_Indices_DX!Z$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",AA$34/(1+Coupon_Yield_Indices_DX!AA$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!AA$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!AA$47/'Auction Parameters'!$K21*AA$34))+(AA$34/((1+Coupon_Yield_Indices_DX!AA$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",AB$34/(1+Coupon_Yield_Indices_DX!AB$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!AB$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!AB$47/'Auction Parameters'!$K21*AB$34))+(AB$34/((1+Coupon_Yield_Indices_DX!AB$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",AE$34/(1+Instruments!I$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Instruments!I$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Instruments!I$21/'Auction Parameters'!$K21))*(Instruments!P$21/'Auction Parameters'!$K21*AE$34))+(AE$34/((1+Instruments!I$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$22","v":0},null,0,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",E$35/(1+Coupon_Yield_Indices_DX!E$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!E$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!E$48/'Auction Parameters'!$K22*E$35))+(E$35/((1+Coupon_Yield_Indices_DX!E$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",F$35/(1+Coupon_Yield_Indices_DX!F$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!F$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!F$48/'Auction Parameters'!$K22*F$35))+(F$35/((1+Coupon_Yield_Indices_DX!F$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",G$35/(1+Coupon_Yield_Indices_DX!G$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!G$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!G$48/'Auction Parameters'!$K22*G$35))+(G$35/((1+Coupon_Yield_Indices_DX!G$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",H$35/(1+Coupon_Yield_Indices_DX!H$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!H$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!H$48/'Auction Parameters'!$K22*H$35))+(H$35/((1+Coupon_Yield_Indices_DX!H$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",I$35/(1+Coupon_Yield_Indices_DX!I$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!I$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!I$48/'Auction Parameters'!$K22*I$35))+(I$35/((1+Coupon_Yield_Indices_DX!I$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",J$35/(1+Coupon_Yield_Indices_DX!J$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!J$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!J$48/'Auction Parameters'!$K22*J$35))+(J$35/((1+Coupon_Yield_Indices_DX!J$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",K$35/(1+Coupon_Yield_Indices_DX!K$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!K$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!K$48/'Auction Parameters'!$K22*K$35))+(K$35/((1+Coupon_Yield_Indices_DX!K$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",L$35/(1+Coupon_Yield_Indices_DX!L$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!L$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!L$48/'Auction Parameters'!$K22*L$35))+(L$35/((1+Coupon_Yield_Indices_DX!L$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",M$35/(1+Coupon_Yield_Indices_DX!M$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!M$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!M$48/'Auction Parameters'!$K22*M$35))+(M$35/((1+Coupon_Yield_Indices_DX!M$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",N$35/(1+Coupon_Yield_Indices_DX!N$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!N$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!N$48/'Auction Parameters'!$K22*N$35))+(N$35/((1+Coupon_Yield_Indices_DX!N$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",O$35/(1+Coupon_Yield_Indices_DX!O$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!O$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!O$48/'Auction Parameters'!$K22*O$35))+(O$35/((1+Coupon_Yield_Indices_DX!O$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",P$35/(1+Coupon_Yield_Indices_DX!P$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!P$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!P$48/'Auction Parameters'!$K22*P$35))+(P$35/((1+Coupon_Yield_Indices_DX!P$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",Q$35/(1+Coupon_Yield_Indices_DX!Q$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!Q$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!Q$48/'Auction Parameters'!$K22*Q$35))+(Q$35/((1+Coupon_Yield_Indices_DX!Q$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",R$35/(1+Coupon_Yield_Indices_DX!R$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!R$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!R$48/'Auction Parameters'!$K22*R$35))+(R$35/((1+Coupon_Yield_Indices_DX!R$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",S$35/(1+Coupon_Yield_Indices_DX!S$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!S$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!S$48/'Auction Parameters'!$K22*S$35))+(S$35/((1+Coupon_Yield_Indices_DX!S$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",T$35/(1+Coupon_Yield_Indices_DX!T$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!T$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!T$48/'Auction Parameters'!$K22*T$35))+(T$35/((1+Coupon_Yield_Indices_DX!T$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",U$35/(1+Coupon_Yield_Indices_DX!U$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!U$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!U$48/'Auction Parameters'!$K22*U$35))+(U$35/((1+Coupon_Yield_Indices_DX!U$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",V$35/(1+Coupon_Yield_Indices_DX!V$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!V$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!V$48/'Auction Parameters'!$K22*V$35))+(V$35/((1+Coupon_Yield_Indices_DX!V$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",W$35/(1+Coupon_Yield_Indices_DX!W$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!W$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!W$48/'Auction Parameters'!$K22*W$35))+(W$35/((1+Coupon_Yield_Indices_DX!W$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",X$35/(1+Coupon_Yield_Indices_DX!X$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!X$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!X$48/'Auction Parameters'!$K22*X$35))+(X$35/((1+Coupon_Yield_Indices_DX!X$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",Y$35/(1+Coupon_Yield_Indices_DX!Y$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!Y$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!Y$48/'Auction Parameters'!$K22*Y$35))+(Y$35/((1+Coupon_Yield_Indices_DX!Y$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",Z$35/(1+Coupon_Yield_Indices_DX!Z$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!Z$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!Z$48/'Auction Parameters'!$K22*Z$35))+(Z$35/((1+Coupon_Yield_Indices_DX!Z$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",AA$35/(1+Coupon_Yield_Indices_DX!AA$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!AA$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!AA$48/'Auction Parameters'!$K22*AA$35))+(AA$35/((1+Coupon_Yield_Indices_DX!AA$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",AB$35/(1+Coupon_Yield_Indices_DX!AB$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!AB$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!AB$48/'Auction Parameters'!$K22*AB$35))+(AB$35/((1+Coupon_Yield_Indices_DX!AB$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",AE$35/(1+Instruments!I$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Instruments!I$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Instruments!I$22/'Auction Parameters'!$K22))*(Instruments!P$22/'Auction Parameters'!$K22*AE$35))+(AE$35/((1+Instruments!I$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$23","v":0},null,0,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",E$36/(1+Coupon_Yield_Indices_DX!E$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!E$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!E$49/'Auction Parameters'!$K23*E$36))+(E$36/((1+Coupon_Yield_Indices_DX!E$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",F$36/(1+Coupon_Yield_Indices_DX!F$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!F$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!F$49/'Auction Parameters'!$K23*F$36))+(F$36/((1+Coupon_Yield_Indices_DX!F$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",G$36/(1+Coupon_Yield_Indices_DX!G$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!G$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!G$49/'Auction Parameters'!$K23*G$36))+(G$36/((1+Coupon_Yield_Indices_DX!G$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",H$36/(1+Coupon_Yield_Indices_DX!H$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!H$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!H$49/'Auction Parameters'!$K23*H$36))+(H$36/((1+Coupon_Yield_Indices_DX!H$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",I$36/(1+Coupon_Yield_Indices_DX!I$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!I$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!I$49/'Auction Parameters'!$K23*I$36))+(I$36/((1+Coupon_Yield_Indices_DX!I$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",J$36/(1+Coupon_Yield_Indices_DX!J$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!J$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!J$49/'Auction Parameters'!$K23*J$36))+(J$36/((1+Coupon_Yield_Indices_DX!J$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",K$36/(1+Coupon_Yield_Indices_DX!K$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!K$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!K$49/'Auction Parameters'!$K23*K$36))+(K$36/((1+Coupon_Yield_Indices_DX!K$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",L$36/(1+Coupon_Yield_Indices_DX!L$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!L$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!L$49/'Auction Parameters'!$K23*L$36))+(L$36/((1+Coupon_Yield_Indices_DX!L$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",M$36/(1+Coupon_Yield_Indices_DX!M$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!M$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!M$49/'Auction Parameters'!$K23*M$36))+(M$36/((1+Coupon_Yield_Indices_DX!M$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",N$36/(1+Coupon_Yield_Indices_DX!N$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!N$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!N$49/'Auction Parameters'!$K23*N$36))+(N$36/((1+Coupon_Yield_Indices_DX!N$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",O$36/(1+Coupon_Yield_Indices_DX!O$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!O$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!O$49/'Auction Parameters'!$K23*O$36))+(O$36/((1+Coupon_Yield_Indices_DX!O$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",P$36/(1+Coupon_Yield_Indices_DX!P$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!P$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!P$49/'Auction Parameters'!$K23*P$36))+(P$36/((1+Coupon_Yield_Indices_DX!P$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",Q$36/(1+Coupon_Yield_Indices_DX!Q$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!Q$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!Q$49/'Auction Parameters'!$K23*Q$36))+(Q$36/((1+Coupon_Yield_Indices_DX!Q$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",R$36/(1+Coupon_Yield_Indices_DX!R$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!R$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!R$49/'Auction Parameters'!$K23*R$36))+(R$36/((1+Coupon_Yield_Indices_DX!R$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",S$36/(1+Coupon_Yield_Indices_DX!S$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!S$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!S$49/'Auction Parameters'!$K23*S$36))+(S$36/((1+Coupon_Yield_Indices_DX!S$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",T$36/(1+Coupon_Yield_Indices_DX!T$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!T$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!T$49/'Auction Parameters'!$K23*T$36))+(T$36/((1+Coupon_Yield_Indices_DX!T$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",U$36/(1+Coupon_Yield_Indices_DX!U$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!U$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!U$49/'Auction Parameters'!$K23*U$36))+(U$36/((1+Coupon_Yield_Indices_DX!U$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",V$36/(1+Coupon_Yield_Indices_DX!V$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!V$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!V$49/'Auction Parameters'!$K23*V$36))+(V$36/((1+Coupon_Yield_Indices_DX!V$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",W$36/(1+Coupon_Yield_Indices_DX!W$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!W$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!W$49/'Auction Parameters'!$K23*W$36))+(W$36/((1+Coupon_Yield_Indices_DX!W$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",X$36/(1+Coupon_Yield_Indices_DX!X$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!X$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!X$49/'Auction Parameters'!$K23*X$36))+(X$36/((1+Coupon_Yield_Indices_DX!X$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",Y$36/(1+Coupon_Yield_Indices_DX!Y$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!Y$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!Y$49/'Auction Parameters'!$K23*Y$36))+(Y$36/((1+Coupon_Yield_Indices_DX!Y$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",Z$36/(1+Coupon_Yield_Indices_DX!Z$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!Z$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!Z$49/'Auction Parameters'!$K23*Z$36))+(Z$36/((1+Coupon_Yield_Indices_DX!Z$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",AA$36/(1+Coupon_Yield_Indices_DX!AA$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!AA$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!AA$49/'Auction Parameters'!$K23*AA$36))+(AA$36/((1+Coupon_Yield_Indices_DX!AA$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",AB$36/(1+Coupon_Yield_Indices_DX!AB$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!AB$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!AB$49/'Auction Parameters'!$K23*AB$36))+(AB$36/((1+Coupon_Yield_Indices_DX!AB$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",AE$36/(1+Instruments!I$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Instruments!I$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Instruments!I$23/'Auction Parameters'!$K23))*(Instruments!P$23/'Auction Parameters'!$K23*AE$36))+(AE$36/((1+Instruments!I$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$24","v":0},null,0,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",E$37/(1+Coupon_Yield_Indices_DX!E$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!E$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!E$50/'Auction Parameters'!$K24*E$37))+(E$37/((1+Coupon_Yield_Indices_DX!E$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",F$37/(1+Coupon_Yield_Indices_DX!F$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!F$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!F$50/'Auction Parameters'!$K24*F$37))+(F$37/((1+Coupon_Yield_Indices_DX!F$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",G$37/(1+Coupon_Yield_Indices_DX!G$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!G$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!G$50/'Auction Parameters'!$K24*G$37))+(G$37/((1+Coupon_Yield_Indices_DX!G$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",H$37/(1+Coupon_Yield_Indices_DX!H$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!H$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!H$50/'Auction Parameters'!$K24*H$37))+(H$37/((1+Coupon_Yield_Indices_DX!H$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",I$37/(1+Coupon_Yield_Indices_DX!I$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!I$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!I$50/'Auction Parameters'!$K24*I$37))+(I$37/((1+Coupon_Yield_Indices_DX!I$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",J$37/(1+Coupon_Yield_Indices_DX!J$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!J$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!J$50/'Auction Parameters'!$K24*J$37))+(J$37/((1+Coupon_Yield_Indices_DX!J$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",K$37/(1+Coupon_Yield_Indices_DX!K$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!K$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!K$50/'Auction Parameters'!$K24*K$37))+(K$37/((1+Coupon_Yield_Indices_DX!K$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",L$37/(1+Coupon_Yield_Indices_DX!L$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!L$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!L$50/'Auction Parameters'!$K24*L$37))+(L$37/((1+Coupon_Yield_Indices_DX!L$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",M$37/(1+Coupon_Yield_Indices_DX!M$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!M$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!M$50/'Auction Parameters'!$K24*M$37))+(M$37/((1+Coupon_Yield_Indices_DX!M$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",N$37/(1+Coupon_Yield_Indices_DX!N$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!N$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!N$50/'Auction Parameters'!$K24*N$37))+(N$37/((1+Coupon_Yield_Indices_DX!N$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",O$37/(1+Coupon_Yield_Indices_DX!O$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!O$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!O$50/'Auction Parameters'!$K24*O$37))+(O$37/((1+Coupon_Yield_Indices_DX!O$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",P$37/(1+Coupon_Yield_Indices_DX!P$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!P$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!P$50/'Auction Parameters'!$K24*P$37))+(P$37/((1+Coupon_Yield_Indices_DX!P$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",Q$37/(1+Coupon_Yield_Indices_DX!Q$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!Q$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!Q$50/'Auction Parameters'!$K24*Q$37))+(Q$37/((1+Coupon_Yield_Indices_DX!Q$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",R$37/(1+Coupon_Yield_Indices_DX!R$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!R$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!R$50/'Auction Parameters'!$K24*R$37))+(R$37/((1+Coupon_Yield_Indices_DX!R$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",S$37/(1+Coupon_Yield_Indices_DX!S$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!S$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!S$50/'Auction Parameters'!$K24*S$37))+(S$37/((1+Coupon_Yield_Indices_DX!S$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",T$37/(1+Coupon_Yield_Indices_DX!T$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!T$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!T$50/'Auction Parameters'!$K24*T$37))+(T$37/((1+Coupon_Yield_Indices_DX!T$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",U$37/(1+Coupon_Yield_Indices_DX!U$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!U$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!U$50/'Auction Parameters'!$K24*U$37))+(U$37/((1+Coupon_Yield_Indices_DX!U$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",V$37/(1+Coupon_Yield_Indices_DX!V$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!V$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!V$50/'Auction Parameters'!$K24*V$37))+(V$37/((1+Coupon_Yield_Indices_DX!V$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",W$37/(1+Coupon_Yield_Indices_DX!W$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!W$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!W$50/'Auction Parameters'!$K24*W$37))+(W$37/((1+Coupon_Yield_Indices_DX!W$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",X$37/(1+Coupon_Yield_Indices_DX!X$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!X$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!X$50/'Auction Parameters'!$K24*X$37))+(X$37/((1+Coupon_Yield_Indices_DX!X$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",Y$37/(1+Coupon_Yield_Indices_DX!Y$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!Y$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!Y$50/'Auction Parameters'!$K24*Y$37))+(Y$37/((1+Coupon_Yield_Indices_DX!Y$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",Z$37/(1+Coupon_Yield_Indices_DX!Z$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!Z$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!Z$50/'Auction Parameters'!$K24*Z$37))+(Z$37/((1+Coupon_Yield_Indices_DX!Z$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",AA$37/(1+Coupon_Yield_Indices_DX!AA$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!AA$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!AA$50/'Auction Parameters'!$K24*AA$37))+(AA$37/((1+Coupon_Yield_Indices_DX!AA$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",AB$37/(1+Coupon_Yield_Indices_DX!AB$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!AB$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!AB$50/'Auction Parameters'!$K24*AB$37))+(AB$37/((1+Coupon_Yield_Indices_DX!AB$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",AE$37/(1+Instruments!I$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Instruments!I$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Instruments!I$24/'Auction Parameters'!$K24))*(Instruments!P$24/'Auction Parameters'!$K24*AE$37))+(AE$37/((1+Instruments!I$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$25","v":0},null,0,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",E$38/(1+Coupon_Yield_Indices_DX!E$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!E$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!E$51/'Auction Parameters'!$K25*E$38))+(E$38/((1+Coupon_Yield_Indices_DX!E$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",F$38/(1+Coupon_Yield_Indices_DX!F$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!F$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!F$51/'Auction Parameters'!$K25*F$38))+(F$38/((1+Coupon_Yield_Indices_DX!F$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",G$38/(1+Coupon_Yield_Indices_DX!G$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!G$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!G$51/'Auction Parameters'!$K25*G$38))+(G$38/((1+Coupon_Yield_Indices_DX!G$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",H$38/(1+Coupon_Yield_Indices_DX!H$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!H$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!H$51/'Auction Parameters'!$K25*H$38))+(H$38/((1+Coupon_Yield_Indices_DX!H$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",I$38/(1+Coupon_Yield_Indices_DX!I$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!I$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!I$51/'Auction Parameters'!$K25*I$38))+(I$38/((1+Coupon_Yield_Indices_DX!I$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",J$38/(1+Coupon_Yield_Indices_DX!J$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!J$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!J$51/'Auction Parameters'!$K25*J$38))+(J$38/((1+Coupon_Yield_Indices_DX!J$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",K$38/(1+Coupon_Yield_Indices_DX!K$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!K$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!K$51/'Auction Parameters'!$K25*K$38))+(K$38/((1+Coupon_Yield_Indices_DX!K$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",L$38/(1+Coupon_Yield_Indices_DX!L$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!L$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!L$51/'Auction Parameters'!$K25*L$38))+(L$38/((1+Coupon_Yield_Indices_DX!L$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",M$38/(1+Coupon_Yield_Indices_DX!M$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!M$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!M$51/'Auction Parameters'!$K25*M$38))+(M$38/((1+Coupon_Yield_Indices_DX!M$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",N$38/(1+Coupon_Yield_Indices_DX!N$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!N$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!N$51/'Auction Parameters'!$K25*N$38))+(N$38/((1+Coupon_Yield_Indices_DX!N$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",O$38/(1+Coupon_Yield_Indices_DX!O$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!O$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!O$51/'Auction Parameters'!$K25*O$38))+(O$38/((1+Coupon_Yield_Indices_DX!O$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",P$38/(1+Coupon_Yield_Indices_DX!P$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!P$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!P$51/'Auction Parameters'!$K25*P$38))+(P$38/((1+Coupon_Yield_Indices_DX!P$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",Q$38/(1+Coupon_Yield_Indices_DX!Q$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!Q$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!Q$51/'Auction Parameters'!$K25*Q$38))+(Q$38/((1+Coupon_Yield_Indices_DX!Q$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",R$38/(1+Coupon_Yield_Indices_DX!R$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!R$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!R$51/'Auction Parameters'!$K25*R$38))+(R$38/((1+Coupon_Yield_Indices_DX!R$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",S$38/(1+Coupon_Yield_Indices_DX!S$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!S$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!S$51/'Auction Parameters'!$K25*S$38))+(S$38/((1+Coupon_Yield_Indices_DX!S$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",T$38/(1+Coupon_Yield_Indices_DX!T$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!T$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!T$51/'Auction Parameters'!$K25*T$38))+(T$38/((1+Coupon_Yield_Indices_DX!T$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",U$38/(1+Coupon_Yield_Indices_DX!U$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!U$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!U$51/'Auction Parameters'!$K25*U$38))+(U$38/((1+Coupon_Yield_Indices_DX!U$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",V$38/(1+Coupon_Yield_Indices_DX!V$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!V$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!V$51/'Auction Parameters'!$K25*V$38))+(V$38/((1+Coupon_Yield_Indices_DX!V$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",W$38/(1+Coupon_Yield_Indices_DX!W$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!W$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!W$51/'Auction Parameters'!$K25*W$38))+(W$38/((1+Coupon_Yield_Indices_DX!W$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",X$38/(1+Coupon_Yield_Indices_DX!X$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!X$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!X$51/'Auction Parameters'!$K25*X$38))+(X$38/((1+Coupon_Yield_Indices_DX!X$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",Y$38/(1+Coupon_Yield_Indices_DX!Y$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!Y$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!Y$51/'Auction Parameters'!$K25*Y$38))+(Y$38/((1+Coupon_Yield_Indices_DX!Y$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",Z$38/(1+Coupon_Yield_Indices_DX!Z$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!Z$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!Z$51/'Auction Parameters'!$K25*Z$38))+(Z$38/((1+Coupon_Yield_Indices_DX!Z$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",AA$38/(1+Coupon_Yield_Indices_DX!AA$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!AA$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!AA$51/'Auction Parameters'!$K25*AA$38))+(AA$38/((1+Coupon_Yield_Indices_DX!AA$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",AB$38/(1+Coupon_Yield_Indices_DX!AB$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!AB$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!AB$51/'Auction Parameters'!$K25*AB$38))+(AB$38/((1+Coupon_Yield_Indices_DX!AB$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",AE$38/(1+Instruments!I$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Instruments!I$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Instruments!I$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!AG$51/'Auction Parameters'!$K25*AE$38))+(AE$38/((1+Instruments!I$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$26","v":0},null,0,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",E$39/(1+Coupon_Yield_Indices_DX!E$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!E$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!E$52/'Auction Parameters'!$K26*E$39))+(E$39/((1+Coupon_Yield_Indices_DX!E$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",F$39/(1+Coupon_Yield_Indices_DX!F$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!F$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!F$52/'Auction Parameters'!$K26*F$39))+(F$39/((1+Coupon_Yield_Indices_DX!F$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",G$39/(1+Coupon_Yield_Indices_DX!G$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!G$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!G$52/'Auction Parameters'!$K26*G$39))+(G$39/((1+Coupon_Yield_Indices_DX!G$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",H$39/(1+Coupon_Yield_Indices_DX!H$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!H$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!H$52/'Auction Parameters'!$K26*H$39))+(H$39/((1+Coupon_Yield_Indices_DX!H$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",I$39/(1+Coupon_Yield_Indices_DX!I$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!I$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!I$52/'Auction Parameters'!$K26*I$39))+(I$39/((1+Coupon_Yield_Indices_DX!I$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",J$39/(1+Coupon_Yield_Indices_DX!J$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!J$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!J$52/'Auction Parameters'!$K26*J$39))+(J$39/((1+Coupon_Yield_Indices_DX!J$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",K$39/(1+Coupon_Yield_Indices_DX!K$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!K$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!K$52/'Auction Parameters'!$K26*K$39))+(K$39/((1+Coupon_Yield_Indices_DX!K$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",L$39/(1+Coupon_Yield_Indices_DX!L$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!L$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!L$52/'Auction Parameters'!$K26*L$39))+(L$39/((1+Coupon_Yield_Indices_DX!L$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",M$39/(1+Coupon_Yield_Indices_DX!M$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!M$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!M$52/'Auction Parameters'!$K26*M$39))+(M$39/((1+Coupon_Yield_Indices_DX!M$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",N$39/(1+Coupon_Yield_Indices_DX!N$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!N$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!N$52/'Auction Parameters'!$K26*N$39))+(N$39/((1+Coupon_Yield_Indices_DX!N$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",O$39/(1+Coupon_Yield_Indices_DX!O$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!O$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!O$52/'Auction Parameters'!$K26*O$39))+(O$39/((1+Coupon_Yield_Indices_DX!O$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",P$39/(1+Coupon_Yield_Indices_DX!P$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!P$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!P$52/'Auction Parameters'!$K26*P$39))+(P$39/((1+Coupon_Yield_Indices_DX!P$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",Q$39/(1+Coupon_Yield_Indices_DX!Q$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!Q$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!Q$52/'Auction Parameters'!$K26*Q$39))+(Q$39/((1+Coupon_Yield_Indices_DX!Q$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",R$39/(1+Coupon_Yield_Indices_DX!R$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!R$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!R$52/'Auction Parameters'!$K26*R$39))+(R$39/((1+Coupon_Yield_Indices_DX!R$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",S$39/(1+Coupon_Yield_Indices_DX!S$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!S$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!S$52/'Auction Parameters'!$K26*S$39))+(S$39/((1+Coupon_Yield_Indices_DX!S$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",T$39/(1+Coupon_Yield_Indices_DX!T$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!T$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!T$52/'Auction Parameters'!$K26*T$39))+(T$39/((1+Coupon_Yield_Indices_DX!T$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",U$39/(1+Coupon_Yield_Indices_DX!U$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!U$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!U$52/'Auction Parameters'!$K26*U$39))+(U$39/((1+Coupon_Yield_Indices_DX!U$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",V$39/(1+Coupon_Yield_Indices_DX!V$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!V$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!V$52/'Auction Parameters'!$K26*V$39))+(V$39/((1+Coupon_Yield_Indices_DX!V$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",W$39/(1+Coupon_Yield_Indices_DX!W$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!W$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!W$52/'Auction Parameters'!$K26*W$39))+(W$39/((1+Coupon_Yield_Indices_DX!W$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",X$39/(1+Coupon_Yield_Indices_DX!X$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!X$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!X$52/'Auction Parameters'!$K26*X$39))+(X$39/((1+Coupon_Yield_Indices_DX!X$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",Y$39/(1+Coupon_Yield_Indices_DX!Y$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!Y$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!Y$52/'Auction Parameters'!$K26*Y$39))+(Y$39/((1+Coupon_Yield_Indices_DX!Y$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",Z$39/(1+Coupon_Yield_Indices_DX!Z$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!Z$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!Z$52/'Auction Parameters'!$K26*Z$39))+(Z$39/((1+Coupon_Yield_Indices_DX!Z$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",AA$39/(1+Coupon_Yield_Indices_DX!AA$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!AA$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!AA$52/'Auction Parameters'!$K26*AA$39))+(AA$39/((1+Coupon_Yield_Indices_DX!AA$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",AB$39/(1+Coupon_Yield_Indices_DX!AB$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!AB$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!AB$52/'Auction Parameters'!$K26*AB$39))+(AB$39/((1+Coupon_Yield_Indices_DX!AB$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",AE$39/(1+Instruments!I$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Instruments!I$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Instruments!I$26/'Auction Parameters'!$K26))*(Instruments!P$26/'Auction Parameters'!$K26*AE$39))+(AE$39/((1+Instruments!I$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0}]
[null,null,{"$f":"SUM(C46:C65)","v":9620.2319145484562},"Total",{"$f":"SUM(E46:E65)","v":743.66764064036556},{"$f":"SUM(F46:F65)","v":1091.7777540724007},569.61258392434797,743.66764064036556,743.66764064036556,1091.7777540724007,569.61258392434797,1091.7777540724007,569.61258392434797,743.66764064036556,917.72269735638315,743.66764064036556,579.41860206911542,850.73787000970913,443.75896809881851,579.41860206911542,579.41860206911542,850.73787000970913,443.75896809881851,850.73787000970913,443.75896809881851,579.41860206911542,715.07823603941222,579.41860206911542,null,null,{"$f":"SUM(AE46:AE65)","v":6864.550726624936}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE40-AE66","v":97.651542015767518}]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,1,{"$f":"E70+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Financing Including In-Year Rollover"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"SUM(E72:P72)","v":675.48910348350228},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(ISNUMBER(E46-E98),E46-E98,0)","v":230.34581533964277},{"$f":"IF(ISNUMBER(F46-F98),F46-F98,0)","v":230.34581533964277},230.34581533964277,-1.7275936150473399,-1.7275936150473399,-1.7275936150473399,-1.7275936150473399,-1.7275936150473399,-1.7275936150473399,-1.7275936150473399,-1.7275936150473399,-1.7275936150473399,-52.540394601939937,-52.540394601939937,-52.540394601939937,-1.346497607645631,-1.346497607645631,-1.346497607645631,-1.346497607645631,-1.346497607645631,-1.346497607645631,-1.346497607645631,-1.346497607645631,-1.346497607645631,{"$f":"IF(SUM(Q72:AB72)<=0,0,SUM(Q72:AB72))","v":0}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},{"$f":"SUM(E73:P73)","v":668.91747286940108},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(ISNUMBER(E47-E99),E47-E99,0)","v":113.76147497778926},{"$f":"IF(ISNUMBER(F47-F99),F47-F99,0)","v":113.76147497778926},113.76147497778926,113.76147497778926,113.76147497778926,113.76147497778926,-2.2752294995557918,-2.2752294995557918,-2.2752294995557918,-2.2752294995557918,-2.2752294995557918,-2.2752294995557918,-27.370277045778479,-27.370277045778479,-27.370277045778479,-27.370277045778479,-27.370277045778479,-27.370277045778479,-1.7733285486313264,-1.7733285486313264,-1.7733285486313264,-1.7733285486313264,-1.7733285486313264,-1.7733285486313264,{"$f":"IF(SUM(Q73:AB73)<=0,0,SUM(Q73:AB73))","v":0}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},1313.6230695548495,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,109.4685891295708,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,-30.916934143041146,0]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$N$10","v":24},696.22022686407036,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},0,116.03670447734505,0,116.03670447734505,0,116.03670447734505,0,116.03670447734505,0,116.03670447734505,0,116.03670447734505,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,542.63853588118741]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$N$11","v":36},696.22022686407013,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},116.03670447734504,0,116.03670447734504,0,116.03670447734504,0,116.03670447734504,0,116.03670447734504,0,116.03670447734504,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,0,90.439755980197901,0,542.63853588118741]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$N$12","v":60},696.22022686407036,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},0,174.05505671601759,0,174.05505671601759,0,174.05505671601759,0,174.05505671601759,0,0,0,0,0,135.65963397029685,0,135.65963397029685,0,135.65963397029685,0,135.65963397029685,0,0,0,0,542.63853588118741]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$N$13","v":84},696.22022686407036,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},174.05505671601759,0,0,0,174.05505671601759,0,0,0,0,174.05505671601759,0,174.05505671601759,135.65963397029685,0,0,0,135.65963397029685,0,0,0,0,135.65963397029685,0,135.65963397029685,542.63853588118741]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$N$14","v":120},1392.4404537281409,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},0,348.11011343203523,0,0,0,348.11011343203523,0,348.11011343203523,0,0,348.11011343203523,0,0,271.3192679405937,0,0,0,271.3192679405937,0,271.3192679405937,0,0,271.3192679405937,0,1085.2770717623748]
[{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},0,{"$f":"'Auction Parameters'!$B$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},0,{"$f":"'Auction Parameters'!$B$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},0,{"$f":"'Auction Parameters'!$B$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},0,{"$f":"'Auction Parameters'!$B$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W57-W109),W57-W109,0)","v":0},0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},0,{"$f":"'Auction Parameters'!$B$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},0,{"$f":"'Auction Parameters'!$B$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},0,{"$f":"'Auction Parameters'!$B$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},0,{"$f":"'Auction Parameters'!$B$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},0,{"$f":"'Auction Parameters'!$B$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},0,{"$f":"'Auction Parameters'!$B$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},0,{"$f":"'Auction Parameters'!$B$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},0,{"$f":"'Auction Parameters'!$B$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C72:C91)","v":6835.3510070921748},"Total",{"$f":"SUM(E72:E91)","v":743.66764064036556},{"$f":"SUM(F72:F91)","v":1091.7777540724007},569.61258392434797,511.59423168567537,511.59423168567537,859.70434511771055,221.50247049231271,743.66764064036556,221.50247049231271,395.55752720833033,569.61258392434797,395.55752720833033,115.27178415973519,386.59105210032891,-20.387849810561661,166.46568115402948,166.46568115402948,437.78494909462319,56.402995680879798,463.38189759177033,56.402995680879798,192.06262965117665,327.72226362147353,192.06262965117665]
[null,null,null,"Net Financing",{"$f":"E92-E119","v":424.39225089036557},{"$f":"F92-F119","v":772.50236432240081},250.33719417434799,192.31884193567538,192.31884193567538,540.42895536771061,-97.772919257687278,424.39225089036557,-97.772919257687278,76.28213745833034,250.33719417434799,76.28213745833034,106.90756332640186,378.22683126699559,-28.752070643894996,158.10146032069616,158.10146032069616,429.42072826128987,48.038774847546463,455.01767675843701,48.038774847546463,183.69840881784333,319.35804278814021,183.69840881784333]
[null,null,null,"Maturity",{"$f":"-(E118+E119)","v":-319.27538974999999},{"$f":"-(F118+F119)","v":-319.27538974999999},-319.27538974999999,-551.34879870469013,-551.34879870469013,-551.34879870469013,-667.38550318203511,-667.38550318203511,-667.38550318203511,-667.38550318203511,-667.38550318203511,-667.38550318203511,-472.51103874271354,-472.51103874271354,-472.51103874271354,-421.3171417484192,-421.3171417484192,-421.3171417484192,-395.72019325127206,-395.72019325127206,-395.72019325127206,-395.72019325127206,-395.72019325127206,-395.72019325127206]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026}]
[null,null,null,null,1,{"$f":"E96+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"In-Year Rollover"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"SUM(E98:P98)","v":2088.6606805922111},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$614:F$637)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$614:G$637)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$614:H$637)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$614:I$637)","v":232.07340895469011},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$614:J$637)","v":232.07340895469011},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$614:K$637)","v":232.07340895469011},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$614:L$637)","v":232.07340895469011},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$614:M$637)","v":232.07340895469011},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$614:N$637)","v":232.07340895469011},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$614:O$637)","v":232.07340895469011},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$614:P$637)","v":232.07340895469011},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$614:Q$637)","v":232.07340895469011},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$614:R$637)","v":232.07340895469011},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$614:S$637)","v":232.07340895469011},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$614:T$637)","v":232.07340895469011},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$614:U$637)","v":180.8795119603958},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$614:V$637)","v":180.8795119603958},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$614:W$637)","v":180.8795119603958},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$614:X$637)","v":180.8795119603958},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$614:Y$637)","v":180.8795119603958},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$614:Z$637)","v":180.8795119603958},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$614:AA$637)","v":180.8795119603958},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$614:AB$637)","v":180.8795119603958},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$614:AC$637)","v":180.8795119603958},null,null,{"$f":"IF(A98=\"T-bills\",(IF($B98=1,$P98,(IF($B98=2,SUM($O98:$P98),(IF($B98=3,SUM($N98:$P98),(IF($B98=4,SUM($M98:$P98),IF($B98=5,SUM($L98:$P98),(IF($B98=6,SUM($K98:$P98),(IF($B98=7,SUM($J98:$P98),(IF($B98=8,SUM($I98:$P98),(IF($B98=9,SUM($H98:$P98),IF($B98=10,SUM($G98:$P98),(IF($B98=11,SUM($F98:$P98),IF($B98=12,SUM($E98:$P98),0))))))))))))))))))))),SUM($E98:$P98))","v":696.22022686407036},{"$f":"IF($A98=\"T-bills\",IF($B98=1,$AB98,(IF($B98=2,SUM($AA98:$AB98),(IF($B98=3,SUM($Z98:$AB98),(IF($B98=4,SUM($Y98:$AB98),IF($B98=5,SUM($X98:$AB98),(IF($B98=6,SUM($W98:$AB98),(IF($B98=7,SUM($V98:$AB98),(IF($B98=8,SUM($U98:$AB98),(IF($B98=9,SUM($T98:$AB98),IF($B98=10,SUM($S98:$AB98),(IF($B98=11,SUM($R98:$AB98),IF($B98=12,SUM($Q98:$AB98),0)))))))))))))))))))),SUM($Q98:$AB98))","v":542.63853588118741}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},{"$f":"SUM(E99:P99)","v":696.22022686407036},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$640:F$663)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$640:G$663)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$640:H$663)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$640:I$663)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$640:J$663)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$640:K$663)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$640:L$663)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$640:M$663)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$640:N$663)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$640:O$663)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$640:P$663)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$640:Q$663)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$640:R$663)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$640:S$663)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$640:T$663)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$640:U$663)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$640:V$663)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$640:W$663)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$640:X$663)","v":90.439755980197901},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$640:Y$663)","v":90.439755980197901},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$640:Z$663)","v":90.439755980197901},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$640:AA$663)","v":90.439755980197901},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$640:AB$663)","v":90.439755980197901},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$640:AC$663)","v":90.439755980197901},null,null,{"$f":"IF(A99=\"T-bills\",(IF($B99=1,$P99,(IF($B99=2,SUM($O99:$P99),(IF($B99=3,SUM($N99:$P99),(IF($B99=4,SUM($M99:$P99),IF($B99=5,SUM($L99:$P99),(IF($B99=6,SUM($K99:$P99),(IF($B99=7,SUM($J99:$P99),(IF($B99=8,SUM($I99:$P99),(IF($B99=9,SUM($H99:$P99),IF($B99=10,SUM($G99:$P99),(IF($B99=11,SUM($F99:$P99),IF($B99=12,SUM($E99:$P99),0))))))))))))))))))))),SUM($E99:$P99))","v":696.22022686407036},{"$f":"IF($A99=\"T-bills\",IF($B99=1,$AB99,(IF($B99=2,SUM($AA99:$AB99),(IF($B99=3,SUM($Z99:$AB99),(IF($B99=4,SUM($Y99:$AB99),IF($B99=5,SUM($X99:$AB99),(IF($B99=6,SUM($W99:$AB99),(IF($B99=7,SUM($V99:$AB99),(IF($B99=8,SUM($U99:$AB99),(IF($B99=9,SUM($T99:$AB99),IF($B99=10,SUM($S99:$AB99),(IF($B99=11,SUM($R99:$AB99),IF($B99=12,SUM($Q99:$AB99),0)))))))))))))))))))),SUM($Q99:$AB99))","v":542.63853588118741}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},0,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$666:F$689)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$666:G$689)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$666:H$689)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$666:I$689)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$666:J$689)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$666:K$689)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$666:L$689)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$666:M$689)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$666:N$689)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$666:O$689)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$666:P$689)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$666:Q$689)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$666:R$689)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$666:S$689)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$666:T$689)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$666:U$689)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$666:V$689)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$666:W$689)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$666:X$689)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$666:Y$689)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$666:Z$689)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$666:AA$689)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$666:AB$689)","v":116.03670447734505},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$666:AC$689)","v":116.03670447734505},null,null,0,1392.4404537281405]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$N$10","v":24},0,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$692:F$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$692:G$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$692:H$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$692:I$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$692:J$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$692:K$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$692:L$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$692:M$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$692:N$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$692:O$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$692:P$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$692:Q$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$692:R$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$692:S$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$692:T$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$692:U$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$692:V$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$692:W$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$692:X$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$692:Y$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$692:Z$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$692:AA$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$692:AB$715)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$692:AC$715)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$N$11","v":36},0,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$718:F$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$718:G$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$718:H$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$718:I$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$718:J$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$718:K$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$718:L$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$718:M$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$718:N$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$718:O$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$718:P$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$718:Q$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$718:R$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$718:S$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$718:T$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$718:U$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$718:V$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$718:W$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$718:X$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$718:Y$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$718:Z$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$718:AA$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$718:AB$741)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$718:AC$741)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$N$12","v":60},0,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$744:F$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$744:G$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$744:H$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$744:I$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$744:J$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$744:K$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$744:L$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$744:M$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$744:N$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$744:O$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$744:P$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$744:Q$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$744:R$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$744:S$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$744:T$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$744:U$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$744:V$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$744:W$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$744:X$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$744:Y$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$744:Z$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$744:AA$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$744:AB$767)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$744:AC$767)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$N$13","v":84},0,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$770:F$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$770:G$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$770:H$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$770:I$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$770:J$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$770:K$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$770:L$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$770:M$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$770:N$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$770:O$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$770:P$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$770:Q$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$770:R$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$770:S$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$770:T$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$770:U$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$770:V$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$770:W$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$770:X$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$770:Y$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$770:Z$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$770:AA$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$770:AB$793)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$770:AC$793)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$N$14","v":120},0,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$796:F$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$796:G$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$796:H$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$796:I$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$796:J$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$796:K$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$796:L$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$796:M$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$796:N$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$796:O$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$796:P$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$796:Q$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$796:R$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$796:S$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$796:T$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$796:U$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$796:V$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$796:W$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$796:X$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$796:Y$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$796:Z$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$796:AA$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$796:AB$819)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$796:AC$819)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},0,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$822:F$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$822:G$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$822:H$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$822:I$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$822:J$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$822:K$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$822:L$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$822:M$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$822:N$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$822:O$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$822:P$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$822:Q$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$822:R$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$822:S$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$822:T$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$822:U$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$822:V$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$822:W$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$822:X$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$822:Y$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$822:Z$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$822:AA$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$822:AB$845)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$822:AC$845)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},{"$f":"SUM(E107:P107)","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$848:F$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$848:G$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$848:H$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$848:I$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$848:J$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$848:K$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$848:L$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$848:M$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$848:N$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$848:O$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$848:P$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$848:Q$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$848:R$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$848:S$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$848:T$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$848:U$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$848:V$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$848:W$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$848:X$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$848:Y$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$848:Z$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$848:AA$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$848:AB$871)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$848:AC$871)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},0,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$874:F$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$874:G$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$874:H$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$874:I$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$874:J$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$874:K$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$874:L$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$874:M$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$874:N$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$874:O$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$874:P$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$874:Q$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$874:R$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$874:S$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$874:T$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$874:U$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$874:V$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$874:W$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$874:X$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$874:Y$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$874:Z$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$874:AA$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$874:AB$897)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$874:AC$897)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},0,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$900:F$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$900:G$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$900:H$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$900:I$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$900:J$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$900:K$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$900:L$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$900:M$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$900:N$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$900:O$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$900:P$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$900:Q$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$900:R$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$900:S$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$900:T$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$900:U$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$900:V$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$900:W$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$900:X$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$900:Y$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$900:Z$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$900:AA$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$900:AB$923)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$900:AC$923)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},0,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$926:F$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$926:G$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$926:H$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$926:I$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$926:J$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$926:K$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$926:L$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$926:M$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$926:N$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$926:O$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$926:P$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$926:Q$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$926:R$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$926:S$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$926:T$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$926:U$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$926:V$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$926:W$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$926:X$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$926:Y$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$926:Z$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$926:AA$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$926:AB$949)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$926:AC$949)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},0,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$952:F$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$952:G$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$952:H$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$952:I$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$952:J$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$952:K$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$952:L$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$952:M$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$952:N$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$952:O$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$952:P$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$952:Q$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$952:R$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$952:S$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$952:T$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$952:U$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$952:V$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$952:W$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$952:X$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$952:Y$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$952:Z$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$952:AA$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$952:AB$975)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$952:AC$975)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},0,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$978:F$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$978:G$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$978:H$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$978:I$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$978:J$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$978:K$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$978:L$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$978:M$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$978:N$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$978:O$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$978:P$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$978:Q$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$978:R$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$978:S$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$978:T$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$978:U$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$978:V$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$978:W$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$978:X$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$978:Y$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$978:Z$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$978:AA$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$978:AB$1001)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$978:AC$1001)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},0,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$1004:F$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$1004:G$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$1004:H$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$1004:I$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$1004:J$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$1004:K$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$1004:L$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$1004:M$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$1004:N$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$1004:O$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$1004:P$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$1004:Q$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$1004:R$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$1004:S$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$1004:T$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$1004:U$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$1004:V$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$1004:W$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$1004:X$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$1004:Y$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$1004:Z$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$1004:AA$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$1004:AB$1027)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$1004:AC$1027)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},0,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$1030:F$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$1030:G$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$1030:H$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$1030:I$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$1030:J$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$1030:K$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$1030:L$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$1030:M$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$1030:N$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$1030:O$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$1030:P$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$1030:Q$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$1030:R$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$1030:S$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$1030:T$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$1030:U$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$1030:V$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$1030:W$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$1030:X$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$1030:Y$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$1030:Z$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$1030:AA$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$1030:AB$1053)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$1030:AC$1053)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},0,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$1056:F$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$1056:G$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$1056:H$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$1056:I$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$1056:J$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$1056:K$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$1056:L$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$1056:M$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$1056:N$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$1056:O$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$1056:P$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$1056:Q$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$1056:R$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$1056:S$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$1056:T$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$1056:U$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$1056:V$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$1056:W$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$1056:X$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$1056:Y$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$1056:Z$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$1056:AA$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$1056:AB$1079)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$1056:AC$1079)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},0,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$1082:F$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$1082:G$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$1082:H$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$1082:I$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$1082:J$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$1082:K$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$1082:L$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$1082:M$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$1082:N$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$1082:O$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$1082:P$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$1082:Q$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$1082:R$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$1082:S$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$1082:T$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$1082:U$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$1082:V$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$1082:W$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$1082:X$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$1082:Y$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$1082:Z$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$1082:AA$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$1082:AB$1105)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$1082:AC$1105)","v":0},null,null,0,0]
[{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},0,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!F$1108:F$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!G$1108:G$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!H$1108:H$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!I$1108:I$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!J$1108:J$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!K$1108:K$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!L$1108:L$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!M$1108:M$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!N$1108:N$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!O$1108:O$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!P$1108:P$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Q$1108:Q$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!R$1108:R$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!S$1108:S$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!T$1108:T$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!U$1108:U$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!V$1108:V$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!W$1108:W$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!X$1108:X$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Y$1108:Y$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!Z$1108:Z$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AA$1108:AA$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AB$1108:AB$1131)","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!AC$1108:AC$1131)","v":0},null,null,0,0]
[null,null,{"$f":"SUM(C98:C117)","v":2784.8809074562814},"Total",{"$f":"SUM(E98:E117)","v":0},{"$f":"SUM(F98:F117)","v":0},0,232.07340895469011,232.07340895469011,232.07340895469011,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,464.14681790938022,464.14681790938022,464.14681790938022,412.95292091508588,412.95292091508588,412.95292091508588,387.35597241793874,387.35597241793874,387.35597241793874,387.35597241793874,387.35597241793874,387.35597241793874]
[null,null,null,"Existing Debt",{"$f":"GFN!J$19","v":319.27538974999999},{"$f":"GFN!K$19","v":319.27538974999999},{"$f":"GFN!L$19","v":319.27538974999999},{"$f":"GFN!M$19","v":319.27538974999999},{"$f":"GFN!N$19","v":319.27538974999999},{"$f":"GFN!O$19","v":319.27538974999999},{"$f":"GFN!P$19","v":319.27538974999999},{"$f":"GFN!Q$19","v":319.27538974999999},{"$f":"GFN!R$19","v":319.27538974999999},{"$f":"GFN!S$19","v":319.27538974999999},{"$f":"GFN!T$19","v":319.27538974999999},{"$f":"GFN!U$19","v":319.27538974999999},{"$f":"GFN!V$19","v":8.3642208333333325},{"$f":"GFN!W$19","v":8.3642208333333325},{"$f":"GFN!X$19","v":8.3642208333333325},{"$f":"GFN!Y$19","v":8.3642208333333325},{"$f":"GFN!Z$19","v":8.3642208333333325},{"$f":"GFN!AA$19","v":8.3642208333333325},{"$f":"GFN!AB$19","v":8.3642208333333325},{"$f":"GFN!AC$19","v":8.3642208333333325},{"$f":"GFN!AD$19","v":8.3642208333333325},{"$f":"GFN!AE$19","v":8.3642208333333325},{"$f":"GFN!AF$19","v":8.3642208333333325},{"$f":"GFN!AG$19","v":8.3642208333333325}]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,1,{"$f":"E122+1","v":2},{"$f":"F122+1","v":3},{"$f":"G122+1","v":4},{"$f":"H122+1","v":5},{"$f":"I122+1","v":6},{"$f":"J122+1","v":7},{"$f":"K122+1","v":8},{"$f":"L122+1","v":9},{"$f":"M122+1","v":10},{"$f":"N122+1","v":11},{"$f":"O122+1","v":12},{"$f":"P122+1","v":13},{"$f":"Q122+1","v":14},{"$f":"R122+1","v":15},{"$f":"S122+1","v":16},{"$f":"T122+1","v":17},{"$f":"U122+1","v":18},{"$f":"V122+1","v":19},{"$f":"W122+1","v":20},{"$f":"X122+1","v":21},{"$f":"Y122+1","v":22},{"$f":"Z122+1","v":23},{"$f":"AA122+1","v":24}]
[null,null,null,"Interest Payments [note that for T-bills, imputed interest payments do not factor indexation uplift of the principal amount]"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},null,{"$f":"SUM(E124:P124)","v":20.731123380568079},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(AND($A124=\"T-bills\",E20>0),E20-E46,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",F20>0),F20-F46,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",G20>0),G20-G46,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",H20>0),H20-H46,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",I20>0),I20-I46,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",J20>0),J20-J46,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",K20>0),K20-K46,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",L20>0),L20-L46,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",M20>0),M20-M46,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",N20>0),N20-N46,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",O20>0),O20-O46,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",P20>0),P20-P46,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.7275936150473399},{"$f":"IF(AND($A124=\"T-bills\",Q20>0),Q20-Q46,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",R20>0),R20-R46,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",S20>0),S20-S46,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",T20>0),T20-T46,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",U20>0),U20-U46,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",V20>0),V20-V46,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",W20>0),W20-W46,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",X20>0),X20-X46,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",Y20>0),Y20-Y46,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",Z20>0),Z20-Z46,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",AA20>0),AA20-AA46,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"IF(AND($A124=\"T-bills\",AB20>0),AB20-AB46,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D124))","v":1.346497607645631},{"$f":"SUM(Q124:AB124)","v":16.157971291747572}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},null,{"$f":"SUM(E125:P125)","v":27.302753994669501},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(AND($A125=\"T-bills\",E21>0),E21-E47,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",F21>0),F21-F47,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",G21>0),G21-G47,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",H21>0),H21-H47,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",I21>0),I21-I47,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",J21>0),J21-J47,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",K21>0),K21-K47,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",L21>0),L21-L47,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",M21>0),M21-M47,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",N21>0),N21-N47,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",O21>0),O21-O47,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",P21>0),P21-P47,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":2.2752294995557918},{"$f":"IF(AND($A125=\"T-bills\",Q21>0),Q21-Q47,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",R21>0),R21-R47,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",S21>0),S21-S47,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",T21>0),T21-T47,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",U21>0),U21-U47,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",V21>0),V21-V47,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",W21>0),W21-W47,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",X21>0),X21-X47,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",Y21>0),Y21-Y47,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",Z21>0),Z21-Z47,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",AA21>0),AA21-AA47,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"IF(AND($A125=\"T-bills\",AB21>0),AB21-AB47,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D125))","v":1.7733285486313264},{"$f":"SUM(Q125:AB125)","v":21.279942583575917}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},null,78.817384173291032,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(AND($A126=\"T-bills\",E22>0),E22-E48,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",F22>0),F22-F48,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",G22>0),G22-G48,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",H22>0),H22-H48,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",I22>0),I22-I48,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",J22>0),J22-J48,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",K22>0),K22-K48,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",L22>0),L22-L48,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",M22>0),M22-M48,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",N22>0),N22-N48,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",O22>0),O22-O48,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",P22>0),P22-P48,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":6.5681153477742527},{"$f":"IF(AND($A126=\"T-bills\",Q22>0),Q22-Q48,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",R22>0),R22-R48,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",S22>0),S22-S48,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",T22>0),T22-T48,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",U22>0),U22-U48,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",V22>0),V22-V48,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",W22>0),W22-W48,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",X22>0),X22-X48,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",Y22>0),Y22-Y48,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",Z22>0),Z22-Z48,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",AA22>0),AA22-AA48,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},{"$f":"IF(AND($A126=\"T-bills\",AB22>0),AB22-AB48,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D126))","v":5.3199856458939934},63.83982775072792]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},null,16.314760649514714,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(AND($A127=\"T-bills\",E23>0),E23-E49,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",F23>0),F23-F49,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",G23>0),G23-G49,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",H23>0),H23-H49,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",I23>0),I23-I49,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":2.0393450811893392},{"$f":"IF(AND($A127=\"T-bills\",J23>0),J23-J49,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",K23>0),K23-K49,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":2.0393450811893392},{"$f":"IF(AND($A127=\"T-bills\",L23>0),L23-L49,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":2.0393450811893392},{"$f":"IF(AND($A127=\"T-bills\",M23>0),M23-M49,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":2.0393450811893392},{"$f":"IF(AND($A127=\"T-bills\",N23>0),N23-N49,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":2.0393450811893392},{"$f":"IF(AND($A127=\"T-bills\",O23>0),O23-O49,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":4.0786901623786784},{"$f":"IF(AND($A127=\"T-bills\",P23>0),P23-P49,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":2.0393450811893392},{"$f":"IF(AND($A127=\"T-bills\",Q23>0),Q23-Q49,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":4.0786901623786784},{"$f":"IF(AND($A127=\"T-bills\",R23>0),R23-R49,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":4.1193030089457494},{"$f":"IF(AND($A127=\"T-bills\",S23>0),S23-S49,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":4.1193030089457494},{"$f":"IF(AND($A127=\"T-bills\",T23>0),T23-T49,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":4.1193030089457494},{"$f":"IF(AND($A127=\"T-bills\",U23>0),U23-U49,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":5.7246086775942615},{"$f":"IF(AND($A127=\"T-bills\",V23>0),V23-V49,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":4.1193030089457494},{"$f":"IF(AND($A127=\"T-bills\",W23>0),W23-W49,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":5.7246086775942615},{"$f":"IF(AND($A127=\"T-bills\",X23>0),X23-X49,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":5.7246086775942615},{"$f":"IF(AND($A127=\"T-bills\",Y23>0),Y23-Y49,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":5.7246086775942615},{"$f":"IF(AND($A127=\"T-bills\",Z23>0),Z23-Z49,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":5.7246086775942615},{"$f":"IF(AND($A127=\"T-bills\",AA23>0),AA23-AA49,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":7.3299143462427736},{"$f":"IF(AND($A127=\"T-bills\",AB23>0),AB23-AB49,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D127))","v":5.7246086775942615},62.233468609970018]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},null,21.814900441740871,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(AND($A128=\"T-bills\",E24>0),E24-E50,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",F24>0),F24-F50,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",G24>0),G24-G50,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",H24>0),H24-H50,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":2.1814900441740872},{"$f":"IF(AND($A128=\"T-bills\",I24>0),I24-I50,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",J24>0),J24-J50,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":2.1814900441740872},{"$f":"IF(AND($A128=\"T-bills\",K24>0),K24-K50,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":2.1814900441740872},{"$f":"IF(AND($A128=\"T-bills\",L24>0),L24-L50,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":2.1814900441740872},{"$f":"IF(AND($A128=\"T-bills\",M24>0),M24-M50,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":2.1814900441740872},{"$f":"IF(AND($A128=\"T-bills\",N24>0),N24-N50,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":4.3629800883481744},{"$f":"IF(AND($A128=\"T-bills\",O24>0),O24-O50,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":2.1814900441740872},{"$f":"IF(AND($A128=\"T-bills\",P24>0),P24-P50,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":4.3629800883481744},{"$f":"IF(AND($A128=\"T-bills\",Q24>0),Q24-Q50,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":4.3629800883481744},{"$f":"IF(AND($A128=\"T-bills\",R24>0),R24-R50,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":4.380385594019776},{"$f":"IF(AND($A128=\"T-bills\",S24>0),S24-S50,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":4.380385594019776},{"$f":"IF(AND($A128=\"T-bills\",T24>0),T24-T50,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":6.0874359881460114},{"$f":"IF(AND($A128=\"T-bills\",U24>0),U24-U50,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":4.380385594019776},{"$f":"IF(AND($A128=\"T-bills\",V24>0),V24-V50,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":6.0874359881460114},{"$f":"IF(AND($A128=\"T-bills\",W24>0),W24-W50,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":6.0874359881460114},{"$f":"IF(AND($A128=\"T-bills\",X24>0),X24-X50,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":6.0874359881460114},{"$f":"IF(AND($A128=\"T-bills\",Y24>0),Y24-Y50,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":6.0874359881460114},{"$f":"IF(AND($A128=\"T-bills\",Z24>0),Z24-Z50,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":7.7944863822722468},{"$f":"IF(AND($A128=\"T-bills\",AA24>0),AA24-AA50,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":6.0874359881460114},{"$f":"IF(AND($A128=\"T-bills\",AB24>0),AB24-AB50,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D128))","v":7.7944863822722468},69.61772556382806]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},null,21.669854561144192,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(AND($A129=\"T-bills\",E25>0),E25-E51,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",F25>0),F25-F51,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",G25>0),G25-G51,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",H25>0),H25-H51,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",I25>0),I25-I51,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",J25>0),J25-J51,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",K25>0),K25-K51,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",L25>0),L25-L51,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":7.2232848537147305},{"$f":"IF(AND($A129=\"T-bills\",M25>0),M25-M51,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",N25>0),N25-N51,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":7.2232848537147305},{"$f":"IF(AND($A129=\"T-bills\",O25>0),O25-O51,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",P25>0),P25-P51,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":7.2232848537147305},{"$f":"IF(AND($A129=\"T-bills\",Q25>0),Q25-Q51,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",R25>0),R25-R51,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":14.446569707429461},{"$f":"IF(AND($A129=\"T-bills\",S25>0),S25-S51,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",T25>0),T25-T51,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":7.2232848537147305},{"$f":"IF(AND($A129=\"T-bills\",U25>0),U25-U51,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",V25>0),V25-V51,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":7.2232848537147305},{"$f":"IF(AND($A129=\"T-bills\",W25>0),W25-W51,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",X25>0),X25-X51,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":20.279933968152225},{"$f":"IF(AND($A129=\"T-bills\",Y25>0),Y25-Y51,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",Z25>0),Z25-Z51,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":13.056649114437494},{"$f":"IF(AND($A129=\"T-bills\",AA25>0),AA25-AA51,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",AB25>0),AB25-AB51,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D129))","v":13.056649114437494},75.286371611886125]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},null,15.142789934293528,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(AND($A130=\"T-bills\",E26>0),E26-E52,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",F26>0),F26-F52,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",G26>0),G26-G52,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",H26>0),H26-H52,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",I26>0),I26-I52,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",J26>0),J26-J52,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",K26>0),K26-K52,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},{"$f":"IF(AND($A130=\"T-bills\",L26>0),L26-L52,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",M26>0),M26-M52,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",N26>0),N26-N52,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",O26>0),O26-O52,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},{"$f":"IF(AND($A130=\"T-bills\",P26>0),P26-P52,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",Q26>0),Q26-Q52,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},{"$f":"IF(AND($A130=\"T-bills\",R26>0),R26-R52,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",S26>0),S26-S52,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",T26>0),T26-T52,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},{"$f":"IF(AND($A130=\"T-bills\",U26>0),U26-U52,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},{"$f":"IF(AND($A130=\"T-bills\",V26>0),V26-V52,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},{"$f":"IF(AND($A130=\"T-bills\",W26>0),W26-W52,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":13.608248678824975},{"$f":"IF(AND($A130=\"T-bills\",X26>0),X26-X52,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",Y26>0),Y26-Y52,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",Z26>0),Z26-Z52,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},{"$f":"IF(AND($A130=\"T-bills\",AA26>0),AA26-AA52,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":13.608248678824975},{"$f":"IF(AND($A130=\"T-bills\",AB26>0),AB26-AB52,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D130))","v":7.5713949671467642},72.644867160530524]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},null,50.580399481674718,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(AND($A131=\"T-bills\",E27>0),E27-E53,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",F27>0),F27-F53,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",G27>0),G27-G53,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",H27>0),H27-H53,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",I27>0),I27-I53,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",J27>0),J27-J53,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",K27>0),K27-K53,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",L27>0),L27-L53,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":25.290199740837359},{"$f":"IF(AND($A131=\"T-bills\",M27>0),M27-M53,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",N27>0),N27-N53,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",O27>0),O27-O53,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",P27>0),P27-P53,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":25.290199740837359},{"$f":"IF(AND($A131=\"T-bills\",Q27>0),Q27-Q53,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",R27>0),R27-R53,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":50.580399481674718},{"$f":"IF(AND($A131=\"T-bills\",S27>0),S27-S53,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",T27>0),T27-T53,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",U27>0),U27-U53,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":25.290199740837359},{"$f":"IF(AND($A131=\"T-bills\",V27>0),V27-V53,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":25.290199740837359},{"$f":"IF(AND($A131=\"T-bills\",W27>0),W27-W53,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",X27>0),X27-X53,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":70.251046407367767},{"$f":"IF(AND($A131=\"T-bills\",Y27>0),Y27-Y53,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",Z27>0),Z27-Z53,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",AA27>0),AA27-AA53,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":25.290199740837359},{"$f":"IF(AND($A131=\"T-bills\",AB27>0),AB27-AB53,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D131))","v":44.960846666530401},241.66289177808494]
[{"$f":"'Auction Parameters'!$I$15","v":0},null,0,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(AND($A132=\"T-bills\",E28>0),E28-E54,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",F28>0),F28-F54,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",G28>0),G28-G54,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",H28>0),H28-H54,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",I28>0),I28-I54,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",J28>0),J28-J54,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",K28>0),K28-K54,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",L28>0),L28-L54,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",M28>0),M28-M54,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",N28>0),N28-N54,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",O28>0),O28-O54,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",P28>0),P28-P54,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",Q28>0),Q28-Q54,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",R28>0),R28-R54,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",S28>0),S28-S54,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",T28>0),T28-T54,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",U28>0),U28-U54,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",V28>0),V28-V54,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",W28>0),W28-W54,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",X28>0),X28-X54,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",Y28>0),Y28-Y54,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",Z28>0),Z28-Z54,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",AA28>0),AA28-AA54,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",AB28>0),AB28-AB54,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D132))","v":0},0]
[{"$f":"'Auction Parameters'!$I$16","v":0},null,0,{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(AND($A133=\"T-bills\",E29>0),E29-E55,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",F29>0),F29-F55,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",G29>0),G29-G55,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",H29>0),H29-H55,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",I29>0),I29-I55,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",J29>0),J29-J55,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",K29>0),K29-K55,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",L29>0),L29-L55,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",M29>0),M29-M55,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",N29>0),N29-N55,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",O29>0),O29-O55,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",P29>0),P29-P55,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",Q29>0),Q29-Q55,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",R29>0),R29-R55,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",S29>0),S29-S55,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",T29>0),T29-T55,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",U29>0),U29-U55,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",V29>0),V29-V55,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",W29>0),W29-W55,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",X29>0),X29-X55,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",Y29>0),Y29-Y55,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",Z29>0),Z29-Z55,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",AA29>0),AA29-AA55,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",AB29>0),AB29-AB55,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D133))","v":0},0]
[{"$f":"'Auction Parameters'!$I$17","v":0},null,0,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(AND($A134=\"T-bills\",E30>0),E30-E56,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",F30>0),F30-F56,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",G30>0),G30-G56,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",H30>0),H30-H56,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",I30>0),I30-I56,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",J30>0),J30-J56,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",K30>0),K30-K56,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",L30>0),L30-L56,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",M30>0),M30-M56,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",N30>0),N30-N56,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",O30>0),O30-O56,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",P30>0),P30-P56,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",Q30>0),Q30-Q56,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",R30>0),R30-R56,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",S30>0),S30-S56,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",T30>0),T30-T56,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",U30>0),U30-U56,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",V30>0),V30-V56,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",W30>0),W30-W56,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",X30>0),X30-X56,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",Y30>0),Y30-Y56,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",Z30>0),Z30-Z56,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",AA30>0),AA30-AA56,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",AB30>0),AB30-AB56,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D134))","v":0},0]
[{"$f":"'Auction Parameters'!$I$18","v":0},null,0,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(AND($A135=\"T-bills\",E31>0),E31-E57,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",F31>0),F31-F57,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",G31>0),G31-G57,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",H31>0),H31-H57,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",I31>0),I31-I57,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",J31>0),J31-J57,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",K31>0),K31-K57,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",L31>0),L31-L57,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",M31>0),M31-M57,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",N31>0),N31-N57,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",O31>0),O31-O57,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",P31>0),P31-P57,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",Q31>0),Q31-Q57,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",R31>0),R31-R57,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",S31>0),S31-S57,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",T31>0),T31-T57,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",U31>0),U31-U57,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",V31>0),V31-V57,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",W31>0),W31-W57,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",X31>0),X31-X57,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",Y31>0),Y31-Y57,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",Z31>0),Z31-Z57,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",AA31>0),AA31-AA57,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",AB31>0),AB31-AB57,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D135))","v":0},0]
[{"$f":"'Auction Parameters'!$I$19","v":0},null,0,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(AND($A136=\"T-bills\",E32>0),E32-E58,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",F32>0),F32-F58,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",G32>0),G32-G58,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",H32>0),H32-H58,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",I32>0),I32-I58,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",J32>0),J32-J58,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",K32>0),K32-K58,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",L32>0),L32-L58,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",M32>0),M32-M58,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",N32>0),N32-N58,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",O32>0),O32-O58,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",P32>0),P32-P58,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",Q32>0),Q32-Q58,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",R32>0),R32-R58,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",S32>0),S32-S58,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",T32>0),T32-T58,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",U32>0),U32-U58,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",V32>0),V32-V58,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",W32>0),W32-W58,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",X32>0),X32-X58,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",Y32>0),Y32-Y58,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",Z32>0),Z32-Z58,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",AA32>0),AA32-AA58,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",AB32>0),AB32-AB58,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D136))","v":0},0]
[{"$f":"'Auction Parameters'!$I$20","v":0},null,0,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(AND($A137=\"T-bills\",E33>0),E33-E59,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",F33>0),F33-F59,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",G33>0),G33-G59,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",H33>0),H33-H59,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",I33>0),I33-I59,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",J33>0),J33-J59,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",K33>0),K33-K59,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",L33>0),L33-L59,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",M33>0),M33-M59,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",N33>0),N33-N59,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",O33>0),O33-O59,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",P33>0),P33-P59,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",Q33>0),Q33-Q59,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",R33>0),R33-R59,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",S33>0),S33-S59,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",T33>0),T33-T59,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",U33>0),U33-U59,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",V33>0),V33-V59,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",W33>0),W33-W59,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",X33>0),X33-X59,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",Y33>0),Y33-Y59,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",Z33>0),Z33-Z59,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",AA33>0),AA33-AA59,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",AB33>0),AB33-AB59,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D137))","v":0},0]
[{"$f":"'Auction Parameters'!$I$21","v":0},null,0,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(AND($A138=\"T-bills\",E34>0),E34-E60,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",F34>0),F34-F60,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",G34>0),G34-G60,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",H34>0),H34-H60,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",I34>0),I34-I60,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",J34>0),J34-J60,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",K34>0),K34-K60,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",L34>0),L34-L60,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",M34>0),M34-M60,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",N34>0),N34-N60,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",O34>0),O34-O60,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",P34>0),P34-P60,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",Q34>0),Q34-Q60,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",R34>0),R34-R60,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",S34>0),S34-S60,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",T34>0),T34-T60,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",U34>0),U34-U60,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",V34>0),V34-V60,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",W34>0),W34-W60,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",X34>0),X34-X60,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",Y34>0),Y34-Y60,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",Z34>0),Z34-Z60,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",AA34>0),AA34-AA60,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",AB34>0),AB34-AB60,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D138))","v":0},0]
[{"$f":"'Auction Parameters'!$I$22","v":0},null,0,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(AND($A139=\"T-bills\",E35>0),E35-E61,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",F35>0),F35-F61,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",G35>0),G35-G61,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",H35>0),H35-H61,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",I35>0),I35-I61,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",J35>0),J35-J61,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",K35>0),K35-K61,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",L35>0),L35-L61,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",M35>0),M35-M61,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",N35>0),N35-N61,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",O35>0),O35-O61,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",P35>0),P35-P61,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",Q35>0),Q35-Q61,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",R35>0),R35-R61,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",S35>0),S35-S61,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",T35>0),T35-T61,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",U35>0),U35-U61,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",V35>0),V35-V61,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",W35>0),W35-W61,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",X35>0),X35-X61,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",Y35>0),Y35-Y61,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",Z35>0),Z35-Z61,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",AA35>0),AA35-AA61,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",AB35>0),AB35-AB61,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D139))","v":0},0]
[{"$f":"'Auction Parameters'!$I$23","v":0},null,0,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(AND($A140=\"T-bills\",E36>0),E36-E62,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",F36>0),F36-F62,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",G36>0),G36-G62,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",H36>0),H36-H62,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",I36>0),I36-I62,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",J36>0),J36-J62,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",K36>0),K36-K62,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",L36>0),L36-L62,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",M36>0),M36-M62,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",N36>0),N36-N62,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",O36>0),O36-O62,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",P36>0),P36-P62,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",Q36>0),Q36-Q62,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",R36>0),R36-R62,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",S36>0),S36-S62,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",T36>0),T36-T62,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",U36>0),U36-U62,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",V36>0),V36-V62,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",W36>0),W36-W62,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",X36>0),X36-X62,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",Y36>0),Y36-Y62,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",Z36>0),Z36-Z62,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",AA36>0),AA36-AA62,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",AB36>0),AB36-AB62,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D140))","v":0},0]
[{"$f":"'Auction Parameters'!$I$24","v":0},null,0,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(AND($A141=\"T-bills\",E37>0),E37-E63,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",F37>0),F37-F63,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",G37>0),G37-G63,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",H37>0),H37-H63,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",I37>0),I37-I63,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",J37>0),J37-J63,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",K37>0),K37-K63,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",L37>0),L37-L63,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",M37>0),M37-M63,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",N37>0),N37-N63,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",O37>0),O37-O63,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",P37>0),P37-P63,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",Q37>0),Q37-Q63,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",R37>0),R37-R63,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",S37>0),S37-S63,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",T37>0),T37-T63,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",U37>0),U37-U63,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",V37>0),V37-V63,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",W37>0),W37-W63,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",X37>0),X37-X63,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",Y37>0),Y37-Y63,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",Z37>0),Z37-Z63,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",AA37>0),AA37-AA63,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",AB37>0),AB37-AB63,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D141))","v":0},0]
[{"$f":"'Auction Parameters'!$I$25","v":0},null,0,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(AND($A142=\"T-bills\",E38>0),E38-E64,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",F38>0),F38-F64,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",G38>0),G38-G64,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",H38>0),H38-H64,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",I38>0),I38-I64,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",J38>0),J38-J64,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",K38>0),K38-K64,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",L38>0),L38-L64,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",M38>0),M38-M64,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",N38>0),N38-N64,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",O38>0),O38-O64,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",P38>0),P38-P64,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",Q38>0),Q38-Q64,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",R38>0),R38-R64,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",S38>0),S38-S64,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",T38>0),T38-T64,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",U38>0),U38-U64,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",V38>0),V38-V64,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",W38>0),W38-W64,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",X38>0),X38-X64,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",Y38>0),Y38-Y64,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",Z38>0),Z38-Z64,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",AA38>0),AA38-AA64,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",AB38>0),AB38-AB64,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D142))","v":0},0]
[{"$f":"'Auction Parameters'!$I$26","v":0},null,0,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(AND($A143=\"T-bills\",E39>0),E39-E65,SUMIFS('M7.Baseline_IP_Uplift'!F$1668:F$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",F39>0),F39-F65,SUMIFS('M7.Baseline_IP_Uplift'!G$1668:G$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",G39>0),G39-G65,SUMIFS('M7.Baseline_IP_Uplift'!H$1668:H$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",H39>0),H39-H65,SUMIFS('M7.Baseline_IP_Uplift'!I$1668:I$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",I39>0),I39-I65,SUMIFS('M7.Baseline_IP_Uplift'!J$1668:J$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",J39>0),J39-J65,SUMIFS('M7.Baseline_IP_Uplift'!K$1668:K$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",K39>0),K39-K65,SUMIFS('M7.Baseline_IP_Uplift'!L$1668:L$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",L39>0),L39-L65,SUMIFS('M7.Baseline_IP_Uplift'!M$1668:M$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",M39>0),M39-M65,SUMIFS('M7.Baseline_IP_Uplift'!N$1668:N$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",N39>0),N39-N65,SUMIFS('M7.Baseline_IP_Uplift'!O$1668:O$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",O39>0),O39-O65,SUMIFS('M7.Baseline_IP_Uplift'!P$1668:P$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",P39>0),P39-P65,SUMIFS('M7.Baseline_IP_Uplift'!Q$1668:Q$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",Q39>0),Q39-Q65,SUMIFS('M7.Baseline_IP_Uplift'!R$1668:R$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",R39>0),R39-R65,SUMIFS('M7.Baseline_IP_Uplift'!S$1668:S$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",S39>0),S39-S65,SUMIFS('M7.Baseline_IP_Uplift'!T$1668:T$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",T39>0),T39-T65,SUMIFS('M7.Baseline_IP_Uplift'!U$1668:U$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",U39>0),U39-U65,SUMIFS('M7.Baseline_IP_Uplift'!V$1668:V$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",V39>0),V39-V65,SUMIFS('M7.Baseline_IP_Uplift'!W$1668:W$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",W39>0),W39-W65,SUMIFS('M7.Baseline_IP_Uplift'!X$1668:X$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",X39>0),X39-X65,SUMIFS('M7.Baseline_IP_Uplift'!Y$1668:Y$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",Y39>0),Y39-Y65,SUMIFS('M7.Baseline_IP_Uplift'!Z$1668:Z$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",Z39>0),Z39-Z65,SUMIFS('M7.Baseline_IP_Uplift'!AA$1668:AA$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",AA39>0),AA39-AA65,SUMIFS('M7.Baseline_IP_Uplift'!AB$1668:AB$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",AB39>0),AB39-AB65,SUMIFS('M7.Baseline_IP_Uplift'!AC$1668:AC$2185,'M7.Baseline_IP_Uplift'!$E$1668:$E$2185,$D143))","v":0},0]
[null,null,{"$f":"SUM(C124:C143)","v":252.37396661689661},"Total",{"$f":"SUM(E124:E143)","v":10.570938462377384},{"$f":"SUM(F124:F143)","v":10.570938462377384},10.570938462377384,12.752428506551471,12.610283543566723,12.752428506551471,22.363168554887572,47.305258182292903,14.79177358774081,24.196548485629627,24.402513636076911,49.486748226466986,24.452877020044568,81.966469594240664,16.939500405136478,33.441230620124209,51.406400781769115,58.731430360961568,33.860105146736203,110.78283684343121,20.251856467911225,42.586950943621723,60.755610556222074,87.547797610152116,{"$f":"SUM(AC124:AC143)","v":622.72306635035102}]
[]
["Post Uplift",null,{"$f":"C144-SUMIF($A$124:$A$143,\"T-bills\",C$124:C$143)","v":125.522705068368},null,{"$f":"E144-SUMIF($A$124:$A$143,\"T-bills\",E$124:E$143)","v":0},{"$f":"F144-SUMIF($A$124:$A$143,\"T-bills\",F$124:F$143)","v":0},0,2.1814900441740868,2.0393450811893388,2.1814900441740868,11.792230092510188,36.734319719915518,4.2208351253634255,13.625610023252243,13.831575173699527,{"$f":"P144-SUMIF($A$124:$A$143,\"T-bills\",P$124:P$143)","v":38.915809764089602},{"$f":"Q144-SUMIF($A$124:$A$143,\"T-bills\",Q$124:Q$143)","v":16.013065217873617},{"$f":"R144-SUMIF($A$124:$A$143,\"T-bills\",R$124:R$143)","v":73.526657792069713},8.4996886029655272,25.001418817953258,42.966588979598164,50.291618558790617,25.420293344565252,102.34302504126026,11.812044665740274,34.147139141450772,52.315798754051123,79.107985807981166,{"$f":"SUM(Q146:AB146)","v":521.44532472429978}]
["Before Uplift",null,{"$f":"'M6.Baseline_IP'!C2","v":125.52270506836804},null,{"$f":"'M6.Baseline_IP'!F2187","v":0},{"$f":"'M6.Baseline_IP'!G2187","v":0},{"$f":"'M6.Baseline_IP'!H2187","v":0},{"$f":"'M6.Baseline_IP'!I2187","v":2.1814900441740872},{"$f":"'M6.Baseline_IP'!J2187","v":2.0393450811893392},{"$f":"'M6.Baseline_IP'!K2187","v":2.1814900441740872},{"$f":"'M6.Baseline_IP'!L2187","v":11.792230092510191},{"$f":"'M6.Baseline_IP'!M2187","v":36.734319719915518},{"$f":"'M6.Baseline_IP'!N2187","v":4.2208351253634264},{"$f":"'M6.Baseline_IP'!O2187","v":13.625610023252245},{"$f":"'M6.Baseline_IP'!P2187","v":13.83157517369953},{"$f":"'M6.Baseline_IP'!Q2187","v":38.915809764089602},{"$f":"'M6.Baseline_IP'!R2187","v":16.013065217873617},{"$f":"'M6.Baseline_IP'!S2187","v":73.526657792069699},{"$f":"'M6.Baseline_IP'!T2187","v":8.4996886029655254},{"$f":"'M6.Baseline_IP'!U2187","v":25.001418817953258},{"$f":"'M6.Baseline_IP'!V2187","v":42.966588979598157},{"$f":"'M6.Baseline_IP'!W2187","v":50.291618558790617},{"$f":"'M6.Baseline_IP'!X2187","v":25.420293344565248},{"$f":"'M6.Baseline_IP'!Y2187","v":102.34302504126026},{"$f":"'M6.Baseline_IP'!Z2187","v":11.812044665740274},{"$f":"'M6.Baseline_IP'!AA2187","v":34.147139141450765},{"$f":"'M6.Baseline_IP'!AB2187","v":52.315798754051116},{"$f":"'M6.Baseline_IP'!AC2187","v":79.107985807981166}]

{"sheet":"M3.ASC","index":26,"n_rows":147,"n_cols":33,"rows_kept":147,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,null,null,"Baseline Chart Data",{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,"Borrowing Requirement",{"$f":"-GFN!J$29","v":-580.18352238672526},{"$f":"-GFN!K$29","v":-580.18352238672526},{"$f":"-GFN!L$29","v":-580.18352238672526},{"$f":"-GFN!M$29","v":-580.18352238672526},{"$f":"-GFN!N$29","v":-580.18352238672526},{"$f":"-GFN!O$29","v":-580.18352238672526},{"$f":"-GFN!P$29","v":-580.18352238672526},{"$f":"-GFN!Q$29","v":-580.18352238672526},{"$f":"-GFN!R$29","v":-580.18352238672526},{"$f":"-GFN!S$29","v":-580.18352238672526},{"$f":"-GFN!T$29","v":-580.18352238672526},{"$f":"-GFN!U$29","v":-580.18352238672526},{"$f":"-GFN!V$29","v":-174.51327784014819},{"$f":"-GFN!W$29","v":-174.51327784014819},{"$f":"-GFN!X$29","v":-174.51327784014819},{"$f":"-GFN!Y$29","v":-174.51327784014819},{"$f":"-GFN!Z$29","v":-174.51327784014819},{"$f":"-GFN!AA$29","v":-174.51327784014819},{"$f":"-GFN!AB$29","v":-174.51327784014819},{"$f":"-GFN!AC$29","v":-174.51327784014819},{"$f":"-GFN!AD$29","v":-174.51327784014819},{"$f":"-GFN!AE$29","v":-174.51327784014819},{"$f":"-GFN!AF$29","v":-174.51327784014819},{"$f":"-GFN!AG$29","v":-174.51327784014819}]
[null,null,null,"Face Value of Issuance",{"$f":"E$40","v":850},{"$f":"F$40","v":850},450,700,850,600,750,850,650,1000,1000,650,650,500,650,500,650,400,550,450,550,450,550,350]
[null,null,null,"Cash Proceeds from Issuance",{"$f":"E$66","v":837.45163218150219},{"$f":"F$66","v":841.63442145433487},437.45163218150225,691.63442145433487,837.45163218150219,590.28182086074753,736.70721530805304,838.56825749167592,637.45163218150219,983.87702662880781,982.89663447194505,632.89663447194505,647.29479881282532,497.29479881282538,647.29479881282532,497.29479881282538,647.29479881282532,398.64739940641266,548.64739940641266,447.6670072495499,548.64739940641266,447.6670072495499,548.64739940641266,349.62779156327542]
[null,null,null,"In-Year Rollover",{"$f":"-E118","v":0},{"$f":"-F118","v":0},0,-150,-100,-150,-250,-250,-300,-350,-150,-300,-550,-500,-550,-350,-450,-400,-350,-350,-300,-350,-350,-300]
[null,null,null,"Bond coupon payments from in-year borrowing",null,{"$f":"-('M8.ASC_IP'!G$2187+'M8.ASC_IP'!G$3241)","v":0},{"$f":"-('M8.ASC_IP'!H$2187+'M8.ASC_IP'!H$3241)","v":0},{"$f":"-('M8.ASC_IP'!I$2187+'M8.ASC_IP'!I$3241)","v":-3.7600000000000002},{"$f":"-('M8.ASC_IP'!J$2187+'M8.ASC_IP'!J$3241)","v":-3.5150000000000001},{"$f":"-('M8.ASC_IP'!K$2187+'M8.ASC_IP'!K$3241)","v":0},{"$f":"-('M8.ASC_IP'!L$2187+'M8.ASC_IP'!L$3241)","v":-15.975},{"$f":"-('M8.ASC_IP'!M$2187+'M8.ASC_IP'!M$3241)","v":-26.472500000000004},{"$f":"-('M8.ASC_IP'!N$2187+'M8.ASC_IP'!N$3241)","v":-3.5150000000000001},{"$f":"-('M8.ASC_IP'!O$2187+'M8.ASC_IP'!O$3241)","v":-19.335000000000001},{"$f":"-('M8.ASC_IP'!P$2187+'M8.ASC_IP'!P$3241)","v":-19.490000000000002},{"$f":"-('M8.ASC_IP'!Q$2187+'M8.ASC_IP'!Q$3241)","v":-7.2750000000000004},{"$f":"-('M8.ASC_IP'!R$2187+'M8.ASC_IP'!R$3241)","v":-23.25},{"$f":"-('M8.ASC_IP'!S$2187+'M8.ASC_IP'!S$3241)","v":-53.045000000000009},{"$f":"-('M8.ASC_IP'!T$2187+'M8.ASC_IP'!T$3241)","v":-7.3249999999999993},{"$f":"-('M8.ASC_IP'!U$2187+'M8.ASC_IP'!U$3241)","v":-34.481250000000003},{"$f":"-('M8.ASC_IP'!V$2187+'M8.ASC_IP'!V$3241)","v":-37.078749999999999},{"$f":"-('M8.ASC_IP'!W$2187+'M8.ASC_IP'!W$3241)","v":-10.15625},{"$f":"-('M8.ASC_IP'!X$2187+'M8.ASC_IP'!X$3241)","v":-46.337499999999999},{"$f":"-('M8.ASC_IP'!Y$2187+'M8.ASC_IP'!Y$3241)","v":-65.157499999999999},{"$f":"-('M8.ASC_IP'!Z$2187+'M8.ASC_IP'!Z$3241)","v":-30.3125},{"$f":"-('M8.ASC_IP'!AA$2187+'M8.ASC_IP'!AA$3241)","v":-46.59375},{"$f":"-('M8.ASC_IP'!AB$2187+'M8.ASC_IP'!AB$3241)","v":-60.066250000000004},{"$f":"-('M8.ASC_IP'!AC$2187+'M8.ASC_IP'!AC$3241)","v":-22.268750000000001}]
[null,null,null,"Net Proceeds from Issuance (net off in-year debt service)",{"$f":"E8+E9+E10","v":837.45163218150219},{"$f":"F8+F9+F10","v":841.63442145433487},437.45163218150225,537.87442145433488,733.9366321815022,440.28182086074753,470.73221530805301,562.09575749167595,333.9366321815022,614.54202662880778,813.40663447194504,325.62163447194507,74.04479881282532,-55.750201187174632,89.969798812825317,112.81354881282537,160.21604881282531,-11.50885059358734,152.30989940641265,32.509507249549898,218.33489940641266,51.073257249549897,138.58114940641266,27.359041563275422]
[null,null,null,"Excess/Shortfall Post Securities Issuance",{"$f":"E6+E11","v":257.26810979477693},{"$f":"F6+F11","v":261.45089906760961},-142.73189020522301,-42.309100932390379,153.75310979477695,-139.90170152597773,-109.45130707867224,-18.087764895049304,-246.24689020522305,34.358504242082518,233.22311208521978,-254.56188791478019,-100.46847902732287,-230.26347902732283,-84.543479027322874,-61.699729027322817,-14.297229027322885,-186.02212843373553,-22.203378433735537,-142.00377059059829,43.821621566264469,-123.44002059059829,-35.932128433735528,-147.15423627687278]
[null,null,null,"Cumulative Excess/Shortfall Financing",{"$f":"E12","v":257.26810979477693},{"$f":"E13+F12","v":518.71900886238654},375.98711865716353,333.67801772477316,487.4311275195501,347.52942599357237,238.07811891490013,219.99035401985083,-26.256536185372227,8.101968056710291,241.32508014193007,-13.236807772850113,-113.70528680017298,-343.96876582749582,-428.51224485481868,-490.21197388214148,-504.50920290946436,-690.53133134319989,-712.73470977693546,-854.73848036753373,-810.9168588012692,-934.35687939186755,-970.28900782560311,-1117.443244102476]
[null,null,null,"Closing Cash Balance",{"$f":"GFN!$J$31+E12","v":357.26810979477693},{"$f":"E14+F12","v":618.71900886238654},475.98711865716353,433.67801772477316,587.43112751955005,447.52942599357232,338.07811891490007,319.99035401985077,73.743463814627717,108.10196805671023,341.32508014193002,86.76319222714983,-13.705286800173042,-243.96876582749587,-328.51224485481873,-390.21197388214154,-404.50920290946442,-590.53133134320001,-612.73470977693557,-754.73848036753384,-710.91685880126943,-834.35687939186778,-870.28900782560333,-1017.4432441024761]
[null,null,null,"Minimum Cash Balance",{"$f":"GFN!$J$32","v":50},{"$f":"E15","v":50},{"$f":"F15","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,"Extreme"]
[null,null,null,null,1,{"$f":"E18+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Face Value/Offer Of  Issuance"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"SUM(E20:P20)","v":1950},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(ISNUMBER('Auction Design'!J39),'Auction Design'!J39,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!K39),'Auction Design'!K39,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!L39),'Auction Design'!L39,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!M39),'Auction Design'!M39,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!N39),'Auction Design'!N39,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!O39),'Auction Design'!O39,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!P39),'Auction Design'!P39,0)","v":250},{"$f":"IF(ISNUMBER('Auction Design'!Q39),'Auction Design'!Q39,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R39),'Auction Design'!R39,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!S39),'Auction Design'!S39,0)","v":250},{"$f":"IF(ISNUMBER('Auction Design'!T39),'Auction Design'!T39,0)","v":250},{"$f":"IF(ISNUMBER('Auction Design'!U39),'Auction Design'!U39,0)","v":250},{"$f":"IF(ISNUMBER('Auction Design'!V39),'Auction Design'!V39,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!W39),'Auction Design'!W39,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!X39),'Auction Design'!X39,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!Y39),'Auction Design'!Y39,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!Z39),'Auction Design'!Z39,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!AA39),'Auction Design'!AA39,0)","v":50},{"$f":"IF(ISNUMBER('Auction Design'!AB39),'Auction Design'!AB39,0)","v":50},{"$f":"IF(ISNUMBER('Auction Design'!AC39),'Auction Design'!AC39,0)","v":50},{"$f":"IF(ISNUMBER('Auction Design'!AD39),'Auction Design'!AD39,0)","v":50},{"$f":"IF(ISNUMBER('Auction Design'!AE39),'Auction Design'!AE39,0)","v":50},{"$f":"IF(ISNUMBER('Auction Design'!AF39),'Auction Design'!AF39,0)","v":50},{"$f":"IF(ISNUMBER('Auction Design'!AG39),'Auction Design'!AG39,0)","v":50},{"$f":"IF(SUM(Q20:AB20)<=0,0,SUM(Q20:AB20))","v":850},null,{"$f":"Instruments!G7","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},1800,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(ISNUMBER('Auction Design'!J40),'Auction Design'!J40,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!K40),'Auction Design'!K40,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!L40),'Auction Design'!L40,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!M40),'Auction Design'!M40,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!N40),'Auction Design'!N40,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!O40),'Auction Design'!O40,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!P40),'Auction Design'!P40,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!Q40),'Auction Design'!Q40,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!R40),'Auction Design'!R40,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!S40),'Auction Design'!S40,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!T40),'Auction Design'!T40,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!U40),'Auction Design'!U40,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!V40),'Auction Design'!V40,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!W40),'Auction Design'!W40,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!X40),'Auction Design'!X40,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!Y40),'Auction Design'!Y40,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!Z40),'Auction Design'!Z40,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!AA40),'Auction Design'!AA40,0)","v":50},{"$f":"IF(ISNUMBER('Auction Design'!AB40),'Auction Design'!AB40,0)","v":50},{"$f":"IF(ISNUMBER('Auction Design'!AC40),'Auction Design'!AC40,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!AD40),'Auction Design'!AD40,0)","v":50},{"$f":"IF(ISNUMBER('Auction Design'!AE40),'Auction Design'!AE40,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!AF40),'Auction Design'!AF40,0)","v":50},{"$f":"IF(ISNUMBER('Auction Design'!AG40),'Auction Design'!AG40,0)","v":0},{"$f":"IF(SUM(Q21:AB21)<=0,0,SUM(Q21:AB21))","v":900},null,{"$f":"Instruments!G8","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},1800,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(ISNUMBER('Auction Design'!J41),'Auction Design'!J41,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!K41),'Auction Design'!K41,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!L41),'Auction Design'!L41,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!M41),'Auction Design'!M41,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!N41),'Auction Design'!N41,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!O41),'Auction Design'!O41,0)","v":100},{"$f":"IF(ISNUMBER('Auction Design'!P41),'Auction Design'!P41,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!Q41),'Auction Design'!Q41,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!R41),'Auction Design'!R41,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!S41),'Auction Design'!S41,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!T41),'Auction Design'!T41,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!U41),'Auction Design'!U41,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!V41),'Auction Design'!V41,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W41),'Auction Design'!W41,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X41),'Auction Design'!X41,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y41),'Auction Design'!Y41,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z41),'Auction Design'!Z41,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA41),'Auction Design'!AA41,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB41),'Auction Design'!AB41,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC41),'Auction Design'!AC41,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD41),'Auction Design'!AD41,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE41),'Auction Design'!AE41,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF41),'Auction Design'!AF41,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG41),'Auction Design'!AG41,0)","v":0},0,null,{"$f":"Instruments!G9","v":1392.4404537281407}]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$N$10","v":24},1000,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(ISNUMBER('Auction Design'!J42),'Auction Design'!J42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K42),'Auction Design'!K42,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!L42),'Auction Design'!L42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M42),'Auction Design'!M42,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!N42),'Auction Design'!N42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O42),'Auction Design'!O42,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!P42),'Auction Design'!P42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q42),'Auction Design'!Q42,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!R42),'Auction Design'!R42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S42),'Auction Design'!S42,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!T42),'Auction Design'!T42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U42),'Auction Design'!U42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V42),'Auction Design'!V42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W42),'Auction Design'!W42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X42),'Auction Design'!X42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y42),'Auction Design'!Y42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z42),'Auction Design'!Z42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA42),'Auction Design'!AA42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB42),'Auction Design'!AB42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC42),'Auction Design'!AC42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD42),'Auction Design'!AD42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE42),'Auction Design'!AE42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF42),'Auction Design'!AF42,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG42),'Auction Design'!AG42,0)","v":0},0,null,{"$f":"Instruments!G10","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$N$11","v":36},1000,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(ISNUMBER('Auction Design'!J43),'Auction Design'!J43,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!K43),'Auction Design'!K43,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L43),'Auction Design'!L43,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M43),'Auction Design'!M43,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N43),'Auction Design'!N43,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!O43),'Auction Design'!O43,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P43),'Auction Design'!P43,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!Q43),'Auction Design'!Q43,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R43),'Auction Design'!R43,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!S43),'Auction Design'!S43,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T43),'Auction Design'!T43,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!U43),'Auction Design'!U43,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V43),'Auction Design'!V43,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!W43),'Auction Design'!W43,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!X43),'Auction Design'!X43,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!Y43),'Auction Design'!Y43,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!Z43),'Auction Design'!Z43,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AA43),'Auction Design'!AA43,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AB43),'Auction Design'!AB43,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AC43),'Auction Design'!AC43,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AD43),'Auction Design'!AD43,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AE43),'Auction Design'!AE43,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AF43),'Auction Design'!AF43,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AG43),'Auction Design'!AG43,0)","v":150},1800,null,{"$f":"Instruments!G11","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$N$12","v":60},600,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(ISNUMBER('Auction Design'!J44),'Auction Design'!J44,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K44),'Auction Design'!K44,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!L44),'Auction Design'!L44,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M44),'Auction Design'!M44,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!N44),'Auction Design'!N44,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O44),'Auction Design'!O44,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P44),'Auction Design'!P44,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q44),'Auction Design'!Q44,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!R44),'Auction Design'!R44,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S44),'Auction Design'!S44,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T44),'Auction Design'!T44,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U44),'Auction Design'!U44,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V44),'Auction Design'!V44,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!W44),'Auction Design'!W44,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!X44),'Auction Design'!X44,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!Y44),'Auction Design'!Y44,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!Z44),'Auction Design'!Z44,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AA44),'Auction Design'!AA44,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AB44),'Auction Design'!AB44,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AC44),'Auction Design'!AC44,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AD44),'Auction Design'!AD44,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AE44),'Auction Design'!AE44,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AF44),'Auction Design'!AF44,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AG44),'Auction Design'!AG44,0)","v":150},1800,null,{"$f":"Instruments!G12","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$N$13","v":84},600,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(ISNUMBER('Auction Design'!J45),'Auction Design'!J45,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!K45),'Auction Design'!K45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L45),'Auction Design'!L45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M45),'Auction Design'!M45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N45),'Auction Design'!N45,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!O45),'Auction Design'!O45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P45),'Auction Design'!P45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q45),'Auction Design'!Q45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R45),'Auction Design'!R45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S45),'Auction Design'!S45,0)","v":200},{"$f":"IF(ISNUMBER('Auction Design'!T45),'Auction Design'!T45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U45),'Auction Design'!U45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V45),'Auction Design'!V45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W45),'Auction Design'!W45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X45),'Auction Design'!X45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y45),'Auction Design'!Y45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z45),'Auction Design'!Z45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA45),'Auction Design'!AA45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB45),'Auction Design'!AB45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC45),'Auction Design'!AC45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD45),'Auction Design'!AD45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE45),'Auction Design'!AE45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF45),'Auction Design'!AF45,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG45),'Auction Design'!AG45,0)","v":0},0,null,{"$f":"Instruments!G13","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$N$14","v":120},450,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(ISNUMBER('Auction Design'!J46),'Auction Design'!J46,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K46),'Auction Design'!K46,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!L46),'Auction Design'!L46,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M46),'Auction Design'!M46,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N46),'Auction Design'!N46,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O46),'Auction Design'!O46,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P46),'Auction Design'!P46,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q46),'Auction Design'!Q46,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!R46),'Auction Design'!R46,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S46),'Auction Design'!S46,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T46),'Auction Design'!T46,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!U46),'Auction Design'!U46,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V46),'Auction Design'!V46,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!W46),'Auction Design'!W46,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X46),'Auction Design'!X46,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!Y46),'Auction Design'!Y46,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z46),'Auction Design'!Z46,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AA46),'Auction Design'!AA46,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB46),'Auction Design'!AB46,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AC46),'Auction Design'!AC46,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD46),'Auction Design'!AD46,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AE46),'Auction Design'!AE46,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF46),'Auction Design'!AF46,0)","v":150},{"$f":"IF(ISNUMBER('Auction Design'!AG46),'Auction Design'!AG46,0)","v":0},900,null,{"$f":"Instruments!G14","v":1392.4404537281407}]
[{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},0,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J47),'Auction Design'!J47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K47),'Auction Design'!K47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L47),'Auction Design'!L47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M47),'Auction Design'!M47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N47),'Auction Design'!N47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O47),'Auction Design'!O47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P47),'Auction Design'!P47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q47),'Auction Design'!Q47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R47),'Auction Design'!R47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S47),'Auction Design'!S47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T47),'Auction Design'!T47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U47),'Auction Design'!U47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V47),'Auction Design'!V47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W47),'Auction Design'!W47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X47),'Auction Design'!X47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y47),'Auction Design'!Y47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z47),'Auction Design'!Z47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA47),'Auction Design'!AA47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB47),'Auction Design'!AB47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC47),'Auction Design'!AC47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD47),'Auction Design'!AD47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE47),'Auction Design'!AE47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF47),'Auction Design'!AF47,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG47),'Auction Design'!AG47,0)","v":0},0,null,{"$f":"Instruments!G15","v":0}]
[{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},{"$f":"SUM(E29:P29)","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J48),'Auction Design'!J48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K48),'Auction Design'!K48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L48),'Auction Design'!L48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M48),'Auction Design'!M48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N48),'Auction Design'!N48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O48),'Auction Design'!O48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P48),'Auction Design'!P48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q48),'Auction Design'!Q48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R48),'Auction Design'!R48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S48),'Auction Design'!S48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T48),'Auction Design'!T48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U48),'Auction Design'!U48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V48),'Auction Design'!V48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W48),'Auction Design'!W48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X48),'Auction Design'!X48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y48),'Auction Design'!Y48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z48),'Auction Design'!Z48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA48),'Auction Design'!AA48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB48),'Auction Design'!AB48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC48),'Auction Design'!AC48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD48),'Auction Design'!AD48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE48),'Auction Design'!AE48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF48),'Auction Design'!AF48,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG48),'Auction Design'!AG48,0)","v":0},0,null,{"$f":"Instruments!G16","v":0}]
[{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},0,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J49),'Auction Design'!J49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K49),'Auction Design'!K49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L49),'Auction Design'!L49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M49),'Auction Design'!M49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N49),'Auction Design'!N49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O49),'Auction Design'!O49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P49),'Auction Design'!P49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q49),'Auction Design'!Q49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R49),'Auction Design'!R49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S49),'Auction Design'!S49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T49),'Auction Design'!T49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U49),'Auction Design'!U49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V49),'Auction Design'!V49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W49),'Auction Design'!W49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X49),'Auction Design'!X49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y49),'Auction Design'!Y49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z49),'Auction Design'!Z49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA49),'Auction Design'!AA49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB49),'Auction Design'!AB49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC49),'Auction Design'!AC49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD49),'Auction Design'!AD49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE49),'Auction Design'!AE49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF49),'Auction Design'!AF49,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG49),'Auction Design'!AG49,0)","v":0},0,null,{"$f":"Instruments!G17","v":0}]
[{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},0,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J50),'Auction Design'!J50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K50),'Auction Design'!K50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L50),'Auction Design'!L50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M50),'Auction Design'!M50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N50),'Auction Design'!N50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O50),'Auction Design'!O50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P50),'Auction Design'!P50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q50),'Auction Design'!Q50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R50),'Auction Design'!R50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S50),'Auction Design'!S50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T50),'Auction Design'!T50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U50),'Auction Design'!U50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V50),'Auction Design'!V50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W50),'Auction Design'!W50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X50),'Auction Design'!X50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y50),'Auction Design'!Y50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z50),'Auction Design'!Z50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA50),'Auction Design'!AA50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB50),'Auction Design'!AB50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC50),'Auction Design'!AC50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD50),'Auction Design'!AD50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE50),'Auction Design'!AE50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF50),'Auction Design'!AF50,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG50),'Auction Design'!AG50,0)","v":0},0,null,{"$f":"Instruments!G18","v":0}]
[{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},0,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J51),'Auction Design'!J51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K51),'Auction Design'!K51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L51),'Auction Design'!L51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M51),'Auction Design'!M51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N51),'Auction Design'!N51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O51),'Auction Design'!O51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P51),'Auction Design'!P51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q51),'Auction Design'!Q51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R51),'Auction Design'!R51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S51),'Auction Design'!S51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T51),'Auction Design'!T51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U51),'Auction Design'!U51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V51),'Auction Design'!V51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W51),'Auction Design'!W51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X51),'Auction Design'!X51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y51),'Auction Design'!Y51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z51),'Auction Design'!Z51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA51),'Auction Design'!AA51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB51),'Auction Design'!AB51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC51),'Auction Design'!AC51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD51),'Auction Design'!AD51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE51),'Auction Design'!AE51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF51),'Auction Design'!AF51,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG51),'Auction Design'!AG51,0)","v":0},0,null,{"$f":"Instruments!G19","v":0}]
[{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},0,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J52),'Auction Design'!J52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K52),'Auction Design'!K52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L52),'Auction Design'!L52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M52),'Auction Design'!M52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N52),'Auction Design'!N52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O52),'Auction Design'!O52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P52),'Auction Design'!P52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q52),'Auction Design'!Q52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R52),'Auction Design'!R52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S52),'Auction Design'!S52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T52),'Auction Design'!T52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U52),'Auction Design'!U52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V52),'Auction Design'!V52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W52),'Auction Design'!W52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X52),'Auction Design'!X52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y52),'Auction Design'!Y52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z52),'Auction Design'!Z52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA52),'Auction Design'!AA52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB52),'Auction Design'!AB52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC52),'Auction Design'!AC52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD52),'Auction Design'!AD52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE52),'Auction Design'!AE52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF52),'Auction Design'!AF52,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG52),'Auction Design'!AG52,0)","v":0},0,null,{"$f":"Instruments!G20","v":0}]
[{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},0,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J53),'Auction Design'!J53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K53),'Auction Design'!K53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L53),'Auction Design'!L53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M53),'Auction Design'!M53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N53),'Auction Design'!N53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O53),'Auction Design'!O53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P53),'Auction Design'!P53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q53),'Auction Design'!Q53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R53),'Auction Design'!R53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S53),'Auction Design'!S53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T53),'Auction Design'!T53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U53),'Auction Design'!U53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V53),'Auction Design'!V53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W53),'Auction Design'!W53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X53),'Auction Design'!X53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y53),'Auction Design'!Y53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z53),'Auction Design'!Z53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA53),'Auction Design'!AA53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB53),'Auction Design'!AB53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC53),'Auction Design'!AC53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD53),'Auction Design'!AD53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE53),'Auction Design'!AE53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF53),'Auction Design'!AF53,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG53),'Auction Design'!AG53,0)","v":0},0,null,{"$f":"Instruments!G21","v":0}]
[{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},0,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J54),'Auction Design'!J54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K54),'Auction Design'!K54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L54),'Auction Design'!L54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M54),'Auction Design'!M54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N54),'Auction Design'!N54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O54),'Auction Design'!O54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P54),'Auction Design'!P54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q54),'Auction Design'!Q54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R54),'Auction Design'!R54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S54),'Auction Design'!S54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T54),'Auction Design'!T54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U54),'Auction Design'!U54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V54),'Auction Design'!V54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W54),'Auction Design'!W54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X54),'Auction Design'!X54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y54),'Auction Design'!Y54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z54),'Auction Design'!Z54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA54),'Auction Design'!AA54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB54),'Auction Design'!AB54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC54),'Auction Design'!AC54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD54),'Auction Design'!AD54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE54),'Auction Design'!AE54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF54),'Auction Design'!AF54,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG54),'Auction Design'!AG54,0)","v":0},0,null,{"$f":"Instruments!G22","v":0}]
[{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},0,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J55),'Auction Design'!J55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K55),'Auction Design'!K55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L55),'Auction Design'!L55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M55),'Auction Design'!M55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N55),'Auction Design'!N55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O55),'Auction Design'!O55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P55),'Auction Design'!P55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q55),'Auction Design'!Q55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R55),'Auction Design'!R55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S55),'Auction Design'!S55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T55),'Auction Design'!T55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U55),'Auction Design'!U55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V55),'Auction Design'!V55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W55),'Auction Design'!W55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X55),'Auction Design'!X55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y55),'Auction Design'!Y55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z55),'Auction Design'!Z55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA55),'Auction Design'!AA55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB55),'Auction Design'!AB55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC55),'Auction Design'!AC55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD55),'Auction Design'!AD55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE55),'Auction Design'!AE55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF55),'Auction Design'!AF55,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG55),'Auction Design'!AG55,0)","v":0},0,null,{"$f":"Instruments!G23","v":0}]
[{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},0,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J56),'Auction Design'!J56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K56),'Auction Design'!K56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L56),'Auction Design'!L56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M56),'Auction Design'!M56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N56),'Auction Design'!N56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O56),'Auction Design'!O56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P56),'Auction Design'!P56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q56),'Auction Design'!Q56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R56),'Auction Design'!R56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S56),'Auction Design'!S56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T56),'Auction Design'!T56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U56),'Auction Design'!U56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V56),'Auction Design'!V56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W56),'Auction Design'!W56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X56),'Auction Design'!X56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y56),'Auction Design'!Y56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z56),'Auction Design'!Z56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA56),'Auction Design'!AA56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB56),'Auction Design'!AB56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC56),'Auction Design'!AC56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD56),'Auction Design'!AD56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE56),'Auction Design'!AE56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF56),'Auction Design'!AF56,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG56),'Auction Design'!AG56,0)","v":0},0,null,{"$f":"Instruments!G24","v":0}]
[{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},0,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J57),'Auction Design'!J57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K57),'Auction Design'!K57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L57),'Auction Design'!L57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M57),'Auction Design'!M57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N57),'Auction Design'!N57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O57),'Auction Design'!O57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P57),'Auction Design'!P57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q57),'Auction Design'!Q57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R57),'Auction Design'!R57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S57),'Auction Design'!S57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T57),'Auction Design'!T57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U57),'Auction Design'!U57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V57),'Auction Design'!V57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W57),'Auction Design'!W57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X57),'Auction Design'!X57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y57),'Auction Design'!Y57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z57),'Auction Design'!Z57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA57),'Auction Design'!AA57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB57),'Auction Design'!AB57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC57),'Auction Design'!AC57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD57),'Auction Design'!AD57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE57),'Auction Design'!AE57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF57),'Auction Design'!AF57,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG57),'Auction Design'!AG57,0)","v":0},0,null,{"$f":"Instruments!G25","v":0}]
[{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},0,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(ISNUMBER('Auction Design'!J58),'Auction Design'!J58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!K58),'Auction Design'!K58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!L58),'Auction Design'!L58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!M58),'Auction Design'!M58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!N58),'Auction Design'!N58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!O58),'Auction Design'!O58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!P58),'Auction Design'!P58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Q58),'Auction Design'!Q58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!R58),'Auction Design'!R58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!S58),'Auction Design'!S58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!T58),'Auction Design'!T58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!U58),'Auction Design'!U58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!V58),'Auction Design'!V58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!W58),'Auction Design'!W58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!X58),'Auction Design'!X58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Y58),'Auction Design'!Y58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!Z58),'Auction Design'!Z58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AA58),'Auction Design'!AA58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AB58),'Auction Design'!AB58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AC58),'Auction Design'!AC58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AD58),'Auction Design'!AD58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AE58),'Auction Design'!AE58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AF58),'Auction Design'!AF58,0)","v":0},{"$f":"IF(ISNUMBER('Auction Design'!AG58),'Auction Design'!AG58,0)","v":0},0,null,{"$f":"Instruments!G26","v":0}]
[null,null,{"$f":"SUM(C20:C39)","v":9200},"Total",{"$f":"SUM(E20:E39)","v":850},{"$f":"SUM(F20:F39)","v":850},450,700,850,600,750,850,650,1000,1000,650,650,500,650,500,650,400,550,450,550,450,550,350,null,null,{"$f":"SUM(AE20:AE39)","v":6962.2022686407036}]
[]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,"Extreme"]
[null,null,null,null,1,{"$f":"E44+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Cash Proceeds from Issuance"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"SUM(E46:P46)","v":1935.4838709677417},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",E$20/(1+Coupon_Yield_Indices_DX!E$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!E$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!E$33/'Auction Parameters'!$K7*E$20))+(E$20/((1+Coupon_Yield_Indices_DX!E$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":148.8833746898263},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",F$20/(1+Coupon_Yield_Indices_DX!F$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!F$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!F$33/'Auction Parameters'!$K7*F$20))+(F$20/((1+Coupon_Yield_Indices_DX!F$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":99.25558312655086},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",G$20/(1+Coupon_Yield_Indices_DX!G$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!G$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!G$33/'Auction Parameters'!$K7*G$20))+(G$20/((1+Coupon_Yield_Indices_DX!G$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":148.8833746898263},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",H$20/(1+Coupon_Yield_Indices_DX!H$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!H$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!H$33/'Auction Parameters'!$K7*H$20))+(H$20/((1+Coupon_Yield_Indices_DX!H$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":99.25558312655086},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",I$20/(1+Coupon_Yield_Indices_DX!I$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!I$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!I$33/'Auction Parameters'!$K7*I$20))+(I$20/((1+Coupon_Yield_Indices_DX!I$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":148.8833746898263},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",J$20/(1+Coupon_Yield_Indices_DX!J$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!J$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!J$33/'Auction Parameters'!$K7*J$20))+(J$20/((1+Coupon_Yield_Indices_DX!J$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":148.8833746898263},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",K$20/(1+Coupon_Yield_Indices_DX!K$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!K$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!K$33/'Auction Parameters'!$K7*K$20))+(K$20/((1+Coupon_Yield_Indices_DX!K$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":248.13895781637714},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",L$20/(1+Coupon_Yield_Indices_DX!L$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!L$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!L$33/'Auction Parameters'!$K7*L$20))+(L$20/((1+Coupon_Yield_Indices_DX!L$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",M$20/(1+Coupon_Yield_Indices_DX!M$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!M$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!M$33/'Auction Parameters'!$K7*M$20))+(M$20/((1+Coupon_Yield_Indices_DX!M$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":148.8833746898263},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",N$20/(1+Coupon_Yield_Indices_DX!N$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!N$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!N$33/'Auction Parameters'!$K7*N$20))+(N$20/((1+Coupon_Yield_Indices_DX!N$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":248.13895781637714},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",O$20/(1+Coupon_Yield_Indices_DX!O$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!O$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!O$33/'Auction Parameters'!$K7*O$20))+(O$20/((1+Coupon_Yield_Indices_DX!O$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":248.13895781637714},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",P$20/(1+Coupon_Yield_Indices_DX!P$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!P$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!P$33/'Auction Parameters'!$K7*P$20))+(P$20/((1+Coupon_Yield_Indices_DX!P$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":248.13895781637714},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",Q$20/(1+Coupon_Yield_Indices_DX!Q$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!Q$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!Q$33/'Auction Parameters'!$K7*Q$20))+(Q$20/((1+Coupon_Yield_Indices_DX!Q$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":99.25558312655086},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",R$20/(1+Coupon_Yield_Indices_DX!R$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!R$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!R$33/'Auction Parameters'!$K7*R$20))+(R$20/((1+Coupon_Yield_Indices_DX!R$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":99.25558312655086},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",S$20/(1+Coupon_Yield_Indices_DX!S$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!S$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!S$33/'Auction Parameters'!$K7*S$20))+(S$20/((1+Coupon_Yield_Indices_DX!S$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":99.25558312655086},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",T$20/(1+Coupon_Yield_Indices_DX!T$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!T$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!T$33/'Auction Parameters'!$K7*T$20))+(T$20/((1+Coupon_Yield_Indices_DX!T$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":99.25558312655086},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",U$20/(1+Coupon_Yield_Indices_DX!U$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!U$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!U$33/'Auction Parameters'!$K7*U$20))+(U$20/((1+Coupon_Yield_Indices_DX!U$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":99.25558312655086},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",V$20/(1+Coupon_Yield_Indices_DX!V$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!V$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!V$33/'Auction Parameters'!$K7*V$20))+(V$20/((1+Coupon_Yield_Indices_DX!V$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":49.62779156327543},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",W$20/(1+Coupon_Yield_Indices_DX!W$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!W$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!W$33/'Auction Parameters'!$K7*W$20))+(W$20/((1+Coupon_Yield_Indices_DX!W$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":49.62779156327543},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",X$20/(1+Coupon_Yield_Indices_DX!X$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!X$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!X$33/'Auction Parameters'!$K7*X$20))+(X$20/((1+Coupon_Yield_Indices_DX!X$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":49.62779156327543},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",Y$20/(1+Coupon_Yield_Indices_DX!Y$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!Y$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!Y$33/'Auction Parameters'!$K7*Y$20))+(Y$20/((1+Coupon_Yield_Indices_DX!Y$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":49.62779156327543},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",Z$20/(1+Coupon_Yield_Indices_DX!Z$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!Z$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!Z$33/'Auction Parameters'!$K7*Z$20))+(Z$20/((1+Coupon_Yield_Indices_DX!Z$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":49.62779156327543},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",AA$20/(1+Coupon_Yield_Indices_DX!AA$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!AA$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!AA$33/'Auction Parameters'!$K7*AA$20))+(AA$20/((1+Coupon_Yield_Indices_DX!AA$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":49.62779156327543},{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",AB$20/(1+Coupon_Yield_Indices_DX!AB$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Coupon_Yield_Indices_DX!AB$7/'Auction Parameters'!$K7))*(Coupon_Yield_Indices_DX!AB$33/'Auction Parameters'!$K7*AB$20))+(AB$20/((1+Coupon_Yield_Indices_DX!AB$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":49.62779156327543},{"$f":"IF(SUM(Q46:AB46)<=0,0,SUM(Q46:AB46))","v":843.6724565756823},null,{"$f":"IFERROR(IF('Auction Parameters'!$I7=\"T-bills\",AE$20/(1+Instruments!I$7*'Auction Parameters'!$N7/12),(((1-(1/(1+Instruments!I$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))/(Instruments!I$7/'Auction Parameters'!$K7))*(Instruments!P$7/'Auction Parameters'!$K7*AE$20))+(AE$20/((1+Instruments!I$7/'Auction Parameters'!$K7)^('Auction Parameters'!$M7*'Auction Parameters'!$K7)))),0)","v":691.03744601892834}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},1764.7058823529408,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",E$21/(1+Coupon_Yield_Indices_DX!E$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!E$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!E$34/'Auction Parameters'!$K8*E$21))+(E$21/((1+Coupon_Yield_Indices_DX!E$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":147.05882352941177},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",F$21/(1+Coupon_Yield_Indices_DX!F$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!F$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!F$34/'Auction Parameters'!$K8*F$21))+(F$21/((1+Coupon_Yield_Indices_DX!F$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":98.039215686274503},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",G$21/(1+Coupon_Yield_Indices_DX!G$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!G$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!G$34/'Auction Parameters'!$K8*G$21))+(G$21/((1+Coupon_Yield_Indices_DX!G$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":147.05882352941177},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",H$21/(1+Coupon_Yield_Indices_DX!H$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!H$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!H$34/'Auction Parameters'!$K8*H$21))+(H$21/((1+Coupon_Yield_Indices_DX!H$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":98.039215686274503},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",I$21/(1+Coupon_Yield_Indices_DX!I$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!I$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!I$34/'Auction Parameters'!$K8*I$21))+(I$21/((1+Coupon_Yield_Indices_DX!I$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":147.05882352941177},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",J$21/(1+Coupon_Yield_Indices_DX!J$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!J$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!J$34/'Auction Parameters'!$K8*J$21))+(J$21/((1+Coupon_Yield_Indices_DX!J$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":147.05882352941177},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",K$21/(1+Coupon_Yield_Indices_DX!K$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!K$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!K$34/'Auction Parameters'!$K8*K$21))+(K$21/((1+Coupon_Yield_Indices_DX!K$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":147.05882352941177},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",L$21/(1+Coupon_Yield_Indices_DX!L$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!L$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!L$34/'Auction Parameters'!$K8*L$21))+(L$21/((1+Coupon_Yield_Indices_DX!L$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":147.05882352941177},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",M$21/(1+Coupon_Yield_Indices_DX!M$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!M$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!M$34/'Auction Parameters'!$K8*M$21))+(M$21/((1+Coupon_Yield_Indices_DX!M$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":147.05882352941177},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",N$21/(1+Coupon_Yield_Indices_DX!N$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!N$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!N$34/'Auction Parameters'!$K8*N$21))+(N$21/((1+Coupon_Yield_Indices_DX!N$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":147.05882352941177},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",O$21/(1+Coupon_Yield_Indices_DX!O$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!O$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!O$34/'Auction Parameters'!$K8*O$21))+(O$21/((1+Coupon_Yield_Indices_DX!O$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":196.07843137254901},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",P$21/(1+Coupon_Yield_Indices_DX!P$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!P$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!P$34/'Auction Parameters'!$K8*P$21))+(P$21/((1+Coupon_Yield_Indices_DX!P$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":196.07843137254901},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",Q$21/(1+Coupon_Yield_Indices_DX!Q$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!Q$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!Q$34/'Auction Parameters'!$K8*Q$21))+(Q$21/((1+Coupon_Yield_Indices_DX!Q$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":98.039215686274503},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",R$21/(1+Coupon_Yield_Indices_DX!R$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!R$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!R$34/'Auction Parameters'!$K8*R$21))+(R$21/((1+Coupon_Yield_Indices_DX!R$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":98.039215686274503},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",S$21/(1+Coupon_Yield_Indices_DX!S$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!S$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!S$34/'Auction Parameters'!$K8*S$21))+(S$21/((1+Coupon_Yield_Indices_DX!S$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":98.039215686274503},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",T$21/(1+Coupon_Yield_Indices_DX!T$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!T$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!T$34/'Auction Parameters'!$K8*T$21))+(T$21/((1+Coupon_Yield_Indices_DX!T$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":98.039215686274503},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",U$21/(1+Coupon_Yield_Indices_DX!U$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!U$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!U$34/'Auction Parameters'!$K8*U$21))+(U$21/((1+Coupon_Yield_Indices_DX!U$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":98.039215686274503},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",V$21/(1+Coupon_Yield_Indices_DX!V$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!V$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!V$34/'Auction Parameters'!$K8*V$21))+(V$21/((1+Coupon_Yield_Indices_DX!V$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":49.019607843137251},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",W$21/(1+Coupon_Yield_Indices_DX!W$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!W$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!W$34/'Auction Parameters'!$K8*W$21))+(W$21/((1+Coupon_Yield_Indices_DX!W$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":49.019607843137251},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",X$21/(1+Coupon_Yield_Indices_DX!X$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!X$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!X$34/'Auction Parameters'!$K8*X$21))+(X$21/((1+Coupon_Yield_Indices_DX!X$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":98.039215686274503},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",Y$21/(1+Coupon_Yield_Indices_DX!Y$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!Y$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!Y$34/'Auction Parameters'!$K8*Y$21))+(Y$21/((1+Coupon_Yield_Indices_DX!Y$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":49.019607843137251},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",Z$21/(1+Coupon_Yield_Indices_DX!Z$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!Z$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!Z$34/'Auction Parameters'!$K8*Z$21))+(Z$21/((1+Coupon_Yield_Indices_DX!Z$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":98.039215686274503},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",AA$21/(1+Coupon_Yield_Indices_DX!AA$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!AA$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!AA$34/'Auction Parameters'!$K8*AA$21))+(AA$21/((1+Coupon_Yield_Indices_DX!AA$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":49.019607843137251},{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",AB$21/(1+Coupon_Yield_Indices_DX!AB$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Coupon_Yield_Indices_DX!AB$8/'Auction Parameters'!$K8))*(Coupon_Yield_Indices_DX!AB$34/'Auction Parameters'!$K8*AB$21))+(AB$21/((1+Coupon_Yield_Indices_DX!AB$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":0},{"$f":"IF(SUM(Q47:AB47)<=0,0,SUM(Q47:AB47))","v":882.35294117647038},null,{"$f":"IFERROR(IF('Auction Parameters'!$I8=\"T-bills\",AE$21/(1+Instruments!I$8*'Auction Parameters'!$N8/12),(((1-(1/(1+Instruments!I$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))/(Instruments!I$8/'Auction Parameters'!$K8))*(Instruments!P$8/'Auction Parameters'!$K8*AE$21))+(AE$21/((1+Instruments!I$8/'Auction Parameters'!$K8)^('Auction Parameters'!$M8*'Auction Parameters'!$K8)))),0)","v":682.5688498667356}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},1698.1132075471698,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",E$22/(1+Coupon_Yield_Indices_DX!E$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!E$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!E$35/'Auction Parameters'!$K9*E$22))+(E$22/((1+Coupon_Yield_Indices_DX!E$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":141.50943396226415},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",F$22/(1+Coupon_Yield_Indices_DX!F$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!F$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!F$35/'Auction Parameters'!$K9*F$22))+(F$22/((1+Coupon_Yield_Indices_DX!F$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":94.339622641509436},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",G$22/(1+Coupon_Yield_Indices_DX!G$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!G$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!G$35/'Auction Parameters'!$K9*G$22))+(G$22/((1+Coupon_Yield_Indices_DX!G$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":141.50943396226415},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",H$22/(1+Coupon_Yield_Indices_DX!H$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!H$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!H$35/'Auction Parameters'!$K9*H$22))+(H$22/((1+Coupon_Yield_Indices_DX!H$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":94.339622641509436},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",I$22/(1+Coupon_Yield_Indices_DX!I$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!I$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!I$35/'Auction Parameters'!$K9*I$22))+(I$22/((1+Coupon_Yield_Indices_DX!I$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":141.50943396226415},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",J$22/(1+Coupon_Yield_Indices_DX!J$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!J$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!J$35/'Auction Parameters'!$K9*J$22))+(J$22/((1+Coupon_Yield_Indices_DX!J$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":94.339622641509436},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",K$22/(1+Coupon_Yield_Indices_DX!K$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!K$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!K$35/'Auction Parameters'!$K9*K$22))+(K$22/((1+Coupon_Yield_Indices_DX!K$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":141.50943396226415},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",L$22/(1+Coupon_Yield_Indices_DX!L$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!L$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!L$35/'Auction Parameters'!$K9*L$22))+(L$22/((1+Coupon_Yield_Indices_DX!L$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":141.50943396226415},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",M$22/(1+Coupon_Yield_Indices_DX!M$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!M$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!M$35/'Auction Parameters'!$K9*M$22))+(M$22/((1+Coupon_Yield_Indices_DX!M$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":141.50943396226415},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",N$22/(1+Coupon_Yield_Indices_DX!N$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!N$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!N$35/'Auction Parameters'!$K9*N$22))+(N$22/((1+Coupon_Yield_Indices_DX!N$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":188.67924528301887},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",O$22/(1+Coupon_Yield_Indices_DX!O$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!O$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!O$35/'Auction Parameters'!$K9*O$22))+(O$22/((1+Coupon_Yield_Indices_DX!O$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":188.67924528301887},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",P$22/(1+Coupon_Yield_Indices_DX!P$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!P$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!P$35/'Auction Parameters'!$K9*P$22))+(P$22/((1+Coupon_Yield_Indices_DX!P$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":188.67924528301887},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",Q$22/(1+Coupon_Yield_Indices_DX!Q$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!Q$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!Q$35/'Auction Parameters'!$K9*Q$22))+(Q$22/((1+Coupon_Yield_Indices_DX!Q$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",R$22/(1+Coupon_Yield_Indices_DX!R$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!R$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!R$35/'Auction Parameters'!$K9*R$22))+(R$22/((1+Coupon_Yield_Indices_DX!R$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",S$22/(1+Coupon_Yield_Indices_DX!S$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!S$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!S$35/'Auction Parameters'!$K9*S$22))+(S$22/((1+Coupon_Yield_Indices_DX!S$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",T$22/(1+Coupon_Yield_Indices_DX!T$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!T$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!T$35/'Auction Parameters'!$K9*T$22))+(T$22/((1+Coupon_Yield_Indices_DX!T$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",U$22/(1+Coupon_Yield_Indices_DX!U$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!U$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!U$35/'Auction Parameters'!$K9*U$22))+(U$22/((1+Coupon_Yield_Indices_DX!U$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",V$22/(1+Coupon_Yield_Indices_DX!V$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!V$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!V$35/'Auction Parameters'!$K9*V$22))+(V$22/((1+Coupon_Yield_Indices_DX!V$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",W$22/(1+Coupon_Yield_Indices_DX!W$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!W$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!W$35/'Auction Parameters'!$K9*W$22))+(W$22/((1+Coupon_Yield_Indices_DX!W$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",X$22/(1+Coupon_Yield_Indices_DX!X$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!X$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!X$35/'Auction Parameters'!$K9*X$22))+(X$22/((1+Coupon_Yield_Indices_DX!X$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",Y$22/(1+Coupon_Yield_Indices_DX!Y$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!Y$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!Y$35/'Auction Parameters'!$K9*Y$22))+(Y$22/((1+Coupon_Yield_Indices_DX!Y$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",Z$22/(1+Coupon_Yield_Indices_DX!Z$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!Z$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!Z$35/'Auction Parameters'!$K9*Z$22))+(Z$22/((1+Coupon_Yield_Indices_DX!Z$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",AA$22/(1+Coupon_Yield_Indices_DX!AA$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!AA$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!AA$35/'Auction Parameters'!$K9*AA$22))+(AA$22/((1+Coupon_Yield_Indices_DX!AA$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",AB$22/(1+Coupon_Yield_Indices_DX!AB$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Coupon_Yield_Indices_DX!AB$9/'Auction Parameters'!$K9))*(Coupon_Yield_Indices_DX!AB$35/'Auction Parameters'!$K9*AB$22))+(AB$22/((1+Coupon_Yield_Indices_DX!AB$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I9=\"T-bills\",AE$22/(1+Instruments!I$9*'Auction Parameters'!$N9/12),(((1-(1/(1+Instruments!I$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))/(Instruments!I$9/'Auction Parameters'!$K9))*(Instruments!P$9/'Auction Parameters'!$K9*AE$22))+(AE$22/((1+Instruments!I$9/'Auction Parameters'!$K9)^('Auction Parameters'!$M9*'Auction Parameters'!$K9)))),0)","v":1313.6230695548497}]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$N$10","v":24},1000,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",E$23/(1+Coupon_Yield_Indices_DX!E$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!E$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!E$36/'Auction Parameters'!$K10*E$23))+(E$23/((1+Coupon_Yield_Indices_DX!E$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",F$23/(1+Coupon_Yield_Indices_DX!F$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!F$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!F$36/'Auction Parameters'!$K10*F$23))+(F$23/((1+Coupon_Yield_Indices_DX!F$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",G$23/(1+Coupon_Yield_Indices_DX!G$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!G$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!G$36/'Auction Parameters'!$K10*G$23))+(G$23/((1+Coupon_Yield_Indices_DX!G$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",H$23/(1+Coupon_Yield_Indices_DX!H$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!H$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!H$36/'Auction Parameters'!$K10*H$23))+(H$23/((1+Coupon_Yield_Indices_DX!H$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",I$23/(1+Coupon_Yield_Indices_DX!I$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!I$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!I$36/'Auction Parameters'!$K10*I$23))+(I$23/((1+Coupon_Yield_Indices_DX!I$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",J$23/(1+Coupon_Yield_Indices_DX!J$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!J$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!J$36/'Auction Parameters'!$K10*J$23))+(J$23/((1+Coupon_Yield_Indices_DX!J$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",K$23/(1+Coupon_Yield_Indices_DX!K$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!K$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!K$36/'Auction Parameters'!$K10*K$23))+(K$23/((1+Coupon_Yield_Indices_DX!K$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",L$23/(1+Coupon_Yield_Indices_DX!L$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!L$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!L$36/'Auction Parameters'!$K10*L$23))+(L$23/((1+Coupon_Yield_Indices_DX!L$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",M$23/(1+Coupon_Yield_Indices_DX!M$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!M$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!M$36/'Auction Parameters'!$K10*M$23))+(M$23/((1+Coupon_Yield_Indices_DX!M$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",N$23/(1+Coupon_Yield_Indices_DX!N$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!N$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!N$36/'Auction Parameters'!$K10*N$23))+(N$23/((1+Coupon_Yield_Indices_DX!N$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",O$23/(1+Coupon_Yield_Indices_DX!O$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!O$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!O$36/'Auction Parameters'!$K10*O$23))+(O$23/((1+Coupon_Yield_Indices_DX!O$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",P$23/(1+Coupon_Yield_Indices_DX!P$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!P$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!P$36/'Auction Parameters'!$K10*P$23))+(P$23/((1+Coupon_Yield_Indices_DX!P$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",Q$23/(1+Coupon_Yield_Indices_DX!Q$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!Q$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!Q$36/'Auction Parameters'!$K10*Q$23))+(Q$23/((1+Coupon_Yield_Indices_DX!Q$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",R$23/(1+Coupon_Yield_Indices_DX!R$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!R$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!R$36/'Auction Parameters'!$K10*R$23))+(R$23/((1+Coupon_Yield_Indices_DX!R$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",S$23/(1+Coupon_Yield_Indices_DX!S$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!S$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!S$36/'Auction Parameters'!$K10*S$23))+(S$23/((1+Coupon_Yield_Indices_DX!S$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",T$23/(1+Coupon_Yield_Indices_DX!T$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!T$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!T$36/'Auction Parameters'!$K10*T$23))+(T$23/((1+Coupon_Yield_Indices_DX!T$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",U$23/(1+Coupon_Yield_Indices_DX!U$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!U$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!U$36/'Auction Parameters'!$K10*U$23))+(U$23/((1+Coupon_Yield_Indices_DX!U$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",V$23/(1+Coupon_Yield_Indices_DX!V$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!V$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!V$36/'Auction Parameters'!$K10*V$23))+(V$23/((1+Coupon_Yield_Indices_DX!V$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",W$23/(1+Coupon_Yield_Indices_DX!W$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!W$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!W$36/'Auction Parameters'!$K10*W$23))+(W$23/((1+Coupon_Yield_Indices_DX!W$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",X$23/(1+Coupon_Yield_Indices_DX!X$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!X$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!X$36/'Auction Parameters'!$K10*X$23))+(X$23/((1+Coupon_Yield_Indices_DX!X$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",Y$23/(1+Coupon_Yield_Indices_DX!Y$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!Y$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!Y$36/'Auction Parameters'!$K10*Y$23))+(Y$23/((1+Coupon_Yield_Indices_DX!Y$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",Z$23/(1+Coupon_Yield_Indices_DX!Z$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!Z$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!Z$36/'Auction Parameters'!$K10*Z$23))+(Z$23/((1+Coupon_Yield_Indices_DX!Z$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",AA$23/(1+Coupon_Yield_Indices_DX!AA$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!AA$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!AA$36/'Auction Parameters'!$K10*AA$23))+(AA$23/((1+Coupon_Yield_Indices_DX!AA$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",AB$23/(1+Coupon_Yield_Indices_DX!AB$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Coupon_Yield_Indices_DX!AB$10/'Auction Parameters'!$K10))*(Coupon_Yield_Indices_DX!AB$36/'Auction Parameters'!$K10*AB$23))+(AB$23/((1+Coupon_Yield_Indices_DX!AB$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I10=\"T-bills\",AE$23/(1+Instruments!I$10*'Auction Parameters'!$N10/12),(((1-(1/(1+Instruments!I$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))/(Instruments!I$10/'Auction Parameters'!$K10))*(Instruments!P$10/'Auction Parameters'!$K10*AE$23))+(AE$23/((1+Instruments!I$10/'Auction Parameters'!$K10)^('Auction Parameters'!$M10*'Auction Parameters'!$K10)))),0)","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$N$11","v":36},1000,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",E$24/(1+Coupon_Yield_Indices_DX!E$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!E$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!E$37/'Auction Parameters'!$K11*E$24))+(E$24/((1+Coupon_Yield_Indices_DX!E$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",F$24/(1+Coupon_Yield_Indices_DX!F$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!F$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!F$37/'Auction Parameters'!$K11*F$24))+(F$24/((1+Coupon_Yield_Indices_DX!F$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",G$24/(1+Coupon_Yield_Indices_DX!G$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!G$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!G$37/'Auction Parameters'!$K11*G$24))+(G$24/((1+Coupon_Yield_Indices_DX!G$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",H$24/(1+Coupon_Yield_Indices_DX!H$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!H$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!H$37/'Auction Parameters'!$K11*H$24))+(H$24/((1+Coupon_Yield_Indices_DX!H$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",I$24/(1+Coupon_Yield_Indices_DX!I$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!I$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!I$37/'Auction Parameters'!$K11*I$24))+(I$24/((1+Coupon_Yield_Indices_DX!I$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",J$24/(1+Coupon_Yield_Indices_DX!J$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!J$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!J$37/'Auction Parameters'!$K11*J$24))+(J$24/((1+Coupon_Yield_Indices_DX!J$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",K$24/(1+Coupon_Yield_Indices_DX!K$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!K$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!K$37/'Auction Parameters'!$K11*K$24))+(K$24/((1+Coupon_Yield_Indices_DX!K$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",L$24/(1+Coupon_Yield_Indices_DX!L$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!L$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!L$37/'Auction Parameters'!$K11*L$24))+(L$24/((1+Coupon_Yield_Indices_DX!L$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",M$24/(1+Coupon_Yield_Indices_DX!M$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!M$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!M$37/'Auction Parameters'!$K11*M$24))+(M$24/((1+Coupon_Yield_Indices_DX!M$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",N$24/(1+Coupon_Yield_Indices_DX!N$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!N$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!N$37/'Auction Parameters'!$K11*N$24))+(N$24/((1+Coupon_Yield_Indices_DX!N$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",O$24/(1+Coupon_Yield_Indices_DX!O$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!O$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!O$37/'Auction Parameters'!$K11*O$24))+(O$24/((1+Coupon_Yield_Indices_DX!O$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",P$24/(1+Coupon_Yield_Indices_DX!P$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!P$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!P$37/'Auction Parameters'!$K11*P$24))+(P$24/((1+Coupon_Yield_Indices_DX!P$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",Q$24/(1+Coupon_Yield_Indices_DX!Q$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!Q$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!Q$37/'Auction Parameters'!$K11*Q$24))+(Q$24/((1+Coupon_Yield_Indices_DX!Q$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",R$24/(1+Coupon_Yield_Indices_DX!R$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!R$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!R$37/'Auction Parameters'!$K11*R$24))+(R$24/((1+Coupon_Yield_Indices_DX!R$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",S$24/(1+Coupon_Yield_Indices_DX!S$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!S$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!S$37/'Auction Parameters'!$K11*S$24))+(S$24/((1+Coupon_Yield_Indices_DX!S$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",T$24/(1+Coupon_Yield_Indices_DX!T$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!T$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!T$37/'Auction Parameters'!$K11*T$24))+(T$24/((1+Coupon_Yield_Indices_DX!T$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",U$24/(1+Coupon_Yield_Indices_DX!U$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!U$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!U$37/'Auction Parameters'!$K11*U$24))+(U$24/((1+Coupon_Yield_Indices_DX!U$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",V$24/(1+Coupon_Yield_Indices_DX!V$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!V$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!V$37/'Auction Parameters'!$K11*V$24))+(V$24/((1+Coupon_Yield_Indices_DX!V$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",W$24/(1+Coupon_Yield_Indices_DX!W$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!W$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!W$37/'Auction Parameters'!$K11*W$24))+(W$24/((1+Coupon_Yield_Indices_DX!W$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",X$24/(1+Coupon_Yield_Indices_DX!X$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!X$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!X$37/'Auction Parameters'!$K11*X$24))+(X$24/((1+Coupon_Yield_Indices_DX!X$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",Y$24/(1+Coupon_Yield_Indices_DX!Y$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!Y$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!Y$37/'Auction Parameters'!$K11*Y$24))+(Y$24/((1+Coupon_Yield_Indices_DX!Y$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",Z$24/(1+Coupon_Yield_Indices_DX!Z$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!Z$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!Z$37/'Auction Parameters'!$K11*Z$24))+(Z$24/((1+Coupon_Yield_Indices_DX!Z$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",AA$24/(1+Coupon_Yield_Indices_DX!AA$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!AA$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!AA$37/'Auction Parameters'!$K11*AA$24))+(AA$24/((1+Coupon_Yield_Indices_DX!AA$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",AB$24/(1+Coupon_Yield_Indices_DX!AB$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Coupon_Yield_Indices_DX!AB$11/'Auction Parameters'!$K11))*(Coupon_Yield_Indices_DX!AB$37/'Auction Parameters'!$K11*AB$24))+(AB$24/((1+Coupon_Yield_Indices_DX!AB$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":150},1800,null,{"$f":"IFERROR(IF('Auction Parameters'!$I11=\"T-bills\",AE$24/(1+Instruments!I$11*'Auction Parameters'!$N11/12),(((1-(1/(1+Instruments!I$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))/(Instruments!I$11/'Auction Parameters'!$K11))*(Instruments!P$11/'Auction Parameters'!$K11*AE$24))+(AE$24/((1+Instruments!I$11/'Auction Parameters'!$K11)^('Auction Parameters'!$M11*'Auction Parameters'!$K11)))),0)","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$N$12","v":60},600,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",E$25/(1+Coupon_Yield_Indices_DX!E$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!E$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!E$38/'Auction Parameters'!$K12*E$25))+(E$25/((1+Coupon_Yield_Indices_DX!E$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",F$25/(1+Coupon_Yield_Indices_DX!F$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!F$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!F$38/'Auction Parameters'!$K12*F$25))+(F$25/((1+Coupon_Yield_Indices_DX!F$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",G$25/(1+Coupon_Yield_Indices_DX!G$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!G$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!G$38/'Auction Parameters'!$K12*G$25))+(G$25/((1+Coupon_Yield_Indices_DX!G$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",H$25/(1+Coupon_Yield_Indices_DX!H$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!H$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!H$38/'Auction Parameters'!$K12*H$25))+(H$25/((1+Coupon_Yield_Indices_DX!H$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",I$25/(1+Coupon_Yield_Indices_DX!I$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!I$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!I$38/'Auction Parameters'!$K12*I$25))+(I$25/((1+Coupon_Yield_Indices_DX!I$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",J$25/(1+Coupon_Yield_Indices_DX!J$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!J$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!J$38/'Auction Parameters'!$K12*J$25))+(J$25/((1+Coupon_Yield_Indices_DX!J$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",K$25/(1+Coupon_Yield_Indices_DX!K$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!K$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!K$38/'Auction Parameters'!$K12*K$25))+(K$25/((1+Coupon_Yield_Indices_DX!K$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",L$25/(1+Coupon_Yield_Indices_DX!L$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!L$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!L$38/'Auction Parameters'!$K12*L$25))+(L$25/((1+Coupon_Yield_Indices_DX!L$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",M$25/(1+Coupon_Yield_Indices_DX!M$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!M$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!M$38/'Auction Parameters'!$K12*M$25))+(M$25/((1+Coupon_Yield_Indices_DX!M$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",N$25/(1+Coupon_Yield_Indices_DX!N$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!N$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!N$38/'Auction Parameters'!$K12*N$25))+(N$25/((1+Coupon_Yield_Indices_DX!N$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",O$25/(1+Coupon_Yield_Indices_DX!O$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!O$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!O$38/'Auction Parameters'!$K12*O$25))+(O$25/((1+Coupon_Yield_Indices_DX!O$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",P$25/(1+Coupon_Yield_Indices_DX!P$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!P$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!P$38/'Auction Parameters'!$K12*P$25))+(P$25/((1+Coupon_Yield_Indices_DX!P$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",Q$25/(1+Coupon_Yield_Indices_DX!Q$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!Q$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!Q$38/'Auction Parameters'!$K12*Q$25))+(Q$25/((1+Coupon_Yield_Indices_DX!Q$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",R$25/(1+Coupon_Yield_Indices_DX!R$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!R$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!R$38/'Auction Parameters'!$K12*R$25))+(R$25/((1+Coupon_Yield_Indices_DX!R$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",S$25/(1+Coupon_Yield_Indices_DX!S$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!S$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!S$38/'Auction Parameters'!$K12*S$25))+(S$25/((1+Coupon_Yield_Indices_DX!S$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",T$25/(1+Coupon_Yield_Indices_DX!T$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!T$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!T$38/'Auction Parameters'!$K12*T$25))+(T$25/((1+Coupon_Yield_Indices_DX!T$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",U$25/(1+Coupon_Yield_Indices_DX!U$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!U$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!U$38/'Auction Parameters'!$K12*U$25))+(U$25/((1+Coupon_Yield_Indices_DX!U$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",V$25/(1+Coupon_Yield_Indices_DX!V$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!V$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!V$38/'Auction Parameters'!$K12*V$25))+(V$25/((1+Coupon_Yield_Indices_DX!V$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",W$25/(1+Coupon_Yield_Indices_DX!W$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!W$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!W$38/'Auction Parameters'!$K12*W$25))+(W$25/((1+Coupon_Yield_Indices_DX!W$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",X$25/(1+Coupon_Yield_Indices_DX!X$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!X$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!X$38/'Auction Parameters'!$K12*X$25))+(X$25/((1+Coupon_Yield_Indices_DX!X$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",Y$25/(1+Coupon_Yield_Indices_DX!Y$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!Y$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!Y$38/'Auction Parameters'!$K12*Y$25))+(Y$25/((1+Coupon_Yield_Indices_DX!Y$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",Z$25/(1+Coupon_Yield_Indices_DX!Z$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!Z$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!Z$38/'Auction Parameters'!$K12*Z$25))+(Z$25/((1+Coupon_Yield_Indices_DX!Z$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",AA$25/(1+Coupon_Yield_Indices_DX!AA$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!AA$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!AA$38/'Auction Parameters'!$K12*AA$25))+(AA$25/((1+Coupon_Yield_Indices_DX!AA$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",AB$25/(1+Coupon_Yield_Indices_DX!AB$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Coupon_Yield_Indices_DX!AB$12/'Auction Parameters'!$K12))*(Coupon_Yield_Indices_DX!AB$38/'Auction Parameters'!$K12*AB$25))+(AB$25/((1+Coupon_Yield_Indices_DX!AB$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":150},1800,null,{"$f":"IFERROR(IF('Auction Parameters'!$I12=\"T-bills\",AE$25/(1+Instruments!I$12*'Auction Parameters'!$N12/12),(((1-(1/(1+Instruments!I$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))/(Instruments!I$12/'Auction Parameters'!$K12))*(Instruments!P$12/'Auction Parameters'!$K12*AE$25))+(AE$25/((1+Instruments!I$12/'Auction Parameters'!$K12)^('Auction Parameters'!$M12*'Auction Parameters'!$K12)))),0)","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$N$13","v":84},600,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",E$26/(1+Coupon_Yield_Indices_DX!E$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!E$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!E$39/'Auction Parameters'!$K13*E$26))+(E$26/((1+Coupon_Yield_Indices_DX!E$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",F$26/(1+Coupon_Yield_Indices_DX!F$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!F$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!F$39/'Auction Parameters'!$K13*F$26))+(F$26/((1+Coupon_Yield_Indices_DX!F$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",G$26/(1+Coupon_Yield_Indices_DX!G$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!G$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!G$39/'Auction Parameters'!$K13*G$26))+(G$26/((1+Coupon_Yield_Indices_DX!G$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",H$26/(1+Coupon_Yield_Indices_DX!H$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!H$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!H$39/'Auction Parameters'!$K13*H$26))+(H$26/((1+Coupon_Yield_Indices_DX!H$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",I$26/(1+Coupon_Yield_Indices_DX!I$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!I$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!I$39/'Auction Parameters'!$K13*I$26))+(I$26/((1+Coupon_Yield_Indices_DX!I$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",J$26/(1+Coupon_Yield_Indices_DX!J$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!J$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!J$39/'Auction Parameters'!$K13*J$26))+(J$26/((1+Coupon_Yield_Indices_DX!J$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",K$26/(1+Coupon_Yield_Indices_DX!K$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!K$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!K$39/'Auction Parameters'!$K13*K$26))+(K$26/((1+Coupon_Yield_Indices_DX!K$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",L$26/(1+Coupon_Yield_Indices_DX!L$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!L$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!L$39/'Auction Parameters'!$K13*L$26))+(L$26/((1+Coupon_Yield_Indices_DX!L$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",M$26/(1+Coupon_Yield_Indices_DX!M$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!M$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!M$39/'Auction Parameters'!$K13*M$26))+(M$26/((1+Coupon_Yield_Indices_DX!M$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",N$26/(1+Coupon_Yield_Indices_DX!N$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!N$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!N$39/'Auction Parameters'!$K13*N$26))+(N$26/((1+Coupon_Yield_Indices_DX!N$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":200},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",O$26/(1+Coupon_Yield_Indices_DX!O$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!O$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!O$39/'Auction Parameters'!$K13*O$26))+(O$26/((1+Coupon_Yield_Indices_DX!O$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",P$26/(1+Coupon_Yield_Indices_DX!P$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!P$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!P$39/'Auction Parameters'!$K13*P$26))+(P$26/((1+Coupon_Yield_Indices_DX!P$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",Q$26/(1+Coupon_Yield_Indices_DX!Q$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!Q$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!Q$39/'Auction Parameters'!$K13*Q$26))+(Q$26/((1+Coupon_Yield_Indices_DX!Q$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",R$26/(1+Coupon_Yield_Indices_DX!R$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!R$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!R$39/'Auction Parameters'!$K13*R$26))+(R$26/((1+Coupon_Yield_Indices_DX!R$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",S$26/(1+Coupon_Yield_Indices_DX!S$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!S$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!S$39/'Auction Parameters'!$K13*S$26))+(S$26/((1+Coupon_Yield_Indices_DX!S$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",T$26/(1+Coupon_Yield_Indices_DX!T$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!T$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!T$39/'Auction Parameters'!$K13*T$26))+(T$26/((1+Coupon_Yield_Indices_DX!T$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",U$26/(1+Coupon_Yield_Indices_DX!U$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!U$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!U$39/'Auction Parameters'!$K13*U$26))+(U$26/((1+Coupon_Yield_Indices_DX!U$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",V$26/(1+Coupon_Yield_Indices_DX!V$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!V$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!V$39/'Auction Parameters'!$K13*V$26))+(V$26/((1+Coupon_Yield_Indices_DX!V$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",W$26/(1+Coupon_Yield_Indices_DX!W$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!W$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!W$39/'Auction Parameters'!$K13*W$26))+(W$26/((1+Coupon_Yield_Indices_DX!W$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",X$26/(1+Coupon_Yield_Indices_DX!X$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!X$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!X$39/'Auction Parameters'!$K13*X$26))+(X$26/((1+Coupon_Yield_Indices_DX!X$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",Y$26/(1+Coupon_Yield_Indices_DX!Y$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!Y$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!Y$39/'Auction Parameters'!$K13*Y$26))+(Y$26/((1+Coupon_Yield_Indices_DX!Y$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",Z$26/(1+Coupon_Yield_Indices_DX!Z$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!Z$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!Z$39/'Auction Parameters'!$K13*Z$26))+(Z$26/((1+Coupon_Yield_Indices_DX!Z$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",AA$26/(1+Coupon_Yield_Indices_DX!AA$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!AA$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!AA$39/'Auction Parameters'!$K13*AA$26))+(AA$26/((1+Coupon_Yield_Indices_DX!AA$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",AB$26/(1+Coupon_Yield_Indices_DX!AB$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Coupon_Yield_Indices_DX!AB$13/'Auction Parameters'!$K13))*(Coupon_Yield_Indices_DX!AB$39/'Auction Parameters'!$K13*AB$26))+(AB$26/((1+Coupon_Yield_Indices_DX!AB$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I13=\"T-bills\",AE$26/(1+Instruments!I$13*'Auction Parameters'!$N13/12),(((1-(1/(1+Instruments!I$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))/(Instruments!I$13/'Auction Parameters'!$K13))*(Instruments!P$13/'Auction Parameters'!$K13*AE$26))+(AE$26/((1+Instruments!I$13/'Auction Parameters'!$K13)^('Auction Parameters'!$M13*'Auction Parameters'!$K13)))),0)","v":696.22022686407036}]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$N$14","v":120},450,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",E$27/(1+Coupon_Yield_Indices_DX!E$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!E$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!E$40/'Auction Parameters'!$K14*E$27))+(E$27/((1+Coupon_Yield_Indices_DX!E$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",F$27/(1+Coupon_Yield_Indices_DX!F$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!F$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!F$40/'Auction Parameters'!$K14*F$27))+(F$27/((1+Coupon_Yield_Indices_DX!F$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",G$27/(1+Coupon_Yield_Indices_DX!G$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!G$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!G$40/'Auction Parameters'!$K14*G$27))+(G$27/((1+Coupon_Yield_Indices_DX!G$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",H$27/(1+Coupon_Yield_Indices_DX!H$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!H$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!H$40/'Auction Parameters'!$K14*H$27))+(H$27/((1+Coupon_Yield_Indices_DX!H$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",I$27/(1+Coupon_Yield_Indices_DX!I$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!I$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!I$40/'Auction Parameters'!$K14*I$27))+(I$27/((1+Coupon_Yield_Indices_DX!I$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",J$27/(1+Coupon_Yield_Indices_DX!J$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!J$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!J$40/'Auction Parameters'!$K14*J$27))+(J$27/((1+Coupon_Yield_Indices_DX!J$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",K$27/(1+Coupon_Yield_Indices_DX!K$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!K$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!K$40/'Auction Parameters'!$K14*K$27))+(K$27/((1+Coupon_Yield_Indices_DX!K$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",L$27/(1+Coupon_Yield_Indices_DX!L$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!L$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!L$40/'Auction Parameters'!$K14*L$27))+(L$27/((1+Coupon_Yield_Indices_DX!L$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",M$27/(1+Coupon_Yield_Indices_DX!M$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!M$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!M$40/'Auction Parameters'!$K14*M$27))+(M$27/((1+Coupon_Yield_Indices_DX!M$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",N$27/(1+Coupon_Yield_Indices_DX!N$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!N$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!N$40/'Auction Parameters'!$K14*N$27))+(N$27/((1+Coupon_Yield_Indices_DX!N$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",O$27/(1+Coupon_Yield_Indices_DX!O$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!O$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!O$40/'Auction Parameters'!$K14*O$27))+(O$27/((1+Coupon_Yield_Indices_DX!O$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",P$27/(1+Coupon_Yield_Indices_DX!P$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!P$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!P$40/'Auction Parameters'!$K14*P$27))+(P$27/((1+Coupon_Yield_Indices_DX!P$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",Q$27/(1+Coupon_Yield_Indices_DX!Q$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!Q$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!Q$40/'Auction Parameters'!$K14*Q$27))+(Q$27/((1+Coupon_Yield_Indices_DX!Q$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",R$27/(1+Coupon_Yield_Indices_DX!R$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!R$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!R$40/'Auction Parameters'!$K14*R$27))+(R$27/((1+Coupon_Yield_Indices_DX!R$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",S$27/(1+Coupon_Yield_Indices_DX!S$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!S$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!S$40/'Auction Parameters'!$K14*S$27))+(S$27/((1+Coupon_Yield_Indices_DX!S$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",T$27/(1+Coupon_Yield_Indices_DX!T$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!T$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!T$40/'Auction Parameters'!$K14*T$27))+(T$27/((1+Coupon_Yield_Indices_DX!T$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",U$27/(1+Coupon_Yield_Indices_DX!U$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!U$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!U$40/'Auction Parameters'!$K14*U$27))+(U$27/((1+Coupon_Yield_Indices_DX!U$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",V$27/(1+Coupon_Yield_Indices_DX!V$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!V$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!V$40/'Auction Parameters'!$K14*V$27))+(V$27/((1+Coupon_Yield_Indices_DX!V$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",W$27/(1+Coupon_Yield_Indices_DX!W$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!W$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!W$40/'Auction Parameters'!$K14*W$27))+(W$27/((1+Coupon_Yield_Indices_DX!W$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",X$27/(1+Coupon_Yield_Indices_DX!X$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!X$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!X$40/'Auction Parameters'!$K14*X$27))+(X$27/((1+Coupon_Yield_Indices_DX!X$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",Y$27/(1+Coupon_Yield_Indices_DX!Y$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!Y$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!Y$40/'Auction Parameters'!$K14*Y$27))+(Y$27/((1+Coupon_Yield_Indices_DX!Y$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",Z$27/(1+Coupon_Yield_Indices_DX!Z$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!Z$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!Z$40/'Auction Parameters'!$K14*Z$27))+(Z$27/((1+Coupon_Yield_Indices_DX!Z$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",AA$27/(1+Coupon_Yield_Indices_DX!AA$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!AA$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!AA$40/'Auction Parameters'!$K14*AA$27))+(AA$27/((1+Coupon_Yield_Indices_DX!AA$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":150},{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",AB$27/(1+Coupon_Yield_Indices_DX!AB$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Coupon_Yield_Indices_DX!AB$14/'Auction Parameters'!$K14))*(Coupon_Yield_Indices_DX!AB$40/'Auction Parameters'!$K14*AB$27))+(AB$27/((1+Coupon_Yield_Indices_DX!AB$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":0},900,null,{"$f":"IFERROR(IF('Auction Parameters'!$I14=\"T-bills\",AE$27/(1+Instruments!I$14*'Auction Parameters'!$N14/12),(((1-(1/(1+Instruments!I$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))/(Instruments!I$14/'Auction Parameters'!$K14))*(Instruments!P$14/'Auction Parameters'!$K14*AE$27))+(AE$27/((1+Instruments!I$14/'Auction Parameters'!$K14)^('Auction Parameters'!$M14*'Auction Parameters'!$K14)))),0)","v":1392.4404537281409}]
[{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},0,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",E$28/(1+Coupon_Yield_Indices_DX!E$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!E$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!E$41/'Auction Parameters'!$K15*E$28))+(E$28/((1+Coupon_Yield_Indices_DX!E$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",F$28/(1+Coupon_Yield_Indices_DX!F$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!F$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!F$41/'Auction Parameters'!$K15*F$28))+(F$28/((1+Coupon_Yield_Indices_DX!F$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",G$28/(1+Coupon_Yield_Indices_DX!G$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!G$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!G$41/'Auction Parameters'!$K15*G$28))+(G$28/((1+Coupon_Yield_Indices_DX!G$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",H$28/(1+Coupon_Yield_Indices_DX!H$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!H$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!H$41/'Auction Parameters'!$K15*H$28))+(H$28/((1+Coupon_Yield_Indices_DX!H$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",I$28/(1+Coupon_Yield_Indices_DX!I$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!I$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!I$41/'Auction Parameters'!$K15*I$28))+(I$28/((1+Coupon_Yield_Indices_DX!I$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",J$28/(1+Coupon_Yield_Indices_DX!J$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!J$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!J$41/'Auction Parameters'!$K15*J$28))+(J$28/((1+Coupon_Yield_Indices_DX!J$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",K$28/(1+Coupon_Yield_Indices_DX!K$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!K$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!K$41/'Auction Parameters'!$K15*K$28))+(K$28/((1+Coupon_Yield_Indices_DX!K$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",L$28/(1+Coupon_Yield_Indices_DX!L$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!L$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!L$41/'Auction Parameters'!$K15*L$28))+(L$28/((1+Coupon_Yield_Indices_DX!L$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",M$28/(1+Coupon_Yield_Indices_DX!M$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!M$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!M$41/'Auction Parameters'!$K15*M$28))+(M$28/((1+Coupon_Yield_Indices_DX!M$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",N$28/(1+Coupon_Yield_Indices_DX!N$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!N$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!N$41/'Auction Parameters'!$K15*N$28))+(N$28/((1+Coupon_Yield_Indices_DX!N$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",O$28/(1+Coupon_Yield_Indices_DX!O$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!O$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!O$41/'Auction Parameters'!$K15*O$28))+(O$28/((1+Coupon_Yield_Indices_DX!O$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",P$28/(1+Coupon_Yield_Indices_DX!P$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!P$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!P$41/'Auction Parameters'!$K15*P$28))+(P$28/((1+Coupon_Yield_Indices_DX!P$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",Q$28/(1+Coupon_Yield_Indices_DX!Q$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!Q$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!Q$41/'Auction Parameters'!$K15*Q$28))+(Q$28/((1+Coupon_Yield_Indices_DX!Q$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",R$28/(1+Coupon_Yield_Indices_DX!R$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!R$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!R$41/'Auction Parameters'!$K15*R$28))+(R$28/((1+Coupon_Yield_Indices_DX!R$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",S$28/(1+Coupon_Yield_Indices_DX!S$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!S$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!S$41/'Auction Parameters'!$K15*S$28))+(S$28/((1+Coupon_Yield_Indices_DX!S$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",T$28/(1+Coupon_Yield_Indices_DX!T$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!T$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!T$41/'Auction Parameters'!$K15*T$28))+(T$28/((1+Coupon_Yield_Indices_DX!T$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",U$28/(1+Coupon_Yield_Indices_DX!U$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!U$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!U$41/'Auction Parameters'!$K15*U$28))+(U$28/((1+Coupon_Yield_Indices_DX!U$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",V$28/(1+Coupon_Yield_Indices_DX!V$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!V$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!V$41/'Auction Parameters'!$K15*V$28))+(V$28/((1+Coupon_Yield_Indices_DX!V$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",W$28/(1+Coupon_Yield_Indices_DX!W$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!W$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!W$41/'Auction Parameters'!$K15*W$28))+(W$28/((1+Coupon_Yield_Indices_DX!W$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",X$28/(1+Coupon_Yield_Indices_DX!X$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!X$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!X$41/'Auction Parameters'!$K15*X$28))+(X$28/((1+Coupon_Yield_Indices_DX!X$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",Y$28/(1+Coupon_Yield_Indices_DX!Y$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!Y$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!Y$41/'Auction Parameters'!$K15*Y$28))+(Y$28/((1+Coupon_Yield_Indices_DX!Y$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",Z$28/(1+Coupon_Yield_Indices_DX!Z$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!Z$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!Z$41/'Auction Parameters'!$K15*Z$28))+(Z$28/((1+Coupon_Yield_Indices_DX!Z$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",AA$28/(1+Coupon_Yield_Indices_DX!AA$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!AA$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!AA$41/'Auction Parameters'!$K15*AA$28))+(AA$28/((1+Coupon_Yield_Indices_DX!AA$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",AB$28/(1+Coupon_Yield_Indices_DX!AB$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Coupon_Yield_Indices_DX!AB$15/'Auction Parameters'!$K15))*(Coupon_Yield_Indices_DX!AB$41/'Auction Parameters'!$K15*AB$28))+(AB$28/((1+Coupon_Yield_Indices_DX!AB$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I15=\"T-bills\",AE$28/(1+Instruments!I$15*'Auction Parameters'!$N15/12),(((1-(1/(1+Instruments!I$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))/(Instruments!I$15/'Auction Parameters'!$K15))*(Instruments!P$15/'Auction Parameters'!$K15*AE$28))+(AE$28/((1+Instruments!I$15/'Auction Parameters'!$K15)^('Auction Parameters'!$M15*'Auction Parameters'!$K15)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},0,{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",E$29/(1+Coupon_Yield_Indices_DX!E$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!E$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!E$42/'Auction Parameters'!$K16*E$29))+(E$29/((1+Coupon_Yield_Indices_DX!E$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",F$29/(1+Coupon_Yield_Indices_DX!F$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!F$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!F$42/'Auction Parameters'!$K16*F$29))+(F$29/((1+Coupon_Yield_Indices_DX!F$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",G$29/(1+Coupon_Yield_Indices_DX!G$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!G$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!G$42/'Auction Parameters'!$K16*G$29))+(G$29/((1+Coupon_Yield_Indices_DX!G$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",H$29/(1+Coupon_Yield_Indices_DX!H$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!H$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!H$42/'Auction Parameters'!$K16*H$29))+(H$29/((1+Coupon_Yield_Indices_DX!H$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",I$29/(1+Coupon_Yield_Indices_DX!I$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!I$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!I$42/'Auction Parameters'!$K16*I$29))+(I$29/((1+Coupon_Yield_Indices_DX!I$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",J$29/(1+Coupon_Yield_Indices_DX!J$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!J$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!J$42/'Auction Parameters'!$K16*J$29))+(J$29/((1+Coupon_Yield_Indices_DX!J$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",K$29/(1+Coupon_Yield_Indices_DX!K$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!K$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!K$42/'Auction Parameters'!$K16*K$29))+(K$29/((1+Coupon_Yield_Indices_DX!K$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",L$29/(1+Coupon_Yield_Indices_DX!L$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!L$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!L$42/'Auction Parameters'!$K16*L$29))+(L$29/((1+Coupon_Yield_Indices_DX!L$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",M$29/(1+Coupon_Yield_Indices_DX!M$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!M$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!M$42/'Auction Parameters'!$K16*M$29))+(M$29/((1+Coupon_Yield_Indices_DX!M$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",N$29/(1+Coupon_Yield_Indices_DX!N$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!N$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!N$42/'Auction Parameters'!$K16*N$29))+(N$29/((1+Coupon_Yield_Indices_DX!N$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",O$29/(1+Coupon_Yield_Indices_DX!O$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!O$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!O$42/'Auction Parameters'!$K16*O$29))+(O$29/((1+Coupon_Yield_Indices_DX!O$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",P$29/(1+Coupon_Yield_Indices_DX!P$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!P$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!P$42/'Auction Parameters'!$K16*P$29))+(P$29/((1+Coupon_Yield_Indices_DX!P$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",Q$29/(1+Coupon_Yield_Indices_DX!Q$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!Q$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!Q$42/'Auction Parameters'!$K16*Q$29))+(Q$29/((1+Coupon_Yield_Indices_DX!Q$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",R$29/(1+Coupon_Yield_Indices_DX!R$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!R$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!R$42/'Auction Parameters'!$K16*R$29))+(R$29/((1+Coupon_Yield_Indices_DX!R$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",S$29/(1+Coupon_Yield_Indices_DX!S$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!S$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!S$42/'Auction Parameters'!$K16*S$29))+(S$29/((1+Coupon_Yield_Indices_DX!S$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",T$29/(1+Coupon_Yield_Indices_DX!T$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!T$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!T$42/'Auction Parameters'!$K16*T$29))+(T$29/((1+Coupon_Yield_Indices_DX!T$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",U$29/(1+Coupon_Yield_Indices_DX!U$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!U$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!U$42/'Auction Parameters'!$K16*U$29))+(U$29/((1+Coupon_Yield_Indices_DX!U$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",V$29/(1+Coupon_Yield_Indices_DX!V$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!V$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!V$42/'Auction Parameters'!$K16*V$29))+(V$29/((1+Coupon_Yield_Indices_DX!V$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",W$29/(1+Coupon_Yield_Indices_DX!W$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!W$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!W$42/'Auction Parameters'!$K16*W$29))+(W$29/((1+Coupon_Yield_Indices_DX!W$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",X$29/(1+Coupon_Yield_Indices_DX!X$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!X$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!X$42/'Auction Parameters'!$K16*X$29))+(X$29/((1+Coupon_Yield_Indices_DX!X$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",Y$29/(1+Coupon_Yield_Indices_DX!Y$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!Y$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!Y$42/'Auction Parameters'!$K16*Y$29))+(Y$29/((1+Coupon_Yield_Indices_DX!Y$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",Z$29/(1+Coupon_Yield_Indices_DX!Z$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!Z$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!Z$42/'Auction Parameters'!$K16*Z$29))+(Z$29/((1+Coupon_Yield_Indices_DX!Z$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",AA$29/(1+Coupon_Yield_Indices_DX!AA$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!AA$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!AA$42/'Auction Parameters'!$K16*AA$29))+(AA$29/((1+Coupon_Yield_Indices_DX!AA$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",AB$29/(1+Coupon_Yield_Indices_DX!AB$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Coupon_Yield_Indices_DX!AB$16/'Auction Parameters'!$K16))*(Coupon_Yield_Indices_DX!AB$42/'Auction Parameters'!$K16*AB$29))+(AB$29/((1+Coupon_Yield_Indices_DX!AB$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I16=\"T-bills\",AE$29/(1+Instruments!I$16*'Auction Parameters'!$N16/12),(((1-(1/(1+Instruments!I$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))/(Instruments!I$16/'Auction Parameters'!$K16))*(Instruments!P$16/'Auction Parameters'!$K16*AE$29))+(AE$29/((1+Instruments!I$16/'Auction Parameters'!$K16)^('Auction Parameters'!$M16*'Auction Parameters'!$K16)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},0,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",E$30/(1+Coupon_Yield_Indices_DX!E$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!E$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!E$43/'Auction Parameters'!$K17*E$30))+(E$30/((1+Coupon_Yield_Indices_DX!E$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",F$30/(1+Coupon_Yield_Indices_DX!F$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!F$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!F$43/'Auction Parameters'!$K17*F$30))+(F$30/((1+Coupon_Yield_Indices_DX!F$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",G$30/(1+Coupon_Yield_Indices_DX!G$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!G$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!G$43/'Auction Parameters'!$K17*G$30))+(G$30/((1+Coupon_Yield_Indices_DX!G$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",H$30/(1+Coupon_Yield_Indices_DX!H$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!H$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!H$43/'Auction Parameters'!$K17*H$30))+(H$30/((1+Coupon_Yield_Indices_DX!H$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",I$30/(1+Coupon_Yield_Indices_DX!I$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!I$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!I$43/'Auction Parameters'!$K17*I$30))+(I$30/((1+Coupon_Yield_Indices_DX!I$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",J$30/(1+Coupon_Yield_Indices_DX!J$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!J$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!J$43/'Auction Parameters'!$K17*J$30))+(J$30/((1+Coupon_Yield_Indices_DX!J$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",K$30/(1+Coupon_Yield_Indices_DX!K$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!K$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!K$43/'Auction Parameters'!$K17*K$30))+(K$30/((1+Coupon_Yield_Indices_DX!K$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",L$30/(1+Coupon_Yield_Indices_DX!L$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!L$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!L$43/'Auction Parameters'!$K17*L$30))+(L$30/((1+Coupon_Yield_Indices_DX!L$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",M$30/(1+Coupon_Yield_Indices_DX!M$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!M$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!M$43/'Auction Parameters'!$K17*M$30))+(M$30/((1+Coupon_Yield_Indices_DX!M$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",N$30/(1+Coupon_Yield_Indices_DX!N$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!N$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!N$43/'Auction Parameters'!$K17*N$30))+(N$30/((1+Coupon_Yield_Indices_DX!N$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",O$30/(1+Coupon_Yield_Indices_DX!O$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!O$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!O$43/'Auction Parameters'!$K17*O$30))+(O$30/((1+Coupon_Yield_Indices_DX!O$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",P$30/(1+Coupon_Yield_Indices_DX!P$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!P$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!P$43/'Auction Parameters'!$K17*P$30))+(P$30/((1+Coupon_Yield_Indices_DX!P$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",Q$30/(1+Coupon_Yield_Indices_DX!Q$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!Q$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!Q$43/'Auction Parameters'!$K17*Q$30))+(Q$30/((1+Coupon_Yield_Indices_DX!Q$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",R$30/(1+Coupon_Yield_Indices_DX!R$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!R$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!R$43/'Auction Parameters'!$K17*R$30))+(R$30/((1+Coupon_Yield_Indices_DX!R$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",S$30/(1+Coupon_Yield_Indices_DX!S$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!S$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!S$43/'Auction Parameters'!$K17*S$30))+(S$30/((1+Coupon_Yield_Indices_DX!S$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",T$30/(1+Coupon_Yield_Indices_DX!T$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!T$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!T$43/'Auction Parameters'!$K17*T$30))+(T$30/((1+Coupon_Yield_Indices_DX!T$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",U$30/(1+Coupon_Yield_Indices_DX!U$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!U$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!U$43/'Auction Parameters'!$K17*U$30))+(U$30/((1+Coupon_Yield_Indices_DX!U$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",V$30/(1+Coupon_Yield_Indices_DX!V$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!V$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!V$43/'Auction Parameters'!$K17*V$30))+(V$30/((1+Coupon_Yield_Indices_DX!V$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",W$30/(1+Coupon_Yield_Indices_DX!W$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!W$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!W$43/'Auction Parameters'!$K17*W$30))+(W$30/((1+Coupon_Yield_Indices_DX!W$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",X$30/(1+Coupon_Yield_Indices_DX!X$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!X$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!X$43/'Auction Parameters'!$K17*X$30))+(X$30/((1+Coupon_Yield_Indices_DX!X$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",Y$30/(1+Coupon_Yield_Indices_DX!Y$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!Y$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!Y$43/'Auction Parameters'!$K17*Y$30))+(Y$30/((1+Coupon_Yield_Indices_DX!Y$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",Z$30/(1+Coupon_Yield_Indices_DX!Z$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!Z$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!Z$43/'Auction Parameters'!$K17*Z$30))+(Z$30/((1+Coupon_Yield_Indices_DX!Z$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",AA$30/(1+Coupon_Yield_Indices_DX!AA$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!AA$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!AA$43/'Auction Parameters'!$K17*AA$30))+(AA$30/((1+Coupon_Yield_Indices_DX!AA$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",AB$30/(1+Coupon_Yield_Indices_DX!AB$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Coupon_Yield_Indices_DX!AB$17/'Auction Parameters'!$K17))*(Coupon_Yield_Indices_DX!AB$43/'Auction Parameters'!$K17*AB$30))+(AB$30/((1+Coupon_Yield_Indices_DX!AB$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I17=\"T-bills\",AE$30/(1+Instruments!I$17*'Auction Parameters'!$N17/12),(((1-(1/(1+Instruments!I$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))/(Instruments!I$17/'Auction Parameters'!$K17))*(Instruments!P$17/'Auction Parameters'!$K17*AE$30))+(AE$30/((1+Instruments!I$17/'Auction Parameters'!$K17)^('Auction Parameters'!$M17*'Auction Parameters'!$K17)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},0,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",E$31/(1+Coupon_Yield_Indices_DX!E$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!E$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!E$44/'Auction Parameters'!$K18*E$31))+(E$31/((1+Coupon_Yield_Indices_DX!E$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",F$31/(1+Coupon_Yield_Indices_DX!F$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!F$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!F$44/'Auction Parameters'!$K18*F$31))+(F$31/((1+Coupon_Yield_Indices_DX!F$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",G$31/(1+Coupon_Yield_Indices_DX!G$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!G$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!G$44/'Auction Parameters'!$K18*G$31))+(G$31/((1+Coupon_Yield_Indices_DX!G$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",H$31/(1+Coupon_Yield_Indices_DX!H$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!H$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!H$44/'Auction Parameters'!$K18*H$31))+(H$31/((1+Coupon_Yield_Indices_DX!H$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",I$31/(1+Coupon_Yield_Indices_DX!I$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!I$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!I$44/'Auction Parameters'!$K18*I$31))+(I$31/((1+Coupon_Yield_Indices_DX!I$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",J$31/(1+Coupon_Yield_Indices_DX!J$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!J$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!J$44/'Auction Parameters'!$K18*J$31))+(J$31/((1+Coupon_Yield_Indices_DX!J$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",K$31/(1+Coupon_Yield_Indices_DX!K$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!K$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!K$44/'Auction Parameters'!$K18*K$31))+(K$31/((1+Coupon_Yield_Indices_DX!K$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",L$31/(1+Coupon_Yield_Indices_DX!L$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!L$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!L$44/'Auction Parameters'!$K18*L$31))+(L$31/((1+Coupon_Yield_Indices_DX!L$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",M$31/(1+Coupon_Yield_Indices_DX!M$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!M$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!M$44/'Auction Parameters'!$K18*M$31))+(M$31/((1+Coupon_Yield_Indices_DX!M$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",N$31/(1+Coupon_Yield_Indices_DX!N$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!N$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!N$44/'Auction Parameters'!$K18*N$31))+(N$31/((1+Coupon_Yield_Indices_DX!N$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",O$31/(1+Coupon_Yield_Indices_DX!O$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!O$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!O$44/'Auction Parameters'!$K18*O$31))+(O$31/((1+Coupon_Yield_Indices_DX!O$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",P$31/(1+Coupon_Yield_Indices_DX!P$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!P$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!P$44/'Auction Parameters'!$K18*P$31))+(P$31/((1+Coupon_Yield_Indices_DX!P$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",Q$31/(1+Coupon_Yield_Indices_DX!Q$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!Q$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!Q$44/'Auction Parameters'!$K18*Q$31))+(Q$31/((1+Coupon_Yield_Indices_DX!Q$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",R$31/(1+Coupon_Yield_Indices_DX!R$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!R$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!R$44/'Auction Parameters'!$K18*R$31))+(R$31/((1+Coupon_Yield_Indices_DX!R$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",S$31/(1+Coupon_Yield_Indices_DX!S$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!S$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!S$44/'Auction Parameters'!$K18*S$31))+(S$31/((1+Coupon_Yield_Indices_DX!S$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",T$31/(1+Coupon_Yield_Indices_DX!T$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!T$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!T$44/'Auction Parameters'!$K18*T$31))+(T$31/((1+Coupon_Yield_Indices_DX!T$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",U$31/(1+Coupon_Yield_Indices_DX!U$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!U$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!U$44/'Auction Parameters'!$K18*U$31))+(U$31/((1+Coupon_Yield_Indices_DX!U$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",V$31/(1+Coupon_Yield_Indices_DX!V$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!V$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!V$44/'Auction Parameters'!$K18*V$31))+(V$31/((1+Coupon_Yield_Indices_DX!V$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",W$31/(1+Coupon_Yield_Indices_DX!W$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!W$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!W$44/'Auction Parameters'!$K18*W$31))+(W$31/((1+Coupon_Yield_Indices_DX!W$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",X$31/(1+Coupon_Yield_Indices_DX!X$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!X$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!X$44/'Auction Parameters'!$K18*X$31))+(X$31/((1+Coupon_Yield_Indices_DX!X$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",Y$31/(1+Coupon_Yield_Indices_DX!Y$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!Y$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!Y$44/'Auction Parameters'!$K18*Y$31))+(Y$31/((1+Coupon_Yield_Indices_DX!Y$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",Z$31/(1+Coupon_Yield_Indices_DX!Z$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!Z$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!Z$44/'Auction Parameters'!$K18*Z$31))+(Z$31/((1+Coupon_Yield_Indices_DX!Z$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",AA$31/(1+Coupon_Yield_Indices_DX!AA$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!AA$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!AA$44/'Auction Parameters'!$K18*AA$31))+(AA$31/((1+Coupon_Yield_Indices_DX!AA$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",AB$31/(1+Coupon_Yield_Indices_DX!AB$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Coupon_Yield_Indices_DX!AB$18/'Auction Parameters'!$K18))*(Coupon_Yield_Indices_DX!AB$44/'Auction Parameters'!$K18*AB$31))+(AB$31/((1+Coupon_Yield_Indices_DX!AB$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I18=\"T-bills\",AE$31/(1+Instruments!I$18*'Auction Parameters'!$N18/12),(((1-(1/(1+Instruments!I$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))/(Instruments!I$18/'Auction Parameters'!$K18))*(Instruments!P$18/'Auction Parameters'!$K18*AE$31))+(AE$31/((1+Instruments!I$18/'Auction Parameters'!$K18)^('Auction Parameters'!$M18*'Auction Parameters'!$K18)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},0,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",E$32/(1+Coupon_Yield_Indices_DX!E$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!E$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!E$45/'Auction Parameters'!$K19*E$32))+(E$32/((1+Coupon_Yield_Indices_DX!E$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",F$32/(1+Coupon_Yield_Indices_DX!F$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!F$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!F$45/'Auction Parameters'!$K19*F$32))+(F$32/((1+Coupon_Yield_Indices_DX!F$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",G$32/(1+Coupon_Yield_Indices_DX!G$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!G$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!G$45/'Auction Parameters'!$K19*G$32))+(G$32/((1+Coupon_Yield_Indices_DX!G$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",H$32/(1+Coupon_Yield_Indices_DX!H$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!H$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!H$45/'Auction Parameters'!$K19*H$32))+(H$32/((1+Coupon_Yield_Indices_DX!H$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",I$32/(1+Coupon_Yield_Indices_DX!I$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!I$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!I$45/'Auction Parameters'!$K19*I$32))+(I$32/((1+Coupon_Yield_Indices_DX!I$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",J$32/(1+Coupon_Yield_Indices_DX!J$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!J$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!J$45/'Auction Parameters'!$K19*J$32))+(J$32/((1+Coupon_Yield_Indices_DX!J$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",K$32/(1+Coupon_Yield_Indices_DX!K$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!K$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!K$45/'Auction Parameters'!$K19*K$32))+(K$32/((1+Coupon_Yield_Indices_DX!K$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",L$32/(1+Coupon_Yield_Indices_DX!L$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!L$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!L$45/'Auction Parameters'!$K19*L$32))+(L$32/((1+Coupon_Yield_Indices_DX!L$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",M$32/(1+Coupon_Yield_Indices_DX!M$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!M$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!M$45/'Auction Parameters'!$K19*M$32))+(M$32/((1+Coupon_Yield_Indices_DX!M$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",N$32/(1+Coupon_Yield_Indices_DX!N$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!N$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!N$45/'Auction Parameters'!$K19*N$32))+(N$32/((1+Coupon_Yield_Indices_DX!N$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",O$32/(1+Coupon_Yield_Indices_DX!O$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!O$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!O$45/'Auction Parameters'!$K19*O$32))+(O$32/((1+Coupon_Yield_Indices_DX!O$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",P$32/(1+Coupon_Yield_Indices_DX!P$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!P$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!P$45/'Auction Parameters'!$K19*P$32))+(P$32/((1+Coupon_Yield_Indices_DX!P$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",Q$32/(1+Coupon_Yield_Indices_DX!Q$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!Q$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!Q$45/'Auction Parameters'!$K19*Q$32))+(Q$32/((1+Coupon_Yield_Indices_DX!Q$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",R$32/(1+Coupon_Yield_Indices_DX!R$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!R$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!R$45/'Auction Parameters'!$K19*R$32))+(R$32/((1+Coupon_Yield_Indices_DX!R$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",S$32/(1+Coupon_Yield_Indices_DX!S$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!S$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!S$45/'Auction Parameters'!$K19*S$32))+(S$32/((1+Coupon_Yield_Indices_DX!S$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",T$32/(1+Coupon_Yield_Indices_DX!T$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!T$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!T$45/'Auction Parameters'!$K19*T$32))+(T$32/((1+Coupon_Yield_Indices_DX!T$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",U$32/(1+Coupon_Yield_Indices_DX!U$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!U$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!U$45/'Auction Parameters'!$K19*U$32))+(U$32/((1+Coupon_Yield_Indices_DX!U$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",V$32/(1+Coupon_Yield_Indices_DX!V$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!V$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!V$45/'Auction Parameters'!$K19*V$32))+(V$32/((1+Coupon_Yield_Indices_DX!V$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",W$32/(1+Coupon_Yield_Indices_DX!W$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!W$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!W$45/'Auction Parameters'!$K19*W$32))+(W$32/((1+Coupon_Yield_Indices_DX!W$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",X$32/(1+Coupon_Yield_Indices_DX!X$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!X$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!X$45/'Auction Parameters'!$K19*X$32))+(X$32/((1+Coupon_Yield_Indices_DX!X$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",Y$32/(1+Coupon_Yield_Indices_DX!Y$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!Y$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!Y$45/'Auction Parameters'!$K19*Y$32))+(Y$32/((1+Coupon_Yield_Indices_DX!Y$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",Z$32/(1+Coupon_Yield_Indices_DX!Z$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!Z$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!Z$45/'Auction Parameters'!$K19*Z$32))+(Z$32/((1+Coupon_Yield_Indices_DX!Z$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",AA$32/(1+Coupon_Yield_Indices_DX!AA$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!AA$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!AA$45/'Auction Parameters'!$K19*AA$32))+(AA$32/((1+Coupon_Yield_Indices_DX!AA$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",AB$32/(1+Coupon_Yield_Indices_DX!AB$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Coupon_Yield_Indices_DX!AB$19/'Auction Parameters'!$K19))*(Coupon_Yield_Indices_DX!AB$45/'Auction Parameters'!$K19*AB$32))+(AB$32/((1+Coupon_Yield_Indices_DX!AB$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I19=\"T-bills\",AE$32/(1+Instruments!I$19*'Auction Parameters'!$N19/12),(((1-(1/(1+Instruments!I$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))/(Instruments!I$19/'Auction Parameters'!$K19))*(Instruments!P$19/'Auction Parameters'!$K19*AE$32))+(AE$32/((1+Instruments!I$19/'Auction Parameters'!$K19)^('Auction Parameters'!$M19*'Auction Parameters'!$K19)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},0,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",E$33/(1+Coupon_Yield_Indices_DX!E$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!E$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!E$46/'Auction Parameters'!$K20*E$33))+(E$33/((1+Coupon_Yield_Indices_DX!E$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",F$33/(1+Coupon_Yield_Indices_DX!F$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!F$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!F$46/'Auction Parameters'!$K20*F$33))+(F$33/((1+Coupon_Yield_Indices_DX!F$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",G$33/(1+Coupon_Yield_Indices_DX!G$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!G$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!G$46/'Auction Parameters'!$K20*G$33))+(G$33/((1+Coupon_Yield_Indices_DX!G$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",H$33/(1+Coupon_Yield_Indices_DX!H$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!H$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!H$46/'Auction Parameters'!$K20*H$33))+(H$33/((1+Coupon_Yield_Indices_DX!H$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",I$33/(1+Coupon_Yield_Indices_DX!I$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!I$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!I$46/'Auction Parameters'!$K20*I$33))+(I$33/((1+Coupon_Yield_Indices_DX!I$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",J$33/(1+Coupon_Yield_Indices_DX!J$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!J$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!J$46/'Auction Parameters'!$K20*J$33))+(J$33/((1+Coupon_Yield_Indices_DX!J$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",K$33/(1+Coupon_Yield_Indices_DX!K$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!K$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!K$46/'Auction Parameters'!$K20*K$33))+(K$33/((1+Coupon_Yield_Indices_DX!K$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",L$33/(1+Coupon_Yield_Indices_DX!L$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!L$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!L$46/'Auction Parameters'!$K20*L$33))+(L$33/((1+Coupon_Yield_Indices_DX!L$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",M$33/(1+Coupon_Yield_Indices_DX!M$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!M$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!M$46/'Auction Parameters'!$K20*M$33))+(M$33/((1+Coupon_Yield_Indices_DX!M$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",N$33/(1+Coupon_Yield_Indices_DX!N$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!N$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!N$46/'Auction Parameters'!$K20*N$33))+(N$33/((1+Coupon_Yield_Indices_DX!N$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",O$33/(1+Coupon_Yield_Indices_DX!O$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!O$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!O$46/'Auction Parameters'!$K20*O$33))+(O$33/((1+Coupon_Yield_Indices_DX!O$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",P$33/(1+Coupon_Yield_Indices_DX!P$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!P$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!P$46/'Auction Parameters'!$K20*P$33))+(P$33/((1+Coupon_Yield_Indices_DX!P$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",Q$33/(1+Coupon_Yield_Indices_DX!Q$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!Q$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!Q$46/'Auction Parameters'!$K20*Q$33))+(Q$33/((1+Coupon_Yield_Indices_DX!Q$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",R$33/(1+Coupon_Yield_Indices_DX!R$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!R$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!R$46/'Auction Parameters'!$K20*R$33))+(R$33/((1+Coupon_Yield_Indices_DX!R$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",S$33/(1+Coupon_Yield_Indices_DX!S$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!S$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!S$46/'Auction Parameters'!$K20*S$33))+(S$33/((1+Coupon_Yield_Indices_DX!S$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",T$33/(1+Coupon_Yield_Indices_DX!T$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!T$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!T$46/'Auction Parameters'!$K20*T$33))+(T$33/((1+Coupon_Yield_Indices_DX!T$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",U$33/(1+Coupon_Yield_Indices_DX!U$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!U$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!U$46/'Auction Parameters'!$K20*U$33))+(U$33/((1+Coupon_Yield_Indices_DX!U$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",V$33/(1+Coupon_Yield_Indices_DX!V$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!V$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!V$46/'Auction Parameters'!$K20*V$33))+(V$33/((1+Coupon_Yield_Indices_DX!V$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",W$33/(1+Coupon_Yield_Indices_DX!W$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!W$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!W$46/'Auction Parameters'!$K20*W$33))+(W$33/((1+Coupon_Yield_Indices_DX!W$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",X$33/(1+Coupon_Yield_Indices_DX!X$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!X$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!X$46/'Auction Parameters'!$K20*X$33))+(X$33/((1+Coupon_Yield_Indices_DX!X$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",Y$33/(1+Coupon_Yield_Indices_DX!Y$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!Y$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!Y$46/'Auction Parameters'!$K20*Y$33))+(Y$33/((1+Coupon_Yield_Indices_DX!Y$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",Z$33/(1+Coupon_Yield_Indices_DX!Z$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!Z$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!Z$46/'Auction Parameters'!$K20*Z$33))+(Z$33/((1+Coupon_Yield_Indices_DX!Z$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",AA$33/(1+Coupon_Yield_Indices_DX!AA$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!AA$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!AA$46/'Auction Parameters'!$K20*AA$33))+(AA$33/((1+Coupon_Yield_Indices_DX!AA$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",AB$33/(1+Coupon_Yield_Indices_DX!AB$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Coupon_Yield_Indices_DX!AB$20/'Auction Parameters'!$K20))*(Coupon_Yield_Indices_DX!AB$46/'Auction Parameters'!$K20*AB$33))+(AB$33/((1+Coupon_Yield_Indices_DX!AB$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I20=\"T-bills\",AE$33/(1+Instruments!I$20*'Auction Parameters'!$N20/12),(((1-(1/(1+Instruments!I$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))/(Instruments!I$20/'Auction Parameters'!$K20))*(Instruments!P$20/'Auction Parameters'!$K20*AE$33))+(AE$33/((1+Instruments!I$20/'Auction Parameters'!$K20)^('Auction Parameters'!$M20*'Auction Parameters'!$K20)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},0,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",E$34/(1+Coupon_Yield_Indices_DX!E$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!E$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!E$47/'Auction Parameters'!$K21*E$34))+(E$34/((1+Coupon_Yield_Indices_DX!E$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",F$34/(1+Coupon_Yield_Indices_DX!F$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!F$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!F$47/'Auction Parameters'!$K21*F$34))+(F$34/((1+Coupon_Yield_Indices_DX!F$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",G$34/(1+Coupon_Yield_Indices_DX!G$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!G$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!G$47/'Auction Parameters'!$K21*G$34))+(G$34/((1+Coupon_Yield_Indices_DX!G$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",H$34/(1+Coupon_Yield_Indices_DX!H$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!H$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!H$47/'Auction Parameters'!$K21*H$34))+(H$34/((1+Coupon_Yield_Indices_DX!H$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",I$34/(1+Coupon_Yield_Indices_DX!I$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!I$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!I$47/'Auction Parameters'!$K21*I$34))+(I$34/((1+Coupon_Yield_Indices_DX!I$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",J$34/(1+Coupon_Yield_Indices_DX!J$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!J$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!J$47/'Auction Parameters'!$K21*J$34))+(J$34/((1+Coupon_Yield_Indices_DX!J$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",K$34/(1+Coupon_Yield_Indices_DX!K$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!K$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!K$47/'Auction Parameters'!$K21*K$34))+(K$34/((1+Coupon_Yield_Indices_DX!K$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",L$34/(1+Coupon_Yield_Indices_DX!L$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!L$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!L$47/'Auction Parameters'!$K21*L$34))+(L$34/((1+Coupon_Yield_Indices_DX!L$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",M$34/(1+Coupon_Yield_Indices_DX!M$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!M$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!M$47/'Auction Parameters'!$K21*M$34))+(M$34/((1+Coupon_Yield_Indices_DX!M$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",N$34/(1+Coupon_Yield_Indices_DX!N$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!N$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!N$47/'Auction Parameters'!$K21*N$34))+(N$34/((1+Coupon_Yield_Indices_DX!N$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",O$34/(1+Coupon_Yield_Indices_DX!O$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!O$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!O$47/'Auction Parameters'!$K21*O$34))+(O$34/((1+Coupon_Yield_Indices_DX!O$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",P$34/(1+Coupon_Yield_Indices_DX!P$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!P$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!P$47/'Auction Parameters'!$K21*P$34))+(P$34/((1+Coupon_Yield_Indices_DX!P$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",Q$34/(1+Coupon_Yield_Indices_DX!Q$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!Q$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!Q$47/'Auction Parameters'!$K21*Q$34))+(Q$34/((1+Coupon_Yield_Indices_DX!Q$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",R$34/(1+Coupon_Yield_Indices_DX!R$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!R$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!R$47/'Auction Parameters'!$K21*R$34))+(R$34/((1+Coupon_Yield_Indices_DX!R$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",S$34/(1+Coupon_Yield_Indices_DX!S$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!S$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!S$47/'Auction Parameters'!$K21*S$34))+(S$34/((1+Coupon_Yield_Indices_DX!S$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",T$34/(1+Coupon_Yield_Indices_DX!T$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!T$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!T$47/'Auction Parameters'!$K21*T$34))+(T$34/((1+Coupon_Yield_Indices_DX!T$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",U$34/(1+Coupon_Yield_Indices_DX!U$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!U$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!U$47/'Auction Parameters'!$K21*U$34))+(U$34/((1+Coupon_Yield_Indices_DX!U$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",V$34/(1+Coupon_Yield_Indices_DX!V$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!V$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!V$47/'Auction Parameters'!$K21*V$34))+(V$34/((1+Coupon_Yield_Indices_DX!V$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",W$34/(1+Coupon_Yield_Indices_DX!W$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!W$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!W$47/'Auction Parameters'!$K21*W$34))+(W$34/((1+Coupon_Yield_Indices_DX!W$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",X$34/(1+Coupon_Yield_Indices_DX!X$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!X$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!X$47/'Auction Parameters'!$K21*X$34))+(X$34/((1+Coupon_Yield_Indices_DX!X$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",Y$34/(1+Coupon_Yield_Indices_DX!Y$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!Y$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!Y$47/'Auction Parameters'!$K21*Y$34))+(Y$34/((1+Coupon_Yield_Indices_DX!Y$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",Z$34/(1+Coupon_Yield_Indices_DX!Z$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!Z$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!Z$47/'Auction Parameters'!$K21*Z$34))+(Z$34/((1+Coupon_Yield_Indices_DX!Z$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",AA$34/(1+Coupon_Yield_Indices_DX!AA$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!AA$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!AA$47/'Auction Parameters'!$K21*AA$34))+(AA$34/((1+Coupon_Yield_Indices_DX!AA$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",AB$34/(1+Coupon_Yield_Indices_DX!AB$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Coupon_Yield_Indices_DX!AB$21/'Auction Parameters'!$K21))*(Coupon_Yield_Indices_DX!AB$47/'Auction Parameters'!$K21*AB$34))+(AB$34/((1+Coupon_Yield_Indices_DX!AB$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I21=\"T-bills\",AE$34/(1+Instruments!I$21*'Auction Parameters'!$N21/12),(((1-(1/(1+Instruments!I$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))/(Instruments!I$21/'Auction Parameters'!$K21))*(Instruments!P$21/'Auction Parameters'!$K21*AE$34))+(AE$34/((1+Instruments!I$21/'Auction Parameters'!$K21)^('Auction Parameters'!$M21*'Auction Parameters'!$K21)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},0,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",E$35/(1+Coupon_Yield_Indices_DX!E$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!E$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!E$48/'Auction Parameters'!$K22*E$35))+(E$35/((1+Coupon_Yield_Indices_DX!E$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",F$35/(1+Coupon_Yield_Indices_DX!F$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!F$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!F$48/'Auction Parameters'!$K22*F$35))+(F$35/((1+Coupon_Yield_Indices_DX!F$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",G$35/(1+Coupon_Yield_Indices_DX!G$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!G$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!G$48/'Auction Parameters'!$K22*G$35))+(G$35/((1+Coupon_Yield_Indices_DX!G$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",H$35/(1+Coupon_Yield_Indices_DX!H$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!H$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!H$48/'Auction Parameters'!$K22*H$35))+(H$35/((1+Coupon_Yield_Indices_DX!H$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",I$35/(1+Coupon_Yield_Indices_DX!I$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!I$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!I$48/'Auction Parameters'!$K22*I$35))+(I$35/((1+Coupon_Yield_Indices_DX!I$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",J$35/(1+Coupon_Yield_Indices_DX!J$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!J$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!J$48/'Auction Parameters'!$K22*J$35))+(J$35/((1+Coupon_Yield_Indices_DX!J$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",K$35/(1+Coupon_Yield_Indices_DX!K$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!K$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!K$48/'Auction Parameters'!$K22*K$35))+(K$35/((1+Coupon_Yield_Indices_DX!K$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",L$35/(1+Coupon_Yield_Indices_DX!L$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!L$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!L$48/'Auction Parameters'!$K22*L$35))+(L$35/((1+Coupon_Yield_Indices_DX!L$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",M$35/(1+Coupon_Yield_Indices_DX!M$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!M$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!M$48/'Auction Parameters'!$K22*M$35))+(M$35/((1+Coupon_Yield_Indices_DX!M$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",N$35/(1+Coupon_Yield_Indices_DX!N$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!N$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!N$48/'Auction Parameters'!$K22*N$35))+(N$35/((1+Coupon_Yield_Indices_DX!N$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",O$35/(1+Coupon_Yield_Indices_DX!O$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!O$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!O$48/'Auction Parameters'!$K22*O$35))+(O$35/((1+Coupon_Yield_Indices_DX!O$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",P$35/(1+Coupon_Yield_Indices_DX!P$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!P$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!P$48/'Auction Parameters'!$K22*P$35))+(P$35/((1+Coupon_Yield_Indices_DX!P$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",Q$35/(1+Coupon_Yield_Indices_DX!Q$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!Q$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!Q$48/'Auction Parameters'!$K22*Q$35))+(Q$35/((1+Coupon_Yield_Indices_DX!Q$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",R$35/(1+Coupon_Yield_Indices_DX!R$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!R$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!R$48/'Auction Parameters'!$K22*R$35))+(R$35/((1+Coupon_Yield_Indices_DX!R$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",S$35/(1+Coupon_Yield_Indices_DX!S$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!S$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!S$48/'Auction Parameters'!$K22*S$35))+(S$35/((1+Coupon_Yield_Indices_DX!S$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",T$35/(1+Coupon_Yield_Indices_DX!T$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!T$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!T$48/'Auction Parameters'!$K22*T$35))+(T$35/((1+Coupon_Yield_Indices_DX!T$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",U$35/(1+Coupon_Yield_Indices_DX!U$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!U$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!U$48/'Auction Parameters'!$K22*U$35))+(U$35/((1+Coupon_Yield_Indices_DX!U$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",V$35/(1+Coupon_Yield_Indices_DX!V$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!V$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!V$48/'Auction Parameters'!$K22*V$35))+(V$35/((1+Coupon_Yield_Indices_DX!V$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",W$35/(1+Coupon_Yield_Indices_DX!W$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!W$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!W$48/'Auction Parameters'!$K22*W$35))+(W$35/((1+Coupon_Yield_Indices_DX!W$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",X$35/(1+Coupon_Yield_Indices_DX!X$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!X$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!X$48/'Auction Parameters'!$K22*X$35))+(X$35/((1+Coupon_Yield_Indices_DX!X$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",Y$35/(1+Coupon_Yield_Indices_DX!Y$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!Y$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!Y$48/'Auction Parameters'!$K22*Y$35))+(Y$35/((1+Coupon_Yield_Indices_DX!Y$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",Z$35/(1+Coupon_Yield_Indices_DX!Z$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!Z$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!Z$48/'Auction Parameters'!$K22*Z$35))+(Z$35/((1+Coupon_Yield_Indices_DX!Z$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",AA$35/(1+Coupon_Yield_Indices_DX!AA$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!AA$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!AA$48/'Auction Parameters'!$K22*AA$35))+(AA$35/((1+Coupon_Yield_Indices_DX!AA$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",AB$35/(1+Coupon_Yield_Indices_DX!AB$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Coupon_Yield_Indices_DX!AB$22/'Auction Parameters'!$K22))*(Coupon_Yield_Indices_DX!AB$48/'Auction Parameters'!$K22*AB$35))+(AB$35/((1+Coupon_Yield_Indices_DX!AB$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I22=\"T-bills\",AE$35/(1+Instruments!I$22*'Auction Parameters'!$N22/12),(((1-(1/(1+Instruments!I$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))/(Instruments!I$22/'Auction Parameters'!$K22))*(Instruments!P$22/'Auction Parameters'!$K22*AE$35))+(AE$35/((1+Instruments!I$22/'Auction Parameters'!$K22)^('Auction Parameters'!$M22*'Auction Parameters'!$K22)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},0,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",E$36/(1+Coupon_Yield_Indices_DX!E$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!E$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!E$49/'Auction Parameters'!$K23*E$36))+(E$36/((1+Coupon_Yield_Indices_DX!E$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",F$36/(1+Coupon_Yield_Indices_DX!F$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!F$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!F$49/'Auction Parameters'!$K23*F$36))+(F$36/((1+Coupon_Yield_Indices_DX!F$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",G$36/(1+Coupon_Yield_Indices_DX!G$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!G$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!G$49/'Auction Parameters'!$K23*G$36))+(G$36/((1+Coupon_Yield_Indices_DX!G$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",H$36/(1+Coupon_Yield_Indices_DX!H$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!H$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!H$49/'Auction Parameters'!$K23*H$36))+(H$36/((1+Coupon_Yield_Indices_DX!H$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",I$36/(1+Coupon_Yield_Indices_DX!I$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!I$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!I$49/'Auction Parameters'!$K23*I$36))+(I$36/((1+Coupon_Yield_Indices_DX!I$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",J$36/(1+Coupon_Yield_Indices_DX!J$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!J$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!J$49/'Auction Parameters'!$K23*J$36))+(J$36/((1+Coupon_Yield_Indices_DX!J$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",K$36/(1+Coupon_Yield_Indices_DX!K$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!K$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!K$49/'Auction Parameters'!$K23*K$36))+(K$36/((1+Coupon_Yield_Indices_DX!K$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",L$36/(1+Coupon_Yield_Indices_DX!L$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!L$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!L$49/'Auction Parameters'!$K23*L$36))+(L$36/((1+Coupon_Yield_Indices_DX!L$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",M$36/(1+Coupon_Yield_Indices_DX!M$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!M$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!M$49/'Auction Parameters'!$K23*M$36))+(M$36/((1+Coupon_Yield_Indices_DX!M$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",N$36/(1+Coupon_Yield_Indices_DX!N$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!N$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!N$49/'Auction Parameters'!$K23*N$36))+(N$36/((1+Coupon_Yield_Indices_DX!N$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",O$36/(1+Coupon_Yield_Indices_DX!O$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!O$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!O$49/'Auction Parameters'!$K23*O$36))+(O$36/((1+Coupon_Yield_Indices_DX!O$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",P$36/(1+Coupon_Yield_Indices_DX!P$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!P$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!P$49/'Auction Parameters'!$K23*P$36))+(P$36/((1+Coupon_Yield_Indices_DX!P$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",Q$36/(1+Coupon_Yield_Indices_DX!Q$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!Q$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!Q$49/'Auction Parameters'!$K23*Q$36))+(Q$36/((1+Coupon_Yield_Indices_DX!Q$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",R$36/(1+Coupon_Yield_Indices_DX!R$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!R$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!R$49/'Auction Parameters'!$K23*R$36))+(R$36/((1+Coupon_Yield_Indices_DX!R$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",S$36/(1+Coupon_Yield_Indices_DX!S$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!S$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!S$49/'Auction Parameters'!$K23*S$36))+(S$36/((1+Coupon_Yield_Indices_DX!S$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",T$36/(1+Coupon_Yield_Indices_DX!T$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!T$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!T$49/'Auction Parameters'!$K23*T$36))+(T$36/((1+Coupon_Yield_Indices_DX!T$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",U$36/(1+Coupon_Yield_Indices_DX!U$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!U$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!U$49/'Auction Parameters'!$K23*U$36))+(U$36/((1+Coupon_Yield_Indices_DX!U$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",V$36/(1+Coupon_Yield_Indices_DX!V$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!V$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!V$49/'Auction Parameters'!$K23*V$36))+(V$36/((1+Coupon_Yield_Indices_DX!V$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",W$36/(1+Coupon_Yield_Indices_DX!W$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!W$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!W$49/'Auction Parameters'!$K23*W$36))+(W$36/((1+Coupon_Yield_Indices_DX!W$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",X$36/(1+Coupon_Yield_Indices_DX!X$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!X$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!X$49/'Auction Parameters'!$K23*X$36))+(X$36/((1+Coupon_Yield_Indices_DX!X$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",Y$36/(1+Coupon_Yield_Indices_DX!Y$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!Y$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!Y$49/'Auction Parameters'!$K23*Y$36))+(Y$36/((1+Coupon_Yield_Indices_DX!Y$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",Z$36/(1+Coupon_Yield_Indices_DX!Z$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!Z$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!Z$49/'Auction Parameters'!$K23*Z$36))+(Z$36/((1+Coupon_Yield_Indices_DX!Z$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",AA$36/(1+Coupon_Yield_Indices_DX!AA$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!AA$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!AA$49/'Auction Parameters'!$K23*AA$36))+(AA$36/((1+Coupon_Yield_Indices_DX!AA$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",AB$36/(1+Coupon_Yield_Indices_DX!AB$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Coupon_Yield_Indices_DX!AB$23/'Auction Parameters'!$K23))*(Coupon_Yield_Indices_DX!AB$49/'Auction Parameters'!$K23*AB$36))+(AB$36/((1+Coupon_Yield_Indices_DX!AB$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I23=\"T-bills\",AE$36/(1+Instruments!I$23*'Auction Parameters'!$N23/12),(((1-(1/(1+Instruments!I$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))/(Instruments!I$23/'Auction Parameters'!$K23))*(Instruments!P$23/'Auction Parameters'!$K23*AE$36))+(AE$36/((1+Instruments!I$23/'Auction Parameters'!$K23)^('Auction Parameters'!$M23*'Auction Parameters'!$K23)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},0,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",E$37/(1+Coupon_Yield_Indices_DX!E$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!E$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!E$50/'Auction Parameters'!$K24*E$37))+(E$37/((1+Coupon_Yield_Indices_DX!E$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",F$37/(1+Coupon_Yield_Indices_DX!F$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!F$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!F$50/'Auction Parameters'!$K24*F$37))+(F$37/((1+Coupon_Yield_Indices_DX!F$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",G$37/(1+Coupon_Yield_Indices_DX!G$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!G$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!G$50/'Auction Parameters'!$K24*G$37))+(G$37/((1+Coupon_Yield_Indices_DX!G$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",H$37/(1+Coupon_Yield_Indices_DX!H$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!H$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!H$50/'Auction Parameters'!$K24*H$37))+(H$37/((1+Coupon_Yield_Indices_DX!H$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",I$37/(1+Coupon_Yield_Indices_DX!I$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!I$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!I$50/'Auction Parameters'!$K24*I$37))+(I$37/((1+Coupon_Yield_Indices_DX!I$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",J$37/(1+Coupon_Yield_Indices_DX!J$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!J$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!J$50/'Auction Parameters'!$K24*J$37))+(J$37/((1+Coupon_Yield_Indices_DX!J$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",K$37/(1+Coupon_Yield_Indices_DX!K$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!K$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!K$50/'Auction Parameters'!$K24*K$37))+(K$37/((1+Coupon_Yield_Indices_DX!K$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",L$37/(1+Coupon_Yield_Indices_DX!L$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!L$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!L$50/'Auction Parameters'!$K24*L$37))+(L$37/((1+Coupon_Yield_Indices_DX!L$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",M$37/(1+Coupon_Yield_Indices_DX!M$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!M$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!M$50/'Auction Parameters'!$K24*M$37))+(M$37/((1+Coupon_Yield_Indices_DX!M$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",N$37/(1+Coupon_Yield_Indices_DX!N$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!N$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!N$50/'Auction Parameters'!$K24*N$37))+(N$37/((1+Coupon_Yield_Indices_DX!N$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",O$37/(1+Coupon_Yield_Indices_DX!O$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!O$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!O$50/'Auction Parameters'!$K24*O$37))+(O$37/((1+Coupon_Yield_Indices_DX!O$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",P$37/(1+Coupon_Yield_Indices_DX!P$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!P$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!P$50/'Auction Parameters'!$K24*P$37))+(P$37/((1+Coupon_Yield_Indices_DX!P$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",Q$37/(1+Coupon_Yield_Indices_DX!Q$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!Q$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!Q$50/'Auction Parameters'!$K24*Q$37))+(Q$37/((1+Coupon_Yield_Indices_DX!Q$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",R$37/(1+Coupon_Yield_Indices_DX!R$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!R$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!R$50/'Auction Parameters'!$K24*R$37))+(R$37/((1+Coupon_Yield_Indices_DX!R$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",S$37/(1+Coupon_Yield_Indices_DX!S$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!S$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!S$50/'Auction Parameters'!$K24*S$37))+(S$37/((1+Coupon_Yield_Indices_DX!S$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",T$37/(1+Coupon_Yield_Indices_DX!T$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!T$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!T$50/'Auction Parameters'!$K24*T$37))+(T$37/((1+Coupon_Yield_Indices_DX!T$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",U$37/(1+Coupon_Yield_Indices_DX!U$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!U$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!U$50/'Auction Parameters'!$K24*U$37))+(U$37/((1+Coupon_Yield_Indices_DX!U$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",V$37/(1+Coupon_Yield_Indices_DX!V$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!V$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!V$50/'Auction Parameters'!$K24*V$37))+(V$37/((1+Coupon_Yield_Indices_DX!V$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",W$37/(1+Coupon_Yield_Indices_DX!W$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!W$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!W$50/'Auction Parameters'!$K24*W$37))+(W$37/((1+Coupon_Yield_Indices_DX!W$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",X$37/(1+Coupon_Yield_Indices_DX!X$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!X$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!X$50/'Auction Parameters'!$K24*X$37))+(X$37/((1+Coupon_Yield_Indices_DX!X$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",Y$37/(1+Coupon_Yield_Indices_DX!Y$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!Y$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!Y$50/'Auction Parameters'!$K24*Y$37))+(Y$37/((1+Coupon_Yield_Indices_DX!Y$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",Z$37/(1+Coupon_Yield_Indices_DX!Z$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!Z$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!Z$50/'Auction Parameters'!$K24*Z$37))+(Z$37/((1+Coupon_Yield_Indices_DX!Z$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",AA$37/(1+Coupon_Yield_Indices_DX!AA$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!AA$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!AA$50/'Auction Parameters'!$K24*AA$37))+(AA$37/((1+Coupon_Yield_Indices_DX!AA$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",AB$37/(1+Coupon_Yield_Indices_DX!AB$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Coupon_Yield_Indices_DX!AB$24/'Auction Parameters'!$K24))*(Coupon_Yield_Indices_DX!AB$50/'Auction Parameters'!$K24*AB$37))+(AB$37/((1+Coupon_Yield_Indices_DX!AB$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I24=\"T-bills\",AE$37/(1+Instruments!I$24*'Auction Parameters'!$N24/12),(((1-(1/(1+Instruments!I$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))/(Instruments!I$24/'Auction Parameters'!$K24))*(Instruments!P$24/'Auction Parameters'!$K24*AE$37))+(AE$37/((1+Instruments!I$24/'Auction Parameters'!$K24)^('Auction Parameters'!$M24*'Auction Parameters'!$K24)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},0,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",E$38/(1+Coupon_Yield_Indices_DX!E$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!E$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!E$51/'Auction Parameters'!$K25*E$38))+(E$38/((1+Coupon_Yield_Indices_DX!E$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",F$38/(1+Coupon_Yield_Indices_DX!F$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!F$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!F$51/'Auction Parameters'!$K25*F$38))+(F$38/((1+Coupon_Yield_Indices_DX!F$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",G$38/(1+Coupon_Yield_Indices_DX!G$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!G$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!G$51/'Auction Parameters'!$K25*G$38))+(G$38/((1+Coupon_Yield_Indices_DX!G$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",H$38/(1+Coupon_Yield_Indices_DX!H$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!H$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!H$51/'Auction Parameters'!$K25*H$38))+(H$38/((1+Coupon_Yield_Indices_DX!H$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",I$38/(1+Coupon_Yield_Indices_DX!I$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!I$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!I$51/'Auction Parameters'!$K25*I$38))+(I$38/((1+Coupon_Yield_Indices_DX!I$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",J$38/(1+Coupon_Yield_Indices_DX!J$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!J$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!J$51/'Auction Parameters'!$K25*J$38))+(J$38/((1+Coupon_Yield_Indices_DX!J$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",K$38/(1+Coupon_Yield_Indices_DX!K$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!K$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!K$51/'Auction Parameters'!$K25*K$38))+(K$38/((1+Coupon_Yield_Indices_DX!K$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",L$38/(1+Coupon_Yield_Indices_DX!L$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!L$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!L$51/'Auction Parameters'!$K25*L$38))+(L$38/((1+Coupon_Yield_Indices_DX!L$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",M$38/(1+Coupon_Yield_Indices_DX!M$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!M$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!M$51/'Auction Parameters'!$K25*M$38))+(M$38/((1+Coupon_Yield_Indices_DX!M$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",N$38/(1+Coupon_Yield_Indices_DX!N$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!N$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!N$51/'Auction Parameters'!$K25*N$38))+(N$38/((1+Coupon_Yield_Indices_DX!N$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",O$38/(1+Coupon_Yield_Indices_DX!O$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!O$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!O$51/'Auction Parameters'!$K25*O$38))+(O$38/((1+Coupon_Yield_Indices_DX!O$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",P$38/(1+Coupon_Yield_Indices_DX!P$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!P$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!P$51/'Auction Parameters'!$K25*P$38))+(P$38/((1+Coupon_Yield_Indices_DX!P$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",Q$38/(1+Coupon_Yield_Indices_DX!Q$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!Q$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!Q$51/'Auction Parameters'!$K25*Q$38))+(Q$38/((1+Coupon_Yield_Indices_DX!Q$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",R$38/(1+Coupon_Yield_Indices_DX!R$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!R$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!R$51/'Auction Parameters'!$K25*R$38))+(R$38/((1+Coupon_Yield_Indices_DX!R$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",S$38/(1+Coupon_Yield_Indices_DX!S$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!S$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!S$51/'Auction Parameters'!$K25*S$38))+(S$38/((1+Coupon_Yield_Indices_DX!S$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",T$38/(1+Coupon_Yield_Indices_DX!T$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!T$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!T$51/'Auction Parameters'!$K25*T$38))+(T$38/((1+Coupon_Yield_Indices_DX!T$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",U$38/(1+Coupon_Yield_Indices_DX!U$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!U$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!U$51/'Auction Parameters'!$K25*U$38))+(U$38/((1+Coupon_Yield_Indices_DX!U$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",V$38/(1+Coupon_Yield_Indices_DX!V$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!V$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!V$51/'Auction Parameters'!$K25*V$38))+(V$38/((1+Coupon_Yield_Indices_DX!V$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",W$38/(1+Coupon_Yield_Indices_DX!W$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!W$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!W$51/'Auction Parameters'!$K25*W$38))+(W$38/((1+Coupon_Yield_Indices_DX!W$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",X$38/(1+Coupon_Yield_Indices_DX!X$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!X$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!X$51/'Auction Parameters'!$K25*X$38))+(X$38/((1+Coupon_Yield_Indices_DX!X$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",Y$38/(1+Coupon_Yield_Indices_DX!Y$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!Y$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!Y$51/'Auction Parameters'!$K25*Y$38))+(Y$38/((1+Coupon_Yield_Indices_DX!Y$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",Z$38/(1+Coupon_Yield_Indices_DX!Z$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!Z$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!Z$51/'Auction Parameters'!$K25*Z$38))+(Z$38/((1+Coupon_Yield_Indices_DX!Z$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",AA$38/(1+Coupon_Yield_Indices_DX!AA$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!AA$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!AA$51/'Auction Parameters'!$K25*AA$38))+(AA$38/((1+Coupon_Yield_Indices_DX!AA$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",AB$38/(1+Coupon_Yield_Indices_DX!AB$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Coupon_Yield_Indices_DX!AB$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!AB$51/'Auction Parameters'!$K25*AB$38))+(AB$38/((1+Coupon_Yield_Indices_DX!AB$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I25=\"T-bills\",AE$38/(1+Instruments!I$25*'Auction Parameters'!$N25/12),(((1-(1/(1+Instruments!I$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))/(Instruments!I$25/'Auction Parameters'!$K25))*(Coupon_Yield_Indices_DX!AG$51/'Auction Parameters'!$K25*AE$38))+(AE$38/((1+Instruments!I$25/'Auction Parameters'!$K25)^('Auction Parameters'!$M25*'Auction Parameters'!$K25)))),0)","v":0}]
[{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},0,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",E$39/(1+Coupon_Yield_Indices_DX!E$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!E$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!E$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!E$52/'Auction Parameters'!$K26*E$39))+(E$39/((1+Coupon_Yield_Indices_DX!E$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",F$39/(1+Coupon_Yield_Indices_DX!F$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!F$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!F$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!F$52/'Auction Parameters'!$K26*F$39))+(F$39/((1+Coupon_Yield_Indices_DX!F$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",G$39/(1+Coupon_Yield_Indices_DX!G$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!G$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!G$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!G$52/'Auction Parameters'!$K26*G$39))+(G$39/((1+Coupon_Yield_Indices_DX!G$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",H$39/(1+Coupon_Yield_Indices_DX!H$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!H$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!H$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!H$52/'Auction Parameters'!$K26*H$39))+(H$39/((1+Coupon_Yield_Indices_DX!H$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",I$39/(1+Coupon_Yield_Indices_DX!I$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!I$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!I$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!I$52/'Auction Parameters'!$K26*I$39))+(I$39/((1+Coupon_Yield_Indices_DX!I$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",J$39/(1+Coupon_Yield_Indices_DX!J$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!J$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!J$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!J$52/'Auction Parameters'!$K26*J$39))+(J$39/((1+Coupon_Yield_Indices_DX!J$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",K$39/(1+Coupon_Yield_Indices_DX!K$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!K$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!K$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!K$52/'Auction Parameters'!$K26*K$39))+(K$39/((1+Coupon_Yield_Indices_DX!K$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",L$39/(1+Coupon_Yield_Indices_DX!L$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!L$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!L$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!L$52/'Auction Parameters'!$K26*L$39))+(L$39/((1+Coupon_Yield_Indices_DX!L$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",M$39/(1+Coupon_Yield_Indices_DX!M$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!M$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!M$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!M$52/'Auction Parameters'!$K26*M$39))+(M$39/((1+Coupon_Yield_Indices_DX!M$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",N$39/(1+Coupon_Yield_Indices_DX!N$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!N$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!N$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!N$52/'Auction Parameters'!$K26*N$39))+(N$39/((1+Coupon_Yield_Indices_DX!N$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",O$39/(1+Coupon_Yield_Indices_DX!O$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!O$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!O$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!O$52/'Auction Parameters'!$K26*O$39))+(O$39/((1+Coupon_Yield_Indices_DX!O$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",P$39/(1+Coupon_Yield_Indices_DX!P$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!P$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!P$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!P$52/'Auction Parameters'!$K26*P$39))+(P$39/((1+Coupon_Yield_Indices_DX!P$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",Q$39/(1+Coupon_Yield_Indices_DX!Q$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Q$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!Q$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!Q$52/'Auction Parameters'!$K26*Q$39))+(Q$39/((1+Coupon_Yield_Indices_DX!Q$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",R$39/(1+Coupon_Yield_Indices_DX!R$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!R$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!R$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!R$52/'Auction Parameters'!$K26*R$39))+(R$39/((1+Coupon_Yield_Indices_DX!R$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",S$39/(1+Coupon_Yield_Indices_DX!S$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!S$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!S$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!S$52/'Auction Parameters'!$K26*S$39))+(S$39/((1+Coupon_Yield_Indices_DX!S$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",T$39/(1+Coupon_Yield_Indices_DX!T$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!T$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!T$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!T$52/'Auction Parameters'!$K26*T$39))+(T$39/((1+Coupon_Yield_Indices_DX!T$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",U$39/(1+Coupon_Yield_Indices_DX!U$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!U$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!U$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!U$52/'Auction Parameters'!$K26*U$39))+(U$39/((1+Coupon_Yield_Indices_DX!U$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",V$39/(1+Coupon_Yield_Indices_DX!V$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!V$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!V$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!V$52/'Auction Parameters'!$K26*V$39))+(V$39/((1+Coupon_Yield_Indices_DX!V$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",W$39/(1+Coupon_Yield_Indices_DX!W$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!W$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!W$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!W$52/'Auction Parameters'!$K26*W$39))+(W$39/((1+Coupon_Yield_Indices_DX!W$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",X$39/(1+Coupon_Yield_Indices_DX!X$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!X$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!X$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!X$52/'Auction Parameters'!$K26*X$39))+(X$39/((1+Coupon_Yield_Indices_DX!X$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",Y$39/(1+Coupon_Yield_Indices_DX!Y$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Y$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!Y$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!Y$52/'Auction Parameters'!$K26*Y$39))+(Y$39/((1+Coupon_Yield_Indices_DX!Y$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",Z$39/(1+Coupon_Yield_Indices_DX!Z$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!Z$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!Z$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!Z$52/'Auction Parameters'!$K26*Z$39))+(Z$39/((1+Coupon_Yield_Indices_DX!Z$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",AA$39/(1+Coupon_Yield_Indices_DX!AA$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AA$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!AA$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!AA$52/'Auction Parameters'!$K26*AA$39))+(AA$39/((1+Coupon_Yield_Indices_DX!AA$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",AB$39/(1+Coupon_Yield_Indices_DX!AB$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Coupon_Yield_Indices_DX!AB$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Coupon_Yield_Indices_DX!AB$26/'Auction Parameters'!$K26))*(Coupon_Yield_Indices_DX!AB$52/'Auction Parameters'!$K26*AB$39))+(AB$39/((1+Coupon_Yield_Indices_DX!AB$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0},0,null,{"$f":"IFERROR(IF('Auction Parameters'!$I26=\"T-bills\",AE$39/(1+Instruments!I$26*'Auction Parameters'!$N26/12),(((1-(1/(1+Instruments!I$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))/(Instruments!I$26/'Auction Parameters'!$K26))*(Instruments!P$26/'Auction Parameters'!$K26*AE$39))+(AE$39/((1+Instruments!I$26/'Auction Parameters'!$K26)^('Auction Parameters'!$M26*'Auction Parameters'!$K26)))),0)","v":0}]
[null,null,{"$f":"SUM(C46:C65)","v":9048.3029608678517},"Total",{"$f":"SUM(E46:E65)","v":837.45163218150219},{"$f":"SUM(F46:F65)","v":841.63442145433487},437.45163218150225,691.63442145433487,837.45163218150219,590.28182086074753,736.70721530805304,838.56825749167592,637.45163218150219,983.87702662880781,982.89663447194505,632.89663447194505,647.29479881282532,497.29479881282538,647.29479881282532,497.29479881282538,647.29479881282532,398.64739940641266,548.64739940641266,447.6670072495499,548.64739940641266,447.6670072495499,548.64739940641266,349.62779156327542,null,null,{"$f":"SUM(AE46:AE65)","v":6864.550726624936}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE40-AE66","v":97.651542015767518}]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,1,{"$f":"E70+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Financing Including In-Year Rollover"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"SUM(E72:P72)","v":735.48387096774161},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(ISNUMBER(E46-E98),E46-E98,0)","v":148.8833746898263},{"$f":"IF(ISNUMBER(F46-F98),F46-F98,0)","v":99.25558312655086},148.8833746898263,-50.74441687344914,48.883374689826297,-1.1166253101737027,148.13895781637714,-150,-1.1166253101737027,-1.8610421836228568,248.13895781637714,98.138957816377143,-150.74441687344915,-150.74441687344915,-150.74441687344915,-0.74441687344913987,-0.74441687344913987,-50.37220843672457,-50.37220843672457,-50.37220843672457,-0.37220843672456994,-0.37220843672456994,-0.37220843672456994,-0.37220843672456994,{"$f":"IF(SUM(Q72:AB72)<=0,0,SUM(Q72:AB72))","v":0}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},964.70588235294076,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},147.05882352941177,{"$f":"IF(ISNUMBER(F47-F99),F47-F99,0)","v":98.039215686274503},147.05882352941177,98.039215686274503,147.05882352941177,147.05882352941177,-2.941176470588232,47.058823529411768,-2.941176470588232,47.058823529411768,46.078431372549005,46.078431372549005,-51.960784313725497,-51.960784313725497,-51.960784313725497,-51.960784313725497,-101.9607843137255,-150.98039215686276,-50.980392156862749,-1.9607843137254974,-50.980392156862749,-1.9607843137254974,-50.980392156862749,-50,{"$f":"IF(SUM(Q73:AB73)<=0,0,SUM(Q73:AB73))","v":0}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},1698.1132075471698,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},141.50943396226415,94.339622641509436,141.50943396226415,94.339622641509436,141.50943396226415,94.339622641509436,141.50943396226415,141.50943396226415,141.50943396226415,188.67924528301887,188.67924528301887,188.67924528301887,-150,-100,-150,-100,-150,-100,-150,-150,-150,-200,-200,-200,0]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$N$10","v":24},1000,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},0,200,0,200,0,200,0,200,0,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$N$11","v":36},1000,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},200,0,0,0,200,0,200,0,200,0,200,0,150,150,150,150,150,150,150,150,150,150,150,150,1800]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$N$12","v":60},600,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},0,200,0,200,0,0,0,200,0,0,0,0,150,150,150,150,150,150,150,150,150,150,150,150,1800]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$N$13","v":84},600,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},200,0,0,0,200,0,0,0,0,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$N$14","v":120},450,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},0,150,0,0,0,0,0,150,0,0,150,0,150,0,150,0,150,0,150,0,150,0,150,0,900]
[{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},0,{"$f":"'Auction Parameters'!$B$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},0,{"$f":"'Auction Parameters'!$B$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},0,{"$f":"'Auction Parameters'!$B$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},0,{"$f":"'Auction Parameters'!$B$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W57-W109),W57-W109,0)","v":0},0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},0,{"$f":"'Auction Parameters'!$B$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},0,{"$f":"'Auction Parameters'!$B$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},0,{"$f":"'Auction Parameters'!$B$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},0,{"$f":"'Auction Parameters'!$B$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},0,{"$f":"'Auction Parameters'!$B$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},0,{"$f":"'Auction Parameters'!$B$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},0,{"$f":"'Auction Parameters'!$B$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},0,{"$f":"'Auction Parameters'!$B$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C72:C91)","v":7048.3029608678526},"Total",{"$f":"SUM(E72:E91)","v":837.45163218150219},{"$f":"SUM(F72:F91)","v":841.63442145433487},437.45163218150225,541.63442145433487,737.45163218150219,440.28182086074753,486.70721530805304,588.56825749167592,337.45163218150219,633.87702662880781,832.89663447194505,332.89663447194505,97.29479881282532,-2.7052011871746799,97.29479881282532,147.29479881282538,197.29479881282538,-1.35260059358734,198.64739940641269,97.667007249549926,248.64739940641269,97.667007249549926,198.64739940641269,49.627791563275423]
[null,null,null,"Net Financing",{"$f":"E92-E119","v":518.17624243150226},{"$f":"F92-F119","v":522.35903170433494},118.17624243150226,222.35903170433488,418.1762424315022,121.00643111074754,167.43182555805305,269.29286774167593,18.176242431502203,314.60163687880782,513.621244721945,13.621244721945061,88.930577979491986,-11.069422020508012,88.930577979491986,138.93057797949206,188.93057797949206,-9.7168214269206725,190.28317857307937,89.302786416216591,240.28317857307937,89.302786416216591,190.28317857307937,41.263570729942089]
[null,null,null,"Maturity",{"$f":"-(E118+E119)","v":-319.27538974999999},{"$f":"-(F118+F119)","v":-319.27538974999999},-319.27538974999999,-469.27538974999999,-419.27538974999999,-469.27538974999999,-569.27538974999993,-569.27538974999993,-619.27538974999993,-669.27538974999993,-469.27538974999999,-619.27538974999993,-558.36422083333332,-508.36422083333332,-558.36422083333332,-358.36422083333332,-458.36422083333332,-408.36422083333332,-358.36422083333332,-358.36422083333332,-308.36422083333332,-358.36422083333332,-358.36422083333332,-308.36422083333332]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026}]
[null,null,null,null,1,{"$f":"E96+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"In-Year Rollover"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"SUM(E98:P98)","v":1200},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"SUM('M9.ASC_IP_Uplift'!F$614:F$637)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$614:G$637)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$614:H$637)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$614:I$637)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!J$614:J$637)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!K$614:K$637)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!L$614:L$637)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!M$614:M$637)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!N$614:N$637)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!O$614:O$637)","v":250},{"$f":"SUM('M9.ASC_IP_Uplift'!P$614:P$637)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$614:Q$637)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!R$614:R$637)","v":250},{"$f":"SUM('M9.ASC_IP_Uplift'!S$614:S$637)","v":250},{"$f":"SUM('M9.ASC_IP_Uplift'!T$614:T$637)","v":250},{"$f":"SUM('M9.ASC_IP_Uplift'!U$614:U$637)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!V$614:V$637)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!W$614:W$637)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!X$614:X$637)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$614:Y$637)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$614:Z$637)","v":50},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$614:AA$637)","v":50},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$614:AB$637)","v":50},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$614:AC$637)","v":50},null,null,null,{"$f":"IF(B98=\"T-bills\",(IF($B98=1,$P98,(IF($B98=2,SUM($O98:$P98),(IF($B98=3,SUM($N98:$P98),(IF($B98=4,SUM($M98:$P98),IF($B98=5,SUM($L98:$P98),(IF($B98=6,SUM($K98:$P98),(IF($B98=7,SUM($J98:$P98),(IF($B98=8,SUM($I98:$P98),(IF($B98=9,SUM($H98:$P98),IF($B98=10,SUM($G98:$P98),(IF($B98=11,SUM($F98:$P98),IF($B98=12,SUM($E98:$P98),0))))))))))))))))))))),SUM($E98:$P98))","v":1200},{"$f":"IF($A98=\"T-bills\",IF($B98=1,$AB98,(IF($B98=2,SUM($AA98:$AB98),(IF($B98=3,SUM($Z98:$AB98),(IF($B98=4,SUM($Y98:$AB98),IF($B98=5,SUM($X98:$AB98),(IF($B98=6,SUM($W98:$AB98),(IF($B98=7,SUM($V98:$AB98),(IF($B98=8,SUM($U98:$AB98),(IF($B98=9,SUM($T98:$AB98),IF($B98=10,SUM($S98:$AB98),(IF($B98=11,SUM($R98:$AB98),IF($B98=12,SUM($Q98:$AB98),0)))))))))))))))))))),SUM($Q98:$AB98))","v":150}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},800,{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"SUM('M9.ASC_IP_Uplift'!F$640:F$663)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$640:G$663)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$640:H$663)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$640:I$663)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$640:J$663)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$640:K$663)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$640:L$663)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!M$640:M$663)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!N$640:N$663)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!O$640:O$663)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!P$640:P$663)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$640:Q$663)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!R$640:R$663)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!S$640:S$663)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!T$640:T$663)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!U$640:U$663)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!V$640:V$663)","v":200},{"$f":"SUM('M9.ASC_IP_Uplift'!W$640:W$663)","v":200},{"$f":"SUM('M9.ASC_IP_Uplift'!X$640:X$663)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$640:Y$663)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$640:Z$663)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$640:AA$663)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$640:AB$663)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$640:AC$663)","v":50},null,null,null,{"$f":"IF(B99=\"T-bills\",(IF($B99=1,$P99,(IF($B99=2,SUM($O99:$P99),(IF($B99=3,SUM($N99:$P99),(IF($B99=4,SUM($M99:$P99),IF($B99=5,SUM($L99:$P99),(IF($B99=6,SUM($K99:$P99),(IF($B99=7,SUM($J99:$P99),(IF($B99=8,SUM($I99:$P99),(IF($B99=9,SUM($H99:$P99),IF($B99=10,SUM($G99:$P99),(IF($B99=11,SUM($F99:$P99),IF($B99=12,SUM($E99:$P99),0))))))))))))))))))))),SUM($E99:$P99))","v":800},{"$f":"IF($A99=\"T-bills\",IF($B99=1,$AB99,(IF($B99=2,SUM($AA99:$AB99),(IF($B99=3,SUM($Z99:$AB99),(IF($B99=4,SUM($Y99:$AB99),IF($B99=5,SUM($X99:$AB99),(IF($B99=6,SUM($W99:$AB99),(IF($B99=7,SUM($V99:$AB99),(IF($B99=8,SUM($U99:$AB99),(IF($B99=9,SUM($T99:$AB99),IF($B99=10,SUM($S99:$AB99),(IF($B99=11,SUM($R99:$AB99),IF($B99=12,SUM($Q99:$AB99),0)))))))))))))))))))),SUM($Q99:$AB99))","v":550}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},0,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"SUM('M9.ASC_IP_Uplift'!F$666:F$689)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$666:G$689)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$666:H$689)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$666:I$689)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$666:J$689)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$666:K$689)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$666:L$689)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$666:M$689)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$666:N$689)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$666:O$689)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$666:P$689)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$666:Q$689)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$666:R$689)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!S$666:S$689)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!T$666:T$689)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!U$666:U$689)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!V$666:V$689)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!W$666:W$689)","v":100},{"$f":"SUM('M9.ASC_IP_Uplift'!X$666:X$689)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$666:Y$689)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$666:Z$689)","v":150},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$666:AA$689)","v":200},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$666:AB$689)","v":200},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$666:AC$689)","v":200},null,null,null,0,1800]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},{"$f":"'Auction Parameters'!$N$10","v":24},0,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"SUM('M9.ASC_IP_Uplift'!F$692:F$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$692:G$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$692:H$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$692:I$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$692:J$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$692:K$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$692:L$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$692:M$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$692:N$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$692:O$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$692:P$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$692:Q$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$692:R$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$692:S$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$692:T$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$692:U$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$692:V$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$692:W$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$692:X$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$692:Y$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$692:Z$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$692:AA$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$692:AB$715)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$692:AC$715)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},{"$f":"'Auction Parameters'!$N$11","v":36},0,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"SUM('M9.ASC_IP_Uplift'!F$718:F$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$718:G$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$718:H$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$718:I$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$718:J$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$718:K$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$718:L$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$718:M$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$718:N$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$718:O$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$718:P$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$718:Q$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$718:R$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$718:S$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$718:T$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$718:U$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$718:V$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$718:W$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$718:X$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$718:Y$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$718:Z$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$718:AA$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$718:AB$741)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$718:AC$741)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},{"$f":"'Auction Parameters'!$N$12","v":60},0,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"SUM('M9.ASC_IP_Uplift'!F$744:F$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$744:G$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$744:H$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$744:I$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$744:J$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$744:K$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$744:L$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$744:M$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$744:N$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$744:O$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$744:P$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$744:Q$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$744:R$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$744:S$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$744:T$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$744:U$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$744:V$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$744:W$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$744:X$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$744:Y$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$744:Z$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$744:AA$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$744:AB$767)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$744:AC$767)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},{"$f":"'Auction Parameters'!$N$13","v":84},0,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"SUM('M9.ASC_IP_Uplift'!F$770:F$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$770:G$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$770:H$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$770:I$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$770:J$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$770:K$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$770:L$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$770:M$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$770:N$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$770:O$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$770:P$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$770:Q$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$770:R$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$770:S$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$770:T$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$770:U$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$770:V$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$770:W$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$770:X$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$770:Y$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$770:Z$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$770:AA$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$770:AB$793)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$770:AC$793)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},{"$f":"'Auction Parameters'!$N$14","v":120},0,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"SUM('M9.ASC_IP_Uplift'!F$796:F$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$796:G$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$796:H$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$796:I$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$796:J$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$796:K$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$796:L$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$796:M$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$796:N$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$796:O$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$796:P$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$796:Q$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$796:R$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$796:S$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$796:T$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$796:U$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$796:V$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$796:W$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$796:X$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$796:Y$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$796:Z$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$796:AA$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$796:AB$819)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$796:AC$819)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},0,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!F$822:F$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$822:G$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$822:H$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$822:I$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$822:J$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$822:K$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$822:L$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$822:M$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$822:N$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$822:O$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$822:P$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$822:Q$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$822:R$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$822:S$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$822:T$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$822:U$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$822:V$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$822:W$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$822:X$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$822:Y$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$822:Z$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$822:AA$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$822:AB$845)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$822:AC$845)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},{"$f":"SUM(E107:P107)","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!F$848:F$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$848:G$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$848:H$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$848:I$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$848:J$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$848:K$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$848:L$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$848:M$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$848:N$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$848:O$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$848:P$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$848:Q$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$848:R$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$848:S$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$848:T$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$848:U$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$848:V$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$848:W$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$848:X$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$848:Y$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$848:Z$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$848:AA$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$848:AB$871)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$848:AC$871)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},0,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!F$874:F$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$874:G$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$874:H$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$874:I$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$874:J$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$874:K$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$874:L$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$874:M$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$874:N$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$874:O$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$874:P$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$874:Q$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$874:R$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$874:S$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$874:T$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$874:U$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$874:V$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$874:W$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$874:X$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$874:Y$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$874:Z$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$874:AA$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$874:AB$897)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$874:AC$897)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},0,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!F$900:F$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$900:G$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$900:H$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$900:I$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$900:J$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$900:K$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$900:L$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$900:M$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$900:N$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$900:O$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$900:P$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$900:Q$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$900:R$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$900:S$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$900:T$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$900:U$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$900:V$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$900:W$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$900:X$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$900:Y$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$900:Z$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$900:AA$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$900:AB$923)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$900:AC$923)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},0,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!F$926:F$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$926:G$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$926:H$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$926:I$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$926:J$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$926:K$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$926:L$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$926:M$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$926:N$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$926:O$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$926:P$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$926:Q$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$926:R$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$926:S$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$926:T$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$926:U$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$926:V$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$926:W$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$926:X$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$926:Y$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$926:Z$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$926:AA$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$926:AB$949)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$926:AC$949)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},0,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!F$952:F$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$952:G$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$952:H$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$952:I$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$952:J$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$952:K$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$952:L$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$952:M$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$952:N$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$952:O$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$952:P$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$952:Q$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$952:R$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$952:S$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$952:T$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$952:U$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$952:V$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$952:W$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$952:X$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$952:Y$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$952:Z$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$952:AA$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$952:AB$975)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$952:AC$975)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},0,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!F$978:F$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$978:G$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$978:H$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$978:I$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$978:J$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$978:K$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$978:L$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$978:M$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$978:N$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$978:O$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$978:P$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$978:Q$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$978:R$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$978:S$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$978:T$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$978:U$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$978:V$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$978:W$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$978:X$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$978:Y$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$978:Z$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$978:AA$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$978:AB$1001)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$978:AC$1001)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},0,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!F$1004:F$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$1004:G$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$1004:H$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$1004:I$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$1004:J$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$1004:K$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$1004:L$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$1004:M$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$1004:N$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$1004:O$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$1004:P$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$1004:Q$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$1004:R$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$1004:S$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$1004:T$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$1004:U$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$1004:V$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$1004:W$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$1004:X$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$1004:Y$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$1004:Z$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$1004:AA$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$1004:AB$1027)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$1004:AC$1027)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},0,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!F$1030:F$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$1030:G$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$1030:H$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$1030:I$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$1030:J$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$1030:K$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$1030:L$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$1030:M$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$1030:N$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$1030:O$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$1030:P$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$1030:Q$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$1030:R$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$1030:S$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$1030:T$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$1030:U$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$1030:V$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$1030:W$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$1030:X$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$1030:Y$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$1030:Z$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$1030:AA$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$1030:AB$1053)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$1030:AC$1053)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},0,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!F$1056:F$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$1056:G$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$1056:H$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$1056:I$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$1056:J$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$1056:K$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$1056:L$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$1056:M$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$1056:N$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$1056:O$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$1056:P$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$1056:Q$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$1056:R$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$1056:S$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$1056:T$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$1056:U$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$1056:V$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$1056:W$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$1056:X$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$1056:Y$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$1056:Z$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$1056:AA$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$1056:AB$1079)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$1056:AC$1079)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},0,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!F$1082:F$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$1082:G$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$1082:H$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$1082:I$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$1082:J$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$1082:K$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$1082:L$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$1082:M$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$1082:N$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$1082:O$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$1082:P$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$1082:Q$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$1082:R$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$1082:S$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$1082:T$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$1082:U$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$1082:V$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$1082:W$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$1082:X$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$1082:Y$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$1082:Z$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$1082:AA$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$1082:AB$1105)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$1082:AC$1105)","v":0},null,null,null,0,0]
[{"$f":"'Auction Parameters'!$I$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},0,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!F$1108:F$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!G$1108:G$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!H$1108:H$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!I$1108:I$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!J$1108:J$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!K$1108:K$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!L$1108:L$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!M$1108:M$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!N$1108:N$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!O$1108:O$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!P$1108:P$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Q$1108:Q$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!R$1108:R$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!S$1108:S$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!T$1108:T$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!U$1108:U$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!V$1108:V$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!W$1108:W$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!X$1108:X$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Y$1108:Y$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!Z$1108:Z$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AA$1108:AA$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AB$1108:AB$1131)","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!AC$1108:AC$1131)","v":0},null,null,null,0,0]
[null,null,{"$f":"SUM(C98:C117)","v":2000},"Total",{"$f":"SUM(E98:E117)","v":0},{"$f":"SUM(F98:F117)","v":0},0,150,100,150,250,250,300,350,150,300,550,500,550,350,450,400,350,350,300,350,350,300]
[null,null,null,"Existing Debt",{"$f":"GFN!J$19","v":319.27538974999999},{"$f":"GFN!K$19","v":319.27538974999999},{"$f":"GFN!L$19","v":319.27538974999999},{"$f":"GFN!M$19","v":319.27538974999999},{"$f":"GFN!N$19","v":319.27538974999999},{"$f":"GFN!O$19","v":319.27538974999999},{"$f":"GFN!P$19","v":319.27538974999999},{"$f":"GFN!Q$19","v":319.27538974999999},{"$f":"GFN!R$19","v":319.27538974999999},{"$f":"GFN!S$19","v":319.27538974999999},{"$f":"GFN!T$19","v":319.27538974999999},{"$f":"GFN!U$19","v":319.27538974999999},{"$f":"GFN!V$19","v":8.3642208333333325},{"$f":"GFN!W$19","v":8.3642208333333325},{"$f":"GFN!X$19","v":8.3642208333333325},{"$f":"GFN!Y$19","v":8.3642208333333325},{"$f":"GFN!Z$19","v":8.3642208333333325},{"$f":"GFN!AA$19","v":8.3642208333333325},{"$f":"GFN!AB$19","v":8.3642208333333325},{"$f":"GFN!AC$19","v":8.3642208333333325},{"$f":"GFN!AD$19","v":8.3642208333333325},{"$f":"GFN!AE$19","v":8.3642208333333325},{"$f":"GFN!AF$19","v":8.3642208333333325},{"$f":"GFN!AG$19","v":8.3642208333333325}]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,1,{"$f":"E122+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,"Interest Payments [note that for T-bills, imputed interest payments do not factor indexation uplift of the principal amount]"]
[{"$f":"'Auction Parameters'!$I$7","v":"T-bills"},null,{"$f":"SUM(E124:P124)","v":14.51612903225822},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(AND($A124=\"T-bills\",E20>0),E20-E46,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":1.1166253101737027},{"$f":"IF(AND($A124=\"T-bills\",F20>0),F20-F46,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0.74441687344913987},{"$f":"IF(AND($A124=\"T-bills\",G20>0),G20-G46,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":1.1166253101737027},{"$f":"IF(AND($A124=\"T-bills\",H20>0),H20-H46,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0.74441687344913987},{"$f":"IF(AND($A124=\"T-bills\",I20>0),I20-I46,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":1.1166253101737027},{"$f":"IF(AND($A124=\"T-bills\",J20>0),J20-J46,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":1.1166253101737027},{"$f":"IF(AND($A124=\"T-bills\",K20>0),K20-K46,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":1.8610421836228568},{"$f":"IF(AND($A124=\"T-bills\",L20>0),L20-L46,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0},{"$f":"IF(AND($A124=\"T-bills\",M20>0),M20-M46,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":1.1166253101737027},{"$f":"IF(AND($A124=\"T-bills\",N20>0),N20-N46,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":1.8610421836228568},{"$f":"IF(AND($A124=\"T-bills\",O20>0),O20-O46,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":1.8610421836228568},{"$f":"IF(AND($A124=\"T-bills\",P20>0),P20-P46,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":1.8610421836228568},{"$f":"IF(AND($A124=\"T-bills\",Q20>0),Q20-Q46,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0.74441687344913987},{"$f":"IF(AND($A124=\"T-bills\",R20>0),R20-R46,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0.74441687344913987},{"$f":"IF(AND($A124=\"T-bills\",S20>0),S20-S46,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0.74441687344913987},{"$f":"IF(AND($A124=\"T-bills\",T20>0),T20-T46,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0.74441687344913987},{"$f":"IF(AND($A124=\"T-bills\",U20>0),U20-U46,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0.74441687344913987},{"$f":"IF(AND($A124=\"T-bills\",V20>0),V20-V46,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0.37220843672456994},{"$f":"IF(AND($A124=\"T-bills\",W20>0),W20-W46,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0.37220843672456994},{"$f":"IF(AND($A124=\"T-bills\",X20>0),X20-X46,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0.37220843672456994},{"$f":"IF(AND($A124=\"T-bills\",Y20>0),Y20-Y46,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0.37220843672456994},{"$f":"IF(AND($A124=\"T-bills\",Z20>0),Z20-Z46,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0.37220843672456994},{"$f":"IF(AND($A124=\"T-bills\",AA20>0),AA20-AA46,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0.37220843672456994},{"$f":"IF(AND($A124=\"T-bills\",AB20>0),AB20-AB46,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D124))","v":0.37220843672456994},{"$f":"SUM(Q124:AB124)","v":6.3275434243176889}]
[{"$f":"'Auction Parameters'!$I$8","v":"T-bills"},null,{"$f":"SUM(E125:P125)","v":35.29411764705884},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(AND($A125=\"T-bills\",E21>0),E21-E47,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":2.941176470588232},{"$f":"IF(AND($A125=\"T-bills\",F21>0),F21-F47,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":1.9607843137254974},{"$f":"IF(AND($A125=\"T-bills\",G21>0),G21-G47,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":2.941176470588232},{"$f":"IF(AND($A125=\"T-bills\",H21>0),H21-H47,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":1.9607843137254974},{"$f":"IF(AND($A125=\"T-bills\",I21>0),I21-I47,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":2.941176470588232},{"$f":"IF(AND($A125=\"T-bills\",J21>0),J21-J47,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":2.941176470588232},{"$f":"IF(AND($A125=\"T-bills\",K21>0),K21-K47,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":2.941176470588232},{"$f":"IF(AND($A125=\"T-bills\",L21>0),L21-L47,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":2.941176470588232},{"$f":"IF(AND($A125=\"T-bills\",M21>0),M21-M47,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":2.941176470588232},{"$f":"IF(AND($A125=\"T-bills\",N21>0),N21-N47,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":2.941176470588232},{"$f":"IF(AND($A125=\"T-bills\",O21>0),O21-O47,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":3.9215686274509949},{"$f":"IF(AND($A125=\"T-bills\",P21>0),P21-P47,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":3.9215686274509949},{"$f":"IF(AND($A125=\"T-bills\",Q21>0),Q21-Q47,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":1.9607843137254974},{"$f":"IF(AND($A125=\"T-bills\",R21>0),R21-R47,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":1.9607843137254974},{"$f":"IF(AND($A125=\"T-bills\",S21>0),S21-S47,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":1.9607843137254974},{"$f":"IF(AND($A125=\"T-bills\",T21>0),T21-T47,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":1.9607843137254974},{"$f":"IF(AND($A125=\"T-bills\",U21>0),U21-U47,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":1.9607843137254974},{"$f":"IF(AND($A125=\"T-bills\",V21>0),V21-V47,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":0.98039215686274872},{"$f":"IF(AND($A125=\"T-bills\",W21>0),W21-W47,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":0.98039215686274872},{"$f":"IF(AND($A125=\"T-bills\",X21>0),X21-X47,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":1.9607843137254974},{"$f":"IF(AND($A125=\"T-bills\",Y21>0),Y21-Y47,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":0.98039215686274872},{"$f":"IF(AND($A125=\"T-bills\",Z21>0),Z21-Z47,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":1.9607843137254974},{"$f":"IF(AND($A125=\"T-bills\",AA21>0),AA21-AA47,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":0.98039215686274872},{"$f":"IF(AND($A125=\"T-bills\",AB21>0),AB21-AB47,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D125))","v":0},{"$f":"SUM(Q125:AB125)","v":17.647058823529477}]
[{"$f":"'Auction Parameters'!$I$9","v":"T-bills"},null,101.88679245283015,{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(AND($A126=\"T-bills\",E22>0),E22-E48,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":8.4905660377358458},{"$f":"IF(AND($A126=\"T-bills\",F22>0),F22-F48,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":5.6603773584905639},{"$f":"IF(AND($A126=\"T-bills\",G22>0),G22-G48,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":8.4905660377358458},{"$f":"IF(AND($A126=\"T-bills\",H22>0),H22-H48,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":5.6603773584905639},{"$f":"IF(AND($A126=\"T-bills\",I22>0),I22-I48,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":8.4905660377358458},{"$f":"IF(AND($A126=\"T-bills\",J22>0),J22-J48,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":5.6603773584905639},{"$f":"IF(AND($A126=\"T-bills\",K22>0),K22-K48,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":8.4905660377358458},{"$f":"IF(AND($A126=\"T-bills\",L22>0),L22-L48,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":8.4905660377358458},{"$f":"IF(AND($A126=\"T-bills\",M22>0),M22-M48,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":8.4905660377358458},{"$f":"IF(AND($A126=\"T-bills\",N22>0),N22-N48,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":11.320754716981128},{"$f":"IF(AND($A126=\"T-bills\",O22>0),O22-O48,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":11.320754716981128},{"$f":"IF(AND($A126=\"T-bills\",P22>0),P22-P48,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":11.320754716981128},{"$f":"IF(AND($A126=\"T-bills\",Q22>0),Q22-Q48,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",R22>0),R22-R48,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",S22>0),S22-S48,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",T22>0),T22-T48,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",U22>0),U22-U48,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",V22>0),V22-V48,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",W22>0),W22-W48,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",X22>0),X22-X48,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",Y22>0),Y22-Y48,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",Z22>0),Z22-Z48,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",AA22>0),AA22-AA48,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",AB22>0),AB22-AB48,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D126))","v":0},0]
[{"$f":"'Auction Parameters'!$I$10","v":"Bonds"},null,28.12,{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(AND($A127=\"T-bills\",E23>0),E23-E49,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",F23>0),F23-F49,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",G23>0),G23-G49,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",H23>0),H23-H49,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",I23>0),I23-I49,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":3.5150000000000001},{"$f":"IF(AND($A127=\"T-bills\",J23>0),J23-J49,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",K23>0),K23-K49,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":3.5150000000000001},{"$f":"IF(AND($A127=\"T-bills\",L23>0),L23-L49,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":3.5150000000000001},{"$f":"IF(AND($A127=\"T-bills\",M23>0),M23-M49,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":3.5150000000000001},{"$f":"IF(AND($A127=\"T-bills\",N23>0),N23-N49,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":3.5150000000000001},{"$f":"IF(AND($A127=\"T-bills\",O23>0),O23-O49,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":7.03},{"$f":"IF(AND($A127=\"T-bills\",P23>0),P23-P49,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":3.5150000000000001},{"$f":"IF(AND($A127=\"T-bills\",Q23>0),Q23-Q49,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":7.03},{"$f":"IF(AND($A127=\"T-bills\",R23>0),R23-R49,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":7.1},{"$f":"IF(AND($A127=\"T-bills\",S23>0),S23-S49,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":3.55},{"$f":"IF(AND($A127=\"T-bills\",T23>0),T23-T49,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":7.1},{"$f":"IF(AND($A127=\"T-bills\",U23>0),U23-U49,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":7.1},{"$f":"IF(AND($A127=\"T-bills\",V23>0),V23-V49,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":3.55},{"$f":"IF(AND($A127=\"T-bills\",W23>0),W23-W49,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":7.1},{"$f":"IF(AND($A127=\"T-bills\",X23>0),X23-X49,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":7.1},{"$f":"IF(AND($A127=\"T-bills\",Y23>0),Y23-Y49,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":3.55},{"$f":"IF(AND($A127=\"T-bills\",Z23>0),Z23-Z49,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":7.1},{"$f":"IF(AND($A127=\"T-bills\",AA23>0),AA23-AA49,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":7.1},{"$f":"IF(AND($A127=\"T-bills\",AB23>0),AB23-AB49,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D127))","v":3.55},70.929999999999993]
[{"$f":"'Auction Parameters'!$I$11","v":"Bonds"},null,26.320000000000004,{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(AND($A128=\"T-bills\",E24>0),E24-E50,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",F24>0),F24-F50,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",G24>0),G24-G50,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",H24>0),H24-H50,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":3.7600000000000002},{"$f":"IF(AND($A128=\"T-bills\",I24>0),I24-I50,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",J24>0),J24-J50,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",K24>0),K24-K50,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":3.7600000000000002},{"$f":"IF(AND($A128=\"T-bills\",L24>0),L24-L50,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":3.7600000000000002},{"$f":"IF(AND($A128=\"T-bills\",M24>0),M24-M50,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",N24>0),N24-N50,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":7.5200000000000005},{"$f":"IF(AND($A128=\"T-bills\",O24>0),O24-O50,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":3.7600000000000002},{"$f":"IF(AND($A128=\"T-bills\",P24>0),P24-P50,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":3.7600000000000002},{"$f":"IF(AND($A128=\"T-bills\",Q24>0),Q24-Q50,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":7.5200000000000005},{"$f":"IF(AND($A128=\"T-bills\",R24>0),R24-R50,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":7.55},{"$f":"IF(AND($A128=\"T-bills\",S24>0),S24-S50,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":3.7749999999999999},{"$f":"IF(AND($A128=\"T-bills\",T24>0),T24-T50,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":10.38125},{"$f":"IF(AND($A128=\"T-bills\",U24>0),U24-U50,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":10.38125},{"$f":"IF(AND($A128=\"T-bills\",V24>0),V24-V50,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":6.6062499999999993},{"$f":"IF(AND($A128=\"T-bills\",W24>0),W24-W50,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":13.212499999999999},{"$f":"IF(AND($A128=\"T-bills\",X24>0),X24-X50,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":13.212499999999999},{"$f":"IF(AND($A128=\"T-bills\",Y24>0),Y24-Y50,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":9.4375},{"$f":"IF(AND($A128=\"T-bills\",Z24>0),Z24-Z50,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":16.043749999999999},{"$f":"IF(AND($A128=\"T-bills\",AA24>0),AA24-AA50,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":16.043749999999999},{"$f":"IF(AND($A128=\"T-bills\",AB24>0),AB24-AB50,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D128))","v":12.268750000000001},126.4325]
[{"$f":"'Auction Parameters'!$I$12","v":"Bonds"},null,16.600000000000001,{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(AND($A129=\"T-bills\",E25>0),E25-E51,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",F25>0),F25-F51,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",G25>0),G25-G51,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",H25>0),H25-H51,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",I25>0),I25-I51,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",J25>0),J25-J51,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",K25>0),K25-K51,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",L25>0),L25-L51,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":8.3000000000000007},{"$f":"IF(AND($A129=\"T-bills\",M25>0),M25-M51,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",N25>0),N25-N51,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":8.3000000000000007},{"$f":"IF(AND($A129=\"T-bills\",O25>0),O25-O51,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",P25>0),P25-P51,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",Q25>0),Q25-Q51,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",R25>0),R25-R51,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":16.600000000000001},{"$f":"IF(AND($A129=\"T-bills\",S25>0),S25-S51,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",T25>0),T25-T51,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":8.3000000000000007},{"$f":"IF(AND($A129=\"T-bills\",U25>0),U25-U51,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",V25>0),V25-V51,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",W25>0),W25-W51,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":6.4499999999999993},{"$f":"IF(AND($A129=\"T-bills\",X25>0),X25-X51,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":23.05},{"$f":"IF(AND($A129=\"T-bills\",Y25>0),Y25-Y51,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":6.4499999999999993},{"$f":"IF(AND($A129=\"T-bills\",Z25>0),Z25-Z51,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":14.75},{"$f":"IF(AND($A129=\"T-bills\",AA25>0),AA25-AA51,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":6.4499999999999993},{"$f":"IF(AND($A129=\"T-bills\",AB25>0),AB25-AB51,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D129))","v":6.4499999999999993},88.500000000000014]
[{"$f":"'Auction Parameters'!$I$13","v":"Bonds"},null,17.399999999999999,{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(AND($A130=\"T-bills\",E26>0),E26-E52,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",F26>0),F26-F52,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",G26>0),G26-G52,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",H26>0),H26-H52,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",I26>0),I26-I52,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",J26>0),J26-J52,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",K26>0),K26-K52,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":8.6999999999999993},{"$f":"IF(AND($A130=\"T-bills\",L26>0),L26-L52,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",M26>0),M26-M52,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",N26>0),N26-N52,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",O26>0),O26-O52,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":8.6999999999999993},{"$f":"IF(AND($A130=\"T-bills\",P26>0),P26-P52,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",Q26>0),Q26-Q52,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":8.6999999999999993},{"$f":"IF(AND($A130=\"T-bills\",R26>0),R26-R52,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",S26>0),S26-S52,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",T26>0),T26-T52,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":8.6999999999999993},{"$f":"IF(AND($A130=\"T-bills\",U26>0),U26-U52,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":8.6999999999999993},{"$f":"IF(AND($A130=\"T-bills\",V26>0),V26-V52,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",W26>0),W26-W52,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":8.6999999999999993},{"$f":"IF(AND($A130=\"T-bills\",X26>0),X26-X52,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",Y26>0),Y26-Y52,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",Z26>0),Z26-Z52,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":8.6999999999999993},{"$f":"IF(AND($A130=\"T-bills\",AA26>0),AA26-AA52,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":8.6999999999999993},{"$f":"IF(AND($A130=\"T-bills\",AB26>0),AB26-AB52,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D130))","v":0},52.2]
[{"$f":"'Auction Parameters'!$I$14","v":"Bonds"},null,10.897500000000001,{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(AND($A131=\"T-bills\",E27>0),E27-E53,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",F27>0),F27-F53,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",G27>0),G27-G53,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",H27>0),H27-H53,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",I27>0),I27-I53,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",J27>0),J27-J53,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",K27>0),K27-K53,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",L27>0),L27-L53,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":10.897500000000001},{"$f":"IF(AND($A131=\"T-bills\",M27>0),M27-M53,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",N27>0),N27-N53,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",O27>0),O27-O53,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",P27>0),P27-P53,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",Q27>0),Q27-Q53,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",R27>0),R27-R53,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":21.795000000000002},{"$f":"IF(AND($A131=\"T-bills\",S27>0),S27-S53,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",T27>0),T27-T53,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",U27>0),U27-U53,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":10.897500000000001},{"$f":"IF(AND($A131=\"T-bills\",V27>0),V27-V53,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",W27>0),W27-W53,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":10.875},{"$f":"IF(AND($A131=\"T-bills\",X27>0),X27-X53,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":21.795000000000002},{"$f":"IF(AND($A131=\"T-bills\",Y27>0),Y27-Y53,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":10.875},{"$f":"IF(AND($A131=\"T-bills\",Z27>0),Z27-Z53,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",AA27>0),AA27-AA53,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":21.772500000000001},{"$f":"IF(AND($A131=\"T-bills\",AB27>0),AB27-AB53,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D131))","v":0},98.010000000000019]
[{"$f":"'Auction Parameters'!$I$15","v":0},null,0,{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(AND($A132=\"T-bills\",E28>0),E28-E54,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",F28>0),F28-F54,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",G28>0),G28-G54,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",H28>0),H28-H54,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",I28>0),I28-I54,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",J28>0),J28-J54,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",K28>0),K28-K54,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",L28>0),L28-L54,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",M28>0),M28-M54,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",N28>0),N28-N54,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",O28>0),O28-O54,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",P28>0),P28-P54,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",Q28>0),Q28-Q54,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",R28>0),R28-R54,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",S28>0),S28-S54,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",T28>0),T28-T54,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",U28>0),U28-U54,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",V28>0),V28-V54,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",W28>0),W28-W54,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",X28>0),X28-X54,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",Y28>0),Y28-Y54,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",Z28>0),Z28-Z54,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",AA28>0),AA28-AA54,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",AB28>0),AB28-AB54,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D132))","v":0},0]
[{"$f":"'Auction Parameters'!$I$16","v":0},null,{"$f":"SUM(E133:P133)","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(AND($A133=\"T-bills\",E29>0),E29-E55,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",F29>0),F29-F55,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",G29>0),G29-G55,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",H29>0),H29-H55,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",I29>0),I29-I55,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",J29>0),J29-J55,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",K29>0),K29-K55,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",L29>0),L29-L55,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",M29>0),M29-M55,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",N29>0),N29-N55,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",O29>0),O29-O55,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",P29>0),P29-P55,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",Q29>0),Q29-Q55,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",R29>0),R29-R55,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",S29>0),S29-S55,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",T29>0),T29-T55,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",U29>0),U29-U55,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",V29>0),V29-V55,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",W29>0),W29-W55,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",X29>0),X29-X55,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",Y29>0),Y29-Y55,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",Z29>0),Z29-Z55,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",AA29>0),AA29-AA55,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",AB29>0),AB29-AB55,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D133))","v":0},0]
[{"$f":"'Auction Parameters'!$I$17","v":0},null,0,{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(AND($A134=\"T-bills\",E30>0),E30-E56,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",F30>0),F30-F56,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",G30>0),G30-G56,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",H30>0),H30-H56,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",I30>0),I30-I56,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",J30>0),J30-J56,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",K30>0),K30-K56,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",L30>0),L30-L56,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",M30>0),M30-M56,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",N30>0),N30-N56,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",O30>0),O30-O56,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",P30>0),P30-P56,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",Q30>0),Q30-Q56,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",R30>0),R30-R56,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",S30>0),S30-S56,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",T30>0),T30-T56,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",U30>0),U30-U56,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",V30>0),V30-V56,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",W30>0),W30-W56,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",X30>0),X30-X56,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",Y30>0),Y30-Y56,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",Z30>0),Z30-Z56,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",AA30>0),AA30-AA56,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",AB30>0),AB30-AB56,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D134))","v":0},0]
[{"$f":"'Auction Parameters'!$I$18","v":0},null,0,{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(AND($A135=\"T-bills\",E31>0),E31-E57,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",F31>0),F31-F57,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",G31>0),G31-G57,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",H31>0),H31-H57,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",I31>0),I31-I57,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",J31>0),J31-J57,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",K31>0),K31-K57,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",L31>0),L31-L57,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",M31>0),M31-M57,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",N31>0),N31-N57,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",O31>0),O31-O57,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",P31>0),P31-P57,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",Q31>0),Q31-Q57,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",R31>0),R31-R57,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",S31>0),S31-S57,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",T31>0),T31-T57,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",U31>0),U31-U57,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",V31>0),V31-V57,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",W31>0),W31-W57,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",X31>0),X31-X57,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",Y31>0),Y31-Y57,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",Z31>0),Z31-Z57,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",AA31>0),AA31-AA57,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",AB31>0),AB31-AB57,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D135))","v":0},0]
[{"$f":"'Auction Parameters'!$I$19","v":0},null,0,{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(AND($A136=\"T-bills\",E32>0),E32-E58,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",F32>0),F32-F58,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",G32>0),G32-G58,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",H32>0),H32-H58,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",I32>0),I32-I58,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",J32>0),J32-J58,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",K32>0),K32-K58,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",L32>0),L32-L58,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",M32>0),M32-M58,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",N32>0),N32-N58,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",O32>0),O32-O58,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",P32>0),P32-P58,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",Q32>0),Q32-Q58,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",R32>0),R32-R58,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",S32>0),S32-S58,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",T32>0),T32-T58,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",U32>0),U32-U58,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",V32>0),V32-V58,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",W32>0),W32-W58,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",X32>0),X32-X58,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",Y32>0),Y32-Y58,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",Z32>0),Z32-Z58,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",AA32>0),AA32-AA58,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",AB32>0),AB32-AB58,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D136))","v":0},0]
[{"$f":"'Auction Parameters'!$I$20","v":0},null,0,{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(AND($A137=\"T-bills\",E33>0),E33-E59,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",F33>0),F33-F59,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",G33>0),G33-G59,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",H33>0),H33-H59,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",I33>0),I33-I59,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",J33>0),J33-J59,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",K33>0),K33-K59,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",L33>0),L33-L59,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",M33>0),M33-M59,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",N33>0),N33-N59,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",O33>0),O33-O59,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",P33>0),P33-P59,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",Q33>0),Q33-Q59,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",R33>0),R33-R59,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",S33>0),S33-S59,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",T33>0),T33-T59,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",U33>0),U33-U59,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",V33>0),V33-V59,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",W33>0),W33-W59,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",X33>0),X33-X59,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",Y33>0),Y33-Y59,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",Z33>0),Z33-Z59,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",AA33>0),AA33-AA59,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",AB33>0),AB33-AB59,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D137))","v":0},0]
[{"$f":"'Auction Parameters'!$I$21","v":0},null,0,{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(AND($A138=\"T-bills\",E34>0),E34-E60,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",F34>0),F34-F60,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",G34>0),G34-G60,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",H34>0),H34-H60,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",I34>0),I34-I60,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",J34>0),J34-J60,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",K34>0),K34-K60,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",L34>0),L34-L60,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",M34>0),M34-M60,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",N34>0),N34-N60,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",O34>0),O34-O60,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",P34>0),P34-P60,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",Q34>0),Q34-Q60,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",R34>0),R34-R60,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",S34>0),S34-S60,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",T34>0),T34-T60,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",U34>0),U34-U60,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",V34>0),V34-V60,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",W34>0),W34-W60,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",X34>0),X34-X60,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",Y34>0),Y34-Y60,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",Z34>0),Z34-Z60,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",AA34>0),AA34-AA60,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",AB34>0),AB34-AB60,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D138))","v":0},0]
[{"$f":"'Auction Parameters'!$I$22","v":0},null,0,{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(AND($A139=\"T-bills\",E35>0),E35-E61,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",F35>0),F35-F61,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",G35>0),G35-G61,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",H35>0),H35-H61,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",I35>0),I35-I61,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",J35>0),J35-J61,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",K35>0),K35-K61,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",L35>0),L35-L61,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",M35>0),M35-M61,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",N35>0),N35-N61,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",O35>0),O35-O61,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",P35>0),P35-P61,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",Q35>0),Q35-Q61,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",R35>0),R35-R61,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",S35>0),S35-S61,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",T35>0),T35-T61,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",U35>0),U35-U61,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",V35>0),V35-V61,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",W35>0),W35-W61,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",X35>0),X35-X61,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",Y35>0),Y35-Y61,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",Z35>0),Z35-Z61,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",AA35>0),AA35-AA61,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",AB35>0),AB35-AB61,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D139))","v":0},0]
[{"$f":"'Auction Parameters'!$I$23","v":0},null,0,{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(AND($A140=\"T-bills\",E36>0),E36-E62,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",F36>0),F36-F62,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",G36>0),G36-G62,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",H36>0),H36-H62,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",I36>0),I36-I62,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",J36>0),J36-J62,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",K36>0),K36-K62,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",L36>0),L36-L62,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",M36>0),M36-M62,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",N36>0),N36-N62,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",O36>0),O36-O62,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",P36>0),P36-P62,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",Q36>0),Q36-Q62,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",R36>0),R36-R62,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",S36>0),S36-S62,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",T36>0),T36-T62,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",U36>0),U36-U62,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",V36>0),V36-V62,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",W36>0),W36-W62,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",X36>0),X36-X62,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",Y36>0),Y36-Y62,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",Z36>0),Z36-Z62,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",AA36>0),AA36-AA62,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",AB36>0),AB36-AB62,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D140))","v":0},0]
[{"$f":"'Auction Parameters'!$I$24","v":0},null,0,{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(AND($A141=\"T-bills\",E37>0),E37-E63,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",F37>0),F37-F63,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",G37>0),G37-G63,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",H37>0),H37-H63,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",I37>0),I37-I63,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",J37>0),J37-J63,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",K37>0),K37-K63,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",L37>0),L37-L63,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",M37>0),M37-M63,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",N37>0),N37-N63,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",O37>0),O37-O63,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",P37>0),P37-P63,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",Q37>0),Q37-Q63,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",R37>0),R37-R63,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",S37>0),S37-S63,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",T37>0),T37-T63,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",U37>0),U37-U63,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",V37>0),V37-V63,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",W37>0),W37-W63,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",X37>0),X37-X63,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",Y37>0),Y37-Y63,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",Z37>0),Z37-Z63,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",AA37>0),AA37-AA63,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",AB37>0),AB37-AB63,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D141))","v":0},0]
[{"$f":"'Auction Parameters'!$I$25","v":0},null,0,{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(AND($A142=\"T-bills\",E38>0),E38-E64,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",F38>0),F38-F64,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",G38>0),G38-G64,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",H38>0),H38-H64,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",I38>0),I38-I64,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",J38>0),J38-J64,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",K38>0),K38-K64,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",L38>0),L38-L64,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",M38>0),M38-M64,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",N38>0),N38-N64,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",O38>0),O38-O64,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",P38>0),P38-P64,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",Q38>0),Q38-Q64,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",R38>0),R38-R64,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",S38>0),S38-S64,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",T38>0),T38-T64,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",U38>0),U38-U64,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",V38>0),V38-V64,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",W38>0),W38-W64,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",X38>0),X38-X64,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",Y38>0),Y38-Y64,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",Z38>0),Z38-Z64,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",AA38>0),AA38-AA64,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",AB38>0),AB38-AB64,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D142))","v":0},0]
[{"$f":"'Auction Parameters'!$I$26","v":0},null,0,{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(AND($A143=\"T-bills\",E39>0),E39-E65,SUMIFS('M8.ASC_IP'!F$1668:F$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",F39>0),F39-F65,SUMIFS('M8.ASC_IP'!G$1668:G$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",G39>0),G39-G65,SUMIFS('M8.ASC_IP'!H$1668:H$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",H39>0),H39-H65,SUMIFS('M8.ASC_IP'!I$1668:I$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",I39>0),I39-I65,SUMIFS('M8.ASC_IP'!J$1668:J$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",J39>0),J39-J65,SUMIFS('M8.ASC_IP'!K$1668:K$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",K39>0),K39-K65,SUMIFS('M8.ASC_IP'!L$1668:L$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",L39>0),L39-L65,SUMIFS('M8.ASC_IP'!M$1668:M$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",M39>0),M39-M65,SUMIFS('M8.ASC_IP'!N$1668:N$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",N39>0),N39-N65,SUMIFS('M8.ASC_IP'!O$1668:O$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",O39>0),O39-O65,SUMIFS('M8.ASC_IP'!P$1668:P$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",P39>0),P39-P65,SUMIFS('M8.ASC_IP'!Q$1668:Q$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",Q39>0),Q39-Q65,SUMIFS('M8.ASC_IP'!R$1668:R$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",R39>0),R39-R65,SUMIFS('M8.ASC_IP'!S$1668:S$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",S39>0),S39-S65,SUMIFS('M8.ASC_IP'!T$1668:T$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",T39>0),T39-T65,SUMIFS('M8.ASC_IP'!U$1668:U$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",U39>0),U39-U65,SUMIFS('M8.ASC_IP'!V$1668:V$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",V39>0),V39-V65,SUMIFS('M8.ASC_IP'!W$1668:W$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",W39>0),W39-W65,SUMIFS('M8.ASC_IP'!X$1668:X$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",X39>0),X39-X65,SUMIFS('M8.ASC_IP'!Y$1668:Y$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",Y39>0),Y39-Y65,SUMIFS('M8.ASC_IP'!Z$1668:Z$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",Z39>0),Z39-Z65,SUMIFS('M8.ASC_IP'!AA$1668:AA$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",AA39>0),AA39-AA65,SUMIFS('M8.ASC_IP'!AB$1668:AB$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",AB39>0),AB39-AB65,SUMIFS('M8.ASC_IP'!AC$1668:AC$2185,'M8.ASC_IP'!$E$1668:$E$2185,$D143))","v":0},0]
[null,null,{"$f":"SUM(C124:C143)","v":251.03453913214722},"Total",{"$f":"SUM(E124:E143)","v":12.54836781849778},{"$f":"SUM(F124:F143)","v":8.3655785456652012},12.54836781849778,12.125578545665201,16.063367818497781,9.7181791392524985,29.267784691946936,37.904242508324081,16.063367818497781,35.457973371192217,36.593365528054981,24.378365528054982,25.955201187174637,55.750201187174639,10.030201187174637,37.18645118717464,39.783951187174637,11.508850593587319,47.690100593587317,67.490492750450073,31.665100593587319,48.92674275045006,61.418850593587315,22.640958436724571,{"$f":"SUM(AC124:AC143)","v":460.04710224784719}]
[]
["Post Uplift",null,{"$f":"C144-SUMIF($A$124:$A$143,\"T-bills\",C$124:C$143)","v":99.337500000000006},null,{"$f":"E144-SUMIF($A$124:$A$143,\"T-bills\",E$124:E$143)","v":0},{"$f":"F144-SUMIF($A$124:$A$143,\"T-bills\",F$124:F$143)","v":0},0,3.76,3.5150000000000006,0,15.975000000000001,26.472500000000004,3.5150000000000006,19.335000000000001,19.490000000000002,{"$f":"P144-SUMIF($A$124:$A$143,\"T-bills\",P$124:P$143)","v":7.2750000000000021},{"$f":"Q144-SUMIF($A$124:$A$143,\"T-bills\",Q$124:Q$143)","v":23.25},{"$f":"R144-SUMIF($A$124:$A$143,\"T-bills\",R$124:R$143)","v":53.045000000000002},7.3249999999999993,34.481250000000003,37.078749999999999,10.15625,46.337499999999999,65.157499999999999,30.3125,46.593749999999993,60.066249999999997,22.268750000000001,{"$f":"SUM(Q146:AB146)","v":436.07250000000005}]
["Before Uplift",null,{"$f":"'M8.ASC_IP'!C2","v":99.337500000000006},null,{"$f":"'M8.ASC_IP'!F2187","v":0},{"$f":"'M8.ASC_IP'!G2187","v":0},{"$f":"'M8.ASC_IP'!H2187","v":0},{"$f":"'M8.ASC_IP'!I2187","v":3.7600000000000002},{"$f":"'M8.ASC_IP'!J2187","v":3.5150000000000001},{"$f":"'M8.ASC_IP'!K2187","v":0},{"$f":"'M8.ASC_IP'!L2187","v":15.975},{"$f":"'M8.ASC_IP'!M2187","v":26.472500000000004},{"$f":"'M8.ASC_IP'!N2187","v":3.5150000000000001},{"$f":"'M8.ASC_IP'!O2187","v":19.335000000000001},{"$f":"'M8.ASC_IP'!P2187","v":19.490000000000002},{"$f":"'M8.ASC_IP'!Q2187","v":7.2750000000000004},{"$f":"'M8.ASC_IP'!R2187","v":23.25},{"$f":"'M8.ASC_IP'!S2187","v":53.045000000000009},{"$f":"'M8.ASC_IP'!T2187","v":7.3249999999999993},{"$f":"'M8.ASC_IP'!U2187","v":34.481250000000003},{"$f":"'M8.ASC_IP'!V2187","v":37.078749999999999},{"$f":"'M8.ASC_IP'!W2187","v":10.15625},{"$f":"'M8.ASC_IP'!X2187","v":46.337499999999999},{"$f":"'M8.ASC_IP'!Y2187","v":65.157499999999999},{"$f":"'M8.ASC_IP'!Z2187","v":30.3125},{"$f":"'M8.ASC_IP'!AA2187","v":46.59375},{"$f":"'M8.ASC_IP'!AB2187","v":60.066250000000004},{"$f":"'M8.ASC_IP'!AC2187","v":22.268750000000001}]

{"sheet":"M4.MTDS_IP","index":27,"n_rows":3241,"n_cols":32,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,"Interest Payments",{"$f":"SUM(F2187:Q2187)","v":125.52270506836804}]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026}]
[null,"Instrument","Interest","Maturity","Face Value/Offer"]
[null,null,null,null,null,1,{"$f":"F5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$M$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF('Default MTDS Based'!L26<>\" \",'Default MTDS Based'!L26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!M26<>\" \",'Default MTDS Based'!M26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!N26<>\" \",'Default MTDS Based'!N26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!O26<>\" \",'Default MTDS Based'!O26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!P26<>\" \",'Default MTDS Based'!P26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!Q26<>\" \",'Default MTDS Based'!Q26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!R26<>\" \",'Default MTDS Based'!R26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!S26<>\" \",'Default MTDS Based'!S26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!T26<>\" \",'Default MTDS Based'!T26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!U26<>\" \",'Default MTDS Based'!U26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!V26<>\" \",'Default MTDS Based'!V26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!W26<>\" \",'Default MTDS Based'!W26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!X26<>\" \",'Default MTDS Based'!X26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!Y26<>\" \",'Default MTDS Based'!Y26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!Z26<>\" \",'Default MTDS Based'!Z26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AA26<>\" \",'Default MTDS Based'!AA26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AB26<>\" \",'Default MTDS Based'!AB26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AC26<>\" \",'Default MTDS Based'!AC26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AD26<>\" \",'Default MTDS Based'!AD26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AE26<>\" \",'Default MTDS Based'!AE26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AF26<>\" \",'Default MTDS Based'!AF26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AG26<>\" \",'Default MTDS Based'!AG26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AH26<>\" \",'Default MTDS Based'!AH26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AI26<>\" \",'Default MTDS Based'!AI26,0)","v":180.8795119603958},null,{"$f":"IF(C6=\"T-bills\",(IF($D6=1,$Q6,(IF($D6=2,SUM($P6:$Q6),(IF($D6=3,SUM($O6:$Q6),(IF($D6=4,SUM($N6:$Q6),IF($D6=5,SUM($M6:$Q6),(IF($D6=6,SUM($L6:$Q6),(IF($D6=7,SUM($K6:$Q6),(IF($D6=8,SUM($J6:$Q6),(IF($D6=9,SUM($I6:$Q6),IF($D6=10,SUM($H6:$Q6),(IF($D6=11,SUM($G6:$Q6),IF($D6=12,SUM($F6:$Q6),0))))))))))))))))))))),SUM($F6:$Q6))","v":696.22022686407036},{"$f":"IF($C6=\"T-bills\",IF($D6=1,$AC6,(IF($D6=2,SUM($AB6:$AC6),(IF($D6=3,SUM($AA6:$AC6),(IF($D6=4,SUM($Z6:$AC6),IF($D6=5,SUM($Y6:$AC6),(IF($D6=6,SUM($X6:$AC6),(IF($D6=7,SUM($W6:$AC6),(IF($D6=8,SUM($V6:$AC6),(IF($D6=9,SUM($U6:$AC6),IF($D6=10,SUM($T6:$AC6),(IF($D6=11,SUM($S6:$AC6),IF($D6=12,SUM($R6:$AC6),0)))))))))))))))))))),SUM($R6:$AC6))","v":542.63853588118741}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$M$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF('Default MTDS Based'!L27<>\" \",'Default MTDS Based'!L27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!M27<>\" \",'Default MTDS Based'!M27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!N27<>\" \",'Default MTDS Based'!N27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!O27<>\" \",'Default MTDS Based'!O27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!P27<>\" \",'Default MTDS Based'!P27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!Q27<>\" \",'Default MTDS Based'!Q27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!R27<>\" \",'Default MTDS Based'!R27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!S27<>\" \",'Default MTDS Based'!S27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!T27<>\" \",'Default MTDS Based'!T27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!U27<>\" \",'Default MTDS Based'!U27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!V27<>\" \",'Default MTDS Based'!V27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!W27<>\" \",'Default MTDS Based'!W27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!X27<>\" \",'Default MTDS Based'!X27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!Y27<>\" \",'Default MTDS Based'!Y27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!Z27<>\" \",'Default MTDS Based'!Z27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AA27<>\" \",'Default MTDS Based'!AA27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AB27<>\" \",'Default MTDS Based'!AB27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AC27<>\" \",'Default MTDS Based'!AC27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AD27<>\" \",'Default MTDS Based'!AD27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AE27<>\" \",'Default MTDS Based'!AE27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AF27<>\" \",'Default MTDS Based'!AF27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AG27<>\" \",'Default MTDS Based'!AG27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AH27<>\" \",'Default MTDS Based'!AH27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AI27<>\" \",'Default MTDS Based'!AI27,0)","v":90.439755980197901},null,696.22022686407036,{"$f":"IF($C7=\"T-bills\",IF($D7=1,$AC7,(IF($D7=2,SUM($AB7:$AC7),(IF($D7=3,SUM($AA7:$AC7),(IF($D7=4,SUM($Z7:$AC7),IF($D7=5,SUM($Y7:$AC7),(IF($D7=6,SUM($X7:$AC7),(IF($D7=7,SUM($W7:$AC7),(IF($D7=8,SUM($V7:$AC7),(IF($D7=9,SUM($U7:$AC7),IF($D7=10,SUM($T7:$AC7),(IF($D7=11,SUM($S7:$AC7),IF($D7=12,SUM($R7:$AC7),0)))))))))))))))))))),SUM($R7:$AC7))","v":542.63853588118741}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$M$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF('Default MTDS Based'!L28<>\" \",'Default MTDS Based'!L28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!M28<>\" \",'Default MTDS Based'!M28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!N28<>\" \",'Default MTDS Based'!N28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!O28<>\" \",'Default MTDS Based'!O28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!P28<>\" \",'Default MTDS Based'!P28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!Q28<>\" \",'Default MTDS Based'!Q28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!R28<>\" \",'Default MTDS Based'!R28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!S28<>\" \",'Default MTDS Based'!S28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!T28<>\" \",'Default MTDS Based'!T28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!U28<>\" \",'Default MTDS Based'!U28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!V28<>\" \",'Default MTDS Based'!V28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!W28<>\" \",'Default MTDS Based'!W28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!X28<>\" \",'Default MTDS Based'!X28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!Y28<>\" \",'Default MTDS Based'!Y28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!Z28<>\" \",'Default MTDS Based'!Z28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AA28<>\" \",'Default MTDS Based'!AA28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AB28<>\" \",'Default MTDS Based'!AB28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AC28<>\" \",'Default MTDS Based'!AC28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AD28<>\" \",'Default MTDS Based'!AD28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AE28<>\" \",'Default MTDS Based'!AE28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AF28<>\" \",'Default MTDS Based'!AF28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AG28<>\" \",'Default MTDS Based'!AG28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AH28<>\" \",'Default MTDS Based'!AH28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AI28<>\" \",'Default MTDS Based'!AI28,0)","v":90.439755980197901},null,{"$f":"IF(C8=\"T-bills\",(IF($D8=1,$Q8,(IF($D8=2,SUM($P8:$Q8),(IF($D8=3,SUM($O8:$Q8),(IF($D8=4,SUM($N8:$Q8),IF($D8=5,SUM($M8:$Q8),(IF($D8=6,SUM($L8:$Q8),(IF($D8=7,SUM($K8:$Q8),(IF($D8=8,SUM($J8:$Q8),(IF($D8=9,SUM($I8:$Q8),IF($D8=10,SUM($H8:$Q8),(IF($D8=11,SUM($G8:$Q8),IF($D8=12,SUM($F8:$Q8),0))))))))))))))))))))),SUM($F8:$Q8))","v":1392.4404537281405},1085.2770717623748]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$M$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF('Default MTDS Based'!L29<>\" \",'Default MTDS Based'!L29,0)","v":0},{"$f":"IF('Default MTDS Based'!M29<>\" \",'Default MTDS Based'!M29,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!N29<>\" \",'Default MTDS Based'!N29,0)","v":0},{"$f":"IF('Default MTDS Based'!O29<>\" \",'Default MTDS Based'!O29,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!P29<>\" \",'Default MTDS Based'!P29,0)","v":0},{"$f":"IF('Default MTDS Based'!Q29<>\" \",'Default MTDS Based'!Q29,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!R29<>\" \",'Default MTDS Based'!R29,0)","v":0},{"$f":"IF('Default MTDS Based'!S29<>\" \",'Default MTDS Based'!S29,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!T29<>\" \",'Default MTDS Based'!T29,0)","v":0},{"$f":"IF('Default MTDS Based'!U29<>\" \",'Default MTDS Based'!U29,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!V29<>\" \",'Default MTDS Based'!V29,0)","v":0},{"$f":"IF('Default MTDS Based'!W29<>\" \",'Default MTDS Based'!W29,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!X29<>\" \",'Default MTDS Based'!X29,0)","v":0},{"$f":"IF('Default MTDS Based'!Y29<>\" \",'Default MTDS Based'!Y29,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!Z29<>\" \",'Default MTDS Based'!Z29,0)","v":0},{"$f":"IF('Default MTDS Based'!AA29<>\" \",'Default MTDS Based'!AA29,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AB29<>\" \",'Default MTDS Based'!AB29,0)","v":0},{"$f":"IF('Default MTDS Based'!AC29<>\" \",'Default MTDS Based'!AC29,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AD29<>\" \",'Default MTDS Based'!AD29,0)","v":0},{"$f":"IF('Default MTDS Based'!AE29<>\" \",'Default MTDS Based'!AE29,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AF29<>\" \",'Default MTDS Based'!AF29,0)","v":0},{"$f":"IF('Default MTDS Based'!AG29<>\" \",'Default MTDS Based'!AG29,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AH29<>\" \",'Default MTDS Based'!AH29,0)","v":0},{"$f":"IF('Default MTDS Based'!AI29<>\" \",'Default MTDS Based'!AI29,0)","v":90.439755980197901},null,{"$f":"IF(C9=\"T-bills\",(IF($D9=1,$Q9,(IF($D9=2,SUM($P9:$Q9),(IF($D9=3,SUM($O9:$Q9),(IF($D9=4,SUM($N9:$Q9),IF($D9=5,SUM($M9:$Q9),(IF($D9=6,SUM($L9:$Q9),(IF($D9=7,SUM($K9:$Q9),(IF($D9=8,SUM($J9:$Q9),(IF($D9=9,SUM($I9:$Q9),IF($D9=10,SUM($H9:$Q9),(IF($D9=11,SUM($G9:$Q9),IF($D9=12,SUM($F9:$Q9),0))))))))))))))))))))),SUM($F9:$Q9))","v":696.22022686407036},542.63853588118741]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$M$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF('Default MTDS Based'!L30<>\" \",'Default MTDS Based'!L30,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!M30<>\" \",'Default MTDS Based'!M30,0)","v":0},{"$f":"IF('Default MTDS Based'!N30<>\" \",'Default MTDS Based'!N30,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!O30<>\" \",'Default MTDS Based'!O30,0)","v":0},{"$f":"IF('Default MTDS Based'!P30<>\" \",'Default MTDS Based'!P30,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!Q30<>\" \",'Default MTDS Based'!Q30,0)","v":0},{"$f":"IF('Default MTDS Based'!R30<>\" \",'Default MTDS Based'!R30,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!S30<>\" \",'Default MTDS Based'!S30,0)","v":0},{"$f":"IF('Default MTDS Based'!T30<>\" \",'Default MTDS Based'!T30,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!U30<>\" \",'Default MTDS Based'!U30,0)","v":0},{"$f":"IF('Default MTDS Based'!V30<>\" \",'Default MTDS Based'!V30,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!W30<>\" \",'Default MTDS Based'!W30,0)","v":0},{"$f":"IF('Default MTDS Based'!X30<>\" \",'Default MTDS Based'!X30,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!Y30<>\" \",'Default MTDS Based'!Y30,0)","v":0},{"$f":"IF('Default MTDS Based'!Z30<>\" \",'Default MTDS Based'!Z30,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AA30<>\" \",'Default MTDS Based'!AA30,0)","v":0},{"$f":"IF('Default MTDS Based'!AB30<>\" \",'Default MTDS Based'!AB30,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AC30<>\" \",'Default MTDS Based'!AC30,0)","v":0},{"$f":"IF('Default MTDS Based'!AD30<>\" \",'Default MTDS Based'!AD30,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AE30<>\" \",'Default MTDS Based'!AE30,0)","v":0},{"$f":"IF('Default MTDS Based'!AF30<>\" \",'Default MTDS Based'!AF30,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AG30<>\" \",'Default MTDS Based'!AG30,0)","v":0},{"$f":"IF('Default MTDS Based'!AH30<>\" \",'Default MTDS Based'!AH30,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AI30<>\" \",'Default MTDS Based'!AI30,0)","v":0},null,696.22022686407036,542.63853588118741]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$M$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF('Default MTDS Based'!L31<>\" \",'Default MTDS Based'!L31,0)","v":0},{"$f":"IF('Default MTDS Based'!M31<>\" \",'Default MTDS Based'!M31,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!N31<>\" \",'Default MTDS Based'!N31,0)","v":0},{"$f":"IF('Default MTDS Based'!O31<>\" \",'Default MTDS Based'!O31,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!P31<>\" \",'Default MTDS Based'!P31,0)","v":0},{"$f":"IF('Default MTDS Based'!Q31<>\" \",'Default MTDS Based'!Q31,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!R31<>\" \",'Default MTDS Based'!R31,0)","v":0},{"$f":"IF('Default MTDS Based'!S31<>\" \",'Default MTDS Based'!S31,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!T31<>\" \",'Default MTDS Based'!T31,0)","v":0},{"$f":"IF('Default MTDS Based'!U31<>\" \",'Default MTDS Based'!U31,0)","v":0},{"$f":"IF('Default MTDS Based'!V31<>\" \",'Default MTDS Based'!V31,0)","v":0},{"$f":"IF('Default MTDS Based'!W31<>\" \",'Default MTDS Based'!W31,0)","v":0},{"$f":"IF('Default MTDS Based'!X31<>\" \",'Default MTDS Based'!X31,0)","v":0},{"$f":"IF('Default MTDS Based'!Y31<>\" \",'Default MTDS Based'!Y31,0)","v":135.65963397029685},{"$f":"IF('Default MTDS Based'!Z31<>\" \",'Default MTDS Based'!Z31,0)","v":0},{"$f":"IF('Default MTDS Based'!AA31<>\" \",'Default MTDS Based'!AA31,0)","v":135.65963397029685},{"$f":"IF('Default MTDS Based'!AB31<>\" \",'Default MTDS Based'!AB31,0)","v":0},{"$f":"IF('Default MTDS Based'!AC31<>\" \",'Default MTDS Based'!AC31,0)","v":135.65963397029685},{"$f":"IF('Default MTDS Based'!AD31<>\" \",'Default MTDS Based'!AD31,0)","v":0},{"$f":"IF('Default MTDS Based'!AE31<>\" \",'Default MTDS Based'!AE31,0)","v":135.65963397029685},{"$f":"IF('Default MTDS Based'!AF31<>\" \",'Default MTDS Based'!AF31,0)","v":0},{"$f":"IF('Default MTDS Based'!AG31<>\" \",'Default MTDS Based'!AG31,0)","v":0},{"$f":"IF('Default MTDS Based'!AH31<>\" \",'Default MTDS Based'!AH31,0)","v":0},{"$f":"IF('Default MTDS Based'!AI31<>\" \",'Default MTDS Based'!AI31,0)","v":0},null,696.22022686407036,542.63853588118741]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$M$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF('Default MTDS Based'!L32<>\" \",'Default MTDS Based'!L32,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!M32<>\" \",'Default MTDS Based'!M32,0)","v":0},{"$f":"IF('Default MTDS Based'!N32<>\" \",'Default MTDS Based'!N32,0)","v":0},{"$f":"IF('Default MTDS Based'!O32<>\" \",'Default MTDS Based'!O32,0)","v":0},{"$f":"IF('Default MTDS Based'!P32<>\" \",'Default MTDS Based'!P32,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!Q32<>\" \",'Default MTDS Based'!Q32,0)","v":0},{"$f":"IF('Default MTDS Based'!R32<>\" \",'Default MTDS Based'!R32,0)","v":0},{"$f":"IF('Default MTDS Based'!S32<>\" \",'Default MTDS Based'!S32,0)","v":0},{"$f":"IF('Default MTDS Based'!T32<>\" \",'Default MTDS Based'!T32,0)","v":0},{"$f":"IF('Default MTDS Based'!U32<>\" \",'Default MTDS Based'!U32,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!V32<>\" \",'Default MTDS Based'!V32,0)","v":0},{"$f":"IF('Default MTDS Based'!W32<>\" \",'Default MTDS Based'!W32,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!X32<>\" \",'Default MTDS Based'!X32,0)","v":135.65963397029685},{"$f":"IF('Default MTDS Based'!Y32<>\" \",'Default MTDS Based'!Y32,0)","v":0},{"$f":"IF('Default MTDS Based'!Z32<>\" \",'Default MTDS Based'!Z32,0)","v":0},{"$f":"IF('Default MTDS Based'!AA32<>\" \",'Default MTDS Based'!AA32,0)","v":0},{"$f":"IF('Default MTDS Based'!AB32<>\" \",'Default MTDS Based'!AB32,0)","v":135.65963397029685},{"$f":"IF('Default MTDS Based'!AC32<>\" \",'Default MTDS Based'!AC32,0)","v":0},{"$f":"IF('Default MTDS Based'!AD32<>\" \",'Default MTDS Based'!AD32,0)","v":0},{"$f":"IF('Default MTDS Based'!AE32<>\" \",'Default MTDS Based'!AE32,0)","v":0},{"$f":"IF('Default MTDS Based'!AF32<>\" \",'Default MTDS Based'!AF32,0)","v":0},{"$f":"IF('Default MTDS Based'!AG32<>\" \",'Default MTDS Based'!AG32,0)","v":135.65963397029685},{"$f":"IF('Default MTDS Based'!AH32<>\" \",'Default MTDS Based'!AH32,0)","v":0},{"$f":"IF('Default MTDS Based'!AI32<>\" \",'Default MTDS Based'!AI32,0)","v":135.65963397029685},null,696.22022686407036,542.63853588118741]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$M$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF('Default MTDS Based'!L33<>\" \",'Default MTDS Based'!L33,0)","v":0},{"$f":"IF('Default MTDS Based'!M33<>\" \",'Default MTDS Based'!M33,0)","v":348.11011343203518},{"$f":"IF('Default MTDS Based'!N33<>\" \",'Default MTDS Based'!N33,0)","v":0},{"$f":"IF('Default MTDS Based'!O33<>\" \",'Default MTDS Based'!O33,0)","v":0},{"$f":"IF('Default MTDS Based'!P33<>\" \",'Default MTDS Based'!P33,0)","v":0},{"$f":"IF('Default MTDS Based'!Q33<>\" \",'Default MTDS Based'!Q33,0)","v":348.11011343203518},{"$f":"IF('Default MTDS Based'!R33<>\" \",'Default MTDS Based'!R33,0)","v":0},{"$f":"IF('Default MTDS Based'!S33<>\" \",'Default MTDS Based'!S33,0)","v":348.11011343203518},{"$f":"IF('Default MTDS Based'!T33<>\" \",'Default MTDS Based'!T33,0)","v":0},{"$f":"IF('Default MTDS Based'!U33<>\" \",'Default MTDS Based'!U33,0)","v":0},{"$f":"IF('Default MTDS Based'!V33<>\" \",'Default MTDS Based'!V33,0)","v":348.11011343203518},{"$f":"IF('Default MTDS Based'!W33<>\" \",'Default MTDS Based'!W33,0)","v":0},{"$f":"IF('Default MTDS Based'!X33<>\" \",'Default MTDS Based'!X33,0)","v":0},{"$f":"IF('Default MTDS Based'!Y33<>\" \",'Default MTDS Based'!Y33,0)","v":271.3192679405937},{"$f":"IF('Default MTDS Based'!Z33<>\" \",'Default MTDS Based'!Z33,0)","v":0},{"$f":"IF('Default MTDS Based'!AA33<>\" \",'Default MTDS Based'!AA33,0)","v":0},{"$f":"IF('Default MTDS Based'!AB33<>\" \",'Default MTDS Based'!AB33,0)","v":0},{"$f":"IF('Default MTDS Based'!AC33<>\" \",'Default MTDS Based'!AC33,0)","v":271.3192679405937},{"$f":"IF('Default MTDS Based'!AD33<>\" \",'Default MTDS Based'!AD33,0)","v":0},{"$f":"IF('Default MTDS Based'!AE33<>\" \",'Default MTDS Based'!AE33,0)","v":271.3192679405937},{"$f":"IF('Default MTDS Based'!AF33<>\" \",'Default MTDS Based'!AF33,0)","v":0},{"$f":"IF('Default MTDS Based'!AG33<>\" \",'Default MTDS Based'!AG33,0)","v":0},{"$f":"IF('Default MTDS Based'!AH33<>\" \",'Default MTDS Based'!AH33,0)","v":271.3192679405937},{"$f":"IF('Default MTDS Based'!AI33<>\" \",'Default MTDS Based'!AI33,0)","v":0},null,1392.4404537281407,1085.2770717623748]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$M$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF('Default MTDS Based'!L34<>\" \",'Default MTDS Based'!L34,0)","v":0},{"$f":"IF('Default MTDS Based'!M34<>\" \",'Default MTDS Based'!M34,0)","v":0},{"$f":"IF('Default MTDS Based'!N34<>\" \",'Default MTDS Based'!N34,0)","v":0},{"$f":"IF('Default MTDS Based'!O34<>\" \",'Default MTDS Based'!O34,0)","v":0},{"$f":"IF('Default MTDS Based'!P34<>\" \",'Default MTDS Based'!P34,0)","v":0},{"$f":"IF('Default MTDS Based'!Q34<>\" \",'Default MTDS Based'!Q34,0)","v":0},{"$f":"IF('Default MTDS Based'!R34<>\" \",'Default MTDS Based'!R34,0)","v":0},{"$f":"IF('Default MTDS Based'!S34<>\" \",'Default MTDS Based'!S34,0)","v":0},{"$f":"IF('Default MTDS Based'!T34<>\" \",'Default MTDS Based'!T34,0)","v":0},{"$f":"IF('Default MTDS Based'!U34<>\" \",'Default MTDS Based'!U34,0)","v":0},{"$f":"IF('Default MTDS Based'!V34<>\" \",'Default MTDS Based'!V34,0)","v":0},{"$f":"IF('Default MTDS Based'!W34<>\" \",'Default MTDS Based'!W34,0)","v":0},{"$f":"IF('Default MTDS Based'!X34<>\" \",'Default MTDS Based'!X34,0)","v":0},{"$f":"IF('Default MTDS Based'!Y34<>\" \",'Default MTDS Based'!Y34,0)","v":0},{"$f":"IF('Default MTDS Based'!Z34<>\" \",'Default MTDS Based'!Z34,0)","v":0},{"$f":"IF('Default MTDS Based'!AA34<>\" \",'Default MTDS Based'!AA34,0)","v":0},{"$f":"IF('Default MTDS Based'!AB34<>\" \",'Default MTDS Based'!AB34,0)","v":0},{"$f":"IF('Default MTDS Based'!AC34<>\" \",'Default MTDS Based'!AC34,0)","v":0},{"$f":"IF('Default MTDS Based'!AD34<>\" \",'Default MTDS Based'!AD34,0)","v":0},{"$f":"IF('Default MTDS Based'!AE34<>\" \",'Default MTDS Based'!AE34,0)","v":0},{"$f":"IF('Default MTDS Based'!AF34<>\" \",'Default MTDS Based'!AF34,0)","v":0},{"$f":"IF('Default MTDS Based'!AG34<>\" \",'Default MTDS Based'!AG34,0)","v":0},{"$f":"IF('Default MTDS Based'!AH34<>\" \",'Default MTDS Based'!AH34,0)","v":0},{"$f":"IF('Default MTDS Based'!AI34<>\" \",'Default MTDS Based'!AI34,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$M$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF('Default MTDS Based'!L35<>\" \",'Default MTDS Based'!L35,0)","v":0},{"$f":"IF('Default MTDS Based'!M35<>\" \",'Default MTDS Based'!M35,0)","v":0},{"$f":"IF('Default MTDS Based'!N35<>\" \",'Default MTDS Based'!N35,0)","v":0},{"$f":"IF('Default MTDS Based'!O35<>\" \",'Default MTDS Based'!O35,0)","v":0},{"$f":"IF('Default MTDS Based'!P35<>\" \",'Default MTDS Based'!P35,0)","v":0},{"$f":"IF('Default MTDS Based'!Q35<>\" \",'Default MTDS Based'!Q35,0)","v":0},{"$f":"IF('Default MTDS Based'!R35<>\" \",'Default MTDS Based'!R35,0)","v":0},{"$f":"IF('Default MTDS Based'!S35<>\" \",'Default MTDS Based'!S35,0)","v":0},{"$f":"IF('Default MTDS Based'!T35<>\" \",'Default MTDS Based'!T35,0)","v":0},{"$f":"IF('Default MTDS Based'!U35<>\" \",'Default MTDS Based'!U35,0)","v":0},{"$f":"IF('Default MTDS Based'!V35<>\" \",'Default MTDS Based'!V35,0)","v":0},{"$f":"IF('Default MTDS Based'!W35<>\" \",'Default MTDS Based'!W35,0)","v":0},{"$f":"IF('Default MTDS Based'!X35<>\" \",'Default MTDS Based'!X35,0)","v":0},{"$f":"IF('Default MTDS Based'!Y35<>\" \",'Default MTDS Based'!Y35,0)","v":0},{"$f":"IF('Default MTDS Based'!Z35<>\" \",'Default MTDS Based'!Z35,0)","v":0},{"$f":"IF('Default MTDS Based'!AA35<>\" \",'Default MTDS Based'!AA35,0)","v":0},{"$f":"IF('Default MTDS Based'!AB35<>\" \",'Default MTDS Based'!AB35,0)","v":0},{"$f":"IF('Default MTDS Based'!AC35<>\" \",'Default MTDS Based'!AC35,0)","v":0},{"$f":"IF('Default MTDS Based'!AD35<>\" \",'Default MTDS Based'!AD35,0)","v":0},{"$f":"IF('Default MTDS Based'!AE35<>\" \",'Default MTDS Based'!AE35,0)","v":0},{"$f":"IF('Default MTDS Based'!AF35<>\" \",'Default MTDS Based'!AF35,0)","v":0},{"$f":"IF('Default MTDS Based'!AG35<>\" \",'Default MTDS Based'!AG35,0)","v":0},{"$f":"IF('Default MTDS Based'!AH35<>\" \",'Default MTDS Based'!AH35,0)","v":0},{"$f":"IF('Default MTDS Based'!AI35<>\" \",'Default MTDS Based'!AI35,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$M$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF('Default MTDS Based'!L36<>\" \",'Default MTDS Based'!L36,0)","v":0},{"$f":"IF('Default MTDS Based'!M36<>\" \",'Default MTDS Based'!M36,0)","v":0},{"$f":"IF('Default MTDS Based'!N36<>\" \",'Default MTDS Based'!N36,0)","v":0},{"$f":"IF('Default MTDS Based'!O36<>\" \",'Default MTDS Based'!O36,0)","v":0},{"$f":"IF('Default MTDS Based'!P36<>\" \",'Default MTDS Based'!P36,0)","v":0},{"$f":"IF('Default MTDS Based'!Q36<>\" \",'Default MTDS Based'!Q36,0)","v":0},{"$f":"IF('Default MTDS Based'!R36<>\" \",'Default MTDS Based'!R36,0)","v":0},{"$f":"IF('Default MTDS Based'!S36<>\" \",'Default MTDS Based'!S36,0)","v":0},{"$f":"IF('Default MTDS Based'!T36<>\" \",'Default MTDS Based'!T36,0)","v":0},{"$f":"IF('Default MTDS Based'!U36<>\" \",'Default MTDS Based'!U36,0)","v":0},{"$f":"IF('Default MTDS Based'!V36<>\" \",'Default MTDS Based'!V36,0)","v":0},{"$f":"IF('Default MTDS Based'!W36<>\" \",'Default MTDS Based'!W36,0)","v":0},{"$f":"IF('Default MTDS Based'!X36<>\" \",'Default MTDS Based'!X36,0)","v":0},{"$f":"IF('Default MTDS Based'!Y36<>\" \",'Default MTDS Based'!Y36,0)","v":0},{"$f":"IF('Default MTDS Based'!Z36<>\" \",'Default MTDS Based'!Z36,0)","v":0},{"$f":"IF('Default MTDS Based'!AA36<>\" \",'Default MTDS Based'!AA36,0)","v":0},{"$f":"IF('Default MTDS Based'!AB36<>\" \",'Default MTDS Based'!AB36,0)","v":0},{"$f":"IF('Default MTDS Based'!AC36<>\" \",'Default MTDS Based'!AC36,0)","v":0},{"$f":"IF('Default MTDS Based'!AD36<>\" \",'Default MTDS Based'!AD36,0)","v":0},{"$f":"IF('Default MTDS Based'!AE36<>\" \",'Default MTDS Based'!AE36,0)","v":0},{"$f":"IF('Default MTDS Based'!AF36<>\" \",'Default MTDS Based'!AF36,0)","v":0},{"$f":"IF('Default MTDS Based'!AG36<>\" \",'Default MTDS Based'!AG36,0)","v":0},{"$f":"IF('Default MTDS Based'!AH36<>\" \",'Default MTDS Based'!AH36,0)","v":0},{"$f":"IF('Default MTDS Based'!AI36<>\" \",'Default MTDS Based'!AI36,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$M$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF('Default MTDS Based'!L37<>\" \",'Default MTDS Based'!L37,0)","v":0},{"$f":"IF('Default MTDS Based'!M37<>\" \",'Default MTDS Based'!M37,0)","v":0},{"$f":"IF('Default MTDS Based'!N37<>\" \",'Default MTDS Based'!N37,0)","v":0},{"$f":"IF('Default MTDS Based'!O37<>\" \",'Default MTDS Based'!O37,0)","v":0},{"$f":"IF('Default MTDS Based'!P37<>\" \",'Default MTDS Based'!P37,0)","v":0},{"$f":"IF('Default MTDS Based'!Q37<>\" \",'Default MTDS Based'!Q37,0)","v":0},{"$f":"IF('Default MTDS Based'!R37<>\" \",'Default MTDS Based'!R37,0)","v":0},{"$f":"IF('Default MTDS Based'!S37<>\" \",'Default MTDS Based'!S37,0)","v":0},{"$f":"IF('Default MTDS Based'!T37<>\" \",'Default MTDS Based'!T37,0)","v":0},{"$f":"IF('Default MTDS Based'!U37<>\" \",'Default MTDS Based'!U37,0)","v":0},{"$f":"IF('Default MTDS Based'!V37<>\" \",'Default MTDS Based'!V37,0)","v":0},{"$f":"IF('Default MTDS Based'!W37<>\" \",'Default MTDS Based'!W37,0)","v":0},{"$f":"IF('Default MTDS Based'!X37<>\" \",'Default MTDS Based'!X37,0)","v":0},{"$f":"IF('Default MTDS Based'!Y37<>\" \",'Default MTDS Based'!Y37,0)","v":0},{"$f":"IF('Default MTDS Based'!Z37<>\" \",'Default MTDS Based'!Z37,0)","v":0},{"$f":"IF('Default MTDS Based'!AA37<>\" \",'Default MTDS Based'!AA37,0)","v":0},{"$f":"IF('Default MTDS Based'!AB37<>\" \",'Default MTDS Based'!AB37,0)","v":0},{"$f":"IF('Default MTDS Based'!AC37<>\" \",'Default MTDS Based'!AC37,0)","v":0},{"$f":"IF('Default MTDS Based'!AD37<>\" \",'Default MTDS Based'!AD37,0)","v":0},{"$f":"IF('Default MTDS Based'!AE37<>\" \",'Default MTDS Based'!AE37,0)","v":0},{"$f":"IF('Default MTDS Based'!AF37<>\" \",'Default MTDS Based'!AF37,0)","v":0},{"$f":"IF('Default MTDS Based'!AG37<>\" \",'Default MTDS Based'!AG37,0)","v":0},{"$f":"IF('Default MTDS Based'!AH37<>\" \",'Default MTDS Based'!AH37,0)","v":0},{"$f":"IF('Default MTDS Based'!AI37<>\" \",'Default MTDS Based'!AI37,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$M$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF('Default MTDS Based'!L38<>\" \",'Default MTDS Based'!L38,0)","v":0},{"$f":"IF('Default MTDS Based'!M38<>\" \",'Default MTDS Based'!M38,0)","v":0},{"$f":"IF('Default MTDS Based'!N38<>\" \",'Default MTDS Based'!N38,0)","v":0},{"$f":"IF('Default MTDS Based'!O38<>\" \",'Default MTDS Based'!O38,0)","v":0},{"$f":"IF('Default MTDS Based'!P38<>\" \",'Default MTDS Based'!P38,0)","v":0},{"$f":"IF('Default MTDS Based'!Q38<>\" \",'Default MTDS Based'!Q38,0)","v":0},{"$f":"IF('Default MTDS Based'!R38<>\" \",'Default MTDS Based'!R38,0)","v":0},{"$f":"IF('Default MTDS Based'!S38<>\" \",'Default MTDS Based'!S38,0)","v":0},{"$f":"IF('Default MTDS Based'!T38<>\" \",'Default MTDS Based'!T38,0)","v":0},{"$f":"IF('Default MTDS Based'!U38<>\" \",'Default MTDS Based'!U38,0)","v":0},{"$f":"IF('Default MTDS Based'!V38<>\" \",'Default MTDS Based'!V38,0)","v":0},{"$f":"IF('Default MTDS Based'!W38<>\" \",'Default MTDS Based'!W38,0)","v":0},{"$f":"IF('Default MTDS Based'!X38<>\" \",'Default MTDS Based'!X38,0)","v":0},{"$f":"IF('Default MTDS Based'!Y38<>\" \",'Default MTDS Based'!Y38,0)","v":0},{"$f":"IF('Default MTDS Based'!Z38<>\" \",'Default MTDS Based'!Z38,0)","v":0},{"$f":"IF('Default MTDS Based'!AA38<>\" \",'Default MTDS Based'!AA38,0)","v":0},{"$f":"IF('Default MTDS Based'!AB38<>\" \",'Default MTDS Based'!AB38,0)","v":0},{"$f":"IF('Default MTDS Based'!AC38<>\" \",'Default MTDS Based'!AC38,0)","v":0},{"$f":"IF('Default MTDS Based'!AD38<>\" \",'Default MTDS Based'!AD38,0)","v":0},{"$f":"IF('Default MTDS Based'!AE38<>\" \",'Default MTDS Based'!AE38,0)","v":0},{"$f":"IF('Default MTDS Based'!AF38<>\" \",'Default MTDS Based'!AF38,0)","v":0},{"$f":"IF('Default MTDS Based'!AG38<>\" \",'Default MTDS Based'!AG38,0)","v":0},{"$f":"IF('Default MTDS Based'!AH38<>\" \",'Default MTDS Based'!AH38,0)","v":0},{"$f":"IF('Default MTDS Based'!AI38<>\" \",'Default MTDS Based'!AI38,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$M$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF('Default MTDS Based'!L39<>\" \",'Default MTDS Based'!L39,0)","v":0},{"$f":"IF('Default MTDS Based'!M39<>\" \",'Default MTDS Based'!M39,0)","v":0},{"$f":"IF('Default MTDS Based'!N39<>\" \",'Default MTDS Based'!N39,0)","v":0},{"$f":"IF('Default MTDS Based'!O39<>\" \",'Default MTDS Based'!O39,0)","v":0},{"$f":"IF('Default MTDS Based'!P39<>\" \",'Default MTDS Based'!P39,0)","v":0},{"$f":"IF('Default MTDS Based'!Q39<>\" \",'Default MTDS Based'!Q39,0)","v":0},{"$f":"IF('Default MTDS Based'!R39<>\" \",'Default MTDS Based'!R39,0)","v":0},{"$f":"IF('Default MTDS Based'!S39<>\" \",'Default MTDS Based'!S39,0)","v":0},{"$f":"IF('Default MTDS Based'!T39<>\" \",'Default MTDS Based'!T39,0)","v":0},{"$f":"IF('Default MTDS Based'!U39<>\" \",'Default MTDS Based'!U39,0)","v":0},{"$f":"IF('Default MTDS Based'!V39<>\" \",'Default MTDS Based'!V39,0)","v":0},{"$f":"IF('Default MTDS Based'!W39<>\" \",'Default MTDS Based'!W39,0)","v":0},{"$f":"IF('Default MTDS Based'!X39<>\" \",'Default MTDS Based'!X39,0)","v":0},{"$f":"IF('Default MTDS Based'!Y39<>\" \",'Default MTDS Based'!Y39,0)","v":0},{"$f":"IF('Default MTDS Based'!Z39<>\" \",'Default MTDS Based'!Z39,0)","v":0},{"$f":"IF('Default MTDS Based'!AA39<>\" \",'Default MTDS Based'!AA39,0)","v":0},{"$f":"IF('Default MTDS Based'!AB39<>\" \",'Default MTDS Based'!AB39,0)","v":0},{"$f":"IF('Default MTDS Based'!AC39<>\" \",'Default MTDS Based'!AC39,0)","v":0},{"$f":"IF('Default MTDS Based'!AD39<>\" \",'Default MTDS Based'!AD39,0)","v":0},{"$f":"IF('Default MTDS Based'!AE39<>\" \",'Default MTDS Based'!AE39,0)","v":0},{"$f":"IF('Default MTDS Based'!AF39<>\" \",'Default MTDS Based'!AF39,0)","v":0},{"$f":"IF('Default MTDS Based'!AG39<>\" \",'Default MTDS Based'!AG39,0)","v":0},{"$f":"IF('Default MTDS Based'!AH39<>\" \",'Default MTDS Based'!AH39,0)","v":0},{"$f":"IF('Default MTDS Based'!AI39<>\" \",'Default MTDS Based'!AI39,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$M$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF('Default MTDS Based'!L40<>\" \",'Default MTDS Based'!L40,0)","v":0},{"$f":"IF('Default MTDS Based'!M40<>\" \",'Default MTDS Based'!M40,0)","v":0},{"$f":"IF('Default MTDS Based'!N40<>\" \",'Default MTDS Based'!N40,0)","v":0},{"$f":"IF('Default MTDS Based'!O40<>\" \",'Default MTDS Based'!O40,0)","v":0},{"$f":"IF('Default MTDS Based'!P40<>\" \",'Default MTDS Based'!P40,0)","v":0},{"$f":"IF('Default MTDS Based'!Q40<>\" \",'Default MTDS Based'!Q40,0)","v":0},{"$f":"IF('Default MTDS Based'!R40<>\" \",'Default MTDS Based'!R40,0)","v":0},{"$f":"IF('Default MTDS Based'!S40<>\" \",'Default MTDS Based'!S40,0)","v":0},{"$f":"IF('Default MTDS Based'!T40<>\" \",'Default MTDS Based'!T40,0)","v":0},{"$f":"IF('Default MTDS Based'!U40<>\" \",'Default MTDS Based'!U40,0)","v":0},{"$f":"IF('Default MTDS Based'!V40<>\" \",'Default MTDS Based'!V40,0)","v":0},{"$f":"IF('Default MTDS Based'!W40<>\" \",'Default MTDS Based'!W40,0)","v":0},{"$f":"IF('Default MTDS Based'!X40<>\" \",'Default MTDS Based'!X40,0)","v":0},{"$f":"IF('Default MTDS Based'!Y40<>\" \",'Default MTDS Based'!Y40,0)","v":0},{"$f":"IF('Default MTDS Based'!Z40<>\" \",'Default MTDS Based'!Z40,0)","v":0},{"$f":"IF('Default MTDS Based'!AA40<>\" \",'Default MTDS Based'!AA40,0)","v":0},{"$f":"IF('Default MTDS Based'!AB40<>\" \",'Default MTDS Based'!AB40,0)","v":0},{"$f":"IF('Default MTDS Based'!AC40<>\" \",'Default MTDS Based'!AC40,0)","v":0},{"$f":"IF('Default MTDS Based'!AD40<>\" \",'Default MTDS Based'!AD40,0)","v":0},{"$f":"IF('Default MTDS Based'!AE40<>\" \",'Default MTDS Based'!AE40,0)","v":0},{"$f":"IF('Default MTDS Based'!AF40<>\" \",'Default MTDS Based'!AF40,0)","v":0},{"$f":"IF('Default MTDS Based'!AG40<>\" \",'Default MTDS Based'!AG40,0)","v":0},{"$f":"IF('Default MTDS Based'!AH40<>\" \",'Default MTDS Based'!AH40,0)","v":0},{"$f":"IF('Default MTDS Based'!AI40<>\" \",'Default MTDS Based'!AI40,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$M$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF('Default MTDS Based'!L41<>\" \",'Default MTDS Based'!L41,0)","v":0},{"$f":"IF('Default MTDS Based'!M41<>\" \",'Default MTDS Based'!M41,0)","v":0},{"$f":"IF('Default MTDS Based'!N41<>\" \",'Default MTDS Based'!N41,0)","v":0},{"$f":"IF('Default MTDS Based'!O41<>\" \",'Default MTDS Based'!O41,0)","v":0},{"$f":"IF('Default MTDS Based'!P41<>\" \",'Default MTDS Based'!P41,0)","v":0},{"$f":"IF('Default MTDS Based'!Q41<>\" \",'Default MTDS Based'!Q41,0)","v":0},{"$f":"IF('Default MTDS Based'!R41<>\" \",'Default MTDS Based'!R41,0)","v":0},{"$f":"IF('Default MTDS Based'!S41<>\" \",'Default MTDS Based'!S41,0)","v":0},{"$f":"IF('Default MTDS Based'!T41<>\" \",'Default MTDS Based'!T41,0)","v":0},{"$f":"IF('Default MTDS Based'!U41<>\" \",'Default MTDS Based'!U41,0)","v":0},{"$f":"IF('Default MTDS Based'!V41<>\" \",'Default MTDS Based'!V41,0)","v":0},{"$f":"IF('Default MTDS Based'!W41<>\" \",'Default MTDS Based'!W41,0)","v":0},{"$f":"IF('Default MTDS Based'!X41<>\" \",'Default MTDS Based'!X41,0)","v":0},{"$f":"IF('Default MTDS Based'!Y41<>\" \",'Default MTDS Based'!Y41,0)","v":0},{"$f":"IF('Default MTDS Based'!Z41<>\" \",'Default MTDS Based'!Z41,0)","v":0},{"$f":"IF('Default MTDS Based'!AA41<>\" \",'Default MTDS Based'!AA41,0)","v":0},{"$f":"IF('Default MTDS Based'!AB41<>\" \",'Default MTDS Based'!AB41,0)","v":0},{"$f":"IF('Default MTDS Based'!AC41<>\" \",'Default MTDS Based'!AC41,0)","v":0},{"$f":"IF('Default MTDS Based'!AD41<>\" \",'Default MTDS Based'!AD41,0)","v":0},{"$f":"IF('Default MTDS Based'!AE41<>\" \",'Default MTDS Based'!AE41,0)","v":0},{"$f":"IF('Default MTDS Based'!AF41<>\" \",'Default MTDS Based'!AF41,0)","v":0},{"$f":"IF('Default MTDS Based'!AG41<>\" \",'Default MTDS Based'!AG41,0)","v":0},{"$f":"IF('Default MTDS Based'!AH41<>\" \",'Default MTDS Based'!AH41,0)","v":0},{"$f":"IF('Default MTDS Based'!AI41<>\" \",'Default MTDS Based'!AI41,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$M$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF('Default MTDS Based'!L42<>\" \",'Default MTDS Based'!L42,0)","v":0},{"$f":"IF('Default MTDS Based'!M42<>\" \",'Default MTDS Based'!M42,0)","v":0},{"$f":"IF('Default MTDS Based'!N42<>\" \",'Default MTDS Based'!N42,0)","v":0},{"$f":"IF('Default MTDS Based'!O42<>\" \",'Default MTDS Based'!O42,0)","v":0},{"$f":"IF('Default MTDS Based'!P42<>\" \",'Default MTDS Based'!P42,0)","v":0},{"$f":"IF('Default MTDS Based'!Q42<>\" \",'Default MTDS Based'!Q42,0)","v":0},{"$f":"IF('Default MTDS Based'!R42<>\" \",'Default MTDS Based'!R42,0)","v":0},{"$f":"IF('Default MTDS Based'!S42<>\" \",'Default MTDS Based'!S42,0)","v":0},{"$f":"IF('Default MTDS Based'!T42<>\" \",'Default MTDS Based'!T42,0)","v":0},{"$f":"IF('Default MTDS Based'!U42<>\" \",'Default MTDS Based'!U42,0)","v":0},{"$f":"IF('Default MTDS Based'!V42<>\" \",'Default MTDS Based'!V42,0)","v":0},{"$f":"IF('Default MTDS Based'!W42<>\" \",'Default MTDS Based'!W42,0)","v":0},{"$f":"IF('Default MTDS Based'!X42<>\" \",'Default MTDS Based'!X42,0)","v":0},{"$f":"IF('Default MTDS Based'!Y42<>\" \",'Default MTDS Based'!Y42,0)","v":0},{"$f":"IF('Default MTDS Based'!Z42<>\" \",'Default MTDS Based'!Z42,0)","v":0},{"$f":"IF('Default MTDS Based'!AA42<>\" \",'Default MTDS Based'!AA42,0)","v":0},{"$f":"IF('Default MTDS Based'!AB42<>\" \",'Default MTDS Based'!AB42,0)","v":0},{"$f":"IF('Default MTDS Based'!AC42<>\" \",'Default MTDS Based'!AC42,0)","v":0},{"$f":"IF('Default MTDS Based'!AD42<>\" \",'Default MTDS Based'!AD42,0)","v":0},{"$f":"IF('Default MTDS Based'!AE42<>\" \",'Default MTDS Based'!AE42,0)","v":0},{"$f":"IF('Default MTDS Based'!AF42<>\" \",'Default MTDS Based'!AF42,0)","v":0},{"$f":"IF('Default MTDS Based'!AG42<>\" \",'Default MTDS Based'!AG42,0)","v":0},{"$f":"IF('Default MTDS Based'!AH42<>\" \",'Default MTDS Based'!AH42,0)","v":0},{"$f":"IF('Default MTDS Based'!AI42<>\" \",'Default MTDS Based'!AI42,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$M$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF('Default MTDS Based'!L43<>\" \",'Default MTDS Based'!L43,0)","v":0},{"$f":"IF('Default MTDS Based'!M43<>\" \",'Default MTDS Based'!M43,0)","v":0},{"$f":"IF('Default MTDS Based'!N43<>\" \",'Default MTDS Based'!N43,0)","v":0},{"$f":"IF('Default MTDS Based'!O43<>\" \",'Default MTDS Based'!O43,0)","v":0},{"$f":"IF('Default MTDS Based'!P43<>\" \",'Default MTDS Based'!P43,0)","v":0},{"$f":"IF('Default MTDS Based'!Q43<>\" \",'Default MTDS Based'!Q43,0)","v":0},{"$f":"IF('Default MTDS Based'!R43<>\" \",'Default MTDS Based'!R43,0)","v":0},{"$f":"IF('Default MTDS Based'!S43<>\" \",'Default MTDS Based'!S43,0)","v":0},{"$f":"IF('Default MTDS Based'!T43<>\" \",'Default MTDS Based'!T43,0)","v":0},{"$f":"IF('Default MTDS Based'!U43<>\" \",'Default MTDS Based'!U43,0)","v":0},{"$f":"IF('Default MTDS Based'!V43<>\" \",'Default MTDS Based'!V43,0)","v":0},{"$f":"IF('Default MTDS Based'!W43<>\" \",'Default MTDS Based'!W43,0)","v":0},{"$f":"IF('Default MTDS Based'!X43<>\" \",'Default MTDS Based'!X43,0)","v":0},{"$f":"IF('Default MTDS Based'!Y43<>\" \",'Default MTDS Based'!Y43,0)","v":0},{"$f":"IF('Default MTDS Based'!Z43<>\" \",'Default MTDS Based'!Z43,0)","v":0},{"$f":"IF('Default MTDS Based'!AA43<>\" \",'Default MTDS Based'!AA43,0)","v":0},{"$f":"IF('Default MTDS Based'!AB43<>\" \",'Default MTDS Based'!AB43,0)","v":0},{"$f":"IF('Default MTDS Based'!AC43<>\" \",'Default MTDS Based'!AC43,0)","v":0},{"$f":"IF('Default MTDS Based'!AD43<>\" \",'Default MTDS Based'!AD43,0)","v":0},{"$f":"IF('Default MTDS Based'!AE43<>\" \",'Default MTDS Based'!AE43,0)","v":0},{"$f":"IF('Default MTDS Based'!AF43<>\" \",'Default MTDS Based'!AF43,0)","v":0},{"$f":"IF('Default MTDS Based'!AG43<>\" \",'Default MTDS Based'!AG43,0)","v":0},{"$f":"IF('Default MTDS Based'!AH43<>\" \",'Default MTDS Based'!AH43,0)","v":0},{"$f":"IF('Default MTDS Based'!AI43<>\" \",'Default MTDS Based'!AI43,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$M$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF('Default MTDS Based'!L44<>\" \",'Default MTDS Based'!L44,0)","v":0},{"$f":"IF('Default MTDS Based'!M44<>\" \",'Default MTDS Based'!M44,0)","v":0},{"$f":"IF('Default MTDS Based'!N44<>\" \",'Default MTDS Based'!N44,0)","v":0},{"$f":"IF('Default MTDS Based'!O44<>\" \",'Default MTDS Based'!O44,0)","v":0},{"$f":"IF('Default MTDS Based'!P44<>\" \",'Default MTDS Based'!P44,0)","v":0},{"$f":"IF('Default MTDS Based'!Q44<>\" \",'Default MTDS Based'!Q44,0)","v":0},{"$f":"IF('Default MTDS Based'!R44<>\" \",'Default MTDS Based'!R44,0)","v":0},{"$f":"IF('Default MTDS Based'!S44<>\" \",'Default MTDS Based'!S44,0)","v":0},{"$f":"IF('Default MTDS Based'!T44<>\" \",'Default MTDS Based'!T44,0)","v":0},{"$f":"IF('Default MTDS Based'!U44<>\" \",'Default MTDS Based'!U44,0)","v":0},{"$f":"IF('Default MTDS Based'!V44<>\" \",'Default MTDS Based'!V44,0)","v":0},{"$f":"IF('Default MTDS Based'!W44<>\" \",'Default MTDS Based'!W44,0)","v":0},{"$f":"IF('Default MTDS Based'!X44<>\" \",'Default MTDS Based'!X44,0)","v":0},{"$f":"IF('Default MTDS Based'!Y44<>\" \",'Default MTDS Based'!Y44,0)","v":0},{"$f":"IF('Default MTDS Based'!Z44<>\" \",'Default MTDS Based'!Z44,0)","v":0},{"$f":"IF('Default MTDS Based'!AA44<>\" \",'Default MTDS Based'!AA44,0)","v":0},{"$f":"IF('Default MTDS Based'!AB44<>\" \",'Default MTDS Based'!AB44,0)","v":0},{"$f":"IF('Default MTDS Based'!AC44<>\" \",'Default MTDS Based'!AC44,0)","v":0},{"$f":"IF('Default MTDS Based'!AD44<>\" \",'Default MTDS Based'!AD44,0)","v":0},{"$f":"IF('Default MTDS Based'!AE44<>\" \",'Default MTDS Based'!AE44,0)","v":0},{"$f":"IF('Default MTDS Based'!AF44<>\" \",'Default MTDS Based'!AF44,0)","v":0},{"$f":"IF('Default MTDS Based'!AG44<>\" \",'Default MTDS Based'!AG44,0)","v":0},{"$f":"IF('Default MTDS Based'!AH44<>\" \",'Default MTDS Based'!AH44,0)","v":0},{"$f":"IF('Default MTDS Based'!AI44<>\" \",'Default MTDS Based'!AI44,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$M$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF('Default MTDS Based'!L45<>\" \",'Default MTDS Based'!L45,0)","v":0},{"$f":"IF('Default MTDS Based'!M45<>\" \",'Default MTDS Based'!M45,0)","v":0},{"$f":"IF('Default MTDS Based'!N45<>\" \",'Default MTDS Based'!N45,0)","v":0},{"$f":"IF('Default MTDS Based'!O45<>\" \",'Default MTDS Based'!O45,0)","v":0},{"$f":"IF('Default MTDS Based'!P45<>\" \",'Default MTDS Based'!P45,0)","v":0},{"$f":"IF('Default MTDS Based'!Q45<>\" \",'Default MTDS Based'!Q45,0)","v":0},{"$f":"IF('Default MTDS Based'!R45<>\" \",'Default MTDS Based'!R45,0)","v":0},{"$f":"IF('Default MTDS Based'!S45<>\" \",'Default MTDS Based'!S45,0)","v":0},{"$f":"IF('Default MTDS Based'!T45<>\" \",'Default MTDS Based'!T45,0)","v":0},{"$f":"IF('Default MTDS Based'!U45<>\" \",'Default MTDS Based'!U45,0)","v":0},{"$f":"IF('Default MTDS Based'!V45<>\" \",'Default MTDS Based'!V45,0)","v":0},{"$f":"IF('Default MTDS Based'!W45<>\" \",'Default MTDS Based'!W45,0)","v":0},{"$f":"IF('Default MTDS Based'!X45<>\" \",'Default MTDS Based'!X45,0)","v":0},{"$f":"IF('Default MTDS Based'!Y45<>\" \",'Default MTDS Based'!Y45,0)","v":0},{"$f":"IF('Default MTDS Based'!Z45<>\" \",'Default MTDS Based'!Z45,0)","v":0},{"$f":"IF('Default MTDS Based'!AA45<>\" \",'Default MTDS Based'!AA45,0)","v":0},{"$f":"IF('Default MTDS Based'!AB45<>\" \",'Default MTDS Based'!AB45,0)","v":0},{"$f":"IF('Default MTDS Based'!AC45<>\" \",'Default MTDS Based'!AC45,0)","v":0},{"$f":"IF('Default MTDS Based'!AD45<>\" \",'Default MTDS Based'!AD45,0)","v":0},{"$f":"IF('Default MTDS Based'!AE45<>\" \",'Default MTDS Based'!AE45,0)","v":0},{"$f":"IF('Default MTDS Based'!AF45<>\" \",'Default MTDS Based'!AF45,0)","v":0},{"$f":"IF('Default MTDS Based'!AG45<>\" \",'Default MTDS Based'!AG45,0)","v":0},{"$f":"IF('Default MTDS Based'!AH45<>\" \",'Default MTDS Based'!AH45,0)","v":0},{"$f":"IF('Default MTDS Based'!AI45<>\" \",'Default MTDS Based'!AI45,0)","v":0},null,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Principal Payments Based on Issuance"]
[null,null,null,null,null,1,{"$f":"F29+1","v":2},{"$f":"G29+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(AND(F$29-$D30+$D30=F$29,F$29>$D30),HLOOKUP(F$29-$D30,$F$5:$AC$25,2,FALSE),0)","v":0},0,0,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(AND(F$29-$D31+$D31=F$29,F$29>$D31),HLOOKUP(F$29-$D31,$F$5:$AC$25,3,FALSE),0)","v":0},0,0,0,0,0,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(AND(F$29-$D32+$D32=F$29,F$29>$D32),HLOOKUP(F$29-$D32,$F$5:$AC$25,4,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"'Auction Parameters'!$N$10","v":24},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(AND(F$29-$D33+$D33=F$29,F$29>$D33),HLOOKUP(F$29-$D33,$F$5:$AC$25,5,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"'Auction Parameters'!$N$11","v":36},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(AND(F$29-$D34+$D34=F$29,F$29>$D34),HLOOKUP(F$29-$D34,$F$5:$AC$25,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"'Auction Parameters'!$N$12","v":60},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(AND(F$29-$D35+$D35=F$29,F$29>$D35),HLOOKUP(F$29-$D35,$F$5:$AC$25,7,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"'Auction Parameters'!$N$13","v":84},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(AND(F$29-$D36+$D36=F$29,F$29>$D36),HLOOKUP(F$29-$D36,$F$5:$AC$25,8,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"'Auction Parameters'!$N$14","v":120},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(AND(F$29-$D37+$D37=F$29,F$29>$D37),HLOOKUP(F$29-$D37,$F$5:$AC$25,9,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(AND(F$29-$D38+$D38=F$29,F$29>$D38),HLOOKUP(F$29-$D38,$F$5:$AC$25,10,FALSE),0)","v":0},{"$f":"IF(AND(G$29-$D38+$D38=G$29,G$29>$D38),HLOOKUP(G$29-$D38,$F$5:$AC$25,10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(AND(F$29-$D39+$D39=F$29,F$29>$D39),HLOOKUP(F$29-$D39,$F$5:$AC$25,11,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(AND(F$29-$D40+$D40=F$29,F$29>$D40),HLOOKUP(F$29-$D40,$F$5:$AC$25,12,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(AND(F$29-$D41+$D41=F$29,F$29>$D41),HLOOKUP(F$29-$D41,$F$5:$AC$25,13,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(AND(F$29-$D42+$D42=F$29,F$29>$D42),HLOOKUP(F$29-$D42,$F$5:$AC$25,14,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(AND(F$29-$D43+$D43=F$29,F$29>$D43),HLOOKUP(F$29-$D43,$F$5:$AC$25,15,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(AND(F$29-$D44+$D44=F$29,F$29>$D44),HLOOKUP(F$29-$D44,$F$5:$AC$25,16,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(AND(F$29-$D45+$D45=F$29,F$29>$D45),HLOOKUP(F$29-$D45,$F$5:$AC$25,17,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(AND(F$29-$D46+$D46=F$29,F$29>$D46),HLOOKUP(F$29-$D46,$F$5:$AC$25,18,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(AND(F$29-$D47+$D47=F$29,F$29>$D47),HLOOKUP(F$29-$D47,$F$5:$AC$25,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(AND(F$29-$D48+$D48=F$29,F$29>$D48),HLOOKUP(F$29-$D48,$F$5:$AC$25,20,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(AND(F$29-$D49+$D49=F$29,F$29>$D49),HLOOKUP(F$29-$D49,$F$5:$AC$25,21,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Yield for T-bills /Coupons for Bonds"]
[null,null,null,null,null,1,{"$f":"F53+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$M$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"Coupon_Yield_Indices_DX!E7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!F7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!G7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!H7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!I7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!J7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!K7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!L7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!M7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!N7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!O7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!P7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Q7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!R7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!S7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!T7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!U7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!V7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!W7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!X7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Y7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Z7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!AA7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!AB7","v":0.03}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$M$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"Coupon_Yield_Indices_DX!E8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!F8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!G8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!H8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!I8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!J8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!K8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!L8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!M8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!N8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!O8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!P8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Q8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!R8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!S8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!T8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!U8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!V8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!W8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!X8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Y8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Z8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!AA8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!AB8","v":0.04}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$M$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"Coupon_Yield_Indices_DX!E9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!F9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!G9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!H9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!I9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!J9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!K9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!L9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!M9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!N9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!O9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!P9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!Q9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!R9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!S9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!T9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!U9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!V9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!W9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!X9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!Y9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!Z9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!AA9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!AB9","v":6.25E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$M$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"Coupon_Yield_Indices_DX!E10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!F10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!G10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!H10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!I10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!J10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!K10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!L10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!M10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!N10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!O10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!P10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!Q10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!R10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!S10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!T10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!U10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!V10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!W10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!X10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Y10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Z10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!AA10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!AB10","v":7.0999999999999994E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$M$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"Coupon_Yield_Indices_DX!E11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!F11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!G11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!H11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!I11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!J11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!K11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!L11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!M11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!N11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!O11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!P11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!Q11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!R11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!S11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!T11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!U11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!V11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!W11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!X11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!Y11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!Z11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!AA11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!AB11","v":7.5499999999999998E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$M$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"Coupon_Yield_Indices_DX!E12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!F12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!G12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!H12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!I12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!J12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!K12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!L12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!M12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!N12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!O12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!P12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!Q12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!R12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!S12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!T12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!U12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!V12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!W12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!X12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!Y12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!Z12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!AA12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!AB12","v":8.5999999999999993E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$M$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"Coupon_Yield_Indices_DX!E13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!F13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!G13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!H13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!I13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!J13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!K13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!L13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!M13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!N13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!O13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!P13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Q13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!R13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!S13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!T13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!U13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!V13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!W13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!X13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!Y13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!Z13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!AA13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!AB13","v":8.8999999999999996E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$M$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"Coupon_Yield_Indices_DX!E14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!F14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!G14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!H14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!I14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!J14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!K14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!L14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!M14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!N14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!O14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!P14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!Q14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!R14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!S14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!T14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!U14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!V14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!W14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!X14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!Y14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!Z14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!AA14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!AB14","v":0.14499999999999999}]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$M$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"Coupon_Yield_Indices_DX!E15","v":0},{"$f":"Coupon_Yield_Indices_DX!F15","v":0},{"$f":"Coupon_Yield_Indices_DX!G15","v":0},{"$f":"Coupon_Yield_Indices_DX!H15","v":0},{"$f":"Coupon_Yield_Indices_DX!I15","v":0},{"$f":"Coupon_Yield_Indices_DX!J15","v":0},{"$f":"Coupon_Yield_Indices_DX!K15","v":0},{"$f":"Coupon_Yield_Indices_DX!L15","v":0},{"$f":"Coupon_Yield_Indices_DX!M15","v":0},{"$f":"Coupon_Yield_Indices_DX!N15","v":0},{"$f":"Coupon_Yield_Indices_DX!O15","v":0},{"$f":"Coupon_Yield_Indices_DX!P15","v":0},{"$f":"Coupon_Yield_Indices_DX!Q15","v":0},{"$f":"Coupon_Yield_Indices_DX!R15","v":0},{"$f":"Coupon_Yield_Indices_DX!S15","v":0},{"$f":"Coupon_Yield_Indices_DX!T15","v":0},{"$f":"Coupon_Yield_Indices_DX!U15","v":0},{"$f":"Coupon_Yield_Indices_DX!V15","v":0},{"$f":"Coupon_Yield_Indices_DX!W15","v":0},{"$f":"Coupon_Yield_Indices_DX!X15","v":0},{"$f":"Coupon_Yield_Indices_DX!Y15","v":0},{"$f":"Coupon_Yield_Indices_DX!Z15","v":0},{"$f":"Coupon_Yield_Indices_DX!AA15","v":0},{"$f":"Coupon_Yield_Indices_DX!AB15","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$M$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"Coupon_Yield_Indices_DX!E16","v":0},{"$f":"Coupon_Yield_Indices_DX!F16","v":0},{"$f":"Coupon_Yield_Indices_DX!G16","v":0},{"$f":"Coupon_Yield_Indices_DX!H16","v":0},{"$f":"Coupon_Yield_Indices_DX!I16","v":0},{"$f":"Coupon_Yield_Indices_DX!J16","v":0},{"$f":"Coupon_Yield_Indices_DX!K16","v":0},{"$f":"Coupon_Yield_Indices_DX!L16","v":0},{"$f":"Coupon_Yield_Indices_DX!M16","v":0},{"$f":"Coupon_Yield_Indices_DX!N16","v":0},{"$f":"Coupon_Yield_Indices_DX!O16","v":0},{"$f":"Coupon_Yield_Indices_DX!P16","v":0},{"$f":"Coupon_Yield_Indices_DX!Q16","v":0},{"$f":"Coupon_Yield_Indices_DX!R16","v":0},{"$f":"Coupon_Yield_Indices_DX!S16","v":0},{"$f":"Coupon_Yield_Indices_DX!T16","v":0},{"$f":"Coupon_Yield_Indices_DX!U16","v":0},{"$f":"Coupon_Yield_Indices_DX!V16","v":0},{"$f":"Coupon_Yield_Indices_DX!W16","v":0},{"$f":"Coupon_Yield_Indices_DX!X16","v":0},{"$f":"Coupon_Yield_Indices_DX!Y16","v":0},{"$f":"Coupon_Yield_Indices_DX!Z16","v":0},{"$f":"Coupon_Yield_Indices_DX!AA16","v":0},{"$f":"Coupon_Yield_Indices_DX!AB16","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$M$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"Coupon_Yield_Indices_DX!E17","v":0},{"$f":"Coupon_Yield_Indices_DX!F17","v":0},{"$f":"Coupon_Yield_Indices_DX!G17","v":0},{"$f":"Coupon_Yield_Indices_DX!H17","v":0},{"$f":"Coupon_Yield_Indices_DX!I17","v":0},{"$f":"Coupon_Yield_Indices_DX!J17","v":0},{"$f":"Coupon_Yield_Indices_DX!K17","v":0},{"$f":"Coupon_Yield_Indices_DX!L17","v":0},{"$f":"Coupon_Yield_Indices_DX!M17","v":0},{"$f":"Coupon_Yield_Indices_DX!N17","v":0},{"$f":"Coupon_Yield_Indices_DX!O17","v":0},{"$f":"Coupon_Yield_Indices_DX!P17","v":0},{"$f":"Coupon_Yield_Indices_DX!Q17","v":0},{"$f":"Coupon_Yield_Indices_DX!R17","v":0},{"$f":"Coupon_Yield_Indices_DX!S17","v":0},{"$f":"Coupon_Yield_Indices_DX!T17","v":0},{"$f":"Coupon_Yield_Indices_DX!U17","v":0},{"$f":"Coupon_Yield_Indices_DX!V17","v":0},{"$f":"Coupon_Yield_Indices_DX!W17","v":0},{"$f":"Coupon_Yield_Indices_DX!X17","v":0},{"$f":"Coupon_Yield_Indices_DX!Y17","v":0},{"$f":"Coupon_Yield_Indices_DX!Z17","v":0},{"$f":"Coupon_Yield_Indices_DX!AA17","v":0},{"$f":"Coupon_Yield_Indices_DX!AB17","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$M$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"Coupon_Yield_Indices_DX!E18","v":0},{"$f":"Coupon_Yield_Indices_DX!F18","v":0},{"$f":"Coupon_Yield_Indices_DX!G18","v":0},{"$f":"Coupon_Yield_Indices_DX!H18","v":0},{"$f":"Coupon_Yield_Indices_DX!I18","v":0},{"$f":"Coupon_Yield_Indices_DX!J18","v":0},{"$f":"Coupon_Yield_Indices_DX!K18","v":0},{"$f":"Coupon_Yield_Indices_DX!L18","v":0},{"$f":"Coupon_Yield_Indices_DX!M18","v":0},{"$f":"Coupon_Yield_Indices_DX!N18","v":0},{"$f":"Coupon_Yield_Indices_DX!O18","v":0},{"$f":"Coupon_Yield_Indices_DX!P18","v":0},{"$f":"Coupon_Yield_Indices_DX!Q18","v":0},{"$f":"Coupon_Yield_Indices_DX!R18","v":0},{"$f":"Coupon_Yield_Indices_DX!S18","v":0},{"$f":"Coupon_Yield_Indices_DX!T18","v":0},{"$f":"Coupon_Yield_Indices_DX!U18","v":0},{"$f":"Coupon_Yield_Indices_DX!V18","v":0},{"$f":"Coupon_Yield_Indices_DX!W18","v":0},{"$f":"Coupon_Yield_Indices_DX!X18","v":0},{"$f":"Coupon_Yield_Indices_DX!Y18","v":0},{"$f":"Coupon_Yield_Indices_DX!Z18","v":0},{"$f":"Coupon_Yield_Indices_DX!AA18","v":0},{"$f":"Coupon_Yield_Indices_DX!AB18","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$M$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"Coupon_Yield_Indices_DX!E19","v":0},{"$f":"Coupon_Yield_Indices_DX!F19","v":0},{"$f":"Coupon_Yield_Indices_DX!G19","v":0},{"$f":"Coupon_Yield_Indices_DX!H19","v":0},{"$f":"Coupon_Yield_Indices_DX!I19","v":0},{"$f":"Coupon_Yield_Indices_DX!J19","v":0},{"$f":"Coupon_Yield_Indices_DX!K19","v":0},{"$f":"Coupon_Yield_Indices_DX!L19","v":0},{"$f":"Coupon_Yield_Indices_DX!M19","v":0},{"$f":"Coupon_Yield_Indices_DX!N19","v":0},{"$f":"Coupon_Yield_Indices_DX!O19","v":0},{"$f":"Coupon_Yield_Indices_DX!P19","v":0},{"$f":"Coupon_Yield_Indices_DX!Q19","v":0},{"$f":"Coupon_Yield_Indices_DX!R19","v":0},{"$f":"Coupon_Yield_Indices_DX!S19","v":0},{"$f":"Coupon_Yield_Indices_DX!T19","v":0},{"$f":"Coupon_Yield_Indices_DX!U19","v":0},{"$f":"Coupon_Yield_Indices_DX!V19","v":0},{"$f":"Coupon_Yield_Indices_DX!W19","v":0},{"$f":"Coupon_Yield_Indices_DX!X19","v":0},{"$f":"Coupon_Yield_Indices_DX!Y19","v":0},{"$f":"Coupon_Yield_Indices_DX!Z19","v":0},{"$f":"Coupon_Yield_Indices_DX!AA19","v":0},{"$f":"Coupon_Yield_Indices_DX!AB19","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$M$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"Coupon_Yield_Indices_DX!E20","v":0},{"$f":"Coupon_Yield_Indices_DX!F20","v":0},{"$f":"Coupon_Yield_Indices_DX!G20","v":0},{"$f":"Coupon_Yield_Indices_DX!H20","v":0},{"$f":"Coupon_Yield_Indices_DX!I20","v":0},{"$f":"Coupon_Yield_Indices_DX!J20","v":0},{"$f":"Coupon_Yield_Indices_DX!K20","v":0},{"$f":"Coupon_Yield_Indices_DX!L20","v":0},{"$f":"Coupon_Yield_Indices_DX!M20","v":0},{"$f":"Coupon_Yield_Indices_DX!N20","v":0},{"$f":"Coupon_Yield_Indices_DX!O20","v":0},{"$f":"Coupon_Yield_Indices_DX!P20","v":0},{"$f":"Coupon_Yield_Indices_DX!Q20","v":0},{"$f":"Coupon_Yield_Indices_DX!R20","v":0},{"$f":"Coupon_Yield_Indices_DX!S20","v":0},{"$f":"Coupon_Yield_Indices_DX!T20","v":0},{"$f":"Coupon_Yield_Indices_DX!U20","v":0},{"$f":"Coupon_Yield_Indices_DX!V20","v":0},{"$f":"Coupon_Yield_Indices_DX!W20","v":0},{"$f":"Coupon_Yield_Indices_DX!X20","v":0},{"$f":"Coupon_Yield_Indices_DX!Y20","v":0},{"$f":"Coupon_Yield_Indices_DX!Z20","v":0},{"$f":"Coupon_Yield_Indices_DX!AA20","v":0},{"$f":"Coupon_Yield_Indices_DX!AB20","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$M$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"Coupon_Yield_Indices_DX!E21","v":0},{"$f":"Coupon_Yield_Indices_DX!F21","v":0},{"$f":"Coupon_Yield_Indices_DX!G21","v":0},{"$f":"Coupon_Yield_Indices_DX!H21","v":0},{"$f":"Coupon_Yield_Indices_DX!I21","v":0},{"$f":"Coupon_Yield_Indices_DX!J21","v":0},{"$f":"Coupon_Yield_Indices_DX!K21","v":0},{"$f":"Coupon_Yield_Indices_DX!L21","v":0},{"$f":"Coupon_Yield_Indices_DX!M21","v":0},{"$f":"Coupon_Yield_Indices_DX!N21","v":0},{"$f":"Coupon_Yield_Indices_DX!O21","v":0},{"$f":"Coupon_Yield_Indices_DX!P21","v":0},{"$f":"Coupon_Yield_Indices_DX!Q21","v":0},{"$f":"Coupon_Yield_Indices_DX!R21","v":0},{"$f":"Coupon_Yield_Indices_DX!S21","v":0},{"$f":"Coupon_Yield_Indices_DX!T21","v":0},{"$f":"Coupon_Yield_Indices_DX!U21","v":0},{"$f":"Coupon_Yield_Indices_DX!V21","v":0},{"$f":"Coupon_Yield_Indices_DX!W21","v":0},{"$f":"Coupon_Yield_Indices_DX!X21","v":0},{"$f":"Coupon_Yield_Indices_DX!Y21","v":0},{"$f":"Coupon_Yield_Indices_DX!Z21","v":0},{"$f":"Coupon_Yield_Indices_DX!AA21","v":0},{"$f":"Coupon_Yield_Indices_DX!AB21","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$M$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"Coupon_Yield_Indices_DX!E22","v":0},{"$f":"Coupon_Yield_Indices_DX!F22","v":0},{"$f":"Coupon_Yield_Indices_DX!G22","v":0},{"$f":"Coupon_Yield_Indices_DX!H22","v":0},{"$f":"Coupon_Yield_Indices_DX!I22","v":0},{"$f":"Coupon_Yield_Indices_DX!J22","v":0},{"$f":"Coupon_Yield_Indices_DX!K22","v":0},{"$f":"Coupon_Yield_Indices_DX!L22","v":0},{"$f":"Coupon_Yield_Indices_DX!M22","v":0},{"$f":"Coupon_Yield_Indices_DX!N22","v":0},{"$f":"Coupon_Yield_Indices_DX!O22","v":0},{"$f":"Coupon_Yield_Indices_DX!P22","v":0},{"$f":"Coupon_Yield_Indices_DX!Q22","v":0},{"$f":"Coupon_Yield_Indices_DX!R22","v":0},{"$f":"Coupon_Yield_Indices_DX!S22","v":0},{"$f":"Coupon_Yield_Indices_DX!T22","v":0},{"$f":"Coupon_Yield_Indices_DX!U22","v":0},{"$f":"Coupon_Yield_Indices_DX!V22","v":0},{"$f":"Coupon_Yield_Indices_DX!W22","v":0},{"$f":"Coupon_Yield_Indices_DX!X22","v":0},{"$f":"Coupon_Yield_Indices_DX!Y22","v":0},{"$f":"Coupon_Yield_Indices_DX!Z22","v":0},{"$f":"Coupon_Yield_Indices_DX!AA22","v":0},{"$f":"Coupon_Yield_Indices_DX!AB22","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$M$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"Coupon_Yield_Indices_DX!E23","v":0},{"$f":"Coupon_Yield_Indices_DX!F23","v":0},{"$f":"Coupon_Yield_Indices_DX!G23","v":0},{"$f":"Coupon_Yield_Indices_DX!H23","v":0},{"$f":"Coupon_Yield_Indices_DX!I23","v":0},{"$f":"Coupon_Yield_Indices_DX!J23","v":0},{"$f":"Coupon_Yield_Indices_DX!K23","v":0},{"$f":"Coupon_Yield_Indices_DX!L23","v":0},{"$f":"Coupon_Yield_Indices_DX!M23","v":0},{"$f":"Coupon_Yield_Indices_DX!N23","v":0},{"$f":"Coupon_Yield_Indices_DX!O23","v":0},{"$f":"Coupon_Yield_Indices_DX!P23","v":0},{"$f":"Coupon_Yield_Indices_DX!Q23","v":0},{"$f":"Coupon_Yield_Indices_DX!R23","v":0},{"$f":"Coupon_Yield_Indices_DX!S23","v":0},{"$f":"Coupon_Yield_Indices_DX!T23","v":0},{"$f":"Coupon_Yield_Indices_DX!U23","v":0},{"$f":"Coupon_Yield_Indices_DX!V23","v":0},{"$f":"Coupon_Yield_Indices_DX!W23","v":0},{"$f":"Coupon_Yield_Indices_DX!X23","v":0},{"$f":"Coupon_Yield_Indices_DX!Y23","v":0},{"$f":"Coupon_Yield_Indices_DX!Z23","v":0},{"$f":"Coupon_Yield_Indices_DX!AA23","v":0},{"$f":"Coupon_Yield_Indices_DX!AB23","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$M$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"Coupon_Yield_Indices_DX!E24","v":0},{"$f":"Coupon_Yield_Indices_DX!F24","v":0},{"$f":"Coupon_Yield_Indices_DX!G24","v":0},{"$f":"Coupon_Yield_Indices_DX!H24","v":0},{"$f":"Coupon_Yield_Indices_DX!I24","v":0},{"$f":"Coupon_Yield_Indices_DX!J24","v":0},{"$f":"Coupon_Yield_Indices_DX!K24","v":0},{"$f":"Coupon_Yield_Indices_DX!L24","v":0},{"$f":"Coupon_Yield_Indices_DX!M24","v":0},{"$f":"Coupon_Yield_Indices_DX!N24","v":0},{"$f":"Coupon_Yield_Indices_DX!O24","v":0},{"$f":"Coupon_Yield_Indices_DX!P24","v":0},{"$f":"Coupon_Yield_Indices_DX!Q24","v":0},{"$f":"Coupon_Yield_Indices_DX!R24","v":0},{"$f":"Coupon_Yield_Indices_DX!S24","v":0},{"$f":"Coupon_Yield_Indices_DX!T24","v":0},{"$f":"Coupon_Yield_Indices_DX!U24","v":0},{"$f":"Coupon_Yield_Indices_DX!V24","v":0},{"$f":"Coupon_Yield_Indices_DX!W24","v":0},{"$f":"Coupon_Yield_Indices_DX!X24","v":0},{"$f":"Coupon_Yield_Indices_DX!Y24","v":0},{"$f":"Coupon_Yield_Indices_DX!Z24","v":0},{"$f":"Coupon_Yield_Indices_DX!AA24","v":0},{"$f":"Coupon_Yield_Indices_DX!AB24","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$M$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"Coupon_Yield_Indices_DX!E25","v":0},{"$f":"Coupon_Yield_Indices_DX!F25","v":0},{"$f":"Coupon_Yield_Indices_DX!G25","v":0},{"$f":"Coupon_Yield_Indices_DX!H25","v":0},{"$f":"Coupon_Yield_Indices_DX!I25","v":0},{"$f":"Coupon_Yield_Indices_DX!J25","v":0},{"$f":"Coupon_Yield_Indices_DX!K25","v":0},{"$f":"Coupon_Yield_Indices_DX!L25","v":0},{"$f":"Coupon_Yield_Indices_DX!M25","v":0},{"$f":"Coupon_Yield_Indices_DX!N25","v":0},{"$f":"Coupon_Yield_Indices_DX!O25","v":0},{"$f":"Coupon_Yield_Indices_DX!P25","v":0},{"$f":"Coupon_Yield_Indices_DX!Q25","v":0},{"$f":"Coupon_Yield_Indices_DX!R25","v":0},{"$f":"Coupon_Yield_Indices_DX!S25","v":0},{"$f":"Coupon_Yield_Indices_DX!T25","v":0},{"$f":"Coupon_Yield_Indices_DX!U25","v":0},{"$f":"Coupon_Yield_Indices_DX!V25","v":0},{"$f":"Coupon_Yield_Indices_DX!W25","v":0},{"$f":"Coupon_Yield_Indices_DX!X25","v":0},{"$f":"Coupon_Yield_Indices_DX!Y25","v":0},{"$f":"Coupon_Yield_Indices_DX!Z25","v":0},{"$f":"Coupon_Yield_Indices_DX!AA25","v":0},{"$f":"Coupon_Yield_Indices_DX!AB25","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$M$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"Coupon_Yield_Indices_DX!E26","v":0},{"$f":"Coupon_Yield_Indices_DX!F26","v":0},{"$f":"Coupon_Yield_Indices_DX!G26","v":0},{"$f":"Coupon_Yield_Indices_DX!H26","v":0},{"$f":"Coupon_Yield_Indices_DX!I26","v":0},{"$f":"Coupon_Yield_Indices_DX!J26","v":0},{"$f":"Coupon_Yield_Indices_DX!K26","v":0},{"$f":"Coupon_Yield_Indices_DX!L26","v":0},{"$f":"Coupon_Yield_Indices_DX!M26","v":0},{"$f":"Coupon_Yield_Indices_DX!N26","v":0},{"$f":"Coupon_Yield_Indices_DX!O26","v":0},{"$f":"Coupon_Yield_Indices_DX!P26","v":0},{"$f":"Coupon_Yield_Indices_DX!Q26","v":0},{"$f":"Coupon_Yield_Indices_DX!R26","v":0},{"$f":"Coupon_Yield_Indices_DX!S26","v":0},{"$f":"Coupon_Yield_Indices_DX!T26","v":0},{"$f":"Coupon_Yield_Indices_DX!U26","v":0},{"$f":"Coupon_Yield_Indices_DX!V26","v":0},{"$f":"Coupon_Yield_Indices_DX!W26","v":0},{"$f":"Coupon_Yield_Indices_DX!X26","v":0},{"$f":"Coupon_Yield_Indices_DX!Y26","v":0},{"$f":"Coupon_Yield_Indices_DX!Z26","v":0},{"$f":"Coupon_Yield_Indices_DX!AA26","v":0},{"$f":"Coupon_Yield_Indices_DX!AB26","v":0}]
[]
[]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,null,1,{"$f":"F78+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q78+1","v":13},{"$f":"R78+1","v":14},15,16,17,18,19,20,21,22,23,24]
[]
[null,null,null,null,"Disbursements"]
[null,1,null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,1,null,{"$f":"$F$6","v":232.07340895469011}]
[null,null,null,{"$f":"D82+1","v":2},null,null,{"$f":"$G$6","v":232.07340895469011}]
[null,null,null,{"$f":"D83+1","v":3},null,null,null,{"$f":"$H$6","v":232.07340895469011}]
[null,null,null,4,null,null,null,null,{"$f":"$I$6","v":232.07340895469011}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$6","v":232.07340895469011}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$6","v":232.07340895469011}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$6","v":232.07340895469011}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$6","v":232.07340895469011}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$6","v":232.07340895469011}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$6","v":232.07340895469011}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$6","v":232.07340895469011}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$6","v":232.07340895469011}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$6","v":180.8795119603958}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$6","v":180.8795119603958}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$6","v":180.8795119603958}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$6","v":180.8795119603958}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$6","v":180.8795119603958}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$6","v":180.8795119603958}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$6","v":180.8795119603958}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$6","v":180.8795119603958}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$6","v":180.8795119603958}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$6","v":180.8795119603958}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$6","v":180.8795119603958}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$6","v":180.8795119603958}]
[]
[null,2,null,null,{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,1,null,{"$f":"$F$7","v":116.03670447734505}]
[null,null,null,{"$f":"D108+1","v":2},null,null,{"$f":"$G$7","v":116.03670447734505}]
[null,null,null,{"$f":"D109+1","v":3},null,null,null,{"$f":"$H$7","v":116.03670447734505}]
[null,null,null,4,null,null,null,null,{"$f":"$I$7","v":116.03670447734505}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$7","v":116.03670447734505}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$7","v":116.03670447734505}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$7","v":116.03670447734505}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$7","v":116.03670447734505}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$7","v":116.03670447734505}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$7","v":116.03670447734505}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$7","v":116.03670447734505}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$7","v":116.03670447734505}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$7","v":90.439755980197901}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$7","v":90.439755980197901}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$7","v":90.439755980197901}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$7","v":90.439755980197901}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$7","v":90.439755980197901}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$7","v":90.439755980197901}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$7","v":90.439755980197901}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$7","v":90.439755980197901}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$7","v":90.439755980197901}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$7","v":90.439755980197901}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$7","v":90.439755980197901}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$7","v":90.439755980197901}]
[]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,1,null,{"$f":"$F$8","v":116.03670447734505}]
[null,null,null,{"$f":"D134+1","v":2},null,null,{"$f":"$G$8","v":116.03670447734505}]
[null,null,null,{"$f":"D135+1","v":3},null,null,null,{"$f":"$H$8","v":116.03670447734505}]
[null,null,null,4,null,null,null,null,{"$f":"$I$8","v":116.03670447734505}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$8","v":116.03670447734505}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$8","v":116.03670447734505}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$8","v":116.03670447734505}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$8","v":116.03670447734505}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$8","v":116.03670447734505}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$8","v":116.03670447734505}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$8","v":116.03670447734505}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$8","v":116.03670447734505}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$8","v":90.439755980197901}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$8","v":90.439755980197901}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$8","v":90.439755980197901}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$8","v":90.439755980197901}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$8","v":90.439755980197901}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$8","v":90.439755980197901}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$8","v":90.439755980197901}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$8","v":90.439755980197901}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$8","v":90.439755980197901}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$8","v":90.439755980197901}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$8","v":90.439755980197901}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$8","v":90.439755980197901}]
[]
[null,4,null,null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,1,null,{"$f":"$F$9","v":0}]
[null,null,null,{"$f":"D160+1","v":2},null,null,{"$f":"$G$9","v":116.03670447734505}]
[null,null,null,{"$f":"D161+1","v":3},null,null,null,{"$f":"$H$9","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$9","v":116.03670447734505}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$9","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$9","v":116.03670447734505}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$9","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$9","v":116.03670447734505}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$9","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$9","v":116.03670447734505}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$9","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$9","v":116.03670447734505}]
[null,null,null,{"$f":"D171+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$9","v":0}]
[null,null,null,{"$f":"D172+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$9","v":90.439755980197901}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$9","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$9","v":90.439755980197901}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$9","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$9","v":90.439755980197901}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$9","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$9","v":90.439755980197901}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$9","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$9","v":90.439755980197901}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$9","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$9","v":90.439755980197901}]
[]
[null,5,null,null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,1,null,{"$f":"$F$10","v":116.03670447734505}]
[null,null,null,{"$f":"D186+1","v":2},null,null,{"$f":"$G$10","v":0}]
[null,null,null,{"$f":"D187+1","v":3},null,null,null,{"$f":"$H$10","v":116.03670447734505}]
[null,null,null,4,null,null,null,null,{"$f":"$I$10","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$10","v":116.03670447734505}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$10","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$10","v":116.03670447734505}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$10","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$10","v":116.03670447734505}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$10","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$10","v":116.03670447734505}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$10","v":0}]
[null,null,null,{"$f":"D197+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$10","v":90.439755980197901}]
[null,null,null,{"$f":"D198+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$10","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$10","v":90.439755980197901}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$10","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$10","v":90.439755980197901}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$10","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$10","v":90.439755980197901}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$10","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$10","v":90.439755980197901}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$10","v":90.439755980197901}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$10","v":0}]
[]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,1,null,{"$f":"$F$11","v":0}]
[null,null,null,{"$f":"D212+1","v":2},null,null,{"$f":"$G$11","v":174.05505671601759}]
[null,null,null,{"$f":"D213+1","v":3},null,null,null,{"$f":"$H$11","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$11","v":174.05505671601759}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$11","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$11","v":174.05505671601759}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$11","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$11","v":174.05505671601759}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$11","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$11","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$11","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$11","v":0}]
[null,null,null,{"$f":"D223+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$11","v":0}]
[null,null,null,{"$f":"D224+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$11","v":135.65963397029685}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$11","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$11","v":135.65963397029685}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$11","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$11","v":135.65963397029685}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$11","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$11","v":135.65963397029685}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$11","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$11","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$11","v":0}]
[]
[null,7,null,null,{"$f":"$E$12","v":"7yr"}]
[null,null,null,1,null,{"$f":"$F$12","v":174.05505671601759}]
[null,null,null,{"$f":"D238+1","v":2},null,null,{"$f":"$G$12","v":0}]
[null,null,null,{"$f":"D239+1","v":3},null,null,null,{"$f":"$H$12","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$12","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$12","v":174.05505671601759}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$12","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$12","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$12","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$12","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$12","v":174.05505671601759}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$12","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$12","v":174.05505671601759}]
[null,null,null,{"$f":"D249+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$12","v":135.65963397029685}]
[null,null,null,{"$f":"D250+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$12","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$12","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$12","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$12","v":135.65963397029685}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$12","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$12","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$12","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$12","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$12","v":135.65963397029685}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$12","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$12","v":135.65963397029685}]
[]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,1,null,{"$f":"$F$13","v":0}]
[null,null,null,{"$f":"D264+1","v":2},null,null,{"$f":"$G$13","v":348.11011343203518}]
[null,null,null,{"$f":"D265+1","v":3},null,null,null,{"$f":"$H$13","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$13","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$13","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$13","v":348.11011343203518}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$13","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$13","v":348.11011343203518}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$13","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$13","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$13","v":348.11011343203518}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$13","v":0}]
[null,null,null,{"$f":"D275+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$13","v":0}]
[null,null,null,{"$f":"D276+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$13","v":271.3192679405937}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$13","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$13","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$13","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$13","v":271.3192679405937}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$13","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$13","v":271.3192679405937}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$13","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$13","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$13","v":271.3192679405937}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$13","v":0}]
[]
[null,9,null,null,{"$f":"$E$14","v":0}]
[null,null,null,1,null,{"$f":"$F$14","v":0}]
[null,null,null,{"$f":"D290+1","v":2},null,null,{"$f":"$G$14","v":0}]
[null,null,null,{"$f":"D291+1","v":3},null,null,null,{"$f":"$H$14","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$14","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$14","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$14","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$14","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$14","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$14","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$14","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$14","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$14","v":0}]
[null,null,null,{"$f":"D301+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$14","v":0}]
[null,null,null,{"$f":"D302+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$14","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$14","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$14","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$14","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$14","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$14","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$14","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$14","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$14","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$14","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$14","v":0}]
[]
[null,10,null,null,{"$f":"$E$15","v":0}]
[null,null,null,1,null,{"$f":"$F$15","v":0}]
[null,null,null,{"$f":"D316+1","v":2},null,null,{"$f":"$G$15","v":0}]
[null,null,null,{"$f":"D317+1","v":3},null,null,null,{"$f":"$H$15","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$15","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$15","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$15","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$15","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$15","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$15","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$15","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$15","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$15","v":0}]
[null,null,null,{"$f":"D327+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$15","v":0}]
[null,null,null,{"$f":"D328+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$15","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$15","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$15","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$15","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$15","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$15","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$15","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$15","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$15","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$15","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$15","v":0}]
[]
[null,11,null,null,{"$f":"$E$16","v":0}]
[null,null,null,1,null,{"$f":"$F$16","v":0}]
[null,null,null,{"$f":"D342+1","v":2},null,null,{"$f":"$G$16","v":0}]
[null,null,null,{"$f":"D343+1","v":3},null,null,null,{"$f":"$H$16","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$16","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$16","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$16","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$16","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$16","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$16","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$16","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$16","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$16","v":0}]
[null,null,null,{"$f":"D353+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$16","v":0}]
[null,null,null,{"$f":"D354+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$16","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$16","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$16","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$16","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$16","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$16","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$16","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$16","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$16","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$16","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$16","v":0}]
[]
[null,12,null,null,{"$f":"$E$17","v":0}]
[null,null,null,1,null,{"$f":"$F$17","v":0}]
[null,null,null,{"$f":"D368+1","v":2},null,null,{"$f":"$G$17","v":0}]
[null,null,null,{"$f":"D369+1","v":3},null,null,null,{"$f":"$H$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$17","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$17","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$17","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$17","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$17","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$17","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$17","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$17","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$17","v":0}]
[null,null,null,{"$f":"D379+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$17","v":0}]
[null,null,null,{"$f":"D380+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$17","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$17","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$17","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$17","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$17","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$17","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$17","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$17","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$17","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$17","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$17","v":0}]
[]
[null,13,null,null,{"$f":"$E$18","v":0}]
[null,null,null,1,null,{"$f":"$F$18","v":0}]
[null,null,null,{"$f":"D394+1","v":2},null,null,{"$f":"$G$18","v":0}]
[null,null,null,{"$f":"D395+1","v":3},null,null,null,{"$f":"$H$18","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$18","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$18","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$18","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$18","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$18","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$18","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$18","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$18","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$18","v":0}]
[null,null,null,{"$f":"D405+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$18","v":0}]
[null,null,null,{"$f":"D406+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$18","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$18","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$18","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$18","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$18","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$18","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$18","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$18","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$18","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$18","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$18","v":0}]
[]
[null,14,null,null,{"$f":"$E$19","v":0}]
[null,null,null,1,null,{"$f":"$F$19","v":0}]
[null,null,null,{"$f":"D420+1","v":2},null,null,{"$f":"$G$19","v":0}]
[null,null,null,{"$f":"D421+1","v":3},null,null,null,{"$f":"$H$19","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$19","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$19","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$19","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$19","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$19","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$19","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$19","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$19","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$19","v":0}]
[null,null,null,{"$f":"D431+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$19","v":0}]
[null,null,null,{"$f":"D432+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$19","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$19","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$19","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$19","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$19","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$19","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$19","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$19","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$19","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$19","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$19","v":0}]
[]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,1,null,{"$f":"$F$20","v":0}]
[null,null,null,{"$f":"D446+1","v":2},null,null,{"$f":"$G$20","v":0}]
[null,null,null,{"$f":"D447+1","v":3},null,null,null,{"$f":"$H$20","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$20","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$20","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$20","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$20","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$20","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$20","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$20","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$20","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$20","v":0}]
[null,null,null,{"$f":"D457+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$20","v":0}]
[null,null,null,{"$f":"D458+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$20","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$20","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$20","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$20","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$20","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$20","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$20","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$20","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$20","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$20","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$20","v":0}]
[]
[null,16,null,null,{"$f":"$E$21","v":0}]
[null,null,null,1,null,{"$f":"$F$21","v":0}]
[null,null,null,{"$f":"D472+1","v":2},null,null,{"$f":"$G$21","v":0}]
[null,null,null,{"$f":"D473+1","v":3},null,null,null,{"$f":"$H$21","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$21","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$21","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$21","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$21","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$21","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$21","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$21","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$21","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$21","v":0}]
[null,null,null,{"$f":"D483+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$21","v":0}]
[null,null,null,{"$f":"D484+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$21","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$21","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$21","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$21","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$21","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$21","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$21","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$21","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$21","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$21","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$21","v":0}]
[]
[null,17,null,null,{"$f":"$E$22","v":0}]
[null,null,null,1,null,{"$f":"$F$22","v":0}]
[null,null,null,{"$f":"D498+1","v":2},null,null,{"$f":"$G$22","v":0}]
[null,null,null,{"$f":"D499+1","v":3},null,null,null,{"$f":"$H$22","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$22","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$22","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$22","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$22","v":0}]
[null,null,null,{"$f":"D525+1","v":3},null,null,null,{"$f":"$H$23","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$23","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$23","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$23","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$23","v":0}]
[null,null,null,{"$f":"D551+1","v":3},null,null,null,{"$f":"$H$24","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$24","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$24","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$24","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$24","v":0}]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$25","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$25","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$25","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$25","v":0}]
[]
[]
[null,null,null,null,null,1,{"$f":"F610+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q610+1","v":13},{"$f":"R610+1","v":14},15,16,17,18,19,20,21,22,23,24]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180.8795119603958,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.439755980197901,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,{"$f":"$D$32","v":12},{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"IF($D676+$D$665=F$29,F$32,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D676+$D$665=P$29,P$32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D692+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D693+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"IF($D702+$D$691=F$29,F$33,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D702+$D$691=P$29,P$33,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D744+$D$743=F$29,F$35,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D744+$D$743=P$29,P$35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D745+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,{"$f":"$D$36","v":84},{"$f":"$E$12","v":"7yr"}]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D823+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,{"$f":"$D$39","v":0},{"$f":"$E$15","v":0}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D860+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D874+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D885+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D927+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D952+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D964+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,15,null,{"$f":"$D$44","v":0},{"$f":"$E$20","v":0}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"IF($D988+$D$977=F$29,F$44,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D988+$D$977=P$29,P$44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1004+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1015+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1042+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D1056+$D$1055=F$29,F$47,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1056+$D$1055=P$29,P$47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1067+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1083+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1109+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,1,null,{"$f":"IFERROR($F$6-F614,0)","v":232.07340895469011},{"$f":"IFERROR(F1141-G614,0)","v":232.07340895469011},232.07340895469011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$6-K619,0)","v":232.07340895469011},232.07340895469011,232.07340895469011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$6-Q625,0)","v":232.07340895469011},232.07340895469011,232.07340895469011,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$6-W631,0)","v":180.8795119603958},180.8795119603958,180.8795119603958,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$6-AC637,0)","v":180.8795119603958}]
[null,null,null,{"$f":"D1168+1","v":3},null,null,null,{"$f":"IFERROR($H$7-H642,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$7-M647,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$7-P650,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$7-T654,0)","v":90.439755980197901},90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$7-Z660,0)","v":90.439755980197901},{"$f":"IFERROR(Z1187-AA660,0)","v":90.439755980197901},{"$f":"IFERROR(AA1187-AB660,0)","v":90.439755980197901},{"$f":"IFERROR(AB1187-AC660,0)","v":90.439755980197901}]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$8-I669,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$8-Q677,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$8-V682,0)","v":90.439755980197901},{"$f":"IFERROR(V1209-W682,0)","v":90.439755980197901},90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$8-AA687,0)","v":90.439755980197901},{"$f":"IFERROR(AA1214-AB687,0)","v":90.439755980197901},{"$f":"IFERROR(AB1214-AC687,0)","v":90.439755980197901}]
[null,null,null,1,null,{"$f":"IFERROR($F$9-F692,0)","v":0},{"$f":"IFERROR(F1219-G692,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$9-M699,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$9-S705,0)","v":90.439755980197901},90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$9-X710,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$9-AC715,0)","v":90.439755980197901}]
[null,5,null,null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$10-J722,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$10-P728,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$10-U733,0)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1271+1","v":2},null,null,{"$f":"IFERROR($G$11-G745,0)","v":174.05505671601759},174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$11-L750,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$11-Q755,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$11-U759,0)","v":135.65963397029685},135.65963397029685,135.65963397029685,135.65963397029685,135.65963397029685,135.65963397029685,135.65963397029685,135.65963397029685,135.65963397029685]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$11-AC767,0)","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$12-I773,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$12-N778,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$12-S783,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$12-T784,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$12-Z790,0)","v":0},{"$f":"IFERROR(Z1317-AA790,0)","v":0},{"$f":"IFERROR(AA1317-AB790,0)","v":0},{"$f":"IFERROR(AB1317-AC790,0)","v":0}]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$13-K801,0)","v":348.11011343203518},348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$13-S809,0)","v":271.3192679405937},271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$13-W813,0)","v":271.3192679405937},271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$13-AB818,0)","v":271.3192679405937},{"$f":"IFERROR(AB1345-AC818,0)","v":271.3192679405937}]
[null,null,null,{"$f":"D1349+1","v":2},null,null,{"$f":"IFERROR($G$14-G823,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$14-J826,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$14-S835,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$14-Y841,0)","v":0},{"$f":"IFERROR(Y1368-Z841,0)","v":0},{"$f":"IFERROR(Z1368-AA841,0)","v":0},{"$f":"IFERROR(AA1368-AB841,0)","v":0},{"$f":"IFERROR(AB1368-AC841,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$15-I851,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$15-O857,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$15-P858,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$15-U863,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$15-AA869,0)","v":0},{"$f":"IFERROR(AA1396-AB869,0)","v":0},{"$f":"IFERROR(AB1396-AC869,0)","v":0}]
[null,null,null,{"$f":"D1402+1","v":3},null,null,null,{"$f":"IFERROR($H$16-H876,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$16-M881,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1412+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$16-R886,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$16-W891,0)","v":0},0,0,0,0,0,0]
[null,12,null,null,{"$f":"$E$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$17-I903,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$17-N908,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$17-T914,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$17-Y919,0)","v":0},{"$f":"IFERROR(Y1446-Z919,0)","v":0},{"$f":"IFERROR(Z1446-AA919,0)","v":0},{"$f":"IFERROR(AA1446-AB919,0)","v":0},{"$f":"IFERROR(AB1446-AC919,0)","v":0}]
[]
[null,null,null,1,null,{"$f":"IFERROR($F$18-F926,0)","v":0},{"$f":"IFERROR(F1453-G926,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$18-K931,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$18-Q937,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$18-W943,0)","v":0},0,0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$18-AC949,0)","v":0}]
[null,null,null,{"$f":"D1480+1","v":3},null,null,null,{"$f":"IFERROR($H$19-H954,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$19-M959,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$19-T966,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$19-Y971,0)","v":0},{"$f":"IFERROR(Y1498-Z971,0)","v":0},{"$f":"IFERROR(Z1498-AA971,0)","v":0},{"$f":"IFERROR(AA1498-AB971,0)","v":0},{"$f":"IFERROR(AB1498-AC971,0)","v":0}]
[]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$20-J982,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$20-M985,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$20-Q989,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$20-V994,0)","v":0},{"$f":"IFERROR(V1521-W994,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$20-AA999,0)","v":0},{"$f":"IFERROR(AA1526-AB999,0)","v":0},{"$f":"IFERROR(AB1526-AC999,0)","v":0}]
[null,null,null,{"$f":"D1531+1","v":2},null,null,{"$f":"IFERROR($G$21-G1005,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$21-L1010,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1543+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$21-S1017,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$21-X1022,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$21-AC1027,0)","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$22-I1033,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$22-O1039,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$22-T1044,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$22-Z1050,0)","v":0},{"$f":"IFERROR(Z1577-AA1050,0)","v":0},{"$f":"IFERROR(AA1577-AB1050,0)","v":0},{"$f":"IFERROR(AB1577-AC1050,0)","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$22-AB1052,0)","v":0},{"$f":"IFERROR(AB1579-AC1052,0)","v":0}]
[null,null,null,{"$f":"D1583+1","v":2},null,null,{"$f":"IFERROR($G$23-G1057,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$23-L1062,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$23-Q1067,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$23-W1073,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$23-AA1077,0)","v":0},{"$f":"IFERROR(AA1604-AB1077,0)","v":0},{"$f":"IFERROR(AB1604-AC1077,0)","v":0}]
[null,null,null,{"$f":"D1610+1","v":3},null,null,null,{"$f":"IFERROR($H$24-H1084,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$24-N1090,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1621+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$24-S1095,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$24-X1100,0)","v":0},0,0,0,0,0]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$25-J1112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$25-P1118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$25-Q1119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$25-W1125,0)","v":0},0,0,0,0,0,0]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$25-AB1130,0)","v":0},{"$f":"IFERROR(AB1657-AC1130,0)","v":0}]
[]
[null,null,{"$f":"IF($B$6=\"Bonds\",Instruments!$O$7,\" \")","v":" "},1,{"$f":"$E$6","v":"T-bills 3m"},null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1141>0),F1141,0)))*IF($C$1667=1,(IF(OR(G$1664=$D1668+12,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54,F$54)))),IF($C$1667=2,(IF(OR(G$1664=$D1668+6,G$1664=$D1668+12,G$1664=$D1668+18,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/2,F$54/2)))),(IF(OR(G$1664=$D1668+3,G$1664=$D1668+6,G$1664=$D1668+9,G$1664=$D1668+12,G$1664=$D1668+15,G$1664=$D1668+18,G$1664=$D1668+21,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/4,F$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1141>0),G1141,0)))*IF($C$1667=1,(IF(OR(H$1664=$D1668+12,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54,G$54)))),IF($C$1667=2,(IF(OR(H$1664=$D1668+6,H$1664=$D1668+12,H$1664=$D1668+18,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/2,G$54/2)))),(IF(OR(H$1664=$D1668+3,H$1664=$D1668+6,H$1664=$D1668+9,H$1664=$D1668+12,H$1664=$D1668+15,H$1664=$D1668+18,H$1664=$D1668+21,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/4,G$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",O1150>0),O1150,0)))*IF($C$1667=1,(IF(OR(P$1664=$D1677+12,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54,O$54)))),IF($C$1667=2,(IF(OR(P$1664=$D1677+6,P$1664=$D1677+12,P$1664=$D1677+18,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/2,O$54/2)))),(IF(OR(P$1664=$D1677+3,P$1664=$D1677+6,P$1664=$D1677+9,P$1664=$D1677+12,P$1664=$D1677+15,P$1664=$D1677+18,P$1664=$D1677+21,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/4,O$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",P1150>0),P1150,0)))*IF($C$1667=1,(IF(OR(Q$1664=$D1677+12,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54,P$54)))),IF($C$1667=2,(IF(OR(Q$1664=$D1677+6,Q$1664=$D1677+12,Q$1664=$D1677+18,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/2,P$54/2)))),(IF(OR(Q$1664=$D1677+3,Q$1664=$D1677+6,Q$1664=$D1677+9,Q$1664=$D1677+12,Q$1664=$D1677+15,Q$1664=$D1677+18,Q$1664=$D1677+21,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/4,P$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",Q1152>0),Q1152,0)))*IF($C$1667=1,(IF(OR(R$1664=$D1679+12,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54,Q$54)))),IF($C$1667=2,(IF(OR(R$1664=$D1679+6,R$1664=$D1679+12,R$1664=$D1679+18,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/2,Q$54/2)))),(IF(OR(R$1664=$D1679+3,R$1664=$D1679+6,R$1664=$D1679+9,R$1664=$D1679+12,R$1664=$D1679+15,R$1664=$D1679+18,R$1664=$D1679+21,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/4,Q$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",R1152>0),R1152,0)))*IF($C$1667=1,(IF(OR(S$1664=$D1679+12,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54,R$54)))),IF($C$1667=2,(IF(OR(S$1664=$D1679+6,S$1664=$D1679+12,S$1664=$D1679+18,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/2,R$54/2)))),(IF(OR(S$1664=$D1679+3,S$1664=$D1679+6,S$1664=$D1679+9,S$1664=$D1679+12,S$1664=$D1679+15,S$1664=$D1679+18,S$1664=$D1679+21,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/4,R$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",W1158>0),W1158,0)))*IF($C$1667=1,(IF(OR(X$1664=$D1685+12,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54,W$54)))),IF($C$1667=2,(IF(OR(X$1664=$D1685+6,X$1664=$D1685+12,X$1664=$D1685+18,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/2,W$54/2)))),(IF(OR(X$1664=$D1685+3,X$1664=$D1685+6,X$1664=$D1685+9,X$1664=$D1685+12,X$1664=$D1685+15,X$1664=$D1685+18,X$1664=$D1685+21,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/4,W$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",X1158>0),X1158,0)))*IF($C$1667=1,(IF(OR(Y$1664=$D1685+12,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54,X$54)))),IF($C$1667=2,(IF(OR(Y$1664=$D1685+6,Y$1664=$D1685+12,Y$1664=$D1685+18,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/2,X$54/2)))),(IF(OR(Y$1664=$D1685+3,Y$1664=$D1685+6,Y$1664=$D1685+9,Y$1664=$D1685+12,Y$1664=$D1685+15,Y$1664=$D1685+18,Y$1664=$D1685+21,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/4,X$54/4))))))","v":0},0,0,0,0]
[null,null,null,23,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",AB1163>0),AB1163,0)))*IF($C$1667=1,(IF(OR(AC$1664=$D1690+12,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54,$AB$54)))),IF($C$1667=2,(IF(OR(AC$1664=$D1690+6,AC$1664=$D1690+12,AC$1664=$D1690+18,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54/2,$AB$54/2)))),(IF(OR(AC$1664=$D1690+3,AC$1664=$D1690+6,AC$1664=$D1690+9,AC$1664=$D1690+12,AC$1664=$D1690+15,AC$1664=$D1690+18,AC$1664=$D1690+21,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54/4,$AB$54/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$7","v":"T-bills 6m"},null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1167>0),F1167,0)))*IF($C$1693=1,(IF(OR(G$1664=$D1694+12,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55,F$55)))),IF($C$1693=2,(IF(OR(G$1664=$D1694+6,G$1664=$D1694+12,G$1664=$D1694+18,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55/2,F$55/2)))),(IF(OR(G$1664=$D1694+3,G$1664=$D1694+6,G$1664=$D1694+9,G$1664=$D1694+12,G$1664=$D1694+15,G$1664=$D1694+18,G$1664=$D1694+21,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55/4,F$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"T-bills 6m",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",N1175>0),N1175,0)))*IF($C$1693=1,(IF(OR(O$1664=$D1702+12,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55,N$55)))),IF($C$1693=2,(IF(OR(O$1664=$D1702+6,O$1664=$D1702+12,O$1664=$D1702+18,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55/2,N$55/2)))),(IF(OR(O$1664=$D1702+3,O$1664=$D1702+6,O$1664=$D1702+9,O$1664=$D1702+12,O$1664=$D1702+15,O$1664=$D1702+18,O$1664=$D1702+21,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55/4,N$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",S1180>0),S1180,0)))*IF($C$1693=1,(IF(OR(T$1664=$D1707+12,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55,S$55)))),IF($C$1693=2,(IF(OR(T$1664=$D1707+6,T$1664=$D1707+12,T$1664=$D1707+18,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55/2,S$55/2)))),(IF(OR(T$1664=$D1707+3,T$1664=$D1707+6,T$1664=$D1707+9,T$1664=$D1707+12,T$1664=$D1707+15,T$1664=$D1707+18,T$1664=$D1707+21,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55/4,S$55/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Y1186>0),Y1186,0)))*IF($C$1693=1,(IF(OR(Z$1664=$D1713+12,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,Y$55)))),IF($C$1693=2,(IF(OR(Z$1664=$D1713+6,Z$1664=$D1713+12,Z$1664=$D1713+18,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,Y$55/2)))),(IF(OR(Z$1664=$D1713+3,Z$1664=$D1713+6,Z$1664=$D1713+9,Z$1664=$D1713+12,Z$1664=$D1713+15,Z$1664=$D1713+18,Z$1664=$D1713+21,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,Y$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Z1186>0),Z1186,0)))*IF($C$1693=1,(IF(OR(AA$1664=$D1713+12,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,Z$55)))),IF($C$1693=2,(IF(OR(AA$1664=$D1713+6,AA$1664=$D1713+12,AA$1664=$D1713+18,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,Z$55/2)))),(IF(OR(AA$1664=$D1713+3,AA$1664=$D1713+6,AA$1664=$D1713+9,AA$1664=$D1713+12,AA$1664=$D1713+15,AA$1664=$D1713+18,AA$1664=$D1713+21,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,Z$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AA1186>0),AA1186,0)))*IF($C$1693=1,(IF(OR(AB$1664=$D1713+12,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,AA$55)))),IF($C$1693=2,(IF(OR(AB$1664=$D1713+6,AB$1664=$D1713+12,AB$1664=$D1713+18,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,AA$55/2)))),(IF(OR(AB$1664=$D1713+3,AB$1664=$D1713+6,AB$1664=$D1713+9,AB$1664=$D1713+12,AB$1664=$D1713+15,AB$1664=$D1713+18,AB$1664=$D1713+21,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,AA$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AB1186>0),AB1186,0)))*IF($C$1693=1,(IF(OR(AC$1664=$D1713+12,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,AB$55)))),IF($C$1693=2,(IF(OR(AC$1664=$D1713+6,AC$1664=$D1713+12,AC$1664=$D1713+18,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,AB$55/2)))),(IF(OR(AC$1664=$D1713+3,AC$1664=$D1713+6,AC$1664=$D1713+9,AC$1664=$D1713+12,AC$1664=$D1713+15,AC$1664=$D1713+18,AC$1664=$D1713+21,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,AB$55/4))))))","v":0}]
[null,3,{"$f":"IF($B$8=\"Bonds\",Instruments!$O$9,\" \")","v":" "},null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,5,"T-bills 12m",null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",J1197>0),J1197,0)))*IF($C$1719=1,(IF(OR(K$1664=$D1724+12,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56,J$56)))),IF($C$1719=2,(IF(OR(K$1664=$D1724+6,K$1664=$D1724+12,K$1664=$D1724+18,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56/2,J$56/2)))),(IF(OR(K$1664=$D1724+3,K$1664=$D1724+6,K$1664=$D1724+9,K$1664=$D1724+12,K$1664=$D1724+15,K$1664=$D1724+18,K$1664=$D1724+21,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56/4,J$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"T-bills 12m",null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",K1198>0),K1198,0)))*IF($C$1719=1,(IF(OR(L$1664=$D1725+12,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56,K$56)))),IF($C$1719=2,(IF(OR(L$1664=$D1725+6,L$1664=$D1725+12,L$1664=$D1725+18,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56/2,K$56/2)))),(IF(OR(L$1664=$D1725+3,L$1664=$D1725+6,L$1664=$D1725+9,L$1664=$D1725+12,L$1664=$D1725+15,L$1664=$D1725+18,L$1664=$D1725+21,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56/4,K$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",P1203>0),P1203,0)))*IF($C$1719=1,(IF(OR(Q$1664=$D1730+12,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56,P$56)))),IF($C$1719=2,(IF(OR(Q$1664=$D1730+6,Q$1664=$D1730+12,Q$1664=$D1730+18,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56/2,P$56/2)))),(IF(OR(Q$1664=$D1730+3,Q$1664=$D1730+6,Q$1664=$D1730+9,Q$1664=$D1730+12,Q$1664=$D1730+15,Q$1664=$D1730+18,Q$1664=$D1730+21,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56/4,P$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",V1209>0),V1209,0)))*IF($C$1719=1,(IF(OR(W$1664=$D1736+12,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56,V$56)))),IF($C$1719=2,(IF(OR(W$1664=$D1736+6,W$1664=$D1736+12,W$1664=$D1736+18,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56/2,V$56/2)))),(IF(OR(W$1664=$D1736+3,W$1664=$D1736+6,W$1664=$D1736+9,W$1664=$D1736+12,W$1664=$D1736+15,W$1664=$D1736+18,W$1664=$D1736+21,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56/4,V$56/4))))))","v":0},0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1746+1","v":2},"2yr ",null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",G1220>0),G1220,0)))*IF($C$1745=1,(IF(OR(H$1664=$D1747+12,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57,G$57)))),IF($C$1745=2,(IF(OR(H$1664=$D1747+6,H$1664=$D1747+12,H$1664=$D1747+18,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57/2,G$57/2)))),(IF(OR(H$1664=$D1747+3,H$1664=$D1747+6,H$1664=$D1747+9,H$1664=$D1747+12,H$1664=$D1747+15,H$1664=$D1747+18,H$1664=$D1747+21,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57/4,G$57/4))))))","v":0},0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,8,"2yr ",null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",M1226>0),M1226,0)))*IF($C$1745=1,(IF(OR(N$1664=$D1753+12,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57,M$57)))),IF($C$1745=2,(IF(OR(N$1664=$D1753+6,N$1664=$D1753+12,N$1664=$D1753+18,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57/2,M$57/2)))),(IF(OR(N$1664=$D1753+3,N$1664=$D1753+6,N$1664=$D1753+9,N$1664=$D1753+12,N$1664=$D1753+15,N$1664=$D1753+18,N$1664=$D1753+21,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57/4,M$57/4))))))","v":0},0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,13,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",R1231>0),R1231,0)))*IF($C$1745=1,(IF(OR(S$1664=$D1758+12,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57,R$57)))),IF($C$1745=2,(IF(OR(S$1664=$D1758+6,S$1664=$D1758+12,S$1664=$D1758+18,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/2,R$57/2)))),(IF(OR(S$1664=$D1758+3,S$1664=$D1758+6,S$1664=$D1758+9,S$1664=$D1758+12,S$1664=$D1758+15,S$1664=$D1758+18,S$1664=$D1758+21,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/4,R$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",S1231>0),S1231,0)))*IF($C$1745=1,(IF(OR(T$1664=$D1758+12,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57,S$57)))),IF($C$1745=2,(IF(OR(T$1664=$D1758+6,T$1664=$D1758+12,T$1664=$D1758+18,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/2,S$57/2)))),(IF(OR(T$1664=$D1758+3,T$1664=$D1758+6,T$1664=$D1758+9,T$1664=$D1758+12,T$1664=$D1758+15,T$1664=$D1758+18,T$1664=$D1758+21,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/4,S$57/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",U1234>0),U1234,0)))*IF($C$1745=1,(IF(OR(V$1664=$D1761+12,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57,U$57)))),IF($C$1745=2,(IF(OR(V$1664=$D1761+6,V$1664=$D1761+12,V$1664=$D1761+18,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57/2,U$57/2)))),(IF(OR(V$1664=$D1761+3,V$1664=$D1761+6,V$1664=$D1761+9,V$1664=$D1761+12,V$1664=$D1761+15,V$1664=$D1761+18,V$1664=$D1761+21,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57/4,U$57/4))))))","v":0},0,1.6053056686485125,0,0,1.6053056686485125,0,0]
[]
[null,null,null,4,"3yr",null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",I1248>0),I1248,0)))*IF($C$1771=1,(IF(OR(J$1664=$D1775+12,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58,I$58)))),IF($C$1771=2,(IF(OR(J$1664=$D1775+6,J$1664=$D1775+12,J$1664=$D1775+18,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58/2,I$58/2)))),(IF(OR(J$1664=$D1775+3,J$1664=$D1775+6,J$1664=$D1775+9,J$1664=$D1775+12,J$1664=$D1775+15,J$1664=$D1775+18,J$1664=$D1775+21,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58/4,I$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"3yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",O1254>0),O1254,0)))*IF($C$1771=1,(IF(OR(P$1664=$D1781+12,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58,O$58)))),IF($C$1771=2,(IF(OR(P$1664=$D1781+6,P$1664=$D1781+12,P$1664=$D1781+18,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58/2,O$58/2)))),(IF(OR(P$1664=$D1781+3,P$1664=$D1781+6,P$1664=$D1781+9,P$1664=$D1781+12,P$1664=$D1781+15,P$1664=$D1781+18,P$1664=$D1781+21,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58/4,O$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",T1259>0),T1259,0)))*IF($C$1771=1,(IF(OR(U$1664=$D1786+12,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58,T$58)))),IF($C$1771=2,(IF(OR(U$1664=$D1786+6,U$1664=$D1786+12,U$1664=$D1786+18,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58/2,T$58/2)))),(IF(OR(U$1664=$D1786+3,U$1664=$D1786+6,U$1664=$D1786+9,U$1664=$D1786+12,U$1664=$D1786+15,U$1664=$D1786+18,U$1664=$D1786+21,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58/4,T$58/4))))))","v":0},0,1.7070503941262354,0,0,1.7070503941262354,0,0,1.7070503941262354]
[null,null,null,21,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",Z1265>0),Z1265,0)))*IF($C$1771=1,(IF(OR(AA$1664=$D1792+12,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,Z$58)))),IF($C$1771=2,(IF(OR(AA$1664=$D1792+6,AA$1664=$D1792+12,AA$1664=$D1792+18,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,Z$58/2)))),(IF(OR(AA$1664=$D1792+3,AA$1664=$D1792+6,AA$1664=$D1792+9,AA$1664=$D1792+12,AA$1664=$D1792+15,AA$1664=$D1792+18,AA$1664=$D1792+21,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,Z$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AA1265>0),AA1265,0)))*IF($C$1771=1,(IF(OR(AB$1664=$D1792+12,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,AA$58)))),IF($C$1771=2,(IF(OR(AB$1664=$D1792+6,AB$1664=$D1792+12,AB$1664=$D1792+18,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,AA$58/2)))),(IF(OR(AB$1664=$D1792+3,AB$1664=$D1792+6,AB$1664=$D1792+9,AB$1664=$D1792+12,AB$1664=$D1792+15,AB$1664=$D1792+18,AB$1664=$D1792+21,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1265>0),AB1265,0)))*IF($C$1771=1,(IF(OR(AC$1664=$D1792+12,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,AB$58)))),IF($C$1771=2,(IF(OR(AC$1664=$D1792+6,AC$1664=$D1792+12,AC$1664=$D1792+18,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,AB$58/2)))),(IF(OR(AC$1664=$D1792+3,AC$1664=$D1792+6,AC$1664=$D1792+9,AC$1664=$D1792+12,AC$1664=$D1792+15,AC$1664=$D1792+18,AC$1664=$D1792+21,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,AB$58/4))))))","v":1.7070503941262354}]
[null,null,null,22,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AA1266>0),AA1266,0)))*IF($C$1771=1,(IF(OR(AB$1664=$D1793+12,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58,AA$58)))),IF($C$1771=2,(IF(OR(AB$1664=$D1793+6,AB$1664=$D1793+12,AB$1664=$D1793+18,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/2,AA$58/2)))),(IF(OR(AB$1664=$D1793+3,AB$1664=$D1793+6,AB$1664=$D1793+9,AB$1664=$D1793+12,AB$1664=$D1793+15,AB$1664=$D1793+18,AB$1664=$D1793+21,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1266>0),AB1266,0)))*IF($C$1771=1,(IF(OR(AC$1664=$D1793+12,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58,AB$58)))),IF($C$1771=2,(IF(OR(AC$1664=$D1793+6,AC$1664=$D1793+12,AC$1664=$D1793+18,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/2,AB$58/2)))),(IF(OR(AC$1664=$D1793+3,AC$1664=$D1793+6,AC$1664=$D1793+9,AC$1664=$D1793+12,AC$1664=$D1793+15,AC$1664=$D1793+18,AC$1664=$D1793+21,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/4,AB$58/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$11","v":"5yr"},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1271>0),F1271,0)))*IF($C$1797=1,(IF(OR(G$1664=$D1798+12,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59,F$59)))),IF($C$1797=2,(IF(OR(G$1664=$D1798+6,G$1664=$D1798+12,G$1664=$D1798+18,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59/2,F$59/2)))),(IF(OR(G$1664=$D1798+3,G$1664=$D1798+6,G$1664=$D1798+9,G$1664=$D1798+12,G$1664=$D1798+15,G$1664=$D1798+18,G$1664=$D1798+21,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59/4,F$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"5yr",null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",K1276>0),K1276,0)))*IF($C$1797=1,(IF(OR(L$1664=$D1803+12,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59,K$59)))),IF($C$1797=2,(IF(OR(L$1664=$D1803+6,L$1664=$D1803+12,L$1664=$D1803+18,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59/2,K$59/2)))),(IF(OR(L$1664=$D1803+3,L$1664=$D1803+6,L$1664=$D1803+9,L$1664=$D1803+12,L$1664=$D1803+15,L$1664=$D1803+18,L$1664=$D1803+21,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59/4,K$59/4))))))","v":0},0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305]
[null,null,null,13,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",R1283>0),R1283,0)))*IF($C$1797=1,(IF(OR(S$1664=$D1810+12,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59,R$59)))),IF($C$1797=2,(IF(OR(S$1664=$D1810+6,S$1664=$D1810+12,S$1664=$D1810+18,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/2,R$59/2)))),(IF(OR(S$1664=$D1810+3,S$1664=$D1810+6,S$1664=$D1810+9,S$1664=$D1810+12,S$1664=$D1810+15,S$1664=$D1810+18,S$1664=$D1810+21,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/4,R$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",S1283>0),S1283,0)))*IF($C$1797=1,(IF(OR(T$1664=$D1810+12,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59,S$59)))),IF($C$1797=2,(IF(OR(T$1664=$D1810+6,T$1664=$D1810+12,T$1664=$D1810+18,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/2,S$59/2)))),(IF(OR(T$1664=$D1810+3,T$1664=$D1810+6,T$1664=$D1810+9,T$1664=$D1810+12,T$1664=$D1810+15,T$1664=$D1810+18,T$1664=$D1810+21,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/4,S$59/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,18,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",W1288>0),W1288,0)))*IF($C$1797=1,(IF(OR(X$1664=$D1815+12,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59,W$59)))),IF($C$1797=2,(IF(OR(X$1664=$D1815+6,X$1664=$D1815+12,X$1664=$D1815+18,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59/2,W$59/2)))),(IF(OR(X$1664=$D1815+3,X$1664=$D1815+6,X$1664=$D1815+9,X$1664=$D1815+12,X$1664=$D1815+15,X$1664=$D1815+18,X$1664=$D1815+21,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59/4,W$59/4))))))","v":0},0,0,0,0,5.8333642607227638]
[null,null,null,24,"5yr"]
[null,null,null,{"$f":"D1825+1","v":3},"7yr",null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",H1299>0),H1299,0)))*IF($C$1823=1,(IF(OR(I$1664=$D1826+12,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60,H$60)))),IF($C$1823=2,(IF(OR(I$1664=$D1826+6,I$1664=$D1826+12,I$1664=$D1826+18,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60/2,H$60/2)))),(IF(OR(I$1664=$D1826+3,I$1664=$D1826+6,I$1664=$D1826+9,I$1664=$D1826+12,I$1664=$D1826+15,I$1664=$D1826+18,I$1664=$D1826+21,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60/4,H$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"7yr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",P1307>0),P1307,0)))*IF($C$1823=1,(IF(OR(Q$1664=$D1834+12,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60,P$60)))),IF($C$1823=2,(IF(OR(Q$1664=$D1834+6,Q$1664=$D1834+12,Q$1664=$D1834+18,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60/2,P$60/2)))),(IF(OR(Q$1664=$D1834+3,Q$1664=$D1834+6,Q$1664=$D1834+9,Q$1664=$D1834+12,Q$1664=$D1834+15,Q$1664=$D1834+18,Q$1664=$D1834+21,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60/4,P$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",T1311>0),T1311,0)))*IF($C$1823=1,(IF(OR(U$1664=$D1838+12,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60,T$60)))),IF($C$1823=2,(IF(OR(U$1664=$D1838+6,U$1664=$D1838+12,U$1664=$D1838+18,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60/2,T$60/2)))),(IF(OR(U$1664=$D1838+3,U$1664=$D1838+6,U$1664=$D1838+9,U$1664=$D1838+12,U$1664=$D1838+15,U$1664=$D1838+18,U$1664=$D1838+21,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60/4,T$60/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Y1316>0),Y1316,0)))*IF($C$1823=1,(IF(OR(Z$1664=$D1843+12,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,Y$60)))),IF($C$1823=2,(IF(OR(Z$1664=$D1843+6,Z$1664=$D1843+12,Z$1664=$D1843+18,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,Y$60/2)))),(IF(OR(Z$1664=$D1843+3,Z$1664=$D1843+6,Z$1664=$D1843+9,Z$1664=$D1843+12,Z$1664=$D1843+15,Z$1664=$D1843+18,Z$1664=$D1843+21,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,Y$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Z1316>0),Z1316,0)))*IF($C$1823=1,(IF(OR(AA$1664=$D1843+12,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,Z$60)))),IF($C$1823=2,(IF(OR(AA$1664=$D1843+6,AA$1664=$D1843+12,AA$1664=$D1843+18,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,Z$60/2)))),(IF(OR(AA$1664=$D1843+3,AA$1664=$D1843+6,AA$1664=$D1843+9,AA$1664=$D1843+12,AA$1664=$D1843+15,AA$1664=$D1843+18,AA$1664=$D1843+21,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,Z$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AA1316>0),AA1316,0)))*IF($C$1823=1,(IF(OR(AB$1664=$D1843+12,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,AA$60)))),IF($C$1823=2,(IF(OR(AB$1664=$D1843+6,AB$1664=$D1843+12,AB$1664=$D1843+18,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,AA$60/2)))),(IF(OR(AB$1664=$D1843+3,AB$1664=$D1843+6,AB$1664=$D1843+9,AB$1664=$D1843+12,AB$1664=$D1843+15,AB$1664=$D1843+18,AB$1664=$D1843+21,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,AA$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AB1316>0),AB1316,0)))*IF($C$1823=1,(IF(OR(AC$1664=$D1843+12,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,AB$60)))),IF($C$1823=2,(IF(OR(AC$1664=$D1843+6,AC$1664=$D1843+12,AC$1664=$D1843+18,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,AB$60/2)))),(IF(OR(AC$1664=$D1843+3,AC$1664=$D1843+6,AC$1664=$D1843+9,AC$1664=$D1843+12,AC$1664=$D1843+15,AC$1664=$D1843+18,AC$1664=$D1843+21,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,AB$60/4))))))","v":0}]
[null,8,{"$f":"IF($B$13=\"Bonds\",Instruments!$O$14,\" \")","v":2},null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,4,"10yr",null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",I1326>0),I1326,0)))*IF($C$1849=1,(IF(OR(J$1664=$D1853+12,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61,I$61)))),IF($C$1849=2,(IF(OR(J$1664=$D1853+6,J$1664=$D1853+12,J$1664=$D1853+18,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61/2,I$61/2)))),(IF(OR(J$1664=$D1853+3,J$1664=$D1853+6,J$1664=$D1853+9,J$1664=$D1853+12,J$1664=$D1853+15,J$1664=$D1853+18,J$1664=$D1853+21,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61/4,I$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"10yr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",P1333>0),P1333,0)))*IF($C$1849=1,(IF(OR(Q$1664=$D1860+12,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61,P$61)))),IF($C$1849=2,(IF(OR(Q$1664=$D1860+6,Q$1664=$D1860+12,Q$1664=$D1860+18,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61/2,P$61/2)))),(IF(OR(Q$1664=$D1860+3,Q$1664=$D1860+6,Q$1664=$D1860+9,Q$1664=$D1860+12,Q$1664=$D1860+15,Q$1664=$D1860+18,Q$1664=$D1860+21,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61/4,P$61/4))))))","v":0},0,0,0,0,25.290199740837359,0,0,0,0,0,25.290199740837359,0]
[null,null,null,12,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",Q1334>0),Q1334,0)))*IF($C$1849=1,(IF(OR(R$1664=$D1861+12,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61,Q$61)))),IF($C$1849=2,(IF(OR(R$1664=$D1861+6,R$1664=$D1861+12,R$1664=$D1861+18,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61/2,Q$61/2)))),(IF(OR(R$1664=$D1861+3,R$1664=$D1861+6,R$1664=$D1861+9,R$1664=$D1861+12,R$1664=$D1861+15,R$1664=$D1861+18,R$1664=$D1861+21,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61/4,Q$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",V1339>0),V1339,0)))*IF($C$1849=1,(IF(OR(W$1664=$D1866+12,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61,V$61)))),IF($C$1849=2,(IF(OR(W$1664=$D1866+6,W$1664=$D1866+12,W$1664=$D1866+18,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61/2,V$61/2)))),(IF(OR(W$1664=$D1866+3,W$1664=$D1866+6,W$1664=$D1866+9,W$1664=$D1866+12,W$1664=$D1866+15,W$1664=$D1866+18,W$1664=$D1866+21,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61/4,V$61/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,1,{"$f":"$E$14","v":0},null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1349>0),F1349,0)))*IF($C$1875=1,(IF(OR(G$1664=$D1876+12,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62,F$62)))),IF($C$1875=2,(IF(OR(G$1664=$D1876+6,G$1664=$D1876+12,G$1664=$D1876+18,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/2,F$62/2)))),(IF(OR(G$1664=$D1876+3,G$1664=$D1876+6,G$1664=$D1876+9,G$1664=$D1876+12,G$1664=$D1876+15,G$1664=$D1876+18,G$1664=$D1876+21,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/4,F$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",G1349>0),G1349,0)))*IF($C$1875=1,(IF(OR(H$1664=$D1876+12,H$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62,G$62)))),IF($C$1875=2,(IF(OR(H$1664=$D1876+6,H$1664=$D1876+12,H$1664=$D1876+18,H$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/2,G$62/2)))),(IF(OR(H$1664=$D1876+3,H$1664=$D1876+6,H$1664=$D1876+9,H$1664=$D1876+12,H$1664=$D1876+15,H$1664=$D1876+18,H$1664=$D1876+21,H$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/4,G$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1877+1","v":3},0,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",H1351>0),H1351,0)))*IF($C$1875=1,(IF(OR(I$1664=$D1878+12,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62,H$62)))),IF($C$1875=2,(IF(OR(I$1664=$D1878+6,I$1664=$D1878+12,I$1664=$D1878+18,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62/2,H$62/2)))),(IF(OR(I$1664=$D1878+3,I$1664=$D1878+6,I$1664=$D1878+9,I$1664=$D1878+12,I$1664=$D1878+15,I$1664=$D1878+18,I$1664=$D1878+21,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62/4,H$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",M1356>0),M1356,0)))*IF($C$1875=1,(IF(OR(N$1664=$D1883+12,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62,M$62)))),IF($C$1875=2,(IF(OR(N$1664=$D1883+6,N$1664=$D1883+12,N$1664=$D1883+18,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62/2,M$62/2)))),(IF(OR(N$1664=$D1883+3,N$1664=$D1883+6,N$1664=$D1883+9,N$1664=$D1883+12,N$1664=$D1883+15,N$1664=$D1883+18,N$1664=$D1883+21,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62/4,M$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",S1362>0),S1362,0)))*IF($C$1875=1,(IF(OR(T$1664=$D1889+12,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62,S$62)))),IF($C$1875=2,(IF(OR(T$1664=$D1889+6,T$1664=$D1889+12,T$1664=$D1889+18,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62/2,S$62/2)))),(IF(OR(T$1664=$D1889+3,T$1664=$D1889+6,T$1664=$D1889+9,T$1664=$D1889+12,T$1664=$D1889+15,T$1664=$D1889+18,T$1664=$D1889+21,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62/4,S$62/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",X1367>0),X1367,0)))*IF($C$1875=1,(IF(OR(Y$1664=$D1894+12,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,X$62)))),IF($C$1875=2,(IF(OR(Y$1664=$D1894+6,Y$1664=$D1894+12,Y$1664=$D1894+18,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,X$62/2)))),(IF(OR(Y$1664=$D1894+3,Y$1664=$D1894+6,Y$1664=$D1894+9,Y$1664=$D1894+12,Y$1664=$D1894+15,Y$1664=$D1894+18,Y$1664=$D1894+21,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,X$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",Y1367>0),Y1367,0)))*IF($C$1875=1,(IF(OR(Z$1664=$D1894+12,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,Y$62)))),IF($C$1875=2,(IF(OR(Z$1664=$D1894+6,Z$1664=$D1894+12,Z$1664=$D1894+18,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,Y$62/2)))),(IF(OR(Z$1664=$D1894+3,Z$1664=$D1894+6,Z$1664=$D1894+9,Z$1664=$D1894+12,Z$1664=$D1894+15,Z$1664=$D1894+18,Z$1664=$D1894+21,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,Y$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",Z1367>0),Z1367,0)))*IF($C$1875=1,(IF(OR(AA$1664=$D1894+12,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,Z$62)))),IF($C$1875=2,(IF(OR(AA$1664=$D1894+6,AA$1664=$D1894+12,AA$1664=$D1894+18,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,Z$62/2)))),(IF(OR(AA$1664=$D1894+3,AA$1664=$D1894+6,AA$1664=$D1894+9,AA$1664=$D1894+12,AA$1664=$D1894+15,AA$1664=$D1894+18,AA$1664=$D1894+21,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,Z$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AA1367>0),AA1367,0)))*IF($C$1875=1,(IF(OR(AB$1664=$D1894+12,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,AA$62)))),IF($C$1875=2,(IF(OR(AB$1664=$D1894+6,AB$1664=$D1894+12,AB$1664=$D1894+18,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,AA$62/2)))),(IF(OR(AB$1664=$D1894+3,AB$1664=$D1894+6,AB$1664=$D1894+9,AB$1664=$D1894+12,AB$1664=$D1894+15,AB$1664=$D1894+18,AB$1664=$D1894+21,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1367>0),AB1367,0)))*IF($C$1875=1,(IF(OR(AC$1664=$D1894+12,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,AB$62)))),IF($C$1875=2,(IF(OR(AC$1664=$D1894+6,AC$1664=$D1894+12,AC$1664=$D1894+18,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,AB$62/2)))),(IF(OR(AC$1664=$D1894+3,AC$1664=$D1894+6,AC$1664=$D1894+9,AC$1664=$D1894+12,AC$1664=$D1894+15,AC$1664=$D1894+18,AC$1664=$D1894+21,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,AB$62/4))))))","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AA1370>0),AA1370,0)))*IF($C$1875=1,(IF(OR(AB$1664=$D1897+12,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62,AA$62)))),IF($C$1875=2,(IF(OR(AB$1664=$D1897+6,AB$1664=$D1897+12,AB$1664=$D1897+18,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/2,AA$62/2)))),(IF(OR(AB$1664=$D1897+3,AB$1664=$D1897+6,AB$1664=$D1897+9,AB$1664=$D1897+12,AB$1664=$D1897+15,AB$1664=$D1897+18,AB$1664=$D1897+21,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1370>0),AB1370,0)))*IF($C$1875=1,(IF(OR(AC$1664=$D1897+12,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62,AB$62)))),IF($C$1875=2,(IF(OR(AC$1664=$D1897+6,AC$1664=$D1897+12,AC$1664=$D1897+18,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/2,AB$62/2)))),(IF(OR(AC$1664=$D1897+3,AC$1664=$D1897+6,AC$1664=$D1897+9,AC$1664=$D1897+12,AC$1664=$D1897+15,AC$1664=$D1897+18,AC$1664=$D1897+21,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/4,AB$62/4))))))","v":0}]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",J1379>0),J1379,0)))*IF($C$1901=1,(IF(OR(K$1664=$D1906+12,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63,J$63)))),IF($C$1901=2,(IF(OR(K$1664=$D1906+6,K$1664=$D1906+12,K$1664=$D1906+18,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63/2,J$63/2)))),(IF(OR(K$1664=$D1906+3,K$1664=$D1906+6,K$1664=$D1906+9,K$1664=$D1906+12,K$1664=$D1906+15,K$1664=$D1906+18,K$1664=$D1906+21,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63/4,J$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",O1384>0),O1384,0)))*IF($C$1901=1,(IF(OR(P$1664=$D1911+12,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63,O$63)))),IF($C$1901=2,(IF(OR(P$1664=$D1911+6,P$1664=$D1911+12,P$1664=$D1911+18,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63/2,O$63/2)))),(IF(OR(P$1664=$D1911+3,P$1664=$D1911+6,P$1664=$D1911+9,P$1664=$D1911+12,P$1664=$D1911+15,P$1664=$D1911+18,P$1664=$D1911+21,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63/4,O$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",U1390>0),U1390,0)))*IF($C$1901=1,(IF(OR(V$1664=$D1917+12,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63,U$63)))),IF($C$1901=2,(IF(OR(V$1664=$D1917+6,V$1664=$D1917+12,V$1664=$D1917+18,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63/2,U$63/2)))),(IF(OR(V$1664=$D1917+3,V$1664=$D1917+6,V$1664=$D1917+9,V$1664=$D1917+12,V$1664=$D1917+15,V$1664=$D1917+18,V$1664=$D1917+21,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63/4,U$63/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",X1393>0),X1393,0)))*IF($C$1901=1,(IF(OR(Y$1664=$D1920+12,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,X$63)))),IF($C$1901=2,(IF(OR(Y$1664=$D1920+6,Y$1664=$D1920+12,Y$1664=$D1920+18,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,X$63/2)))),(IF(OR(Y$1664=$D1920+3,Y$1664=$D1920+6,Y$1664=$D1920+9,Y$1664=$D1920+12,Y$1664=$D1920+15,Y$1664=$D1920+18,Y$1664=$D1920+21,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,X$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",Y1393>0),Y1393,0)))*IF($C$1901=1,(IF(OR(Z$1664=$D1920+12,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,Y$63)))),IF($C$1901=2,(IF(OR(Z$1664=$D1920+6,Z$1664=$D1920+12,Z$1664=$D1920+18,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,Y$63/2)))),(IF(OR(Z$1664=$D1920+3,Z$1664=$D1920+6,Z$1664=$D1920+9,Z$1664=$D1920+12,Z$1664=$D1920+15,Z$1664=$D1920+18,Z$1664=$D1920+21,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,Y$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",Z1393>0),Z1393,0)))*IF($C$1901=1,(IF(OR(AA$1664=$D1920+12,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,Z$63)))),IF($C$1901=2,(IF(OR(AA$1664=$D1920+6,AA$1664=$D1920+12,AA$1664=$D1920+18,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,Z$63/2)))),(IF(OR(AA$1664=$D1920+3,AA$1664=$D1920+6,AA$1664=$D1920+9,AA$1664=$D1920+12,AA$1664=$D1920+15,AA$1664=$D1920+18,AA$1664=$D1920+21,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,Z$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AA1393>0),AA1393,0)))*IF($C$1901=1,(IF(OR(AB$1664=$D1920+12,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,AA$63)))),IF($C$1901=2,(IF(OR(AB$1664=$D1920+6,AB$1664=$D1920+12,AB$1664=$D1920+18,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,AA$63/2)))),(IF(OR(AB$1664=$D1920+3,AB$1664=$D1920+6,AB$1664=$D1920+9,AB$1664=$D1920+12,AB$1664=$D1920+15,AB$1664=$D1920+18,AB$1664=$D1920+21,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,AA$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AB1393>0),AB1393,0)))*IF($C$1901=1,(IF(OR(AC$1664=$D1920+12,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,AB$63)))),IF($C$1901=2,(IF(OR(AC$1664=$D1920+6,AC$1664=$D1920+12,AC$1664=$D1920+18,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,AB$63/2)))),(IF(OR(AC$1664=$D1920+3,AC$1664=$D1920+6,AC$1664=$D1920+9,AC$1664=$D1920+12,AC$1664=$D1920+15,AC$1664=$D1920+18,AC$1664=$D1920+21,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,AB$63/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$16","v":0},null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1401>0),F1401,0)))*IF($C$1927=1,(IF(OR(G$1664=$D1928+12,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64,F$64)))),IF($C$1927=2,(IF(OR(G$1664=$D1928+6,G$1664=$D1928+12,G$1664=$D1928+18,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64/2,F$64/2)))),(IF(OR(G$1664=$D1928+3,G$1664=$D1928+6,G$1664=$D1928+9,G$1664=$D1928+12,G$1664=$D1928+15,G$1664=$D1928+18,G$1664=$D1928+21,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64/4,F$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1928+1","v":2},0,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",G1402>0),G1402,0)))*IF($C$1927=1,(IF(OR(H$1664=$D1929+12,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64,G$64)))),IF($C$1927=2,(IF(OR(H$1664=$D1929+6,H$1664=$D1929+12,H$1664=$D1929+18,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64/2,G$64/2)))),(IF(OR(H$1664=$D1929+3,H$1664=$D1929+6,H$1664=$D1929+9,H$1664=$D1929+12,H$1664=$D1929+15,H$1664=$D1929+18,H$1664=$D1929+21,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64/4,G$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",L1407>0),L1407,0)))*IF($C$1927=1,(IF(OR(M$1664=$D1934+12,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64,L$64)))),IF($C$1927=2,(IF(OR(M$1664=$D1934+6,M$1664=$D1934+12,M$1664=$D1934+18,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64/2,L$64/2)))),(IF(OR(M$1664=$D1934+3,M$1664=$D1934+6,M$1664=$D1934+9,M$1664=$D1934+12,M$1664=$D1934+15,M$1664=$D1934+18,M$1664=$D1934+21,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64/4,L$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",U1416>0),U1416,0)))*IF($C$1927=1,(IF(OR(V$1664=$D1943+12,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64,U$64)))),IF($C$1927=2,(IF(OR(V$1664=$D1943+6,V$1664=$D1943+12,V$1664=$D1943+18,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64/2,U$64/2)))),(IF(OR(V$1664=$D1943+3,V$1664=$D1943+6,V$1664=$D1943+9,V$1664=$D1943+12,V$1664=$D1943+15,V$1664=$D1943+18,V$1664=$D1943+21,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64/4,U$64/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",X1419>0),X1419,0)))*IF($C$1927=1,(IF(OR(Y$1664=$D1946+12,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,X$64)))),IF($C$1927=2,(IF(OR(Y$1664=$D1946+6,Y$1664=$D1946+12,Y$1664=$D1946+18,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,X$64/2)))),(IF(OR(Y$1664=$D1946+3,Y$1664=$D1946+6,Y$1664=$D1946+9,Y$1664=$D1946+12,Y$1664=$D1946+15,Y$1664=$D1946+18,Y$1664=$D1946+21,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,X$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Y1419>0),Y1419,0)))*IF($C$1927=1,(IF(OR(Z$1664=$D1946+12,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,Y$64)))),IF($C$1927=2,(IF(OR(Z$1664=$D1946+6,Z$1664=$D1946+12,Z$1664=$D1946+18,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,Y$64/2)))),(IF(OR(Z$1664=$D1946+3,Z$1664=$D1946+6,Z$1664=$D1946+9,Z$1664=$D1946+12,Z$1664=$D1946+15,Z$1664=$D1946+18,Z$1664=$D1946+21,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,Y$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Z1419>0),Z1419,0)))*IF($C$1927=1,(IF(OR(AA$1664=$D1946+12,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,Z$64)))),IF($C$1927=2,(IF(OR(AA$1664=$D1946+6,AA$1664=$D1946+12,AA$1664=$D1946+18,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,Z$64/2)))),(IF(OR(AA$1664=$D1946+3,AA$1664=$D1946+6,AA$1664=$D1946+9,AA$1664=$D1946+12,AA$1664=$D1946+15,AA$1664=$D1946+18,AA$1664=$D1946+21,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,Z$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",AA1419>0),AA1419,0)))*IF($C$1927=1,(IF(OR(AB$1664=$D1946+12,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,AA$64)))),IF($C$1927=2,(IF(OR(AB$1664=$D1946+6,AB$1664=$D1946+12,AB$1664=$D1946+18,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,AA$64/2)))),(IF(OR(AB$1664=$D1946+3,AB$1664=$D1946+6,AB$1664=$D1946+9,AB$1664=$D1946+12,AB$1664=$D1946+15,AB$1664=$D1946+18,AB$1664=$D1946+21,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,AA$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",AB1419>0),AB1419,0)))*IF($C$1927=1,(IF(OR(AC$1664=$D1946+12,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,AB$64)))),IF($C$1927=2,(IF(OR(AC$1664=$D1946+6,AC$1664=$D1946+12,AC$1664=$D1946+18,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,AB$64/2)))),(IF(OR(AC$1664=$D1946+3,AC$1664=$D1946+6,AC$1664=$D1946+9,AC$1664=$D1946+12,AC$1664=$D1946+15,AC$1664=$D1946+18,AC$1664=$D1946+21,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,AB$64/4))))))","v":0}]
[null,null,null,24,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",I1430>0),I1430,0)))*IF($C$1953=1,(IF(OR(J$1664=$D1957+12,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65,I$65)))),IF($C$1953=2,(IF(OR(J$1664=$D1957+6,J$1664=$D1957+12,J$1664=$D1957+18,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65/2,I$65/2)))),(IF(OR(J$1664=$D1957+3,J$1664=$D1957+6,J$1664=$D1957+9,J$1664=$D1957+12,J$1664=$D1957+15,J$1664=$D1957+18,J$1664=$D1957+21,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65/4,I$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",N1435>0),N1435,0)))*IF($C$1953=1,(IF(OR(O$1664=$D1962+12,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65,N$65)))),IF($C$1953=2,(IF(OR(O$1664=$D1962+6,O$1664=$D1962+12,O$1664=$D1962+18,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65/2,N$65/2)))),(IF(OR(O$1664=$D1962+3,O$1664=$D1962+6,O$1664=$D1962+9,O$1664=$D1962+12,O$1664=$D1962+15,O$1664=$D1962+18,O$1664=$D1962+21,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65/4,N$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",V1443>0),V1443,0)))*IF($C$1953=1,(IF(OR(W$1664=$D1970+12,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65,V$65)))),IF($C$1953=2,(IF(OR(W$1664=$D1970+6,W$1664=$D1970+12,W$1664=$D1970+18,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65/2,V$65/2)))),(IF(OR(W$1664=$D1970+3,W$1664=$D1970+6,W$1664=$D1970+9,W$1664=$D1970+12,W$1664=$D1970+15,W$1664=$D1970+18,W$1664=$D1970+21,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65/4,V$65/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",Z1447>0),Z1447,0)))*IF($C$1953=1,(IF(OR(AA$1664=$D1974+12,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,Z$65)))),IF($C$1953=2,(IF(OR(AA$1664=$D1974+6,AA$1664=$D1974+12,AA$1664=$D1974+18,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,Z$65/2)))),(IF(OR(AA$1664=$D1974+3,AA$1664=$D1974+6,AA$1664=$D1974+9,AA$1664=$D1974+12,AA$1664=$D1974+15,AA$1664=$D1974+18,AA$1664=$D1974+21,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,Z$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AA1447>0),AA1447,0)))*IF($C$1953=1,(IF(OR(AB$1664=$D1974+12,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,AA$65)))),IF($C$1953=2,(IF(OR(AB$1664=$D1974+6,AB$1664=$D1974+12,AB$1664=$D1974+18,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,AA$65/2)))),(IF(OR(AB$1664=$D1974+3,AB$1664=$D1974+6,AB$1664=$D1974+9,AB$1664=$D1974+12,AB$1664=$D1974+15,AB$1664=$D1974+18,AB$1664=$D1974+21,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,AA$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AB1447>0),AB1447,0)))*IF($C$1953=1,(IF(OR(AC$1664=$D1974+12,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,AB$65)))),IF($C$1953=2,(IF(OR(AC$1664=$D1974+6,AC$1664=$D1974+12,AC$1664=$D1974+18,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,AB$65/2)))),(IF(OR(AC$1664=$D1974+3,AC$1664=$D1974+6,AC$1664=$D1974+9,AC$1664=$D1974+12,AC$1664=$D1974+15,AC$1664=$D1974+18,AC$1664=$D1974+21,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,AB$65/4))))))","v":0}]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},null,{"$f":"$E$18","v":0}]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",K1458>0),K1458,0)))*IF($C$1979=1,(IF(OR(L$1664=$D1985+12,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66,K$66)))),IF($C$1979=2,(IF(OR(L$1664=$D1985+6,L$1664=$D1985+12,L$1664=$D1985+18,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66/2,K$66/2)))),(IF(OR(L$1664=$D1985+3,L$1664=$D1985+6,L$1664=$D1985+9,L$1664=$D1985+12,L$1664=$D1985+15,L$1664=$D1985+18,L$1664=$D1985+21,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66/4,K$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",M1460>0),M1460,0)))*IF($C$1979=1,(IF(OR(N$1664=$D1987+12,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66,M$66)))),IF($C$1979=2,(IF(OR(N$1664=$D1987+6,N$1664=$D1987+12,N$1664=$D1987+18,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66/2,M$66/2)))),(IF(OR(N$1664=$D1987+3,N$1664=$D1987+6,N$1664=$D1987+9,N$1664=$D1987+12,N$1664=$D1987+15,N$1664=$D1987+18,N$1664=$D1987+21,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66/4,M$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",V1469>0),V1469,0)))*IF($C$1979=1,(IF(OR(W$1664=$D1996+12,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66,V$66)))),IF($C$1979=2,(IF(OR(W$1664=$D1996+6,W$1664=$D1996+12,W$1664=$D1996+18,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66/2,V$66/2)))),(IF(OR(W$1664=$D1996+3,W$1664=$D1996+6,W$1664=$D1996+9,W$1664=$D1996+12,W$1664=$D1996+15,W$1664=$D1996+18,W$1664=$D1996+21,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66/4,V$66/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",W1470>0),W1470,0)))*IF($C$1979=1,(IF(OR(X$1664=$D1997+12,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66,W$66)))),IF($C$1979=2,(IF(OR(X$1664=$D1997+6,X$1664=$D1997+12,X$1664=$D1997+18,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66/2,W$66/2)))),(IF(OR(X$1664=$D1997+3,X$1664=$D1997+6,X$1664=$D1997+9,X$1664=$D1997+12,X$1664=$D1997+15,X$1664=$D1997+18,X$1664=$D1997+21,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66/4,W$66/4))))))","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AB1475>0),AB1475,0)))*IF($C$1979=1,(IF(OR(AC$1664=$D2002+12,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66,$AB$66)))),IF($C$1979=2,(IF(OR(AC$1664=$D2002+6,AC$1664=$D2002+12,AC$1664=$D2002+18,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66/2,$AB$66/2)))),(IF(OR(AC$1664=$D2002+3,AC$1664=$D2002+6,AC$1664=$D2002+9,AC$1664=$D2002+12,AC$1664=$D2002+15,AC$1664=$D2002+18,AC$1664=$D2002+21,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66/4,$AB$66/4))))))","v":0}]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",J1483>0),J1483,0)))*IF($C$2005=1,(IF(OR(K$1664=$D2010+12,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67,J$67)))),IF($C$2005=2,(IF(OR(K$1664=$D2010+6,K$1664=$D2010+12,K$1664=$D2010+18,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67/2,J$67/2)))),(IF(OR(K$1664=$D2010+3,K$1664=$D2010+6,K$1664=$D2010+9,K$1664=$D2010+12,K$1664=$D2010+15,K$1664=$D2010+18,K$1664=$D2010+21,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67/4,J$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",N1487>0),N1487,0)))*IF($C$2005=1,(IF(OR(O$1664=$D2014+12,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67,N$67)))),IF($C$2005=2,(IF(OR(O$1664=$D2014+6,O$1664=$D2014+12,O$1664=$D2014+18,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67/2,N$67/2)))),(IF(OR(O$1664=$D2014+3,O$1664=$D2014+6,O$1664=$D2014+9,O$1664=$D2014+12,O$1664=$D2014+15,O$1664=$D2014+18,O$1664=$D2014+21,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67/4,N$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2018+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",S1492>0),S1492,0)))*IF($C$2005=1,(IF(OR(T$1664=$D2019+12,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67,S$67)))),IF($C$2005=2,(IF(OR(T$1664=$D2019+6,T$1664=$D2019+12,T$1664=$D2019+18,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67/2,S$67/2)))),(IF(OR(T$1664=$D2019+3,T$1664=$D2019+6,T$1664=$D2019+9,T$1664=$D2019+12,T$1664=$D2019+15,T$1664=$D2019+18,T$1664=$D2019+21,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67/4,S$67/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Y1498>0),Y1498,0)))*IF($C$2005=1,(IF(OR(Z$1664=$D2025+12,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,Y$67)))),IF($C$2005=2,(IF(OR(Z$1664=$D2025+6,Z$1664=$D2025+12,Z$1664=$D2025+18,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,Y$67/2)))),(IF(OR(Z$1664=$D2025+3,Z$1664=$D2025+6,Z$1664=$D2025+9,Z$1664=$D2025+12,Z$1664=$D2025+15,Z$1664=$D2025+18,Z$1664=$D2025+21,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,Y$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Z1498>0),Z1498,0)))*IF($C$2005=1,(IF(OR(AA$1664=$D2025+12,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,Z$67)))),IF($C$2005=2,(IF(OR(AA$1664=$D2025+6,AA$1664=$D2025+12,AA$1664=$D2025+18,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,Z$67/2)))),(IF(OR(AA$1664=$D2025+3,AA$1664=$D2025+6,AA$1664=$D2025+9,AA$1664=$D2025+12,AA$1664=$D2025+15,AA$1664=$D2025+18,AA$1664=$D2025+21,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,Z$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AA1498>0),AA1498,0)))*IF($C$2005=1,(IF(OR(AB$1664=$D2025+12,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,AA$67)))),IF($C$2005=2,(IF(OR(AB$1664=$D2025+6,AB$1664=$D2025+12,AB$1664=$D2025+18,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,AA$67/2)))),(IF(OR(AB$1664=$D2025+3,AB$1664=$D2025+6,AB$1664=$D2025+9,AB$1664=$D2025+12,AB$1664=$D2025+15,AB$1664=$D2025+18,AB$1664=$D2025+21,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,AA$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AB1498>0),AB1498,0)))*IF($C$2005=1,(IF(OR(AC$1664=$D2025+12,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,AB$67)))),IF($C$2005=2,(IF(OR(AC$1664=$D2025+6,AC$1664=$D2025+12,AC$1664=$D2025+18,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,AB$67/2)))),(IF(OR(AC$1664=$D2025+3,AC$1664=$D2025+6,AC$1664=$D2025+9,AC$1664=$D2025+12,AC$1664=$D2025+15,AC$1664=$D2025+18,AC$1664=$D2025+21,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,AB$67/4))))))","v":0}]
[]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",K1510>0),K1510,0)))*IF($C$2031=1,(IF(OR(L$1664=$D2037+12,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68,K$68)))),IF($C$2031=2,(IF(OR(L$1664=$D2037+6,L$1664=$D2037+12,L$1664=$D2037+18,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68/2,K$68/2)))),(IF(OR(L$1664=$D2037+3,L$1664=$D2037+6,L$1664=$D2037+9,L$1664=$D2037+12,L$1664=$D2037+15,L$1664=$D2037+18,L$1664=$D2037+21,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68/4,K$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",P1515>0),P1515,0)))*IF($C$2031=1,(IF(OR(Q$1664=$D2042+12,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68,P$68)))),IF($C$2031=2,(IF(OR(Q$1664=$D2042+6,Q$1664=$D2042+12,Q$1664=$D2042+18,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68/2,P$68/2)))),(IF(OR(Q$1664=$D2042+3,Q$1664=$D2042+6,Q$1664=$D2042+9,Q$1664=$D2042+12,Q$1664=$D2042+15,Q$1664=$D2042+18,Q$1664=$D2042+21,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68/4,P$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",U1520>0),U1520,0)))*IF($C$2031=1,(IF(OR(V$1664=$D2047+12,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68,U$68)))),IF($C$2031=2,(IF(OR(V$1664=$D2047+6,V$1664=$D2047+12,V$1664=$D2047+18,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68/2,U$68/2)))),(IF(OR(V$1664=$D2047+3,V$1664=$D2047+6,V$1664=$D2047+9,V$1664=$D2047+12,V$1664=$D2047+15,V$1664=$D2047+18,V$1664=$D2047+21,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68/4,U$68/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AA1526>0),AA1526,0)))*IF($C$2031=1,(IF(OR(AB$1664=$D2053+12,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68,AA$68)))),IF($C$2031=2,(IF(OR(AB$1664=$D2053+6,AB$1664=$D2053+12,AB$1664=$D2053+18,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/2,AA$68/2)))),(IF(OR(AB$1664=$D2053+3,AB$1664=$D2053+6,AB$1664=$D2053+9,AB$1664=$D2053+12,AB$1664=$D2053+15,AB$1664=$D2053+18,AB$1664=$D2053+21,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/4,AA$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1526>0),AB1526,0)))*IF($C$2031=1,(IF(OR(AC$1664=$D2053+12,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68,AB$68)))),IF($C$2031=2,(IF(OR(AC$1664=$D2053+6,AC$1664=$D2053+12,AC$1664=$D2053+18,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/2,AB$68/2)))),(IF(OR(AC$1664=$D2053+3,AC$1664=$D2053+6,AC$1664=$D2053+9,AC$1664=$D2053+12,AC$1664=$D2053+15,AC$1664=$D2053+18,AC$1664=$D2053+21,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/4,AB$68/4))))))","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1527>0),AB1527,0)))*IF($C$2031=1,(IF(OR(AC$1664=$D2054+12,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68,$AB$68)))),IF($C$2031=2,(IF(OR(AC$1664=$D2054+6,AC$1664=$D2054+12,AC$1664=$D2054+18,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68/2,$AB$68/2)))),(IF(OR(AC$1664=$D2054+3,AC$1664=$D2054+6,AC$1664=$D2054+9,AC$1664=$D2054+12,AC$1664=$D2054+15,AC$1664=$D2054+18,AC$1664=$D2054+21,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68/4,$AB$68/4))))))","v":0}]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",L1537>0),L1537,0)))*IF($C$2057=1,(IF(OR(M$1664=$D2064+12,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69,L$69)))),IF($C$2057=2,(IF(OR(M$1664=$D2064+6,M$1664=$D2064+12,M$1664=$D2064+18,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69/2,L$69/2)))),(IF(OR(M$1664=$D2064+3,M$1664=$D2064+6,M$1664=$D2064+9,M$1664=$D2064+12,M$1664=$D2064+15,M$1664=$D2064+18,M$1664=$D2064+21,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69/4,L$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",M1538>0),M1538,0)))*IF($C$2057=1,(IF(OR(N$1664=$D2065+12,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69,M$69)))),IF($C$2057=2,(IF(OR(N$1664=$D2065+6,N$1664=$D2065+12,N$1664=$D2065+18,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69/2,M$69/2)))),(IF(OR(N$1664=$D2065+3,N$1664=$D2065+6,N$1664=$D2065+9,N$1664=$D2065+12,N$1664=$D2065+15,N$1664=$D2065+18,N$1664=$D2065+21,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69/4,M$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2069+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",R1543>0),R1543,0)))*IF($C$2057=1,(IF(OR(S$1664=$D2070+12,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69,R$69)))),IF($C$2057=2,(IF(OR(S$1664=$D2070+6,S$1664=$D2070+12,S$1664=$D2070+18,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/2,R$69/2)))),(IF(OR(S$1664=$D2070+3,S$1664=$D2070+6,S$1664=$D2070+9,S$1664=$D2070+12,S$1664=$D2070+15,S$1664=$D2070+18,S$1664=$D2070+21,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/4,R$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",S1543>0),S1543,0)))*IF($C$2057=1,(IF(OR(T$1664=$D2070+12,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69,S$69)))),IF($C$2057=2,(IF(OR(T$1664=$D2070+6,T$1664=$D2070+12,T$1664=$D2070+18,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/2,S$69/2)))),(IF(OR(T$1664=$D2070+3,T$1664=$D2070+6,T$1664=$D2070+9,T$1664=$D2070+12,T$1664=$D2070+15,T$1664=$D2070+18,T$1664=$D2070+21,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/4,S$69/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AA1552>0),AA1552,0)))*IF($C$2057=1,(IF(OR(AB$1664=$D2079+12,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69,AA$69)))),IF($C$2057=2,(IF(OR(AB$1664=$D2079+6,AB$1664=$D2079+12,AB$1664=$D2079+18,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/2,AA$69/2)))),(IF(OR(AB$1664=$D2079+3,AB$1664=$D2079+6,AB$1664=$D2079+9,AB$1664=$D2079+12,AB$1664=$D2079+15,AB$1664=$D2079+18,AB$1664=$D2079+21,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/4,AA$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AB1552>0),AB1552,0)))*IF($C$2057=1,(IF(OR(AC$1664=$D2079+12,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69,AB$69)))),IF($C$2057=2,(IF(OR(AC$1664=$D2079+6,AC$1664=$D2079+12,AC$1664=$D2079+18,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/2,AB$69/2)))),(IF(OR(AC$1664=$D2079+3,AC$1664=$D2079+6,AC$1664=$D2079+9,AC$1664=$D2079+12,AC$1664=$D2079+15,AC$1664=$D2079+18,AC$1664=$D2079+21,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/4,AB$69/4))))))","v":0}]
[]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",I1560>0),I1560,0)))*IF($C$2083=1,(IF(OR(J$1664=$D2087+12,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70,I$70)))),IF($C$2083=2,(IF(OR(J$1664=$D2087+6,J$1664=$D2087+12,J$1664=$D2087+18,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70/2,I$70/2)))),(IF(OR(J$1664=$D2087+3,J$1664=$D2087+6,J$1664=$D2087+9,J$1664=$D2087+12,J$1664=$D2087+15,J$1664=$D2087+18,J$1664=$D2087+21,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70/4,I$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",O1566>0),O1566,0)))*IF($C$2083=1,(IF(OR(P$1664=$D2093+12,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70,O$70)))),IF($C$2083=2,(IF(OR(P$1664=$D2093+6,P$1664=$D2093+12,P$1664=$D2093+18,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70/2,O$70/2)))),(IF(OR(P$1664=$D2093+3,P$1664=$D2093+6,P$1664=$D2093+9,P$1664=$D2093+12,P$1664=$D2093+15,P$1664=$D2093+18,P$1664=$D2093+21,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70/4,O$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",T1571>0),T1571,0)))*IF($C$2083=1,(IF(OR(U$1664=$D2098+12,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70,T$70)))),IF($C$2083=2,(IF(OR(U$1664=$D2098+6,U$1664=$D2098+12,U$1664=$D2098+18,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70/2,T$70/2)))),(IF(OR(U$1664=$D2098+3,U$1664=$D2098+6,U$1664=$D2098+9,U$1664=$D2098+12,U$1664=$D2098+15,U$1664=$D2098+18,U$1664=$D2098+21,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70/4,T$70/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",Z1577>0),Z1577,0)))*IF($C$2083=1,(IF(OR(AA$1664=$D2104+12,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,Z$70)))),IF($C$2083=2,(IF(OR(AA$1664=$D2104+6,AA$1664=$D2104+12,AA$1664=$D2104+18,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,Z$70/2)))),(IF(OR(AA$1664=$D2104+3,AA$1664=$D2104+6,AA$1664=$D2104+9,AA$1664=$D2104+12,AA$1664=$D2104+15,AA$1664=$D2104+18,AA$1664=$D2104+21,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,Z$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AA1577>0),AA1577,0)))*IF($C$2083=1,(IF(OR(AB$1664=$D2104+12,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,AA$70)))),IF($C$2083=2,(IF(OR(AB$1664=$D2104+6,AB$1664=$D2104+12,AB$1664=$D2104+18,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,AA$70/2)))),(IF(OR(AB$1664=$D2104+3,AB$1664=$D2104+6,AB$1664=$D2104+9,AB$1664=$D2104+12,AB$1664=$D2104+15,AB$1664=$D2104+18,AB$1664=$D2104+21,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,AA$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AB1577>0),AB1577,0)))*IF($C$2083=1,(IF(OR(AC$1664=$D2104+12,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,AB$70)))),IF($C$2083=2,(IF(OR(AC$1664=$D2104+6,AC$1664=$D2104+12,AC$1664=$D2104+18,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,AB$70/2)))),(IF(OR(AC$1664=$D2104+3,AC$1664=$D2104+6,AC$1664=$D2104+9,AC$1664=$D2104+12,AC$1664=$D2104+15,AC$1664=$D2104+18,AC$1664=$D2104+21,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,AB$70/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$23","v":0},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1583>0),F1583,0)))*IF($C$2109=1,(IF(OR(G$1664=$D2110+12,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71,F$71)))),IF($C$2109=2,(IF(OR(G$1664=$D2110+6,G$1664=$D2110+12,G$1664=$D2110+18,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71/2,F$71/2)))),(IF(OR(G$1664=$D2110+3,G$1664=$D2110+6,G$1664=$D2110+9,G$1664=$D2110+12,G$1664=$D2110+15,G$1664=$D2110+18,G$1664=$D2110+21,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71/4,F$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",K1588>0),K1588,0)))*IF($C$2109=1,(IF(OR(L$1664=$D2115+12,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71,K$71)))),IF($C$2109=2,(IF(OR(L$1664=$D2115+6,L$1664=$D2115+12,L$1664=$D2115+18,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71/2,K$71/2)))),(IF(OR(L$1664=$D2115+3,L$1664=$D2115+6,L$1664=$D2115+9,L$1664=$D2115+12,L$1664=$D2115+15,L$1664=$D2115+18,L$1664=$D2115+21,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71/4,K$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",Q1594>0),Q1594,0)))*IF($C$2109=1,(IF(OR(R$1664=$D2121+12,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71,Q$71)))),IF($C$2109=2,(IF(OR(R$1664=$D2121+6,R$1664=$D2121+12,R$1664=$D2121+18,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71/2,Q$71/2)))),(IF(OR(R$1664=$D2121+3,R$1664=$D2121+6,R$1664=$D2121+9,R$1664=$D2121+12,R$1664=$D2121+15,R$1664=$D2121+18,R$1664=$D2121+21,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71/4,Q$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",W1600>0),W1600,0)))*IF($C$2109=1,(IF(OR(X$1664=$D2127+12,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71,W$71)))),IF($C$2109=2,(IF(OR(X$1664=$D2127+6,X$1664=$D2127+12,X$1664=$D2127+18,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71/2,W$71/2)))),(IF(OR(X$1664=$D2127+3,X$1664=$D2127+6,X$1664=$D2127+9,X$1664=$D2127+12,X$1664=$D2127+15,X$1664=$D2127+18,X$1664=$D2127+21,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71/4,W$71/4))))))","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AB1605>0),AB1605,0)))*IF($C$2109=1,(IF(OR(AC$1664=$D2132+12,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71,$AB$71)))),IF($C$2109=2,(IF(OR(AC$1664=$D2132+6,AC$1664=$D2132+12,AC$1664=$D2132+18,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71/2,$AB$71/2)))),(IF(OR(AC$1664=$D2132+3,AC$1664=$D2132+6,AC$1664=$D2132+9,AC$1664=$D2132+12,AC$1664=$D2132+15,AC$1664=$D2132+18,AC$1664=$D2132+21,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71/4,$AB$71/4))))))","v":0}]
[null,null,null,24,0]
[null,null,null,{"$f":"D2137+1","v":3},0,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",H1611>0),H1611,0)))*IF($C$2135=1,(IF(OR(I$1664=$D2138+12,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72,H$72)))),IF($C$2135=2,(IF(OR(I$1664=$D2138+6,I$1664=$D2138+12,I$1664=$D2138+18,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72/2,H$72/2)))),(IF(OR(I$1664=$D2138+3,I$1664=$D2138+6,I$1664=$D2138+9,I$1664=$D2138+12,I$1664=$D2138+15,I$1664=$D2138+18,I$1664=$D2138+21,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72/4,H$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",P1619>0),P1619,0)))*IF($C$2135=1,(IF(OR(Q$1664=$D2146+12,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72,P$72)))),IF($C$2135=2,(IF(OR(Q$1664=$D2146+6,Q$1664=$D2146+12,Q$1664=$D2146+18,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72/2,P$72/2)))),(IF(OR(Q$1664=$D2146+3,Q$1664=$D2146+6,Q$1664=$D2146+9,Q$1664=$D2146+12,Q$1664=$D2146+15,Q$1664=$D2146+18,Q$1664=$D2146+21,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72/4,P$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",T1623>0),T1623,0)))*IF($C$2135=1,(IF(OR(U$1664=$D2150+12,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72,T$72)))),IF($C$2135=2,(IF(OR(U$1664=$D2150+6,U$1664=$D2150+12,U$1664=$D2150+18,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72/2,T$72/2)))),(IF(OR(U$1664=$D2150+3,U$1664=$D2150+6,U$1664=$D2150+9,U$1664=$D2150+12,U$1664=$D2150+15,U$1664=$D2150+18,U$1664=$D2150+21,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72/4,T$72/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Y1628>0),Y1628,0)))*IF($C$2135=1,(IF(OR(Z$1664=$D2155+12,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,Y$72)))),IF($C$2135=2,(IF(OR(Z$1664=$D2155+6,Z$1664=$D2155+12,Z$1664=$D2155+18,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,Y$72/2)))),(IF(OR(Z$1664=$D2155+3,Z$1664=$D2155+6,Z$1664=$D2155+9,Z$1664=$D2155+12,Z$1664=$D2155+15,Z$1664=$D2155+18,Z$1664=$D2155+21,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,Y$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Z1628>0),Z1628,0)))*IF($C$2135=1,(IF(OR(AA$1664=$D2155+12,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,Z$72)))),IF($C$2135=2,(IF(OR(AA$1664=$D2155+6,AA$1664=$D2155+12,AA$1664=$D2155+18,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,Z$72/2)))),(IF(OR(AA$1664=$D2155+3,AA$1664=$D2155+6,AA$1664=$D2155+9,AA$1664=$D2155+12,AA$1664=$D2155+15,AA$1664=$D2155+18,AA$1664=$D2155+21,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,Z$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AA1628>0),AA1628,0)))*IF($C$2135=1,(IF(OR(AB$1664=$D2155+12,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,AA$72)))),IF($C$2135=2,(IF(OR(AB$1664=$D2155+6,AB$1664=$D2155+12,AB$1664=$D2155+18,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,AA$72/2)))),(IF(OR(AB$1664=$D2155+3,AB$1664=$D2155+6,AB$1664=$D2155+9,AB$1664=$D2155+12,AB$1664=$D2155+15,AB$1664=$D2155+18,AB$1664=$D2155+21,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,AA$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AB1628>0),AB1628,0)))*IF($C$2135=1,(IF(OR(AC$1664=$D2155+12,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,AB$72)))),IF($C$2135=2,(IF(OR(AC$1664=$D2155+6,AC$1664=$D2155+12,AC$1664=$D2155+18,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,AB$72/2)))),(IF(OR(AC$1664=$D2155+3,AC$1664=$D2155+6,AC$1664=$D2155+9,AC$1664=$D2155+12,AC$1664=$D2155+15,AC$1664=$D2155+18,AC$1664=$D2155+21,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,AB$72/4))))))","v":0}]
[null,20,{"$f":"IF($B$25=\"Bonds\",Instruments!$O$26,\" \")","v":0},null,{"$f":"$E$25","v":0}]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",M1642>0),M1642,0)))*IF($C$2161=1,(IF(OR(N$1664=$D2169+12,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73,M$73)))),IF($C$2161=2,(IF(OR(N$1664=$D2169+6,N$1664=$D2169+12,N$1664=$D2169+18,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73/2,M$73/2)))),(IF(OR(N$1664=$D2169+3,N$1664=$D2169+6,N$1664=$D2169+9,N$1664=$D2169+12,N$1664=$D2169+15,N$1664=$D2169+18,N$1664=$D2169+21,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73/4,M$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",P1645>0),P1645,0)))*IF($C$2161=1,(IF(OR(Q$1664=$D2172+12,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73,P$73)))),IF($C$2161=2,(IF(OR(Q$1664=$D2172+6,Q$1664=$D2172+12,Q$1664=$D2172+18,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73/2,P$73/2)))),(IF(OR(Q$1664=$D2172+3,Q$1664=$D2172+6,Q$1664=$D2172+9,Q$1664=$D2172+12,Q$1664=$D2172+15,Q$1664=$D2172+18,Q$1664=$D2172+21,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73/4,P$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",V1651>0),V1651,0)))*IF($C$2161=1,(IF(OR(W$1664=$D2178+12,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73,V$73)))),IF($C$2161=2,(IF(OR(W$1664=$D2178+6,W$1664=$D2178+12,W$1664=$D2178+18,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73/2,V$73/2)))),(IF(OR(W$1664=$D2178+3,W$1664=$D2178+6,W$1664=$D2178+9,W$1664=$D2178+12,W$1664=$D2178+15,W$1664=$D2178+18,W$1664=$D2178+21,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73/4,V$73/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",AA1656>0),AA1656,0)))*IF($C$2161=1,(IF(OR(AB$1664=$D2183+12,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73,AA$73)))),IF($C$2161=2,(IF(OR(AB$1664=$D2183+6,AB$1664=$D2183+12,AB$1664=$D2183+18,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/2,AA$73/2)))),(IF(OR(AB$1664=$D2183+3,AB$1664=$D2183+6,AB$1664=$D2183+9,AB$1664=$D2183+12,AB$1664=$D2183+15,AB$1664=$D2183+18,AB$1664=$D2183+21,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/4,AA$73/4))))))","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",AB1656>0),AB1656,0)))*IF($C$2161=1,(IF(OR(AC$1664=$D2183+12,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73,AB$73)))),IF($C$2161=2,(IF(OR(AC$1664=$D2183+6,AC$1664=$D2183+12,AC$1664=$D2183+18,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/2,AB$73/2)))),(IF(OR(AC$1664=$D2183+3,AC$1664=$D2183+6,AC$1664=$D2183+9,AC$1664=$D2183+12,AC$1664=$D2183+15,AC$1664=$D2183+18,AC$1664=$D2183+21,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/4,AB$73/4))))))","v":0}]
[]
[null,1,null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,6,null,{"$f":"IFERROR(F619+F1673,0)","v":0},0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,{"$f":"IFERROR(F620+F1674,0)","v":0},0,0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"IFERROR(F625+F1679,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"IFERROR(F632+F1686,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180.8795119603958,0,0]
[null,null,null,24,null,{"$f":"IFERROR(F637+F1691,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2222+1","v":3},null,{"$f":"IFERROR(F642+F1696,0)","v":0},0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,{"$f":"IFERROR(F648+F1702,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"IFERROR(F655+F1709,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.439755980197901,0,0]
[null,null,null,20,null,{"$f":"IFERROR(F659+F1713,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,5,null,{"$f":"IFERROR(F670+F1724,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0]
[null,null,null,10,null,{"$f":"IFERROR(F675+F1729,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0]
[null,null,null,15,null,{"$f":"IFERROR(F680+F1734,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"IFERROR(F687+F1741,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"IFERROR(F688+F1742,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2273+1","v":2},null,{"$f":"IFERROR(F693+F1747,0)","v":0},0,0,0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,8,null,{"$f":"IFERROR(F699+F1753,0)","v":0},0,0,0,0,0,0,0,0,0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,14,null,{"$f":"IFERROR(F705+F1759,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6053056686485125,0,0,1.6053056686485125,0,0,1.6053056686485125,0]
[null,null,null,19,null,{"$f":"IFERROR(F710+F1764,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,5,null,{"$f":"IFERROR(F722+F1776,0)","v":0},0,0,0,0,0,0,2.1814900441740872,0,0,2.1814900441740872,0,0,2.190192797009888,0,0,2.190192797009888,0,0,2.190192797009888,0,0,2.190192797009888,0]
[null,null,null,10,null,{"$f":"IFERROR(F727+F1781,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"IFERROR(F733+F1787,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,{"$f":"IFERROR(F738+F1792,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7070503941262354]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,4,null,{"$f":"IFERROR(F747+F1801,0)","v":0},0,0,0,0,0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305,0,0]
[null,null,null,12,null,{"$f":"IFERROR(F755+F1809,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"IFERROR(F756+F1810,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"IFERROR(F761+F1815,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8333642607227638]
[null,null,null,23,null,{"$f":"IFERROR(F766+F1820,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,{"$f":"IFERROR(F773+F1827,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,{"$f":"IFERROR(F778+F1832,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,{"$f":"IFERROR(F783+F1837,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"IFERROR(F789+F1843,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,6,null,{"$f":"IFERROR(F801+F1855,0)","v":0},0,0,0,0,0,0,0,0,0,0,25.290199740837359,0,0,0,0,0,25.290199740837359,0,0,0,0,0,25.290199740837359]
[null,null,null,11,null,{"$f":"IFERROR(F806+F1860,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.290199740837359,0,0,0,0,0,25.290199740837359,0]
[null,null,null,16,null,{"$f":"IFERROR(F811+F1865,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"IFERROR(F814+F1868,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2403+1","v":2},null,{"$f":"IFERROR(F823+F1877,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2404+1","v":3},null,{"$f":"IFERROR(F824+F1878,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,{"$f":"IFERROR(F829+F1883,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"IFERROR(F839+F1893,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"IFERROR(F841+F1895,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,{"$f":"IFERROR(F851+F1905,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,{"$f":"IFERROR(F856+F1910,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"IFERROR(F863+F1917,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"IFERROR(F869+F1923,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IFERROR(F874+F1928,0)","v":0},{"$f":"IFERROR(G874+G1928,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,{"$f":"IFERROR(F881+F1935,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2466+1","v":13},null,{"$f":"IFERROR(F886+F1940,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"IFERROR(F891+F1945,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"IFERROR(F892+F1946,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"IFERROR(F897+F1951,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,{"$f":"IFERROR(F906+F1960,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,{"$f":"IFERROR(F909+F1963,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,{"$f":"IFERROR(F914+F1968,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"IFERROR(F919+F1973,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"IFERROR(F923+F1977,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,{"$f":"IFERROR(F931+F1985,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"IFERROR(F937+F1991,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"IFERROR(F942+F1996,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"IFERROR(F948+F2002,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2534+1","v":3},null,{"$f":"IFERROR(F954+F2008,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,{"$f":"IFERROR(F959+F2013,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2544+1","v":13},null,{"$f":"IFERROR(F964+F2018,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2545+1","v":14},null,{"$f":"IFERROR(F965+F2019,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"IFERROR(F973+F2027,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,5,null,{"$f":"IFERROR(F982+F2036,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,{"$f":"IFERROR(F987+F2041,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"IFERROR(F996+F2050,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"IFERROR(F999+F2053,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2585+1","v":2},null,{"$f":"IFERROR(F1005+F2059,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,{"$f":"IFERROR(F1010+F2064,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"IFERROR(F1015+F2069,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"IFERROR(F1022+F2076,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"IFERROR(F1027+F2081,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2612+1","v":3},null,{"$f":"IFERROR(F1032+F2086,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,{"$f":"IFERROR(F1033+F2087,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"IFERROR(F1040+F2094,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"IFERROR(F1045+F2099,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,{"$f":"IFERROR(F1050+F2104,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,null,null,{"$f":"$E$23","v":0}]
[null,null,null,8,null,{"$f":"IFERROR(F1063+F2117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"IFERROR(F1067+F2121,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"IFERROR(F1072+F2126,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"IFERROR(F1078+F2132,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IFERROR(F1082+F2136,0)","v":0},{"$f":"IFERROR(G1082+G2136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,{"$f":"IFERROR(F1090+F2144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2675+1","v":14},null,{"$f":"IFERROR(F1095+F2149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"IFERROR(F1100+F2154,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"IFERROR(F1101+F2155,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,6,null,{"$f":"IFERROR(F1113+F2167,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"IFERROR(F1118+F2172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"IFERROR(F1123+F2177,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"IFERROR(F1130+F2184,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,1,{"$f":"IF($B$6=\"Bonds\",Instruments!$O$7,\" \")","v":" "},{"$f":"$D$30","v":3},{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,6,"T-bills 3m",null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,K619>0),K619,0)))*$K$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"T-bills 3m",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,N622>0),N622,0)))*$N$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,W631>0),W631,0)))*$W$54","v":0},0,0,0,0,0]
[null,null,null,23,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,AB636>0),AB636,0)))*$AB$54","v":0}]
[null,null,null,{"$f":"D2748+1","v":2},"T-bills 6m",null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,G641>0),G641,0)))*$G$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2749+1","v":3},"T-bills 6m",null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,H642>0),H642,0)))*$H$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"T-bills 6m",null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,M647>0),M647,0)))*$M$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,T654>0),T654,0)))*$T$55","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,Y659>0),Y659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,Z659>0),Z659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,AA659>0),AA659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,AB659>0),AB659,0)))*$Y$55","v":0}]
[]
[null,null,null,5,"T-bills 12m",null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,J670>0),J670,0)))*$J$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,P676>0),P676,0)))*$P$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,U681>0),U681,0)))*$U$56","v":0},0,0,0,0,0,0,0]
[null,null,null,22,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,AA687>0),AA687,0)))*$AA$56","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,AB687>0),AB687,0)))*$AA$56","v":0}]
[null,null,null,24,"T-bills 12m"]
[null,null,null,8,"2yr ",null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,M699>0),M699,0)))*$M$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,R704>0),R704,0)))*$R$57","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,W709>0),W709,0)))*$W$57","v":0},0,0,0,0,0]
[null,null,null,21,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,Z712>0),Z712,0)))*$Z$57","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,AA712>0),AA712,0)))*$Z$57","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,AB712>0),AB712,0)))*$Z$57","v":0}]
[]
[null,null,null,4,"3yr",null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,I721>0),I721,0)))*$I$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"3yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,O727>0),O727,0)))*$O$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,T732>0),T732,0)))*$T$58","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,Y737>0),Y737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,Z737>0),Z737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,AA737>0),AA737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,AB737>0),AB737,0)))*$Y$58","v":0}]
[null,null,null,1,{"$f":"$E$11","v":"5yr"},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,F744>0),F744,0)))*$F$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"5yr",null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,K749>0),K749,0)))*$K$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Q755>0),Q755,0)))*$Q$59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,X762>0),X762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Y762>0),Y762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Z762>0),Z762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,AA762>0),AA762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,AB762>0),AB762,0)))*$X$59","v":0}]
[null,null,null,24,"5yr"]
[null,null,null,{"$f":"D2879+1","v":3},"7yr",null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,H772>0),H772,0)))*$H$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"7yr",null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,M777>0),M777,0)))*$M$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"7yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,O779>0),O779,0)))*$O$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,T784>0),T784,0)))*$T$60","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,Y789>0),Y789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,Z789>0),Z789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,AA789>0),AA789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,AB789>0),AB789,0)))*$Y$60","v":0}]
[null,8,{"$f":"IF($B$13=\"Bonds\",Instruments!$O$14,\" \")","v":2},{"$f":"$D$37","v":120},{"$f":"$E$13","v":"10yr"}]
[null,null,null,5,"10yr",null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,J800>0),J800,0)))*$J$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"10yr",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,N804>0),N804,0)))*$N$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,V812>0),V812,0)))*$V$61","v":0},0,0,0,0,0,0]
[null,null,null,22,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,AA817>0),AA817,0)))*$AA$61","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,AB817>0),AB817,0)))*$AA$61","v":0}]
[null,null,null,{"$f":"D2930+1","v":2},0,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,G823>0),G823,0)))*$G$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,H823>0),H823,0)))*$G$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,M829>0),M829,0)))*$M$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,N829>0),N829,0)))*$M$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,R834>0),R834,0)))*$R$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,S834>0),S834,0)))*$R$62","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,X840>0),X840,0)))*$X$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,Y840>0),Y840,0)))*$X$62","v":0},0,0,0]
[null,null,null,24,0]
[]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,J852>0),J852,0)))*$J$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,O857>0),O857,0)))*$O$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,U863>0),U863,0)))*$U$63","v":0},0,0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,Z868>0),Z868,0)))*$Z$63","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,AA868>0),AA868,0)))*$Z$63","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,AB868>0),AB868,0)))*$Z$63","v":0}]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,I877>0),I877,0)))*$I$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,L880>0),L880,0)))*$L$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,Q885>0),Q885,0)))*$Q$64","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,W891>0),W891,0)))*$W$64","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,AB896>0),AB896,0)))*$AB$64","v":0}]
[null,null,null,{"$f":"D3009+1","v":3},0,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,H902>0),H902,0)))*$H$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,N908>0),N908,0)))*$N$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3020+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,S913>0),S913,0)))*$S$65","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Y919>0),Y919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Z919>0),Z919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AA919>0),AA919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AB919>0),AB919,0)))*$Y$65","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Z920>0),Z920,0)))*$Z$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AA920>0),AA920,0)))*$Z$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AB920>0),AB920,0)))*$Z$65","v":0}]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},{"$f":"$D$42","v":0},{"$f":"$E$18","v":0}]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,K931>0),K931,0)))*$K$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,P936>0),P936,0)))*$P$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,X944>0),X944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,Y944>0),Y944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,Z944>0),Z944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AA944>0),AA944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AB944>0),AB944,0)))*$X$66","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AB948>0),AB948,0)))*$AB$66","v":0}]
[null,null,null,{"$f":"D3060+1","v":2},0,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,G953>0),G953,0)))*$G$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,M959>0),M959,0)))*$M$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Q963>0),Q963,0)))*$Q$67","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,X970>0),X970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Y970>0),Y970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Z970>0),Z970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,AA970>0),AA970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,AB970>0),AB970,0)))*$X$67","v":0}]
[]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,I981>0),I981,0)))*$I$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,N986>0),N986,0)))*$N$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,P988>0),P988,0)))*$P$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,U993>0),U993,0)))*$U$68","v":0},0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,AA999>0),AA999,0)))*$AA$68","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,AB999>0),AB999,0)))*$AA$68","v":0}]
[null,null,null,{"$f":"D3112+1","v":2},0,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,G1005>0),G1005,0)))*$G$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,K1009>0),K1009,0)))*$K$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,L1010>0),L1010,0)))*$L$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,M1011>0),M1011,0)))*$M$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,N1012>0),N1012,0)))*$N$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,O1013>0),O1013,0)))*$O$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,P1014>0),P1014,0)))*$P$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Q1015>0),Q1015,0)))*$Q$69","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3123+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,R1016>0),R1016,0)))*$R$69","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3124+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,S1017>0),S1017,0)))*$S$69","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,T1018>0),T1018,0)))*$T$69","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,U1019>0),U1019,0)))*$U$69","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,V1020>0),V1020,0)))*$V$69","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,W1021>0),W1021,0)))*$W$69","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,X1022>0),X1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Y1022>0),Y1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1022>0),Z1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1022>0),AA1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1022>0),AB1022,0)))*$X$69","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Y1023>0),Y1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1023>0),Z1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1023>0),AA1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1023>0),AB1023,0)))*$Y$69","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1024>0),Z1024,0)))*$Z$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1024>0),AA1024,0)))*$Z$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1024>0),AB1024,0)))*$Z$69","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1025>0),AA1025,0)))*$AA$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1025>0),AB1025,0)))*$AA$69","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1026>0),AB1026,0)))*$AB$69","v":0}]
[null,null,null,24,0]
[]
[null,17,{"$f":"IF($B$22=\"Bonds\",Instruments!$O$23,\" \")","v":0},{"$f":"$D$46","v":0},{"$f":"$E$22","v":0}]
[null,null,null,1,{"$f":"$E$22","v":0},null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,F1030>0),F1030,0)))*$F$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3138+1","v":2},0,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,G1031>0),G1031,0)))*$G$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3139+1","v":3},0,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,H1032>0),H1032,0)))*$H$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,I1033>0),I1033,0)))*$I$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,J1034>0),J1034,0)))*$J$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,K1035>0),K1035,0)))*$K$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,L1036>0),L1036,0)))*$L$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,M1037>0),M1037,0)))*$M$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,N1038>0),N1038,0)))*$N$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,O1039>0),O1039,0)))*$O$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,P1040>0),P1040,0)))*$P$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Q1041>0),Q1041,0)))*$Q$70","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3149+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,R1042>0),R1042,0)))*$R$70","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3150+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,S1043>0),S1043,0)))*$S$70","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,T1044>0),T1044,0)))*$T$70","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,U1045>0),U1045,0)))*$U$70","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,V1046>0),V1046,0)))*$V$70","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,W1047>0),W1047,0)))*$W$70","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,X1048>0),X1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Y1048>0),Y1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1048>0),Z1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1048>0),AA1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1048>0),AB1048,0)))*$X$70","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Y1049>0),Y1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1049>0),Z1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1049>0),AA1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1049>0),AB1049,0)))*$Y$70","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1050>0),Z1050,0)))*$Z$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1050>0),AA1050,0)))*$Z$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1050>0),AB1050,0)))*$Z$70","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1051>0),AA1051,0)))*$AA$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1051>0),AB1051,0)))*$AA$70","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1052>0),AB1052,0)))*$AB$70","v":0}]
[null,null,null,24,0]
[]
[null,18,{"$f":"IF($B$23=\"Bonds\",Instruments!$O$24,\" \")","v":0},{"$f":"$D$47","v":0},{"$f":"$E$23","v":0}]
[null,null,null,1,{"$f":"$E$23","v":0},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,F1056>0),F1056,0)))*$F$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3164+1","v":2},0,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,G1057>0),G1057,0)))*$G$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3165+1","v":3},0,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,H1058>0),H1058,0)))*$H$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,I1059>0),I1059,0)))*$I$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,J1060>0),J1060,0)))*$J$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,K1061>0),K1061,0)))*$K$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,L1062>0),L1062,0)))*$L$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,M1063>0),M1063,0)))*$M$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,N1064>0),N1064,0)))*$N$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,O1065>0),O1065,0)))*$O$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,P1066>0),P1066,0)))*$P$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Q1067>0),Q1067,0)))*$Q$71","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3175+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,R1068>0),R1068,0)))*$R$71","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3176+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,S1069>0),S1069,0)))*$S$71","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,T1070>0),T1070,0)))*$T$71","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,U1071>0),U1071,0)))*$U$71","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,V1072>0),V1072,0)))*$V$71","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,W1073>0),W1073,0)))*$W$71","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,X1074>0),X1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Y1074>0),Y1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1074>0),Z1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1074>0),AA1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1074>0),AB1074,0)))*$X$71","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Y1075>0),Y1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1075>0),Z1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1075>0),AA1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1075>0),AB1075,0)))*$Y$71","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1076>0),Z1076,0)))*$Z$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1076>0),AA1076,0)))*$Z$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1076>0),AB1076,0)))*$Z$71","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1077>0),AA1077,0)))*$AA$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1077>0),AB1077,0)))*$AA$71","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1078>0),AB1078,0)))*$AB$71","v":0}]
[null,null,null,24,0]
[]
[null,19,{"$f":"IF($B$24=\"Bonds\",Instruments!$O$25,\" \")","v":0},{"$f":"$D$48","v":0},{"$f":"$E$24","v":0}]
[null,null,null,1,{"$f":"$E$24","v":0},null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,F1082>0),F1082,0)))*$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3190+1","v":2},0,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,G1083>0),G1083,0)))*$G$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3191+1","v":3},0,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,H1084>0),H1084,0)))*$H$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,I1085>0),I1085,0)))*$I$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,J1086>0),J1086,0)))*$J$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,K1087>0),K1087,0)))*$K$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,L1088>0),L1088,0)))*$L$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,M1089>0),M1089,0)))*$M$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,N1090>0),N1090,0)))*$N$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,O1091>0),O1091,0)))*$O$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,P1092>0),P1092,0)))*$P$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Q1093>0),Q1093,0)))*$Q$72","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3201+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,R1094>0),R1094,0)))*$R$72","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3202+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,S1095>0),S1095,0)))*$S$72","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,T1096>0),T1096,0)))*$T$72","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,U1097>0),U1097,0)))*$U$72","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,V1098>0),V1098,0)))*$V$72","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,W1099>0),W1099,0)))*$W$72","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,X1100>0),X1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Y1100>0),Y1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1100>0),Z1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1100>0),AA1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1100>0),AB1100,0)))*$X$72","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Y1101>0),Y1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1101>0),Z1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1101>0),AA1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1101>0),AB1101,0)))*$Y$72","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1102>0),Z1102,0)))*$Z$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1102>0),AA1102,0)))*$Z$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1102>0),AB1102,0)))*$Z$72","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1103>0),AA1103,0)))*$AA$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1103>0),AB1103,0)))*$AA$72","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1104>0),AB1104,0)))*$AB$72","v":0}]
[null,null,null,24,0]
[]
[null,20,{"$f":"IF($B$25=\"Bonds\",Instruments!$O$26,\" \")","v":0},{"$f":"$D$49","v":0},{"$f":"$E$25","v":0}]
[null,null,null,1,{"$f":"$E$25","v":0},null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,F1108>0),F1108,0)))*$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3216+1","v":2},0,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,G1109>0),G1109,0)))*$G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3217+1","v":3},0,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,H1110>0),H1110,0)))*$H$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,I1111>0),I1111,0)))*$I$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,J1112>0),J1112,0)))*$J$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,K1113>0),K1113,0)))*$K$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,L1114>0),L1114,0)))*$L$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,M1115>0),M1115,0)))*$M$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,N1116>0),N1116,0)))*$N$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,O1117>0),O1117,0)))*$O$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,P1118>0),P1118,0)))*$P$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Q1119>0),Q1119,0)))*$Q$73","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3227+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,R1120>0),R1120,0)))*$R$73","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3228+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,S1121>0),S1121,0)))*$S$73","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,T1122>0),T1122,0)))*$T$73","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,U1123>0),U1123,0)))*$U$73","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,V1124>0),V1124,0)))*$V$73","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,W1125>0),W1125,0)))*$W$73","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,X1126>0),X1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Y1126>0),Y1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1126>0),Z1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1126>0),AA1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1126>0),AB1126,0)))*$X$73","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Y1127>0),Y1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1127>0),Z1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1127>0),AA1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1127>0),AB1127,0)))*$Y$73","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1128>0),Z1128,0)))*$Z$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1128>0),AA1128,0)))*$Z$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1128>0),AB1128,0)))*$Z$73","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1129>0),AA1129,0)))*$AA$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1129>0),AB1129,0)))*$AA$73","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1130>0),AB1130,0)))*$AB$73","v":0}]
[null,null,null,24,0]
[]
[null,"Interest payments for loans with less than one year maturity",null,"Total interest for loans with less than 1 year maturity",null,{"$f":"SUM(F2722:F3239)","v":0},{"$f":"SUM(G2722:G3239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"M5.MTDS_IP_Uplift","index":28,"n_rows":3241,"n_cols":29,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,"Interest Payments on bonds",{"$f":"SUM(F2187:Q2187)","v":125.52270506836804}]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Face Value/Offer"]
[null,null,null,null,null,1,{"$f":"F5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$L$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF('Default MTDS Based'!L26<>\" \",'Default MTDS Based'!L26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!M26<>\" \",'Default MTDS Based'!M26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!N26<>\" \",'Default MTDS Based'!N26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!O26<>\" \",'Default MTDS Based'!O26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!P26<>\" \",'Default MTDS Based'!P26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!Q26<>\" \",'Default MTDS Based'!Q26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!R26<>\" \",'Default MTDS Based'!R26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!S26<>\" \",'Default MTDS Based'!S26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!T26<>\" \",'Default MTDS Based'!T26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!U26<>\" \",'Default MTDS Based'!U26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!V26<>\" \",'Default MTDS Based'!V26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!W26<>\" \",'Default MTDS Based'!W26,0)","v":232.07340895469011},{"$f":"IF('Default MTDS Based'!X26<>\" \",'Default MTDS Based'!X26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!Y26<>\" \",'Default MTDS Based'!Y26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!Z26<>\" \",'Default MTDS Based'!Z26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AA26<>\" \",'Default MTDS Based'!AA26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AB26<>\" \",'Default MTDS Based'!AB26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AC26<>\" \",'Default MTDS Based'!AC26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AD26<>\" \",'Default MTDS Based'!AD26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AE26<>\" \",'Default MTDS Based'!AE26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AF26<>\" \",'Default MTDS Based'!AF26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AG26<>\" \",'Default MTDS Based'!AG26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AH26<>\" \",'Default MTDS Based'!AH26,0)","v":180.8795119603958},{"$f":"IF('Default MTDS Based'!AI26<>\" \",'Default MTDS Based'!AI26,0)","v":180.8795119603958}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$L$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF('Default MTDS Based'!L27<>\" \",'Default MTDS Based'!L27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!M27<>\" \",'Default MTDS Based'!M27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!N27<>\" \",'Default MTDS Based'!N27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!O27<>\" \",'Default MTDS Based'!O27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!P27<>\" \",'Default MTDS Based'!P27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!Q27<>\" \",'Default MTDS Based'!Q27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!R27<>\" \",'Default MTDS Based'!R27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!S27<>\" \",'Default MTDS Based'!S27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!T27<>\" \",'Default MTDS Based'!T27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!U27<>\" \",'Default MTDS Based'!U27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!V27<>\" \",'Default MTDS Based'!V27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!W27<>\" \",'Default MTDS Based'!W27,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!X27<>\" \",'Default MTDS Based'!X27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!Y27<>\" \",'Default MTDS Based'!Y27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!Z27<>\" \",'Default MTDS Based'!Z27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AA27<>\" \",'Default MTDS Based'!AA27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AB27<>\" \",'Default MTDS Based'!AB27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AC27<>\" \",'Default MTDS Based'!AC27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AD27<>\" \",'Default MTDS Based'!AD27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AE27<>\" \",'Default MTDS Based'!AE27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AF27<>\" \",'Default MTDS Based'!AF27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AG27<>\" \",'Default MTDS Based'!AG27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AH27<>\" \",'Default MTDS Based'!AH27,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AI27<>\" \",'Default MTDS Based'!AI27,0)","v":90.439755980197901}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$L$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF('Default MTDS Based'!L28<>\" \",'Default MTDS Based'!L28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!M28<>\" \",'Default MTDS Based'!M28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!N28<>\" \",'Default MTDS Based'!N28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!O28<>\" \",'Default MTDS Based'!O28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!P28<>\" \",'Default MTDS Based'!P28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!Q28<>\" \",'Default MTDS Based'!Q28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!R28<>\" \",'Default MTDS Based'!R28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!S28<>\" \",'Default MTDS Based'!S28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!T28<>\" \",'Default MTDS Based'!T28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!U28<>\" \",'Default MTDS Based'!U28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!V28<>\" \",'Default MTDS Based'!V28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!W28<>\" \",'Default MTDS Based'!W28,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!X28<>\" \",'Default MTDS Based'!X28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!Y28<>\" \",'Default MTDS Based'!Y28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!Z28<>\" \",'Default MTDS Based'!Z28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AA28<>\" \",'Default MTDS Based'!AA28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AB28<>\" \",'Default MTDS Based'!AB28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AC28<>\" \",'Default MTDS Based'!AC28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AD28<>\" \",'Default MTDS Based'!AD28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AE28<>\" \",'Default MTDS Based'!AE28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AF28<>\" \",'Default MTDS Based'!AF28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AG28<>\" \",'Default MTDS Based'!AG28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AH28<>\" \",'Default MTDS Based'!AH28,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AI28<>\" \",'Default MTDS Based'!AI28,0)","v":90.439755980197901}]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$L$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF('Default MTDS Based'!L29<>\" \",'Default MTDS Based'!L29,0)","v":0},{"$f":"IF('Default MTDS Based'!M29<>\" \",'Default MTDS Based'!M29,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!N29<>\" \",'Default MTDS Based'!N29,0)","v":0},{"$f":"IF('Default MTDS Based'!O29<>\" \",'Default MTDS Based'!O29,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!P29<>\" \",'Default MTDS Based'!P29,0)","v":0},{"$f":"IF('Default MTDS Based'!Q29<>\" \",'Default MTDS Based'!Q29,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!R29<>\" \",'Default MTDS Based'!R29,0)","v":0},{"$f":"IF('Default MTDS Based'!S29<>\" \",'Default MTDS Based'!S29,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!T29<>\" \",'Default MTDS Based'!T29,0)","v":0},{"$f":"IF('Default MTDS Based'!U29<>\" \",'Default MTDS Based'!U29,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!V29<>\" \",'Default MTDS Based'!V29,0)","v":0},{"$f":"IF('Default MTDS Based'!W29<>\" \",'Default MTDS Based'!W29,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!X29<>\" \",'Default MTDS Based'!X29,0)","v":0},{"$f":"IF('Default MTDS Based'!Y29<>\" \",'Default MTDS Based'!Y29,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!Z29<>\" \",'Default MTDS Based'!Z29,0)","v":0},{"$f":"IF('Default MTDS Based'!AA29<>\" \",'Default MTDS Based'!AA29,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AB29<>\" \",'Default MTDS Based'!AB29,0)","v":0},{"$f":"IF('Default MTDS Based'!AC29<>\" \",'Default MTDS Based'!AC29,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AD29<>\" \",'Default MTDS Based'!AD29,0)","v":0},{"$f":"IF('Default MTDS Based'!AE29<>\" \",'Default MTDS Based'!AE29,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AF29<>\" \",'Default MTDS Based'!AF29,0)","v":0},{"$f":"IF('Default MTDS Based'!AG29<>\" \",'Default MTDS Based'!AG29,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AH29<>\" \",'Default MTDS Based'!AH29,0)","v":0},{"$f":"IF('Default MTDS Based'!AI29<>\" \",'Default MTDS Based'!AI29,0)","v":90.439755980197901}]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$L$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF('Default MTDS Based'!L30<>\" \",'Default MTDS Based'!L30,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!M30<>\" \",'Default MTDS Based'!M30,0)","v":0},{"$f":"IF('Default MTDS Based'!N30<>\" \",'Default MTDS Based'!N30,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!O30<>\" \",'Default MTDS Based'!O30,0)","v":0},{"$f":"IF('Default MTDS Based'!P30<>\" \",'Default MTDS Based'!P30,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!Q30<>\" \",'Default MTDS Based'!Q30,0)","v":0},{"$f":"IF('Default MTDS Based'!R30<>\" \",'Default MTDS Based'!R30,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!S30<>\" \",'Default MTDS Based'!S30,0)","v":0},{"$f":"IF('Default MTDS Based'!T30<>\" \",'Default MTDS Based'!T30,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!U30<>\" \",'Default MTDS Based'!U30,0)","v":0},{"$f":"IF('Default MTDS Based'!V30<>\" \",'Default MTDS Based'!V30,0)","v":116.03670447734505},{"$f":"IF('Default MTDS Based'!W30<>\" \",'Default MTDS Based'!W30,0)","v":0},{"$f":"IF('Default MTDS Based'!X30<>\" \",'Default MTDS Based'!X30,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!Y30<>\" \",'Default MTDS Based'!Y30,0)","v":0},{"$f":"IF('Default MTDS Based'!Z30<>\" \",'Default MTDS Based'!Z30,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AA30<>\" \",'Default MTDS Based'!AA30,0)","v":0},{"$f":"IF('Default MTDS Based'!AB30<>\" \",'Default MTDS Based'!AB30,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AC30<>\" \",'Default MTDS Based'!AC30,0)","v":0},{"$f":"IF('Default MTDS Based'!AD30<>\" \",'Default MTDS Based'!AD30,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AE30<>\" \",'Default MTDS Based'!AE30,0)","v":0},{"$f":"IF('Default MTDS Based'!AF30<>\" \",'Default MTDS Based'!AF30,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AG30<>\" \",'Default MTDS Based'!AG30,0)","v":0},{"$f":"IF('Default MTDS Based'!AH30<>\" \",'Default MTDS Based'!AH30,0)","v":90.439755980197901},{"$f":"IF('Default MTDS Based'!AI30<>\" \",'Default MTDS Based'!AI30,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$L$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF('Default MTDS Based'!L31<>\" \",'Default MTDS Based'!L31,0)","v":0},{"$f":"IF('Default MTDS Based'!M31<>\" \",'Default MTDS Based'!M31,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!N31<>\" \",'Default MTDS Based'!N31,0)","v":0},{"$f":"IF('Default MTDS Based'!O31<>\" \",'Default MTDS Based'!O31,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!P31<>\" \",'Default MTDS Based'!P31,0)","v":0},{"$f":"IF('Default MTDS Based'!Q31<>\" \",'Default MTDS Based'!Q31,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!R31<>\" \",'Default MTDS Based'!R31,0)","v":0},{"$f":"IF('Default MTDS Based'!S31<>\" \",'Default MTDS Based'!S31,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!T31<>\" \",'Default MTDS Based'!T31,0)","v":0},{"$f":"IF('Default MTDS Based'!U31<>\" \",'Default MTDS Based'!U31,0)","v":0},{"$f":"IF('Default MTDS Based'!V31<>\" \",'Default MTDS Based'!V31,0)","v":0},{"$f":"IF('Default MTDS Based'!W31<>\" \",'Default MTDS Based'!W31,0)","v":0},{"$f":"IF('Default MTDS Based'!X31<>\" \",'Default MTDS Based'!X31,0)","v":0},{"$f":"IF('Default MTDS Based'!Y31<>\" \",'Default MTDS Based'!Y31,0)","v":135.65963397029685},{"$f":"IF('Default MTDS Based'!Z31<>\" \",'Default MTDS Based'!Z31,0)","v":0},{"$f":"IF('Default MTDS Based'!AA31<>\" \",'Default MTDS Based'!AA31,0)","v":135.65963397029685},{"$f":"IF('Default MTDS Based'!AB31<>\" \",'Default MTDS Based'!AB31,0)","v":0},{"$f":"IF('Default MTDS Based'!AC31<>\" \",'Default MTDS Based'!AC31,0)","v":135.65963397029685},{"$f":"IF('Default MTDS Based'!AD31<>\" \",'Default MTDS Based'!AD31,0)","v":0},{"$f":"IF('Default MTDS Based'!AE31<>\" \",'Default MTDS Based'!AE31,0)","v":135.65963397029685},{"$f":"IF('Default MTDS Based'!AF31<>\" \",'Default MTDS Based'!AF31,0)","v":0},{"$f":"IF('Default MTDS Based'!AG31<>\" \",'Default MTDS Based'!AG31,0)","v":0},{"$f":"IF('Default MTDS Based'!AH31<>\" \",'Default MTDS Based'!AH31,0)","v":0},{"$f":"IF('Default MTDS Based'!AI31<>\" \",'Default MTDS Based'!AI31,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$L$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF('Default MTDS Based'!L32<>\" \",'Default MTDS Based'!L32,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!M32<>\" \",'Default MTDS Based'!M32,0)","v":0},{"$f":"IF('Default MTDS Based'!N32<>\" \",'Default MTDS Based'!N32,0)","v":0},{"$f":"IF('Default MTDS Based'!O32<>\" \",'Default MTDS Based'!O32,0)","v":0},{"$f":"IF('Default MTDS Based'!P32<>\" \",'Default MTDS Based'!P32,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!Q32<>\" \",'Default MTDS Based'!Q32,0)","v":0},{"$f":"IF('Default MTDS Based'!R32<>\" \",'Default MTDS Based'!R32,0)","v":0},{"$f":"IF('Default MTDS Based'!S32<>\" \",'Default MTDS Based'!S32,0)","v":0},{"$f":"IF('Default MTDS Based'!T32<>\" \",'Default MTDS Based'!T32,0)","v":0},{"$f":"IF('Default MTDS Based'!U32<>\" \",'Default MTDS Based'!U32,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!V32<>\" \",'Default MTDS Based'!V32,0)","v":0},{"$f":"IF('Default MTDS Based'!W32<>\" \",'Default MTDS Based'!W32,0)","v":174.05505671601759},{"$f":"IF('Default MTDS Based'!X32<>\" \",'Default MTDS Based'!X32,0)","v":135.65963397029685},{"$f":"IF('Default MTDS Based'!Y32<>\" \",'Default MTDS Based'!Y32,0)","v":0},{"$f":"IF('Default MTDS Based'!Z32<>\" \",'Default MTDS Based'!Z32,0)","v":0},{"$f":"IF('Default MTDS Based'!AA32<>\" \",'Default MTDS Based'!AA32,0)","v":0},{"$f":"IF('Default MTDS Based'!AB32<>\" \",'Default MTDS Based'!AB32,0)","v":135.65963397029685},{"$f":"IF('Default MTDS Based'!AC32<>\" \",'Default MTDS Based'!AC32,0)","v":0},{"$f":"IF('Default MTDS Based'!AD32<>\" \",'Default MTDS Based'!AD32,0)","v":0},{"$f":"IF('Default MTDS Based'!AE32<>\" \",'Default MTDS Based'!AE32,0)","v":0},{"$f":"IF('Default MTDS Based'!AF32<>\" \",'Default MTDS Based'!AF32,0)","v":0},{"$f":"IF('Default MTDS Based'!AG32<>\" \",'Default MTDS Based'!AG32,0)","v":135.65963397029685},{"$f":"IF('Default MTDS Based'!AH32<>\" \",'Default MTDS Based'!AH32,0)","v":0},{"$f":"IF('Default MTDS Based'!AI32<>\" \",'Default MTDS Based'!AI32,0)","v":135.65963397029685}]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$L$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF('Default MTDS Based'!L33<>\" \",'Default MTDS Based'!L33,0)","v":0},{"$f":"IF('Default MTDS Based'!M33<>\" \",'Default MTDS Based'!M33,0)","v":348.11011343203518},{"$f":"IF('Default MTDS Based'!N33<>\" \",'Default MTDS Based'!N33,0)","v":0},{"$f":"IF('Default MTDS Based'!O33<>\" \",'Default MTDS Based'!O33,0)","v":0},{"$f":"IF('Default MTDS Based'!P33<>\" \",'Default MTDS Based'!P33,0)","v":0},{"$f":"IF('Default MTDS Based'!Q33<>\" \",'Default MTDS Based'!Q33,0)","v":348.11011343203518},{"$f":"IF('Default MTDS Based'!R33<>\" \",'Default MTDS Based'!R33,0)","v":0},{"$f":"IF('Default MTDS Based'!S33<>\" \",'Default MTDS Based'!S33,0)","v":348.11011343203518},{"$f":"IF('Default MTDS Based'!T33<>\" \",'Default MTDS Based'!T33,0)","v":0},{"$f":"IF('Default MTDS Based'!U33<>\" \",'Default MTDS Based'!U33,0)","v":0},{"$f":"IF('Default MTDS Based'!V33<>\" \",'Default MTDS Based'!V33,0)","v":348.11011343203518},{"$f":"IF('Default MTDS Based'!W33<>\" \",'Default MTDS Based'!W33,0)","v":0},{"$f":"IF('Default MTDS Based'!X33<>\" \",'Default MTDS Based'!X33,0)","v":0},{"$f":"IF('Default MTDS Based'!Y33<>\" \",'Default MTDS Based'!Y33,0)","v":271.3192679405937},{"$f":"IF('Default MTDS Based'!Z33<>\" \",'Default MTDS Based'!Z33,0)","v":0},{"$f":"IF('Default MTDS Based'!AA33<>\" \",'Default MTDS Based'!AA33,0)","v":0},{"$f":"IF('Default MTDS Based'!AB33<>\" \",'Default MTDS Based'!AB33,0)","v":0},{"$f":"IF('Default MTDS Based'!AC33<>\" \",'Default MTDS Based'!AC33,0)","v":271.3192679405937},{"$f":"IF('Default MTDS Based'!AD33<>\" \",'Default MTDS Based'!AD33,0)","v":0},{"$f":"IF('Default MTDS Based'!AE33<>\" \",'Default MTDS Based'!AE33,0)","v":271.3192679405937},{"$f":"IF('Default MTDS Based'!AF33<>\" \",'Default MTDS Based'!AF33,0)","v":0},{"$f":"IF('Default MTDS Based'!AG33<>\" \",'Default MTDS Based'!AG33,0)","v":0},{"$f":"IF('Default MTDS Based'!AH33<>\" \",'Default MTDS Based'!AH33,0)","v":271.3192679405937},{"$f":"IF('Default MTDS Based'!AI33<>\" \",'Default MTDS Based'!AI33,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$L$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF('Default MTDS Based'!L34<>\" \",'Default MTDS Based'!L34,0)","v":0},{"$f":"IF('Default MTDS Based'!M34<>\" \",'Default MTDS Based'!M34,0)","v":0},{"$f":"IF('Default MTDS Based'!N34<>\" \",'Default MTDS Based'!N34,0)","v":0},{"$f":"IF('Default MTDS Based'!O34<>\" \",'Default MTDS Based'!O34,0)","v":0},{"$f":"IF('Default MTDS Based'!P34<>\" \",'Default MTDS Based'!P34,0)","v":0},{"$f":"IF('Default MTDS Based'!Q34<>\" \",'Default MTDS Based'!Q34,0)","v":0},{"$f":"IF('Default MTDS Based'!R34<>\" \",'Default MTDS Based'!R34,0)","v":0},{"$f":"IF('Default MTDS Based'!S34<>\" \",'Default MTDS Based'!S34,0)","v":0},{"$f":"IF('Default MTDS Based'!T34<>\" \",'Default MTDS Based'!T34,0)","v":0},{"$f":"IF('Default MTDS Based'!U34<>\" \",'Default MTDS Based'!U34,0)","v":0},{"$f":"IF('Default MTDS Based'!V34<>\" \",'Default MTDS Based'!V34,0)","v":0},{"$f":"IF('Default MTDS Based'!W34<>\" \",'Default MTDS Based'!W34,0)","v":0},{"$f":"IF('Default MTDS Based'!X34<>\" \",'Default MTDS Based'!X34,0)","v":0},{"$f":"IF('Default MTDS Based'!Y34<>\" \",'Default MTDS Based'!Y34,0)","v":0},{"$f":"IF('Default MTDS Based'!Z34<>\" \",'Default MTDS Based'!Z34,0)","v":0},{"$f":"IF('Default MTDS Based'!AA34<>\" \",'Default MTDS Based'!AA34,0)","v":0},{"$f":"IF('Default MTDS Based'!AB34<>\" \",'Default MTDS Based'!AB34,0)","v":0},{"$f":"IF('Default MTDS Based'!AC34<>\" \",'Default MTDS Based'!AC34,0)","v":0},{"$f":"IF('Default MTDS Based'!AD34<>\" \",'Default MTDS Based'!AD34,0)","v":0},{"$f":"IF('Default MTDS Based'!AE34<>\" \",'Default MTDS Based'!AE34,0)","v":0},{"$f":"IF('Default MTDS Based'!AF34<>\" \",'Default MTDS Based'!AF34,0)","v":0},{"$f":"IF('Default MTDS Based'!AG34<>\" \",'Default MTDS Based'!AG34,0)","v":0},{"$f":"IF('Default MTDS Based'!AH34<>\" \",'Default MTDS Based'!AH34,0)","v":0},{"$f":"IF('Default MTDS Based'!AI34<>\" \",'Default MTDS Based'!AI34,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$L$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF('Default MTDS Based'!L35<>\" \",'Default MTDS Based'!L35,0)","v":0},{"$f":"IF('Default MTDS Based'!M35<>\" \",'Default MTDS Based'!M35,0)","v":0},{"$f":"IF('Default MTDS Based'!N35<>\" \",'Default MTDS Based'!N35,0)","v":0},{"$f":"IF('Default MTDS Based'!O35<>\" \",'Default MTDS Based'!O35,0)","v":0},{"$f":"IF('Default MTDS Based'!P35<>\" \",'Default MTDS Based'!P35,0)","v":0},{"$f":"IF('Default MTDS Based'!Q35<>\" \",'Default MTDS Based'!Q35,0)","v":0},{"$f":"IF('Default MTDS Based'!R35<>\" \",'Default MTDS Based'!R35,0)","v":0},{"$f":"IF('Default MTDS Based'!S35<>\" \",'Default MTDS Based'!S35,0)","v":0},{"$f":"IF('Default MTDS Based'!T35<>\" \",'Default MTDS Based'!T35,0)","v":0},{"$f":"IF('Default MTDS Based'!U35<>\" \",'Default MTDS Based'!U35,0)","v":0},{"$f":"IF('Default MTDS Based'!V35<>\" \",'Default MTDS Based'!V35,0)","v":0},{"$f":"IF('Default MTDS Based'!W35<>\" \",'Default MTDS Based'!W35,0)","v":0},{"$f":"IF('Default MTDS Based'!X35<>\" \",'Default MTDS Based'!X35,0)","v":0},{"$f":"IF('Default MTDS Based'!Y35<>\" \",'Default MTDS Based'!Y35,0)","v":0},{"$f":"IF('Default MTDS Based'!Z35<>\" \",'Default MTDS Based'!Z35,0)","v":0},{"$f":"IF('Default MTDS Based'!AA35<>\" \",'Default MTDS Based'!AA35,0)","v":0},{"$f":"IF('Default MTDS Based'!AB35<>\" \",'Default MTDS Based'!AB35,0)","v":0},{"$f":"IF('Default MTDS Based'!AC35<>\" \",'Default MTDS Based'!AC35,0)","v":0},{"$f":"IF('Default MTDS Based'!AD35<>\" \",'Default MTDS Based'!AD35,0)","v":0},{"$f":"IF('Default MTDS Based'!AE35<>\" \",'Default MTDS Based'!AE35,0)","v":0},{"$f":"IF('Default MTDS Based'!AF35<>\" \",'Default MTDS Based'!AF35,0)","v":0},{"$f":"IF('Default MTDS Based'!AG35<>\" \",'Default MTDS Based'!AG35,0)","v":0},{"$f":"IF('Default MTDS Based'!AH35<>\" \",'Default MTDS Based'!AH35,0)","v":0},{"$f":"IF('Default MTDS Based'!AI35<>\" \",'Default MTDS Based'!AI35,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$L$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF('Default MTDS Based'!L36<>\" \",'Default MTDS Based'!L36,0)","v":0},{"$f":"IF('Default MTDS Based'!M36<>\" \",'Default MTDS Based'!M36,0)","v":0},{"$f":"IF('Default MTDS Based'!N36<>\" \",'Default MTDS Based'!N36,0)","v":0},{"$f":"IF('Default MTDS Based'!O36<>\" \",'Default MTDS Based'!O36,0)","v":0},{"$f":"IF('Default MTDS Based'!P36<>\" \",'Default MTDS Based'!P36,0)","v":0},{"$f":"IF('Default MTDS Based'!Q36<>\" \",'Default MTDS Based'!Q36,0)","v":0},{"$f":"IF('Default MTDS Based'!R36<>\" \",'Default MTDS Based'!R36,0)","v":0},{"$f":"IF('Default MTDS Based'!S36<>\" \",'Default MTDS Based'!S36,0)","v":0},{"$f":"IF('Default MTDS Based'!T36<>\" \",'Default MTDS Based'!T36,0)","v":0},{"$f":"IF('Default MTDS Based'!U36<>\" \",'Default MTDS Based'!U36,0)","v":0},{"$f":"IF('Default MTDS Based'!V36<>\" \",'Default MTDS Based'!V36,0)","v":0},{"$f":"IF('Default MTDS Based'!W36<>\" \",'Default MTDS Based'!W36,0)","v":0},{"$f":"IF('Default MTDS Based'!X36<>\" \",'Default MTDS Based'!X36,0)","v":0},{"$f":"IF('Default MTDS Based'!Y36<>\" \",'Default MTDS Based'!Y36,0)","v":0},{"$f":"IF('Default MTDS Based'!Z36<>\" \",'Default MTDS Based'!Z36,0)","v":0},{"$f":"IF('Default MTDS Based'!AA36<>\" \",'Default MTDS Based'!AA36,0)","v":0},{"$f":"IF('Default MTDS Based'!AB36<>\" \",'Default MTDS Based'!AB36,0)","v":0},{"$f":"IF('Default MTDS Based'!AC36<>\" \",'Default MTDS Based'!AC36,0)","v":0},{"$f":"IF('Default MTDS Based'!AD36<>\" \",'Default MTDS Based'!AD36,0)","v":0},{"$f":"IF('Default MTDS Based'!AE36<>\" \",'Default MTDS Based'!AE36,0)","v":0},{"$f":"IF('Default MTDS Based'!AF36<>\" \",'Default MTDS Based'!AF36,0)","v":0},{"$f":"IF('Default MTDS Based'!AG36<>\" \",'Default MTDS Based'!AG36,0)","v":0},{"$f":"IF('Default MTDS Based'!AH36<>\" \",'Default MTDS Based'!AH36,0)","v":0},{"$f":"IF('Default MTDS Based'!AI36<>\" \",'Default MTDS Based'!AI36,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$L$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF('Default MTDS Based'!L37<>\" \",'Default MTDS Based'!L37,0)","v":0},{"$f":"IF('Default MTDS Based'!M37<>\" \",'Default MTDS Based'!M37,0)","v":0},{"$f":"IF('Default MTDS Based'!N37<>\" \",'Default MTDS Based'!N37,0)","v":0},{"$f":"IF('Default MTDS Based'!O37<>\" \",'Default MTDS Based'!O37,0)","v":0},{"$f":"IF('Default MTDS Based'!P37<>\" \",'Default MTDS Based'!P37,0)","v":0},{"$f":"IF('Default MTDS Based'!Q37<>\" \",'Default MTDS Based'!Q37,0)","v":0},{"$f":"IF('Default MTDS Based'!R37<>\" \",'Default MTDS Based'!R37,0)","v":0},{"$f":"IF('Default MTDS Based'!S37<>\" \",'Default MTDS Based'!S37,0)","v":0},{"$f":"IF('Default MTDS Based'!T37<>\" \",'Default MTDS Based'!T37,0)","v":0},{"$f":"IF('Default MTDS Based'!U37<>\" \",'Default MTDS Based'!U37,0)","v":0},{"$f":"IF('Default MTDS Based'!V37<>\" \",'Default MTDS Based'!V37,0)","v":0},{"$f":"IF('Default MTDS Based'!W37<>\" \",'Default MTDS Based'!W37,0)","v":0},{"$f":"IF('Default MTDS Based'!X37<>\" \",'Default MTDS Based'!X37,0)","v":0},{"$f":"IF('Default MTDS Based'!Y37<>\" \",'Default MTDS Based'!Y37,0)","v":0},{"$f":"IF('Default MTDS Based'!Z37<>\" \",'Default MTDS Based'!Z37,0)","v":0},{"$f":"IF('Default MTDS Based'!AA37<>\" \",'Default MTDS Based'!AA37,0)","v":0},{"$f":"IF('Default MTDS Based'!AB37<>\" \",'Default MTDS Based'!AB37,0)","v":0},{"$f":"IF('Default MTDS Based'!AC37<>\" \",'Default MTDS Based'!AC37,0)","v":0},{"$f":"IF('Default MTDS Based'!AD37<>\" \",'Default MTDS Based'!AD37,0)","v":0},{"$f":"IF('Default MTDS Based'!AE37<>\" \",'Default MTDS Based'!AE37,0)","v":0},{"$f":"IF('Default MTDS Based'!AF37<>\" \",'Default MTDS Based'!AF37,0)","v":0},{"$f":"IF('Default MTDS Based'!AG37<>\" \",'Default MTDS Based'!AG37,0)","v":0},{"$f":"IF('Default MTDS Based'!AH37<>\" \",'Default MTDS Based'!AH37,0)","v":0},{"$f":"IF('Default MTDS Based'!AI37<>\" \",'Default MTDS Based'!AI37,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$L$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF('Default MTDS Based'!L38<>\" \",'Default MTDS Based'!L38,0)","v":0},{"$f":"IF('Default MTDS Based'!M38<>\" \",'Default MTDS Based'!M38,0)","v":0},{"$f":"IF('Default MTDS Based'!N38<>\" \",'Default MTDS Based'!N38,0)","v":0},{"$f":"IF('Default MTDS Based'!O38<>\" \",'Default MTDS Based'!O38,0)","v":0},{"$f":"IF('Default MTDS Based'!P38<>\" \",'Default MTDS Based'!P38,0)","v":0},{"$f":"IF('Default MTDS Based'!Q38<>\" \",'Default MTDS Based'!Q38,0)","v":0},{"$f":"IF('Default MTDS Based'!R38<>\" \",'Default MTDS Based'!R38,0)","v":0},{"$f":"IF('Default MTDS Based'!S38<>\" \",'Default MTDS Based'!S38,0)","v":0},{"$f":"IF('Default MTDS Based'!T38<>\" \",'Default MTDS Based'!T38,0)","v":0},{"$f":"IF('Default MTDS Based'!U38<>\" \",'Default MTDS Based'!U38,0)","v":0},{"$f":"IF('Default MTDS Based'!V38<>\" \",'Default MTDS Based'!V38,0)","v":0},{"$f":"IF('Default MTDS Based'!W38<>\" \",'Default MTDS Based'!W38,0)","v":0},{"$f":"IF('Default MTDS Based'!X38<>\" \",'Default MTDS Based'!X38,0)","v":0},{"$f":"IF('Default MTDS Based'!Y38<>\" \",'Default MTDS Based'!Y38,0)","v":0},{"$f":"IF('Default MTDS Based'!Z38<>\" \",'Default MTDS Based'!Z38,0)","v":0},{"$f":"IF('Default MTDS Based'!AA38<>\" \",'Default MTDS Based'!AA38,0)","v":0},{"$f":"IF('Default MTDS Based'!AB38<>\" \",'Default MTDS Based'!AB38,0)","v":0},{"$f":"IF('Default MTDS Based'!AC38<>\" \",'Default MTDS Based'!AC38,0)","v":0},{"$f":"IF('Default MTDS Based'!AD38<>\" \",'Default MTDS Based'!AD38,0)","v":0},{"$f":"IF('Default MTDS Based'!AE38<>\" \",'Default MTDS Based'!AE38,0)","v":0},{"$f":"IF('Default MTDS Based'!AF38<>\" \",'Default MTDS Based'!AF38,0)","v":0},{"$f":"IF('Default MTDS Based'!AG38<>\" \",'Default MTDS Based'!AG38,0)","v":0},{"$f":"IF('Default MTDS Based'!AH38<>\" \",'Default MTDS Based'!AH38,0)","v":0},{"$f":"IF('Default MTDS Based'!AI38<>\" \",'Default MTDS Based'!AI38,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$L$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF('Default MTDS Based'!L39<>\" \",'Default MTDS Based'!L39,0)","v":0},{"$f":"IF('Default MTDS Based'!M39<>\" \",'Default MTDS Based'!M39,0)","v":0},{"$f":"IF('Default MTDS Based'!N39<>\" \",'Default MTDS Based'!N39,0)","v":0},{"$f":"IF('Default MTDS Based'!O39<>\" \",'Default MTDS Based'!O39,0)","v":0},{"$f":"IF('Default MTDS Based'!P39<>\" \",'Default MTDS Based'!P39,0)","v":0},{"$f":"IF('Default MTDS Based'!Q39<>\" \",'Default MTDS Based'!Q39,0)","v":0},{"$f":"IF('Default MTDS Based'!R39<>\" \",'Default MTDS Based'!R39,0)","v":0},{"$f":"IF('Default MTDS Based'!S39<>\" \",'Default MTDS Based'!S39,0)","v":0},{"$f":"IF('Default MTDS Based'!T39<>\" \",'Default MTDS Based'!T39,0)","v":0},{"$f":"IF('Default MTDS Based'!U39<>\" \",'Default MTDS Based'!U39,0)","v":0},{"$f":"IF('Default MTDS Based'!V39<>\" \",'Default MTDS Based'!V39,0)","v":0},{"$f":"IF('Default MTDS Based'!W39<>\" \",'Default MTDS Based'!W39,0)","v":0},{"$f":"IF('Default MTDS Based'!X39<>\" \",'Default MTDS Based'!X39,0)","v":0},{"$f":"IF('Default MTDS Based'!Y39<>\" \",'Default MTDS Based'!Y39,0)","v":0},{"$f":"IF('Default MTDS Based'!Z39<>\" \",'Default MTDS Based'!Z39,0)","v":0},{"$f":"IF('Default MTDS Based'!AA39<>\" \",'Default MTDS Based'!AA39,0)","v":0},{"$f":"IF('Default MTDS Based'!AB39<>\" \",'Default MTDS Based'!AB39,0)","v":0},{"$f":"IF('Default MTDS Based'!AC39<>\" \",'Default MTDS Based'!AC39,0)","v":0},{"$f":"IF('Default MTDS Based'!AD39<>\" \",'Default MTDS Based'!AD39,0)","v":0},{"$f":"IF('Default MTDS Based'!AE39<>\" \",'Default MTDS Based'!AE39,0)","v":0},{"$f":"IF('Default MTDS Based'!AF39<>\" \",'Default MTDS Based'!AF39,0)","v":0},{"$f":"IF('Default MTDS Based'!AG39<>\" \",'Default MTDS Based'!AG39,0)","v":0},{"$f":"IF('Default MTDS Based'!AH39<>\" \",'Default MTDS Based'!AH39,0)","v":0},{"$f":"IF('Default MTDS Based'!AI39<>\" \",'Default MTDS Based'!AI39,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$L$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF('Default MTDS Based'!L40<>\" \",'Default MTDS Based'!L40,0)","v":0},{"$f":"IF('Default MTDS Based'!M40<>\" \",'Default MTDS Based'!M40,0)","v":0},{"$f":"IF('Default MTDS Based'!N40<>\" \",'Default MTDS Based'!N40,0)","v":0},{"$f":"IF('Default MTDS Based'!O40<>\" \",'Default MTDS Based'!O40,0)","v":0},{"$f":"IF('Default MTDS Based'!P40<>\" \",'Default MTDS Based'!P40,0)","v":0},{"$f":"IF('Default MTDS Based'!Q40<>\" \",'Default MTDS Based'!Q40,0)","v":0},{"$f":"IF('Default MTDS Based'!R40<>\" \",'Default MTDS Based'!R40,0)","v":0},{"$f":"IF('Default MTDS Based'!S40<>\" \",'Default MTDS Based'!S40,0)","v":0},{"$f":"IF('Default MTDS Based'!T40<>\" \",'Default MTDS Based'!T40,0)","v":0},{"$f":"IF('Default MTDS Based'!U40<>\" \",'Default MTDS Based'!U40,0)","v":0},{"$f":"IF('Default MTDS Based'!V40<>\" \",'Default MTDS Based'!V40,0)","v":0},{"$f":"IF('Default MTDS Based'!W40<>\" \",'Default MTDS Based'!W40,0)","v":0},{"$f":"IF('Default MTDS Based'!X40<>\" \",'Default MTDS Based'!X40,0)","v":0},{"$f":"IF('Default MTDS Based'!Y40<>\" \",'Default MTDS Based'!Y40,0)","v":0},{"$f":"IF('Default MTDS Based'!Z40<>\" \",'Default MTDS Based'!Z40,0)","v":0},{"$f":"IF('Default MTDS Based'!AA40<>\" \",'Default MTDS Based'!AA40,0)","v":0},{"$f":"IF('Default MTDS Based'!AB40<>\" \",'Default MTDS Based'!AB40,0)","v":0},{"$f":"IF('Default MTDS Based'!AC40<>\" \",'Default MTDS Based'!AC40,0)","v":0},{"$f":"IF('Default MTDS Based'!AD40<>\" \",'Default MTDS Based'!AD40,0)","v":0},{"$f":"IF('Default MTDS Based'!AE40<>\" \",'Default MTDS Based'!AE40,0)","v":0},{"$f":"IF('Default MTDS Based'!AF40<>\" \",'Default MTDS Based'!AF40,0)","v":0},{"$f":"IF('Default MTDS Based'!AG40<>\" \",'Default MTDS Based'!AG40,0)","v":0},{"$f":"IF('Default MTDS Based'!AH40<>\" \",'Default MTDS Based'!AH40,0)","v":0},{"$f":"IF('Default MTDS Based'!AI40<>\" \",'Default MTDS Based'!AI40,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$L$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF('Default MTDS Based'!L41<>\" \",'Default MTDS Based'!L41,0)","v":0},{"$f":"IF('Default MTDS Based'!M41<>\" \",'Default MTDS Based'!M41,0)","v":0},{"$f":"IF('Default MTDS Based'!N41<>\" \",'Default MTDS Based'!N41,0)","v":0},{"$f":"IF('Default MTDS Based'!O41<>\" \",'Default MTDS Based'!O41,0)","v":0},{"$f":"IF('Default MTDS Based'!P41<>\" \",'Default MTDS Based'!P41,0)","v":0},{"$f":"IF('Default MTDS Based'!Q41<>\" \",'Default MTDS Based'!Q41,0)","v":0},{"$f":"IF('Default MTDS Based'!R41<>\" \",'Default MTDS Based'!R41,0)","v":0},{"$f":"IF('Default MTDS Based'!S41<>\" \",'Default MTDS Based'!S41,0)","v":0},{"$f":"IF('Default MTDS Based'!T41<>\" \",'Default MTDS Based'!T41,0)","v":0},{"$f":"IF('Default MTDS Based'!U41<>\" \",'Default MTDS Based'!U41,0)","v":0},{"$f":"IF('Default MTDS Based'!V41<>\" \",'Default MTDS Based'!V41,0)","v":0},{"$f":"IF('Default MTDS Based'!W41<>\" \",'Default MTDS Based'!W41,0)","v":0},{"$f":"IF('Default MTDS Based'!X41<>\" \",'Default MTDS Based'!X41,0)","v":0},{"$f":"IF('Default MTDS Based'!Y41<>\" \",'Default MTDS Based'!Y41,0)","v":0},{"$f":"IF('Default MTDS Based'!Z41<>\" \",'Default MTDS Based'!Z41,0)","v":0},{"$f":"IF('Default MTDS Based'!AA41<>\" \",'Default MTDS Based'!AA41,0)","v":0},{"$f":"IF('Default MTDS Based'!AB41<>\" \",'Default MTDS Based'!AB41,0)","v":0},{"$f":"IF('Default MTDS Based'!AC41<>\" \",'Default MTDS Based'!AC41,0)","v":0},{"$f":"IF('Default MTDS Based'!AD41<>\" \",'Default MTDS Based'!AD41,0)","v":0},{"$f":"IF('Default MTDS Based'!AE41<>\" \",'Default MTDS Based'!AE41,0)","v":0},{"$f":"IF('Default MTDS Based'!AF41<>\" \",'Default MTDS Based'!AF41,0)","v":0},{"$f":"IF('Default MTDS Based'!AG41<>\" \",'Default MTDS Based'!AG41,0)","v":0},{"$f":"IF('Default MTDS Based'!AH41<>\" \",'Default MTDS Based'!AH41,0)","v":0},{"$f":"IF('Default MTDS Based'!AI41<>\" \",'Default MTDS Based'!AI41,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$L$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF('Default MTDS Based'!L42<>\" \",'Default MTDS Based'!L42,0)","v":0},{"$f":"IF('Default MTDS Based'!M42<>\" \",'Default MTDS Based'!M42,0)","v":0},{"$f":"IF('Default MTDS Based'!N42<>\" \",'Default MTDS Based'!N42,0)","v":0},{"$f":"IF('Default MTDS Based'!O42<>\" \",'Default MTDS Based'!O42,0)","v":0},{"$f":"IF('Default MTDS Based'!P42<>\" \",'Default MTDS Based'!P42,0)","v":0},{"$f":"IF('Default MTDS Based'!Q42<>\" \",'Default MTDS Based'!Q42,0)","v":0},{"$f":"IF('Default MTDS Based'!R42<>\" \",'Default MTDS Based'!R42,0)","v":0},{"$f":"IF('Default MTDS Based'!S42<>\" \",'Default MTDS Based'!S42,0)","v":0},{"$f":"IF('Default MTDS Based'!T42<>\" \",'Default MTDS Based'!T42,0)","v":0},{"$f":"IF('Default MTDS Based'!U42<>\" \",'Default MTDS Based'!U42,0)","v":0},{"$f":"IF('Default MTDS Based'!V42<>\" \",'Default MTDS Based'!V42,0)","v":0},{"$f":"IF('Default MTDS Based'!W42<>\" \",'Default MTDS Based'!W42,0)","v":0},{"$f":"IF('Default MTDS Based'!X42<>\" \",'Default MTDS Based'!X42,0)","v":0},{"$f":"IF('Default MTDS Based'!Y42<>\" \",'Default MTDS Based'!Y42,0)","v":0},{"$f":"IF('Default MTDS Based'!Z42<>\" \",'Default MTDS Based'!Z42,0)","v":0},{"$f":"IF('Default MTDS Based'!AA42<>\" \",'Default MTDS Based'!AA42,0)","v":0},{"$f":"IF('Default MTDS Based'!AB42<>\" \",'Default MTDS Based'!AB42,0)","v":0},{"$f":"IF('Default MTDS Based'!AC42<>\" \",'Default MTDS Based'!AC42,0)","v":0},{"$f":"IF('Default MTDS Based'!AD42<>\" \",'Default MTDS Based'!AD42,0)","v":0},{"$f":"IF('Default MTDS Based'!AE42<>\" \",'Default MTDS Based'!AE42,0)","v":0},{"$f":"IF('Default MTDS Based'!AF42<>\" \",'Default MTDS Based'!AF42,0)","v":0},{"$f":"IF('Default MTDS Based'!AG42<>\" \",'Default MTDS Based'!AG42,0)","v":0},{"$f":"IF('Default MTDS Based'!AH42<>\" \",'Default MTDS Based'!AH42,0)","v":0},{"$f":"IF('Default MTDS Based'!AI42<>\" \",'Default MTDS Based'!AI42,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$L$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF('Default MTDS Based'!L43<>\" \",'Default MTDS Based'!L43,0)","v":0},{"$f":"IF('Default MTDS Based'!M43<>\" \",'Default MTDS Based'!M43,0)","v":0},{"$f":"IF('Default MTDS Based'!N43<>\" \",'Default MTDS Based'!N43,0)","v":0},{"$f":"IF('Default MTDS Based'!O43<>\" \",'Default MTDS Based'!O43,0)","v":0},{"$f":"IF('Default MTDS Based'!P43<>\" \",'Default MTDS Based'!P43,0)","v":0},{"$f":"IF('Default MTDS Based'!Q43<>\" \",'Default MTDS Based'!Q43,0)","v":0},{"$f":"IF('Default MTDS Based'!R43<>\" \",'Default MTDS Based'!R43,0)","v":0},{"$f":"IF('Default MTDS Based'!S43<>\" \",'Default MTDS Based'!S43,0)","v":0},{"$f":"IF('Default MTDS Based'!T43<>\" \",'Default MTDS Based'!T43,0)","v":0},{"$f":"IF('Default MTDS Based'!U43<>\" \",'Default MTDS Based'!U43,0)","v":0},{"$f":"IF('Default MTDS Based'!V43<>\" \",'Default MTDS Based'!V43,0)","v":0},{"$f":"IF('Default MTDS Based'!W43<>\" \",'Default MTDS Based'!W43,0)","v":0},{"$f":"IF('Default MTDS Based'!X43<>\" \",'Default MTDS Based'!X43,0)","v":0},{"$f":"IF('Default MTDS Based'!Y43<>\" \",'Default MTDS Based'!Y43,0)","v":0},{"$f":"IF('Default MTDS Based'!Z43<>\" \",'Default MTDS Based'!Z43,0)","v":0},{"$f":"IF('Default MTDS Based'!AA43<>\" \",'Default MTDS Based'!AA43,0)","v":0},{"$f":"IF('Default MTDS Based'!AB43<>\" \",'Default MTDS Based'!AB43,0)","v":0},{"$f":"IF('Default MTDS Based'!AC43<>\" \",'Default MTDS Based'!AC43,0)","v":0},{"$f":"IF('Default MTDS Based'!AD43<>\" \",'Default MTDS Based'!AD43,0)","v":0},{"$f":"IF('Default MTDS Based'!AE43<>\" \",'Default MTDS Based'!AE43,0)","v":0},{"$f":"IF('Default MTDS Based'!AF43<>\" \",'Default MTDS Based'!AF43,0)","v":0},{"$f":"IF('Default MTDS Based'!AG43<>\" \",'Default MTDS Based'!AG43,0)","v":0},{"$f":"IF('Default MTDS Based'!AH43<>\" \",'Default MTDS Based'!AH43,0)","v":0},{"$f":"IF('Default MTDS Based'!AI43<>\" \",'Default MTDS Based'!AI43,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$L$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF('Default MTDS Based'!L44<>\" \",'Default MTDS Based'!L44,0)","v":0},{"$f":"IF('Default MTDS Based'!M44<>\" \",'Default MTDS Based'!M44,0)","v":0},{"$f":"IF('Default MTDS Based'!N44<>\" \",'Default MTDS Based'!N44,0)","v":0},{"$f":"IF('Default MTDS Based'!O44<>\" \",'Default MTDS Based'!O44,0)","v":0},{"$f":"IF('Default MTDS Based'!P44<>\" \",'Default MTDS Based'!P44,0)","v":0},{"$f":"IF('Default MTDS Based'!Q44<>\" \",'Default MTDS Based'!Q44,0)","v":0},{"$f":"IF('Default MTDS Based'!R44<>\" \",'Default MTDS Based'!R44,0)","v":0},{"$f":"IF('Default MTDS Based'!S44<>\" \",'Default MTDS Based'!S44,0)","v":0},{"$f":"IF('Default MTDS Based'!T44<>\" \",'Default MTDS Based'!T44,0)","v":0},{"$f":"IF('Default MTDS Based'!U44<>\" \",'Default MTDS Based'!U44,0)","v":0},{"$f":"IF('Default MTDS Based'!V44<>\" \",'Default MTDS Based'!V44,0)","v":0},{"$f":"IF('Default MTDS Based'!W44<>\" \",'Default MTDS Based'!W44,0)","v":0},{"$f":"IF('Default MTDS Based'!X44<>\" \",'Default MTDS Based'!X44,0)","v":0},{"$f":"IF('Default MTDS Based'!Y44<>\" \",'Default MTDS Based'!Y44,0)","v":0},{"$f":"IF('Default MTDS Based'!Z44<>\" \",'Default MTDS Based'!Z44,0)","v":0},{"$f":"IF('Default MTDS Based'!AA44<>\" \",'Default MTDS Based'!AA44,0)","v":0},{"$f":"IF('Default MTDS Based'!AB44<>\" \",'Default MTDS Based'!AB44,0)","v":0},{"$f":"IF('Default MTDS Based'!AC44<>\" \",'Default MTDS Based'!AC44,0)","v":0},{"$f":"IF('Default MTDS Based'!AD44<>\" \",'Default MTDS Based'!AD44,0)","v":0},{"$f":"IF('Default MTDS Based'!AE44<>\" \",'Default MTDS Based'!AE44,0)","v":0},{"$f":"IF('Default MTDS Based'!AF44<>\" \",'Default MTDS Based'!AF44,0)","v":0},{"$f":"IF('Default MTDS Based'!AG44<>\" \",'Default MTDS Based'!AG44,0)","v":0},{"$f":"IF('Default MTDS Based'!AH44<>\" \",'Default MTDS Based'!AH44,0)","v":0},{"$f":"IF('Default MTDS Based'!AI44<>\" \",'Default MTDS Based'!AI44,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$L$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF('Default MTDS Based'!L45<>\" \",'Default MTDS Based'!L45,0)","v":0},{"$f":"IF('Default MTDS Based'!M45<>\" \",'Default MTDS Based'!M45,0)","v":0},{"$f":"IF('Default MTDS Based'!N45<>\" \",'Default MTDS Based'!N45,0)","v":0},{"$f":"IF('Default MTDS Based'!O45<>\" \",'Default MTDS Based'!O45,0)","v":0},{"$f":"IF('Default MTDS Based'!P45<>\" \",'Default MTDS Based'!P45,0)","v":0},{"$f":"IF('Default MTDS Based'!Q45<>\" \",'Default MTDS Based'!Q45,0)","v":0},{"$f":"IF('Default MTDS Based'!R45<>\" \",'Default MTDS Based'!R45,0)","v":0},{"$f":"IF('Default MTDS Based'!S45<>\" \",'Default MTDS Based'!S45,0)","v":0},{"$f":"IF('Default MTDS Based'!T45<>\" \",'Default MTDS Based'!T45,0)","v":0},{"$f":"IF('Default MTDS Based'!U45<>\" \",'Default MTDS Based'!U45,0)","v":0},{"$f":"IF('Default MTDS Based'!V45<>\" \",'Default MTDS Based'!V45,0)","v":0},{"$f":"IF('Default MTDS Based'!W45<>\" \",'Default MTDS Based'!W45,0)","v":0},{"$f":"IF('Default MTDS Based'!X45<>\" \",'Default MTDS Based'!X45,0)","v":0},{"$f":"IF('Default MTDS Based'!Y45<>\" \",'Default MTDS Based'!Y45,0)","v":0},{"$f":"IF('Default MTDS Based'!Z45<>\" \",'Default MTDS Based'!Z45,0)","v":0},{"$f":"IF('Default MTDS Based'!AA45<>\" \",'Default MTDS Based'!AA45,0)","v":0},{"$f":"IF('Default MTDS Based'!AB45<>\" \",'Default MTDS Based'!AB45,0)","v":0},{"$f":"IF('Default MTDS Based'!AC45<>\" \",'Default MTDS Based'!AC45,0)","v":0},{"$f":"IF('Default MTDS Based'!AD45<>\" \",'Default MTDS Based'!AD45,0)","v":0},{"$f":"IF('Default MTDS Based'!AE45<>\" \",'Default MTDS Based'!AE45,0)","v":0},{"$f":"IF('Default MTDS Based'!AF45<>\" \",'Default MTDS Based'!AF45,0)","v":0},{"$f":"IF('Default MTDS Based'!AG45<>\" \",'Default MTDS Based'!AG45,0)","v":0},{"$f":"IF('Default MTDS Based'!AH45<>\" \",'Default MTDS Based'!AH45,0)","v":0},{"$f":"IF('Default MTDS Based'!AI45<>\" \",'Default MTDS Based'!AI45,0)","v":0}]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Principal Payments Based on Issuance"]
[null,null,null,null,null,1,{"$f":"F29+1","v":2},{"$f":"G29+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(AND(F$29-$D30+$D30=F$29,F$29>$D30),HLOOKUP(F$29-$D30,$F$5:$AC$25,2,FALSE),0)","v":0},0,0,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(AND(F$29-$D31+$D31=F$29,F$29>$D31),HLOOKUP(F$29-$D31,$F$5:$AC$25,3,FALSE),0)","v":0},0,0,0,0,0,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(AND(F$29-$D32+$D32=F$29,F$29>$D32),HLOOKUP(F$29-$D32,$F$5:$AC$25,4,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$N$10","v":24},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(AND(F$29-$D33+$D33=F$29,F$29>$D33),HLOOKUP(F$29-$D33,$F$5:$AC$25,5,FALSE),0)","v":0},{"$f":"IF(AND(G$29-$D33+$D33=G$29,G$29>$D33),HLOOKUP(G$29-$D33,$F$5:$AC$25,5,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$N$11","v":36},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(AND(F$29-$D34+$D34=F$29,F$29>$D34),HLOOKUP(F$29-$D34,$F$5:$AC$25,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$N$12","v":60},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(AND(F$29-$D35+$D35=F$29,F$29>$D35),HLOOKUP(F$29-$D35,$F$5:$AC$25,7,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$N$13","v":84},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(AND(F$29-$D36+$D36=F$29,F$29>$D36),HLOOKUP(F$29-$D36,$F$5:$AC$25,8,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$N$14","v":120},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(AND(F$29-$D37+$D37=F$29,F$29>$D37),HLOOKUP(F$29-$D37,$F$5:$AC$25,9,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(AND(F$29-$D38+$D38=F$29,F$29>$D38),HLOOKUP(F$29-$D38,$F$5:$AC$25,10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(AND(F$29-$D39+$D39=F$29,F$29>$D39),HLOOKUP(F$29-$D39,$F$5:$AC$25,11,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(AND(F$29-$D40+$D40=F$29,F$29>$D40),HLOOKUP(F$29-$D40,$F$5:$AC$25,12,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(AND(F$29-$D41+$D41=F$29,F$29>$D41),HLOOKUP(F$29-$D41,$F$5:$AC$25,13,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(AND(F$29-$D42+$D42=F$29,F$29>$D42),HLOOKUP(F$29-$D42,$F$5:$AC$25,14,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(AND(F$29-$D43+$D43=F$29,F$29>$D43),HLOOKUP(F$29-$D43,$F$5:$AC$25,15,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(AND(F$29-$D44+$D44=F$29,F$29>$D44),HLOOKUP(F$29-$D44,$F$5:$AC$25,16,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(AND(F$29-$D45+$D45=F$29,F$29>$D45),HLOOKUP(F$29-$D45,$F$5:$AC$25,17,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(AND(F$29-$D46+$D46=F$29,F$29>$D46),HLOOKUP(F$29-$D46,$F$5:$AC$25,18,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(AND(F$29-$D47+$D47=F$29,F$29>$D47),HLOOKUP(F$29-$D47,$F$5:$AC$25,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(AND(F$29-$D48+$D48=F$29,F$29>$D48),HLOOKUP(F$29-$D48,$F$5:$AC$25,20,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(AND(F$29-$D49+$D49=F$29,F$29>$D49),HLOOKUP(F$29-$D49,$F$5:$AC$25,21,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Yield for T-bills /Coupons for Bonds"]
[null,null,null,null,null,1,{"$f":"F53+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$L$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!E7,Coupon_Yield_Indices_DX!E33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!F7,Coupon_Yield_Indices_DX!F33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!G7,Coupon_Yield_Indices_DX!G33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!H7,Coupon_Yield_Indices_DX!H33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!I7,Coupon_Yield_Indices_DX!I33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!J7,Coupon_Yield_Indices_DX!J33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!K7,Coupon_Yield_Indices_DX!K33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!L7,Coupon_Yield_Indices_DX!L33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!M7,Coupon_Yield_Indices_DX!M33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!N7,Coupon_Yield_Indices_DX!N33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!O7,Coupon_Yield_Indices_DX!O33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!P7,Coupon_Yield_Indices_DX!P33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!Q7,Coupon_Yield_Indices_DX!Q33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!R7,Coupon_Yield_Indices_DX!R33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!S7,Coupon_Yield_Indices_DX!S33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!T7,Coupon_Yield_Indices_DX!T33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!U7,Coupon_Yield_Indices_DX!U33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!V7,Coupon_Yield_Indices_DX!V33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!W7,Coupon_Yield_Indices_DX!W33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!X7,Coupon_Yield_Indices_DX!X33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!Y7,Coupon_Yield_Indices_DX!Y33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!Z7,Coupon_Yield_Indices_DX!Z33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!AA7,Coupon_Yield_Indices_DX!AA33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!AB7,Coupon_Yield_Indices_DX!AB33)","v":0.03}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$L$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!E8,Coupon_Yield_Indices_DX!E34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!F8,Coupon_Yield_Indices_DX!F34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!G8,Coupon_Yield_Indices_DX!G34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!H8,Coupon_Yield_Indices_DX!H34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!I8,Coupon_Yield_Indices_DX!I34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!J8,Coupon_Yield_Indices_DX!J34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!K8,Coupon_Yield_Indices_DX!K34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!L8,Coupon_Yield_Indices_DX!L34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!M8,Coupon_Yield_Indices_DX!M34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!N8,Coupon_Yield_Indices_DX!N34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!O8,Coupon_Yield_Indices_DX!O34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!P8,Coupon_Yield_Indices_DX!P34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!Q8,Coupon_Yield_Indices_DX!Q34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!R8,Coupon_Yield_Indices_DX!R34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!S8,Coupon_Yield_Indices_DX!S34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!T8,Coupon_Yield_Indices_DX!T34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!U8,Coupon_Yield_Indices_DX!U34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!V8,Coupon_Yield_Indices_DX!V34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!W8,Coupon_Yield_Indices_DX!W34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!X8,Coupon_Yield_Indices_DX!X34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!Y8,Coupon_Yield_Indices_DX!Y34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!Z8,Coupon_Yield_Indices_DX!Z34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!AA8,Coupon_Yield_Indices_DX!AA34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!AB8,Coupon_Yield_Indices_DX!AB34)","v":0.04}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$L$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!E9,Coupon_Yield_Indices_DX!E35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!F9,Coupon_Yield_Indices_DX!F35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!G9,Coupon_Yield_Indices_DX!G35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!H9,Coupon_Yield_Indices_DX!H35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!I9,Coupon_Yield_Indices_DX!I35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!J9,Coupon_Yield_Indices_DX!J35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!K9,Coupon_Yield_Indices_DX!K35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!L9,Coupon_Yield_Indices_DX!L35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!M9,Coupon_Yield_Indices_DX!M35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!N9,Coupon_Yield_Indices_DX!N35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!O9,Coupon_Yield_Indices_DX!O35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!P9,Coupon_Yield_Indices_DX!P35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!Q9,Coupon_Yield_Indices_DX!Q35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!R9,Coupon_Yield_Indices_DX!R35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!S9,Coupon_Yield_Indices_DX!S35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!T9,Coupon_Yield_Indices_DX!T35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!U9,Coupon_Yield_Indices_DX!U35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!V9,Coupon_Yield_Indices_DX!V35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!W9,Coupon_Yield_Indices_DX!W35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!X9,Coupon_Yield_Indices_DX!X35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!Y9,Coupon_Yield_Indices_DX!Y35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!Z9,Coupon_Yield_Indices_DX!Z35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!AA9,Coupon_Yield_Indices_DX!AA35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!AB9,Coupon_Yield_Indices_DX!AB35)","v":6.25E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$L$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!E10,Coupon_Yield_Indices_DX!E36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!F10,Coupon_Yield_Indices_DX!F36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!G10,Coupon_Yield_Indices_DX!G36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!H10,Coupon_Yield_Indices_DX!H36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!I10,Coupon_Yield_Indices_DX!I36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!J10,Coupon_Yield_Indices_DX!J36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!K10,Coupon_Yield_Indices_DX!K36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!L10,Coupon_Yield_Indices_DX!L36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!M10,Coupon_Yield_Indices_DX!M36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!N10,Coupon_Yield_Indices_DX!N36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!O10,Coupon_Yield_Indices_DX!O36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!P10,Coupon_Yield_Indices_DX!P36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!Q10,Coupon_Yield_Indices_DX!Q36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!R10,Coupon_Yield_Indices_DX!R36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!S10,Coupon_Yield_Indices_DX!S36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!T10,Coupon_Yield_Indices_DX!T36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!U10,Coupon_Yield_Indices_DX!U36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!V10,Coupon_Yield_Indices_DX!V36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!W10,Coupon_Yield_Indices_DX!W36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!X10,Coupon_Yield_Indices_DX!X36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!Y10,Coupon_Yield_Indices_DX!Y36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!Z10,Coupon_Yield_Indices_DX!Z36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!AA10,Coupon_Yield_Indices_DX!AA36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!AB10,Coupon_Yield_Indices_DX!AB36)","v":7.0999999999999994E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$L$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!E11,Coupon_Yield_Indices_DX!E37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!F11,Coupon_Yield_Indices_DX!F37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!G11,Coupon_Yield_Indices_DX!G37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!H11,Coupon_Yield_Indices_DX!H37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!I11,Coupon_Yield_Indices_DX!I37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!J11,Coupon_Yield_Indices_DX!J37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!K11,Coupon_Yield_Indices_DX!K37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!L11,Coupon_Yield_Indices_DX!L37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!M11,Coupon_Yield_Indices_DX!M37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!N11,Coupon_Yield_Indices_DX!N37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!O11,Coupon_Yield_Indices_DX!O37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!P11,Coupon_Yield_Indices_DX!P37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!Q11,Coupon_Yield_Indices_DX!Q37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!R11,Coupon_Yield_Indices_DX!R37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!S11,Coupon_Yield_Indices_DX!S37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!T11,Coupon_Yield_Indices_DX!T37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!U11,Coupon_Yield_Indices_DX!U37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!V11,Coupon_Yield_Indices_DX!V37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!W11,Coupon_Yield_Indices_DX!W37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!X11,Coupon_Yield_Indices_DX!X37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!Y11,Coupon_Yield_Indices_DX!Y37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!Z11,Coupon_Yield_Indices_DX!Z37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!AA11,Coupon_Yield_Indices_DX!AA37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!AB11,Coupon_Yield_Indices_DX!AB37)","v":7.5499999999999998E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$L$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!E12,Coupon_Yield_Indices_DX!E38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!F12,Coupon_Yield_Indices_DX!F38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!G12,Coupon_Yield_Indices_DX!G38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!H12,Coupon_Yield_Indices_DX!H38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!I12,Coupon_Yield_Indices_DX!I38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!J12,Coupon_Yield_Indices_DX!J38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!K12,Coupon_Yield_Indices_DX!K38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!L12,Coupon_Yield_Indices_DX!L38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!M12,Coupon_Yield_Indices_DX!M38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!N12,Coupon_Yield_Indices_DX!N38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!O12,Coupon_Yield_Indices_DX!O38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!P12,Coupon_Yield_Indices_DX!P38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!Q12,Coupon_Yield_Indices_DX!Q38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!R12,Coupon_Yield_Indices_DX!R38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!S12,Coupon_Yield_Indices_DX!S38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!T12,Coupon_Yield_Indices_DX!T38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!U12,Coupon_Yield_Indices_DX!U38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!V12,Coupon_Yield_Indices_DX!V38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!W12,Coupon_Yield_Indices_DX!W38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!X12,Coupon_Yield_Indices_DX!X38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!Y12,Coupon_Yield_Indices_DX!Y38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!Z12,Coupon_Yield_Indices_DX!Z38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!AA12,Coupon_Yield_Indices_DX!AA38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!AB12,Coupon_Yield_Indices_DX!AB38)","v":8.5999999999999993E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$L$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!E13,Coupon_Yield_Indices_DX!E39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!F13,Coupon_Yield_Indices_DX!F39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!G13,Coupon_Yield_Indices_DX!G39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!H13,Coupon_Yield_Indices_DX!H39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!I13,Coupon_Yield_Indices_DX!I39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!J13,Coupon_Yield_Indices_DX!J39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!K13,Coupon_Yield_Indices_DX!K39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!L13,Coupon_Yield_Indices_DX!L39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!M13,Coupon_Yield_Indices_DX!M39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!N13,Coupon_Yield_Indices_DX!N39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!O13,Coupon_Yield_Indices_DX!O39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!P13,Coupon_Yield_Indices_DX!P39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!Q13,Coupon_Yield_Indices_DX!Q39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!R13,Coupon_Yield_Indices_DX!R39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!S13,Coupon_Yield_Indices_DX!S39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!T13,Coupon_Yield_Indices_DX!T39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!U13,Coupon_Yield_Indices_DX!U39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!V13,Coupon_Yield_Indices_DX!V39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!W13,Coupon_Yield_Indices_DX!W39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!X13,Coupon_Yield_Indices_DX!X39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!Y13,Coupon_Yield_Indices_DX!Y39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!Z13,Coupon_Yield_Indices_DX!Z39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!AA13,Coupon_Yield_Indices_DX!AA39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!AB13,Coupon_Yield_Indices_DX!AB39)","v":8.8999999999999996E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$L$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!E14,Coupon_Yield_Indices_DX!E40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!F14,Coupon_Yield_Indices_DX!F40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!G14,Coupon_Yield_Indices_DX!G40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!H14,Coupon_Yield_Indices_DX!H40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!I14,Coupon_Yield_Indices_DX!I40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!J14,Coupon_Yield_Indices_DX!J40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!K14,Coupon_Yield_Indices_DX!K40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!L14,Coupon_Yield_Indices_DX!L40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!M14,Coupon_Yield_Indices_DX!M40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!N14,Coupon_Yield_Indices_DX!N40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!O14,Coupon_Yield_Indices_DX!O40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!P14,Coupon_Yield_Indices_DX!P40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!Q14,Coupon_Yield_Indices_DX!Q40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!R14,Coupon_Yield_Indices_DX!R40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!S14,Coupon_Yield_Indices_DX!S40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!T14,Coupon_Yield_Indices_DX!T40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!U14,Coupon_Yield_Indices_DX!U40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!V14,Coupon_Yield_Indices_DX!V40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!W14,Coupon_Yield_Indices_DX!W40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!X14,Coupon_Yield_Indices_DX!X40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!Y14,Coupon_Yield_Indices_DX!Y40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!Z14,Coupon_Yield_Indices_DX!Z40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!AA14,Coupon_Yield_Indices_DX!AA40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!AB14,Coupon_Yield_Indices_DX!AB40)","v":0.14499999999999999}]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$L$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!E15,Coupon_Yield_Indices_DX!E41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!F15,Coupon_Yield_Indices_DX!F41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!G15,Coupon_Yield_Indices_DX!G41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!H15,Coupon_Yield_Indices_DX!H41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!I15,Coupon_Yield_Indices_DX!I41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!J15,Coupon_Yield_Indices_DX!J41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!K15,Coupon_Yield_Indices_DX!K41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!L15,Coupon_Yield_Indices_DX!L41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!M15,Coupon_Yield_Indices_DX!M41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!N15,Coupon_Yield_Indices_DX!N41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!O15,Coupon_Yield_Indices_DX!O41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!P15,Coupon_Yield_Indices_DX!P41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!Q15,Coupon_Yield_Indices_DX!Q41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!R15,Coupon_Yield_Indices_DX!R41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!S15,Coupon_Yield_Indices_DX!S41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!T15,Coupon_Yield_Indices_DX!T41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!U15,Coupon_Yield_Indices_DX!U41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!V15,Coupon_Yield_Indices_DX!V41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!W15,Coupon_Yield_Indices_DX!W41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!X15,Coupon_Yield_Indices_DX!X41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!Y15,Coupon_Yield_Indices_DX!Y41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!Z15,Coupon_Yield_Indices_DX!Z41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!AA15,Coupon_Yield_Indices_DX!AA41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!AB15,Coupon_Yield_Indices_DX!AB41)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$L$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!E16,Coupon_Yield_Indices_DX!E42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!F16,Coupon_Yield_Indices_DX!F42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!G16,Coupon_Yield_Indices_DX!G42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!H16,Coupon_Yield_Indices_DX!H42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!I16,Coupon_Yield_Indices_DX!I42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!J16,Coupon_Yield_Indices_DX!J42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!K16,Coupon_Yield_Indices_DX!K42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!L16,Coupon_Yield_Indices_DX!L42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!M16,Coupon_Yield_Indices_DX!M42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!N16,Coupon_Yield_Indices_DX!N42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!O16,Coupon_Yield_Indices_DX!O42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!P16,Coupon_Yield_Indices_DX!P42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!Q16,Coupon_Yield_Indices_DX!Q42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!R16,Coupon_Yield_Indices_DX!R42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!S16,Coupon_Yield_Indices_DX!S42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!T16,Coupon_Yield_Indices_DX!T42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!U16,Coupon_Yield_Indices_DX!U42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!V16,Coupon_Yield_Indices_DX!V42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!W16,Coupon_Yield_Indices_DX!W42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!X16,Coupon_Yield_Indices_DX!X42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!Y16,Coupon_Yield_Indices_DX!Y42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!Z16,Coupon_Yield_Indices_DX!Z42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!AA16,Coupon_Yield_Indices_DX!AA42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!AB16,Coupon_Yield_Indices_DX!AB42)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$L$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!E17,Coupon_Yield_Indices_DX!E43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!F17,Coupon_Yield_Indices_DX!F43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!G17,Coupon_Yield_Indices_DX!G43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!H17,Coupon_Yield_Indices_DX!H43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!I17,Coupon_Yield_Indices_DX!I43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!J17,Coupon_Yield_Indices_DX!J43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!K17,Coupon_Yield_Indices_DX!K43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!L17,Coupon_Yield_Indices_DX!L43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!M17,Coupon_Yield_Indices_DX!M43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!N17,Coupon_Yield_Indices_DX!N43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!O17,Coupon_Yield_Indices_DX!O43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!P17,Coupon_Yield_Indices_DX!P43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!Q17,Coupon_Yield_Indices_DX!Q43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!R17,Coupon_Yield_Indices_DX!R43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!S17,Coupon_Yield_Indices_DX!S43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!T17,Coupon_Yield_Indices_DX!T43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!U17,Coupon_Yield_Indices_DX!U43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!V17,Coupon_Yield_Indices_DX!V43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!W17,Coupon_Yield_Indices_DX!W43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!X17,Coupon_Yield_Indices_DX!X43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!Y17,Coupon_Yield_Indices_DX!Y43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!Z17,Coupon_Yield_Indices_DX!Z43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!AA17,Coupon_Yield_Indices_DX!AA43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!AB17,Coupon_Yield_Indices_DX!AB43)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$L$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!E18,Coupon_Yield_Indices_DX!E44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!F18,Coupon_Yield_Indices_DX!F44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!G18,Coupon_Yield_Indices_DX!G44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!H18,Coupon_Yield_Indices_DX!H44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!I18,Coupon_Yield_Indices_DX!I44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!J18,Coupon_Yield_Indices_DX!J44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!K18,Coupon_Yield_Indices_DX!K44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!L18,Coupon_Yield_Indices_DX!L44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!M18,Coupon_Yield_Indices_DX!M44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!N18,Coupon_Yield_Indices_DX!N44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!O18,Coupon_Yield_Indices_DX!O44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!P18,Coupon_Yield_Indices_DX!P44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!Q18,Coupon_Yield_Indices_DX!Q44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!R18,Coupon_Yield_Indices_DX!R44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!S18,Coupon_Yield_Indices_DX!S44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!T18,Coupon_Yield_Indices_DX!T44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!U18,Coupon_Yield_Indices_DX!U44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!V18,Coupon_Yield_Indices_DX!V44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!W18,Coupon_Yield_Indices_DX!W44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!X18,Coupon_Yield_Indices_DX!X44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!Y18,Coupon_Yield_Indices_DX!Y44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!Z18,Coupon_Yield_Indices_DX!Z44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!AA18,Coupon_Yield_Indices_DX!AA44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!AB18,Coupon_Yield_Indices_DX!AB44)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$L$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!E19,Coupon_Yield_Indices_DX!E45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!F19,Coupon_Yield_Indices_DX!F45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!G19,Coupon_Yield_Indices_DX!G45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!H19,Coupon_Yield_Indices_DX!H45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!I19,Coupon_Yield_Indices_DX!I45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!J19,Coupon_Yield_Indices_DX!J45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!K19,Coupon_Yield_Indices_DX!K45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!L19,Coupon_Yield_Indices_DX!L45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!M19,Coupon_Yield_Indices_DX!M45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!N19,Coupon_Yield_Indices_DX!N45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!O19,Coupon_Yield_Indices_DX!O45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!P19,Coupon_Yield_Indices_DX!P45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!Q19,Coupon_Yield_Indices_DX!Q45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!R19,Coupon_Yield_Indices_DX!R45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!S19,Coupon_Yield_Indices_DX!S45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!T19,Coupon_Yield_Indices_DX!T45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!U19,Coupon_Yield_Indices_DX!U45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!V19,Coupon_Yield_Indices_DX!V45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!W19,Coupon_Yield_Indices_DX!W45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!X19,Coupon_Yield_Indices_DX!X45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!Y19,Coupon_Yield_Indices_DX!Y45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!Z19,Coupon_Yield_Indices_DX!Z45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!AA19,Coupon_Yield_Indices_DX!AA45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!AB19,Coupon_Yield_Indices_DX!AB45)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$L$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!E20,Coupon_Yield_Indices_DX!E46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!F20,Coupon_Yield_Indices_DX!F46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!G20,Coupon_Yield_Indices_DX!G46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!H20,Coupon_Yield_Indices_DX!H46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!I20,Coupon_Yield_Indices_DX!I46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!J20,Coupon_Yield_Indices_DX!J46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!K20,Coupon_Yield_Indices_DX!K46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!L20,Coupon_Yield_Indices_DX!L46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!M20,Coupon_Yield_Indices_DX!M46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!N20,Coupon_Yield_Indices_DX!N46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!O20,Coupon_Yield_Indices_DX!O46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!P20,Coupon_Yield_Indices_DX!P46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!Q20,Coupon_Yield_Indices_DX!Q46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!R20,Coupon_Yield_Indices_DX!R46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!S20,Coupon_Yield_Indices_DX!S46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!T20,Coupon_Yield_Indices_DX!T46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!U20,Coupon_Yield_Indices_DX!U46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!V20,Coupon_Yield_Indices_DX!V46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!W20,Coupon_Yield_Indices_DX!W46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!X20,Coupon_Yield_Indices_DX!X46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!Y20,Coupon_Yield_Indices_DX!Y46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!Z20,Coupon_Yield_Indices_DX!Z46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!AA20,Coupon_Yield_Indices_DX!AA46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!AB20,Coupon_Yield_Indices_DX!AB46)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$L$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!E21,Coupon_Yield_Indices_DX!E47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!F21,Coupon_Yield_Indices_DX!F47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!G21,Coupon_Yield_Indices_DX!G47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!H21,Coupon_Yield_Indices_DX!H47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!I21,Coupon_Yield_Indices_DX!I47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!J21,Coupon_Yield_Indices_DX!J47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!K21,Coupon_Yield_Indices_DX!K47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!L21,Coupon_Yield_Indices_DX!L47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!M21,Coupon_Yield_Indices_DX!M47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!N21,Coupon_Yield_Indices_DX!N47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!O21,Coupon_Yield_Indices_DX!O47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!P21,Coupon_Yield_Indices_DX!P47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!Q21,Coupon_Yield_Indices_DX!Q47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!R21,Coupon_Yield_Indices_DX!R47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!S21,Coupon_Yield_Indices_DX!S47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!T21,Coupon_Yield_Indices_DX!T47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!U21,Coupon_Yield_Indices_DX!U47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!V21,Coupon_Yield_Indices_DX!V47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!W21,Coupon_Yield_Indices_DX!W47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!X21,Coupon_Yield_Indices_DX!X47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!Y21,Coupon_Yield_Indices_DX!Y47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!Z21,Coupon_Yield_Indices_DX!Z47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!AA21,Coupon_Yield_Indices_DX!AA47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!AB21,Coupon_Yield_Indices_DX!AB47)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$L$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!E22,Coupon_Yield_Indices_DX!E48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!F22,Coupon_Yield_Indices_DX!F48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!G22,Coupon_Yield_Indices_DX!G48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!H22,Coupon_Yield_Indices_DX!H48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!I22,Coupon_Yield_Indices_DX!I48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!J22,Coupon_Yield_Indices_DX!J48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!K22,Coupon_Yield_Indices_DX!K48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!L22,Coupon_Yield_Indices_DX!L48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!M22,Coupon_Yield_Indices_DX!M48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!N22,Coupon_Yield_Indices_DX!N48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!O22,Coupon_Yield_Indices_DX!O48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!P22,Coupon_Yield_Indices_DX!P48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!Q22,Coupon_Yield_Indices_DX!Q48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!R22,Coupon_Yield_Indices_DX!R48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!S22,Coupon_Yield_Indices_DX!S48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!T22,Coupon_Yield_Indices_DX!T48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!U22,Coupon_Yield_Indices_DX!U48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!V22,Coupon_Yield_Indices_DX!V48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!W22,Coupon_Yield_Indices_DX!W48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!X22,Coupon_Yield_Indices_DX!X48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!Y22,Coupon_Yield_Indices_DX!Y48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!Z22,Coupon_Yield_Indices_DX!Z48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!AA22,Coupon_Yield_Indices_DX!AA48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!AB22,Coupon_Yield_Indices_DX!AB48)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$L$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!E23,Coupon_Yield_Indices_DX!E49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!F23,Coupon_Yield_Indices_DX!F49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!G23,Coupon_Yield_Indices_DX!G49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!H23,Coupon_Yield_Indices_DX!H49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!I23,Coupon_Yield_Indices_DX!I49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!J23,Coupon_Yield_Indices_DX!J49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!K23,Coupon_Yield_Indices_DX!K49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!L23,Coupon_Yield_Indices_DX!L49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!M23,Coupon_Yield_Indices_DX!M49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!N23,Coupon_Yield_Indices_DX!N49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!O23,Coupon_Yield_Indices_DX!O49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!P23,Coupon_Yield_Indices_DX!P49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!Q23,Coupon_Yield_Indices_DX!Q49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!R23,Coupon_Yield_Indices_DX!R49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!S23,Coupon_Yield_Indices_DX!S49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!T23,Coupon_Yield_Indices_DX!T49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!U23,Coupon_Yield_Indices_DX!U49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!V23,Coupon_Yield_Indices_DX!V49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!W23,Coupon_Yield_Indices_DX!W49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!X23,Coupon_Yield_Indices_DX!X49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!Y23,Coupon_Yield_Indices_DX!Y49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!Z23,Coupon_Yield_Indices_DX!Z49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!AA23,Coupon_Yield_Indices_DX!AA49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!AB23,Coupon_Yield_Indices_DX!AB49)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$L$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!E24,Coupon_Yield_Indices_DX!E50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!F24,Coupon_Yield_Indices_DX!F50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!G24,Coupon_Yield_Indices_DX!G50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!H24,Coupon_Yield_Indices_DX!H50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!I24,Coupon_Yield_Indices_DX!I50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!J24,Coupon_Yield_Indices_DX!J50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!K24,Coupon_Yield_Indices_DX!K50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!L24,Coupon_Yield_Indices_DX!L50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!M24,Coupon_Yield_Indices_DX!M50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!N24,Coupon_Yield_Indices_DX!N50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!O24,Coupon_Yield_Indices_DX!O50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!P24,Coupon_Yield_Indices_DX!P50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!Q24,Coupon_Yield_Indices_DX!Q50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!R24,Coupon_Yield_Indices_DX!R50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!S24,Coupon_Yield_Indices_DX!S50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!T24,Coupon_Yield_Indices_DX!T50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!U24,Coupon_Yield_Indices_DX!U50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!V24,Coupon_Yield_Indices_DX!V50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!W24,Coupon_Yield_Indices_DX!W50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!X24,Coupon_Yield_Indices_DX!X50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!Y24,Coupon_Yield_Indices_DX!Y50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!Z24,Coupon_Yield_Indices_DX!Z50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!AA24,Coupon_Yield_Indices_DX!AA50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!AB24,Coupon_Yield_Indices_DX!AB50)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$L$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!E25,Coupon_Yield_Indices_DX!E51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!F25,Coupon_Yield_Indices_DX!F51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!G25,Coupon_Yield_Indices_DX!G51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!H25,Coupon_Yield_Indices_DX!H51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!I25,Coupon_Yield_Indices_DX!I51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!J25,Coupon_Yield_Indices_DX!J51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!K25,Coupon_Yield_Indices_DX!K51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!L25,Coupon_Yield_Indices_DX!L51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!M25,Coupon_Yield_Indices_DX!M51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!N25,Coupon_Yield_Indices_DX!N51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!O25,Coupon_Yield_Indices_DX!O51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!P25,Coupon_Yield_Indices_DX!P51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!Q25,Coupon_Yield_Indices_DX!Q51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!R25,Coupon_Yield_Indices_DX!R51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!S25,Coupon_Yield_Indices_DX!S51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!T25,Coupon_Yield_Indices_DX!T51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!U25,Coupon_Yield_Indices_DX!U51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!V25,Coupon_Yield_Indices_DX!V51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!W25,Coupon_Yield_Indices_DX!W51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!X25,Coupon_Yield_Indices_DX!X51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!Y25,Coupon_Yield_Indices_DX!Y51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!Z25,Coupon_Yield_Indices_DX!Z51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!AA25,Coupon_Yield_Indices_DX!AA51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!AB25,Coupon_Yield_Indices_DX!AB51)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$L$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!E26,Coupon_Yield_Indices_DX!E52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!F26,Coupon_Yield_Indices_DX!F52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!G26,Coupon_Yield_Indices_DX!G52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!H26,Coupon_Yield_Indices_DX!H52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!I26,Coupon_Yield_Indices_DX!I52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!J26,Coupon_Yield_Indices_DX!J52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!K26,Coupon_Yield_Indices_DX!K52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!L26,Coupon_Yield_Indices_DX!L52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!M26,Coupon_Yield_Indices_DX!M52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!N26,Coupon_Yield_Indices_DX!N52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!O26,Coupon_Yield_Indices_DX!O52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!P26,Coupon_Yield_Indices_DX!P52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!Q26,Coupon_Yield_Indices_DX!Q52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!R26,Coupon_Yield_Indices_DX!R52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!S26,Coupon_Yield_Indices_DX!S52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!T26,Coupon_Yield_Indices_DX!T52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!U26,Coupon_Yield_Indices_DX!U52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!V26,Coupon_Yield_Indices_DX!V52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!W26,Coupon_Yield_Indices_DX!W52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!X26,Coupon_Yield_Indices_DX!X52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!Y26,Coupon_Yield_Indices_DX!Y52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!Z26,Coupon_Yield_Indices_DX!Z52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!AA26,Coupon_Yield_Indices_DX!AA52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!AB26,Coupon_Yield_Indices_DX!AB52)","v":0}]
[]
[]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,null,1,{"$f":"F78+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q78+1","v":13},{"$f":"R78+1","v":14},15,16,17,18,19,20,21,22,23,24]
[]
[null,null,null,null,"Face Value"]
[null,1,null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,1,null,{"$f":"$F$6","v":232.07340895469011}]
[null,null,null,2,null,null,{"$f":"$G$6","v":232.07340895469011}]
[null,null,null,3,null,null,null,{"$f":"$H$6","v":232.07340895469011}]
[null,null,null,4,null,null,null,null,{"$f":"$I$6","v":232.07340895469011}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$6","v":232.07340895469011}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$6","v":232.07340895469011}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$6","v":232.07340895469011}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$6","v":232.07340895469011}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$6","v":232.07340895469011}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$6","v":232.07340895469011}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$6","v":232.07340895469011}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$6","v":232.07340895469011}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$6","v":180.8795119603958}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$6","v":180.8795119603958}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$6","v":180.8795119603958}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$6","v":180.8795119603958}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$6","v":180.8795119603958}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$6","v":180.8795119603958}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$6","v":180.8795119603958}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$6","v":180.8795119603958}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$6","v":180.8795119603958}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$6","v":180.8795119603958}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$6","v":180.8795119603958}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$6","v":180.8795119603958}]
[]
[null,2,null,null,{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,1,null,{"$f":"$F$7","v":116.03670447734505}]
[null,null,null,2,null,null,{"$f":"$G$7","v":116.03670447734505}]
[null,null,null,3,null,null,null,{"$f":"$H$7","v":116.03670447734505}]
[null,null,null,4,null,null,null,null,{"$f":"$I$7","v":116.03670447734505}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$7","v":116.03670447734505}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$7","v":116.03670447734505}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$7","v":116.03670447734505}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$7","v":116.03670447734505}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$7","v":116.03670447734505}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$7","v":116.03670447734505}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$7","v":116.03670447734505}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$7","v":116.03670447734505}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$7","v":90.439755980197901}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$7","v":90.439755980197901}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$7","v":90.439755980197901}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$7","v":90.439755980197901}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$7","v":90.439755980197901}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$7","v":90.439755980197901}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$7","v":90.439755980197901}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$7","v":90.439755980197901}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$7","v":90.439755980197901}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$7","v":90.439755980197901}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$7","v":90.439755980197901}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$7","v":90.439755980197901}]
[]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,1,null,{"$f":"$F$8","v":116.03670447734505}]
[null,null,null,2,null,null,{"$f":"$G$8","v":116.03670447734505}]
[null,null,null,3,null,null,null,{"$f":"$H$8","v":116.03670447734505}]
[null,null,null,4,null,null,null,null,{"$f":"$I$8","v":116.03670447734505}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$8","v":116.03670447734505}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$8","v":116.03670447734505}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$8","v":116.03670447734505}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$8","v":116.03670447734505}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$8","v":116.03670447734505}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$8","v":116.03670447734505}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$8","v":116.03670447734505}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$8","v":116.03670447734505}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$8","v":90.439755980197901}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$8","v":90.439755980197901}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$8","v":90.439755980197901}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$8","v":90.439755980197901}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$8","v":90.439755980197901}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$8","v":90.439755980197901}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$8","v":90.439755980197901}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$8","v":90.439755980197901}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$8","v":90.439755980197901}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$8","v":90.439755980197901}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$8","v":90.439755980197901}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$8","v":90.439755980197901}]
[]
[null,4,null,null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,1,null,{"$f":"$F$9","v":0}]
[null,null,null,2,null,null,{"$f":"$G$9","v":116.03670447734505}]
[null,null,null,3,null,null,null,{"$f":"$H$9","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$9","v":116.03670447734505}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$9","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$9","v":116.03670447734505}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$9","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$9","v":116.03670447734505}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$9","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$9","v":116.03670447734505}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$9","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$9","v":116.03670447734505}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$9","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$9","v":90.439755980197901}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$9","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$9","v":90.439755980197901}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$9","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$9","v":90.439755980197901}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$9","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$9","v":90.439755980197901}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$9","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$9","v":90.439755980197901}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$9","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$9","v":90.439755980197901}]
[]
[null,5,null,null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,1,null,{"$f":"$F$10","v":116.03670447734505}]
[null,null,null,2,null,null,{"$f":"$G$10","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$10","v":116.03670447734505}]
[null,null,null,4,null,null,null,null,{"$f":"$I$10","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$10","v":116.03670447734505}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$10","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$10","v":116.03670447734505}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$10","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$10","v":116.03670447734505}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$10","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$10","v":116.03670447734505}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$10","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$10","v":90.439755980197901}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$10","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$10","v":90.439755980197901}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$10","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$10","v":90.439755980197901}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$10","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$10","v":90.439755980197901}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$10","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$10","v":90.439755980197901}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$10","v":90.439755980197901}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$10","v":0}]
[]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,1,null,{"$f":"$F$11","v":0}]
[null,null,null,2,null,null,{"$f":"$G$11","v":174.05505671601759}]
[null,null,null,3,null,null,null,{"$f":"$H$11","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$11","v":174.05505671601759}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$11","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$11","v":174.05505671601759}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$11","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$11","v":174.05505671601759}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$11","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$11","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$11","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$11","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$11","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$11","v":135.65963397029685}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$11","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$11","v":135.65963397029685}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$11","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$11","v":135.65963397029685}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$11","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$11","v":135.65963397029685}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$11","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$11","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$11","v":0}]
[]
[null,7,null,null,{"$f":"$E$12","v":"7yr"}]
[null,null,null,1,null,{"$f":"$F$12","v":174.05505671601759}]
[null,null,null,2,null,null,{"$f":"$G$12","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$12","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$12","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$12","v":174.05505671601759}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$12","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$12","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$12","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$12","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$12","v":174.05505671601759}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$12","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$12","v":174.05505671601759}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$12","v":135.65963397029685}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$12","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$12","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$12","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$12","v":135.65963397029685}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$12","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$12","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$12","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$12","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$12","v":135.65963397029685}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$12","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$12","v":135.65963397029685}]
[]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,1,null,{"$f":"$F$13","v":0}]
[null,null,null,2,null,null,{"$f":"$G$13","v":348.11011343203518}]
[null,null,null,3,null,null,null,{"$f":"$H$13","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$13","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$13","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$13","v":348.11011343203518}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$13","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$13","v":348.11011343203518}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$13","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$13","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$13","v":348.11011343203518}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$13","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$13","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$13","v":271.3192679405937}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$13","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$13","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$13","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$13","v":271.3192679405937}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$13","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$13","v":271.3192679405937}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$13","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$13","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$13","v":271.3192679405937}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$13","v":0}]
[]
[null,9,null,null,{"$f":"$E$14","v":0}]
[null,null,null,1,null,{"$f":"$F$14","v":0}]
[null,null,null,2,null,null,{"$f":"$G$14","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$14","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$14","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$14","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$14","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$14","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$14","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$14","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$14","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$14","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$14","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$14","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$14","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$14","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$14","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$14","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$14","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$14","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$14","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$14","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$14","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$14","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$14","v":0}]
[]
[null,10,null,null,{"$f":"$E$15","v":0}]
[null,null,null,1,null,{"$f":"$F$15","v":0}]
[null,null,null,2,null,null,{"$f":"$G$15","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$15","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$15","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$15","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$15","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$15","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$15","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$15","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$15","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$15","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$15","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$15","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$15","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$15","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$15","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$15","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$15","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$15","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$15","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$15","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$15","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$15","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$15","v":0}]
[]
[null,11,null,null,{"$f":"$E$16","v":0}]
[null,null,null,1,null,{"$f":"$F$16","v":0}]
[null,null,null,2,null,null,{"$f":"$G$16","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$16","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$16","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$16","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$16","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$16","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$16","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$16","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$16","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$16","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$16","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$16","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$16","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$16","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$16","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$16","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$16","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$16","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$16","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$16","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$16","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$16","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$16","v":0}]
[]
[null,12,null,null,{"$f":"$E$17","v":0}]
[null,null,null,1,null,{"$f":"$F$17","v":0}]
[null,null,null,2,null,null,{"$f":"$G$17","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$17","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$17","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$17","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$17","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$17","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$17","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$17","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$17","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$17","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$17","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$17","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$17","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$17","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$17","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$17","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$17","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$17","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$17","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$17","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$17","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$17","v":0}]
[]
[null,13,null,null,{"$f":"$E$18","v":0}]
[null,null,null,1,null,{"$f":"$F$18","v":0}]
[null,null,null,2,null,null,{"$f":"$G$18","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$18","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$18","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$18","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$18","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$18","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$18","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$18","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$18","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$18","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$18","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$18","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$18","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$18","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$18","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$18","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$18","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$18","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$18","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$18","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$18","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$18","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$18","v":0}]
[]
[null,14,null,null,{"$f":"$E$19","v":0}]
[null,null,null,1,null,{"$f":"$F$19","v":0}]
[null,null,null,2,null,null,{"$f":"$G$19","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$19","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$19","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$19","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$19","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$19","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$19","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$19","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$19","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$19","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$19","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$19","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$19","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$19","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$19","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$19","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$19","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$19","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$19","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$19","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$19","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$19","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$19","v":0}]
[]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,1,null,{"$f":"$F$20","v":0}]
[null,null,null,2,null,null,{"$f":"$G$20","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$20","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$20","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$20","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$20","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$20","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$20","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$20","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$20","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$20","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$20","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$20","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$20","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$20","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$20","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$20","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$20","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$20","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$20","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$20","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$20","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$20","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$20","v":0}]
[]
[null,16,null,null,{"$f":"$E$21","v":0}]
[null,null,null,1,null,{"$f":"$F$21","v":0}]
[null,null,null,2,null,null,{"$f":"$G$21","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$21","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$21","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$21","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$21","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$21","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$21","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$21","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$21","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$21","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$21","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$21","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$21","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$21","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$21","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$21","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$21","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$21","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$21","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$21","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$21","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$21","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$21","v":0}]
[]
[null,17,null,null,{"$f":"$E$22","v":0}]
[null,null,null,1,null,{"$f":"$F$22","v":0}]
[null,null,null,2,null,null,{"$f":"$G$22","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$22","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$22","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$22","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$22","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$22","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$23","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$23","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$23","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$23","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$23","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$24","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$24","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$24","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$24","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$24","v":0}]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$25","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$25","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$25","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$25","v":0}]
[]
[]
[null,null,null,null,null,1,{"$f":"F610+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q610+1","v":13},{"$f":"R610+1","v":14},15,16,17,18,19,20,21,22,23,24]
[null,null,null,7,null,{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F620),'M4.MTDS_IP'!F620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G620),'M4.MTDS_IP'!G620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H620),'M4.MTDS_IP'!H620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I620),'M4.MTDS_IP'!I620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J620),'M4.MTDS_IP'!J620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K620),'M4.MTDS_IP'!K620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L620),'M4.MTDS_IP'!L620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M620),'M4.MTDS_IP'!M620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N620),'M4.MTDS_IP'!N620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O620),'M4.MTDS_IP'!O620,0)","v":232.07340895469011},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P620),'M4.MTDS_IP'!P620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q620),'M4.MTDS_IP'!Q620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R620),'M4.MTDS_IP'!R620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S620),'M4.MTDS_IP'!S620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T620),'M4.MTDS_IP'!T620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U620),'M4.MTDS_IP'!U620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V620),'M4.MTDS_IP'!V620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W620),'M4.MTDS_IP'!W620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X620),'M4.MTDS_IP'!X620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y620),'M4.MTDS_IP'!Y620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z620),'M4.MTDS_IP'!Z620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA620),'M4.MTDS_IP'!AA620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB620),'M4.MTDS_IP'!AB620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC620),'M4.MTDS_IP'!AC620,0)","v":0}]
[null,null,null,12,null,{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F625),'M4.MTDS_IP'!F625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G625),'M4.MTDS_IP'!G625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H625),'M4.MTDS_IP'!H625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I625),'M4.MTDS_IP'!I625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J625),'M4.MTDS_IP'!J625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K625),'M4.MTDS_IP'!K625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L625),'M4.MTDS_IP'!L625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M625),'M4.MTDS_IP'!M625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N625),'M4.MTDS_IP'!N625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O625),'M4.MTDS_IP'!O625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P625),'M4.MTDS_IP'!P625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q625),'M4.MTDS_IP'!Q625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R625),'M4.MTDS_IP'!R625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S625),'M4.MTDS_IP'!S625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T625),'M4.MTDS_IP'!T625,0)","v":232.07340895469011},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U625),'M4.MTDS_IP'!U625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V625),'M4.MTDS_IP'!V625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W625),'M4.MTDS_IP'!W625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X625),'M4.MTDS_IP'!X625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y625),'M4.MTDS_IP'!Y625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z625),'M4.MTDS_IP'!Z625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA625),'M4.MTDS_IP'!AA625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB625),'M4.MTDS_IP'!AB625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC625),'M4.MTDS_IP'!AC625,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F626),'M4.MTDS_IP'!F626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G626),'M4.MTDS_IP'!G626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H626),'M4.MTDS_IP'!H626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I626),'M4.MTDS_IP'!I626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J626),'M4.MTDS_IP'!J626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K626),'M4.MTDS_IP'!K626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L626),'M4.MTDS_IP'!L626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M626),'M4.MTDS_IP'!M626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N626),'M4.MTDS_IP'!N626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O626),'M4.MTDS_IP'!O626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P626),'M4.MTDS_IP'!P626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q626),'M4.MTDS_IP'!Q626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R626),'M4.MTDS_IP'!R626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S626),'M4.MTDS_IP'!S626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T626),'M4.MTDS_IP'!T626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U626),'M4.MTDS_IP'!U626,0)","v":180.8795119603958},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V626),'M4.MTDS_IP'!V626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W626),'M4.MTDS_IP'!W626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X626),'M4.MTDS_IP'!X626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y626),'M4.MTDS_IP'!Y626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z626),'M4.MTDS_IP'!Z626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA626),'M4.MTDS_IP'!AA626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB626),'M4.MTDS_IP'!AB626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC626),'M4.MTDS_IP'!AC626,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F635),'M4.MTDS_IP'!F635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G635),'M4.MTDS_IP'!G635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H635),'M4.MTDS_IP'!H635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I635),'M4.MTDS_IP'!I635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J635),'M4.MTDS_IP'!J635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K635),'M4.MTDS_IP'!K635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L635),'M4.MTDS_IP'!L635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M635),'M4.MTDS_IP'!M635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N635),'M4.MTDS_IP'!N635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O635),'M4.MTDS_IP'!O635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P635),'M4.MTDS_IP'!P635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q635),'M4.MTDS_IP'!Q635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R635),'M4.MTDS_IP'!R635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S635),'M4.MTDS_IP'!S635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T635),'M4.MTDS_IP'!T635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U635),'M4.MTDS_IP'!U635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V635),'M4.MTDS_IP'!V635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W635),'M4.MTDS_IP'!W635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X635),'M4.MTDS_IP'!X635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y635),'M4.MTDS_IP'!Y635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z635),'M4.MTDS_IP'!Z635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA635),'M4.MTDS_IP'!AA635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB635),'M4.MTDS_IP'!AB635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC635),'M4.MTDS_IP'!AC635,0)","v":0}]
[null,null,null,24,null,{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F637),'M4.MTDS_IP'!F637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G637),'M4.MTDS_IP'!G637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H637),'M4.MTDS_IP'!H637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I637),'M4.MTDS_IP'!I637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J637),'M4.MTDS_IP'!J637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K637),'M4.MTDS_IP'!K637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L637),'M4.MTDS_IP'!L637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M637),'M4.MTDS_IP'!M637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N637),'M4.MTDS_IP'!N637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O637),'M4.MTDS_IP'!O637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P637),'M4.MTDS_IP'!P637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q637),'M4.MTDS_IP'!Q637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R637),'M4.MTDS_IP'!R637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S637),'M4.MTDS_IP'!S637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T637),'M4.MTDS_IP'!T637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U637),'M4.MTDS_IP'!U637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V637),'M4.MTDS_IP'!V637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W637),'M4.MTDS_IP'!W637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X637),'M4.MTDS_IP'!X637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y637),'M4.MTDS_IP'!Y637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z637),'M4.MTDS_IP'!Z637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA637),'M4.MTDS_IP'!AA637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB637),'M4.MTDS_IP'!AB637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC637),'M4.MTDS_IP'!AC637,0)","v":0}]
[null,null,null,4,null,{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F643),'M4.MTDS_IP'!F643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$G$605,IF($C$639=\"INX\",$G$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G643),'M4.MTDS_IP'!G643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$H$605,IF($C$639=\"INX\",$H$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H643),'M4.MTDS_IP'!H643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I643),'M4.MTDS_IP'!I643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$J$605,IF($C$639=\"INX\",$J$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J643),'M4.MTDS_IP'!J643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$K$605,IF($C$639=\"INX\",$K$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K643),'M4.MTDS_IP'!K643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$L$605,IF($C$639=\"INX\",$L$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L643),'M4.MTDS_IP'!L643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$M$605,IF($C$639=\"INX\",$M$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M643),'M4.MTDS_IP'!M643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N643),'M4.MTDS_IP'!N643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$O$605,IF($C$639=\"INX\",$O$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O643),'M4.MTDS_IP'!O643,0)","v":116.03670447734505},{"$f":"IF($C$639=\"IDX\",$P$605,IF($C$639=\"INX\",$P$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P643),'M4.MTDS_IP'!P643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Q$605,IF($C$639=\"INX\",$Q$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q643),'M4.MTDS_IP'!Q643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$R$605,IF($C$639=\"INX\",$R$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R643),'M4.MTDS_IP'!R643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$S$605,IF($C$639=\"INX\",$S$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S643),'M4.MTDS_IP'!S643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T643),'M4.MTDS_IP'!T643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$U$605,IF($C$639=\"INX\",$U$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U643),'M4.MTDS_IP'!U643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$V$605,IF($C$639=\"INX\",$V$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V643),'M4.MTDS_IP'!V643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$W$605,IF($C$639=\"INX\",$W$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W643),'M4.MTDS_IP'!W643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$X$605,IF($C$639=\"INX\",$X$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X643),'M4.MTDS_IP'!X643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Y$605,IF($C$639=\"INX\",$Y$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y643),'M4.MTDS_IP'!Y643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z643),'M4.MTDS_IP'!Z643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AA$605,IF($C$639=\"INX\",$AA$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA643),'M4.MTDS_IP'!AA643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AB$605,IF($C$639=\"INX\",$AB$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB643),'M4.MTDS_IP'!AB643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AC$605,IF($C$639=\"INX\",$AC$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC643),'M4.MTDS_IP'!AC643,0)","v":0}]
[null,null,null,9,null,{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F648),'M4.MTDS_IP'!F648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$G$605,IF($C$639=\"INX\",$G$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G648),'M4.MTDS_IP'!G648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$H$605,IF($C$639=\"INX\",$H$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H648),'M4.MTDS_IP'!H648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I648),'M4.MTDS_IP'!I648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$J$605,IF($C$639=\"INX\",$J$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J648),'M4.MTDS_IP'!J648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$K$605,IF($C$639=\"INX\",$K$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K648),'M4.MTDS_IP'!K648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$L$605,IF($C$639=\"INX\",$L$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L648),'M4.MTDS_IP'!L648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$M$605,IF($C$639=\"INX\",$M$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M648),'M4.MTDS_IP'!M648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N648),'M4.MTDS_IP'!N648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$O$605,IF($C$639=\"INX\",$O$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O648),'M4.MTDS_IP'!O648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$P$605,IF($C$639=\"INX\",$P$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P648),'M4.MTDS_IP'!P648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Q$605,IF($C$639=\"INX\",$Q$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q648),'M4.MTDS_IP'!Q648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$R$605,IF($C$639=\"INX\",$R$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R648),'M4.MTDS_IP'!R648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$S$605,IF($C$639=\"INX\",$S$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S648),'M4.MTDS_IP'!S648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T648),'M4.MTDS_IP'!T648,0)","v":116.03670447734505},{"$f":"IF($C$639=\"IDX\",$U$605,IF($C$639=\"INX\",$U$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U648),'M4.MTDS_IP'!U648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$V$605,IF($C$639=\"INX\",$V$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V648),'M4.MTDS_IP'!V648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$W$605,IF($C$639=\"INX\",$W$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W648),'M4.MTDS_IP'!W648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$X$605,IF($C$639=\"INX\",$X$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X648),'M4.MTDS_IP'!X648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Y$605,IF($C$639=\"INX\",$Y$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y648),'M4.MTDS_IP'!Y648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z648),'M4.MTDS_IP'!Z648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AA$605,IF($C$639=\"INX\",$AA$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA648),'M4.MTDS_IP'!AA648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AB$605,IF($C$639=\"INX\",$AB$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB648),'M4.MTDS_IP'!AB648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AC$605,IF($C$639=\"INX\",$AC$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC648),'M4.MTDS_IP'!AC648,0)","v":0}]
[null,null,null,15,null,{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F654),'M4.MTDS_IP'!F654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$G$605,IF($C$639=\"INX\",$G$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G654),'M4.MTDS_IP'!G654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$H$605,IF($C$639=\"INX\",$H$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H654),'M4.MTDS_IP'!H654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I654),'M4.MTDS_IP'!I654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$J$605,IF($C$639=\"INX\",$J$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J654),'M4.MTDS_IP'!J654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$K$605,IF($C$639=\"INX\",$K$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K654),'M4.MTDS_IP'!K654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$L$605,IF($C$639=\"INX\",$L$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L654),'M4.MTDS_IP'!L654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$M$605,IF($C$639=\"INX\",$M$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M654),'M4.MTDS_IP'!M654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N654),'M4.MTDS_IP'!N654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$O$605,IF($C$639=\"INX\",$O$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O654),'M4.MTDS_IP'!O654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$P$605,IF($C$639=\"INX\",$P$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P654),'M4.MTDS_IP'!P654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Q$605,IF($C$639=\"INX\",$Q$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q654),'M4.MTDS_IP'!Q654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$R$605,IF($C$639=\"INX\",$R$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R654),'M4.MTDS_IP'!R654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$S$605,IF($C$639=\"INX\",$S$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S654),'M4.MTDS_IP'!S654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T654),'M4.MTDS_IP'!T654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$U$605,IF($C$639=\"INX\",$U$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U654),'M4.MTDS_IP'!U654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$V$605,IF($C$639=\"INX\",$V$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V654),'M4.MTDS_IP'!V654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$W$605,IF($C$639=\"INX\",$W$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W654),'M4.MTDS_IP'!W654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$X$605,IF($C$639=\"INX\",$X$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X654),'M4.MTDS_IP'!X654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Y$605,IF($C$639=\"INX\",$Y$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y654),'M4.MTDS_IP'!Y654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z654),'M4.MTDS_IP'!Z654,0)","v":90.439755980197901},{"$f":"IF($C$639=\"IDX\",$AA$605,IF($C$639=\"INX\",$AA$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA654),'M4.MTDS_IP'!AA654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AB$605,IF($C$639=\"INX\",$AB$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB654),'M4.MTDS_IP'!AB654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AC$605,IF($C$639=\"INX\",$AC$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC654),'M4.MTDS_IP'!AC654,0)","v":0}]
[null,null,null,21,null,{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F660),'M4.MTDS_IP'!F660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$G$605,IF($C$639=\"INX\",$G$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G660),'M4.MTDS_IP'!G660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$H$605,IF($C$639=\"INX\",$H$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H660),'M4.MTDS_IP'!H660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I660),'M4.MTDS_IP'!I660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$J$605,IF($C$639=\"INX\",$J$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J660),'M4.MTDS_IP'!J660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$K$605,IF($C$639=\"INX\",$K$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K660),'M4.MTDS_IP'!K660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$L$605,IF($C$639=\"INX\",$L$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L660),'M4.MTDS_IP'!L660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$M$605,IF($C$639=\"INX\",$M$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M660),'M4.MTDS_IP'!M660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N660),'M4.MTDS_IP'!N660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$O$605,IF($C$639=\"INX\",$O$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O660),'M4.MTDS_IP'!O660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$P$605,IF($C$639=\"INX\",$P$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P660),'M4.MTDS_IP'!P660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Q$605,IF($C$639=\"INX\",$Q$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q660),'M4.MTDS_IP'!Q660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$R$605,IF($C$639=\"INX\",$R$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R660),'M4.MTDS_IP'!R660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$S$605,IF($C$639=\"INX\",$S$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S660),'M4.MTDS_IP'!S660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T660),'M4.MTDS_IP'!T660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$U$605,IF($C$639=\"INX\",$U$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U660),'M4.MTDS_IP'!U660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$V$605,IF($C$639=\"INX\",$V$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V660),'M4.MTDS_IP'!V660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$W$605,IF($C$639=\"INX\",$W$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W660),'M4.MTDS_IP'!W660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$X$605,IF($C$639=\"INX\",$X$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X660),'M4.MTDS_IP'!X660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Y$605,IF($C$639=\"INX\",$Y$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y660),'M4.MTDS_IP'!Y660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z660),'M4.MTDS_IP'!Z660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AA$605,IF($C$639=\"INX\",$AA$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA660),'M4.MTDS_IP'!AA660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AB$605,IF($C$639=\"INX\",$AB$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB660),'M4.MTDS_IP'!AB660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AC$605,IF($C$639=\"INX\",$AC$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC660),'M4.MTDS_IP'!AC660,0)","v":0}]
[null,3,{"$f":"Instruments!$L$9","v":"No"},{"$f":"$D$32","v":12},{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,6,null,{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F671),'M4.MTDS_IP'!F671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$G$605,IF($C$665=\"INX\",$G$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G671),'M4.MTDS_IP'!G671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$H$605,IF($C$665=\"INX\",$H$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H671),'M4.MTDS_IP'!H671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$I$605,IF($C$665=\"INX\",$I$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I671),'M4.MTDS_IP'!I671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$J$605,IF($C$665=\"INX\",$J$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J671),'M4.MTDS_IP'!J671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K671),'M4.MTDS_IP'!K671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$L$605,IF($C$665=\"INX\",$L$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L671),'M4.MTDS_IP'!L671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$M$605,IF($C$665=\"INX\",$M$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M671),'M4.MTDS_IP'!M671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$N$605,IF($C$665=\"INX\",$N$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N671),'M4.MTDS_IP'!N671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$O$605,IF($C$665=\"INX\",$O$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O671),'M4.MTDS_IP'!O671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P671),'M4.MTDS_IP'!P671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Q$605,IF($C$665=\"INX\",$Q$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q671),'M4.MTDS_IP'!Q671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$R$605,IF($C$665=\"INX\",$R$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R671),'M4.MTDS_IP'!R671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S671),'M4.MTDS_IP'!S671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$T$605,IF($C$665=\"INX\",$T$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T671),'M4.MTDS_IP'!T671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$U$605,IF($C$665=\"INX\",$U$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U671),'M4.MTDS_IP'!U671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$V$605,IF($C$665=\"INX\",$V$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V671),'M4.MTDS_IP'!V671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$W$605,IF($C$665=\"INX\",$W$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W671),'M4.MTDS_IP'!W671,0)","v":116.03670447734505},{"$f":"IF($C$665=\"IDX\",$X$605,IF($C$665=\"INX\",$X$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X671),'M4.MTDS_IP'!X671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Y$605,IF($C$665=\"INX\",$Y$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y671),'M4.MTDS_IP'!Y671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Z$605,IF($C$665=\"INX\",$Z$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z671),'M4.MTDS_IP'!Z671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AA$605,IF($C$665=\"INX\",$AA$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA671),'M4.MTDS_IP'!AA671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB671),'M4.MTDS_IP'!AB671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AC$605,IF($C$665=\"INX\",$AC$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC671),'M4.MTDS_IP'!AC671,0)","v":0}]
[null,null,null,11,null,{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F676),'M4.MTDS_IP'!F676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$G$605,IF($C$665=\"INX\",$G$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G676),'M4.MTDS_IP'!G676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$H$605,IF($C$665=\"INX\",$H$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H676),'M4.MTDS_IP'!H676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$I$605,IF($C$665=\"INX\",$I$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I676),'M4.MTDS_IP'!I676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$J$605,IF($C$665=\"INX\",$J$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J676),'M4.MTDS_IP'!J676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K676),'M4.MTDS_IP'!K676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$L$605,IF($C$665=\"INX\",$L$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L676),'M4.MTDS_IP'!L676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$M$605,IF($C$665=\"INX\",$M$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M676),'M4.MTDS_IP'!M676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$N$605,IF($C$665=\"INX\",$N$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N676),'M4.MTDS_IP'!N676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$O$605,IF($C$665=\"INX\",$O$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O676),'M4.MTDS_IP'!O676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P676),'M4.MTDS_IP'!P676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Q$605,IF($C$665=\"INX\",$Q$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q676),'M4.MTDS_IP'!Q676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$R$605,IF($C$665=\"INX\",$R$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R676),'M4.MTDS_IP'!R676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S676),'M4.MTDS_IP'!S676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$T$605,IF($C$665=\"INX\",$T$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T676),'M4.MTDS_IP'!T676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$U$605,IF($C$665=\"INX\",$U$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U676),'M4.MTDS_IP'!U676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$V$605,IF($C$665=\"INX\",$V$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V676),'M4.MTDS_IP'!V676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$W$605,IF($C$665=\"INX\",$W$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W676),'M4.MTDS_IP'!W676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$X$605,IF($C$665=\"INX\",$X$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X676),'M4.MTDS_IP'!X676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Y$605,IF($C$665=\"INX\",$Y$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y676),'M4.MTDS_IP'!Y676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Z$605,IF($C$665=\"INX\",$Z$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z676),'M4.MTDS_IP'!Z676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AA$605,IF($C$665=\"INX\",$AA$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA676),'M4.MTDS_IP'!AA676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB676),'M4.MTDS_IP'!AB676,0)","v":116.03670447734505},{"$f":"IF($C$665=\"IDX\",$AC$605,IF($C$665=\"INX\",$AC$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC676),'M4.MTDS_IP'!AC676,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F679),'M4.MTDS_IP'!F679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$G$605,IF($C$665=\"INX\",$G$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G679),'M4.MTDS_IP'!G679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$H$605,IF($C$665=\"INX\",$H$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H679),'M4.MTDS_IP'!H679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$I$605,IF($C$665=\"INX\",$I$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I679),'M4.MTDS_IP'!I679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$J$605,IF($C$665=\"INX\",$J$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J679),'M4.MTDS_IP'!J679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K679),'M4.MTDS_IP'!K679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$L$605,IF($C$665=\"INX\",$L$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L679),'M4.MTDS_IP'!L679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$M$605,IF($C$665=\"INX\",$M$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M679),'M4.MTDS_IP'!M679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$N$605,IF($C$665=\"INX\",$N$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N679),'M4.MTDS_IP'!N679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$O$605,IF($C$665=\"INX\",$O$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O679),'M4.MTDS_IP'!O679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P679),'M4.MTDS_IP'!P679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Q$605,IF($C$665=\"INX\",$Q$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q679),'M4.MTDS_IP'!Q679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$R$605,IF($C$665=\"INX\",$R$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R679),'M4.MTDS_IP'!R679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S679),'M4.MTDS_IP'!S679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$T$605,IF($C$665=\"INX\",$T$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T679),'M4.MTDS_IP'!T679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$U$605,IF($C$665=\"INX\",$U$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U679),'M4.MTDS_IP'!U679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$V$605,IF($C$665=\"INX\",$V$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V679),'M4.MTDS_IP'!V679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$W$605,IF($C$665=\"INX\",$W$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W679),'M4.MTDS_IP'!W679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$X$605,IF($C$665=\"INX\",$X$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X679),'M4.MTDS_IP'!X679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Y$605,IF($C$665=\"INX\",$Y$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y679),'M4.MTDS_IP'!Y679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Z$605,IF($C$665=\"INX\",$Z$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z679),'M4.MTDS_IP'!Z679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AA$605,IF($C$665=\"INX\",$AA$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA679),'M4.MTDS_IP'!AA679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB679),'M4.MTDS_IP'!AB679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AC$605,IF($C$665=\"INX\",$AC$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC679),'M4.MTDS_IP'!AC679,0)","v":0}]
[null,null,null,23,null,{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F688),'M4.MTDS_IP'!F688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$G$605,IF($C$665=\"INX\",$G$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G688),'M4.MTDS_IP'!G688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$H$605,IF($C$665=\"INX\",$H$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H688),'M4.MTDS_IP'!H688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$I$605,IF($C$665=\"INX\",$I$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I688),'M4.MTDS_IP'!I688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$J$605,IF($C$665=\"INX\",$J$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J688),'M4.MTDS_IP'!J688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K688),'M4.MTDS_IP'!K688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$L$605,IF($C$665=\"INX\",$L$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L688),'M4.MTDS_IP'!L688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$M$605,IF($C$665=\"INX\",$M$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M688),'M4.MTDS_IP'!M688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$N$605,IF($C$665=\"INX\",$N$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N688),'M4.MTDS_IP'!N688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$O$605,IF($C$665=\"INX\",$O$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O688),'M4.MTDS_IP'!O688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P688),'M4.MTDS_IP'!P688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Q$605,IF($C$665=\"INX\",$Q$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q688),'M4.MTDS_IP'!Q688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$R$605,IF($C$665=\"INX\",$R$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R688),'M4.MTDS_IP'!R688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S688),'M4.MTDS_IP'!S688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$T$605,IF($C$665=\"INX\",$T$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T688),'M4.MTDS_IP'!T688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$U$605,IF($C$665=\"INX\",$U$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U688),'M4.MTDS_IP'!U688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$V$605,IF($C$665=\"INX\",$V$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V688),'M4.MTDS_IP'!V688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$W$605,IF($C$665=\"INX\",$W$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W688),'M4.MTDS_IP'!W688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$X$605,IF($C$665=\"INX\",$X$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X688),'M4.MTDS_IP'!X688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Y$605,IF($C$665=\"INX\",$Y$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y688),'M4.MTDS_IP'!Y688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Z$605,IF($C$665=\"INX\",$Z$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z688),'M4.MTDS_IP'!Z688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AA$605,IF($C$665=\"INX\",$AA$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA688),'M4.MTDS_IP'!AA688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB688),'M4.MTDS_IP'!AB688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AC$605,IF($C$665=\"INX\",$AC$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC688),'M4.MTDS_IP'!AC688,0)","v":0}]
[null,null,null,2,null,{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F693),'M4.MTDS_IP'!F693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G693),'M4.MTDS_IP'!G693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H693),'M4.MTDS_IP'!H693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I693),'M4.MTDS_IP'!I693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J693),'M4.MTDS_IP'!J693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K693),'M4.MTDS_IP'!K693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L693),'M4.MTDS_IP'!L693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M693),'M4.MTDS_IP'!M693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N693),'M4.MTDS_IP'!N693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O693),'M4.MTDS_IP'!O693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P693),'M4.MTDS_IP'!P693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q693),'M4.MTDS_IP'!Q693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R693),'M4.MTDS_IP'!R693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S693),'M4.MTDS_IP'!S693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T693),'M4.MTDS_IP'!T693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U693),'M4.MTDS_IP'!U693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V693),'M4.MTDS_IP'!V693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W693),'M4.MTDS_IP'!W693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X693),'M4.MTDS_IP'!X693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y693),'M4.MTDS_IP'!Y693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z693),'M4.MTDS_IP'!Z693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA693),'M4.MTDS_IP'!AA693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB693),'M4.MTDS_IP'!AB693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC693),'M4.MTDS_IP'!AC693,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F694),'M4.MTDS_IP'!F694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G694),'M4.MTDS_IP'!G694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H694),'M4.MTDS_IP'!H694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I694),'M4.MTDS_IP'!I694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J694),'M4.MTDS_IP'!J694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K694),'M4.MTDS_IP'!K694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L694),'M4.MTDS_IP'!L694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M694),'M4.MTDS_IP'!M694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N694),'M4.MTDS_IP'!N694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O694),'M4.MTDS_IP'!O694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P694),'M4.MTDS_IP'!P694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q694),'M4.MTDS_IP'!Q694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R694),'M4.MTDS_IP'!R694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S694),'M4.MTDS_IP'!S694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T694),'M4.MTDS_IP'!T694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U694),'M4.MTDS_IP'!U694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V694),'M4.MTDS_IP'!V694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W694),'M4.MTDS_IP'!W694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X694),'M4.MTDS_IP'!X694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y694),'M4.MTDS_IP'!Y694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z694),'M4.MTDS_IP'!Z694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA694),'M4.MTDS_IP'!AA694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB694),'M4.MTDS_IP'!AB694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC694),'M4.MTDS_IP'!AC694,0)","v":0}]
[null,null,null,11,null,{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F702),'M4.MTDS_IP'!F702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G702),'M4.MTDS_IP'!G702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H702),'M4.MTDS_IP'!H702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I702),'M4.MTDS_IP'!I702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J702),'M4.MTDS_IP'!J702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K702),'M4.MTDS_IP'!K702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L702),'M4.MTDS_IP'!L702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M702),'M4.MTDS_IP'!M702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N702),'M4.MTDS_IP'!N702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O702),'M4.MTDS_IP'!O702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P702),'M4.MTDS_IP'!P702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q702),'M4.MTDS_IP'!Q702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R702),'M4.MTDS_IP'!R702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S702),'M4.MTDS_IP'!S702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T702),'M4.MTDS_IP'!T702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U702),'M4.MTDS_IP'!U702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V702),'M4.MTDS_IP'!V702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W702),'M4.MTDS_IP'!W702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X702),'M4.MTDS_IP'!X702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y702),'M4.MTDS_IP'!Y702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z702),'M4.MTDS_IP'!Z702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA702),'M4.MTDS_IP'!AA702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB702),'M4.MTDS_IP'!AB702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC702),'M4.MTDS_IP'!AC702,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F705),'M4.MTDS_IP'!F705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G705),'M4.MTDS_IP'!G705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H705),'M4.MTDS_IP'!H705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I705),'M4.MTDS_IP'!I705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J705),'M4.MTDS_IP'!J705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K705),'M4.MTDS_IP'!K705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L705),'M4.MTDS_IP'!L705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M705),'M4.MTDS_IP'!M705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N705),'M4.MTDS_IP'!N705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O705),'M4.MTDS_IP'!O705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P705),'M4.MTDS_IP'!P705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q705),'M4.MTDS_IP'!Q705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R705),'M4.MTDS_IP'!R705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S705),'M4.MTDS_IP'!S705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T705),'M4.MTDS_IP'!T705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U705),'M4.MTDS_IP'!U705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V705),'M4.MTDS_IP'!V705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W705),'M4.MTDS_IP'!W705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X705),'M4.MTDS_IP'!X705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y705),'M4.MTDS_IP'!Y705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z705),'M4.MTDS_IP'!Z705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA705),'M4.MTDS_IP'!AA705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB705),'M4.MTDS_IP'!AB705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC705),'M4.MTDS_IP'!AC705,0)","v":0}]
[null,null,null,20,null,{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F711),'M4.MTDS_IP'!F711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G711),'M4.MTDS_IP'!G711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H711),'M4.MTDS_IP'!H711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I711),'M4.MTDS_IP'!I711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J711),'M4.MTDS_IP'!J711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K711),'M4.MTDS_IP'!K711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L711),'M4.MTDS_IP'!L711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M711),'M4.MTDS_IP'!M711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N711),'M4.MTDS_IP'!N711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O711),'M4.MTDS_IP'!O711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P711),'M4.MTDS_IP'!P711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q711),'M4.MTDS_IP'!Q711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R711),'M4.MTDS_IP'!R711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S711),'M4.MTDS_IP'!S711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T711),'M4.MTDS_IP'!T711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U711),'M4.MTDS_IP'!U711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V711),'M4.MTDS_IP'!V711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W711),'M4.MTDS_IP'!W711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X711),'M4.MTDS_IP'!X711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y711),'M4.MTDS_IP'!Y711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z711),'M4.MTDS_IP'!Z711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA711),'M4.MTDS_IP'!AA711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB711),'M4.MTDS_IP'!AB711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC711),'M4.MTDS_IP'!AC711,0)","v":0}]
[]
[null,null,null,5,null,{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F722),'M4.MTDS_IP'!F722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$G$605,IF($C$717=\"INX\",$G$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G722),'M4.MTDS_IP'!G722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$H$605,IF($C$717=\"INX\",$H$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H722),'M4.MTDS_IP'!H722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$I$605,IF($C$717=\"INX\",$I$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I722),'M4.MTDS_IP'!I722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J722),'M4.MTDS_IP'!J722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$K$605,IF($C$717=\"INX\",$K$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K722),'M4.MTDS_IP'!K722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$L$605,IF($C$717=\"INX\",$L$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L722),'M4.MTDS_IP'!L722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$M$605,IF($C$717=\"INX\",$M$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M722),'M4.MTDS_IP'!M722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$N$605,IF($C$717=\"INX\",$N$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N722),'M4.MTDS_IP'!N722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O722),'M4.MTDS_IP'!O722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$P$605,IF($C$717=\"INX\",$P$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P722),'M4.MTDS_IP'!P722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Q$605,IF($C$717=\"INX\",$Q$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q722),'M4.MTDS_IP'!Q722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$R$605,IF($C$717=\"INX\",$R$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R722),'M4.MTDS_IP'!R722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$S$605,IF($C$717=\"INX\",$S$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S722),'M4.MTDS_IP'!S722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$T$605,IF($C$717=\"INX\",$T$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T722),'M4.MTDS_IP'!T722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U722),'M4.MTDS_IP'!U722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$V$605,IF($C$717=\"INX\",$V$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V722),'M4.MTDS_IP'!V722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$W$605,IF($C$717=\"INX\",$W$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W722),'M4.MTDS_IP'!W722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$X$605,IF($C$717=\"INX\",$X$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X722),'M4.MTDS_IP'!X722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Y$605,IF($C$717=\"INX\",$Y$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y722),'M4.MTDS_IP'!Y722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Z$605,IF($C$717=\"INX\",$Z$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z722),'M4.MTDS_IP'!Z722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA722),'M4.MTDS_IP'!AA722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AB$605,IF($C$717=\"INX\",$AB$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB722),'M4.MTDS_IP'!AB722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AC$605,IF($C$717=\"INX\",$AC$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC722),'M4.MTDS_IP'!AC722,0)","v":0}]
[null,null,null,10,null,{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F727),'M4.MTDS_IP'!F727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$G$605,IF($C$717=\"INX\",$G$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G727),'M4.MTDS_IP'!G727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$H$605,IF($C$717=\"INX\",$H$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H727),'M4.MTDS_IP'!H727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$I$605,IF($C$717=\"INX\",$I$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I727),'M4.MTDS_IP'!I727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J727),'M4.MTDS_IP'!J727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$K$605,IF($C$717=\"INX\",$K$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K727),'M4.MTDS_IP'!K727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$L$605,IF($C$717=\"INX\",$L$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L727),'M4.MTDS_IP'!L727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$M$605,IF($C$717=\"INX\",$M$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M727),'M4.MTDS_IP'!M727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$N$605,IF($C$717=\"INX\",$N$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N727),'M4.MTDS_IP'!N727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O727),'M4.MTDS_IP'!O727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$P$605,IF($C$717=\"INX\",$P$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P727),'M4.MTDS_IP'!P727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Q$605,IF($C$717=\"INX\",$Q$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q727),'M4.MTDS_IP'!Q727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$R$605,IF($C$717=\"INX\",$R$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R727),'M4.MTDS_IP'!R727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$S$605,IF($C$717=\"INX\",$S$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S727),'M4.MTDS_IP'!S727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$T$605,IF($C$717=\"INX\",$T$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T727),'M4.MTDS_IP'!T727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U727),'M4.MTDS_IP'!U727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$V$605,IF($C$717=\"INX\",$V$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V727),'M4.MTDS_IP'!V727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$W$605,IF($C$717=\"INX\",$W$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W727),'M4.MTDS_IP'!W727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$X$605,IF($C$717=\"INX\",$X$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X727),'M4.MTDS_IP'!X727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Y$605,IF($C$717=\"INX\",$Y$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y727),'M4.MTDS_IP'!Y727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Z$605,IF($C$717=\"INX\",$Z$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z727),'M4.MTDS_IP'!Z727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA727),'M4.MTDS_IP'!AA727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AB$605,IF($C$717=\"INX\",$AB$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB727),'M4.MTDS_IP'!AB727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AC$605,IF($C$717=\"INX\",$AC$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC727),'M4.MTDS_IP'!AC727,0)","v":0}]
[null,null,null,16,null,{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F733),'M4.MTDS_IP'!F733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$G$605,IF($C$717=\"INX\",$G$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G733),'M4.MTDS_IP'!G733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$H$605,IF($C$717=\"INX\",$H$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H733),'M4.MTDS_IP'!H733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$I$605,IF($C$717=\"INX\",$I$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I733),'M4.MTDS_IP'!I733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J733),'M4.MTDS_IP'!J733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$K$605,IF($C$717=\"INX\",$K$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K733),'M4.MTDS_IP'!K733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$L$605,IF($C$717=\"INX\",$L$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L733),'M4.MTDS_IP'!L733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$M$605,IF($C$717=\"INX\",$M$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M733),'M4.MTDS_IP'!M733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$N$605,IF($C$717=\"INX\",$N$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N733),'M4.MTDS_IP'!N733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O733),'M4.MTDS_IP'!O733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$P$605,IF($C$717=\"INX\",$P$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P733),'M4.MTDS_IP'!P733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Q$605,IF($C$717=\"INX\",$Q$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q733),'M4.MTDS_IP'!Q733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$R$605,IF($C$717=\"INX\",$R$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R733),'M4.MTDS_IP'!R733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$S$605,IF($C$717=\"INX\",$S$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S733),'M4.MTDS_IP'!S733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$T$605,IF($C$717=\"INX\",$T$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T733),'M4.MTDS_IP'!T733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U733),'M4.MTDS_IP'!U733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$V$605,IF($C$717=\"INX\",$V$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V733),'M4.MTDS_IP'!V733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$W$605,IF($C$717=\"INX\",$W$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W733),'M4.MTDS_IP'!W733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$X$605,IF($C$717=\"INX\",$X$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X733),'M4.MTDS_IP'!X733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Y$605,IF($C$717=\"INX\",$Y$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y733),'M4.MTDS_IP'!Y733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Z$605,IF($C$717=\"INX\",$Z$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z733),'M4.MTDS_IP'!Z733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA733),'M4.MTDS_IP'!AA733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AB$605,IF($C$717=\"INX\",$AB$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB733),'M4.MTDS_IP'!AB733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AC$605,IF($C$717=\"INX\",$AC$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC733),'M4.MTDS_IP'!AC733,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F739),'M4.MTDS_IP'!F739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$G$605,IF($C$717=\"INX\",$G$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G739),'M4.MTDS_IP'!G739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$H$605,IF($C$717=\"INX\",$H$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H739),'M4.MTDS_IP'!H739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$I$605,IF($C$717=\"INX\",$I$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I739),'M4.MTDS_IP'!I739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J739),'M4.MTDS_IP'!J739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$K$605,IF($C$717=\"INX\",$K$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K739),'M4.MTDS_IP'!K739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$L$605,IF($C$717=\"INX\",$L$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L739),'M4.MTDS_IP'!L739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$M$605,IF($C$717=\"INX\",$M$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M739),'M4.MTDS_IP'!M739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$N$605,IF($C$717=\"INX\",$N$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N739),'M4.MTDS_IP'!N739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O739),'M4.MTDS_IP'!O739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$P$605,IF($C$717=\"INX\",$P$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P739),'M4.MTDS_IP'!P739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Q$605,IF($C$717=\"INX\",$Q$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q739),'M4.MTDS_IP'!Q739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$R$605,IF($C$717=\"INX\",$R$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R739),'M4.MTDS_IP'!R739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$S$605,IF($C$717=\"INX\",$S$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S739),'M4.MTDS_IP'!S739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$T$605,IF($C$717=\"INX\",$T$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T739),'M4.MTDS_IP'!T739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U739),'M4.MTDS_IP'!U739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$V$605,IF($C$717=\"INX\",$V$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V739),'M4.MTDS_IP'!V739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$W$605,IF($C$717=\"INX\",$W$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W739),'M4.MTDS_IP'!W739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$X$605,IF($C$717=\"INX\",$X$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X739),'M4.MTDS_IP'!X739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Y$605,IF($C$717=\"INX\",$Y$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y739),'M4.MTDS_IP'!Y739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Z$605,IF($C$717=\"INX\",$Z$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z739),'M4.MTDS_IP'!Z739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA739),'M4.MTDS_IP'!AA739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AB$605,IF($C$717=\"INX\",$AB$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB739),'M4.MTDS_IP'!AB739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AC$605,IF($C$717=\"INX\",$AC$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC739),'M4.MTDS_IP'!AC739,0)","v":0}]
[null,null,null,1,null,{"$f":"IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F744),'M4.MTDS_IP'!F744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G744),'M4.MTDS_IP'!G744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H744),'M4.MTDS_IP'!H744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I744),'M4.MTDS_IP'!I744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J744),'M4.MTDS_IP'!J744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K744),'M4.MTDS_IP'!K744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L744),'M4.MTDS_IP'!L744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M744),'M4.MTDS_IP'!M744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N744),'M4.MTDS_IP'!N744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O744),'M4.MTDS_IP'!O744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P744),'M4.MTDS_IP'!P744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q744),'M4.MTDS_IP'!Q744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R744),'M4.MTDS_IP'!R744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S744),'M4.MTDS_IP'!S744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T744),'M4.MTDS_IP'!T744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U744),'M4.MTDS_IP'!U744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V744),'M4.MTDS_IP'!V744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W744),'M4.MTDS_IP'!W744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X744),'M4.MTDS_IP'!X744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y744),'M4.MTDS_IP'!Y744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z744),'M4.MTDS_IP'!Z744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA744),'M4.MTDS_IP'!AA744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB744),'M4.MTDS_IP'!AB744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC744),'M4.MTDS_IP'!AC744,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F746),'M4.MTDS_IP'!F746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G746),'M4.MTDS_IP'!G746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H746),'M4.MTDS_IP'!H746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I746),'M4.MTDS_IP'!I746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J746),'M4.MTDS_IP'!J746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K746),'M4.MTDS_IP'!K746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L746),'M4.MTDS_IP'!L746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M746),'M4.MTDS_IP'!M746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N746),'M4.MTDS_IP'!N746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O746),'M4.MTDS_IP'!O746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P746),'M4.MTDS_IP'!P746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q746),'M4.MTDS_IP'!Q746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R746),'M4.MTDS_IP'!R746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S746),'M4.MTDS_IP'!S746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T746),'M4.MTDS_IP'!T746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U746),'M4.MTDS_IP'!U746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V746),'M4.MTDS_IP'!V746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W746),'M4.MTDS_IP'!W746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X746),'M4.MTDS_IP'!X746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y746),'M4.MTDS_IP'!Y746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z746),'M4.MTDS_IP'!Z746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA746),'M4.MTDS_IP'!AA746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB746),'M4.MTDS_IP'!AB746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC746),'M4.MTDS_IP'!AC746,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F756),'M4.MTDS_IP'!F756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G756),'M4.MTDS_IP'!G756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H756),'M4.MTDS_IP'!H756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I756),'M4.MTDS_IP'!I756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J756),'M4.MTDS_IP'!J756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K756),'M4.MTDS_IP'!K756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L756),'M4.MTDS_IP'!L756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M756),'M4.MTDS_IP'!M756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N756),'M4.MTDS_IP'!N756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O756),'M4.MTDS_IP'!O756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P756),'M4.MTDS_IP'!P756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q756),'M4.MTDS_IP'!Q756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R756),'M4.MTDS_IP'!R756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S756),'M4.MTDS_IP'!S756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T756),'M4.MTDS_IP'!T756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U756),'M4.MTDS_IP'!U756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V756),'M4.MTDS_IP'!V756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W756),'M4.MTDS_IP'!W756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X756),'M4.MTDS_IP'!X756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y756),'M4.MTDS_IP'!Y756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z756),'M4.MTDS_IP'!Z756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA756),'M4.MTDS_IP'!AA756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB756),'M4.MTDS_IP'!AB756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC756),'M4.MTDS_IP'!AC756,0)","v":0}]
[null,null,null,18,null,{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F761),'M4.MTDS_IP'!F761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G761),'M4.MTDS_IP'!G761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H761),'M4.MTDS_IP'!H761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I761),'M4.MTDS_IP'!I761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J761),'M4.MTDS_IP'!J761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K761),'M4.MTDS_IP'!K761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L761),'M4.MTDS_IP'!L761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M761),'M4.MTDS_IP'!M761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N761),'M4.MTDS_IP'!N761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O761),'M4.MTDS_IP'!O761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P761),'M4.MTDS_IP'!P761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q761),'M4.MTDS_IP'!Q761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R761),'M4.MTDS_IP'!R761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S761),'M4.MTDS_IP'!S761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T761),'M4.MTDS_IP'!T761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U761),'M4.MTDS_IP'!U761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V761),'M4.MTDS_IP'!V761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W761),'M4.MTDS_IP'!W761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X761),'M4.MTDS_IP'!X761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y761),'M4.MTDS_IP'!Y761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z761),'M4.MTDS_IP'!Z761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA761),'M4.MTDS_IP'!AA761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB761),'M4.MTDS_IP'!AB761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC761),'M4.MTDS_IP'!AC761,0)","v":0}]
[null,null,null,19,null,{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F762),'M4.MTDS_IP'!F762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G762),'M4.MTDS_IP'!G762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H762),'M4.MTDS_IP'!H762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I762),'M4.MTDS_IP'!I762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J762),'M4.MTDS_IP'!J762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K762),'M4.MTDS_IP'!K762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L762),'M4.MTDS_IP'!L762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M762),'M4.MTDS_IP'!M762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N762),'M4.MTDS_IP'!N762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O762),'M4.MTDS_IP'!O762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P762),'M4.MTDS_IP'!P762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q762),'M4.MTDS_IP'!Q762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R762),'M4.MTDS_IP'!R762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S762),'M4.MTDS_IP'!S762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T762),'M4.MTDS_IP'!T762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U762),'M4.MTDS_IP'!U762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V762),'M4.MTDS_IP'!V762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W762),'M4.MTDS_IP'!W762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X762),'M4.MTDS_IP'!X762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y762),'M4.MTDS_IP'!Y762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z762),'M4.MTDS_IP'!Z762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA762),'M4.MTDS_IP'!AA762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB762),'M4.MTDS_IP'!AB762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC762),'M4.MTDS_IP'!AC762,0)","v":0}]
[null,7,{"$f":"Instruments!$L$13","v":"No"},{"$f":"$D$36","v":84},{"$f":"$E$12","v":"7yr"}]
[null,null,null,4,null,{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F773),'M4.MTDS_IP'!F773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$G$605,IF($C$769=\"INX\",$G$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G773),'M4.MTDS_IP'!G773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$H$605,IF($C$769=\"INX\",$H$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H773),'M4.MTDS_IP'!H773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I773),'M4.MTDS_IP'!I773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$J$605,IF($C$769=\"INX\",$J$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J773),'M4.MTDS_IP'!J773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$K$605,IF($C$769=\"INX\",$K$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K773),'M4.MTDS_IP'!K773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$L$605,IF($C$769=\"INX\",$L$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L773),'M4.MTDS_IP'!L773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$M$605,IF($C$769=\"INX\",$M$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M773),'M4.MTDS_IP'!M773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$N$605,IF($C$769=\"INX\",$N$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N773),'M4.MTDS_IP'!N773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O773),'M4.MTDS_IP'!O773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$P$605,IF($C$769=\"INX\",$P$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P773),'M4.MTDS_IP'!P773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Q$605,IF($C$769=\"INX\",$Q$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q773),'M4.MTDS_IP'!Q773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$R$605,IF($C$769=\"INX\",$R$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R773),'M4.MTDS_IP'!R773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$S$605,IF($C$769=\"INX\",$S$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S773),'M4.MTDS_IP'!S773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T773),'M4.MTDS_IP'!T773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$U$605,IF($C$769=\"INX\",$U$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U773),'M4.MTDS_IP'!U773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$V$605,IF($C$769=\"INX\",$V$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V773),'M4.MTDS_IP'!V773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$W$605,IF($C$769=\"INX\",$W$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W773),'M4.MTDS_IP'!W773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$X$605,IF($C$769=\"INX\",$X$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X773),'M4.MTDS_IP'!X773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Y$605,IF($C$769=\"INX\",$Y$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y773),'M4.MTDS_IP'!Y773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z773),'M4.MTDS_IP'!Z773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AA$605,IF($C$769=\"INX\",$AA$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA773),'M4.MTDS_IP'!AA773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AB$605,IF($C$769=\"INX\",$AB$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB773),'M4.MTDS_IP'!AB773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AC$605,IF($C$769=\"INX\",$AC$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC773),'M4.MTDS_IP'!AC773,0)","v":0}]
[null,null,null,10,null,{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F779),'M4.MTDS_IP'!F779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$G$605,IF($C$769=\"INX\",$G$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G779),'M4.MTDS_IP'!G779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$H$605,IF($C$769=\"INX\",$H$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H779),'M4.MTDS_IP'!H779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I779),'M4.MTDS_IP'!I779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$J$605,IF($C$769=\"INX\",$J$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J779),'M4.MTDS_IP'!J779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$K$605,IF($C$769=\"INX\",$K$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K779),'M4.MTDS_IP'!K779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$L$605,IF($C$769=\"INX\",$L$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L779),'M4.MTDS_IP'!L779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$M$605,IF($C$769=\"INX\",$M$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M779),'M4.MTDS_IP'!M779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$N$605,IF($C$769=\"INX\",$N$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N779),'M4.MTDS_IP'!N779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O779),'M4.MTDS_IP'!O779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$P$605,IF($C$769=\"INX\",$P$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P779),'M4.MTDS_IP'!P779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Q$605,IF($C$769=\"INX\",$Q$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q779),'M4.MTDS_IP'!Q779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$R$605,IF($C$769=\"INX\",$R$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R779),'M4.MTDS_IP'!R779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$S$605,IF($C$769=\"INX\",$S$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S779),'M4.MTDS_IP'!S779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T779),'M4.MTDS_IP'!T779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$U$605,IF($C$769=\"INX\",$U$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U779),'M4.MTDS_IP'!U779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$V$605,IF($C$769=\"INX\",$V$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V779),'M4.MTDS_IP'!V779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$W$605,IF($C$769=\"INX\",$W$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W779),'M4.MTDS_IP'!W779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$X$605,IF($C$769=\"INX\",$X$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X779),'M4.MTDS_IP'!X779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Y$605,IF($C$769=\"INX\",$Y$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y779),'M4.MTDS_IP'!Y779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z779),'M4.MTDS_IP'!Z779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AA$605,IF($C$769=\"INX\",$AA$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA779),'M4.MTDS_IP'!AA779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AB$605,IF($C$769=\"INX\",$AB$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB779),'M4.MTDS_IP'!AB779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AC$605,IF($C$769=\"INX\",$AC$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC779),'M4.MTDS_IP'!AC779,0)","v":0}]
[null,null,null,15,null,{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F784),'M4.MTDS_IP'!F784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$G$605,IF($C$769=\"INX\",$G$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G784),'M4.MTDS_IP'!G784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$H$605,IF($C$769=\"INX\",$H$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H784),'M4.MTDS_IP'!H784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I784),'M4.MTDS_IP'!I784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$J$605,IF($C$769=\"INX\",$J$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J784),'M4.MTDS_IP'!J784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$K$605,IF($C$769=\"INX\",$K$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K784),'M4.MTDS_IP'!K784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$L$605,IF($C$769=\"INX\",$L$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L784),'M4.MTDS_IP'!L784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$M$605,IF($C$769=\"INX\",$M$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M784),'M4.MTDS_IP'!M784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$N$605,IF($C$769=\"INX\",$N$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N784),'M4.MTDS_IP'!N784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O784),'M4.MTDS_IP'!O784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$P$605,IF($C$769=\"INX\",$P$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P784),'M4.MTDS_IP'!P784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Q$605,IF($C$769=\"INX\",$Q$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q784),'M4.MTDS_IP'!Q784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$R$605,IF($C$769=\"INX\",$R$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R784),'M4.MTDS_IP'!R784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$S$605,IF($C$769=\"INX\",$S$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S784),'M4.MTDS_IP'!S784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T784),'M4.MTDS_IP'!T784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$U$605,IF($C$769=\"INX\",$U$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U784),'M4.MTDS_IP'!U784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$V$605,IF($C$769=\"INX\",$V$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V784),'M4.MTDS_IP'!V784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$W$605,IF($C$769=\"INX\",$W$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W784),'M4.MTDS_IP'!W784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$X$605,IF($C$769=\"INX\",$X$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X784),'M4.MTDS_IP'!X784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Y$605,IF($C$769=\"INX\",$Y$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y784),'M4.MTDS_IP'!Y784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z784),'M4.MTDS_IP'!Z784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AA$605,IF($C$769=\"INX\",$AA$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA784),'M4.MTDS_IP'!AA784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AB$605,IF($C$769=\"INX\",$AB$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB784),'M4.MTDS_IP'!AB784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AC$605,IF($C$769=\"INX\",$AC$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC784),'M4.MTDS_IP'!AC784,0)","v":0}]
[null,null,null,21,null,{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F790),'M4.MTDS_IP'!F790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$G$605,IF($C$769=\"INX\",$G$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G790),'M4.MTDS_IP'!G790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$H$605,IF($C$769=\"INX\",$H$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H790),'M4.MTDS_IP'!H790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I790),'M4.MTDS_IP'!I790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$J$605,IF($C$769=\"INX\",$J$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J790),'M4.MTDS_IP'!J790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$K$605,IF($C$769=\"INX\",$K$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K790),'M4.MTDS_IP'!K790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$L$605,IF($C$769=\"INX\",$L$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L790),'M4.MTDS_IP'!L790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$M$605,IF($C$769=\"INX\",$M$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M790),'M4.MTDS_IP'!M790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$N$605,IF($C$769=\"INX\",$N$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N790),'M4.MTDS_IP'!N790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O790),'M4.MTDS_IP'!O790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$P$605,IF($C$769=\"INX\",$P$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P790),'M4.MTDS_IP'!P790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Q$605,IF($C$769=\"INX\",$Q$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q790),'M4.MTDS_IP'!Q790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$R$605,IF($C$769=\"INX\",$R$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R790),'M4.MTDS_IP'!R790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$S$605,IF($C$769=\"INX\",$S$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S790),'M4.MTDS_IP'!S790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T790),'M4.MTDS_IP'!T790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$U$605,IF($C$769=\"INX\",$U$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U790),'M4.MTDS_IP'!U790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$V$605,IF($C$769=\"INX\",$V$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V790),'M4.MTDS_IP'!V790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$W$605,IF($C$769=\"INX\",$W$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W790),'M4.MTDS_IP'!W790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$X$605,IF($C$769=\"INX\",$X$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X790),'M4.MTDS_IP'!X790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Y$605,IF($C$769=\"INX\",$Y$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y790),'M4.MTDS_IP'!Y790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z790),'M4.MTDS_IP'!Z790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AA$605,IF($C$769=\"INX\",$AA$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA790),'M4.MTDS_IP'!AA790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AB$605,IF($C$769=\"INX\",$AB$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB790),'M4.MTDS_IP'!AB790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AC$605,IF($C$769=\"INX\",$AC$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC790),'M4.MTDS_IP'!AC790,0)","v":0}]
[]
[null,null,null,6,null,{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F801),'M4.MTDS_IP'!F801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$G$605,IF($C$795=\"INX\",$G$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G801),'M4.MTDS_IP'!G801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$H$605,IF($C$795=\"INX\",$H$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H801),'M4.MTDS_IP'!H801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$I$605,IF($C$795=\"INX\",$I$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I801),'M4.MTDS_IP'!I801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$J$605,IF($C$795=\"INX\",$J$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J801),'M4.MTDS_IP'!J801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K801),'M4.MTDS_IP'!K801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$L$605,IF($C$795=\"INX\",$L$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L801),'M4.MTDS_IP'!L801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$M$605,IF($C$795=\"INX\",$M$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M801),'M4.MTDS_IP'!M801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$N$605,IF($C$795=\"INX\",$N$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N801),'M4.MTDS_IP'!N801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$O$605,IF($C$795=\"INX\",$O$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O801),'M4.MTDS_IP'!O801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$P$605,IF($C$795=\"INX\",$P$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P801),'M4.MTDS_IP'!P801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q801),'M4.MTDS_IP'!Q801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$R$605,IF($C$795=\"INX\",$R$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R801),'M4.MTDS_IP'!R801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$S$605,IF($C$795=\"INX\",$S$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S801),'M4.MTDS_IP'!S801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$T$605,IF($C$795=\"INX\",$T$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T801),'M4.MTDS_IP'!T801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$U$605,IF($C$795=\"INX\",$U$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U801),'M4.MTDS_IP'!U801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V801),'M4.MTDS_IP'!V801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$W$605,IF($C$795=\"INX\",$W$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W801),'M4.MTDS_IP'!W801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$X$605,IF($C$795=\"INX\",$X$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X801),'M4.MTDS_IP'!X801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Y$605,IF($C$795=\"INX\",$Y$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y801),'M4.MTDS_IP'!Y801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Z$605,IF($C$795=\"INX\",$Z$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z801),'M4.MTDS_IP'!Z801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AA$605,IF($C$795=\"INX\",$AA$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA801),'M4.MTDS_IP'!AA801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AB$605,IF($C$795=\"INX\",$AB$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB801),'M4.MTDS_IP'!AB801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC801),'M4.MTDS_IP'!AC801,0)","v":0}]
[null,null,null,12,null,{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F807),'M4.MTDS_IP'!F807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$G$605,IF($C$795=\"INX\",$G$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G807),'M4.MTDS_IP'!G807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$H$605,IF($C$795=\"INX\",$H$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H807),'M4.MTDS_IP'!H807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$I$605,IF($C$795=\"INX\",$I$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I807),'M4.MTDS_IP'!I807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$J$605,IF($C$795=\"INX\",$J$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J807),'M4.MTDS_IP'!J807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K807),'M4.MTDS_IP'!K807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$L$605,IF($C$795=\"INX\",$L$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L807),'M4.MTDS_IP'!L807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$M$605,IF($C$795=\"INX\",$M$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M807),'M4.MTDS_IP'!M807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$N$605,IF($C$795=\"INX\",$N$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N807),'M4.MTDS_IP'!N807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$O$605,IF($C$795=\"INX\",$O$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O807),'M4.MTDS_IP'!O807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$P$605,IF($C$795=\"INX\",$P$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P807),'M4.MTDS_IP'!P807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q807),'M4.MTDS_IP'!Q807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$R$605,IF($C$795=\"INX\",$R$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R807),'M4.MTDS_IP'!R807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$S$605,IF($C$795=\"INX\",$S$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S807),'M4.MTDS_IP'!S807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$T$605,IF($C$795=\"INX\",$T$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T807),'M4.MTDS_IP'!T807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$U$605,IF($C$795=\"INX\",$U$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U807),'M4.MTDS_IP'!U807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V807),'M4.MTDS_IP'!V807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$W$605,IF($C$795=\"INX\",$W$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W807),'M4.MTDS_IP'!W807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$X$605,IF($C$795=\"INX\",$X$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X807),'M4.MTDS_IP'!X807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Y$605,IF($C$795=\"INX\",$Y$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y807),'M4.MTDS_IP'!Y807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Z$605,IF($C$795=\"INX\",$Z$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z807),'M4.MTDS_IP'!Z807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AA$605,IF($C$795=\"INX\",$AA$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA807),'M4.MTDS_IP'!AA807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AB$605,IF($C$795=\"INX\",$AB$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB807),'M4.MTDS_IP'!AB807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC807),'M4.MTDS_IP'!AC807,0)","v":0}]
[null,null,null,17,null,{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F812),'M4.MTDS_IP'!F812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$G$605,IF($C$795=\"INX\",$G$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G812),'M4.MTDS_IP'!G812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$H$605,IF($C$795=\"INX\",$H$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H812),'M4.MTDS_IP'!H812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$I$605,IF($C$795=\"INX\",$I$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I812),'M4.MTDS_IP'!I812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$J$605,IF($C$795=\"INX\",$J$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J812),'M4.MTDS_IP'!J812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K812),'M4.MTDS_IP'!K812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$L$605,IF($C$795=\"INX\",$L$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L812),'M4.MTDS_IP'!L812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$M$605,IF($C$795=\"INX\",$M$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M812),'M4.MTDS_IP'!M812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$N$605,IF($C$795=\"INX\",$N$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N812),'M4.MTDS_IP'!N812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$O$605,IF($C$795=\"INX\",$O$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O812),'M4.MTDS_IP'!O812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$P$605,IF($C$795=\"INX\",$P$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P812),'M4.MTDS_IP'!P812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q812),'M4.MTDS_IP'!Q812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$R$605,IF($C$795=\"INX\",$R$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R812),'M4.MTDS_IP'!R812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$S$605,IF($C$795=\"INX\",$S$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S812),'M4.MTDS_IP'!S812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$T$605,IF($C$795=\"INX\",$T$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T812),'M4.MTDS_IP'!T812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U812),'M4.MTDS_IP'!U812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V812),'M4.MTDS_IP'!V812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$W$605,IF($C$795=\"INX\",$W$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W812),'M4.MTDS_IP'!W812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$X$605,IF($C$795=\"INX\",$X$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X812),'M4.MTDS_IP'!X812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Y$605,IF($C$795=\"INX\",$Y$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y812),'M4.MTDS_IP'!Y812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Z$605,IF($C$795=\"INX\",$Z$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z812),'M4.MTDS_IP'!Z812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AA$605,IF($C$795=\"INX\",$AA$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA812),'M4.MTDS_IP'!AA812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AB$605,IF($C$795=\"INX\",$AB$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB812),'M4.MTDS_IP'!AB812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC812),'M4.MTDS_IP'!AC812,0)","v":0}]
[null,null,null,24,null,{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F819),'M4.MTDS_IP'!F819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$G$605,IF($C$795=\"INX\",$G$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G819),'M4.MTDS_IP'!G819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$H$605,IF($C$795=\"INX\",$H$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H819),'M4.MTDS_IP'!H819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$I$605,IF($C$795=\"INX\",$I$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I819),'M4.MTDS_IP'!I819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$J$605,IF($C$795=\"INX\",$J$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J819),'M4.MTDS_IP'!J819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K819),'M4.MTDS_IP'!K819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$L$605,IF($C$795=\"INX\",$L$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L819),'M4.MTDS_IP'!L819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$M$605,IF($C$795=\"INX\",$M$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M819),'M4.MTDS_IP'!M819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$N$605,IF($C$795=\"INX\",$N$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N819),'M4.MTDS_IP'!N819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$O$605,IF($C$795=\"INX\",$O$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O819),'M4.MTDS_IP'!O819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$P$605,IF($C$795=\"INX\",$P$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P819),'M4.MTDS_IP'!P819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q819),'M4.MTDS_IP'!Q819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$R$605,IF($C$795=\"INX\",$R$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R819),'M4.MTDS_IP'!R819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$S$605,IF($C$795=\"INX\",$S$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S819),'M4.MTDS_IP'!S819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$T$605,IF($C$795=\"INX\",$T$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T819),'M4.MTDS_IP'!T819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$U$605,IF($C$795=\"INX\",$U$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U819),'M4.MTDS_IP'!U819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V819),'M4.MTDS_IP'!V819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$W$605,IF($C$795=\"INX\",$W$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W819),'M4.MTDS_IP'!W819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$X$605,IF($C$795=\"INX\",$X$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X819),'M4.MTDS_IP'!X819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Y$605,IF($C$795=\"INX\",$Y$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y819),'M4.MTDS_IP'!Y819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Z$605,IF($C$795=\"INX\",$Z$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z819),'M4.MTDS_IP'!Z819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AA$605,IF($C$795=\"INX\",$AA$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA819),'M4.MTDS_IP'!AA819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AB$605,IF($C$795=\"INX\",$AB$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB819),'M4.MTDS_IP'!AB819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC819),'M4.MTDS_IP'!AC819,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F824),'M4.MTDS_IP'!F824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G824),'M4.MTDS_IP'!G824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H824),'M4.MTDS_IP'!H824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I824),'M4.MTDS_IP'!I824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J824),'M4.MTDS_IP'!J824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K824),'M4.MTDS_IP'!K824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L824),'M4.MTDS_IP'!L824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M824),'M4.MTDS_IP'!M824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N824),'M4.MTDS_IP'!N824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O824),'M4.MTDS_IP'!O824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P824),'M4.MTDS_IP'!P824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q824),'M4.MTDS_IP'!Q824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R824),'M4.MTDS_IP'!R824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S824),'M4.MTDS_IP'!S824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T824),'M4.MTDS_IP'!T824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U824),'M4.MTDS_IP'!U824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V824),'M4.MTDS_IP'!V824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W824),'M4.MTDS_IP'!W824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X824),'M4.MTDS_IP'!X824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y824),'M4.MTDS_IP'!Y824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z824),'M4.MTDS_IP'!Z824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA824),'M4.MTDS_IP'!AA824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB824),'M4.MTDS_IP'!AB824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC824),'M4.MTDS_IP'!AC824,0)","v":0}]
[null,null,null,8,null,{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F829),'M4.MTDS_IP'!F829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G829),'M4.MTDS_IP'!G829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H829),'M4.MTDS_IP'!H829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I829),'M4.MTDS_IP'!I829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J829),'M4.MTDS_IP'!J829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K829),'M4.MTDS_IP'!K829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L829),'M4.MTDS_IP'!L829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M829),'M4.MTDS_IP'!M829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N829),'M4.MTDS_IP'!N829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O829),'M4.MTDS_IP'!O829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P829),'M4.MTDS_IP'!P829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q829),'M4.MTDS_IP'!Q829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R829),'M4.MTDS_IP'!R829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S829),'M4.MTDS_IP'!S829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T829),'M4.MTDS_IP'!T829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U829),'M4.MTDS_IP'!U829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V829),'M4.MTDS_IP'!V829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W829),'M4.MTDS_IP'!W829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X829),'M4.MTDS_IP'!X829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y829),'M4.MTDS_IP'!Y829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z829),'M4.MTDS_IP'!Z829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA829),'M4.MTDS_IP'!AA829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB829),'M4.MTDS_IP'!AB829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC829),'M4.MTDS_IP'!AC829,0)","v":0}]
[null,null,null,9,null,{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F830),'M4.MTDS_IP'!F830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G830),'M4.MTDS_IP'!G830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H830),'M4.MTDS_IP'!H830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I830),'M4.MTDS_IP'!I830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J830),'M4.MTDS_IP'!J830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K830),'M4.MTDS_IP'!K830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L830),'M4.MTDS_IP'!L830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M830),'M4.MTDS_IP'!M830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N830),'M4.MTDS_IP'!N830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O830),'M4.MTDS_IP'!O830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P830),'M4.MTDS_IP'!P830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q830),'M4.MTDS_IP'!Q830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R830),'M4.MTDS_IP'!R830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S830),'M4.MTDS_IP'!S830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T830),'M4.MTDS_IP'!T830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U830),'M4.MTDS_IP'!U830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V830),'M4.MTDS_IP'!V830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W830),'M4.MTDS_IP'!W830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X830),'M4.MTDS_IP'!X830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y830),'M4.MTDS_IP'!Y830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z830),'M4.MTDS_IP'!Z830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA830),'M4.MTDS_IP'!AA830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB830),'M4.MTDS_IP'!AB830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC830),'M4.MTDS_IP'!AC830,0)","v":0}]
[null,null,null,15,null,{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F836),'M4.MTDS_IP'!F836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G836),'M4.MTDS_IP'!G836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H836),'M4.MTDS_IP'!H836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I836),'M4.MTDS_IP'!I836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J836),'M4.MTDS_IP'!J836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K836),'M4.MTDS_IP'!K836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L836),'M4.MTDS_IP'!L836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M836),'M4.MTDS_IP'!M836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N836),'M4.MTDS_IP'!N836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O836),'M4.MTDS_IP'!O836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P836),'M4.MTDS_IP'!P836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q836),'M4.MTDS_IP'!Q836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R836),'M4.MTDS_IP'!R836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S836),'M4.MTDS_IP'!S836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T836),'M4.MTDS_IP'!T836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U836),'M4.MTDS_IP'!U836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V836),'M4.MTDS_IP'!V836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W836),'M4.MTDS_IP'!W836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X836),'M4.MTDS_IP'!X836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y836),'M4.MTDS_IP'!Y836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z836),'M4.MTDS_IP'!Z836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA836),'M4.MTDS_IP'!AA836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB836),'M4.MTDS_IP'!AB836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC836),'M4.MTDS_IP'!AC836,0)","v":0}]
[null,null,null,20,null,{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F841),'M4.MTDS_IP'!F841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G841),'M4.MTDS_IP'!G841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H841),'M4.MTDS_IP'!H841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I841),'M4.MTDS_IP'!I841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J841),'M4.MTDS_IP'!J841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K841),'M4.MTDS_IP'!K841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L841),'M4.MTDS_IP'!L841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M841),'M4.MTDS_IP'!M841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N841),'M4.MTDS_IP'!N841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O841),'M4.MTDS_IP'!O841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P841),'M4.MTDS_IP'!P841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q841),'M4.MTDS_IP'!Q841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R841),'M4.MTDS_IP'!R841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S841),'M4.MTDS_IP'!S841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T841),'M4.MTDS_IP'!T841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U841),'M4.MTDS_IP'!U841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V841),'M4.MTDS_IP'!V841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W841),'M4.MTDS_IP'!W841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X841),'M4.MTDS_IP'!X841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y841),'M4.MTDS_IP'!Y841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z841),'M4.MTDS_IP'!Z841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA841),'M4.MTDS_IP'!AA841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB841),'M4.MTDS_IP'!AB841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC841),'M4.MTDS_IP'!AC841,0)","v":0}]
[null,10,{"$f":"Instruments!$L$16","v":0},{"$f":"$D$39","v":0},{"$f":"$E$15","v":0}]
[null,null,null,5,null,{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F852),'M4.MTDS_IP'!F852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$G$605,IF($C$847=\"INX\",$G$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G852),'M4.MTDS_IP'!G852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$H$605,IF($C$847=\"INX\",$H$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H852),'M4.MTDS_IP'!H852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$I$605,IF($C$847=\"INX\",$I$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I852),'M4.MTDS_IP'!I852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J852),'M4.MTDS_IP'!J852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$K$605,IF($C$847=\"INX\",$K$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K852),'M4.MTDS_IP'!K852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$L$605,IF($C$847=\"INX\",$L$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L852),'M4.MTDS_IP'!L852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$M$605,IF($C$847=\"INX\",$M$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M852),'M4.MTDS_IP'!M852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$N$605,IF($C$847=\"INX\",$N$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N852),'M4.MTDS_IP'!N852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$O$605,IF($C$847=\"INX\",$O$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O852),'M4.MTDS_IP'!O852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$P$605,IF($C$847=\"INX\",$P$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P852),'M4.MTDS_IP'!P852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Q$605,IF($C$847=\"INX\",$Q$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q852),'M4.MTDS_IP'!Q852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$R$605,IF($C$847=\"INX\",$R$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R852),'M4.MTDS_IP'!R852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S852),'M4.MTDS_IP'!S852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$T$605,IF($C$847=\"INX\",$T$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T852),'M4.MTDS_IP'!T852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$U$605,IF($C$847=\"INX\",$U$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U852),'M4.MTDS_IP'!U852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V852),'M4.MTDS_IP'!V852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$W$605,IF($C$847=\"INX\",$W$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W852),'M4.MTDS_IP'!W852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$X$605,IF($C$847=\"INX\",$X$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X852),'M4.MTDS_IP'!X852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Y$605,IF($C$847=\"INX\",$Y$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y852),'M4.MTDS_IP'!Y852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Z$605,IF($C$847=\"INX\",$Z$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z852),'M4.MTDS_IP'!Z852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA852),'M4.MTDS_IP'!AA852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AB$605,IF($C$847=\"INX\",$AB$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB852),'M4.MTDS_IP'!AB852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AC$605,IF($C$847=\"INX\",$AC$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC852),'M4.MTDS_IP'!AC852,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F861),'M4.MTDS_IP'!F861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$G$605,IF($C$847=\"INX\",$G$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G861),'M4.MTDS_IP'!G861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$H$605,IF($C$847=\"INX\",$H$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H861),'M4.MTDS_IP'!H861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$I$605,IF($C$847=\"INX\",$I$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I861),'M4.MTDS_IP'!I861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J861),'M4.MTDS_IP'!J861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$K$605,IF($C$847=\"INX\",$K$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K861),'M4.MTDS_IP'!K861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$L$605,IF($C$847=\"INX\",$L$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L861),'M4.MTDS_IP'!L861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$M$605,IF($C$847=\"INX\",$M$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M861),'M4.MTDS_IP'!M861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$N$605,IF($C$847=\"INX\",$N$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N861),'M4.MTDS_IP'!N861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$O$605,IF($C$847=\"INX\",$O$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O861),'M4.MTDS_IP'!O861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$P$605,IF($C$847=\"INX\",$P$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P861),'M4.MTDS_IP'!P861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Q$605,IF($C$847=\"INX\",$Q$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q861),'M4.MTDS_IP'!Q861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$R$605,IF($C$847=\"INX\",$R$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R861),'M4.MTDS_IP'!R861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S861),'M4.MTDS_IP'!S861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$T$605,IF($C$847=\"INX\",$T$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T861),'M4.MTDS_IP'!T861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$U$605,IF($C$847=\"INX\",$U$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U861),'M4.MTDS_IP'!U861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V861),'M4.MTDS_IP'!V861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$W$605,IF($C$847=\"INX\",$W$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W861),'M4.MTDS_IP'!W861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$X$605,IF($C$847=\"INX\",$X$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X861),'M4.MTDS_IP'!X861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Y$605,IF($C$847=\"INX\",$Y$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y861),'M4.MTDS_IP'!Y861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Z$605,IF($C$847=\"INX\",$Z$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z861),'M4.MTDS_IP'!Z861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA861),'M4.MTDS_IP'!AA861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AB$605,IF($C$847=\"INX\",$AB$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB861),'M4.MTDS_IP'!AB861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AC$605,IF($C$847=\"INX\",$AC$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC861),'M4.MTDS_IP'!AC861,0)","v":0}]
[null,null,null,17,null,{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F864),'M4.MTDS_IP'!F864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$G$605,IF($C$847=\"INX\",$G$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G864),'M4.MTDS_IP'!G864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$H$605,IF($C$847=\"INX\",$H$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H864),'M4.MTDS_IP'!H864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$I$605,IF($C$847=\"INX\",$I$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I864),'M4.MTDS_IP'!I864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J864),'M4.MTDS_IP'!J864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$K$605,IF($C$847=\"INX\",$K$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K864),'M4.MTDS_IP'!K864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$L$605,IF($C$847=\"INX\",$L$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L864),'M4.MTDS_IP'!L864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$M$605,IF($C$847=\"INX\",$M$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M864),'M4.MTDS_IP'!M864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$N$605,IF($C$847=\"INX\",$N$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N864),'M4.MTDS_IP'!N864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$O$605,IF($C$847=\"INX\",$O$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O864),'M4.MTDS_IP'!O864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$P$605,IF($C$847=\"INX\",$P$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P864),'M4.MTDS_IP'!P864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Q$605,IF($C$847=\"INX\",$Q$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q864),'M4.MTDS_IP'!Q864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$R$605,IF($C$847=\"INX\",$R$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R864),'M4.MTDS_IP'!R864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S864),'M4.MTDS_IP'!S864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$T$605,IF($C$847=\"INX\",$T$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T864),'M4.MTDS_IP'!T864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U864),'M4.MTDS_IP'!U864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V864),'M4.MTDS_IP'!V864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$W$605,IF($C$847=\"INX\",$W$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W864),'M4.MTDS_IP'!W864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$X$605,IF($C$847=\"INX\",$X$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X864),'M4.MTDS_IP'!X864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Y$605,IF($C$847=\"INX\",$Y$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y864),'M4.MTDS_IP'!Y864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Z$605,IF($C$847=\"INX\",$Z$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z864),'M4.MTDS_IP'!Z864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA864),'M4.MTDS_IP'!AA864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AB$605,IF($C$847=\"INX\",$AB$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB864),'M4.MTDS_IP'!AB864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AC$605,IF($C$847=\"INX\",$AC$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC864),'M4.MTDS_IP'!AC864,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F869),'M4.MTDS_IP'!F869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$G$605,IF($C$847=\"INX\",$G$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G869),'M4.MTDS_IP'!G869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$H$605,IF($C$847=\"INX\",$H$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H869),'M4.MTDS_IP'!H869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$I$605,IF($C$847=\"INX\",$I$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I869),'M4.MTDS_IP'!I869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J869),'M4.MTDS_IP'!J869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$K$605,IF($C$847=\"INX\",$K$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K869),'M4.MTDS_IP'!K869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$L$605,IF($C$847=\"INX\",$L$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L869),'M4.MTDS_IP'!L869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$M$605,IF($C$847=\"INX\",$M$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M869),'M4.MTDS_IP'!M869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$N$605,IF($C$847=\"INX\",$N$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N869),'M4.MTDS_IP'!N869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$O$605,IF($C$847=\"INX\",$O$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O869),'M4.MTDS_IP'!O869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$P$605,IF($C$847=\"INX\",$P$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P869),'M4.MTDS_IP'!P869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Q$605,IF($C$847=\"INX\",$Q$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q869),'M4.MTDS_IP'!Q869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$R$605,IF($C$847=\"INX\",$R$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R869),'M4.MTDS_IP'!R869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S869),'M4.MTDS_IP'!S869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$T$605,IF($C$847=\"INX\",$T$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T869),'M4.MTDS_IP'!T869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$U$605,IF($C$847=\"INX\",$U$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U869),'M4.MTDS_IP'!U869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V869),'M4.MTDS_IP'!V869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$W$605,IF($C$847=\"INX\",$W$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W869),'M4.MTDS_IP'!W869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$X$605,IF($C$847=\"INX\",$X$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X869),'M4.MTDS_IP'!X869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Y$605,IF($C$847=\"INX\",$Y$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y869),'M4.MTDS_IP'!Y869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Z$605,IF($C$847=\"INX\",$Z$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z869),'M4.MTDS_IP'!Z869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA869),'M4.MTDS_IP'!AA869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AB$605,IF($C$847=\"INX\",$AB$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB869),'M4.MTDS_IP'!AB869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AC$605,IF($C$847=\"INX\",$AC$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC869),'M4.MTDS_IP'!AC869,0)","v":0}]
[null,null,null,2,null,{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F875),'M4.MTDS_IP'!F875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G875),'M4.MTDS_IP'!G875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H875),'M4.MTDS_IP'!H875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I875),'M4.MTDS_IP'!I875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J875),'M4.MTDS_IP'!J875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K875),'M4.MTDS_IP'!K875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L875),'M4.MTDS_IP'!L875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M875),'M4.MTDS_IP'!M875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N875),'M4.MTDS_IP'!N875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O875),'M4.MTDS_IP'!O875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P875),'M4.MTDS_IP'!P875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q875),'M4.MTDS_IP'!Q875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R875),'M4.MTDS_IP'!R875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S875),'M4.MTDS_IP'!S875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T875),'M4.MTDS_IP'!T875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U875),'M4.MTDS_IP'!U875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V875),'M4.MTDS_IP'!V875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W875),'M4.MTDS_IP'!W875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X875),'M4.MTDS_IP'!X875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y875),'M4.MTDS_IP'!Y875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z875),'M4.MTDS_IP'!Z875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA875),'M4.MTDS_IP'!AA875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB875),'M4.MTDS_IP'!AB875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC875),'M4.MTDS_IP'!AC875,0)","v":0}]
[null,null,null,7,null,{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F880),'M4.MTDS_IP'!F880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G880),'M4.MTDS_IP'!G880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H880),'M4.MTDS_IP'!H880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I880),'M4.MTDS_IP'!I880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J880),'M4.MTDS_IP'!J880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K880),'M4.MTDS_IP'!K880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L880),'M4.MTDS_IP'!L880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M880),'M4.MTDS_IP'!M880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N880),'M4.MTDS_IP'!N880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O880),'M4.MTDS_IP'!O880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P880),'M4.MTDS_IP'!P880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q880),'M4.MTDS_IP'!Q880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R880),'M4.MTDS_IP'!R880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S880),'M4.MTDS_IP'!S880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T880),'M4.MTDS_IP'!T880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U880),'M4.MTDS_IP'!U880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V880),'M4.MTDS_IP'!V880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W880),'M4.MTDS_IP'!W880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X880),'M4.MTDS_IP'!X880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y880),'M4.MTDS_IP'!Y880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z880),'M4.MTDS_IP'!Z880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA880),'M4.MTDS_IP'!AA880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB880),'M4.MTDS_IP'!AB880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC880),'M4.MTDS_IP'!AC880,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F886),'M4.MTDS_IP'!F886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G886),'M4.MTDS_IP'!G886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H886),'M4.MTDS_IP'!H886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I886),'M4.MTDS_IP'!I886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J886),'M4.MTDS_IP'!J886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K886),'M4.MTDS_IP'!K886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L886),'M4.MTDS_IP'!L886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M886),'M4.MTDS_IP'!M886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N886),'M4.MTDS_IP'!N886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O886),'M4.MTDS_IP'!O886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P886),'M4.MTDS_IP'!P886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q886),'M4.MTDS_IP'!Q886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R886),'M4.MTDS_IP'!R886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S886),'M4.MTDS_IP'!S886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T886),'M4.MTDS_IP'!T886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U886),'M4.MTDS_IP'!U886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V886),'M4.MTDS_IP'!V886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W886),'M4.MTDS_IP'!W886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X886),'M4.MTDS_IP'!X886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y886),'M4.MTDS_IP'!Y886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z886),'M4.MTDS_IP'!Z886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA886),'M4.MTDS_IP'!AA886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB886),'M4.MTDS_IP'!AB886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC886),'M4.MTDS_IP'!AC886,0)","v":0}]
[null,null,null,19,null,{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F892),'M4.MTDS_IP'!F892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G892),'M4.MTDS_IP'!G892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H892),'M4.MTDS_IP'!H892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I892),'M4.MTDS_IP'!I892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J892),'M4.MTDS_IP'!J892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K892),'M4.MTDS_IP'!K892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L892),'M4.MTDS_IP'!L892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M892),'M4.MTDS_IP'!M892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N892),'M4.MTDS_IP'!N892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O892),'M4.MTDS_IP'!O892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P892),'M4.MTDS_IP'!P892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q892),'M4.MTDS_IP'!Q892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R892),'M4.MTDS_IP'!R892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S892),'M4.MTDS_IP'!S892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T892),'M4.MTDS_IP'!T892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U892),'M4.MTDS_IP'!U892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V892),'M4.MTDS_IP'!V892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W892),'M4.MTDS_IP'!W892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X892),'M4.MTDS_IP'!X892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y892),'M4.MTDS_IP'!Y892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z892),'M4.MTDS_IP'!Z892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA892),'M4.MTDS_IP'!AA892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB892),'M4.MTDS_IP'!AB892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC892),'M4.MTDS_IP'!AC892,0)","v":0}]
[null,null,null,24,null,{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F897),'M4.MTDS_IP'!F897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G897),'M4.MTDS_IP'!G897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H897),'M4.MTDS_IP'!H897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I897),'M4.MTDS_IP'!I897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J897),'M4.MTDS_IP'!J897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K897),'M4.MTDS_IP'!K897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L897),'M4.MTDS_IP'!L897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M897),'M4.MTDS_IP'!M897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N897),'M4.MTDS_IP'!N897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O897),'M4.MTDS_IP'!O897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P897),'M4.MTDS_IP'!P897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q897),'M4.MTDS_IP'!Q897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R897),'M4.MTDS_IP'!R897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S897),'M4.MTDS_IP'!S897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T897),'M4.MTDS_IP'!T897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U897),'M4.MTDS_IP'!U897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V897),'M4.MTDS_IP'!V897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W897),'M4.MTDS_IP'!W897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X897),'M4.MTDS_IP'!X897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y897),'M4.MTDS_IP'!Y897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z897),'M4.MTDS_IP'!Z897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA897),'M4.MTDS_IP'!AA897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB897),'M4.MTDS_IP'!AB897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC897),'M4.MTDS_IP'!AC897,0)","v":0}]
[]
[null,null,null,4,null,{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F903),'M4.MTDS_IP'!F903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$G$605,IF($C$899=\"INX\",$G$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G903),'M4.MTDS_IP'!G903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$H$605,IF($C$899=\"INX\",$H$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H903),'M4.MTDS_IP'!H903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I903),'M4.MTDS_IP'!I903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$J$605,IF($C$899=\"INX\",$J$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J903),'M4.MTDS_IP'!J903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$K$605,IF($C$899=\"INX\",$K$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K903),'M4.MTDS_IP'!K903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$L$605,IF($C$899=\"INX\",$L$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L903),'M4.MTDS_IP'!L903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$M$605,IF($C$899=\"INX\",$M$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M903),'M4.MTDS_IP'!M903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$N$605,IF($C$899=\"INX\",$N$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N903),'M4.MTDS_IP'!N903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O903),'M4.MTDS_IP'!O903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$P$605,IF($C$899=\"INX\",$P$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P903),'M4.MTDS_IP'!P903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Q$605,IF($C$899=\"INX\",$Q$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q903),'M4.MTDS_IP'!Q903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$R$605,IF($C$899=\"INX\",$R$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R903),'M4.MTDS_IP'!R903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$S$605,IF($C$899=\"INX\",$S$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S903),'M4.MTDS_IP'!S903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$T$605,IF($C$899=\"INX\",$T$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T903),'M4.MTDS_IP'!T903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U903),'M4.MTDS_IP'!U903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$V$605,IF($C$899=\"INX\",$V$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V903),'M4.MTDS_IP'!V903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$W$605,IF($C$899=\"INX\",$W$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W903),'M4.MTDS_IP'!W903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$X$605,IF($C$899=\"INX\",$X$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X903),'M4.MTDS_IP'!X903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Y$605,IF($C$899=\"INX\",$Y$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y903),'M4.MTDS_IP'!Y903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z903),'M4.MTDS_IP'!Z903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AA$605,IF($C$899=\"INX\",$AA$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA903),'M4.MTDS_IP'!AA903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AB$605,IF($C$899=\"INX\",$AB$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB903),'M4.MTDS_IP'!AB903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AC$605,IF($C$899=\"INX\",$AC$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC903),'M4.MTDS_IP'!AC903,0)","v":0}]
[null,null,null,10,null,{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F909),'M4.MTDS_IP'!F909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$G$605,IF($C$899=\"INX\",$G$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G909),'M4.MTDS_IP'!G909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$H$605,IF($C$899=\"INX\",$H$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H909),'M4.MTDS_IP'!H909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I909),'M4.MTDS_IP'!I909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$J$605,IF($C$899=\"INX\",$J$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J909),'M4.MTDS_IP'!J909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$K$605,IF($C$899=\"INX\",$K$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K909),'M4.MTDS_IP'!K909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$L$605,IF($C$899=\"INX\",$L$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L909),'M4.MTDS_IP'!L909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$M$605,IF($C$899=\"INX\",$M$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M909),'M4.MTDS_IP'!M909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$N$605,IF($C$899=\"INX\",$N$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N909),'M4.MTDS_IP'!N909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O909),'M4.MTDS_IP'!O909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$P$605,IF($C$899=\"INX\",$P$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P909),'M4.MTDS_IP'!P909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Q$605,IF($C$899=\"INX\",$Q$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q909),'M4.MTDS_IP'!Q909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$R$605,IF($C$899=\"INX\",$R$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R909),'M4.MTDS_IP'!R909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$S$605,IF($C$899=\"INX\",$S$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S909),'M4.MTDS_IP'!S909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$T$605,IF($C$899=\"INX\",$T$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T909),'M4.MTDS_IP'!T909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U909),'M4.MTDS_IP'!U909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$V$605,IF($C$899=\"INX\",$V$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V909),'M4.MTDS_IP'!V909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$W$605,IF($C$899=\"INX\",$W$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W909),'M4.MTDS_IP'!W909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$X$605,IF($C$899=\"INX\",$X$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X909),'M4.MTDS_IP'!X909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Y$605,IF($C$899=\"INX\",$Y$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y909),'M4.MTDS_IP'!Y909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z909),'M4.MTDS_IP'!Z909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AA$605,IF($C$899=\"INX\",$AA$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA909),'M4.MTDS_IP'!AA909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AB$605,IF($C$899=\"INX\",$AB$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB909),'M4.MTDS_IP'!AB909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AC$605,IF($C$899=\"INX\",$AC$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC909),'M4.MTDS_IP'!AC909,0)","v":0}]
[null,null,null,16,null,{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F915),'M4.MTDS_IP'!F915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$G$605,IF($C$899=\"INX\",$G$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G915),'M4.MTDS_IP'!G915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$H$605,IF($C$899=\"INX\",$H$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H915),'M4.MTDS_IP'!H915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I915),'M4.MTDS_IP'!I915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$J$605,IF($C$899=\"INX\",$J$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J915),'M4.MTDS_IP'!J915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$K$605,IF($C$899=\"INX\",$K$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K915),'M4.MTDS_IP'!K915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$L$605,IF($C$899=\"INX\",$L$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L915),'M4.MTDS_IP'!L915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$M$605,IF($C$899=\"INX\",$M$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M915),'M4.MTDS_IP'!M915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$N$605,IF($C$899=\"INX\",$N$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N915),'M4.MTDS_IP'!N915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O915),'M4.MTDS_IP'!O915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$P$605,IF($C$899=\"INX\",$P$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P915),'M4.MTDS_IP'!P915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Q$605,IF($C$899=\"INX\",$Q$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q915),'M4.MTDS_IP'!Q915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$R$605,IF($C$899=\"INX\",$R$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R915),'M4.MTDS_IP'!R915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$S$605,IF($C$899=\"INX\",$S$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S915),'M4.MTDS_IP'!S915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$T$605,IF($C$899=\"INX\",$T$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T915),'M4.MTDS_IP'!T915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U915),'M4.MTDS_IP'!U915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$V$605,IF($C$899=\"INX\",$V$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V915),'M4.MTDS_IP'!V915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$W$605,IF($C$899=\"INX\",$W$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W915),'M4.MTDS_IP'!W915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$X$605,IF($C$899=\"INX\",$X$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X915),'M4.MTDS_IP'!X915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Y$605,IF($C$899=\"INX\",$Y$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y915),'M4.MTDS_IP'!Y915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z915),'M4.MTDS_IP'!Z915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AA$605,IF($C$899=\"INX\",$AA$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA915),'M4.MTDS_IP'!AA915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AB$605,IF($C$899=\"INX\",$AB$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB915),'M4.MTDS_IP'!AB915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AC$605,IF($C$899=\"INX\",$AC$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC915),'M4.MTDS_IP'!AC915,0)","v":0}]
[null,null,null,21,null,{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F920),'M4.MTDS_IP'!F920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$G$605,IF($C$899=\"INX\",$G$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G920),'M4.MTDS_IP'!G920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$H$605,IF($C$899=\"INX\",$H$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H920),'M4.MTDS_IP'!H920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I920),'M4.MTDS_IP'!I920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$J$605,IF($C$899=\"INX\",$J$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J920),'M4.MTDS_IP'!J920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$K$605,IF($C$899=\"INX\",$K$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K920),'M4.MTDS_IP'!K920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$L$605,IF($C$899=\"INX\",$L$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L920),'M4.MTDS_IP'!L920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$M$605,IF($C$899=\"INX\",$M$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M920),'M4.MTDS_IP'!M920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$N$605,IF($C$899=\"INX\",$N$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N920),'M4.MTDS_IP'!N920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O920),'M4.MTDS_IP'!O920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$P$605,IF($C$899=\"INX\",$P$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P920),'M4.MTDS_IP'!P920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Q$605,IF($C$899=\"INX\",$Q$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q920),'M4.MTDS_IP'!Q920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$R$605,IF($C$899=\"INX\",$R$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R920),'M4.MTDS_IP'!R920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$S$605,IF($C$899=\"INX\",$S$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S920),'M4.MTDS_IP'!S920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$T$605,IF($C$899=\"INX\",$T$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T920),'M4.MTDS_IP'!T920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U920),'M4.MTDS_IP'!U920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$V$605,IF($C$899=\"INX\",$V$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V920),'M4.MTDS_IP'!V920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$W$605,IF($C$899=\"INX\",$W$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W920),'M4.MTDS_IP'!W920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$X$605,IF($C$899=\"INX\",$X$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X920),'M4.MTDS_IP'!X920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Y$605,IF($C$899=\"INX\",$Y$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y920),'M4.MTDS_IP'!Y920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z920),'M4.MTDS_IP'!Z920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AA$605,IF($C$899=\"INX\",$AA$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA920),'M4.MTDS_IP'!AA920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AB$605,IF($C$899=\"INX\",$AB$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB920),'M4.MTDS_IP'!AB920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AC$605,IF($C$899=\"INX\",$AC$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC920),'M4.MTDS_IP'!AC920,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F928),'M4.MTDS_IP'!F928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G928),'M4.MTDS_IP'!G928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H928),'M4.MTDS_IP'!H928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I928),'M4.MTDS_IP'!I928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J928),'M4.MTDS_IP'!J928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K928),'M4.MTDS_IP'!K928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L928),'M4.MTDS_IP'!L928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M928),'M4.MTDS_IP'!M928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N928),'M4.MTDS_IP'!N928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O928),'M4.MTDS_IP'!O928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P928),'M4.MTDS_IP'!P928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q928),'M4.MTDS_IP'!Q928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R928),'M4.MTDS_IP'!R928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S928),'M4.MTDS_IP'!S928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T928),'M4.MTDS_IP'!T928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U928),'M4.MTDS_IP'!U928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V928),'M4.MTDS_IP'!V928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W928),'M4.MTDS_IP'!W928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X928),'M4.MTDS_IP'!X928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y928),'M4.MTDS_IP'!Y928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z928),'M4.MTDS_IP'!Z928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA928),'M4.MTDS_IP'!AA928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB928),'M4.MTDS_IP'!AB928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC928),'M4.MTDS_IP'!AC928,0)","v":0}]
[null,null,null,7,null,{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F932),'M4.MTDS_IP'!F932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G932),'M4.MTDS_IP'!G932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H932),'M4.MTDS_IP'!H932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I932),'M4.MTDS_IP'!I932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J932),'M4.MTDS_IP'!J932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K932),'M4.MTDS_IP'!K932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L932),'M4.MTDS_IP'!L932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M932),'M4.MTDS_IP'!M932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N932),'M4.MTDS_IP'!N932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O932),'M4.MTDS_IP'!O932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P932),'M4.MTDS_IP'!P932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q932),'M4.MTDS_IP'!Q932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R932),'M4.MTDS_IP'!R932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S932),'M4.MTDS_IP'!S932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T932),'M4.MTDS_IP'!T932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U932),'M4.MTDS_IP'!U932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V932),'M4.MTDS_IP'!V932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W932),'M4.MTDS_IP'!W932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X932),'M4.MTDS_IP'!X932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y932),'M4.MTDS_IP'!Y932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z932),'M4.MTDS_IP'!Z932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA932),'M4.MTDS_IP'!AA932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB932),'M4.MTDS_IP'!AB932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC932),'M4.MTDS_IP'!AC932,0)","v":0}]
[null,null,null,12,null,{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F937),'M4.MTDS_IP'!F937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G937),'M4.MTDS_IP'!G937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H937),'M4.MTDS_IP'!H937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I937),'M4.MTDS_IP'!I937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J937),'M4.MTDS_IP'!J937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K937),'M4.MTDS_IP'!K937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L937),'M4.MTDS_IP'!L937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M937),'M4.MTDS_IP'!M937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N937),'M4.MTDS_IP'!N937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O937),'M4.MTDS_IP'!O937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P937),'M4.MTDS_IP'!P937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q937),'M4.MTDS_IP'!Q937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R937),'M4.MTDS_IP'!R937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S937),'M4.MTDS_IP'!S937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T937),'M4.MTDS_IP'!T937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U937),'M4.MTDS_IP'!U937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V937),'M4.MTDS_IP'!V937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W937),'M4.MTDS_IP'!W937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X937),'M4.MTDS_IP'!X937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y937),'M4.MTDS_IP'!Y937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z937),'M4.MTDS_IP'!Z937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA937),'M4.MTDS_IP'!AA937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB937),'M4.MTDS_IP'!AB937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC937),'M4.MTDS_IP'!AC937,0)","v":0}]
[null,null,null,18,null,{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F943),'M4.MTDS_IP'!F943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G943),'M4.MTDS_IP'!G943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H943),'M4.MTDS_IP'!H943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I943),'M4.MTDS_IP'!I943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J943),'M4.MTDS_IP'!J943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K943),'M4.MTDS_IP'!K943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L943),'M4.MTDS_IP'!L943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M943),'M4.MTDS_IP'!M943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N943),'M4.MTDS_IP'!N943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O943),'M4.MTDS_IP'!O943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P943),'M4.MTDS_IP'!P943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q943),'M4.MTDS_IP'!Q943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R943),'M4.MTDS_IP'!R943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S943),'M4.MTDS_IP'!S943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T943),'M4.MTDS_IP'!T943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U943),'M4.MTDS_IP'!U943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V943),'M4.MTDS_IP'!V943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W943),'M4.MTDS_IP'!W943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X943),'M4.MTDS_IP'!X943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y943),'M4.MTDS_IP'!Y943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z943),'M4.MTDS_IP'!Z943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA943),'M4.MTDS_IP'!AA943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB943),'M4.MTDS_IP'!AB943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC943),'M4.MTDS_IP'!AC943,0)","v":0}]
[null,null,null,23,null,{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F948),'M4.MTDS_IP'!F948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G948),'M4.MTDS_IP'!G948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H948),'M4.MTDS_IP'!H948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I948),'M4.MTDS_IP'!I948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J948),'M4.MTDS_IP'!J948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K948),'M4.MTDS_IP'!K948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L948),'M4.MTDS_IP'!L948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M948),'M4.MTDS_IP'!M948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N948),'M4.MTDS_IP'!N948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O948),'M4.MTDS_IP'!O948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P948),'M4.MTDS_IP'!P948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q948),'M4.MTDS_IP'!Q948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R948),'M4.MTDS_IP'!R948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S948),'M4.MTDS_IP'!S948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T948),'M4.MTDS_IP'!T948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U948),'M4.MTDS_IP'!U948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V948),'M4.MTDS_IP'!V948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W948),'M4.MTDS_IP'!W948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X948),'M4.MTDS_IP'!X948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y948),'M4.MTDS_IP'!Y948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z948),'M4.MTDS_IP'!Z948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA948),'M4.MTDS_IP'!AA948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB948),'M4.MTDS_IP'!AB948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC948),'M4.MTDS_IP'!AC948,0)","v":0}]
[null,null,null,2,null,{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F953),'M4.MTDS_IP'!F953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G953),'M4.MTDS_IP'!G953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$H$605,IF($C$951=\"INX\",$H$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H953),'M4.MTDS_IP'!H953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$I$605,IF($C$951=\"INX\",$I$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I953),'M4.MTDS_IP'!I953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$J$605,IF($C$951=\"INX\",$J$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J953),'M4.MTDS_IP'!J953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$K$605,IF($C$951=\"INX\",$K$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K953),'M4.MTDS_IP'!K953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$L$605,IF($C$951=\"INX\",$L$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L953),'M4.MTDS_IP'!L953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$M$605,IF($C$951=\"INX\",$M$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M953),'M4.MTDS_IP'!M953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N953),'M4.MTDS_IP'!N953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$O$605,IF($C$951=\"INX\",$O$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O953),'M4.MTDS_IP'!O953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$P$605,IF($C$951=\"INX\",$P$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P953),'M4.MTDS_IP'!P953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Q$605,IF($C$951=\"INX\",$Q$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q953),'M4.MTDS_IP'!Q953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$R$605,IF($C$951=\"INX\",$R$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R953),'M4.MTDS_IP'!R953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S953),'M4.MTDS_IP'!S953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$T$605,IF($C$951=\"INX\",$T$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T953),'M4.MTDS_IP'!T953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$U$605,IF($C$951=\"INX\",$U$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U953),'M4.MTDS_IP'!U953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$V$605,IF($C$951=\"INX\",$V$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V953),'M4.MTDS_IP'!V953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$W$605,IF($C$951=\"INX\",$W$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W953),'M4.MTDS_IP'!W953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X953),'M4.MTDS_IP'!X953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Y$605,IF($C$951=\"INX\",$Y$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y953),'M4.MTDS_IP'!Y953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Z$605,IF($C$951=\"INX\",$Z$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z953),'M4.MTDS_IP'!Z953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AA$605,IF($C$951=\"INX\",$AA$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA953),'M4.MTDS_IP'!AA953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AB$605,IF($C$951=\"INX\",$AB$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB953),'M4.MTDS_IP'!AB953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AC$605,IF($C$951=\"INX\",$AC$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC953),'M4.MTDS_IP'!AC953,0)","v":0}]
[null,null,null,9,null,{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F960),'M4.MTDS_IP'!F960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G960),'M4.MTDS_IP'!G960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$H$605,IF($C$951=\"INX\",$H$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H960),'M4.MTDS_IP'!H960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$I$605,IF($C$951=\"INX\",$I$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I960),'M4.MTDS_IP'!I960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$J$605,IF($C$951=\"INX\",$J$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J960),'M4.MTDS_IP'!J960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$K$605,IF($C$951=\"INX\",$K$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K960),'M4.MTDS_IP'!K960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$L$605,IF($C$951=\"INX\",$L$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L960),'M4.MTDS_IP'!L960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$M$605,IF($C$951=\"INX\",$M$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M960),'M4.MTDS_IP'!M960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N960),'M4.MTDS_IP'!N960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$O$605,IF($C$951=\"INX\",$O$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O960),'M4.MTDS_IP'!O960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$P$605,IF($C$951=\"INX\",$P$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P960),'M4.MTDS_IP'!P960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Q$605,IF($C$951=\"INX\",$Q$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q960),'M4.MTDS_IP'!Q960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$R$605,IF($C$951=\"INX\",$R$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R960),'M4.MTDS_IP'!R960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S960),'M4.MTDS_IP'!S960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$T$605,IF($C$951=\"INX\",$T$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T960),'M4.MTDS_IP'!T960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$U$605,IF($C$951=\"INX\",$U$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U960),'M4.MTDS_IP'!U960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$V$605,IF($C$951=\"INX\",$V$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V960),'M4.MTDS_IP'!V960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$W$605,IF($C$951=\"INX\",$W$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W960),'M4.MTDS_IP'!W960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X960),'M4.MTDS_IP'!X960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Y$605,IF($C$951=\"INX\",$Y$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y960),'M4.MTDS_IP'!Y960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Z$605,IF($C$951=\"INX\",$Z$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z960),'M4.MTDS_IP'!Z960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AA$605,IF($C$951=\"INX\",$AA$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA960),'M4.MTDS_IP'!AA960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AB$605,IF($C$951=\"INX\",$AB$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB960),'M4.MTDS_IP'!AB960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AC$605,IF($C$951=\"INX\",$AC$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC960),'M4.MTDS_IP'!AC960,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F965),'M4.MTDS_IP'!F965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G965),'M4.MTDS_IP'!G965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$H$605,IF($C$951=\"INX\",$H$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H965),'M4.MTDS_IP'!H965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$I$605,IF($C$951=\"INX\",$I$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I965),'M4.MTDS_IP'!I965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$J$605,IF($C$951=\"INX\",$J$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J965),'M4.MTDS_IP'!J965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$K$605,IF($C$951=\"INX\",$K$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K965),'M4.MTDS_IP'!K965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$L$605,IF($C$951=\"INX\",$L$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L965),'M4.MTDS_IP'!L965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$M$605,IF($C$951=\"INX\",$M$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M965),'M4.MTDS_IP'!M965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N965),'M4.MTDS_IP'!N965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$O$605,IF($C$951=\"INX\",$O$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O965),'M4.MTDS_IP'!O965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$P$605,IF($C$951=\"INX\",$P$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P965),'M4.MTDS_IP'!P965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Q$605,IF($C$951=\"INX\",$Q$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q965),'M4.MTDS_IP'!Q965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$R$605,IF($C$951=\"INX\",$R$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R965),'M4.MTDS_IP'!R965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S965),'M4.MTDS_IP'!S965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$T$605,IF($C$951=\"INX\",$T$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T965),'M4.MTDS_IP'!T965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$U$605,IF($C$951=\"INX\",$U$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U965),'M4.MTDS_IP'!U965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$V$605,IF($C$951=\"INX\",$V$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V965),'M4.MTDS_IP'!V965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$W$605,IF($C$951=\"INX\",$W$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W965),'M4.MTDS_IP'!W965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X965),'M4.MTDS_IP'!X965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Y$605,IF($C$951=\"INX\",$Y$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y965),'M4.MTDS_IP'!Y965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Z$605,IF($C$951=\"INX\",$Z$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z965),'M4.MTDS_IP'!Z965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AA$605,IF($C$951=\"INX\",$AA$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA965),'M4.MTDS_IP'!AA965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AB$605,IF($C$951=\"INX\",$AB$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB965),'M4.MTDS_IP'!AB965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AC$605,IF($C$951=\"INX\",$AC$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC965),'M4.MTDS_IP'!AC965,0)","v":0}]
[null,null,null,19,null,{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F970),'M4.MTDS_IP'!F970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G970),'M4.MTDS_IP'!G970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$H$605,IF($C$951=\"INX\",$H$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H970),'M4.MTDS_IP'!H970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$I$605,IF($C$951=\"INX\",$I$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I970),'M4.MTDS_IP'!I970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$J$605,IF($C$951=\"INX\",$J$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J970),'M4.MTDS_IP'!J970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$K$605,IF($C$951=\"INX\",$K$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K970),'M4.MTDS_IP'!K970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$L$605,IF($C$951=\"INX\",$L$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L970),'M4.MTDS_IP'!L970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$M$605,IF($C$951=\"INX\",$M$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M970),'M4.MTDS_IP'!M970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N970),'M4.MTDS_IP'!N970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$O$605,IF($C$951=\"INX\",$O$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O970),'M4.MTDS_IP'!O970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$P$605,IF($C$951=\"INX\",$P$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P970),'M4.MTDS_IP'!P970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Q$605,IF($C$951=\"INX\",$Q$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q970),'M4.MTDS_IP'!Q970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$R$605,IF($C$951=\"INX\",$R$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R970),'M4.MTDS_IP'!R970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S970),'M4.MTDS_IP'!S970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$T$605,IF($C$951=\"INX\",$T$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T970),'M4.MTDS_IP'!T970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$U$605,IF($C$951=\"INX\",$U$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U970),'M4.MTDS_IP'!U970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$V$605,IF($C$951=\"INX\",$V$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V970),'M4.MTDS_IP'!V970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$W$605,IF($C$951=\"INX\",$W$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W970),'M4.MTDS_IP'!W970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X970),'M4.MTDS_IP'!X970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Y$605,IF($C$951=\"INX\",$Y$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y970),'M4.MTDS_IP'!Y970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Z$605,IF($C$951=\"INX\",$Z$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z970),'M4.MTDS_IP'!Z970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AA$605,IF($C$951=\"INX\",$AA$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA970),'M4.MTDS_IP'!AA970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AB$605,IF($C$951=\"INX\",$AB$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB970),'M4.MTDS_IP'!AB970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AC$605,IF($C$951=\"INX\",$AC$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC970),'M4.MTDS_IP'!AC970,0)","v":0}]
[]
[null,15,{"$f":"Instruments!$L$21","v":0},{"$f":"$D$44","v":0},{"$f":"$E$20","v":0}]
[null,null,null,6,null,{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F983),'M4.MTDS_IP'!F983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$G$605,IF($C$977=\"INX\",$G$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G983),'M4.MTDS_IP'!G983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$H$605,IF($C$977=\"INX\",$H$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H983),'M4.MTDS_IP'!H983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$I$605,IF($C$977=\"INX\",$I$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I983),'M4.MTDS_IP'!I983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$J$605,IF($C$977=\"INX\",$J$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J983),'M4.MTDS_IP'!J983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K983),'M4.MTDS_IP'!K983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$L$605,IF($C$977=\"INX\",$L$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L983),'M4.MTDS_IP'!L983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$M$605,IF($C$977=\"INX\",$M$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M983),'M4.MTDS_IP'!M983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$N$605,IF($C$977=\"INX\",$N$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N983),'M4.MTDS_IP'!N983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$O$605,IF($C$977=\"INX\",$O$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O983),'M4.MTDS_IP'!O983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P983),'M4.MTDS_IP'!P983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Q$605,IF($C$977=\"INX\",$Q$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q983),'M4.MTDS_IP'!Q983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$R$605,IF($C$977=\"INX\",$R$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R983),'M4.MTDS_IP'!R983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$S$605,IF($C$977=\"INX\",$S$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S983),'M4.MTDS_IP'!S983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$T$605,IF($C$977=\"INX\",$T$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T983),'M4.MTDS_IP'!T983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$U$605,IF($C$977=\"INX\",$U$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U983),'M4.MTDS_IP'!U983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$V$605,IF($C$977=\"INX\",$V$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V983),'M4.MTDS_IP'!V983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W983),'M4.MTDS_IP'!W983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$X$605,IF($C$977=\"INX\",$X$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X983),'M4.MTDS_IP'!X983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Y$605,IF($C$977=\"INX\",$Y$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y983),'M4.MTDS_IP'!Y983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Z$605,IF($C$977=\"INX\",$Z$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z983),'M4.MTDS_IP'!Z983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AA$605,IF($C$977=\"INX\",$AA$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA983),'M4.MTDS_IP'!AA983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB983),'M4.MTDS_IP'!AB983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AC$605,IF($C$977=\"INX\",$AC$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC983),'M4.MTDS_IP'!AC983,0)","v":0}]
[null,null,null,11,null,{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F988),'M4.MTDS_IP'!F988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$G$605,IF($C$977=\"INX\",$G$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G988),'M4.MTDS_IP'!G988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$H$605,IF($C$977=\"INX\",$H$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H988),'M4.MTDS_IP'!H988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$I$605,IF($C$977=\"INX\",$I$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I988),'M4.MTDS_IP'!I988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$J$605,IF($C$977=\"INX\",$J$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J988),'M4.MTDS_IP'!J988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K988),'M4.MTDS_IP'!K988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$L$605,IF($C$977=\"INX\",$L$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L988),'M4.MTDS_IP'!L988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$M$605,IF($C$977=\"INX\",$M$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M988),'M4.MTDS_IP'!M988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$N$605,IF($C$977=\"INX\",$N$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N988),'M4.MTDS_IP'!N988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$O$605,IF($C$977=\"INX\",$O$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O988),'M4.MTDS_IP'!O988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P988),'M4.MTDS_IP'!P988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Q$605,IF($C$977=\"INX\",$Q$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q988),'M4.MTDS_IP'!Q988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$R$605,IF($C$977=\"INX\",$R$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R988),'M4.MTDS_IP'!R988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$S$605,IF($C$977=\"INX\",$S$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S988),'M4.MTDS_IP'!S988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$T$605,IF($C$977=\"INX\",$T$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T988),'M4.MTDS_IP'!T988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$U$605,IF($C$977=\"INX\",$U$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U988),'M4.MTDS_IP'!U988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$V$605,IF($C$977=\"INX\",$V$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V988),'M4.MTDS_IP'!V988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W988),'M4.MTDS_IP'!W988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$X$605,IF($C$977=\"INX\",$X$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X988),'M4.MTDS_IP'!X988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Y$605,IF($C$977=\"INX\",$Y$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y988),'M4.MTDS_IP'!Y988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Z$605,IF($C$977=\"INX\",$Z$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z988),'M4.MTDS_IP'!Z988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AA$605,IF($C$977=\"INX\",$AA$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA988),'M4.MTDS_IP'!AA988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB988),'M4.MTDS_IP'!AB988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AC$605,IF($C$977=\"INX\",$AC$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC988),'M4.MTDS_IP'!AC988,0)","v":0}]
[null,null,null,18,null,{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F995),'M4.MTDS_IP'!F995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$G$605,IF($C$977=\"INX\",$G$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G995),'M4.MTDS_IP'!G995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$H$605,IF($C$977=\"INX\",$H$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H995),'M4.MTDS_IP'!H995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$I$605,IF($C$977=\"INX\",$I$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I995),'M4.MTDS_IP'!I995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$J$605,IF($C$977=\"INX\",$J$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J995),'M4.MTDS_IP'!J995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K995),'M4.MTDS_IP'!K995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$L$605,IF($C$977=\"INX\",$L$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L995),'M4.MTDS_IP'!L995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$M$605,IF($C$977=\"INX\",$M$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M995),'M4.MTDS_IP'!M995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$N$605,IF($C$977=\"INX\",$N$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N995),'M4.MTDS_IP'!N995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$O$605,IF($C$977=\"INX\",$O$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O995),'M4.MTDS_IP'!O995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P995),'M4.MTDS_IP'!P995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Q$605,IF($C$977=\"INX\",$Q$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q995),'M4.MTDS_IP'!Q995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$R$605,IF($C$977=\"INX\",$R$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R995),'M4.MTDS_IP'!R995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$S$605,IF($C$977=\"INX\",$S$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S995),'M4.MTDS_IP'!S995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$T$605,IF($C$977=\"INX\",$T$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T995),'M4.MTDS_IP'!T995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$U$605,IF($C$977=\"INX\",$U$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U995),'M4.MTDS_IP'!U995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$V$605,IF($C$977=\"INX\",$V$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V995),'M4.MTDS_IP'!V995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W995),'M4.MTDS_IP'!W995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$X$605,IF($C$977=\"INX\",$X$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X995),'M4.MTDS_IP'!X995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Y$605,IF($C$977=\"INX\",$Y$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y995),'M4.MTDS_IP'!Y995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Z$605,IF($C$977=\"INX\",$Z$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z995),'M4.MTDS_IP'!Z995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AA$605,IF($C$977=\"INX\",$AA$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA995),'M4.MTDS_IP'!AA995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB995),'M4.MTDS_IP'!AB995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AC$605,IF($C$977=\"INX\",$AC$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC995),'M4.MTDS_IP'!AC995,0)","v":0}]
[null,null,null,23,null,{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1000),'M4.MTDS_IP'!F1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$G$605,IF($C$977=\"INX\",$G$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1000),'M4.MTDS_IP'!G1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$H$605,IF($C$977=\"INX\",$H$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1000),'M4.MTDS_IP'!H1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$I$605,IF($C$977=\"INX\",$I$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1000),'M4.MTDS_IP'!I1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$J$605,IF($C$977=\"INX\",$J$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1000),'M4.MTDS_IP'!J1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1000),'M4.MTDS_IP'!K1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$L$605,IF($C$977=\"INX\",$L$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1000),'M4.MTDS_IP'!L1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$M$605,IF($C$977=\"INX\",$M$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1000),'M4.MTDS_IP'!M1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$N$605,IF($C$977=\"INX\",$N$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1000),'M4.MTDS_IP'!N1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$O$605,IF($C$977=\"INX\",$O$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1000),'M4.MTDS_IP'!O1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1000),'M4.MTDS_IP'!P1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Q$605,IF($C$977=\"INX\",$Q$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1000),'M4.MTDS_IP'!Q1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$R$605,IF($C$977=\"INX\",$R$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1000),'M4.MTDS_IP'!R1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$S$605,IF($C$977=\"INX\",$S$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1000),'M4.MTDS_IP'!S1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$T$605,IF($C$977=\"INX\",$T$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1000),'M4.MTDS_IP'!T1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$U$605,IF($C$977=\"INX\",$U$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1000),'M4.MTDS_IP'!U1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$V$605,IF($C$977=\"INX\",$V$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1000),'M4.MTDS_IP'!V1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1000),'M4.MTDS_IP'!W1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$X$605,IF($C$977=\"INX\",$X$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1000),'M4.MTDS_IP'!X1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Y$605,IF($C$977=\"INX\",$Y$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1000),'M4.MTDS_IP'!Y1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Z$605,IF($C$977=\"INX\",$Z$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1000),'M4.MTDS_IP'!Z1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AA$605,IF($C$977=\"INX\",$AA$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1000),'M4.MTDS_IP'!AA1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1000),'M4.MTDS_IP'!AB1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AC$605,IF($C$977=\"INX\",$AC$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1000),'M4.MTDS_IP'!AC1000,0)","v":0}]
[null,null,null,2,null,{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1005),'M4.MTDS_IP'!F1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1005),'M4.MTDS_IP'!G1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$H$605,IF($C$1003=\"INX\",$H$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1005),'M4.MTDS_IP'!H1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$I$605,IF($C$1003=\"INX\",$I$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1005),'M4.MTDS_IP'!I1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$J$605,IF($C$1003=\"INX\",$J$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1005),'M4.MTDS_IP'!J1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$K$605,IF($C$1003=\"INX\",$K$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1005),'M4.MTDS_IP'!K1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$L$605,IF($C$1003=\"INX\",$L$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1005),'M4.MTDS_IP'!L1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1005),'M4.MTDS_IP'!M1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$N$605,IF($C$1003=\"INX\",$N$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1005),'M4.MTDS_IP'!N1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$O$605,IF($C$1003=\"INX\",$O$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1005),'M4.MTDS_IP'!O1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$P$605,IF($C$1003=\"INX\",$P$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1005),'M4.MTDS_IP'!P1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Q$605,IF($C$1003=\"INX\",$Q$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1005),'M4.MTDS_IP'!Q1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1005),'M4.MTDS_IP'!R1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$S$605,IF($C$1003=\"INX\",$S$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1005),'M4.MTDS_IP'!S1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$T$605,IF($C$1003=\"INX\",$T$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1005),'M4.MTDS_IP'!T1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$U$605,IF($C$1003=\"INX\",$U$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1005),'M4.MTDS_IP'!U1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1005),'M4.MTDS_IP'!V1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$W$605,IF($C$1003=\"INX\",$W$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1005),'M4.MTDS_IP'!W1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$X$605,IF($C$1003=\"INX\",$X$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1005),'M4.MTDS_IP'!X1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Y$605,IF($C$1003=\"INX\",$Y$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1005),'M4.MTDS_IP'!Y1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Z$605,IF($C$1003=\"INX\",$Z$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1005),'M4.MTDS_IP'!Z1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AA$605,IF($C$1003=\"INX\",$AA$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1005),'M4.MTDS_IP'!AA1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AB$605,IF($C$1003=\"INX\",$AB$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1005),'M4.MTDS_IP'!AB1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AC$605,IF($C$1003=\"INX\",$AC$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1005),'M4.MTDS_IP'!AC1005,0)","v":0}]
[null,null,null,8,null,{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1011),'M4.MTDS_IP'!F1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1011),'M4.MTDS_IP'!G1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$H$605,IF($C$1003=\"INX\",$H$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1011),'M4.MTDS_IP'!H1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$I$605,IF($C$1003=\"INX\",$I$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1011),'M4.MTDS_IP'!I1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$J$605,IF($C$1003=\"INX\",$J$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1011),'M4.MTDS_IP'!J1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$K$605,IF($C$1003=\"INX\",$K$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1011),'M4.MTDS_IP'!K1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$L$605,IF($C$1003=\"INX\",$L$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1011),'M4.MTDS_IP'!L1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1011),'M4.MTDS_IP'!M1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$N$605,IF($C$1003=\"INX\",$N$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1011),'M4.MTDS_IP'!N1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$O$605,IF($C$1003=\"INX\",$O$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1011),'M4.MTDS_IP'!O1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$P$605,IF($C$1003=\"INX\",$P$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1011),'M4.MTDS_IP'!P1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Q$605,IF($C$1003=\"INX\",$Q$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1011),'M4.MTDS_IP'!Q1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1011),'M4.MTDS_IP'!R1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$S$605,IF($C$1003=\"INX\",$S$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1011),'M4.MTDS_IP'!S1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$T$605,IF($C$1003=\"INX\",$T$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1011),'M4.MTDS_IP'!T1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$U$605,IF($C$1003=\"INX\",$U$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1011),'M4.MTDS_IP'!U1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1011),'M4.MTDS_IP'!V1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$W$605,IF($C$1003=\"INX\",$W$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1011),'M4.MTDS_IP'!W1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$X$605,IF($C$1003=\"INX\",$X$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1011),'M4.MTDS_IP'!X1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Y$605,IF($C$1003=\"INX\",$Y$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1011),'M4.MTDS_IP'!Y1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Z$605,IF($C$1003=\"INX\",$Z$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1011),'M4.MTDS_IP'!Z1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AA$605,IF($C$1003=\"INX\",$AA$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1011),'M4.MTDS_IP'!AA1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AB$605,IF($C$1003=\"INX\",$AB$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1011),'M4.MTDS_IP'!AB1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AC$605,IF($C$1003=\"INX\",$AC$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1011),'M4.MTDS_IP'!AC1011,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1016),'M4.MTDS_IP'!F1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1016),'M4.MTDS_IP'!G1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$H$605,IF($C$1003=\"INX\",$H$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1016),'M4.MTDS_IP'!H1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$I$605,IF($C$1003=\"INX\",$I$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1016),'M4.MTDS_IP'!I1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$J$605,IF($C$1003=\"INX\",$J$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1016),'M4.MTDS_IP'!J1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$K$605,IF($C$1003=\"INX\",$K$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1016),'M4.MTDS_IP'!K1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$L$605,IF($C$1003=\"INX\",$L$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1016),'M4.MTDS_IP'!L1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1016),'M4.MTDS_IP'!M1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$N$605,IF($C$1003=\"INX\",$N$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1016),'M4.MTDS_IP'!N1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$O$605,IF($C$1003=\"INX\",$O$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1016),'M4.MTDS_IP'!O1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$P$605,IF($C$1003=\"INX\",$P$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1016),'M4.MTDS_IP'!P1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Q$605,IF($C$1003=\"INX\",$Q$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1016),'M4.MTDS_IP'!Q1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1016),'M4.MTDS_IP'!R1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$S$605,IF($C$1003=\"INX\",$S$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1016),'M4.MTDS_IP'!S1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$T$605,IF($C$1003=\"INX\",$T$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1016),'M4.MTDS_IP'!T1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$U$605,IF($C$1003=\"INX\",$U$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1016),'M4.MTDS_IP'!U1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1016),'M4.MTDS_IP'!V1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$W$605,IF($C$1003=\"INX\",$W$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1016),'M4.MTDS_IP'!W1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$X$605,IF($C$1003=\"INX\",$X$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1016),'M4.MTDS_IP'!X1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Y$605,IF($C$1003=\"INX\",$Y$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1016),'M4.MTDS_IP'!Y1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Z$605,IF($C$1003=\"INX\",$Z$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1016),'M4.MTDS_IP'!Z1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AA$605,IF($C$1003=\"INX\",$AA$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1016),'M4.MTDS_IP'!AA1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AB$605,IF($C$1003=\"INX\",$AB$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1016),'M4.MTDS_IP'!AB1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AC$605,IF($C$1003=\"INX\",$AC$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1016),'M4.MTDS_IP'!AC1016,0)","v":0}]
[null,null,null,17,null,{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1020),'M4.MTDS_IP'!F1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1020),'M4.MTDS_IP'!G1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$H$605,IF($C$1003=\"INX\",$H$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1020),'M4.MTDS_IP'!H1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$I$605,IF($C$1003=\"INX\",$I$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1020),'M4.MTDS_IP'!I1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$J$605,IF($C$1003=\"INX\",$J$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1020),'M4.MTDS_IP'!J1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$K$605,IF($C$1003=\"INX\",$K$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1020),'M4.MTDS_IP'!K1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$L$605,IF($C$1003=\"INX\",$L$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1020),'M4.MTDS_IP'!L1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1020),'M4.MTDS_IP'!M1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$N$605,IF($C$1003=\"INX\",$N$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1020),'M4.MTDS_IP'!N1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$O$605,IF($C$1003=\"INX\",$O$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1020),'M4.MTDS_IP'!O1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$P$605,IF($C$1003=\"INX\",$P$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1020),'M4.MTDS_IP'!P1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Q$605,IF($C$1003=\"INX\",$Q$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1020),'M4.MTDS_IP'!Q1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1020),'M4.MTDS_IP'!R1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$S$605,IF($C$1003=\"INX\",$S$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1020),'M4.MTDS_IP'!S1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$T$605,IF($C$1003=\"INX\",$T$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1020),'M4.MTDS_IP'!T1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1020),'M4.MTDS_IP'!U1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1020),'M4.MTDS_IP'!V1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$W$605,IF($C$1003=\"INX\",$W$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1020),'M4.MTDS_IP'!W1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$X$605,IF($C$1003=\"INX\",$X$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1020),'M4.MTDS_IP'!X1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Y$605,IF($C$1003=\"INX\",$Y$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1020),'M4.MTDS_IP'!Y1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Z$605,IF($C$1003=\"INX\",$Z$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1020),'M4.MTDS_IP'!Z1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AA$605,IF($C$1003=\"INX\",$AA$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1020),'M4.MTDS_IP'!AA1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AB$605,IF($C$1003=\"INX\",$AB$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1020),'M4.MTDS_IP'!AB1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AC$605,IF($C$1003=\"INX\",$AC$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1020),'M4.MTDS_IP'!AC1020,0)","v":0}]
[]
[null,null,null,4,null,{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1033),'M4.MTDS_IP'!F1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1033),'M4.MTDS_IP'!G1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1033),'M4.MTDS_IP'!H1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1033),'M4.MTDS_IP'!I1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1033),'M4.MTDS_IP'!J1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1033),'M4.MTDS_IP'!K1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1033),'M4.MTDS_IP'!L1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1033),'M4.MTDS_IP'!M1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1033),'M4.MTDS_IP'!N1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1033),'M4.MTDS_IP'!O1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1033),'M4.MTDS_IP'!P1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1033),'M4.MTDS_IP'!Q1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1033),'M4.MTDS_IP'!R1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1033),'M4.MTDS_IP'!S1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1033),'M4.MTDS_IP'!T1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1033),'M4.MTDS_IP'!U1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1033),'M4.MTDS_IP'!V1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1033),'M4.MTDS_IP'!W1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1033),'M4.MTDS_IP'!X1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1033),'M4.MTDS_IP'!Y1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1033),'M4.MTDS_IP'!Z1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1033),'M4.MTDS_IP'!AA1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1033),'M4.MTDS_IP'!AB1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1033),'M4.MTDS_IP'!AC1033,0)","v":0}]
[null,null,null,9,null,{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1038),'M4.MTDS_IP'!F1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1038),'M4.MTDS_IP'!G1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1038),'M4.MTDS_IP'!H1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1038),'M4.MTDS_IP'!I1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1038),'M4.MTDS_IP'!J1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1038),'M4.MTDS_IP'!K1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1038),'M4.MTDS_IP'!L1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1038),'M4.MTDS_IP'!M1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1038),'M4.MTDS_IP'!N1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1038),'M4.MTDS_IP'!O1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1038),'M4.MTDS_IP'!P1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1038),'M4.MTDS_IP'!Q1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1038),'M4.MTDS_IP'!R1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1038),'M4.MTDS_IP'!S1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1038),'M4.MTDS_IP'!T1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1038),'M4.MTDS_IP'!U1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1038),'M4.MTDS_IP'!V1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1038),'M4.MTDS_IP'!W1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1038),'M4.MTDS_IP'!X1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1038),'M4.MTDS_IP'!Y1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1038),'M4.MTDS_IP'!Z1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1038),'M4.MTDS_IP'!AA1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1038),'M4.MTDS_IP'!AB1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1038),'M4.MTDS_IP'!AC1038,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1043),'M4.MTDS_IP'!F1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1043),'M4.MTDS_IP'!G1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1043),'M4.MTDS_IP'!H1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1043),'M4.MTDS_IP'!I1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1043),'M4.MTDS_IP'!J1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1043),'M4.MTDS_IP'!K1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1043),'M4.MTDS_IP'!L1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1043),'M4.MTDS_IP'!M1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1043),'M4.MTDS_IP'!N1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1043),'M4.MTDS_IP'!O1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1043),'M4.MTDS_IP'!P1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1043),'M4.MTDS_IP'!Q1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1043),'M4.MTDS_IP'!R1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1043),'M4.MTDS_IP'!S1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1043),'M4.MTDS_IP'!T1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1043),'M4.MTDS_IP'!U1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1043),'M4.MTDS_IP'!V1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1043),'M4.MTDS_IP'!W1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1043),'M4.MTDS_IP'!X1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1043),'M4.MTDS_IP'!Y1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1043),'M4.MTDS_IP'!Z1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1043),'M4.MTDS_IP'!AA1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1043),'M4.MTDS_IP'!AB1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1043),'M4.MTDS_IP'!AC1043,0)","v":0}]
[null,null,null,16,null,{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1045),'M4.MTDS_IP'!F1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1045),'M4.MTDS_IP'!G1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1045),'M4.MTDS_IP'!H1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1045),'M4.MTDS_IP'!I1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1045),'M4.MTDS_IP'!J1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1045),'M4.MTDS_IP'!K1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1045),'M4.MTDS_IP'!L1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1045),'M4.MTDS_IP'!M1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1045),'M4.MTDS_IP'!N1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1045),'M4.MTDS_IP'!O1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1045),'M4.MTDS_IP'!P1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1045),'M4.MTDS_IP'!Q1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1045),'M4.MTDS_IP'!R1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1045),'M4.MTDS_IP'!S1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1045),'M4.MTDS_IP'!T1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1045),'M4.MTDS_IP'!U1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1045),'M4.MTDS_IP'!V1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1045),'M4.MTDS_IP'!W1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1045),'M4.MTDS_IP'!X1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1045),'M4.MTDS_IP'!Y1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1045),'M4.MTDS_IP'!Z1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1045),'M4.MTDS_IP'!AA1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1045),'M4.MTDS_IP'!AB1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1045),'M4.MTDS_IP'!AC1045,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1051),'M4.MTDS_IP'!F1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1051),'M4.MTDS_IP'!G1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1051),'M4.MTDS_IP'!H1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1051),'M4.MTDS_IP'!I1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1051),'M4.MTDS_IP'!J1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1051),'M4.MTDS_IP'!K1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1051),'M4.MTDS_IP'!L1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1051),'M4.MTDS_IP'!M1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1051),'M4.MTDS_IP'!N1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1051),'M4.MTDS_IP'!O1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1051),'M4.MTDS_IP'!P1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1051),'M4.MTDS_IP'!Q1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1051),'M4.MTDS_IP'!R1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1051),'M4.MTDS_IP'!S1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1051),'M4.MTDS_IP'!T1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1051),'M4.MTDS_IP'!U1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1051),'M4.MTDS_IP'!V1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1051),'M4.MTDS_IP'!W1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1051),'M4.MTDS_IP'!X1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1051),'M4.MTDS_IP'!Y1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1051),'M4.MTDS_IP'!Z1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1051),'M4.MTDS_IP'!AA1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1051),'M4.MTDS_IP'!AB1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1051),'M4.MTDS_IP'!AC1051,0)","v":0}]
[null,null,null,1,null,{"$f":"IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1056),'M4.MTDS_IP'!F1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1056),'M4.MTDS_IP'!G1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1056),'M4.MTDS_IP'!H1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1056),'M4.MTDS_IP'!I1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1056),'M4.MTDS_IP'!J1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1056),'M4.MTDS_IP'!K1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1056),'M4.MTDS_IP'!L1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1056),'M4.MTDS_IP'!M1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1056),'M4.MTDS_IP'!N1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1056),'M4.MTDS_IP'!O1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1056),'M4.MTDS_IP'!P1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1056),'M4.MTDS_IP'!Q1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1056),'M4.MTDS_IP'!R1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1056),'M4.MTDS_IP'!S1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1056),'M4.MTDS_IP'!T1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1056),'M4.MTDS_IP'!U1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1056),'M4.MTDS_IP'!V1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1056),'M4.MTDS_IP'!W1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1056),'M4.MTDS_IP'!X1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1056),'M4.MTDS_IP'!Y1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1056),'M4.MTDS_IP'!Z1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1056),'M4.MTDS_IP'!AA1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1056),'M4.MTDS_IP'!AB1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1056),'M4.MTDS_IP'!AC1056,0)","v":0}]
[null,null,null,7,null,{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1062),'M4.MTDS_IP'!F1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1062),'M4.MTDS_IP'!G1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1062),'M4.MTDS_IP'!H1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1062),'M4.MTDS_IP'!I1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1062),'M4.MTDS_IP'!J1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1062),'M4.MTDS_IP'!K1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1062),'M4.MTDS_IP'!L1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1062),'M4.MTDS_IP'!M1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1062),'M4.MTDS_IP'!N1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1062),'M4.MTDS_IP'!O1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1062),'M4.MTDS_IP'!P1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1062),'M4.MTDS_IP'!Q1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1062),'M4.MTDS_IP'!R1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1062),'M4.MTDS_IP'!S1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1062),'M4.MTDS_IP'!T1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1062),'M4.MTDS_IP'!U1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1062),'M4.MTDS_IP'!V1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1062),'M4.MTDS_IP'!W1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1062),'M4.MTDS_IP'!X1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1062),'M4.MTDS_IP'!Y1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1062),'M4.MTDS_IP'!Z1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1062),'M4.MTDS_IP'!AA1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1062),'M4.MTDS_IP'!AB1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1062),'M4.MTDS_IP'!AC1062,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1068),'M4.MTDS_IP'!F1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1068),'M4.MTDS_IP'!G1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1068),'M4.MTDS_IP'!H1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1068),'M4.MTDS_IP'!I1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1068),'M4.MTDS_IP'!J1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1068),'M4.MTDS_IP'!K1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1068),'M4.MTDS_IP'!L1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1068),'M4.MTDS_IP'!M1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1068),'M4.MTDS_IP'!N1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1068),'M4.MTDS_IP'!O1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1068),'M4.MTDS_IP'!P1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1068),'M4.MTDS_IP'!Q1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1068),'M4.MTDS_IP'!R1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1068),'M4.MTDS_IP'!S1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1068),'M4.MTDS_IP'!T1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1068),'M4.MTDS_IP'!U1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1068),'M4.MTDS_IP'!V1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1068),'M4.MTDS_IP'!W1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1068),'M4.MTDS_IP'!X1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1068),'M4.MTDS_IP'!Y1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1068),'M4.MTDS_IP'!Z1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1068),'M4.MTDS_IP'!AA1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1068),'M4.MTDS_IP'!AB1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1068),'M4.MTDS_IP'!AC1068,0)","v":0}]
[null,null,null,18,null,{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1073),'M4.MTDS_IP'!F1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1073),'M4.MTDS_IP'!G1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1073),'M4.MTDS_IP'!H1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1073),'M4.MTDS_IP'!I1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1073),'M4.MTDS_IP'!J1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1073),'M4.MTDS_IP'!K1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1073),'M4.MTDS_IP'!L1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1073),'M4.MTDS_IP'!M1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1073),'M4.MTDS_IP'!N1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1073),'M4.MTDS_IP'!O1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1073),'M4.MTDS_IP'!P1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1073),'M4.MTDS_IP'!Q1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1073),'M4.MTDS_IP'!R1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1073),'M4.MTDS_IP'!S1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1073),'M4.MTDS_IP'!T1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1073),'M4.MTDS_IP'!U1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1073),'M4.MTDS_IP'!V1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1073),'M4.MTDS_IP'!W1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1073),'M4.MTDS_IP'!X1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1073),'M4.MTDS_IP'!Y1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1073),'M4.MTDS_IP'!Z1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1073),'M4.MTDS_IP'!AA1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1073),'M4.MTDS_IP'!AB1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1073),'M4.MTDS_IP'!AC1073,0)","v":0}]
[null,null,null,24,null,{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1079),'M4.MTDS_IP'!F1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1079),'M4.MTDS_IP'!G1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1079),'M4.MTDS_IP'!H1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1079),'M4.MTDS_IP'!I1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1079),'M4.MTDS_IP'!J1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1079),'M4.MTDS_IP'!K1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1079),'M4.MTDS_IP'!L1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1079),'M4.MTDS_IP'!M1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1079),'M4.MTDS_IP'!N1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1079),'M4.MTDS_IP'!O1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1079),'M4.MTDS_IP'!P1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1079),'M4.MTDS_IP'!Q1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1079),'M4.MTDS_IP'!R1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1079),'M4.MTDS_IP'!S1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1079),'M4.MTDS_IP'!T1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1079),'M4.MTDS_IP'!U1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1079),'M4.MTDS_IP'!V1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1079),'M4.MTDS_IP'!W1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1079),'M4.MTDS_IP'!X1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1079),'M4.MTDS_IP'!Y1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1079),'M4.MTDS_IP'!Z1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1079),'M4.MTDS_IP'!AA1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1079),'M4.MTDS_IP'!AB1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1079),'M4.MTDS_IP'!AC1079,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1084),'M4.MTDS_IP'!F1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$G$605,IF($C$1081=\"INX\",$G$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1084),'M4.MTDS_IP'!G1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1084),'M4.MTDS_IP'!H1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$I$605,IF($C$1081=\"INX\",$I$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1084),'M4.MTDS_IP'!I1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$J$605,IF($C$1081=\"INX\",$J$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1084),'M4.MTDS_IP'!J1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1084),'M4.MTDS_IP'!K1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$L$605,IF($C$1081=\"INX\",$L$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1084),'M4.MTDS_IP'!L1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$M$605,IF($C$1081=\"INX\",$M$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1084),'M4.MTDS_IP'!M1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$N$605,IF($C$1081=\"INX\",$N$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1084),'M4.MTDS_IP'!N1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$O$605,IF($C$1081=\"INX\",$O$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1084),'M4.MTDS_IP'!O1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$P$605,IF($C$1081=\"INX\",$P$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1084),'M4.MTDS_IP'!P1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Q$605,IF($C$1081=\"INX\",$Q$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1084),'M4.MTDS_IP'!Q1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$R$605,IF($C$1081=\"INX\",$R$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1084),'M4.MTDS_IP'!R1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$S$605,IF($C$1081=\"INX\",$S$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1084),'M4.MTDS_IP'!S1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1084),'M4.MTDS_IP'!T1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$U$605,IF($C$1081=\"INX\",$U$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1084),'M4.MTDS_IP'!U1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$V$605,IF($C$1081=\"INX\",$V$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1084),'M4.MTDS_IP'!V1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$W$605,IF($C$1081=\"INX\",$W$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1084),'M4.MTDS_IP'!W1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$X$605,IF($C$1081=\"INX\",$X$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1084),'M4.MTDS_IP'!X1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1084),'M4.MTDS_IP'!Y1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Z$605,IF($C$1081=\"INX\",$Z$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1084),'M4.MTDS_IP'!Z1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AA$605,IF($C$1081=\"INX\",$AA$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1084),'M4.MTDS_IP'!AA1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AB$605,IF($C$1081=\"INX\",$AB$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1084),'M4.MTDS_IP'!AB1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AC$605,IF($C$1081=\"INX\",$AC$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1084),'M4.MTDS_IP'!AC1084,0)","v":0}]
[null,null,null,6,null,{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1087),'M4.MTDS_IP'!F1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$G$605,IF($C$1081=\"INX\",$G$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1087),'M4.MTDS_IP'!G1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1087),'M4.MTDS_IP'!H1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$I$605,IF($C$1081=\"INX\",$I$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1087),'M4.MTDS_IP'!I1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$J$605,IF($C$1081=\"INX\",$J$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1087),'M4.MTDS_IP'!J1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1087),'M4.MTDS_IP'!K1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$L$605,IF($C$1081=\"INX\",$L$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1087),'M4.MTDS_IP'!L1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$M$605,IF($C$1081=\"INX\",$M$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1087),'M4.MTDS_IP'!M1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$N$605,IF($C$1081=\"INX\",$N$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1087),'M4.MTDS_IP'!N1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$O$605,IF($C$1081=\"INX\",$O$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1087),'M4.MTDS_IP'!O1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$P$605,IF($C$1081=\"INX\",$P$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1087),'M4.MTDS_IP'!P1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Q$605,IF($C$1081=\"INX\",$Q$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1087),'M4.MTDS_IP'!Q1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$R$605,IF($C$1081=\"INX\",$R$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1087),'M4.MTDS_IP'!R1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$S$605,IF($C$1081=\"INX\",$S$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1087),'M4.MTDS_IP'!S1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1087),'M4.MTDS_IP'!T1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$U$605,IF($C$1081=\"INX\",$U$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1087),'M4.MTDS_IP'!U1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$V$605,IF($C$1081=\"INX\",$V$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1087),'M4.MTDS_IP'!V1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$W$605,IF($C$1081=\"INX\",$W$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1087),'M4.MTDS_IP'!W1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$X$605,IF($C$1081=\"INX\",$X$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1087),'M4.MTDS_IP'!X1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1087),'M4.MTDS_IP'!Y1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Z$605,IF($C$1081=\"INX\",$Z$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1087),'M4.MTDS_IP'!Z1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AA$605,IF($C$1081=\"INX\",$AA$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1087),'M4.MTDS_IP'!AA1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AB$605,IF($C$1081=\"INX\",$AB$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1087),'M4.MTDS_IP'!AB1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AC$605,IF($C$1081=\"INX\",$AC$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1087),'M4.MTDS_IP'!AC1087,0)","v":0}]
[null,null,null,15,null,{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1096),'M4.MTDS_IP'!F1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$G$605,IF($C$1081=\"INX\",$G$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1096),'M4.MTDS_IP'!G1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1096),'M4.MTDS_IP'!H1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$I$605,IF($C$1081=\"INX\",$I$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1096),'M4.MTDS_IP'!I1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$J$605,IF($C$1081=\"INX\",$J$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1096),'M4.MTDS_IP'!J1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1096),'M4.MTDS_IP'!K1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$L$605,IF($C$1081=\"INX\",$L$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1096),'M4.MTDS_IP'!L1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$M$605,IF($C$1081=\"INX\",$M$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1096),'M4.MTDS_IP'!M1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$N$605,IF($C$1081=\"INX\",$N$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1096),'M4.MTDS_IP'!N1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$O$605,IF($C$1081=\"INX\",$O$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1096),'M4.MTDS_IP'!O1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$P$605,IF($C$1081=\"INX\",$P$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1096),'M4.MTDS_IP'!P1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Q$605,IF($C$1081=\"INX\",$Q$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1096),'M4.MTDS_IP'!Q1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$R$605,IF($C$1081=\"INX\",$R$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1096),'M4.MTDS_IP'!R1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$S$605,IF($C$1081=\"INX\",$S$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1096),'M4.MTDS_IP'!S1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1096),'M4.MTDS_IP'!T1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$U$605,IF($C$1081=\"INX\",$U$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1096),'M4.MTDS_IP'!U1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$V$605,IF($C$1081=\"INX\",$V$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1096),'M4.MTDS_IP'!V1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$W$605,IF($C$1081=\"INX\",$W$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1096),'M4.MTDS_IP'!W1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$X$605,IF($C$1081=\"INX\",$X$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1096),'M4.MTDS_IP'!X1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1096),'M4.MTDS_IP'!Y1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Z$605,IF($C$1081=\"INX\",$Z$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1096),'M4.MTDS_IP'!Z1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AA$605,IF($C$1081=\"INX\",$AA$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1096),'M4.MTDS_IP'!AA1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AB$605,IF($C$1081=\"INX\",$AB$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1096),'M4.MTDS_IP'!AB1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AC$605,IF($C$1081=\"INX\",$AC$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1096),'M4.MTDS_IP'!AC1096,0)","v":0}]
[null,null,null,20,null,{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1101),'M4.MTDS_IP'!F1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$G$605,IF($C$1081=\"INX\",$G$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1101),'M4.MTDS_IP'!G1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1101),'M4.MTDS_IP'!H1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$I$605,IF($C$1081=\"INX\",$I$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1101),'M4.MTDS_IP'!I1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$J$605,IF($C$1081=\"INX\",$J$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1101),'M4.MTDS_IP'!J1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1101),'M4.MTDS_IP'!K1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$L$605,IF($C$1081=\"INX\",$L$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1101),'M4.MTDS_IP'!L1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$M$605,IF($C$1081=\"INX\",$M$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1101),'M4.MTDS_IP'!M1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$N$605,IF($C$1081=\"INX\",$N$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1101),'M4.MTDS_IP'!N1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$O$605,IF($C$1081=\"INX\",$O$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1101),'M4.MTDS_IP'!O1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$P$605,IF($C$1081=\"INX\",$P$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1101),'M4.MTDS_IP'!P1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Q$605,IF($C$1081=\"INX\",$Q$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1101),'M4.MTDS_IP'!Q1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$R$605,IF($C$1081=\"INX\",$R$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1101),'M4.MTDS_IP'!R1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$S$605,IF($C$1081=\"INX\",$S$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1101),'M4.MTDS_IP'!S1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1101),'M4.MTDS_IP'!T1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$U$605,IF($C$1081=\"INX\",$U$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1101),'M4.MTDS_IP'!U1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$V$605,IF($C$1081=\"INX\",$V$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1101),'M4.MTDS_IP'!V1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$W$605,IF($C$1081=\"INX\",$W$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1101),'M4.MTDS_IP'!W1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$X$605,IF($C$1081=\"INX\",$X$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1101),'M4.MTDS_IP'!X1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1101),'M4.MTDS_IP'!Y1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Z$605,IF($C$1081=\"INX\",$Z$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1101),'M4.MTDS_IP'!Z1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AA$605,IF($C$1081=\"INX\",$AA$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1101),'M4.MTDS_IP'!AA1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AB$605,IF($C$1081=\"INX\",$AB$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1101),'M4.MTDS_IP'!AB1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AC$605,IF($C$1081=\"INX\",$AC$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1101),'M4.MTDS_IP'!AC1101,0)","v":0}]
[]
[null,null,null,3,null,{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1110),'M4.MTDS_IP'!F1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1110),'M4.MTDS_IP'!G1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1110),'M4.MTDS_IP'!H1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1110),'M4.MTDS_IP'!I1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1110),'M4.MTDS_IP'!J1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1110),'M4.MTDS_IP'!K1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1110),'M4.MTDS_IP'!L1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1110),'M4.MTDS_IP'!M1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1110),'M4.MTDS_IP'!N1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1110),'M4.MTDS_IP'!O1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1110),'M4.MTDS_IP'!P1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1110),'M4.MTDS_IP'!Q1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1110),'M4.MTDS_IP'!R1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1110),'M4.MTDS_IP'!S1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1110),'M4.MTDS_IP'!T1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$U$605,IF($C$1107=\"INX\",$U$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1110),'M4.MTDS_IP'!U1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1110),'M4.MTDS_IP'!V1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1110),'M4.MTDS_IP'!W1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1110),'M4.MTDS_IP'!X1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1110),'M4.MTDS_IP'!Y1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1110),'M4.MTDS_IP'!Z1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1110),'M4.MTDS_IP'!AA1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1110),'M4.MTDS_IP'!AB1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1110),'M4.MTDS_IP'!AC1110,0)","v":0}]
[null,null,null,6,null,{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1113),'M4.MTDS_IP'!F1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1113),'M4.MTDS_IP'!G1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1113),'M4.MTDS_IP'!H1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1113),'M4.MTDS_IP'!I1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1113),'M4.MTDS_IP'!J1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1113),'M4.MTDS_IP'!K1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1113),'M4.MTDS_IP'!L1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1113),'M4.MTDS_IP'!M1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1113),'M4.MTDS_IP'!N1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1113),'M4.MTDS_IP'!O1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1113),'M4.MTDS_IP'!P1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1113),'M4.MTDS_IP'!Q1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1113),'M4.MTDS_IP'!R1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1113),'M4.MTDS_IP'!S1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1113),'M4.MTDS_IP'!T1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$U$605,IF($C$1107=\"INX\",$U$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1113),'M4.MTDS_IP'!U1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1113),'M4.MTDS_IP'!V1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1113),'M4.MTDS_IP'!W1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1113),'M4.MTDS_IP'!X1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1113),'M4.MTDS_IP'!Y1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1113),'M4.MTDS_IP'!Z1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1113),'M4.MTDS_IP'!AA1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1113),'M4.MTDS_IP'!AB1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1113),'M4.MTDS_IP'!AC1113,0)","v":0}]
[null,null,null,12,null,{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1119),'M4.MTDS_IP'!F1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1119),'M4.MTDS_IP'!G1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1119),'M4.MTDS_IP'!H1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1119),'M4.MTDS_IP'!I1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1119),'M4.MTDS_IP'!J1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1119),'M4.MTDS_IP'!K1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1119),'M4.MTDS_IP'!L1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1119),'M4.MTDS_IP'!M1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1119),'M4.MTDS_IP'!N1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1119),'M4.MTDS_IP'!O1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1119),'M4.MTDS_IP'!P1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1119),'M4.MTDS_IP'!Q1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1119),'M4.MTDS_IP'!R1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1119),'M4.MTDS_IP'!S1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1119),'M4.MTDS_IP'!T1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$U$605,IF($C$1107=\"INX\",$U$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1119),'M4.MTDS_IP'!U1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1119),'M4.MTDS_IP'!V1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1119),'M4.MTDS_IP'!W1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1119),'M4.MTDS_IP'!X1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1119),'M4.MTDS_IP'!Y1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1119),'M4.MTDS_IP'!Z1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1119),'M4.MTDS_IP'!AA1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1119),'M4.MTDS_IP'!AB1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1119),'M4.MTDS_IP'!AC1119,0)","v":0}]
[null,null,null,17,null,{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1124),'M4.MTDS_IP'!F1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1124),'M4.MTDS_IP'!G1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1124),'M4.MTDS_IP'!H1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1124),'M4.MTDS_IP'!I1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1124),'M4.MTDS_IP'!J1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1124),'M4.MTDS_IP'!K1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1124),'M4.MTDS_IP'!L1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1124),'M4.MTDS_IP'!M1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1124),'M4.MTDS_IP'!N1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1124),'M4.MTDS_IP'!O1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1124),'M4.MTDS_IP'!P1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1124),'M4.MTDS_IP'!Q1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1124),'M4.MTDS_IP'!R1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1124),'M4.MTDS_IP'!S1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1124),'M4.MTDS_IP'!T1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1124),'M4.MTDS_IP'!U1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1124),'M4.MTDS_IP'!V1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1124),'M4.MTDS_IP'!W1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1124),'M4.MTDS_IP'!X1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1124),'M4.MTDS_IP'!Y1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1124),'M4.MTDS_IP'!Z1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1124),'M4.MTDS_IP'!AA1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1124),'M4.MTDS_IP'!AB1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1124),'M4.MTDS_IP'!AC1124,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1129),'M4.MTDS_IP'!F1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1129),'M4.MTDS_IP'!G1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1129),'M4.MTDS_IP'!H1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1129),'M4.MTDS_IP'!I1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1129),'M4.MTDS_IP'!J1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1129),'M4.MTDS_IP'!K1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1129),'M4.MTDS_IP'!L1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1129),'M4.MTDS_IP'!M1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1129),'M4.MTDS_IP'!N1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1129),'M4.MTDS_IP'!O1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1129),'M4.MTDS_IP'!P1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1129),'M4.MTDS_IP'!Q1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1129),'M4.MTDS_IP'!R1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1129),'M4.MTDS_IP'!S1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1129),'M4.MTDS_IP'!T1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$U$605,IF($C$1107=\"INX\",$U$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1129),'M4.MTDS_IP'!U1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1129),'M4.MTDS_IP'!V1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1129),'M4.MTDS_IP'!W1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1129),'M4.MTDS_IP'!X1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1129),'M4.MTDS_IP'!Y1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1129),'M4.MTDS_IP'!Z1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1129),'M4.MTDS_IP'!AA1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1129),'M4.MTDS_IP'!AB1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1129),'M4.MTDS_IP'!AC1129,0)","v":0}]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,1,null,{"$f":"IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1141),'M4.MTDS_IP'!F1141,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$G$605,IF($C$1140=\"INX\",$G$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1141),'M4.MTDS_IP'!G1141,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$H$605,IF($C$1140=\"INX\",$H$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1141),'M4.MTDS_IP'!H1141,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$I$605,IF($C$1140=\"INX\",$I$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1141),'M4.MTDS_IP'!I1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$J$605,IF($C$1140=\"INX\",$J$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1141),'M4.MTDS_IP'!J1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1141),'M4.MTDS_IP'!K1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$L$605,IF($C$1140=\"INX\",$L$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1141),'M4.MTDS_IP'!L1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$M$605,IF($C$1140=\"INX\",$M$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1141),'M4.MTDS_IP'!M1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$N$605,IF($C$1140=\"INX\",$N$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1141),'M4.MTDS_IP'!N1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$O$605,IF($C$1140=\"INX\",$O$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1141),'M4.MTDS_IP'!O1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$P$605,IF($C$1140=\"INX\",$P$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1141),'M4.MTDS_IP'!P1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1141),'M4.MTDS_IP'!Q1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$R$605,IF($C$1140=\"INX\",$R$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1141),'M4.MTDS_IP'!R1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$S$605,IF($C$1140=\"INX\",$S$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1141),'M4.MTDS_IP'!S1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$T$605,IF($C$1140=\"INX\",$T$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1141),'M4.MTDS_IP'!T1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$U$605,IF($C$1140=\"INX\",$U$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1141),'M4.MTDS_IP'!U1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$V$605,IF($C$1140=\"INX\",$V$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1141),'M4.MTDS_IP'!V1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1141),'M4.MTDS_IP'!W1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$X$605,IF($C$1140=\"INX\",$X$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1141),'M4.MTDS_IP'!X1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Y$605,IF($C$1140=\"INX\",$Y$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1141),'M4.MTDS_IP'!Y1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Z$605,IF($C$1140=\"INX\",$Z$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1141),'M4.MTDS_IP'!Z1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AA$605,IF($C$1140=\"INX\",$AA$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1141),'M4.MTDS_IP'!AA1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AB$605,IF($C$1140=\"INX\",$AB$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1141),'M4.MTDS_IP'!AB1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1141),'M4.MTDS_IP'!AC1141,0)","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1146),'M4.MTDS_IP'!K1146,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$L$605,IF($C$1140=\"INX\",$L$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1146),'M4.MTDS_IP'!L1146,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$M$605,IF($C$1140=\"INX\",$M$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1146),'M4.MTDS_IP'!M1146,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$N$605,IF($C$1140=\"INX\",$N$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1146),'M4.MTDS_IP'!N1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$O$605,IF($C$1140=\"INX\",$O$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1146),'M4.MTDS_IP'!O1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$P$605,IF($C$1140=\"INX\",$P$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1146),'M4.MTDS_IP'!P1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1146),'M4.MTDS_IP'!Q1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$R$605,IF($C$1140=\"INX\",$R$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1146),'M4.MTDS_IP'!R1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$S$605,IF($C$1140=\"INX\",$S$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1146),'M4.MTDS_IP'!S1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$T$605,IF($C$1140=\"INX\",$T$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1146),'M4.MTDS_IP'!T1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$U$605,IF($C$1140=\"INX\",$U$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1146),'M4.MTDS_IP'!U1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$V$605,IF($C$1140=\"INX\",$V$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1146),'M4.MTDS_IP'!V1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1146),'M4.MTDS_IP'!W1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$X$605,IF($C$1140=\"INX\",$X$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1146),'M4.MTDS_IP'!X1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Y$605,IF($C$1140=\"INX\",$Y$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1146),'M4.MTDS_IP'!Y1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Z$605,IF($C$1140=\"INX\",$Z$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1146),'M4.MTDS_IP'!Z1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AA$605,IF($C$1140=\"INX\",$AA$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1146),'M4.MTDS_IP'!AA1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AB$605,IF($C$1140=\"INX\",$AB$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1146),'M4.MTDS_IP'!AB1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1146),'M4.MTDS_IP'!AC1146,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1152),'M4.MTDS_IP'!Q1152,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$R$605,IF($C$1140=\"INX\",$R$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1152),'M4.MTDS_IP'!R1152,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$S$605,IF($C$1140=\"INX\",$S$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1152),'M4.MTDS_IP'!S1152,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$T$605,IF($C$1140=\"INX\",$T$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1152),'M4.MTDS_IP'!T1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$U$605,IF($C$1140=\"INX\",$U$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1152),'M4.MTDS_IP'!U1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$V$605,IF($C$1140=\"INX\",$V$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1152),'M4.MTDS_IP'!V1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1152),'M4.MTDS_IP'!W1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$X$605,IF($C$1140=\"INX\",$X$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1152),'M4.MTDS_IP'!X1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Y$605,IF($C$1140=\"INX\",$Y$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1152),'M4.MTDS_IP'!Y1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Z$605,IF($C$1140=\"INX\",$Z$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1152),'M4.MTDS_IP'!Z1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AA$605,IF($C$1140=\"INX\",$AA$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1152),'M4.MTDS_IP'!AA1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AB$605,IF($C$1140=\"INX\",$AB$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1152),'M4.MTDS_IP'!AB1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1152),'M4.MTDS_IP'!AC1152,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1158),'M4.MTDS_IP'!W1158,0)","v":180.8795119603958},{"$f":"IF($C$1140=\"IDX\",$X$605,IF($C$1140=\"INX\",$X$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1158),'M4.MTDS_IP'!X1158,0)","v":180.8795119603958},{"$f":"IF($C$1140=\"IDX\",$Y$605,IF($C$1140=\"INX\",$Y$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1158),'M4.MTDS_IP'!Y1158,0)","v":180.8795119603958},{"$f":"IF($C$1140=\"IDX\",$Z$605,IF($C$1140=\"INX\",$Z$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1158),'M4.MTDS_IP'!Z1158,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AA$605,IF($C$1140=\"INX\",$AA$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1158),'M4.MTDS_IP'!AA1158,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AB$605,IF($C$1140=\"INX\",$AB$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1158),'M4.MTDS_IP'!AB1158,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1158),'M4.MTDS_IP'!AC1158,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1164),'M4.MTDS_IP'!AC1164,0)","v":180.8795119603958}]
[null,null,null,3,null,null,null,{"$f":"IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1169),'M4.MTDS_IP'!H1169,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$I$605,IF($C$1166=\"INX\",$I$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1169),'M4.MTDS_IP'!I1169,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$J$605,IF($C$1166=\"INX\",$J$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1169),'M4.MTDS_IP'!J1169,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$K$605,IF($C$1166=\"INX\",$K$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1169),'M4.MTDS_IP'!K1169,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$L$605,IF($C$1166=\"INX\",$L$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1169),'M4.MTDS_IP'!L1169,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1169),'M4.MTDS_IP'!M1169,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$N$605,IF($C$1166=\"INX\",$N$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1169),'M4.MTDS_IP'!N1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$O$605,IF($C$1166=\"INX\",$O$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1169),'M4.MTDS_IP'!O1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1169),'M4.MTDS_IP'!P1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Q$605,IF($C$1166=\"INX\",$Q$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1169),'M4.MTDS_IP'!Q1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$R$605,IF($C$1166=\"INX\",$R$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1169),'M4.MTDS_IP'!R1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$S$605,IF($C$1166=\"INX\",$S$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1169),'M4.MTDS_IP'!S1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1169),'M4.MTDS_IP'!T1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$U$605,IF($C$1166=\"INX\",$U$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1169),'M4.MTDS_IP'!U1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$V$605,IF($C$1166=\"INX\",$V$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1169),'M4.MTDS_IP'!V1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$W$605,IF($C$1166=\"INX\",$W$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1169),'M4.MTDS_IP'!W1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$X$605,IF($C$1166=\"INX\",$X$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1169),'M4.MTDS_IP'!X1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Y$605,IF($C$1166=\"INX\",$Y$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1169),'M4.MTDS_IP'!Y1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1169),'M4.MTDS_IP'!Z1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1169),'M4.MTDS_IP'!AA1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1169),'M4.MTDS_IP'!AB1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1169),'M4.MTDS_IP'!AC1169,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1174),'M4.MTDS_IP'!M1174,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$N$605,IF($C$1166=\"INX\",$N$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1174),'M4.MTDS_IP'!N1174,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$O$605,IF($C$1166=\"INX\",$O$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1174),'M4.MTDS_IP'!O1174,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1174),'M4.MTDS_IP'!P1174,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$Q$605,IF($C$1166=\"INX\",$Q$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1174),'M4.MTDS_IP'!Q1174,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$R$605,IF($C$1166=\"INX\",$R$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1174),'M4.MTDS_IP'!R1174,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$S$605,IF($C$1166=\"INX\",$S$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1174),'M4.MTDS_IP'!S1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1174),'M4.MTDS_IP'!T1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$U$605,IF($C$1166=\"INX\",$U$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1174),'M4.MTDS_IP'!U1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$V$605,IF($C$1166=\"INX\",$V$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1174),'M4.MTDS_IP'!V1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$W$605,IF($C$1166=\"INX\",$W$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1174),'M4.MTDS_IP'!W1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$X$605,IF($C$1166=\"INX\",$X$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1174),'M4.MTDS_IP'!X1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Y$605,IF($C$1166=\"INX\",$Y$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1174),'M4.MTDS_IP'!Y1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1174),'M4.MTDS_IP'!Z1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1174),'M4.MTDS_IP'!AA1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1174),'M4.MTDS_IP'!AB1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1174),'M4.MTDS_IP'!AC1174,0)","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1177),'M4.MTDS_IP'!P1177,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$Q$605,IF($C$1166=\"INX\",$Q$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1177),'M4.MTDS_IP'!Q1177,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$R$605,IF($C$1166=\"INX\",$R$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1177),'M4.MTDS_IP'!R1177,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$S$605,IF($C$1166=\"INX\",$S$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1177),'M4.MTDS_IP'!S1177,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1177),'M4.MTDS_IP'!T1177,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$U$605,IF($C$1166=\"INX\",$U$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1177),'M4.MTDS_IP'!U1177,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$V$605,IF($C$1166=\"INX\",$V$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1177),'M4.MTDS_IP'!V1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$W$605,IF($C$1166=\"INX\",$W$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1177),'M4.MTDS_IP'!W1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$X$605,IF($C$1166=\"INX\",$X$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1177),'M4.MTDS_IP'!X1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Y$605,IF($C$1166=\"INX\",$Y$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1177),'M4.MTDS_IP'!Y1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1177),'M4.MTDS_IP'!Z1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1177),'M4.MTDS_IP'!AA1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1177),'M4.MTDS_IP'!AB1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1177),'M4.MTDS_IP'!AC1177,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1181),'M4.MTDS_IP'!T1181,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$U$605,IF($C$1166=\"INX\",$U$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1181),'M4.MTDS_IP'!U1181,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$V$605,IF($C$1166=\"INX\",$V$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1181),'M4.MTDS_IP'!V1181,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$W$605,IF($C$1166=\"INX\",$W$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1181),'M4.MTDS_IP'!W1181,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$X$605,IF($C$1166=\"INX\",$X$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1181),'M4.MTDS_IP'!X1181,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$Y$605,IF($C$1166=\"INX\",$Y$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1181),'M4.MTDS_IP'!Y1181,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1181),'M4.MTDS_IP'!Z1181,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1181),'M4.MTDS_IP'!AA1181,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1181),'M4.MTDS_IP'!AB1181,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1181),'M4.MTDS_IP'!AC1181,0)","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1187),'M4.MTDS_IP'!Z1187,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1187),'M4.MTDS_IP'!AA1187,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1187),'M4.MTDS_IP'!AB1187,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1187),'M4.MTDS_IP'!AC1187,0)","v":90.439755980197901}]
[null,3,{"$f":"Instruments!$L$9","v":"No"},null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1196),'M4.MTDS_IP'!I1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$J$605,IF($C$1192=\"INX\",$J$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1196),'M4.MTDS_IP'!J1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$K$605,IF($C$1192=\"INX\",$K$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1196),'M4.MTDS_IP'!K1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$L$605,IF($C$1192=\"INX\",$L$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1196),'M4.MTDS_IP'!L1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$M$605,IF($C$1192=\"INX\",$M$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1196),'M4.MTDS_IP'!M1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$N$605,IF($C$1192=\"INX\",$N$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1196),'M4.MTDS_IP'!N1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$O$605,IF($C$1192=\"INX\",$O$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1196),'M4.MTDS_IP'!O1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$P$605,IF($C$1192=\"INX\",$P$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1196),'M4.MTDS_IP'!P1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1196),'M4.MTDS_IP'!Q1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$R$605,IF($C$1192=\"INX\",$R$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1196),'M4.MTDS_IP'!R1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$S$605,IF($C$1192=\"INX\",$S$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1196),'M4.MTDS_IP'!S1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$T$605,IF($C$1192=\"INX\",$T$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1196),'M4.MTDS_IP'!T1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$U$605,IF($C$1192=\"INX\",$U$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1196),'M4.MTDS_IP'!U1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1196),'M4.MTDS_IP'!V1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$W$605,IF($C$1192=\"INX\",$W$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1196),'M4.MTDS_IP'!W1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$X$605,IF($C$1192=\"INX\",$X$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1196),'M4.MTDS_IP'!X1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$Y$605,IF($C$1192=\"INX\",$Y$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1196),'M4.MTDS_IP'!Y1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$Z$605,IF($C$1192=\"INX\",$Z$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1196),'M4.MTDS_IP'!Z1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1196),'M4.MTDS_IP'!AA1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$AB$605,IF($C$1192=\"INX\",$AB$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1196),'M4.MTDS_IP'!AB1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$AC$605,IF($C$1192=\"INX\",$AC$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1196),'M4.MTDS_IP'!AC1196,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1204),'M4.MTDS_IP'!Q1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$R$605,IF($C$1192=\"INX\",$R$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1204),'M4.MTDS_IP'!R1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$S$605,IF($C$1192=\"INX\",$S$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1204),'M4.MTDS_IP'!S1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$T$605,IF($C$1192=\"INX\",$T$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1204),'M4.MTDS_IP'!T1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$U$605,IF($C$1192=\"INX\",$U$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1204),'M4.MTDS_IP'!U1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1204),'M4.MTDS_IP'!V1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$W$605,IF($C$1192=\"INX\",$W$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1204),'M4.MTDS_IP'!W1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$X$605,IF($C$1192=\"INX\",$X$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1204),'M4.MTDS_IP'!X1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$Y$605,IF($C$1192=\"INX\",$Y$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1204),'M4.MTDS_IP'!Y1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$Z$605,IF($C$1192=\"INX\",$Z$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1204),'M4.MTDS_IP'!Z1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1204),'M4.MTDS_IP'!AA1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$AB$605,IF($C$1192=\"INX\",$AB$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1204),'M4.MTDS_IP'!AB1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$AC$605,IF($C$1192=\"INX\",$AC$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1204),'M4.MTDS_IP'!AC1204,0)","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1209),'M4.MTDS_IP'!V1209,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$W$605,IF($C$1192=\"INX\",$W$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1209),'M4.MTDS_IP'!W1209,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$X$605,IF($C$1192=\"INX\",$X$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1209),'M4.MTDS_IP'!X1209,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$Y$605,IF($C$1192=\"INX\",$Y$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1209),'M4.MTDS_IP'!Y1209,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$Z$605,IF($C$1192=\"INX\",$Z$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1209),'M4.MTDS_IP'!Z1209,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1209),'M4.MTDS_IP'!AA1209,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$AB$605,IF($C$1192=\"INX\",$AB$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1209),'M4.MTDS_IP'!AB1209,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$AC$605,IF($C$1192=\"INX\",$AC$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1209),'M4.MTDS_IP'!AC1209,0)","v":90.439755980197901}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))/IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1214),'M4.MTDS_IP'!AA1214,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$AB$605,IF($C$1192=\"INX\",$AB$606,1))/IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1214),'M4.MTDS_IP'!AB1214,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$AC$605,IF($C$1192=\"INX\",$AC$606,1))/IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1214),'M4.MTDS_IP'!AC1214,0)","v":90.439755980197901}]
[null,null,null,1,null,{"$f":"IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1219),'M4.MTDS_IP'!F1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$G$605,IF($C$1218=\"INX\",$G$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1219),'M4.MTDS_IP'!G1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$H$605,IF($C$1218=\"INX\",$H$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1219),'M4.MTDS_IP'!H1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$I$605,IF($C$1218=\"INX\",$I$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1219),'M4.MTDS_IP'!I1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$J$605,IF($C$1218=\"INX\",$J$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1219),'M4.MTDS_IP'!J1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$K$605,IF($C$1218=\"INX\",$K$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1219),'M4.MTDS_IP'!K1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$L$605,IF($C$1218=\"INX\",$L$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1219),'M4.MTDS_IP'!L1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1219),'M4.MTDS_IP'!M1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$N$605,IF($C$1218=\"INX\",$N$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1219),'M4.MTDS_IP'!N1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$O$605,IF($C$1218=\"INX\",$O$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1219),'M4.MTDS_IP'!O1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$P$605,IF($C$1218=\"INX\",$P$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1219),'M4.MTDS_IP'!P1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Q$605,IF($C$1218=\"INX\",$Q$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1219),'M4.MTDS_IP'!Q1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$R$605,IF($C$1218=\"INX\",$R$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1219),'M4.MTDS_IP'!R1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1219),'M4.MTDS_IP'!S1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$T$605,IF($C$1218=\"INX\",$T$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1219),'M4.MTDS_IP'!T1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$U$605,IF($C$1218=\"INX\",$U$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1219),'M4.MTDS_IP'!U1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$V$605,IF($C$1218=\"INX\",$V$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1219),'M4.MTDS_IP'!V1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$W$605,IF($C$1218=\"INX\",$W$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1219),'M4.MTDS_IP'!W1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1219),'M4.MTDS_IP'!X1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Y$605,IF($C$1218=\"INX\",$Y$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1219),'M4.MTDS_IP'!Y1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Z$605,IF($C$1218=\"INX\",$Z$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1219),'M4.MTDS_IP'!Z1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AA$605,IF($C$1218=\"INX\",$AA$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1219),'M4.MTDS_IP'!AA1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AB$605,IF($C$1218=\"INX\",$AB$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1219),'M4.MTDS_IP'!AB1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1219),'M4.MTDS_IP'!AC1219,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1226),'M4.MTDS_IP'!M1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$N$605,IF($C$1218=\"INX\",$N$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1226),'M4.MTDS_IP'!N1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$O$605,IF($C$1218=\"INX\",$O$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1226),'M4.MTDS_IP'!O1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$P$605,IF($C$1218=\"INX\",$P$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1226),'M4.MTDS_IP'!P1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$Q$605,IF($C$1218=\"INX\",$Q$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1226),'M4.MTDS_IP'!Q1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$R$605,IF($C$1218=\"INX\",$R$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1226),'M4.MTDS_IP'!R1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1226),'M4.MTDS_IP'!S1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$T$605,IF($C$1218=\"INX\",$T$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1226),'M4.MTDS_IP'!T1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$U$605,IF($C$1218=\"INX\",$U$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1226),'M4.MTDS_IP'!U1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$V$605,IF($C$1218=\"INX\",$V$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1226),'M4.MTDS_IP'!V1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$W$605,IF($C$1218=\"INX\",$W$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1226),'M4.MTDS_IP'!W1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1226),'M4.MTDS_IP'!X1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$Y$605,IF($C$1218=\"INX\",$Y$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1226),'M4.MTDS_IP'!Y1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$Z$605,IF($C$1218=\"INX\",$Z$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1226),'M4.MTDS_IP'!Z1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$AA$605,IF($C$1218=\"INX\",$AA$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1226),'M4.MTDS_IP'!AA1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$AB$605,IF($C$1218=\"INX\",$AB$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1226),'M4.MTDS_IP'!AB1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1226),'M4.MTDS_IP'!AC1226,0)","v":116.03670447734505}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1232),'M4.MTDS_IP'!S1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$T$605,IF($C$1218=\"INX\",$T$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1232),'M4.MTDS_IP'!T1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$U$605,IF($C$1218=\"INX\",$U$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1232),'M4.MTDS_IP'!U1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$V$605,IF($C$1218=\"INX\",$V$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1232),'M4.MTDS_IP'!V1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$W$605,IF($C$1218=\"INX\",$W$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1232),'M4.MTDS_IP'!W1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1232),'M4.MTDS_IP'!X1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$Y$605,IF($C$1218=\"INX\",$Y$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1232),'M4.MTDS_IP'!Y1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$Z$605,IF($C$1218=\"INX\",$Z$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1232),'M4.MTDS_IP'!Z1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$AA$605,IF($C$1218=\"INX\",$AA$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1232),'M4.MTDS_IP'!AA1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$AB$605,IF($C$1218=\"INX\",$AB$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1232),'M4.MTDS_IP'!AB1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1232),'M4.MTDS_IP'!AC1232,0)","v":90.439755980197901}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1237),'M4.MTDS_IP'!X1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Y$605,IF($C$1218=\"INX\",$Y$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1237),'M4.MTDS_IP'!Y1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Z$605,IF($C$1218=\"INX\",$Z$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1237),'M4.MTDS_IP'!Z1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AA$605,IF($C$1218=\"INX\",$AA$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1237),'M4.MTDS_IP'!AA1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AB$605,IF($C$1218=\"INX\",$AB$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1237),'M4.MTDS_IP'!AB1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1237),'M4.MTDS_IP'!AC1237,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1242),'M4.MTDS_IP'!AC1242,0)","v":90.439755980197901}]
[null,5,{"$f":"Instruments!$L$11","v":"No"},null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,5,null,null,null,null,null,{"$f":"IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1249),'M4.MTDS_IP'!J1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$K$605,IF($C$1244=\"INX\",$K$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1249),'M4.MTDS_IP'!K1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$L$605,IF($C$1244=\"INX\",$L$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1249),'M4.MTDS_IP'!L1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$M$605,IF($C$1244=\"INX\",$M$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1249),'M4.MTDS_IP'!M1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$N$605,IF($C$1244=\"INX\",$N$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1249),'M4.MTDS_IP'!N1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$O$605,IF($C$1244=\"INX\",$O$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1249),'M4.MTDS_IP'!O1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1249),'M4.MTDS_IP'!P1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$Q$605,IF($C$1244=\"INX\",$Q$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1249),'M4.MTDS_IP'!Q1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$R$605,IF($C$1244=\"INX\",$R$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1249),'M4.MTDS_IP'!R1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$S$605,IF($C$1244=\"INX\",$S$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1249),'M4.MTDS_IP'!S1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$T$605,IF($C$1244=\"INX\",$T$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1249),'M4.MTDS_IP'!T1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1249),'M4.MTDS_IP'!U1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$V$605,IF($C$1244=\"INX\",$V$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1249),'M4.MTDS_IP'!V1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$W$605,IF($C$1244=\"INX\",$W$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1249),'M4.MTDS_IP'!W1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$X$605,IF($C$1244=\"INX\",$X$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1249),'M4.MTDS_IP'!X1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$Y$605,IF($C$1244=\"INX\",$Y$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1249),'M4.MTDS_IP'!Y1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$Z$605,IF($C$1244=\"INX\",$Z$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1249),'M4.MTDS_IP'!Z1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$AA$605,IF($C$1244=\"INX\",$AA$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1249),'M4.MTDS_IP'!AA1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$AB$605,IF($C$1244=\"INX\",$AB$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1249),'M4.MTDS_IP'!AB1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$AC$605,IF($C$1244=\"INX\",$AC$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1249),'M4.MTDS_IP'!AC1249,0)","v":116.03670447734505}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1255),'M4.MTDS_IP'!P1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$Q$605,IF($C$1244=\"INX\",$Q$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1255),'M4.MTDS_IP'!Q1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$R$605,IF($C$1244=\"INX\",$R$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1255),'M4.MTDS_IP'!R1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$S$605,IF($C$1244=\"INX\",$S$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1255),'M4.MTDS_IP'!S1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$T$605,IF($C$1244=\"INX\",$T$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1255),'M4.MTDS_IP'!T1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1255),'M4.MTDS_IP'!U1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$V$605,IF($C$1244=\"INX\",$V$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1255),'M4.MTDS_IP'!V1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$W$605,IF($C$1244=\"INX\",$W$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1255),'M4.MTDS_IP'!W1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$X$605,IF($C$1244=\"INX\",$X$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1255),'M4.MTDS_IP'!X1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$Y$605,IF($C$1244=\"INX\",$Y$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1255),'M4.MTDS_IP'!Y1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$Z$605,IF($C$1244=\"INX\",$Z$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1255),'M4.MTDS_IP'!Z1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$AA$605,IF($C$1244=\"INX\",$AA$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1255),'M4.MTDS_IP'!AA1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$AB$605,IF($C$1244=\"INX\",$AB$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1255),'M4.MTDS_IP'!AB1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$AC$605,IF($C$1244=\"INX\",$AC$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1255),'M4.MTDS_IP'!AC1255,0)","v":116.03670447734505}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1260),'M4.MTDS_IP'!U1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$V$605,IF($C$1244=\"INX\",$V$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1260),'M4.MTDS_IP'!V1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$W$605,IF($C$1244=\"INX\",$W$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1260),'M4.MTDS_IP'!W1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$X$605,IF($C$1244=\"INX\",$X$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1260),'M4.MTDS_IP'!X1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$Y$605,IF($C$1244=\"INX\",$Y$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1260),'M4.MTDS_IP'!Y1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$Z$605,IF($C$1244=\"INX\",$Z$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1260),'M4.MTDS_IP'!Z1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$AA$605,IF($C$1244=\"INX\",$AA$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1260),'M4.MTDS_IP'!AA1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$AB$605,IF($C$1244=\"INX\",$AB$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1260),'M4.MTDS_IP'!AB1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$AC$605,IF($C$1244=\"INX\",$AC$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1260),'M4.MTDS_IP'!AC1260,0)","v":0}]
[]
[null,null,null,2,null,null,{"$f":"IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1272),'M4.MTDS_IP'!G1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$H$605,IF($C$1270=\"INX\",$H$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1272),'M4.MTDS_IP'!H1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$I$605,IF($C$1270=\"INX\",$I$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1272),'M4.MTDS_IP'!I1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$J$605,IF($C$1270=\"INX\",$J$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1272),'M4.MTDS_IP'!J1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$K$605,IF($C$1270=\"INX\",$K$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1272),'M4.MTDS_IP'!K1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1272),'M4.MTDS_IP'!L1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$M$605,IF($C$1270=\"INX\",$M$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1272),'M4.MTDS_IP'!M1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$N$605,IF($C$1270=\"INX\",$N$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1272),'M4.MTDS_IP'!N1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$O$605,IF($C$1270=\"INX\",$O$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1272),'M4.MTDS_IP'!O1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$P$605,IF($C$1270=\"INX\",$P$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1272),'M4.MTDS_IP'!P1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1272),'M4.MTDS_IP'!Q1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$R$605,IF($C$1270=\"INX\",$R$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1272),'M4.MTDS_IP'!R1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$S$605,IF($C$1270=\"INX\",$S$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1272),'M4.MTDS_IP'!S1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$T$605,IF($C$1270=\"INX\",$T$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1272),'M4.MTDS_IP'!T1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1272),'M4.MTDS_IP'!U1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$V$605,IF($C$1270=\"INX\",$V$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1272),'M4.MTDS_IP'!V1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$W$605,IF($C$1270=\"INX\",$W$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1272),'M4.MTDS_IP'!W1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$X$605,IF($C$1270=\"INX\",$X$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1272),'M4.MTDS_IP'!X1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$Y$605,IF($C$1270=\"INX\",$Y$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1272),'M4.MTDS_IP'!Y1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$Z$605,IF($C$1270=\"INX\",$Z$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1272),'M4.MTDS_IP'!Z1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$AA$605,IF($C$1270=\"INX\",$AA$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1272),'M4.MTDS_IP'!AA1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$AB$605,IF($C$1270=\"INX\",$AB$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1272),'M4.MTDS_IP'!AB1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1272),'M4.MTDS_IP'!AC1272,0)","v":174.05505671601759}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1277),'M4.MTDS_IP'!L1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$M$605,IF($C$1270=\"INX\",$M$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1277),'M4.MTDS_IP'!M1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$N$605,IF($C$1270=\"INX\",$N$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1277),'M4.MTDS_IP'!N1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$O$605,IF($C$1270=\"INX\",$O$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1277),'M4.MTDS_IP'!O1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$P$605,IF($C$1270=\"INX\",$P$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1277),'M4.MTDS_IP'!P1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1277),'M4.MTDS_IP'!Q1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$R$605,IF($C$1270=\"INX\",$R$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1277),'M4.MTDS_IP'!R1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$S$605,IF($C$1270=\"INX\",$S$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1277),'M4.MTDS_IP'!S1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$T$605,IF($C$1270=\"INX\",$T$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1277),'M4.MTDS_IP'!T1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1277),'M4.MTDS_IP'!U1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$V$605,IF($C$1270=\"INX\",$V$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1277),'M4.MTDS_IP'!V1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$W$605,IF($C$1270=\"INX\",$W$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1277),'M4.MTDS_IP'!W1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$X$605,IF($C$1270=\"INX\",$X$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1277),'M4.MTDS_IP'!X1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Y$605,IF($C$1270=\"INX\",$Y$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1277),'M4.MTDS_IP'!Y1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Z$605,IF($C$1270=\"INX\",$Z$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1277),'M4.MTDS_IP'!Z1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AA$605,IF($C$1270=\"INX\",$AA$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1277),'M4.MTDS_IP'!AA1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AB$605,IF($C$1270=\"INX\",$AB$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1277),'M4.MTDS_IP'!AB1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1277),'M4.MTDS_IP'!AC1277,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1282),'M4.MTDS_IP'!Q1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$R$605,IF($C$1270=\"INX\",$R$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1282),'M4.MTDS_IP'!R1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$S$605,IF($C$1270=\"INX\",$S$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1282),'M4.MTDS_IP'!S1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$T$605,IF($C$1270=\"INX\",$T$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1282),'M4.MTDS_IP'!T1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1282),'M4.MTDS_IP'!U1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$V$605,IF($C$1270=\"INX\",$V$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1282),'M4.MTDS_IP'!V1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$W$605,IF($C$1270=\"INX\",$W$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1282),'M4.MTDS_IP'!W1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$X$605,IF($C$1270=\"INX\",$X$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1282),'M4.MTDS_IP'!X1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Y$605,IF($C$1270=\"INX\",$Y$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1282),'M4.MTDS_IP'!Y1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Z$605,IF($C$1270=\"INX\",$Z$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1282),'M4.MTDS_IP'!Z1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AA$605,IF($C$1270=\"INX\",$AA$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1282),'M4.MTDS_IP'!AA1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AB$605,IF($C$1270=\"INX\",$AB$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1282),'M4.MTDS_IP'!AB1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1282),'M4.MTDS_IP'!AC1282,0)","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1286),'M4.MTDS_IP'!U1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$V$605,IF($C$1270=\"INX\",$V$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1286),'M4.MTDS_IP'!V1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$W$605,IF($C$1270=\"INX\",$W$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1286),'M4.MTDS_IP'!W1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$X$605,IF($C$1270=\"INX\",$X$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1286),'M4.MTDS_IP'!X1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$Y$605,IF($C$1270=\"INX\",$Y$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1286),'M4.MTDS_IP'!Y1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$Z$605,IF($C$1270=\"INX\",$Z$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1286),'M4.MTDS_IP'!Z1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$AA$605,IF($C$1270=\"INX\",$AA$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1286),'M4.MTDS_IP'!AA1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$AB$605,IF($C$1270=\"INX\",$AB$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1286),'M4.MTDS_IP'!AB1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1286),'M4.MTDS_IP'!AC1286,0)","v":135.65963397029685}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1294),'M4.MTDS_IP'!AC1294,0)","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1300),'M4.MTDS_IP'!I1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$J$605,IF($C$1296=\"INX\",$J$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1300),'M4.MTDS_IP'!J1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$K$605,IF($C$1296=\"INX\",$K$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1300),'M4.MTDS_IP'!K1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$L$605,IF($C$1296=\"INX\",$L$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1300),'M4.MTDS_IP'!L1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$M$605,IF($C$1296=\"INX\",$M$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1300),'M4.MTDS_IP'!M1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1300),'M4.MTDS_IP'!N1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$O$605,IF($C$1296=\"INX\",$O$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1300),'M4.MTDS_IP'!O1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$P$605,IF($C$1296=\"INX\",$P$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1300),'M4.MTDS_IP'!P1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Q$605,IF($C$1296=\"INX\",$Q$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1300),'M4.MTDS_IP'!Q1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$R$605,IF($C$1296=\"INX\",$R$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1300),'M4.MTDS_IP'!R1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1300),'M4.MTDS_IP'!S1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1300),'M4.MTDS_IP'!T1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$U$605,IF($C$1296=\"INX\",$U$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1300),'M4.MTDS_IP'!U1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$V$605,IF($C$1296=\"INX\",$V$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1300),'M4.MTDS_IP'!V1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$W$605,IF($C$1296=\"INX\",$W$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1300),'M4.MTDS_IP'!W1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$X$605,IF($C$1296=\"INX\",$X$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1300),'M4.MTDS_IP'!X1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Y$605,IF($C$1296=\"INX\",$Y$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1300),'M4.MTDS_IP'!Y1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1300),'M4.MTDS_IP'!Z1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1300),'M4.MTDS_IP'!AA1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1300),'M4.MTDS_IP'!AB1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1300),'M4.MTDS_IP'!AC1300,0)","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1305),'M4.MTDS_IP'!N1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$O$605,IF($C$1296=\"INX\",$O$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1305),'M4.MTDS_IP'!O1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$P$605,IF($C$1296=\"INX\",$P$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1305),'M4.MTDS_IP'!P1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Q$605,IF($C$1296=\"INX\",$Q$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1305),'M4.MTDS_IP'!Q1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$R$605,IF($C$1296=\"INX\",$R$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1305),'M4.MTDS_IP'!R1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1305),'M4.MTDS_IP'!S1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1305),'M4.MTDS_IP'!T1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$U$605,IF($C$1296=\"INX\",$U$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1305),'M4.MTDS_IP'!U1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$V$605,IF($C$1296=\"INX\",$V$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1305),'M4.MTDS_IP'!V1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$W$605,IF($C$1296=\"INX\",$W$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1305),'M4.MTDS_IP'!W1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$X$605,IF($C$1296=\"INX\",$X$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1305),'M4.MTDS_IP'!X1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Y$605,IF($C$1296=\"INX\",$Y$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1305),'M4.MTDS_IP'!Y1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1305),'M4.MTDS_IP'!Z1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1305),'M4.MTDS_IP'!AA1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1305),'M4.MTDS_IP'!AB1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1305),'M4.MTDS_IP'!AC1305,0)","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1310),'M4.MTDS_IP'!S1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1310),'M4.MTDS_IP'!T1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$U$605,IF($C$1296=\"INX\",$U$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1310),'M4.MTDS_IP'!U1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$V$605,IF($C$1296=\"INX\",$V$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1310),'M4.MTDS_IP'!V1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$W$605,IF($C$1296=\"INX\",$W$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1310),'M4.MTDS_IP'!W1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$X$605,IF($C$1296=\"INX\",$X$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1310),'M4.MTDS_IP'!X1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Y$605,IF($C$1296=\"INX\",$Y$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1310),'M4.MTDS_IP'!Y1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1310),'M4.MTDS_IP'!Z1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1310),'M4.MTDS_IP'!AA1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1310),'M4.MTDS_IP'!AB1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1310),'M4.MTDS_IP'!AC1310,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1311),'M4.MTDS_IP'!T1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$U$605,IF($C$1296=\"INX\",$U$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1311),'M4.MTDS_IP'!U1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$V$605,IF($C$1296=\"INX\",$V$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1311),'M4.MTDS_IP'!V1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$W$605,IF($C$1296=\"INX\",$W$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1311),'M4.MTDS_IP'!W1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$X$605,IF($C$1296=\"INX\",$X$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1311),'M4.MTDS_IP'!X1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Y$605,IF($C$1296=\"INX\",$Y$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1311),'M4.MTDS_IP'!Y1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1311),'M4.MTDS_IP'!Z1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1311),'M4.MTDS_IP'!AA1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1311),'M4.MTDS_IP'!AB1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1311),'M4.MTDS_IP'!AC1311,0)","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1317),'M4.MTDS_IP'!Z1317,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1317),'M4.MTDS_IP'!AA1317,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1317),'M4.MTDS_IP'!AB1317,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1317),'M4.MTDS_IP'!AC1317,0)","v":0}]
[null,8,{"$f":"Instruments!$L$14","v":"No"},null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1328),'M4.MTDS_IP'!K1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$L$605,IF($C$1322=\"INX\",$L$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1328),'M4.MTDS_IP'!L1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$M$605,IF($C$1322=\"INX\",$M$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1328),'M4.MTDS_IP'!M1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$N$605,IF($C$1322=\"INX\",$N$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1328),'M4.MTDS_IP'!N1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$O$605,IF($C$1322=\"INX\",$O$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1328),'M4.MTDS_IP'!O1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$P$605,IF($C$1322=\"INX\",$P$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1328),'M4.MTDS_IP'!P1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$Q$605,IF($C$1322=\"INX\",$Q$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1328),'M4.MTDS_IP'!Q1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$R$605,IF($C$1322=\"INX\",$R$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1328),'M4.MTDS_IP'!R1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1328),'M4.MTDS_IP'!S1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$T$605,IF($C$1322=\"INX\",$T$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1328),'M4.MTDS_IP'!T1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$U$605,IF($C$1322=\"INX\",$U$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1328),'M4.MTDS_IP'!U1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$V$605,IF($C$1322=\"INX\",$V$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1328),'M4.MTDS_IP'!V1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1328),'M4.MTDS_IP'!W1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$X$605,IF($C$1322=\"INX\",$X$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1328),'M4.MTDS_IP'!X1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$Y$605,IF($C$1322=\"INX\",$Y$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1328),'M4.MTDS_IP'!Y1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$Z$605,IF($C$1322=\"INX\",$Z$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1328),'M4.MTDS_IP'!Z1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$AA$605,IF($C$1322=\"INX\",$AA$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1328),'M4.MTDS_IP'!AA1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1328),'M4.MTDS_IP'!AB1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$AC$605,IF($C$1322=\"INX\",$AC$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1328),'M4.MTDS_IP'!AC1328,0)","v":348.11011343203518}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1336),'M4.MTDS_IP'!S1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$T$605,IF($C$1322=\"INX\",$T$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1336),'M4.MTDS_IP'!T1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$U$605,IF($C$1322=\"INX\",$U$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1336),'M4.MTDS_IP'!U1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$V$605,IF($C$1322=\"INX\",$V$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1336),'M4.MTDS_IP'!V1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1336),'M4.MTDS_IP'!W1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$X$605,IF($C$1322=\"INX\",$X$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1336),'M4.MTDS_IP'!X1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$Y$605,IF($C$1322=\"INX\",$Y$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1336),'M4.MTDS_IP'!Y1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$Z$605,IF($C$1322=\"INX\",$Z$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1336),'M4.MTDS_IP'!Z1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$AA$605,IF($C$1322=\"INX\",$AA$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1336),'M4.MTDS_IP'!AA1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1336),'M4.MTDS_IP'!AB1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$AC$605,IF($C$1322=\"INX\",$AC$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1336),'M4.MTDS_IP'!AC1336,0)","v":271.3192679405937}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1340),'M4.MTDS_IP'!W1340,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$X$605,IF($C$1322=\"INX\",$X$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1340),'M4.MTDS_IP'!X1340,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$Y$605,IF($C$1322=\"INX\",$Y$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1340),'M4.MTDS_IP'!Y1340,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$Z$605,IF($C$1322=\"INX\",$Z$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1340),'M4.MTDS_IP'!Z1340,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$AA$605,IF($C$1322=\"INX\",$AA$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1340),'M4.MTDS_IP'!AA1340,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1340),'M4.MTDS_IP'!AB1340,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$AC$605,IF($C$1322=\"INX\",$AC$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1340),'M4.MTDS_IP'!AC1340,0)","v":271.3192679405937}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))/IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1345),'M4.MTDS_IP'!AB1345,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$AC$605,IF($C$1322=\"INX\",$AC$606,1))/IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1345),'M4.MTDS_IP'!AC1345,0)","v":271.3192679405937}]
[null,null,null,2,null,null,{"$f":"IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1350),'M4.MTDS_IP'!G1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$H$605,IF($C$1348=\"INX\",$H$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1350),'M4.MTDS_IP'!H1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$I$605,IF($C$1348=\"INX\",$I$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1350),'M4.MTDS_IP'!I1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1350),'M4.MTDS_IP'!J1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$K$605,IF($C$1348=\"INX\",$K$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1350),'M4.MTDS_IP'!K1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$L$605,IF($C$1348=\"INX\",$L$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1350),'M4.MTDS_IP'!L1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$M$605,IF($C$1348=\"INX\",$M$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1350),'M4.MTDS_IP'!M1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$N$605,IF($C$1348=\"INX\",$N$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1350),'M4.MTDS_IP'!N1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$O$605,IF($C$1348=\"INX\",$O$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1350),'M4.MTDS_IP'!O1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$P$605,IF($C$1348=\"INX\",$P$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1350),'M4.MTDS_IP'!P1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Q$605,IF($C$1348=\"INX\",$Q$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1350),'M4.MTDS_IP'!Q1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$R$605,IF($C$1348=\"INX\",$R$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1350),'M4.MTDS_IP'!R1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1350),'M4.MTDS_IP'!S1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$T$605,IF($C$1348=\"INX\",$T$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1350),'M4.MTDS_IP'!T1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$U$605,IF($C$1348=\"INX\",$U$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1350),'M4.MTDS_IP'!U1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$V$605,IF($C$1348=\"INX\",$V$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1350),'M4.MTDS_IP'!V1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$W$605,IF($C$1348=\"INX\",$W$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1350),'M4.MTDS_IP'!W1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$X$605,IF($C$1348=\"INX\",$X$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1350),'M4.MTDS_IP'!X1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1350),'M4.MTDS_IP'!Y1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Z$605,IF($C$1348=\"INX\",$Z$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1350),'M4.MTDS_IP'!Z1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AA$605,IF($C$1348=\"INX\",$AA$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1350),'M4.MTDS_IP'!AA1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AB$605,IF($C$1348=\"INX\",$AB$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1350),'M4.MTDS_IP'!AB1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AC$605,IF($C$1348=\"INX\",$AC$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1350),'M4.MTDS_IP'!AC1350,0)","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1353),'M4.MTDS_IP'!J1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$K$605,IF($C$1348=\"INX\",$K$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1353),'M4.MTDS_IP'!K1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$L$605,IF($C$1348=\"INX\",$L$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1353),'M4.MTDS_IP'!L1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$M$605,IF($C$1348=\"INX\",$M$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1353),'M4.MTDS_IP'!M1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$N$605,IF($C$1348=\"INX\",$N$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1353),'M4.MTDS_IP'!N1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$O$605,IF($C$1348=\"INX\",$O$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1353),'M4.MTDS_IP'!O1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$P$605,IF($C$1348=\"INX\",$P$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1353),'M4.MTDS_IP'!P1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Q$605,IF($C$1348=\"INX\",$Q$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1353),'M4.MTDS_IP'!Q1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$R$605,IF($C$1348=\"INX\",$R$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1353),'M4.MTDS_IP'!R1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1353),'M4.MTDS_IP'!S1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$T$605,IF($C$1348=\"INX\",$T$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1353),'M4.MTDS_IP'!T1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$U$605,IF($C$1348=\"INX\",$U$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1353),'M4.MTDS_IP'!U1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$V$605,IF($C$1348=\"INX\",$V$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1353),'M4.MTDS_IP'!V1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$W$605,IF($C$1348=\"INX\",$W$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1353),'M4.MTDS_IP'!W1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$X$605,IF($C$1348=\"INX\",$X$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1353),'M4.MTDS_IP'!X1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1353),'M4.MTDS_IP'!Y1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Z$605,IF($C$1348=\"INX\",$Z$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1353),'M4.MTDS_IP'!Z1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AA$605,IF($C$1348=\"INX\",$AA$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1353),'M4.MTDS_IP'!AA1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AB$605,IF($C$1348=\"INX\",$AB$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1353),'M4.MTDS_IP'!AB1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AC$605,IF($C$1348=\"INX\",$AC$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1353),'M4.MTDS_IP'!AC1353,0)","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1362),'M4.MTDS_IP'!S1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$T$605,IF($C$1348=\"INX\",$T$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1362),'M4.MTDS_IP'!T1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$U$605,IF($C$1348=\"INX\",$U$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1362),'M4.MTDS_IP'!U1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$V$605,IF($C$1348=\"INX\",$V$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1362),'M4.MTDS_IP'!V1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$W$605,IF($C$1348=\"INX\",$W$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1362),'M4.MTDS_IP'!W1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$X$605,IF($C$1348=\"INX\",$X$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1362),'M4.MTDS_IP'!X1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1362),'M4.MTDS_IP'!Y1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Z$605,IF($C$1348=\"INX\",$Z$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1362),'M4.MTDS_IP'!Z1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AA$605,IF($C$1348=\"INX\",$AA$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1362),'M4.MTDS_IP'!AA1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AB$605,IF($C$1348=\"INX\",$AB$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1362),'M4.MTDS_IP'!AB1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AC$605,IF($C$1348=\"INX\",$AC$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1362),'M4.MTDS_IP'!AC1362,0)","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1368),'M4.MTDS_IP'!Y1368,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Z$605,IF($C$1348=\"INX\",$Z$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1368),'M4.MTDS_IP'!Z1368,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AA$605,IF($C$1348=\"INX\",$AA$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1368),'M4.MTDS_IP'!AA1368,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AB$605,IF($C$1348=\"INX\",$AB$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1368),'M4.MTDS_IP'!AB1368,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AC$605,IF($C$1348=\"INX\",$AC$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1368),'M4.MTDS_IP'!AC1368,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1378),'M4.MTDS_IP'!I1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$J$605,IF($C$1374=\"INX\",$J$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1378),'M4.MTDS_IP'!J1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$K$605,IF($C$1374=\"INX\",$K$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1378),'M4.MTDS_IP'!K1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$L$605,IF($C$1374=\"INX\",$L$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1378),'M4.MTDS_IP'!L1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$M$605,IF($C$1374=\"INX\",$M$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1378),'M4.MTDS_IP'!M1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$N$605,IF($C$1374=\"INX\",$N$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1378),'M4.MTDS_IP'!N1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1378),'M4.MTDS_IP'!O1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1378),'M4.MTDS_IP'!P1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Q$605,IF($C$1374=\"INX\",$Q$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1378),'M4.MTDS_IP'!Q1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$R$605,IF($C$1374=\"INX\",$R$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1378),'M4.MTDS_IP'!R1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$S$605,IF($C$1374=\"INX\",$S$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1378),'M4.MTDS_IP'!S1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$T$605,IF($C$1374=\"INX\",$T$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1378),'M4.MTDS_IP'!T1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1378),'M4.MTDS_IP'!U1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$V$605,IF($C$1374=\"INX\",$V$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1378),'M4.MTDS_IP'!V1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$W$605,IF($C$1374=\"INX\",$W$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1378),'M4.MTDS_IP'!W1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$X$605,IF($C$1374=\"INX\",$X$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1378),'M4.MTDS_IP'!X1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Y$605,IF($C$1374=\"INX\",$Y$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1378),'M4.MTDS_IP'!Y1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Z$605,IF($C$1374=\"INX\",$Z$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1378),'M4.MTDS_IP'!Z1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1378),'M4.MTDS_IP'!AA1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1378),'M4.MTDS_IP'!AB1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1378),'M4.MTDS_IP'!AC1378,0)","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1384),'M4.MTDS_IP'!O1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1384),'M4.MTDS_IP'!P1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Q$605,IF($C$1374=\"INX\",$Q$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1384),'M4.MTDS_IP'!Q1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$R$605,IF($C$1374=\"INX\",$R$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1384),'M4.MTDS_IP'!R1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$S$605,IF($C$1374=\"INX\",$S$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1384),'M4.MTDS_IP'!S1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$T$605,IF($C$1374=\"INX\",$T$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1384),'M4.MTDS_IP'!T1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1384),'M4.MTDS_IP'!U1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$V$605,IF($C$1374=\"INX\",$V$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1384),'M4.MTDS_IP'!V1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$W$605,IF($C$1374=\"INX\",$W$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1384),'M4.MTDS_IP'!W1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$X$605,IF($C$1374=\"INX\",$X$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1384),'M4.MTDS_IP'!X1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Y$605,IF($C$1374=\"INX\",$Y$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1384),'M4.MTDS_IP'!Y1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Z$605,IF($C$1374=\"INX\",$Z$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1384),'M4.MTDS_IP'!Z1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1384),'M4.MTDS_IP'!AA1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1384),'M4.MTDS_IP'!AB1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1384),'M4.MTDS_IP'!AC1384,0)","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1385),'M4.MTDS_IP'!P1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Q$605,IF($C$1374=\"INX\",$Q$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1385),'M4.MTDS_IP'!Q1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$R$605,IF($C$1374=\"INX\",$R$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1385),'M4.MTDS_IP'!R1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$S$605,IF($C$1374=\"INX\",$S$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1385),'M4.MTDS_IP'!S1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$T$605,IF($C$1374=\"INX\",$T$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1385),'M4.MTDS_IP'!T1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1385),'M4.MTDS_IP'!U1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$V$605,IF($C$1374=\"INX\",$V$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1385),'M4.MTDS_IP'!V1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$W$605,IF($C$1374=\"INX\",$W$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1385),'M4.MTDS_IP'!W1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$X$605,IF($C$1374=\"INX\",$X$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1385),'M4.MTDS_IP'!X1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Y$605,IF($C$1374=\"INX\",$Y$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1385),'M4.MTDS_IP'!Y1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Z$605,IF($C$1374=\"INX\",$Z$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1385),'M4.MTDS_IP'!Z1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1385),'M4.MTDS_IP'!AA1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1385),'M4.MTDS_IP'!AB1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1385),'M4.MTDS_IP'!AC1385,0)","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1390),'M4.MTDS_IP'!U1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$V$605,IF($C$1374=\"INX\",$V$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1390),'M4.MTDS_IP'!V1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$W$605,IF($C$1374=\"INX\",$W$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1390),'M4.MTDS_IP'!W1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$X$605,IF($C$1374=\"INX\",$X$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1390),'M4.MTDS_IP'!X1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Y$605,IF($C$1374=\"INX\",$Y$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1390),'M4.MTDS_IP'!Y1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Z$605,IF($C$1374=\"INX\",$Z$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1390),'M4.MTDS_IP'!Z1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1390),'M4.MTDS_IP'!AA1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1390),'M4.MTDS_IP'!AB1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1390),'M4.MTDS_IP'!AC1390,0)","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1396),'M4.MTDS_IP'!AA1396,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1396),'M4.MTDS_IP'!AB1396,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1396),'M4.MTDS_IP'!AC1396,0)","v":0}]
[null,null,null,3,null,null,null,{"$f":"IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1403),'M4.MTDS_IP'!H1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$I$605,IF($C$1400=\"INX\",$I$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1403),'M4.MTDS_IP'!I1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$J$605,IF($C$1400=\"INX\",$J$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1403),'M4.MTDS_IP'!J1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$K$605,IF($C$1400=\"INX\",$K$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1403),'M4.MTDS_IP'!K1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$L$605,IF($C$1400=\"INX\",$L$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1403),'M4.MTDS_IP'!L1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1403),'M4.MTDS_IP'!M1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$N$605,IF($C$1400=\"INX\",$N$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1403),'M4.MTDS_IP'!N1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$O$605,IF($C$1400=\"INX\",$O$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1403),'M4.MTDS_IP'!O1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$P$605,IF($C$1400=\"INX\",$P$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1403),'M4.MTDS_IP'!P1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Q$605,IF($C$1400=\"INX\",$Q$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1403),'M4.MTDS_IP'!Q1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1403),'M4.MTDS_IP'!R1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$S$605,IF($C$1400=\"INX\",$S$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1403),'M4.MTDS_IP'!S1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$T$605,IF($C$1400=\"INX\",$T$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1403),'M4.MTDS_IP'!T1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$U$605,IF($C$1400=\"INX\",$U$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1403),'M4.MTDS_IP'!U1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$V$605,IF($C$1400=\"INX\",$V$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1403),'M4.MTDS_IP'!V1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1403),'M4.MTDS_IP'!W1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$X$605,IF($C$1400=\"INX\",$X$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1403),'M4.MTDS_IP'!X1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Y$605,IF($C$1400=\"INX\",$Y$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1403),'M4.MTDS_IP'!Y1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Z$605,IF($C$1400=\"INX\",$Z$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1403),'M4.MTDS_IP'!Z1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AA$605,IF($C$1400=\"INX\",$AA$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1403),'M4.MTDS_IP'!AA1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AB$605,IF($C$1400=\"INX\",$AB$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1403),'M4.MTDS_IP'!AB1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AC$605,IF($C$1400=\"INX\",$AC$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1403),'M4.MTDS_IP'!AC1403,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1408),'M4.MTDS_IP'!M1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$N$605,IF($C$1400=\"INX\",$N$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1408),'M4.MTDS_IP'!N1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$O$605,IF($C$1400=\"INX\",$O$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1408),'M4.MTDS_IP'!O1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$P$605,IF($C$1400=\"INX\",$P$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1408),'M4.MTDS_IP'!P1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Q$605,IF($C$1400=\"INX\",$Q$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1408),'M4.MTDS_IP'!Q1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1408),'M4.MTDS_IP'!R1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$S$605,IF($C$1400=\"INX\",$S$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1408),'M4.MTDS_IP'!S1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$T$605,IF($C$1400=\"INX\",$T$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1408),'M4.MTDS_IP'!T1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$U$605,IF($C$1400=\"INX\",$U$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1408),'M4.MTDS_IP'!U1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$V$605,IF($C$1400=\"INX\",$V$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1408),'M4.MTDS_IP'!V1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1408),'M4.MTDS_IP'!W1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$X$605,IF($C$1400=\"INX\",$X$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1408),'M4.MTDS_IP'!X1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Y$605,IF($C$1400=\"INX\",$Y$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1408),'M4.MTDS_IP'!Y1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Z$605,IF($C$1400=\"INX\",$Z$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1408),'M4.MTDS_IP'!Z1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AA$605,IF($C$1400=\"INX\",$AA$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1408),'M4.MTDS_IP'!AA1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AB$605,IF($C$1400=\"INX\",$AB$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1408),'M4.MTDS_IP'!AB1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AC$605,IF($C$1400=\"INX\",$AC$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1408),'M4.MTDS_IP'!AC1408,0)","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1413),'M4.MTDS_IP'!R1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$S$605,IF($C$1400=\"INX\",$S$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1413),'M4.MTDS_IP'!S1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$T$605,IF($C$1400=\"INX\",$T$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1413),'M4.MTDS_IP'!T1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$U$605,IF($C$1400=\"INX\",$U$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1413),'M4.MTDS_IP'!U1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$V$605,IF($C$1400=\"INX\",$V$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1413),'M4.MTDS_IP'!V1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1413),'M4.MTDS_IP'!W1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$X$605,IF($C$1400=\"INX\",$X$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1413),'M4.MTDS_IP'!X1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Y$605,IF($C$1400=\"INX\",$Y$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1413),'M4.MTDS_IP'!Y1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Z$605,IF($C$1400=\"INX\",$Z$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1413),'M4.MTDS_IP'!Z1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AA$605,IF($C$1400=\"INX\",$AA$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1413),'M4.MTDS_IP'!AA1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AB$605,IF($C$1400=\"INX\",$AB$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1413),'M4.MTDS_IP'!AB1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AC$605,IF($C$1400=\"INX\",$AC$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1413),'M4.MTDS_IP'!AC1413,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1418),'M4.MTDS_IP'!W1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$X$605,IF($C$1400=\"INX\",$X$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1418),'M4.MTDS_IP'!X1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Y$605,IF($C$1400=\"INX\",$Y$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1418),'M4.MTDS_IP'!Y1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Z$605,IF($C$1400=\"INX\",$Z$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1418),'M4.MTDS_IP'!Z1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AA$605,IF($C$1400=\"INX\",$AA$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1418),'M4.MTDS_IP'!AA1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AB$605,IF($C$1400=\"INX\",$AB$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1418),'M4.MTDS_IP'!AB1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AC$605,IF($C$1400=\"INX\",$AC$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1418),'M4.MTDS_IP'!AC1418,0)","v":0}]
[null,12,{"$f":"Instruments!$L$18","v":0},null,{"$f":"$E$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1430),'M4.MTDS_IP'!I1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$J$605,IF($C$1426=\"INX\",$J$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1430),'M4.MTDS_IP'!J1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$K$605,IF($C$1426=\"INX\",$K$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1430),'M4.MTDS_IP'!K1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$L$605,IF($C$1426=\"INX\",$L$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1430),'M4.MTDS_IP'!L1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$M$605,IF($C$1426=\"INX\",$M$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1430),'M4.MTDS_IP'!M1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1430),'M4.MTDS_IP'!N1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$O$605,IF($C$1426=\"INX\",$O$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1430),'M4.MTDS_IP'!O1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$P$605,IF($C$1426=\"INX\",$P$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1430),'M4.MTDS_IP'!P1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Q$605,IF($C$1426=\"INX\",$Q$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1430),'M4.MTDS_IP'!Q1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$R$605,IF($C$1426=\"INX\",$R$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1430),'M4.MTDS_IP'!R1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$S$605,IF($C$1426=\"INX\",$S$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1430),'M4.MTDS_IP'!S1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1430),'M4.MTDS_IP'!T1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$U$605,IF($C$1426=\"INX\",$U$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1430),'M4.MTDS_IP'!U1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$V$605,IF($C$1426=\"INX\",$V$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1430),'M4.MTDS_IP'!V1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$W$605,IF($C$1426=\"INX\",$W$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1430),'M4.MTDS_IP'!W1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$X$605,IF($C$1426=\"INX\",$X$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1430),'M4.MTDS_IP'!X1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1430),'M4.MTDS_IP'!Y1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Z$605,IF($C$1426=\"INX\",$Z$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1430),'M4.MTDS_IP'!Z1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AA$605,IF($C$1426=\"INX\",$AA$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1430),'M4.MTDS_IP'!AA1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AB$605,IF($C$1426=\"INX\",$AB$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1430),'M4.MTDS_IP'!AB1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AC$605,IF($C$1426=\"INX\",$AC$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1430),'M4.MTDS_IP'!AC1430,0)","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1435),'M4.MTDS_IP'!N1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$O$605,IF($C$1426=\"INX\",$O$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1435),'M4.MTDS_IP'!O1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$P$605,IF($C$1426=\"INX\",$P$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1435),'M4.MTDS_IP'!P1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Q$605,IF($C$1426=\"INX\",$Q$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1435),'M4.MTDS_IP'!Q1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$R$605,IF($C$1426=\"INX\",$R$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1435),'M4.MTDS_IP'!R1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$S$605,IF($C$1426=\"INX\",$S$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1435),'M4.MTDS_IP'!S1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1435),'M4.MTDS_IP'!T1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$U$605,IF($C$1426=\"INX\",$U$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1435),'M4.MTDS_IP'!U1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$V$605,IF($C$1426=\"INX\",$V$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1435),'M4.MTDS_IP'!V1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$W$605,IF($C$1426=\"INX\",$W$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1435),'M4.MTDS_IP'!W1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$X$605,IF($C$1426=\"INX\",$X$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1435),'M4.MTDS_IP'!X1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1435),'M4.MTDS_IP'!Y1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Z$605,IF($C$1426=\"INX\",$Z$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1435),'M4.MTDS_IP'!Z1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AA$605,IF($C$1426=\"INX\",$AA$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1435),'M4.MTDS_IP'!AA1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AB$605,IF($C$1426=\"INX\",$AB$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1435),'M4.MTDS_IP'!AB1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AC$605,IF($C$1426=\"INX\",$AC$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1435),'M4.MTDS_IP'!AC1435,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1441),'M4.MTDS_IP'!T1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$U$605,IF($C$1426=\"INX\",$U$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1441),'M4.MTDS_IP'!U1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$V$605,IF($C$1426=\"INX\",$V$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1441),'M4.MTDS_IP'!V1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$W$605,IF($C$1426=\"INX\",$W$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1441),'M4.MTDS_IP'!W1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$X$605,IF($C$1426=\"INX\",$X$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1441),'M4.MTDS_IP'!X1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1441),'M4.MTDS_IP'!Y1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Z$605,IF($C$1426=\"INX\",$Z$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1441),'M4.MTDS_IP'!Z1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AA$605,IF($C$1426=\"INX\",$AA$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1441),'M4.MTDS_IP'!AA1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AB$605,IF($C$1426=\"INX\",$AB$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1441),'M4.MTDS_IP'!AB1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AC$605,IF($C$1426=\"INX\",$AC$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1441),'M4.MTDS_IP'!AC1441,0)","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1446),'M4.MTDS_IP'!Y1446,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Z$605,IF($C$1426=\"INX\",$Z$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1446),'M4.MTDS_IP'!Z1446,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AA$605,IF($C$1426=\"INX\",$AA$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1446),'M4.MTDS_IP'!AA1446,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AB$605,IF($C$1426=\"INX\",$AB$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1446),'M4.MTDS_IP'!AB1446,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AC$605,IF($C$1426=\"INX\",$AC$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1446),'M4.MTDS_IP'!AC1446,0)","v":0}]
[]
[null,null,null,1,null,{"$f":"IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!F1453),'M4.MTDS_IP'!F1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$G$605,IF($C$1452=\"INX\",$G$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1453),'M4.MTDS_IP'!G1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$H$605,IF($C$1452=\"INX\",$H$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1453),'M4.MTDS_IP'!H1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$I$605,IF($C$1452=\"INX\",$I$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1453),'M4.MTDS_IP'!I1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$J$605,IF($C$1452=\"INX\",$J$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1453),'M4.MTDS_IP'!J1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1453),'M4.MTDS_IP'!K1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$L$605,IF($C$1452=\"INX\",$L$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1453),'M4.MTDS_IP'!L1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$M$605,IF($C$1452=\"INX\",$M$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1453),'M4.MTDS_IP'!M1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$N$605,IF($C$1452=\"INX\",$N$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1453),'M4.MTDS_IP'!N1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$O$605,IF($C$1452=\"INX\",$O$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1453),'M4.MTDS_IP'!O1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$P$605,IF($C$1452=\"INX\",$P$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1453),'M4.MTDS_IP'!P1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1453),'M4.MTDS_IP'!Q1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$R$605,IF($C$1452=\"INX\",$R$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1453),'M4.MTDS_IP'!R1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$S$605,IF($C$1452=\"INX\",$S$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1453),'M4.MTDS_IP'!S1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$T$605,IF($C$1452=\"INX\",$T$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1453),'M4.MTDS_IP'!T1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$U$605,IF($C$1452=\"INX\",$U$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1453),'M4.MTDS_IP'!U1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$V$605,IF($C$1452=\"INX\",$V$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1453),'M4.MTDS_IP'!V1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1453),'M4.MTDS_IP'!W1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$X$605,IF($C$1452=\"INX\",$X$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1453),'M4.MTDS_IP'!X1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Y$605,IF($C$1452=\"INX\",$Y$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1453),'M4.MTDS_IP'!Y1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Z$605,IF($C$1452=\"INX\",$Z$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1453),'M4.MTDS_IP'!Z1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AA$605,IF($C$1452=\"INX\",$AA$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1453),'M4.MTDS_IP'!AA1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AB$605,IF($C$1452=\"INX\",$AB$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1453),'M4.MTDS_IP'!AB1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1453),'M4.MTDS_IP'!AC1453,0)","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1458),'M4.MTDS_IP'!K1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$L$605,IF($C$1452=\"INX\",$L$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1458),'M4.MTDS_IP'!L1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$M$605,IF($C$1452=\"INX\",$M$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1458),'M4.MTDS_IP'!M1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$N$605,IF($C$1452=\"INX\",$N$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1458),'M4.MTDS_IP'!N1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$O$605,IF($C$1452=\"INX\",$O$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1458),'M4.MTDS_IP'!O1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$P$605,IF($C$1452=\"INX\",$P$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1458),'M4.MTDS_IP'!P1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1458),'M4.MTDS_IP'!Q1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$R$605,IF($C$1452=\"INX\",$R$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1458),'M4.MTDS_IP'!R1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$S$605,IF($C$1452=\"INX\",$S$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1458),'M4.MTDS_IP'!S1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$T$605,IF($C$1452=\"INX\",$T$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1458),'M4.MTDS_IP'!T1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$U$605,IF($C$1452=\"INX\",$U$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1458),'M4.MTDS_IP'!U1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$V$605,IF($C$1452=\"INX\",$V$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1458),'M4.MTDS_IP'!V1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1458),'M4.MTDS_IP'!W1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$X$605,IF($C$1452=\"INX\",$X$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1458),'M4.MTDS_IP'!X1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Y$605,IF($C$1452=\"INX\",$Y$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1458),'M4.MTDS_IP'!Y1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Z$605,IF($C$1452=\"INX\",$Z$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1458),'M4.MTDS_IP'!Z1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AA$605,IF($C$1452=\"INX\",$AA$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1458),'M4.MTDS_IP'!AA1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AB$605,IF($C$1452=\"INX\",$AB$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1458),'M4.MTDS_IP'!AB1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1458),'M4.MTDS_IP'!AC1458,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1464),'M4.MTDS_IP'!Q1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$R$605,IF($C$1452=\"INX\",$R$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1464),'M4.MTDS_IP'!R1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$S$605,IF($C$1452=\"INX\",$S$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1464),'M4.MTDS_IP'!S1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$T$605,IF($C$1452=\"INX\",$T$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1464),'M4.MTDS_IP'!T1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$U$605,IF($C$1452=\"INX\",$U$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1464),'M4.MTDS_IP'!U1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$V$605,IF($C$1452=\"INX\",$V$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1464),'M4.MTDS_IP'!V1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1464),'M4.MTDS_IP'!W1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$X$605,IF($C$1452=\"INX\",$X$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1464),'M4.MTDS_IP'!X1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Y$605,IF($C$1452=\"INX\",$Y$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1464),'M4.MTDS_IP'!Y1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Z$605,IF($C$1452=\"INX\",$Z$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1464),'M4.MTDS_IP'!Z1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AA$605,IF($C$1452=\"INX\",$AA$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1464),'M4.MTDS_IP'!AA1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AB$605,IF($C$1452=\"INX\",$AB$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1464),'M4.MTDS_IP'!AB1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1464),'M4.MTDS_IP'!AC1464,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1470),'M4.MTDS_IP'!W1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$X$605,IF($C$1452=\"INX\",$X$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1470),'M4.MTDS_IP'!X1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Y$605,IF($C$1452=\"INX\",$Y$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1470),'M4.MTDS_IP'!Y1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Z$605,IF($C$1452=\"INX\",$Z$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1470),'M4.MTDS_IP'!Z1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AA$605,IF($C$1452=\"INX\",$AA$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1470),'M4.MTDS_IP'!AA1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AB$605,IF($C$1452=\"INX\",$AB$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1470),'M4.MTDS_IP'!AB1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1470),'M4.MTDS_IP'!AC1470,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1476),'M4.MTDS_IP'!AC1476,0)","v":0}]
[null,null,null,3,null,null,null,{"$f":"IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1481),'M4.MTDS_IP'!H1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$I$605,IF($C$1478=\"INX\",$I$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1481),'M4.MTDS_IP'!I1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$J$605,IF($C$1478=\"INX\",$J$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1481),'M4.MTDS_IP'!J1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$K$605,IF($C$1478=\"INX\",$K$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1481),'M4.MTDS_IP'!K1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$L$605,IF($C$1478=\"INX\",$L$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1481),'M4.MTDS_IP'!L1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1481),'M4.MTDS_IP'!M1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$N$605,IF($C$1478=\"INX\",$N$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1481),'M4.MTDS_IP'!N1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$O$605,IF($C$1478=\"INX\",$O$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1481),'M4.MTDS_IP'!O1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$P$605,IF($C$1478=\"INX\",$P$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1481),'M4.MTDS_IP'!P1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Q$605,IF($C$1478=\"INX\",$Q$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1481),'M4.MTDS_IP'!Q1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$R$605,IF($C$1478=\"INX\",$R$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1481),'M4.MTDS_IP'!R1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$S$605,IF($C$1478=\"INX\",$S$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1481),'M4.MTDS_IP'!S1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1481),'M4.MTDS_IP'!T1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$U$605,IF($C$1478=\"INX\",$U$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1481),'M4.MTDS_IP'!U1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$V$605,IF($C$1478=\"INX\",$V$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1481),'M4.MTDS_IP'!V1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$W$605,IF($C$1478=\"INX\",$W$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1481),'M4.MTDS_IP'!W1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$X$605,IF($C$1478=\"INX\",$X$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1481),'M4.MTDS_IP'!X1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1481),'M4.MTDS_IP'!Y1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Z$605,IF($C$1478=\"INX\",$Z$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1481),'M4.MTDS_IP'!Z1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AA$605,IF($C$1478=\"INX\",$AA$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1481),'M4.MTDS_IP'!AA1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AB$605,IF($C$1478=\"INX\",$AB$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1481),'M4.MTDS_IP'!AB1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AC$605,IF($C$1478=\"INX\",$AC$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1481),'M4.MTDS_IP'!AC1481,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1486),'M4.MTDS_IP'!M1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$N$605,IF($C$1478=\"INX\",$N$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1486),'M4.MTDS_IP'!N1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$O$605,IF($C$1478=\"INX\",$O$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1486),'M4.MTDS_IP'!O1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$P$605,IF($C$1478=\"INX\",$P$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1486),'M4.MTDS_IP'!P1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Q$605,IF($C$1478=\"INX\",$Q$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1486),'M4.MTDS_IP'!Q1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$R$605,IF($C$1478=\"INX\",$R$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1486),'M4.MTDS_IP'!R1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$S$605,IF($C$1478=\"INX\",$S$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1486),'M4.MTDS_IP'!S1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1486),'M4.MTDS_IP'!T1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$U$605,IF($C$1478=\"INX\",$U$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1486),'M4.MTDS_IP'!U1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$V$605,IF($C$1478=\"INX\",$V$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1486),'M4.MTDS_IP'!V1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$W$605,IF($C$1478=\"INX\",$W$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1486),'M4.MTDS_IP'!W1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$X$605,IF($C$1478=\"INX\",$X$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1486),'M4.MTDS_IP'!X1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1486),'M4.MTDS_IP'!Y1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Z$605,IF($C$1478=\"INX\",$Z$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1486),'M4.MTDS_IP'!Z1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AA$605,IF($C$1478=\"INX\",$AA$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1486),'M4.MTDS_IP'!AA1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AB$605,IF($C$1478=\"INX\",$AB$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1486),'M4.MTDS_IP'!AB1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AC$605,IF($C$1478=\"INX\",$AC$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1486),'M4.MTDS_IP'!AC1486,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1493),'M4.MTDS_IP'!T1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$U$605,IF($C$1478=\"INX\",$U$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1493),'M4.MTDS_IP'!U1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$V$605,IF($C$1478=\"INX\",$V$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1493),'M4.MTDS_IP'!V1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$W$605,IF($C$1478=\"INX\",$W$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1493),'M4.MTDS_IP'!W1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$X$605,IF($C$1478=\"INX\",$X$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1493),'M4.MTDS_IP'!X1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1493),'M4.MTDS_IP'!Y1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Z$605,IF($C$1478=\"INX\",$Z$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1493),'M4.MTDS_IP'!Z1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AA$605,IF($C$1478=\"INX\",$AA$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1493),'M4.MTDS_IP'!AA1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AB$605,IF($C$1478=\"INX\",$AB$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1493),'M4.MTDS_IP'!AB1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AC$605,IF($C$1478=\"INX\",$AC$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1493),'M4.MTDS_IP'!AC1493,0)","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1498),'M4.MTDS_IP'!Y1498,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Z$605,IF($C$1478=\"INX\",$Z$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1498),'M4.MTDS_IP'!Z1498,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AA$605,IF($C$1478=\"INX\",$AA$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1498),'M4.MTDS_IP'!AA1498,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AB$605,IF($C$1478=\"INX\",$AB$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1498),'M4.MTDS_IP'!AB1498,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AC$605,IF($C$1478=\"INX\",$AC$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1498),'M4.MTDS_IP'!AC1498,0)","v":0}]
[]
[null,null,null,5,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1509),'M4.MTDS_IP'!J1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$K$605,IF($C$1504=\"INX\",$K$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1509),'M4.MTDS_IP'!K1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$L$605,IF($C$1504=\"INX\",$L$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1509),'M4.MTDS_IP'!L1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1509),'M4.MTDS_IP'!M1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$N$605,IF($C$1504=\"INX\",$N$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1509),'M4.MTDS_IP'!N1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$O$605,IF($C$1504=\"INX\",$O$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1509),'M4.MTDS_IP'!O1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$P$605,IF($C$1504=\"INX\",$P$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1509),'M4.MTDS_IP'!P1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1509),'M4.MTDS_IP'!Q1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$R$605,IF($C$1504=\"INX\",$R$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1509),'M4.MTDS_IP'!R1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$S$605,IF($C$1504=\"INX\",$S$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1509),'M4.MTDS_IP'!S1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$T$605,IF($C$1504=\"INX\",$T$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1509),'M4.MTDS_IP'!T1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$U$605,IF($C$1504=\"INX\",$U$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1509),'M4.MTDS_IP'!U1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1509),'M4.MTDS_IP'!V1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$W$605,IF($C$1504=\"INX\",$W$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1509),'M4.MTDS_IP'!W1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$X$605,IF($C$1504=\"INX\",$X$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1509),'M4.MTDS_IP'!X1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Y$605,IF($C$1504=\"INX\",$Y$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1509),'M4.MTDS_IP'!Y1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Z$605,IF($C$1504=\"INX\",$Z$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1509),'M4.MTDS_IP'!Z1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1509),'M4.MTDS_IP'!AA1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1509),'M4.MTDS_IP'!AB1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1509),'M4.MTDS_IP'!AC1509,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1512),'M4.MTDS_IP'!M1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$N$605,IF($C$1504=\"INX\",$N$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1512),'M4.MTDS_IP'!N1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$O$605,IF($C$1504=\"INX\",$O$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1512),'M4.MTDS_IP'!O1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$P$605,IF($C$1504=\"INX\",$P$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1512),'M4.MTDS_IP'!P1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1512),'M4.MTDS_IP'!Q1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$R$605,IF($C$1504=\"INX\",$R$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1512),'M4.MTDS_IP'!R1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$S$605,IF($C$1504=\"INX\",$S$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1512),'M4.MTDS_IP'!S1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$T$605,IF($C$1504=\"INX\",$T$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1512),'M4.MTDS_IP'!T1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$U$605,IF($C$1504=\"INX\",$U$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1512),'M4.MTDS_IP'!U1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1512),'M4.MTDS_IP'!V1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$W$605,IF($C$1504=\"INX\",$W$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1512),'M4.MTDS_IP'!W1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$X$605,IF($C$1504=\"INX\",$X$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1512),'M4.MTDS_IP'!X1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Y$605,IF($C$1504=\"INX\",$Y$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1512),'M4.MTDS_IP'!Y1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Z$605,IF($C$1504=\"INX\",$Z$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1512),'M4.MTDS_IP'!Z1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1512),'M4.MTDS_IP'!AA1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1512),'M4.MTDS_IP'!AB1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1512),'M4.MTDS_IP'!AC1512,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1516),'M4.MTDS_IP'!Q1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$R$605,IF($C$1504=\"INX\",$R$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1516),'M4.MTDS_IP'!R1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$S$605,IF($C$1504=\"INX\",$S$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1516),'M4.MTDS_IP'!S1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$T$605,IF($C$1504=\"INX\",$T$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1516),'M4.MTDS_IP'!T1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$U$605,IF($C$1504=\"INX\",$U$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1516),'M4.MTDS_IP'!U1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1516),'M4.MTDS_IP'!V1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$W$605,IF($C$1504=\"INX\",$W$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1516),'M4.MTDS_IP'!W1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$X$605,IF($C$1504=\"INX\",$X$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1516),'M4.MTDS_IP'!X1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Y$605,IF($C$1504=\"INX\",$Y$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1516),'M4.MTDS_IP'!Y1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Z$605,IF($C$1504=\"INX\",$Z$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1516),'M4.MTDS_IP'!Z1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1516),'M4.MTDS_IP'!AA1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1516),'M4.MTDS_IP'!AB1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1516),'M4.MTDS_IP'!AC1516,0)","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1521),'M4.MTDS_IP'!V1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$W$605,IF($C$1504=\"INX\",$W$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1521),'M4.MTDS_IP'!W1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$X$605,IF($C$1504=\"INX\",$X$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1521),'M4.MTDS_IP'!X1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Y$605,IF($C$1504=\"INX\",$Y$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1521),'M4.MTDS_IP'!Y1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Z$605,IF($C$1504=\"INX\",$Z$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1521),'M4.MTDS_IP'!Z1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1521),'M4.MTDS_IP'!AA1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1521),'M4.MTDS_IP'!AB1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1521),'M4.MTDS_IP'!AC1521,0)","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1526),'M4.MTDS_IP'!AA1526,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1526),'M4.MTDS_IP'!AB1526,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1526),'M4.MTDS_IP'!AC1526,0)","v":0}]
[null,null,null,2,null,null,{"$f":"IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1532),'M4.MTDS_IP'!G1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$H$605,IF($C$1530=\"INX\",$H$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1532),'M4.MTDS_IP'!H1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$I$605,IF($C$1530=\"INX\",$I$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1532),'M4.MTDS_IP'!I1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$J$605,IF($C$1530=\"INX\",$J$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1532),'M4.MTDS_IP'!J1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$K$605,IF($C$1530=\"INX\",$K$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1532),'M4.MTDS_IP'!K1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1532),'M4.MTDS_IP'!L1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$M$605,IF($C$1530=\"INX\",$M$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1532),'M4.MTDS_IP'!M1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$N$605,IF($C$1530=\"INX\",$N$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1532),'M4.MTDS_IP'!N1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$O$605,IF($C$1530=\"INX\",$O$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1532),'M4.MTDS_IP'!O1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$P$605,IF($C$1530=\"INX\",$P$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1532),'M4.MTDS_IP'!P1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Q$605,IF($C$1530=\"INX\",$Q$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1532),'M4.MTDS_IP'!Q1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$R$605,IF($C$1530=\"INX\",$R$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1532),'M4.MTDS_IP'!R1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1532),'M4.MTDS_IP'!S1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$T$605,IF($C$1530=\"INX\",$T$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1532),'M4.MTDS_IP'!T1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$U$605,IF($C$1530=\"INX\",$U$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1532),'M4.MTDS_IP'!U1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$V$605,IF($C$1530=\"INX\",$V$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1532),'M4.MTDS_IP'!V1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$W$605,IF($C$1530=\"INX\",$W$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1532),'M4.MTDS_IP'!W1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1532),'M4.MTDS_IP'!X1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Y$605,IF($C$1530=\"INX\",$Y$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1532),'M4.MTDS_IP'!Y1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Z$605,IF($C$1530=\"INX\",$Z$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1532),'M4.MTDS_IP'!Z1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AA$605,IF($C$1530=\"INX\",$AA$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1532),'M4.MTDS_IP'!AA1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AB$605,IF($C$1530=\"INX\",$AB$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1532),'M4.MTDS_IP'!AB1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1532),'M4.MTDS_IP'!AC1532,0)","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1537),'M4.MTDS_IP'!L1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$M$605,IF($C$1530=\"INX\",$M$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1537),'M4.MTDS_IP'!M1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$N$605,IF($C$1530=\"INX\",$N$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1537),'M4.MTDS_IP'!N1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$O$605,IF($C$1530=\"INX\",$O$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1537),'M4.MTDS_IP'!O1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$P$605,IF($C$1530=\"INX\",$P$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1537),'M4.MTDS_IP'!P1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Q$605,IF($C$1530=\"INX\",$Q$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1537),'M4.MTDS_IP'!Q1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$R$605,IF($C$1530=\"INX\",$R$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1537),'M4.MTDS_IP'!R1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1537),'M4.MTDS_IP'!S1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$T$605,IF($C$1530=\"INX\",$T$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1537),'M4.MTDS_IP'!T1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$U$605,IF($C$1530=\"INX\",$U$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1537),'M4.MTDS_IP'!U1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$V$605,IF($C$1530=\"INX\",$V$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1537),'M4.MTDS_IP'!V1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$W$605,IF($C$1530=\"INX\",$W$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1537),'M4.MTDS_IP'!W1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1537),'M4.MTDS_IP'!X1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Y$605,IF($C$1530=\"INX\",$Y$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1537),'M4.MTDS_IP'!Y1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Z$605,IF($C$1530=\"INX\",$Z$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1537),'M4.MTDS_IP'!Z1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AA$605,IF($C$1530=\"INX\",$AA$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1537),'M4.MTDS_IP'!AA1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AB$605,IF($C$1530=\"INX\",$AB$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1537),'M4.MTDS_IP'!AB1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1537),'M4.MTDS_IP'!AC1537,0)","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1544),'M4.MTDS_IP'!S1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$T$605,IF($C$1530=\"INX\",$T$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1544),'M4.MTDS_IP'!T1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$U$605,IF($C$1530=\"INX\",$U$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1544),'M4.MTDS_IP'!U1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$V$605,IF($C$1530=\"INX\",$V$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1544),'M4.MTDS_IP'!V1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$W$605,IF($C$1530=\"INX\",$W$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1544),'M4.MTDS_IP'!W1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1544),'M4.MTDS_IP'!X1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Y$605,IF($C$1530=\"INX\",$Y$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1544),'M4.MTDS_IP'!Y1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Z$605,IF($C$1530=\"INX\",$Z$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1544),'M4.MTDS_IP'!Z1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AA$605,IF($C$1530=\"INX\",$AA$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1544),'M4.MTDS_IP'!AA1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AB$605,IF($C$1530=\"INX\",$AB$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1544),'M4.MTDS_IP'!AB1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1544),'M4.MTDS_IP'!AC1544,0)","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1549),'M4.MTDS_IP'!X1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Y$605,IF($C$1530=\"INX\",$Y$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1549),'M4.MTDS_IP'!Y1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Z$605,IF($C$1530=\"INX\",$Z$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1549),'M4.MTDS_IP'!Z1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AA$605,IF($C$1530=\"INX\",$AA$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1549),'M4.MTDS_IP'!AA1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AB$605,IF($C$1530=\"INX\",$AB$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1549),'M4.MTDS_IP'!AB1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1549),'M4.MTDS_IP'!AC1549,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1554),'M4.MTDS_IP'!AC1554,0)","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1560),'M4.MTDS_IP'!I1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$J$605,IF($C$1556=\"INX\",$J$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1560),'M4.MTDS_IP'!J1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$K$605,IF($C$1556=\"INX\",$K$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1560),'M4.MTDS_IP'!K1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$L$605,IF($C$1556=\"INX\",$L$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1560),'M4.MTDS_IP'!L1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$M$605,IF($C$1556=\"INX\",$M$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1560),'M4.MTDS_IP'!M1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$N$605,IF($C$1556=\"INX\",$N$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1560),'M4.MTDS_IP'!N1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1560),'M4.MTDS_IP'!O1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$P$605,IF($C$1556=\"INX\",$P$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1560),'M4.MTDS_IP'!P1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Q$605,IF($C$1556=\"INX\",$Q$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1560),'M4.MTDS_IP'!Q1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$R$605,IF($C$1556=\"INX\",$R$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1560),'M4.MTDS_IP'!R1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$S$605,IF($C$1556=\"INX\",$S$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1560),'M4.MTDS_IP'!S1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1560),'M4.MTDS_IP'!T1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$U$605,IF($C$1556=\"INX\",$U$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1560),'M4.MTDS_IP'!U1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$V$605,IF($C$1556=\"INX\",$V$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1560),'M4.MTDS_IP'!V1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$W$605,IF($C$1556=\"INX\",$W$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1560),'M4.MTDS_IP'!W1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$X$605,IF($C$1556=\"INX\",$X$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1560),'M4.MTDS_IP'!X1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Y$605,IF($C$1556=\"INX\",$Y$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1560),'M4.MTDS_IP'!Y1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1560),'M4.MTDS_IP'!Z1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AA$605,IF($C$1556=\"INX\",$AA$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1560),'M4.MTDS_IP'!AA1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1560),'M4.MTDS_IP'!AB1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1560),'M4.MTDS_IP'!AC1560,0)","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1566),'M4.MTDS_IP'!O1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$P$605,IF($C$1556=\"INX\",$P$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1566),'M4.MTDS_IP'!P1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Q$605,IF($C$1556=\"INX\",$Q$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1566),'M4.MTDS_IP'!Q1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$R$605,IF($C$1556=\"INX\",$R$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1566),'M4.MTDS_IP'!R1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$S$605,IF($C$1556=\"INX\",$S$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1566),'M4.MTDS_IP'!S1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1566),'M4.MTDS_IP'!T1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$U$605,IF($C$1556=\"INX\",$U$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1566),'M4.MTDS_IP'!U1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$V$605,IF($C$1556=\"INX\",$V$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1566),'M4.MTDS_IP'!V1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$W$605,IF($C$1556=\"INX\",$W$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1566),'M4.MTDS_IP'!W1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$X$605,IF($C$1556=\"INX\",$X$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1566),'M4.MTDS_IP'!X1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Y$605,IF($C$1556=\"INX\",$Y$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1566),'M4.MTDS_IP'!Y1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1566),'M4.MTDS_IP'!Z1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AA$605,IF($C$1556=\"INX\",$AA$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1566),'M4.MTDS_IP'!AA1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1566),'M4.MTDS_IP'!AB1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1566),'M4.MTDS_IP'!AC1566,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1571),'M4.MTDS_IP'!T1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$U$605,IF($C$1556=\"INX\",$U$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1571),'M4.MTDS_IP'!U1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$V$605,IF($C$1556=\"INX\",$V$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1571),'M4.MTDS_IP'!V1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$W$605,IF($C$1556=\"INX\",$W$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1571),'M4.MTDS_IP'!W1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$X$605,IF($C$1556=\"INX\",$X$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1571),'M4.MTDS_IP'!X1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Y$605,IF($C$1556=\"INX\",$Y$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1571),'M4.MTDS_IP'!Y1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1571),'M4.MTDS_IP'!Z1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AA$605,IF($C$1556=\"INX\",$AA$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1571),'M4.MTDS_IP'!AA1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1571),'M4.MTDS_IP'!AB1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1571),'M4.MTDS_IP'!AC1571,0)","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))/IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1577),'M4.MTDS_IP'!Z1577,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AA$605,IF($C$1556=\"INX\",$AA$606,1))/IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1577),'M4.MTDS_IP'!AA1577,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1577),'M4.MTDS_IP'!AB1577,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1577),'M4.MTDS_IP'!AC1577,0)","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1579),'M4.MTDS_IP'!AB1579,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1579),'M4.MTDS_IP'!AC1579,0)","v":0}]
[null,null,null,2,null,null,{"$f":"IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!G1584),'M4.MTDS_IP'!G1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$H$605,IF($C$1582=\"INX\",$H$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1584),'M4.MTDS_IP'!H1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$I$605,IF($C$1582=\"INX\",$I$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1584),'M4.MTDS_IP'!I1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$J$605,IF($C$1582=\"INX\",$J$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1584),'M4.MTDS_IP'!J1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$K$605,IF($C$1582=\"INX\",$K$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1584),'M4.MTDS_IP'!K1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1584),'M4.MTDS_IP'!L1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$M$605,IF($C$1582=\"INX\",$M$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1584),'M4.MTDS_IP'!M1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$N$605,IF($C$1582=\"INX\",$N$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1584),'M4.MTDS_IP'!N1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$O$605,IF($C$1582=\"INX\",$O$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1584),'M4.MTDS_IP'!O1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$P$605,IF($C$1582=\"INX\",$P$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1584),'M4.MTDS_IP'!P1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1584),'M4.MTDS_IP'!Q1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$R$605,IF($C$1582=\"INX\",$R$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1584),'M4.MTDS_IP'!R1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$S$605,IF($C$1582=\"INX\",$S$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1584),'M4.MTDS_IP'!S1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$T$605,IF($C$1582=\"INX\",$T$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1584),'M4.MTDS_IP'!T1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$U$605,IF($C$1582=\"INX\",$U$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1584),'M4.MTDS_IP'!U1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$V$605,IF($C$1582=\"INX\",$V$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1584),'M4.MTDS_IP'!V1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1584),'M4.MTDS_IP'!W1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$X$605,IF($C$1582=\"INX\",$X$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1584),'M4.MTDS_IP'!X1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Y$605,IF($C$1582=\"INX\",$Y$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1584),'M4.MTDS_IP'!Y1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Z$605,IF($C$1582=\"INX\",$Z$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1584),'M4.MTDS_IP'!Z1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1584),'M4.MTDS_IP'!AA1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1584),'M4.MTDS_IP'!AB1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1584),'M4.MTDS_IP'!AC1584,0)","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1589),'M4.MTDS_IP'!L1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$M$605,IF($C$1582=\"INX\",$M$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1589),'M4.MTDS_IP'!M1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$N$605,IF($C$1582=\"INX\",$N$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1589),'M4.MTDS_IP'!N1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$O$605,IF($C$1582=\"INX\",$O$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1589),'M4.MTDS_IP'!O1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$P$605,IF($C$1582=\"INX\",$P$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1589),'M4.MTDS_IP'!P1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1589),'M4.MTDS_IP'!Q1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$R$605,IF($C$1582=\"INX\",$R$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1589),'M4.MTDS_IP'!R1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$S$605,IF($C$1582=\"INX\",$S$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1589),'M4.MTDS_IP'!S1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$T$605,IF($C$1582=\"INX\",$T$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1589),'M4.MTDS_IP'!T1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$U$605,IF($C$1582=\"INX\",$U$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1589),'M4.MTDS_IP'!U1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$V$605,IF($C$1582=\"INX\",$V$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1589),'M4.MTDS_IP'!V1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1589),'M4.MTDS_IP'!W1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$X$605,IF($C$1582=\"INX\",$X$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1589),'M4.MTDS_IP'!X1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Y$605,IF($C$1582=\"INX\",$Y$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1589),'M4.MTDS_IP'!Y1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Z$605,IF($C$1582=\"INX\",$Z$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1589),'M4.MTDS_IP'!Z1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1589),'M4.MTDS_IP'!AA1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1589),'M4.MTDS_IP'!AB1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1589),'M4.MTDS_IP'!AC1589,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1594),'M4.MTDS_IP'!Q1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$R$605,IF($C$1582=\"INX\",$R$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1594),'M4.MTDS_IP'!R1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$S$605,IF($C$1582=\"INX\",$S$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1594),'M4.MTDS_IP'!S1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$T$605,IF($C$1582=\"INX\",$T$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1594),'M4.MTDS_IP'!T1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$U$605,IF($C$1582=\"INX\",$U$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1594),'M4.MTDS_IP'!U1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$V$605,IF($C$1582=\"INX\",$V$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1594),'M4.MTDS_IP'!V1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1594),'M4.MTDS_IP'!W1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$X$605,IF($C$1582=\"INX\",$X$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1594),'M4.MTDS_IP'!X1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Y$605,IF($C$1582=\"INX\",$Y$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1594),'M4.MTDS_IP'!Y1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Z$605,IF($C$1582=\"INX\",$Z$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1594),'M4.MTDS_IP'!Z1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1594),'M4.MTDS_IP'!AA1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1594),'M4.MTDS_IP'!AB1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1594),'M4.MTDS_IP'!AC1594,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1600),'M4.MTDS_IP'!W1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$X$605,IF($C$1582=\"INX\",$X$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1600),'M4.MTDS_IP'!X1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Y$605,IF($C$1582=\"INX\",$Y$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1600),'M4.MTDS_IP'!Y1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Z$605,IF($C$1582=\"INX\",$Z$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1600),'M4.MTDS_IP'!Z1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1600),'M4.MTDS_IP'!AA1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1600),'M4.MTDS_IP'!AB1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1600),'M4.MTDS_IP'!AC1600,0)","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1604),'M4.MTDS_IP'!AA1604,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1604),'M4.MTDS_IP'!AB1604,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1604),'M4.MTDS_IP'!AC1604,0)","v":0}]
[null,null,null,3,null,null,null,{"$f":"IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!H1611),'M4.MTDS_IP'!H1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$I$605,IF($C$1608=\"INX\",$I$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!I1611),'M4.MTDS_IP'!I1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$J$605,IF($C$1608=\"INX\",$J$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1611),'M4.MTDS_IP'!J1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$K$605,IF($C$1608=\"INX\",$K$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1611),'M4.MTDS_IP'!K1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$L$605,IF($C$1608=\"INX\",$L$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1611),'M4.MTDS_IP'!L1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$M$605,IF($C$1608=\"INX\",$M$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1611),'M4.MTDS_IP'!M1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1611),'M4.MTDS_IP'!N1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$O$605,IF($C$1608=\"INX\",$O$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1611),'M4.MTDS_IP'!O1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$P$605,IF($C$1608=\"INX\",$P$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1611),'M4.MTDS_IP'!P1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Q$605,IF($C$1608=\"INX\",$Q$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1611),'M4.MTDS_IP'!Q1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$R$605,IF($C$1608=\"INX\",$R$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1611),'M4.MTDS_IP'!R1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1611),'M4.MTDS_IP'!S1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$T$605,IF($C$1608=\"INX\",$T$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1611),'M4.MTDS_IP'!T1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$U$605,IF($C$1608=\"INX\",$U$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1611),'M4.MTDS_IP'!U1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$V$605,IF($C$1608=\"INX\",$V$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1611),'M4.MTDS_IP'!V1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$W$605,IF($C$1608=\"INX\",$W$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1611),'M4.MTDS_IP'!W1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1611),'M4.MTDS_IP'!X1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Y$605,IF($C$1608=\"INX\",$Y$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1611),'M4.MTDS_IP'!Y1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Z$605,IF($C$1608=\"INX\",$Z$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1611),'M4.MTDS_IP'!Z1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AA$605,IF($C$1608=\"INX\",$AA$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1611),'M4.MTDS_IP'!AA1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AB$605,IF($C$1608=\"INX\",$AB$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1611),'M4.MTDS_IP'!AB1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AC$605,IF($C$1608=\"INX\",$AC$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1611),'M4.MTDS_IP'!AC1611,0)","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1617),'M4.MTDS_IP'!N1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$O$605,IF($C$1608=\"INX\",$O$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1617),'M4.MTDS_IP'!O1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$P$605,IF($C$1608=\"INX\",$P$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1617),'M4.MTDS_IP'!P1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Q$605,IF($C$1608=\"INX\",$Q$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1617),'M4.MTDS_IP'!Q1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$R$605,IF($C$1608=\"INX\",$R$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1617),'M4.MTDS_IP'!R1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1617),'M4.MTDS_IP'!S1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$T$605,IF($C$1608=\"INX\",$T$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1617),'M4.MTDS_IP'!T1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$U$605,IF($C$1608=\"INX\",$U$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1617),'M4.MTDS_IP'!U1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$V$605,IF($C$1608=\"INX\",$V$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1617),'M4.MTDS_IP'!V1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$W$605,IF($C$1608=\"INX\",$W$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1617),'M4.MTDS_IP'!W1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1617),'M4.MTDS_IP'!X1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Y$605,IF($C$1608=\"INX\",$Y$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1617),'M4.MTDS_IP'!Y1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Z$605,IF($C$1608=\"INX\",$Z$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1617),'M4.MTDS_IP'!Z1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AA$605,IF($C$1608=\"INX\",$AA$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1617),'M4.MTDS_IP'!AA1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AB$605,IF($C$1608=\"INX\",$AB$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1617),'M4.MTDS_IP'!AB1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AC$605,IF($C$1608=\"INX\",$AC$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1617),'M4.MTDS_IP'!AC1617,0)","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1622),'M4.MTDS_IP'!S1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$T$605,IF($C$1608=\"INX\",$T$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1622),'M4.MTDS_IP'!T1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$U$605,IF($C$1608=\"INX\",$U$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1622),'M4.MTDS_IP'!U1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$V$605,IF($C$1608=\"INX\",$V$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1622),'M4.MTDS_IP'!V1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$W$605,IF($C$1608=\"INX\",$W$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1622),'M4.MTDS_IP'!W1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1622),'M4.MTDS_IP'!X1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Y$605,IF($C$1608=\"INX\",$Y$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1622),'M4.MTDS_IP'!Y1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Z$605,IF($C$1608=\"INX\",$Z$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1622),'M4.MTDS_IP'!Z1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AA$605,IF($C$1608=\"INX\",$AA$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1622),'M4.MTDS_IP'!AA1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AB$605,IF($C$1608=\"INX\",$AB$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1622),'M4.MTDS_IP'!AB1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AC$605,IF($C$1608=\"INX\",$AC$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1622),'M4.MTDS_IP'!AC1622,0)","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1627),'M4.MTDS_IP'!X1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Y$605,IF($C$1608=\"INX\",$Y$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1627),'M4.MTDS_IP'!Y1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Z$605,IF($C$1608=\"INX\",$Z$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1627),'M4.MTDS_IP'!Z1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AA$605,IF($C$1608=\"INX\",$AA$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1627),'M4.MTDS_IP'!AA1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AB$605,IF($C$1608=\"INX\",$AB$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1627),'M4.MTDS_IP'!AB1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AC$605,IF($C$1608=\"INX\",$AC$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1627),'M4.MTDS_IP'!AC1627,0)","v":0}]
[null,20,{"$f":"Instruments!$L$26","v":0},null,{"$f":"$E$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!J1639),'M4.MTDS_IP'!J1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$K$605,IF($C$1634=\"INX\",$K$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!K1639),'M4.MTDS_IP'!K1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$L$605,IF($C$1634=\"INX\",$L$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!L1639),'M4.MTDS_IP'!L1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$M$605,IF($C$1634=\"INX\",$M$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!M1639),'M4.MTDS_IP'!M1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$N$605,IF($C$1634=\"INX\",$N$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!N1639),'M4.MTDS_IP'!N1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$O$605,IF($C$1634=\"INX\",$O$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!O1639),'M4.MTDS_IP'!O1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1639),'M4.MTDS_IP'!P1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1639),'M4.MTDS_IP'!Q1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$R$605,IF($C$1634=\"INX\",$R$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1639),'M4.MTDS_IP'!R1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$S$605,IF($C$1634=\"INX\",$S$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1639),'M4.MTDS_IP'!S1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$T$605,IF($C$1634=\"INX\",$T$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1639),'M4.MTDS_IP'!T1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$U$605,IF($C$1634=\"INX\",$U$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1639),'M4.MTDS_IP'!U1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$V$605,IF($C$1634=\"INX\",$V$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1639),'M4.MTDS_IP'!V1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1639),'M4.MTDS_IP'!W1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$X$605,IF($C$1634=\"INX\",$X$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1639),'M4.MTDS_IP'!X1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Y$605,IF($C$1634=\"INX\",$Y$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1639),'M4.MTDS_IP'!Y1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Z$605,IF($C$1634=\"INX\",$Z$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1639),'M4.MTDS_IP'!Z1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AA$605,IF($C$1634=\"INX\",$AA$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1639),'M4.MTDS_IP'!AA1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1639),'M4.MTDS_IP'!AB1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1639),'M4.MTDS_IP'!AC1639,0)","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!P1645),'M4.MTDS_IP'!P1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1645),'M4.MTDS_IP'!Q1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$R$605,IF($C$1634=\"INX\",$R$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1645),'M4.MTDS_IP'!R1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$S$605,IF($C$1634=\"INX\",$S$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1645),'M4.MTDS_IP'!S1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$T$605,IF($C$1634=\"INX\",$T$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1645),'M4.MTDS_IP'!T1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$U$605,IF($C$1634=\"INX\",$U$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1645),'M4.MTDS_IP'!U1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$V$605,IF($C$1634=\"INX\",$V$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1645),'M4.MTDS_IP'!V1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1645),'M4.MTDS_IP'!W1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$X$605,IF($C$1634=\"INX\",$X$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1645),'M4.MTDS_IP'!X1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Y$605,IF($C$1634=\"INX\",$Y$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1645),'M4.MTDS_IP'!Y1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Z$605,IF($C$1634=\"INX\",$Z$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1645),'M4.MTDS_IP'!Z1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AA$605,IF($C$1634=\"INX\",$AA$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1645),'M4.MTDS_IP'!AA1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1645),'M4.MTDS_IP'!AB1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1645),'M4.MTDS_IP'!AC1645,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Q1646),'M4.MTDS_IP'!Q1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$R$605,IF($C$1634=\"INX\",$R$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!R1646),'M4.MTDS_IP'!R1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$S$605,IF($C$1634=\"INX\",$S$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!S1646),'M4.MTDS_IP'!S1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$T$605,IF($C$1634=\"INX\",$T$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!T1646),'M4.MTDS_IP'!T1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$U$605,IF($C$1634=\"INX\",$U$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!U1646),'M4.MTDS_IP'!U1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$V$605,IF($C$1634=\"INX\",$V$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!V1646),'M4.MTDS_IP'!V1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1646),'M4.MTDS_IP'!W1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$X$605,IF($C$1634=\"INX\",$X$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1646),'M4.MTDS_IP'!X1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Y$605,IF($C$1634=\"INX\",$Y$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1646),'M4.MTDS_IP'!Y1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Z$605,IF($C$1634=\"INX\",$Z$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1646),'M4.MTDS_IP'!Z1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AA$605,IF($C$1634=\"INX\",$AA$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1646),'M4.MTDS_IP'!AA1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1646),'M4.MTDS_IP'!AB1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1646),'M4.MTDS_IP'!AC1646,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!W1652),'M4.MTDS_IP'!W1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$X$605,IF($C$1634=\"INX\",$X$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!X1652),'M4.MTDS_IP'!X1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Y$605,IF($C$1634=\"INX\",$Y$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Y1652),'M4.MTDS_IP'!Y1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Z$605,IF($C$1634=\"INX\",$Z$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!Z1652),'M4.MTDS_IP'!Z1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AA$605,IF($C$1634=\"INX\",$AA$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AA1652),'M4.MTDS_IP'!AA1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1652),'M4.MTDS_IP'!AB1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1652),'M4.MTDS_IP'!AC1652,0)","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AB1657),'M4.MTDS_IP'!AB1657,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))*IF(ISNUMBER('M4.MTDS_IP'!AC1657),'M4.MTDS_IP'!AC1657,0)","v":0}]
[]
[null,null,null,1,{"$f":"$E$6","v":"T-bills 3m"},null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1141>0),F1141,0)))*IF($C$1667=1,(IF(OR(G$1664=$D1668+12,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54,F$54)))),IF($C$1667=2,(IF(OR(G$1664=$D1668+6,G$1664=$D1668+12,G$1664=$D1668+18,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/2,F$54/2)))),(IF(OR(G$1664=$D1668+3,G$1664=$D1668+6,G$1664=$D1668+9,G$1664=$D1668+12,G$1664=$D1668+15,G$1664=$D1668+18,G$1664=$D1668+21,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/4,F$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1141>0),G1141,0)))*IF($C$1667=1,(IF(OR(H$1664=$D1668+12,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54,G$54)))),IF($C$1667=2,(IF(OR(H$1664=$D1668+6,H$1664=$D1668+12,H$1664=$D1668+18,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/2,G$54/2)))),(IF(OR(H$1664=$D1668+3,H$1664=$D1668+6,H$1664=$D1668+9,H$1664=$D1668+12,H$1664=$D1668+15,H$1664=$D1668+18,H$1664=$D1668+21,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/4,G$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",O1150>0),O1150,0)))*IF($C$1667=1,(IF(OR(P$1664=$D1677+12,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54,O$54)))),IF($C$1667=2,(IF(OR(P$1664=$D1677+6,P$1664=$D1677+12,P$1664=$D1677+18,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/2,O$54/2)))),(IF(OR(P$1664=$D1677+3,P$1664=$D1677+6,P$1664=$D1677+9,P$1664=$D1677+12,P$1664=$D1677+15,P$1664=$D1677+18,P$1664=$D1677+21,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/4,O$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",P1150>0),P1150,0)))*IF($C$1667=1,(IF(OR(Q$1664=$D1677+12,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54,P$54)))),IF($C$1667=2,(IF(OR(Q$1664=$D1677+6,Q$1664=$D1677+12,Q$1664=$D1677+18,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/2,P$54/2)))),(IF(OR(Q$1664=$D1677+3,Q$1664=$D1677+6,Q$1664=$D1677+9,Q$1664=$D1677+12,Q$1664=$D1677+15,Q$1664=$D1677+18,Q$1664=$D1677+21,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/4,P$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",Q1152>0),Q1152,0)))*IF($C$1667=1,(IF(OR(R$1664=$D1679+12,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54,Q$54)))),IF($C$1667=2,(IF(OR(R$1664=$D1679+6,R$1664=$D1679+12,R$1664=$D1679+18,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/2,Q$54/2)))),(IF(OR(R$1664=$D1679+3,R$1664=$D1679+6,R$1664=$D1679+9,R$1664=$D1679+12,R$1664=$D1679+15,R$1664=$D1679+18,R$1664=$D1679+21,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/4,Q$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",R1152>0),R1152,0)))*IF($C$1667=1,(IF(OR(S$1664=$D1679+12,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54,R$54)))),IF($C$1667=2,(IF(OR(S$1664=$D1679+6,S$1664=$D1679+12,S$1664=$D1679+18,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/2,R$54/2)))),(IF(OR(S$1664=$D1679+3,S$1664=$D1679+6,S$1664=$D1679+9,S$1664=$D1679+12,S$1664=$D1679+15,S$1664=$D1679+18,S$1664=$D1679+21,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/4,R$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",W1158>0),W1158,0)))*IF($C$1667=1,(IF(OR(X$1664=$D1685+12,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54,W$54)))),IF($C$1667=2,(IF(OR(X$1664=$D1685+6,X$1664=$D1685+12,X$1664=$D1685+18,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/2,W$54/2)))),(IF(OR(X$1664=$D1685+3,X$1664=$D1685+6,X$1664=$D1685+9,X$1664=$D1685+12,X$1664=$D1685+15,X$1664=$D1685+18,X$1664=$D1685+21,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/4,W$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",X1158>0),X1158,0)))*IF($C$1667=1,(IF(OR(Y$1664=$D1685+12,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54,X$54)))),IF($C$1667=2,(IF(OR(Y$1664=$D1685+6,Y$1664=$D1685+12,Y$1664=$D1685+18,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/2,X$54/2)))),(IF(OR(Y$1664=$D1685+3,Y$1664=$D1685+6,Y$1664=$D1685+9,Y$1664=$D1685+12,Y$1664=$D1685+15,Y$1664=$D1685+18,Y$1664=$D1685+21,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/4,X$54/4))))))","v":0},0,0,0,0]
[null,null,null,23,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",AB1163>0),AB1163,0)))*IF($C$1667=1,(IF(OR(AC$1664=$D1690+12,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54,$AB$54)))),IF($C$1667=2,(IF(OR(AC$1664=$D1690+6,AC$1664=$D1690+12,AC$1664=$D1690+18,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54/2,$AB$54/2)))),(IF(OR(AC$1664=$D1690+3,AC$1664=$D1690+6,AC$1664=$D1690+9,AC$1664=$D1690+12,AC$1664=$D1690+15,AC$1664=$D1690+18,AC$1664=$D1690+21,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54/4,$AB$54/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$7","v":"T-bills 6m"},null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1167>0),F1167,0)))*IF($C$1693=1,(IF(OR(G$1664=$D1694+12,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55,F$55)))),IF($C$1693=2,(IF(OR(G$1664=$D1694+6,G$1664=$D1694+12,G$1664=$D1694+18,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55/2,F$55/2)))),(IF(OR(G$1664=$D1694+3,G$1664=$D1694+6,G$1664=$D1694+9,G$1664=$D1694+12,G$1664=$D1694+15,G$1664=$D1694+18,G$1664=$D1694+21,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55/4,F$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"T-bills 6m",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",N1175>0),N1175,0)))*IF($C$1693=1,(IF(OR(O$1664=$D1702+12,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55,N$55)))),IF($C$1693=2,(IF(OR(O$1664=$D1702+6,O$1664=$D1702+12,O$1664=$D1702+18,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55/2,N$55/2)))),(IF(OR(O$1664=$D1702+3,O$1664=$D1702+6,O$1664=$D1702+9,O$1664=$D1702+12,O$1664=$D1702+15,O$1664=$D1702+18,O$1664=$D1702+21,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55/4,N$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",S1180>0),S1180,0)))*IF($C$1693=1,(IF(OR(T$1664=$D1707+12,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55,S$55)))),IF($C$1693=2,(IF(OR(T$1664=$D1707+6,T$1664=$D1707+12,T$1664=$D1707+18,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55/2,S$55/2)))),(IF(OR(T$1664=$D1707+3,T$1664=$D1707+6,T$1664=$D1707+9,T$1664=$D1707+12,T$1664=$D1707+15,T$1664=$D1707+18,T$1664=$D1707+21,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55/4,S$55/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Y1186>0),Y1186,0)))*IF($C$1693=1,(IF(OR(Z$1664=$D1713+12,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,Y$55)))),IF($C$1693=2,(IF(OR(Z$1664=$D1713+6,Z$1664=$D1713+12,Z$1664=$D1713+18,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,Y$55/2)))),(IF(OR(Z$1664=$D1713+3,Z$1664=$D1713+6,Z$1664=$D1713+9,Z$1664=$D1713+12,Z$1664=$D1713+15,Z$1664=$D1713+18,Z$1664=$D1713+21,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,Y$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Z1186>0),Z1186,0)))*IF($C$1693=1,(IF(OR(AA$1664=$D1713+12,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,Z$55)))),IF($C$1693=2,(IF(OR(AA$1664=$D1713+6,AA$1664=$D1713+12,AA$1664=$D1713+18,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,Z$55/2)))),(IF(OR(AA$1664=$D1713+3,AA$1664=$D1713+6,AA$1664=$D1713+9,AA$1664=$D1713+12,AA$1664=$D1713+15,AA$1664=$D1713+18,AA$1664=$D1713+21,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,Z$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AA1186>0),AA1186,0)))*IF($C$1693=1,(IF(OR(AB$1664=$D1713+12,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,AA$55)))),IF($C$1693=2,(IF(OR(AB$1664=$D1713+6,AB$1664=$D1713+12,AB$1664=$D1713+18,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,AA$55/2)))),(IF(OR(AB$1664=$D1713+3,AB$1664=$D1713+6,AB$1664=$D1713+9,AB$1664=$D1713+12,AB$1664=$D1713+15,AB$1664=$D1713+18,AB$1664=$D1713+21,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,AA$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AB1186>0),AB1186,0)))*IF($C$1693=1,(IF(OR(AC$1664=$D1713+12,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,AB$55)))),IF($C$1693=2,(IF(OR(AC$1664=$D1713+6,AC$1664=$D1713+12,AC$1664=$D1713+18,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,AB$55/2)))),(IF(OR(AC$1664=$D1713+3,AC$1664=$D1713+6,AC$1664=$D1713+9,AC$1664=$D1713+12,AC$1664=$D1713+15,AC$1664=$D1713+18,AC$1664=$D1713+21,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,AB$55/4))))))","v":0}]
[null,3,{"$f":"IF($B$8=\"Bonds\",Instruments!$O$9,\" \")","v":" "},null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,5,"T-bills 12m",null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",J1197>0),J1197,0)))*IF($C$1719=1,(IF(OR(K$1664=$D1724+12,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56,J$56)))),IF($C$1719=2,(IF(OR(K$1664=$D1724+6,K$1664=$D1724+12,K$1664=$D1724+18,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56/2,J$56/2)))),(IF(OR(K$1664=$D1724+3,K$1664=$D1724+6,K$1664=$D1724+9,K$1664=$D1724+12,K$1664=$D1724+15,K$1664=$D1724+18,K$1664=$D1724+21,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56/4,J$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"T-bills 12m",null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",K1198>0),K1198,0)))*IF($C$1719=1,(IF(OR(L$1664=$D1725+12,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56,K$56)))),IF($C$1719=2,(IF(OR(L$1664=$D1725+6,L$1664=$D1725+12,L$1664=$D1725+18,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56/2,K$56/2)))),(IF(OR(L$1664=$D1725+3,L$1664=$D1725+6,L$1664=$D1725+9,L$1664=$D1725+12,L$1664=$D1725+15,L$1664=$D1725+18,L$1664=$D1725+21,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56/4,K$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",P1203>0),P1203,0)))*IF($C$1719=1,(IF(OR(Q$1664=$D1730+12,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56,P$56)))),IF($C$1719=2,(IF(OR(Q$1664=$D1730+6,Q$1664=$D1730+12,Q$1664=$D1730+18,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56/2,P$56/2)))),(IF(OR(Q$1664=$D1730+3,Q$1664=$D1730+6,Q$1664=$D1730+9,Q$1664=$D1730+12,Q$1664=$D1730+15,Q$1664=$D1730+18,Q$1664=$D1730+21,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56/4,P$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",V1209>0),V1209,0)))*IF($C$1719=1,(IF(OR(W$1664=$D1736+12,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56,V$56)))),IF($C$1719=2,(IF(OR(W$1664=$D1736+6,W$1664=$D1736+12,W$1664=$D1736+18,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56/2,V$56/2)))),(IF(OR(W$1664=$D1736+3,W$1664=$D1736+6,W$1664=$D1736+9,W$1664=$D1736+12,W$1664=$D1736+15,W$1664=$D1736+18,W$1664=$D1736+21,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56/4,V$56/4))))))","v":0},0,0,0,0,0,0]
[]
[null,null,null,2,"2yr ",null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",G1220>0),G1220,0)))*IF($C$1745=1,(IF(OR(H$1664=$D1747+12,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57,G$57)))),IF($C$1745=2,(IF(OR(H$1664=$D1747+6,H$1664=$D1747+12,H$1664=$D1747+18,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57/2,G$57/2)))),(IF(OR(H$1664=$D1747+3,H$1664=$D1747+6,H$1664=$D1747+9,H$1664=$D1747+12,H$1664=$D1747+15,H$1664=$D1747+18,H$1664=$D1747+21,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57/4,G$57/4))))))","v":0},0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,8,"2yr ",null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",M1226>0),M1226,0)))*IF($C$1745=1,(IF(OR(N$1664=$D1753+12,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57,M$57)))),IF($C$1745=2,(IF(OR(N$1664=$D1753+6,N$1664=$D1753+12,N$1664=$D1753+18,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57/2,M$57/2)))),(IF(OR(N$1664=$D1753+3,N$1664=$D1753+6,N$1664=$D1753+9,N$1664=$D1753+12,N$1664=$D1753+15,N$1664=$D1753+18,N$1664=$D1753+21,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57/4,M$57/4))))))","v":0},0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,13,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",R1231>0),R1231,0)))*IF($C$1745=1,(IF(OR(S$1664=$D1758+12,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57,R$57)))),IF($C$1745=2,(IF(OR(S$1664=$D1758+6,S$1664=$D1758+12,S$1664=$D1758+18,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/2,R$57/2)))),(IF(OR(S$1664=$D1758+3,S$1664=$D1758+6,S$1664=$D1758+9,S$1664=$D1758+12,S$1664=$D1758+15,S$1664=$D1758+18,S$1664=$D1758+21,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/4,R$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",S1231>0),S1231,0)))*IF($C$1745=1,(IF(OR(T$1664=$D1758+12,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57,S$57)))),IF($C$1745=2,(IF(OR(T$1664=$D1758+6,T$1664=$D1758+12,T$1664=$D1758+18,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/2,S$57/2)))),(IF(OR(T$1664=$D1758+3,T$1664=$D1758+6,T$1664=$D1758+9,T$1664=$D1758+12,T$1664=$D1758+15,T$1664=$D1758+18,T$1664=$D1758+21,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/4,S$57/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",U1234>0),U1234,0)))*IF($C$1745=1,(IF(OR(V$1664=$D1761+12,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57,U$57)))),IF($C$1745=2,(IF(OR(V$1664=$D1761+6,V$1664=$D1761+12,V$1664=$D1761+18,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57/2,U$57/2)))),(IF(OR(V$1664=$D1761+3,V$1664=$D1761+6,V$1664=$D1761+9,V$1664=$D1761+12,V$1664=$D1761+15,V$1664=$D1761+18,V$1664=$D1761+21,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57/4,U$57/4))))))","v":0},0,1.6053056686485125,0,0,1.6053056686485125,0,0]
[]
[null,null,null,4,"3yr",null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",I1248>0),I1248,0)))*IF($C$1771=1,(IF(OR(J$1664=$D1775+12,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58,I$58)))),IF($C$1771=2,(IF(OR(J$1664=$D1775+6,J$1664=$D1775+12,J$1664=$D1775+18,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58/2,I$58/2)))),(IF(OR(J$1664=$D1775+3,J$1664=$D1775+6,J$1664=$D1775+9,J$1664=$D1775+12,J$1664=$D1775+15,J$1664=$D1775+18,J$1664=$D1775+21,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58/4,I$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"3yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",O1254>0),O1254,0)))*IF($C$1771=1,(IF(OR(P$1664=$D1781+12,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58,O$58)))),IF($C$1771=2,(IF(OR(P$1664=$D1781+6,P$1664=$D1781+12,P$1664=$D1781+18,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58/2,O$58/2)))),(IF(OR(P$1664=$D1781+3,P$1664=$D1781+6,P$1664=$D1781+9,P$1664=$D1781+12,P$1664=$D1781+15,P$1664=$D1781+18,P$1664=$D1781+21,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58/4,O$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",T1259>0),T1259,0)))*IF($C$1771=1,(IF(OR(U$1664=$D1786+12,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58,T$58)))),IF($C$1771=2,(IF(OR(U$1664=$D1786+6,U$1664=$D1786+12,U$1664=$D1786+18,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58/2,T$58/2)))),(IF(OR(U$1664=$D1786+3,U$1664=$D1786+6,U$1664=$D1786+9,U$1664=$D1786+12,U$1664=$D1786+15,U$1664=$D1786+18,U$1664=$D1786+21,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58/4,T$58/4))))))","v":0},0,1.7070503941262354,0,0,1.7070503941262354,0,0,1.7070503941262354]
[null,null,null,21,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",Z1265>0),Z1265,0)))*IF($C$1771=1,(IF(OR(AA$1664=$D1792+12,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,Z$58)))),IF($C$1771=2,(IF(OR(AA$1664=$D1792+6,AA$1664=$D1792+12,AA$1664=$D1792+18,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,Z$58/2)))),(IF(OR(AA$1664=$D1792+3,AA$1664=$D1792+6,AA$1664=$D1792+9,AA$1664=$D1792+12,AA$1664=$D1792+15,AA$1664=$D1792+18,AA$1664=$D1792+21,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,Z$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AA1265>0),AA1265,0)))*IF($C$1771=1,(IF(OR(AB$1664=$D1792+12,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,AA$58)))),IF($C$1771=2,(IF(OR(AB$1664=$D1792+6,AB$1664=$D1792+12,AB$1664=$D1792+18,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,AA$58/2)))),(IF(OR(AB$1664=$D1792+3,AB$1664=$D1792+6,AB$1664=$D1792+9,AB$1664=$D1792+12,AB$1664=$D1792+15,AB$1664=$D1792+18,AB$1664=$D1792+21,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1265>0),AB1265,0)))*IF($C$1771=1,(IF(OR(AC$1664=$D1792+12,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,AB$58)))),IF($C$1771=2,(IF(OR(AC$1664=$D1792+6,AC$1664=$D1792+12,AC$1664=$D1792+18,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,AB$58/2)))),(IF(OR(AC$1664=$D1792+3,AC$1664=$D1792+6,AC$1664=$D1792+9,AC$1664=$D1792+12,AC$1664=$D1792+15,AC$1664=$D1792+18,AC$1664=$D1792+21,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,AB$58/4))))))","v":1.7070503941262354}]
[null,null,null,22,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AA1266>0),AA1266,0)))*IF($C$1771=1,(IF(OR(AB$1664=$D1793+12,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58,AA$58)))),IF($C$1771=2,(IF(OR(AB$1664=$D1793+6,AB$1664=$D1793+12,AB$1664=$D1793+18,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/2,AA$58/2)))),(IF(OR(AB$1664=$D1793+3,AB$1664=$D1793+6,AB$1664=$D1793+9,AB$1664=$D1793+12,AB$1664=$D1793+15,AB$1664=$D1793+18,AB$1664=$D1793+21,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1266>0),AB1266,0)))*IF($C$1771=1,(IF(OR(AC$1664=$D1793+12,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58,AB$58)))),IF($C$1771=2,(IF(OR(AC$1664=$D1793+6,AC$1664=$D1793+12,AC$1664=$D1793+18,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/2,AB$58/2)))),(IF(OR(AC$1664=$D1793+3,AC$1664=$D1793+6,AC$1664=$D1793+9,AC$1664=$D1793+12,AC$1664=$D1793+15,AC$1664=$D1793+18,AC$1664=$D1793+21,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/4,AB$58/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$11","v":"5yr"},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1271>0),F1271,0)))*IF($C$1797=1,(IF(OR(G$1664=$D1798+12,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59,F$59)))),IF($C$1797=2,(IF(OR(G$1664=$D1798+6,G$1664=$D1798+12,G$1664=$D1798+18,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59/2,F$59/2)))),(IF(OR(G$1664=$D1798+3,G$1664=$D1798+6,G$1664=$D1798+9,G$1664=$D1798+12,G$1664=$D1798+15,G$1664=$D1798+18,G$1664=$D1798+21,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59/4,F$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"5yr",null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",K1276>0),K1276,0)))*IF($C$1797=1,(IF(OR(L$1664=$D1803+12,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59,K$59)))),IF($C$1797=2,(IF(OR(L$1664=$D1803+6,L$1664=$D1803+12,L$1664=$D1803+18,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59/2,K$59/2)))),(IF(OR(L$1664=$D1803+3,L$1664=$D1803+6,L$1664=$D1803+9,L$1664=$D1803+12,L$1664=$D1803+15,L$1664=$D1803+18,L$1664=$D1803+21,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59/4,K$59/4))))))","v":0},0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305]
[null,null,null,13,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",R1283>0),R1283,0)))*IF($C$1797=1,(IF(OR(S$1664=$D1810+12,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59,R$59)))),IF($C$1797=2,(IF(OR(S$1664=$D1810+6,S$1664=$D1810+12,S$1664=$D1810+18,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/2,R$59/2)))),(IF(OR(S$1664=$D1810+3,S$1664=$D1810+6,S$1664=$D1810+9,S$1664=$D1810+12,S$1664=$D1810+15,S$1664=$D1810+18,S$1664=$D1810+21,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/4,R$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",S1283>0),S1283,0)))*IF($C$1797=1,(IF(OR(T$1664=$D1810+12,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59,S$59)))),IF($C$1797=2,(IF(OR(T$1664=$D1810+6,T$1664=$D1810+12,T$1664=$D1810+18,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/2,S$59/2)))),(IF(OR(T$1664=$D1810+3,T$1664=$D1810+6,T$1664=$D1810+9,T$1664=$D1810+12,T$1664=$D1810+15,T$1664=$D1810+18,T$1664=$D1810+21,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/4,S$59/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,18,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",W1288>0),W1288,0)))*IF($C$1797=1,(IF(OR(X$1664=$D1815+12,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59,W$59)))),IF($C$1797=2,(IF(OR(X$1664=$D1815+6,X$1664=$D1815+12,X$1664=$D1815+18,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59/2,W$59/2)))),(IF(OR(X$1664=$D1815+3,X$1664=$D1815+6,X$1664=$D1815+9,X$1664=$D1815+12,X$1664=$D1815+15,X$1664=$D1815+18,X$1664=$D1815+21,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59/4,W$59/4))))))","v":0},0,0,0,0,5.8333642607227638]
[null,null,null,24,"5yr"]
[null,null,null,3,"7yr",null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",H1299>0),H1299,0)))*IF($C$1823=1,(IF(OR(I$1664=$D1826+12,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60,H$60)))),IF($C$1823=2,(IF(OR(I$1664=$D1826+6,I$1664=$D1826+12,I$1664=$D1826+18,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60/2,H$60/2)))),(IF(OR(I$1664=$D1826+3,I$1664=$D1826+6,I$1664=$D1826+9,I$1664=$D1826+12,I$1664=$D1826+15,I$1664=$D1826+18,I$1664=$D1826+21,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60/4,H$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"7yr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",P1307>0),P1307,0)))*IF($C$1823=1,(IF(OR(Q$1664=$D1834+12,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60,P$60)))),IF($C$1823=2,(IF(OR(Q$1664=$D1834+6,Q$1664=$D1834+12,Q$1664=$D1834+18,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60/2,P$60/2)))),(IF(OR(Q$1664=$D1834+3,Q$1664=$D1834+6,Q$1664=$D1834+9,Q$1664=$D1834+12,Q$1664=$D1834+15,Q$1664=$D1834+18,Q$1664=$D1834+21,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60/4,P$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",T1311>0),T1311,0)))*IF($C$1823=1,(IF(OR(U$1664=$D1838+12,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60,T$60)))),IF($C$1823=2,(IF(OR(U$1664=$D1838+6,U$1664=$D1838+12,U$1664=$D1838+18,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60/2,T$60/2)))),(IF(OR(U$1664=$D1838+3,U$1664=$D1838+6,U$1664=$D1838+9,U$1664=$D1838+12,U$1664=$D1838+15,U$1664=$D1838+18,U$1664=$D1838+21,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60/4,T$60/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Y1316>0),Y1316,0)))*IF($C$1823=1,(IF(OR(Z$1664=$D1843+12,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,Y$60)))),IF($C$1823=2,(IF(OR(Z$1664=$D1843+6,Z$1664=$D1843+12,Z$1664=$D1843+18,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,Y$60/2)))),(IF(OR(Z$1664=$D1843+3,Z$1664=$D1843+6,Z$1664=$D1843+9,Z$1664=$D1843+12,Z$1664=$D1843+15,Z$1664=$D1843+18,Z$1664=$D1843+21,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,Y$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Z1316>0),Z1316,0)))*IF($C$1823=1,(IF(OR(AA$1664=$D1843+12,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,Z$60)))),IF($C$1823=2,(IF(OR(AA$1664=$D1843+6,AA$1664=$D1843+12,AA$1664=$D1843+18,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,Z$60/2)))),(IF(OR(AA$1664=$D1843+3,AA$1664=$D1843+6,AA$1664=$D1843+9,AA$1664=$D1843+12,AA$1664=$D1843+15,AA$1664=$D1843+18,AA$1664=$D1843+21,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,Z$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AA1316>0),AA1316,0)))*IF($C$1823=1,(IF(OR(AB$1664=$D1843+12,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,AA$60)))),IF($C$1823=2,(IF(OR(AB$1664=$D1843+6,AB$1664=$D1843+12,AB$1664=$D1843+18,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,AA$60/2)))),(IF(OR(AB$1664=$D1843+3,AB$1664=$D1843+6,AB$1664=$D1843+9,AB$1664=$D1843+12,AB$1664=$D1843+15,AB$1664=$D1843+18,AB$1664=$D1843+21,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,AA$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AB1316>0),AB1316,0)))*IF($C$1823=1,(IF(OR(AC$1664=$D1843+12,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,AB$60)))),IF($C$1823=2,(IF(OR(AC$1664=$D1843+6,AC$1664=$D1843+12,AC$1664=$D1843+18,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,AB$60/2)))),(IF(OR(AC$1664=$D1843+3,AC$1664=$D1843+6,AC$1664=$D1843+9,AC$1664=$D1843+12,AC$1664=$D1843+15,AC$1664=$D1843+18,AC$1664=$D1843+21,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,AB$60/4))))))","v":0}]
[null,8,{"$f":"IF($B$13=\"Bonds\",Instruments!$O$14,\" \")","v":2},null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,4,"10yr",null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",I1326>0),I1326,0)))*IF($C$1849=1,(IF(OR(J$1664=$D1853+12,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61,I$61)))),IF($C$1849=2,(IF(OR(J$1664=$D1853+6,J$1664=$D1853+12,J$1664=$D1853+18,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61/2,I$61/2)))),(IF(OR(J$1664=$D1853+3,J$1664=$D1853+6,J$1664=$D1853+9,J$1664=$D1853+12,J$1664=$D1853+15,J$1664=$D1853+18,J$1664=$D1853+21,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61/4,I$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"10yr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",P1333>0),P1333,0)))*IF($C$1849=1,(IF(OR(Q$1664=$D1860+12,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61,P$61)))),IF($C$1849=2,(IF(OR(Q$1664=$D1860+6,Q$1664=$D1860+12,Q$1664=$D1860+18,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61/2,P$61/2)))),(IF(OR(Q$1664=$D1860+3,Q$1664=$D1860+6,Q$1664=$D1860+9,Q$1664=$D1860+12,Q$1664=$D1860+15,Q$1664=$D1860+18,Q$1664=$D1860+21,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61/4,P$61/4))))))","v":0},0,0,0,0,25.290199740837359,0,0,0,0,0,25.290199740837359,0]
[null,null,null,12,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",Q1334>0),Q1334,0)))*IF($C$1849=1,(IF(OR(R$1664=$D1861+12,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61,Q$61)))),IF($C$1849=2,(IF(OR(R$1664=$D1861+6,R$1664=$D1861+12,R$1664=$D1861+18,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61/2,Q$61/2)))),(IF(OR(R$1664=$D1861+3,R$1664=$D1861+6,R$1664=$D1861+9,R$1664=$D1861+12,R$1664=$D1861+15,R$1664=$D1861+18,R$1664=$D1861+21,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61/4,Q$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",V1339>0),V1339,0)))*IF($C$1849=1,(IF(OR(W$1664=$D1866+12,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61,V$61)))),IF($C$1849=2,(IF(OR(W$1664=$D1866+6,W$1664=$D1866+12,W$1664=$D1866+18,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61/2,V$61/2)))),(IF(OR(W$1664=$D1866+3,W$1664=$D1866+6,W$1664=$D1866+9,W$1664=$D1866+12,W$1664=$D1866+15,W$1664=$D1866+18,W$1664=$D1866+21,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61/4,V$61/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,1,{"$f":"$E$14","v":0},null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1349>0),F1349,0)))*IF($C$1875=1,(IF(OR(G$1664=$D1876+12,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62,F$62)))),IF($C$1875=2,(IF(OR(G$1664=$D1876+6,G$1664=$D1876+12,G$1664=$D1876+18,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/2,F$62/2)))),(IF(OR(G$1664=$D1876+3,G$1664=$D1876+6,G$1664=$D1876+9,G$1664=$D1876+12,G$1664=$D1876+15,G$1664=$D1876+18,G$1664=$D1876+21,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/4,F$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,0,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",H1351>0),H1351,0)))*IF($C$1875=1,(IF(OR(I$1664=$D1878+12,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62,H$62)))),IF($C$1875=2,(IF(OR(I$1664=$D1878+6,I$1664=$D1878+12,I$1664=$D1878+18,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62/2,H$62/2)))),(IF(OR(I$1664=$D1878+3,I$1664=$D1878+6,I$1664=$D1878+9,I$1664=$D1878+12,I$1664=$D1878+15,I$1664=$D1878+18,I$1664=$D1878+21,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62/4,H$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",M1356>0),M1356,0)))*IF($C$1875=1,(IF(OR(N$1664=$D1883+12,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62,M$62)))),IF($C$1875=2,(IF(OR(N$1664=$D1883+6,N$1664=$D1883+12,N$1664=$D1883+18,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62/2,M$62/2)))),(IF(OR(N$1664=$D1883+3,N$1664=$D1883+6,N$1664=$D1883+9,N$1664=$D1883+12,N$1664=$D1883+15,N$1664=$D1883+18,N$1664=$D1883+21,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62/4,M$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",S1362>0),S1362,0)))*IF($C$1875=1,(IF(OR(T$1664=$D1889+12,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62,S$62)))),IF($C$1875=2,(IF(OR(T$1664=$D1889+6,T$1664=$D1889+12,T$1664=$D1889+18,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62/2,S$62/2)))),(IF(OR(T$1664=$D1889+3,T$1664=$D1889+6,T$1664=$D1889+9,T$1664=$D1889+12,T$1664=$D1889+15,T$1664=$D1889+18,T$1664=$D1889+21,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62/4,S$62/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",X1367>0),X1367,0)))*IF($C$1875=1,(IF(OR(Y$1664=$D1894+12,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,X$62)))),IF($C$1875=2,(IF(OR(Y$1664=$D1894+6,Y$1664=$D1894+12,Y$1664=$D1894+18,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,X$62/2)))),(IF(OR(Y$1664=$D1894+3,Y$1664=$D1894+6,Y$1664=$D1894+9,Y$1664=$D1894+12,Y$1664=$D1894+15,Y$1664=$D1894+18,Y$1664=$D1894+21,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,X$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",Y1367>0),Y1367,0)))*IF($C$1875=1,(IF(OR(Z$1664=$D1894+12,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,Y$62)))),IF($C$1875=2,(IF(OR(Z$1664=$D1894+6,Z$1664=$D1894+12,Z$1664=$D1894+18,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,Y$62/2)))),(IF(OR(Z$1664=$D1894+3,Z$1664=$D1894+6,Z$1664=$D1894+9,Z$1664=$D1894+12,Z$1664=$D1894+15,Z$1664=$D1894+18,Z$1664=$D1894+21,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,Y$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",Z1367>0),Z1367,0)))*IF($C$1875=1,(IF(OR(AA$1664=$D1894+12,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,Z$62)))),IF($C$1875=2,(IF(OR(AA$1664=$D1894+6,AA$1664=$D1894+12,AA$1664=$D1894+18,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,Z$62/2)))),(IF(OR(AA$1664=$D1894+3,AA$1664=$D1894+6,AA$1664=$D1894+9,AA$1664=$D1894+12,AA$1664=$D1894+15,AA$1664=$D1894+18,AA$1664=$D1894+21,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,Z$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AA1367>0),AA1367,0)))*IF($C$1875=1,(IF(OR(AB$1664=$D1894+12,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,AA$62)))),IF($C$1875=2,(IF(OR(AB$1664=$D1894+6,AB$1664=$D1894+12,AB$1664=$D1894+18,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,AA$62/2)))),(IF(OR(AB$1664=$D1894+3,AB$1664=$D1894+6,AB$1664=$D1894+9,AB$1664=$D1894+12,AB$1664=$D1894+15,AB$1664=$D1894+18,AB$1664=$D1894+21,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1367>0),AB1367,0)))*IF($C$1875=1,(IF(OR(AC$1664=$D1894+12,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,AB$62)))),IF($C$1875=2,(IF(OR(AC$1664=$D1894+6,AC$1664=$D1894+12,AC$1664=$D1894+18,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,AB$62/2)))),(IF(OR(AC$1664=$D1894+3,AC$1664=$D1894+6,AC$1664=$D1894+9,AC$1664=$D1894+12,AC$1664=$D1894+15,AC$1664=$D1894+18,AC$1664=$D1894+21,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,AB$62/4))))))","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AA1370>0),AA1370,0)))*IF($C$1875=1,(IF(OR(AB$1664=$D1897+12,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62,AA$62)))),IF($C$1875=2,(IF(OR(AB$1664=$D1897+6,AB$1664=$D1897+12,AB$1664=$D1897+18,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/2,AA$62/2)))),(IF(OR(AB$1664=$D1897+3,AB$1664=$D1897+6,AB$1664=$D1897+9,AB$1664=$D1897+12,AB$1664=$D1897+15,AB$1664=$D1897+18,AB$1664=$D1897+21,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1370>0),AB1370,0)))*IF($C$1875=1,(IF(OR(AC$1664=$D1897+12,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62,AB$62)))),IF($C$1875=2,(IF(OR(AC$1664=$D1897+6,AC$1664=$D1897+12,AC$1664=$D1897+18,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/2,AB$62/2)))),(IF(OR(AC$1664=$D1897+3,AC$1664=$D1897+6,AC$1664=$D1897+9,AC$1664=$D1897+12,AC$1664=$D1897+15,AC$1664=$D1897+18,AC$1664=$D1897+21,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/4,AB$62/4))))))","v":0}]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",J1379>0),J1379,0)))*IF($C$1901=1,(IF(OR(K$1664=$D1906+12,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63,J$63)))),IF($C$1901=2,(IF(OR(K$1664=$D1906+6,K$1664=$D1906+12,K$1664=$D1906+18,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63/2,J$63/2)))),(IF(OR(K$1664=$D1906+3,K$1664=$D1906+6,K$1664=$D1906+9,K$1664=$D1906+12,K$1664=$D1906+15,K$1664=$D1906+18,K$1664=$D1906+21,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63/4,J$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",O1384>0),O1384,0)))*IF($C$1901=1,(IF(OR(P$1664=$D1911+12,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63,O$63)))),IF($C$1901=2,(IF(OR(P$1664=$D1911+6,P$1664=$D1911+12,P$1664=$D1911+18,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63/2,O$63/2)))),(IF(OR(P$1664=$D1911+3,P$1664=$D1911+6,P$1664=$D1911+9,P$1664=$D1911+12,P$1664=$D1911+15,P$1664=$D1911+18,P$1664=$D1911+21,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63/4,O$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",U1390>0),U1390,0)))*IF($C$1901=1,(IF(OR(V$1664=$D1917+12,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63,U$63)))),IF($C$1901=2,(IF(OR(V$1664=$D1917+6,V$1664=$D1917+12,V$1664=$D1917+18,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63/2,U$63/2)))),(IF(OR(V$1664=$D1917+3,V$1664=$D1917+6,V$1664=$D1917+9,V$1664=$D1917+12,V$1664=$D1917+15,V$1664=$D1917+18,V$1664=$D1917+21,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63/4,U$63/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",X1393>0),X1393,0)))*IF($C$1901=1,(IF(OR(Y$1664=$D1920+12,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,X$63)))),IF($C$1901=2,(IF(OR(Y$1664=$D1920+6,Y$1664=$D1920+12,Y$1664=$D1920+18,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,X$63/2)))),(IF(OR(Y$1664=$D1920+3,Y$1664=$D1920+6,Y$1664=$D1920+9,Y$1664=$D1920+12,Y$1664=$D1920+15,Y$1664=$D1920+18,Y$1664=$D1920+21,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,X$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",Y1393>0),Y1393,0)))*IF($C$1901=1,(IF(OR(Z$1664=$D1920+12,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,Y$63)))),IF($C$1901=2,(IF(OR(Z$1664=$D1920+6,Z$1664=$D1920+12,Z$1664=$D1920+18,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,Y$63/2)))),(IF(OR(Z$1664=$D1920+3,Z$1664=$D1920+6,Z$1664=$D1920+9,Z$1664=$D1920+12,Z$1664=$D1920+15,Z$1664=$D1920+18,Z$1664=$D1920+21,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,Y$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",Z1393>0),Z1393,0)))*IF($C$1901=1,(IF(OR(AA$1664=$D1920+12,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,Z$63)))),IF($C$1901=2,(IF(OR(AA$1664=$D1920+6,AA$1664=$D1920+12,AA$1664=$D1920+18,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,Z$63/2)))),(IF(OR(AA$1664=$D1920+3,AA$1664=$D1920+6,AA$1664=$D1920+9,AA$1664=$D1920+12,AA$1664=$D1920+15,AA$1664=$D1920+18,AA$1664=$D1920+21,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,Z$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AA1393>0),AA1393,0)))*IF($C$1901=1,(IF(OR(AB$1664=$D1920+12,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,AA$63)))),IF($C$1901=2,(IF(OR(AB$1664=$D1920+6,AB$1664=$D1920+12,AB$1664=$D1920+18,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,AA$63/2)))),(IF(OR(AB$1664=$D1920+3,AB$1664=$D1920+6,AB$1664=$D1920+9,AB$1664=$D1920+12,AB$1664=$D1920+15,AB$1664=$D1920+18,AB$1664=$D1920+21,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,AA$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AB1393>0),AB1393,0)))*IF($C$1901=1,(IF(OR(AC$1664=$D1920+12,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,AB$63)))),IF($C$1901=2,(IF(OR(AC$1664=$D1920+6,AC$1664=$D1920+12,AC$1664=$D1920+18,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,AB$63/2)))),(IF(OR(AC$1664=$D1920+3,AC$1664=$D1920+6,AC$1664=$D1920+9,AC$1664=$D1920+12,AC$1664=$D1920+15,AC$1664=$D1920+18,AC$1664=$D1920+21,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,AB$63/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$16","v":0},null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1401>0),F1401,0)))*IF($C$1927=1,(IF(OR(G$1664=$D1928+12,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64,F$64)))),IF($C$1927=2,(IF(OR(G$1664=$D1928+6,G$1664=$D1928+12,G$1664=$D1928+18,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64/2,F$64/2)))),(IF(OR(G$1664=$D1928+3,G$1664=$D1928+6,G$1664=$D1928+9,G$1664=$D1928+12,G$1664=$D1928+15,G$1664=$D1928+18,G$1664=$D1928+21,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64/4,F$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,0,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",G1402>0),G1402,0)))*IF($C$1927=1,(IF(OR(H$1664=$D1929+12,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64,G$64)))),IF($C$1927=2,(IF(OR(H$1664=$D1929+6,H$1664=$D1929+12,H$1664=$D1929+18,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64/2,G$64/2)))),(IF(OR(H$1664=$D1929+3,H$1664=$D1929+6,H$1664=$D1929+9,H$1664=$D1929+12,H$1664=$D1929+15,H$1664=$D1929+18,H$1664=$D1929+21,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64/4,G$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",L1407>0),L1407,0)))*IF($C$1927=1,(IF(OR(M$1664=$D1934+12,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64,L$64)))),IF($C$1927=2,(IF(OR(M$1664=$D1934+6,M$1664=$D1934+12,M$1664=$D1934+18,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64/2,L$64/2)))),(IF(OR(M$1664=$D1934+3,M$1664=$D1934+6,M$1664=$D1934+9,M$1664=$D1934+12,M$1664=$D1934+15,M$1664=$D1934+18,M$1664=$D1934+21,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64/4,L$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",U1416>0),U1416,0)))*IF($C$1927=1,(IF(OR(V$1664=$D1943+12,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64,U$64)))),IF($C$1927=2,(IF(OR(V$1664=$D1943+6,V$1664=$D1943+12,V$1664=$D1943+18,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64/2,U$64/2)))),(IF(OR(V$1664=$D1943+3,V$1664=$D1943+6,V$1664=$D1943+9,V$1664=$D1943+12,V$1664=$D1943+15,V$1664=$D1943+18,V$1664=$D1943+21,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64/4,U$64/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",X1419>0),X1419,0)))*IF($C$1927=1,(IF(OR(Y$1664=$D1946+12,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,X$64)))),IF($C$1927=2,(IF(OR(Y$1664=$D1946+6,Y$1664=$D1946+12,Y$1664=$D1946+18,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,X$64/2)))),(IF(OR(Y$1664=$D1946+3,Y$1664=$D1946+6,Y$1664=$D1946+9,Y$1664=$D1946+12,Y$1664=$D1946+15,Y$1664=$D1946+18,Y$1664=$D1946+21,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,X$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Y1419>0),Y1419,0)))*IF($C$1927=1,(IF(OR(Z$1664=$D1946+12,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,Y$64)))),IF($C$1927=2,(IF(OR(Z$1664=$D1946+6,Z$1664=$D1946+12,Z$1664=$D1946+18,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,Y$64/2)))),(IF(OR(Z$1664=$D1946+3,Z$1664=$D1946+6,Z$1664=$D1946+9,Z$1664=$D1946+12,Z$1664=$D1946+15,Z$1664=$D1946+18,Z$1664=$D1946+21,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,Y$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Z1419>0),Z1419,0)))*IF($C$1927=1,(IF(OR(AA$1664=$D1946+12,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,Z$64)))),IF($C$1927=2,(IF(OR(AA$1664=$D1946+6,AA$1664=$D1946+12,AA$1664=$D1946+18,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,Z$64/2)))),(IF(OR(AA$1664=$D1946+3,AA$1664=$D1946+6,AA$1664=$D1946+9,AA$1664=$D1946+12,AA$1664=$D1946+15,AA$1664=$D1946+18,AA$1664=$D1946+21,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,Z$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",AA1419>0),AA1419,0)))*IF($C$1927=1,(IF(OR(AB$1664=$D1946+12,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,AA$64)))),IF($C$1927=2,(IF(OR(AB$1664=$D1946+6,AB$1664=$D1946+12,AB$1664=$D1946+18,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,AA$64/2)))),(IF(OR(AB$1664=$D1946+3,AB$1664=$D1946+6,AB$1664=$D1946+9,AB$1664=$D1946+12,AB$1664=$D1946+15,AB$1664=$D1946+18,AB$1664=$D1946+21,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,AA$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",AB1419>0),AB1419,0)))*IF($C$1927=1,(IF(OR(AC$1664=$D1946+12,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,AB$64)))),IF($C$1927=2,(IF(OR(AC$1664=$D1946+6,AC$1664=$D1946+12,AC$1664=$D1946+18,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,AB$64/2)))),(IF(OR(AC$1664=$D1946+3,AC$1664=$D1946+6,AC$1664=$D1946+9,AC$1664=$D1946+12,AC$1664=$D1946+15,AC$1664=$D1946+18,AC$1664=$D1946+21,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,AB$64/4))))))","v":0}]
[null,null,null,24,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",I1430>0),I1430,0)))*IF($C$1953=1,(IF(OR(J$1664=$D1957+12,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65,I$65)))),IF($C$1953=2,(IF(OR(J$1664=$D1957+6,J$1664=$D1957+12,J$1664=$D1957+18,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65/2,I$65/2)))),(IF(OR(J$1664=$D1957+3,J$1664=$D1957+6,J$1664=$D1957+9,J$1664=$D1957+12,J$1664=$D1957+15,J$1664=$D1957+18,J$1664=$D1957+21,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65/4,I$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",N1435>0),N1435,0)))*IF($C$1953=1,(IF(OR(O$1664=$D1962+12,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65,N$65)))),IF($C$1953=2,(IF(OR(O$1664=$D1962+6,O$1664=$D1962+12,O$1664=$D1962+18,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65/2,N$65/2)))),(IF(OR(O$1664=$D1962+3,O$1664=$D1962+6,O$1664=$D1962+9,O$1664=$D1962+12,O$1664=$D1962+15,O$1664=$D1962+18,O$1664=$D1962+21,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65/4,N$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",V1443>0),V1443,0)))*IF($C$1953=1,(IF(OR(W$1664=$D1970+12,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65,V$65)))),IF($C$1953=2,(IF(OR(W$1664=$D1970+6,W$1664=$D1970+12,W$1664=$D1970+18,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65/2,V$65/2)))),(IF(OR(W$1664=$D1970+3,W$1664=$D1970+6,W$1664=$D1970+9,W$1664=$D1970+12,W$1664=$D1970+15,W$1664=$D1970+18,W$1664=$D1970+21,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65/4,V$65/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",Z1447>0),Z1447,0)))*IF($C$1953=1,(IF(OR(AA$1664=$D1974+12,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,Z$65)))),IF($C$1953=2,(IF(OR(AA$1664=$D1974+6,AA$1664=$D1974+12,AA$1664=$D1974+18,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,Z$65/2)))),(IF(OR(AA$1664=$D1974+3,AA$1664=$D1974+6,AA$1664=$D1974+9,AA$1664=$D1974+12,AA$1664=$D1974+15,AA$1664=$D1974+18,AA$1664=$D1974+21,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,Z$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AA1447>0),AA1447,0)))*IF($C$1953=1,(IF(OR(AB$1664=$D1974+12,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,AA$65)))),IF($C$1953=2,(IF(OR(AB$1664=$D1974+6,AB$1664=$D1974+12,AB$1664=$D1974+18,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,AA$65/2)))),(IF(OR(AB$1664=$D1974+3,AB$1664=$D1974+6,AB$1664=$D1974+9,AB$1664=$D1974+12,AB$1664=$D1974+15,AB$1664=$D1974+18,AB$1664=$D1974+21,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,AA$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AB1447>0),AB1447,0)))*IF($C$1953=1,(IF(OR(AC$1664=$D1974+12,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,AB$65)))),IF($C$1953=2,(IF(OR(AC$1664=$D1974+6,AC$1664=$D1974+12,AC$1664=$D1974+18,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,AB$65/2)))),(IF(OR(AC$1664=$D1974+3,AC$1664=$D1974+6,AC$1664=$D1974+9,AC$1664=$D1974+12,AC$1664=$D1974+15,AC$1664=$D1974+18,AC$1664=$D1974+21,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,AB$65/4))))))","v":0}]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},null,{"$f":"$E$18","v":0}]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",K1458>0),K1458,0)))*IF($C$1979=1,(IF(OR(L$1664=$D1985+12,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66,K$66)))),IF($C$1979=2,(IF(OR(L$1664=$D1985+6,L$1664=$D1985+12,L$1664=$D1985+18,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66/2,K$66/2)))),(IF(OR(L$1664=$D1985+3,L$1664=$D1985+6,L$1664=$D1985+9,L$1664=$D1985+12,L$1664=$D1985+15,L$1664=$D1985+18,L$1664=$D1985+21,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66/4,K$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",M1460>0),M1460,0)))*IF($C$1979=1,(IF(OR(N$1664=$D1987+12,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66,M$66)))),IF($C$1979=2,(IF(OR(N$1664=$D1987+6,N$1664=$D1987+12,N$1664=$D1987+18,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66/2,M$66/2)))),(IF(OR(N$1664=$D1987+3,N$1664=$D1987+6,N$1664=$D1987+9,N$1664=$D1987+12,N$1664=$D1987+15,N$1664=$D1987+18,N$1664=$D1987+21,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66/4,M$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",V1469>0),V1469,0)))*IF($C$1979=1,(IF(OR(W$1664=$D1996+12,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66,V$66)))),IF($C$1979=2,(IF(OR(W$1664=$D1996+6,W$1664=$D1996+12,W$1664=$D1996+18,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66/2,V$66/2)))),(IF(OR(W$1664=$D1996+3,W$1664=$D1996+6,W$1664=$D1996+9,W$1664=$D1996+12,W$1664=$D1996+15,W$1664=$D1996+18,W$1664=$D1996+21,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66/4,V$66/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",W1470>0),W1470,0)))*IF($C$1979=1,(IF(OR(X$1664=$D1997+12,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66,W$66)))),IF($C$1979=2,(IF(OR(X$1664=$D1997+6,X$1664=$D1997+12,X$1664=$D1997+18,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66/2,W$66/2)))),(IF(OR(X$1664=$D1997+3,X$1664=$D1997+6,X$1664=$D1997+9,X$1664=$D1997+12,X$1664=$D1997+15,X$1664=$D1997+18,X$1664=$D1997+21,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66/4,W$66/4))))))","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AB1475>0),AB1475,0)))*IF($C$1979=1,(IF(OR(AC$1664=$D2002+12,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66,$AB$66)))),IF($C$1979=2,(IF(OR(AC$1664=$D2002+6,AC$1664=$D2002+12,AC$1664=$D2002+18,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66/2,$AB$66/2)))),(IF(OR(AC$1664=$D2002+3,AC$1664=$D2002+6,AC$1664=$D2002+9,AC$1664=$D2002+12,AC$1664=$D2002+15,AC$1664=$D2002+18,AC$1664=$D2002+21,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66/4,$AB$66/4))))))","v":0}]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",J1483>0),J1483,0)))*IF($C$2005=1,(IF(OR(K$1664=$D2010+12,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67,J$67)))),IF($C$2005=2,(IF(OR(K$1664=$D2010+6,K$1664=$D2010+12,K$1664=$D2010+18,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67/2,J$67/2)))),(IF(OR(K$1664=$D2010+3,K$1664=$D2010+6,K$1664=$D2010+9,K$1664=$D2010+12,K$1664=$D2010+15,K$1664=$D2010+18,K$1664=$D2010+21,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67/4,J$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",N1487>0),N1487,0)))*IF($C$2005=1,(IF(OR(O$1664=$D2014+12,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67,N$67)))),IF($C$2005=2,(IF(OR(O$1664=$D2014+6,O$1664=$D2014+12,O$1664=$D2014+18,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67/2,N$67/2)))),(IF(OR(O$1664=$D2014+3,O$1664=$D2014+6,O$1664=$D2014+9,O$1664=$D2014+12,O$1664=$D2014+15,O$1664=$D2014+18,O$1664=$D2014+21,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67/4,N$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",S1492>0),S1492,0)))*IF($C$2005=1,(IF(OR(T$1664=$D2019+12,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67,S$67)))),IF($C$2005=2,(IF(OR(T$1664=$D2019+6,T$1664=$D2019+12,T$1664=$D2019+18,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67/2,S$67/2)))),(IF(OR(T$1664=$D2019+3,T$1664=$D2019+6,T$1664=$D2019+9,T$1664=$D2019+12,T$1664=$D2019+15,T$1664=$D2019+18,T$1664=$D2019+21,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67/4,S$67/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Y1498>0),Y1498,0)))*IF($C$2005=1,(IF(OR(Z$1664=$D2025+12,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,Y$67)))),IF($C$2005=2,(IF(OR(Z$1664=$D2025+6,Z$1664=$D2025+12,Z$1664=$D2025+18,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,Y$67/2)))),(IF(OR(Z$1664=$D2025+3,Z$1664=$D2025+6,Z$1664=$D2025+9,Z$1664=$D2025+12,Z$1664=$D2025+15,Z$1664=$D2025+18,Z$1664=$D2025+21,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,Y$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Z1498>0),Z1498,0)))*IF($C$2005=1,(IF(OR(AA$1664=$D2025+12,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,Z$67)))),IF($C$2005=2,(IF(OR(AA$1664=$D2025+6,AA$1664=$D2025+12,AA$1664=$D2025+18,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,Z$67/2)))),(IF(OR(AA$1664=$D2025+3,AA$1664=$D2025+6,AA$1664=$D2025+9,AA$1664=$D2025+12,AA$1664=$D2025+15,AA$1664=$D2025+18,AA$1664=$D2025+21,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,Z$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AA1498>0),AA1498,0)))*IF($C$2005=1,(IF(OR(AB$1664=$D2025+12,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,AA$67)))),IF($C$2005=2,(IF(OR(AB$1664=$D2025+6,AB$1664=$D2025+12,AB$1664=$D2025+18,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,AA$67/2)))),(IF(OR(AB$1664=$D2025+3,AB$1664=$D2025+6,AB$1664=$D2025+9,AB$1664=$D2025+12,AB$1664=$D2025+15,AB$1664=$D2025+18,AB$1664=$D2025+21,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,AA$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AB1498>0),AB1498,0)))*IF($C$2005=1,(IF(OR(AC$1664=$D2025+12,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,AB$67)))),IF($C$2005=2,(IF(OR(AC$1664=$D2025+6,AC$1664=$D2025+12,AC$1664=$D2025+18,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,AB$67/2)))),(IF(OR(AC$1664=$D2025+3,AC$1664=$D2025+6,AC$1664=$D2025+9,AC$1664=$D2025+12,AC$1664=$D2025+15,AC$1664=$D2025+18,AC$1664=$D2025+21,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,AB$67/4))))))","v":0}]
[]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",K1510>0),K1510,0)))*IF($C$2031=1,(IF(OR(L$1664=$D2037+12,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68,K$68)))),IF($C$2031=2,(IF(OR(L$1664=$D2037+6,L$1664=$D2037+12,L$1664=$D2037+18,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68/2,K$68/2)))),(IF(OR(L$1664=$D2037+3,L$1664=$D2037+6,L$1664=$D2037+9,L$1664=$D2037+12,L$1664=$D2037+15,L$1664=$D2037+18,L$1664=$D2037+21,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68/4,K$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",P1515>0),P1515,0)))*IF($C$2031=1,(IF(OR(Q$1664=$D2042+12,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68,P$68)))),IF($C$2031=2,(IF(OR(Q$1664=$D2042+6,Q$1664=$D2042+12,Q$1664=$D2042+18,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68/2,P$68/2)))),(IF(OR(Q$1664=$D2042+3,Q$1664=$D2042+6,Q$1664=$D2042+9,Q$1664=$D2042+12,Q$1664=$D2042+15,Q$1664=$D2042+18,Q$1664=$D2042+21,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68/4,P$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",U1520>0),U1520,0)))*IF($C$2031=1,(IF(OR(V$1664=$D2047+12,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68,U$68)))),IF($C$2031=2,(IF(OR(V$1664=$D2047+6,V$1664=$D2047+12,V$1664=$D2047+18,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68/2,U$68/2)))),(IF(OR(V$1664=$D2047+3,V$1664=$D2047+6,V$1664=$D2047+9,V$1664=$D2047+12,V$1664=$D2047+15,V$1664=$D2047+18,V$1664=$D2047+21,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68/4,U$68/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AA1526>0),AA1526,0)))*IF($C$2031=1,(IF(OR(AB$1664=$D2053+12,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68,AA$68)))),IF($C$2031=2,(IF(OR(AB$1664=$D2053+6,AB$1664=$D2053+12,AB$1664=$D2053+18,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/2,AA$68/2)))),(IF(OR(AB$1664=$D2053+3,AB$1664=$D2053+6,AB$1664=$D2053+9,AB$1664=$D2053+12,AB$1664=$D2053+15,AB$1664=$D2053+18,AB$1664=$D2053+21,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/4,AA$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1526>0),AB1526,0)))*IF($C$2031=1,(IF(OR(AC$1664=$D2053+12,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68,AB$68)))),IF($C$2031=2,(IF(OR(AC$1664=$D2053+6,AC$1664=$D2053+12,AC$1664=$D2053+18,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/2,AB$68/2)))),(IF(OR(AC$1664=$D2053+3,AC$1664=$D2053+6,AC$1664=$D2053+9,AC$1664=$D2053+12,AC$1664=$D2053+15,AC$1664=$D2053+18,AC$1664=$D2053+21,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/4,AB$68/4))))))","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1527>0),AB1527,0)))*IF($C$2031=1,(IF(OR(AC$1664=$D2054+12,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68,$AB$68)))),IF($C$2031=2,(IF(OR(AC$1664=$D2054+6,AC$1664=$D2054+12,AC$1664=$D2054+18,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68/2,$AB$68/2)))),(IF(OR(AC$1664=$D2054+3,AC$1664=$D2054+6,AC$1664=$D2054+9,AC$1664=$D2054+12,AC$1664=$D2054+15,AC$1664=$D2054+18,AC$1664=$D2054+21,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68/4,$AB$68/4))))))","v":0}]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",L1537>0),L1537,0)))*IF($C$2057=1,(IF(OR(M$1664=$D2064+12,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69,L$69)))),IF($C$2057=2,(IF(OR(M$1664=$D2064+6,M$1664=$D2064+12,M$1664=$D2064+18,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69/2,L$69/2)))),(IF(OR(M$1664=$D2064+3,M$1664=$D2064+6,M$1664=$D2064+9,M$1664=$D2064+12,M$1664=$D2064+15,M$1664=$D2064+18,M$1664=$D2064+21,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69/4,L$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",M1538>0),M1538,0)))*IF($C$2057=1,(IF(OR(N$1664=$D2065+12,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69,M$69)))),IF($C$2057=2,(IF(OR(N$1664=$D2065+6,N$1664=$D2065+12,N$1664=$D2065+18,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69/2,M$69/2)))),(IF(OR(N$1664=$D2065+3,N$1664=$D2065+6,N$1664=$D2065+9,N$1664=$D2065+12,N$1664=$D2065+15,N$1664=$D2065+18,N$1664=$D2065+21,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69/4,M$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",R1543>0),R1543,0)))*IF($C$2057=1,(IF(OR(S$1664=$D2070+12,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69,R$69)))),IF($C$2057=2,(IF(OR(S$1664=$D2070+6,S$1664=$D2070+12,S$1664=$D2070+18,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/2,R$69/2)))),(IF(OR(S$1664=$D2070+3,S$1664=$D2070+6,S$1664=$D2070+9,S$1664=$D2070+12,S$1664=$D2070+15,S$1664=$D2070+18,S$1664=$D2070+21,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/4,R$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",S1543>0),S1543,0)))*IF($C$2057=1,(IF(OR(T$1664=$D2070+12,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69,S$69)))),IF($C$2057=2,(IF(OR(T$1664=$D2070+6,T$1664=$D2070+12,T$1664=$D2070+18,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/2,S$69/2)))),(IF(OR(T$1664=$D2070+3,T$1664=$D2070+6,T$1664=$D2070+9,T$1664=$D2070+12,T$1664=$D2070+15,T$1664=$D2070+18,T$1664=$D2070+21,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/4,S$69/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AA1552>0),AA1552,0)))*IF($C$2057=1,(IF(OR(AB$1664=$D2079+12,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69,AA$69)))),IF($C$2057=2,(IF(OR(AB$1664=$D2079+6,AB$1664=$D2079+12,AB$1664=$D2079+18,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/2,AA$69/2)))),(IF(OR(AB$1664=$D2079+3,AB$1664=$D2079+6,AB$1664=$D2079+9,AB$1664=$D2079+12,AB$1664=$D2079+15,AB$1664=$D2079+18,AB$1664=$D2079+21,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/4,AA$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AB1552>0),AB1552,0)))*IF($C$2057=1,(IF(OR(AC$1664=$D2079+12,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69,AB$69)))),IF($C$2057=2,(IF(OR(AC$1664=$D2079+6,AC$1664=$D2079+12,AC$1664=$D2079+18,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/2,AB$69/2)))),(IF(OR(AC$1664=$D2079+3,AC$1664=$D2079+6,AC$1664=$D2079+9,AC$1664=$D2079+12,AC$1664=$D2079+15,AC$1664=$D2079+18,AC$1664=$D2079+21,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/4,AB$69/4))))))","v":0}]
[]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",I1560>0),I1560,0)))*IF($C$2083=1,(IF(OR(J$1664=$D2087+12,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70,I$70)))),IF($C$2083=2,(IF(OR(J$1664=$D2087+6,J$1664=$D2087+12,J$1664=$D2087+18,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70/2,I$70/2)))),(IF(OR(J$1664=$D2087+3,J$1664=$D2087+6,J$1664=$D2087+9,J$1664=$D2087+12,J$1664=$D2087+15,J$1664=$D2087+18,J$1664=$D2087+21,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70/4,I$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",O1566>0),O1566,0)))*IF($C$2083=1,(IF(OR(P$1664=$D2093+12,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70,O$70)))),IF($C$2083=2,(IF(OR(P$1664=$D2093+6,P$1664=$D2093+12,P$1664=$D2093+18,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70/2,O$70/2)))),(IF(OR(P$1664=$D2093+3,P$1664=$D2093+6,P$1664=$D2093+9,P$1664=$D2093+12,P$1664=$D2093+15,P$1664=$D2093+18,P$1664=$D2093+21,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70/4,O$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",T1571>0),T1571,0)))*IF($C$2083=1,(IF(OR(U$1664=$D2098+12,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70,T$70)))),IF($C$2083=2,(IF(OR(U$1664=$D2098+6,U$1664=$D2098+12,U$1664=$D2098+18,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70/2,T$70/2)))),(IF(OR(U$1664=$D2098+3,U$1664=$D2098+6,U$1664=$D2098+9,U$1664=$D2098+12,U$1664=$D2098+15,U$1664=$D2098+18,U$1664=$D2098+21,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70/4,T$70/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",Z1577>0),Z1577,0)))*IF($C$2083=1,(IF(OR(AA$1664=$D2104+12,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,Z$70)))),IF($C$2083=2,(IF(OR(AA$1664=$D2104+6,AA$1664=$D2104+12,AA$1664=$D2104+18,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,Z$70/2)))),(IF(OR(AA$1664=$D2104+3,AA$1664=$D2104+6,AA$1664=$D2104+9,AA$1664=$D2104+12,AA$1664=$D2104+15,AA$1664=$D2104+18,AA$1664=$D2104+21,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,Z$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AA1577>0),AA1577,0)))*IF($C$2083=1,(IF(OR(AB$1664=$D2104+12,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,AA$70)))),IF($C$2083=2,(IF(OR(AB$1664=$D2104+6,AB$1664=$D2104+12,AB$1664=$D2104+18,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,AA$70/2)))),(IF(OR(AB$1664=$D2104+3,AB$1664=$D2104+6,AB$1664=$D2104+9,AB$1664=$D2104+12,AB$1664=$D2104+15,AB$1664=$D2104+18,AB$1664=$D2104+21,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,AA$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AB1577>0),AB1577,0)))*IF($C$2083=1,(IF(OR(AC$1664=$D2104+12,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,AB$70)))),IF($C$2083=2,(IF(OR(AC$1664=$D2104+6,AC$1664=$D2104+12,AC$1664=$D2104+18,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,AB$70/2)))),(IF(OR(AC$1664=$D2104+3,AC$1664=$D2104+6,AC$1664=$D2104+9,AC$1664=$D2104+12,AC$1664=$D2104+15,AC$1664=$D2104+18,AC$1664=$D2104+21,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,AB$70/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$23","v":0},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1583>0),F1583,0)))*IF($C$2109=1,(IF(OR(G$1664=$D2110+12,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71,F$71)))),IF($C$2109=2,(IF(OR(G$1664=$D2110+6,G$1664=$D2110+12,G$1664=$D2110+18,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71/2,F$71/2)))),(IF(OR(G$1664=$D2110+3,G$1664=$D2110+6,G$1664=$D2110+9,G$1664=$D2110+12,G$1664=$D2110+15,G$1664=$D2110+18,G$1664=$D2110+21,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71/4,F$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",K1588>0),K1588,0)))*IF($C$2109=1,(IF(OR(L$1664=$D2115+12,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71,K$71)))),IF($C$2109=2,(IF(OR(L$1664=$D2115+6,L$1664=$D2115+12,L$1664=$D2115+18,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71/2,K$71/2)))),(IF(OR(L$1664=$D2115+3,L$1664=$D2115+6,L$1664=$D2115+9,L$1664=$D2115+12,L$1664=$D2115+15,L$1664=$D2115+18,L$1664=$D2115+21,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71/4,K$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",Q1594>0),Q1594,0)))*IF($C$2109=1,(IF(OR(R$1664=$D2121+12,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71,Q$71)))),IF($C$2109=2,(IF(OR(R$1664=$D2121+6,R$1664=$D2121+12,R$1664=$D2121+18,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71/2,Q$71/2)))),(IF(OR(R$1664=$D2121+3,R$1664=$D2121+6,R$1664=$D2121+9,R$1664=$D2121+12,R$1664=$D2121+15,R$1664=$D2121+18,R$1664=$D2121+21,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71/4,Q$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",W1600>0),W1600,0)))*IF($C$2109=1,(IF(OR(X$1664=$D2127+12,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71,W$71)))),IF($C$2109=2,(IF(OR(X$1664=$D2127+6,X$1664=$D2127+12,X$1664=$D2127+18,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71/2,W$71/2)))),(IF(OR(X$1664=$D2127+3,X$1664=$D2127+6,X$1664=$D2127+9,X$1664=$D2127+12,X$1664=$D2127+15,X$1664=$D2127+18,X$1664=$D2127+21,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71/4,W$71/4))))))","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AB1605>0),AB1605,0)))*IF($C$2109=1,(IF(OR(AC$1664=$D2132+12,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71,$AB$71)))),IF($C$2109=2,(IF(OR(AC$1664=$D2132+6,AC$1664=$D2132+12,AC$1664=$D2132+18,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71/2,$AB$71/2)))),(IF(OR(AC$1664=$D2132+3,AC$1664=$D2132+6,AC$1664=$D2132+9,AC$1664=$D2132+12,AC$1664=$D2132+15,AC$1664=$D2132+18,AC$1664=$D2132+21,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71/4,$AB$71/4))))))","v":0}]
[null,null,null,24,0]
[null,null,null,3,0,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",H1611>0),H1611,0)))*IF($C$2135=1,(IF(OR(I$1664=$D2138+12,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72,H$72)))),IF($C$2135=2,(IF(OR(I$1664=$D2138+6,I$1664=$D2138+12,I$1664=$D2138+18,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72/2,H$72/2)))),(IF(OR(I$1664=$D2138+3,I$1664=$D2138+6,I$1664=$D2138+9,I$1664=$D2138+12,I$1664=$D2138+15,I$1664=$D2138+18,I$1664=$D2138+21,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72/4,H$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",P1619>0),P1619,0)))*IF($C$2135=1,(IF(OR(Q$1664=$D2146+12,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72,P$72)))),IF($C$2135=2,(IF(OR(Q$1664=$D2146+6,Q$1664=$D2146+12,Q$1664=$D2146+18,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72/2,P$72/2)))),(IF(OR(Q$1664=$D2146+3,Q$1664=$D2146+6,Q$1664=$D2146+9,Q$1664=$D2146+12,Q$1664=$D2146+15,Q$1664=$D2146+18,Q$1664=$D2146+21,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72/4,P$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",T1623>0),T1623,0)))*IF($C$2135=1,(IF(OR(U$1664=$D2150+12,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72,T$72)))),IF($C$2135=2,(IF(OR(U$1664=$D2150+6,U$1664=$D2150+12,U$1664=$D2150+18,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72/2,T$72/2)))),(IF(OR(U$1664=$D2150+3,U$1664=$D2150+6,U$1664=$D2150+9,U$1664=$D2150+12,U$1664=$D2150+15,U$1664=$D2150+18,U$1664=$D2150+21,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72/4,T$72/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Y1628>0),Y1628,0)))*IF($C$2135=1,(IF(OR(Z$1664=$D2155+12,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,Y$72)))),IF($C$2135=2,(IF(OR(Z$1664=$D2155+6,Z$1664=$D2155+12,Z$1664=$D2155+18,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,Y$72/2)))),(IF(OR(Z$1664=$D2155+3,Z$1664=$D2155+6,Z$1664=$D2155+9,Z$1664=$D2155+12,Z$1664=$D2155+15,Z$1664=$D2155+18,Z$1664=$D2155+21,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,Y$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Z1628>0),Z1628,0)))*IF($C$2135=1,(IF(OR(AA$1664=$D2155+12,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,Z$72)))),IF($C$2135=2,(IF(OR(AA$1664=$D2155+6,AA$1664=$D2155+12,AA$1664=$D2155+18,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,Z$72/2)))),(IF(OR(AA$1664=$D2155+3,AA$1664=$D2155+6,AA$1664=$D2155+9,AA$1664=$D2155+12,AA$1664=$D2155+15,AA$1664=$D2155+18,AA$1664=$D2155+21,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,Z$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AA1628>0),AA1628,0)))*IF($C$2135=1,(IF(OR(AB$1664=$D2155+12,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,AA$72)))),IF($C$2135=2,(IF(OR(AB$1664=$D2155+6,AB$1664=$D2155+12,AB$1664=$D2155+18,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,AA$72/2)))),(IF(OR(AB$1664=$D2155+3,AB$1664=$D2155+6,AB$1664=$D2155+9,AB$1664=$D2155+12,AB$1664=$D2155+15,AB$1664=$D2155+18,AB$1664=$D2155+21,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,AA$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AB1628>0),AB1628,0)))*IF($C$2135=1,(IF(OR(AC$1664=$D2155+12,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,AB$72)))),IF($C$2135=2,(IF(OR(AC$1664=$D2155+6,AC$1664=$D2155+12,AC$1664=$D2155+18,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,AB$72/2)))),(IF(OR(AC$1664=$D2155+3,AC$1664=$D2155+6,AC$1664=$D2155+9,AC$1664=$D2155+12,AC$1664=$D2155+15,AC$1664=$D2155+18,AC$1664=$D2155+21,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,AB$72/4))))))","v":0}]
[null,20,{"$f":"IF($B$25=\"Bonds\",Instruments!$O$26,\" \")","v":0},null,{"$f":"$E$25","v":0}]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",M1642>0),M1642,0)))*IF($C$2161=1,(IF(OR(N$1664=$D2169+12,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73,M$73)))),IF($C$2161=2,(IF(OR(N$1664=$D2169+6,N$1664=$D2169+12,N$1664=$D2169+18,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73/2,M$73/2)))),(IF(OR(N$1664=$D2169+3,N$1664=$D2169+6,N$1664=$D2169+9,N$1664=$D2169+12,N$1664=$D2169+15,N$1664=$D2169+18,N$1664=$D2169+21,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73/4,M$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",P1645>0),P1645,0)))*IF($C$2161=1,(IF(OR(Q$1664=$D2172+12,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73,P$73)))),IF($C$2161=2,(IF(OR(Q$1664=$D2172+6,Q$1664=$D2172+12,Q$1664=$D2172+18,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73/2,P$73/2)))),(IF(OR(Q$1664=$D2172+3,Q$1664=$D2172+6,Q$1664=$D2172+9,Q$1664=$D2172+12,Q$1664=$D2172+15,Q$1664=$D2172+18,Q$1664=$D2172+21,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73/4,P$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",V1651>0),V1651,0)))*IF($C$2161=1,(IF(OR(W$1664=$D2178+12,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73,V$73)))),IF($C$2161=2,(IF(OR(W$1664=$D2178+6,W$1664=$D2178+12,W$1664=$D2178+18,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73/2,V$73/2)))),(IF(OR(W$1664=$D2178+3,W$1664=$D2178+6,W$1664=$D2178+9,W$1664=$D2178+12,W$1664=$D2178+15,W$1664=$D2178+18,W$1664=$D2178+21,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73/4,V$73/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",AA1656>0),AA1656,0)))*IF($C$2161=1,(IF(OR(AB$1664=$D2183+12,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73,AA$73)))),IF($C$2161=2,(IF(OR(AB$1664=$D2183+6,AB$1664=$D2183+12,AB$1664=$D2183+18,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/2,AA$73/2)))),(IF(OR(AB$1664=$D2183+3,AB$1664=$D2183+6,AB$1664=$D2183+9,AB$1664=$D2183+12,AB$1664=$D2183+15,AB$1664=$D2183+18,AB$1664=$D2183+21,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/4,AA$73/4))))))","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",AB1656>0),AB1656,0)))*IF($C$2161=1,(IF(OR(AC$1664=$D2183+12,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73,AB$73)))),IF($C$2161=2,(IF(OR(AC$1664=$D2183+6,AC$1664=$D2183+12,AC$1664=$D2183+18,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/2,AB$73/2)))),(IF(OR(AC$1664=$D2183+3,AC$1664=$D2183+6,AC$1664=$D2183+9,AC$1664=$D2183+12,AC$1664=$D2183+15,AC$1664=$D2183+18,AC$1664=$D2183+21,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/4,AB$73/4))))))","v":0}]
[]
[null,1,null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F625+F1679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180.8795119603958,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.439755980197901,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U687+U1741","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F688+F1742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,null,0,0,0,0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6053056686485125,0,0,1.6053056686485125,0,0,1.6053056686485125,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,2.1814900441740872,0,0,2.1814900441740872,0,0,2.190192797009888,0,0,2.190192797009888,0,0,2.190192797009888,0,0,2.190192797009888,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7070503941262354]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305,0,0]
[null,null,null,12,null,{"$f":"F755+F1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8333642607227638]
[null,null,null,23,null,{"$f":"F766+F1820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,25.290199740837359,0,0,0,0,0,25.290199740837359,0,0,0,0,0,25.290199740837359]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U806+U1860","v":0},25.290199740837359,0,0,0,0,0,25.290199740837359,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U869+U1923","v":0},0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F874+F1928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F937+F1991","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F948+F2002","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U973+U2027","v":0},0,0,0,0,0,0,0,0]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U999+U2053","v":0},0,0,0,0,0,0,0,0]
[null,null,null,2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1015+F2069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1040+U2094","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,null,null,{"$f":"$E$23","v":0}]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1067+F2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1078+F2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F1082+F2136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1118+U2172","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1130+F2184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,1,{"$f":"IF($B$6=\"Bonds\",Instruments!$O$7,\" \")","v":" "},{"$f":"$D$30","v":3},{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,6,"T-bills 3m",null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,K619>0),K619,0)))*$K$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"T-bills 3m",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,N622>0),N622,0)))*$N$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,W631>0),W631,0)))*$W$54","v":0},0,0,0,0,0]
[null,null,null,23,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,AB636>0),AB636,0)))*$AB$54","v":0}]
[null,null,null,{"$f":"D2748+1","v":2},"T-bills 6m",null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,G641>0),G641,0)))*$G$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2749+1","v":3},"T-bills 6m",null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,H642>0),H642,0)))*$H$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"T-bills 6m",null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,M647>0),M647,0)))*$M$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,T654>0),T654,0)))*$T$55","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,Y659>0),Y659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,Z659>0),Z659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,AA659>0),AA659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,AB659>0),AB659,0)))*$Y$55","v":0}]
[]
[null,null,null,5,"T-bills 12m",null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,J670>0),J670,0)))*$J$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,P676>0),P676,0)))*$P$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,U681>0),U681,0)))*$U$56","v":0},0,0,0,0,0,0,0]
[null,null,null,22,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,AA687>0),AA687,0)))*$AA$56","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,AB687>0),AB687,0)))*$AA$56","v":0}]
[null,null,null,24,"T-bills 12m"]
[null,null,null,8,"2yr ",null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,M699>0),M699,0)))*$M$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,R704>0),R704,0)))*$R$57","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,W709>0),W709,0)))*$W$57","v":0},0,0,0,0,0]
[null,null,null,21,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,Z712>0),Z712,0)))*$Z$57","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,AA712>0),AA712,0)))*$Z$57","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,AB712>0),AB712,0)))*$Z$57","v":0}]
[]
[null,null,null,4,"3yr",null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,I721>0),I721,0)))*$I$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"3yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,O727>0),O727,0)))*$O$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,T732>0),T732,0)))*$T$58","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,Y737>0),Y737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,Z737>0),Z737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,AA737>0),AA737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,AB737>0),AB737,0)))*$Y$58","v":0}]
[null,null,null,1,{"$f":"$E$11","v":"5yr"},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,F744>0),F744,0)))*$F$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"5yr",null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,K749>0),K749,0)))*$K$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Q755>0),Q755,0)))*$Q$59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,X762>0),X762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Y762>0),Y762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Z762>0),Z762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,AA762>0),AA762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,AB762>0),AB762,0)))*$X$59","v":0}]
[null,null,null,24,"5yr"]
[null,null,null,{"$f":"D2879+1","v":3},"7yr",null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,H772>0),H772,0)))*$H$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"7yr",null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,M777>0),M777,0)))*$M$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"7yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,O779>0),O779,0)))*$O$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,T784>0),T784,0)))*$T$60","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,Y789>0),Y789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,Z789>0),Z789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,AA789>0),AA789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,AB789>0),AB789,0)))*$Y$60","v":0}]
[null,8,{"$f":"IF($B$13=\"Bonds\",Instruments!$O$14,\" \")","v":2},{"$f":"$D$37","v":120},{"$f":"$E$13","v":"10yr"}]
[null,null,null,5,"10yr",null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,J800>0),J800,0)))*$J$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"10yr",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,N804>0),N804,0)))*$N$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,V812>0),V812,0)))*$V$61","v":0},0,0,0,0,0,0]
[null,null,null,22,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,AA817>0),AA817,0)))*$AA$61","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,AB817>0),AB817,0)))*$AA$61","v":0}]
[null,null,null,{"$f":"D2930+1","v":2},0,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,G823>0),G823,0)))*$G$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,H823>0),H823,0)))*$G$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,M829>0),M829,0)))*$M$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,N829>0),N829,0)))*$M$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,R834>0),R834,0)))*$R$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,S834>0),S834,0)))*$R$62","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,X840>0),X840,0)))*$X$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,Y840>0),Y840,0)))*$X$62","v":0},0,0,0]
[null,null,null,24,0]
[]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,J852>0),J852,0)))*$J$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,O857>0),O857,0)))*$O$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,U863>0),U863,0)))*$U$63","v":0},0,0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,Z868>0),Z868,0)))*$Z$63","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,AA868>0),AA868,0)))*$Z$63","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,AB868>0),AB868,0)))*$Z$63","v":0}]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,I877>0),I877,0)))*$I$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,L880>0),L880,0)))*$L$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,Q885>0),Q885,0)))*$Q$64","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,W891>0),W891,0)))*$W$64","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,AB896>0),AB896,0)))*$AB$64","v":0}]
[null,null,null,{"$f":"D3009+1","v":3},0,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,H902>0),H902,0)))*$H$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,N908>0),N908,0)))*$N$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3020+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,S913>0),S913,0)))*$S$65","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Y919>0),Y919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Z919>0),Z919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AA919>0),AA919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AB919>0),AB919,0)))*$Y$65","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Z920>0),Z920,0)))*$Z$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AA920>0),AA920,0)))*$Z$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AB920>0),AB920,0)))*$Z$65","v":0}]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},{"$f":"$D$42","v":0},{"$f":"$E$18","v":0}]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,K931>0),K931,0)))*$K$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,P936>0),P936,0)))*$P$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,X944>0),X944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,Y944>0),Y944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,Z944>0),Z944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AA944>0),AA944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AB944>0),AB944,0)))*$X$66","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AB948>0),AB948,0)))*$AB$66","v":0}]
[null,null,null,{"$f":"D3060+1","v":2},0,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,G953>0),G953,0)))*$G$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,M959>0),M959,0)))*$M$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Q963>0),Q963,0)))*$Q$67","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,X970>0),X970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Y970>0),Y970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Z970>0),Z970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,AA970>0),AA970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,AB970>0),AB970,0)))*$X$67","v":0}]
[]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,I981>0),I981,0)))*$I$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,N986>0),N986,0)))*$N$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,P988>0),P988,0)))*$P$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,U993>0),U993,0)))*$U$68","v":0},0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,AA999>0),AA999,0)))*$AA$68","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,AB999>0),AB999,0)))*$AA$68","v":0}]
[null,null,null,{"$f":"D3112+1","v":2},0,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,G1005>0),G1005,0)))*$G$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,K1009>0),K1009,0)))*$K$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,L1010>0),L1010,0)))*$L$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,M1011>0),M1011,0)))*$M$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,N1012>0),N1012,0)))*$N$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,O1013>0),O1013,0)))*$O$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,P1014>0),P1014,0)))*$P$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Q1015>0),Q1015,0)))*$Q$69","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3123+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,R1016>0),R1016,0)))*$R$69","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3124+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,S1017>0),S1017,0)))*$S$69","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,T1018>0),T1018,0)))*$T$69","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,U1019>0),U1019,0)))*$U$69","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,V1020>0),V1020,0)))*$V$69","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,W1021>0),W1021,0)))*$W$69","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,X1022>0),X1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Y1022>0),Y1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1022>0),Z1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1022>0),AA1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1022>0),AB1022,0)))*$X$69","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Y1023>0),Y1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1023>0),Z1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1023>0),AA1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1023>0),AB1023,0)))*$Y$69","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1024>0),Z1024,0)))*$Z$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1024>0),AA1024,0)))*$Z$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1024>0),AB1024,0)))*$Z$69","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1025>0),AA1025,0)))*$AA$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1025>0),AB1025,0)))*$AA$69","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1026>0),AB1026,0)))*$AB$69","v":0}]
[null,null,null,24,0]
[]
[null,17,{"$f":"IF($B$22=\"Bonds\",Instruments!$O$23,\" \")","v":0},{"$f":"$D$46","v":0},{"$f":"$E$22","v":0}]
[null,null,null,1,{"$f":"$E$22","v":0},null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,F1030>0),F1030,0)))*$F$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3138+1","v":2},0,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,G1031>0),G1031,0)))*$G$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3139+1","v":3},0,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,H1032>0),H1032,0)))*$H$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,I1033>0),I1033,0)))*$I$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,J1034>0),J1034,0)))*$J$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,K1035>0),K1035,0)))*$K$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,L1036>0),L1036,0)))*$L$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,M1037>0),M1037,0)))*$M$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,N1038>0),N1038,0)))*$N$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,O1039>0),O1039,0)))*$O$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,P1040>0),P1040,0)))*$P$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Q1041>0),Q1041,0)))*$Q$70","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3149+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,R1042>0),R1042,0)))*$R$70","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3150+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,S1043>0),S1043,0)))*$S$70","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,T1044>0),T1044,0)))*$T$70","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,U1045>0),U1045,0)))*$U$70","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,V1046>0),V1046,0)))*$V$70","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,W1047>0),W1047,0)))*$W$70","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,X1048>0),X1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Y1048>0),Y1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1048>0),Z1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1048>0),AA1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1048>0),AB1048,0)))*$X$70","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Y1049>0),Y1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1049>0),Z1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1049>0),AA1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1049>0),AB1049,0)))*$Y$70","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1050>0),Z1050,0)))*$Z$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1050>0),AA1050,0)))*$Z$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1050>0),AB1050,0)))*$Z$70","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1051>0),AA1051,0)))*$AA$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1051>0),AB1051,0)))*$AA$70","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1052>0),AB1052,0)))*$AB$70","v":0}]
[null,null,null,24,0]
[]
[null,18,{"$f":"IF($B$23=\"Bonds\",Instruments!$O$24,\" \")","v":0},{"$f":"$D$47","v":0},{"$f":"$E$23","v":0}]
[null,null,null,1,{"$f":"$E$23","v":0},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,F1056>0),F1056,0)))*$F$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3164+1","v":2},0,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,G1057>0),G1057,0)))*$G$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3165+1","v":3},0,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,H1058>0),H1058,0)))*$H$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,I1059>0),I1059,0)))*$I$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,J1060>0),J1060,0)))*$J$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,K1061>0),K1061,0)))*$K$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,L1062>0),L1062,0)))*$L$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,M1063>0),M1063,0)))*$M$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,N1064>0),N1064,0)))*$N$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,O1065>0),O1065,0)))*$O$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,P1066>0),P1066,0)))*$P$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Q1067>0),Q1067,0)))*$Q$71","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3175+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,R1068>0),R1068,0)))*$R$71","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3176+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,S1069>0),S1069,0)))*$S$71","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,T1070>0),T1070,0)))*$T$71","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,U1071>0),U1071,0)))*$U$71","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,V1072>0),V1072,0)))*$V$71","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,W1073>0),W1073,0)))*$W$71","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,X1074>0),X1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Y1074>0),Y1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1074>0),Z1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1074>0),AA1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1074>0),AB1074,0)))*$X$71","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Y1075>0),Y1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1075>0),Z1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1075>0),AA1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1075>0),AB1075,0)))*$Y$71","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1076>0),Z1076,0)))*$Z$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1076>0),AA1076,0)))*$Z$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1076>0),AB1076,0)))*$Z$71","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1077>0),AA1077,0)))*$AA$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1077>0),AB1077,0)))*$AA$71","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1078>0),AB1078,0)))*$AB$71","v":0}]
[null,null,null,24,0]
[]
[null,19,{"$f":"IF($B$24=\"Bonds\",Instruments!$O$25,\" \")","v":0},{"$f":"$D$48","v":0},{"$f":"$E$24","v":0}]
[null,null,null,1,{"$f":"$E$24","v":0},null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,F1082>0),F1082,0)))*$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3190+1","v":2},0,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,G1083>0),G1083,0)))*$G$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3191+1","v":3},0,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,H1084>0),H1084,0)))*$H$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,I1085>0),I1085,0)))*$I$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,J1086>0),J1086,0)))*$J$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,K1087>0),K1087,0)))*$K$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,L1088>0),L1088,0)))*$L$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,M1089>0),M1089,0)))*$M$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,N1090>0),N1090,0)))*$N$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,O1091>0),O1091,0)))*$O$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,P1092>0),P1092,0)))*$P$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Q1093>0),Q1093,0)))*$Q$72","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3201+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,R1094>0),R1094,0)))*$R$72","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3202+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,S1095>0),S1095,0)))*$S$72","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,T1096>0),T1096,0)))*$T$72","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,U1097>0),U1097,0)))*$U$72","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,V1098>0),V1098,0)))*$V$72","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,W1099>0),W1099,0)))*$W$72","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,X1100>0),X1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Y1100>0),Y1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1100>0),Z1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1100>0),AA1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1100>0),AB1100,0)))*$X$72","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Y1101>0),Y1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1101>0),Z1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1101>0),AA1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1101>0),AB1101,0)))*$Y$72","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1102>0),Z1102,0)))*$Z$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1102>0),AA1102,0)))*$Z$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1102>0),AB1102,0)))*$Z$72","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1103>0),AA1103,0)))*$AA$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1103>0),AB1103,0)))*$AA$72","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1104>0),AB1104,0)))*$AB$72","v":0}]
[null,null,null,24,0]
[]
[null,20,{"$f":"IF($B$25=\"Bonds\",Instruments!$O$26,\" \")","v":0},{"$f":"$D$49","v":0},{"$f":"$E$25","v":0}]
[null,null,null,1,{"$f":"$E$25","v":0},null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,F1108>0),F1108,0)))*$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3216+1","v":2},0,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,G1109>0),G1109,0)))*$G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3217+1","v":3},0,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,H1110>0),H1110,0)))*$H$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,I1111>0),I1111,0)))*$I$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,J1112>0),J1112,0)))*$J$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,K1113>0),K1113,0)))*$K$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,L1114>0),L1114,0)))*$L$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,M1115>0),M1115,0)))*$M$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,N1116>0),N1116,0)))*$N$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,O1117>0),O1117,0)))*$O$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,P1118>0),P1118,0)))*$P$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Q1119>0),Q1119,0)))*$Q$73","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3227+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,R1120>0),R1120,0)))*$R$73","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3228+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,S1121>0),S1121,0)))*$S$73","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,T1122>0),T1122,0)))*$T$73","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,U1123>0),U1123,0)))*$U$73","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,V1124>0),V1124,0)))*$V$73","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,W1125>0),W1125,0)))*$W$73","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,X1126>0),X1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Y1126>0),Y1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1126>0),Z1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1126>0),AA1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1126>0),AB1126,0)))*$X$73","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Y1127>0),Y1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1127>0),Z1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1127>0),AA1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1127>0),AB1127,0)))*$Y$73","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1128>0),Z1128,0)))*$Z$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1128>0),AA1128,0)))*$Z$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1128>0),AB1128,0)))*$Z$73","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1129>0),AA1129,0)))*$AA$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1129>0),AB1129,0)))*$AA$73","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1130>0),AB1130,0)))*$AB$73","v":0}]
[null,null,null,24,0]
[]
[null,"Interest payments for loans with less than one year maturity",null,"Total interest for loans with less than 1 year maturity",null,{"$f":"SUM(F2722:F3239)","v":0},{"$f":"SUM(G2722:G3239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"M6.Baseline_IP","index":29,"n_rows":3241,"n_cols":32,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,"Interest Payments on bonds",{"$f":"SUM(F2187:Q2187)","v":125.52270506836804}]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026}]
[null,"Instrument","Interest","Maturity","Face Value/Offer"]
[null,null,null,null,null,1,{"$f":"F5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$L$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF('M2.Baseline'!E20<>\" \",'M2.Baseline'!E20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!F20<>\" \",'M2.Baseline'!F20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!G20<>\" \",'M2.Baseline'!G20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!H20<>\" \",'M2.Baseline'!H20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!I20<>\" \",'M2.Baseline'!I20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!J20<>\" \",'M2.Baseline'!J20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!K20<>\" \",'M2.Baseline'!K20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!L20<>\" \",'M2.Baseline'!L20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!M20<>\" \",'M2.Baseline'!M20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!N20<>\" \",'M2.Baseline'!N20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!O20<>\" \",'M2.Baseline'!O20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!P20<>\" \",'M2.Baseline'!P20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!Q20<>\" \",'M2.Baseline'!Q20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!R20<>\" \",'M2.Baseline'!R20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!S20<>\" \",'M2.Baseline'!S20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!T20<>\" \",'M2.Baseline'!T20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!U20<>\" \",'M2.Baseline'!U20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!V20<>\" \",'M2.Baseline'!V20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!W20<>\" \",'M2.Baseline'!W20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!X20<>\" \",'M2.Baseline'!X20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!Y20<>\" \",'M2.Baseline'!Y20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!Z20<>\" \",'M2.Baseline'!Z20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!AA20<>\" \",'M2.Baseline'!AA20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!AB20<>\" \",'M2.Baseline'!AB20,0)","v":180.8795119603958},null,{"$f":"IF(C6=\"T-bills\",(IF($D6=1,$Q6,(IF($D6=2,SUM($P6:$Q6),(IF($D6=3,SUM($O6:$Q6),(IF($D6=4,SUM($N6:$Q6),IF($D6=5,SUM($M6:$Q6),(IF($D6=6,SUM($L6:$Q6),(IF($D6=7,SUM($K6:$Q6),(IF($D6=8,SUM($J6:$Q6),(IF($D6=9,SUM($I6:$Q6),IF($D6=10,SUM($H6:$Q6),(IF($D6=11,SUM($G6:$Q6),IF($D6=12,SUM($F6:$Q6),0))))))))))))))))))))),SUM($F6:$Q6))","v":696.22022686407036},{"$f":"IF($C6=\"T-bills\",IF($D6=1,$AC6,(IF($D6=2,SUM($AB6:$AC6),(IF($D6=3,SUM($AA6:$AC6),(IF($D6=4,SUM($Z6:$AC6),IF($D6=5,SUM($Y6:$AC6),(IF($D6=6,SUM($X6:$AC6),(IF($D6=7,SUM($W6:$AC6),(IF($D6=8,SUM($V6:$AC6),(IF($D6=9,SUM($U6:$AC6),IF($D6=10,SUM($T6:$AC6),(IF($D6=11,SUM($S6:$AC6),IF($D6=12,SUM($R6:$AC6),0)))))))))))))))))))),SUM($R6:$AC6))","v":542.63853588118741}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$L$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF('M2.Baseline'!E21<>\" \",'M2.Baseline'!E21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!F21<>\" \",'M2.Baseline'!F21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!G21<>\" \",'M2.Baseline'!G21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!H21<>\" \",'M2.Baseline'!H21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!I21<>\" \",'M2.Baseline'!I21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!J21<>\" \",'M2.Baseline'!J21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!K21<>\" \",'M2.Baseline'!K21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!L21<>\" \",'M2.Baseline'!L21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!M21<>\" \",'M2.Baseline'!M21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!N21<>\" \",'M2.Baseline'!N21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!O21<>\" \",'M2.Baseline'!O21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!P21<>\" \",'M2.Baseline'!P21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!Q21<>\" \",'M2.Baseline'!Q21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!R21<>\" \",'M2.Baseline'!R21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!S21<>\" \",'M2.Baseline'!S21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!T21<>\" \",'M2.Baseline'!T21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!U21<>\" \",'M2.Baseline'!U21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!V21<>\" \",'M2.Baseline'!V21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!W21<>\" \",'M2.Baseline'!W21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!X21<>\" \",'M2.Baseline'!X21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!Y21<>\" \",'M2.Baseline'!Y21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!Z21<>\" \",'M2.Baseline'!Z21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!AA21<>\" \",'M2.Baseline'!AA21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!AB21<>\" \",'M2.Baseline'!AB21,0)","v":90.439755980197901},null,696.22022686407036,{"$f":"IF($C7=\"T-bills\",IF($D7=1,$AC7,(IF($D7=2,SUM($AB7:$AC7),(IF($D7=3,SUM($AA7:$AC7),(IF($D7=4,SUM($Z7:$AC7),IF($D7=5,SUM($Y7:$AC7),(IF($D7=6,SUM($X7:$AC7),(IF($D7=7,SUM($W7:$AC7),(IF($D7=8,SUM($V7:$AC7),(IF($D7=9,SUM($U7:$AC7),IF($D7=10,SUM($T7:$AC7),(IF($D7=11,SUM($S7:$AC7),IF($D7=12,SUM($R7:$AC7),0)))))))))))))))))))),SUM($R7:$AC7))","v":542.63853588118741}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$L$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF('M2.Baseline'!E22<>\" \",'M2.Baseline'!E22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!F22<>\" \",'M2.Baseline'!F22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!G22<>\" \",'M2.Baseline'!G22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!H22<>\" \",'M2.Baseline'!H22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!I22<>\" \",'M2.Baseline'!I22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!J22<>\" \",'M2.Baseline'!J22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!K22<>\" \",'M2.Baseline'!K22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!L22<>\" \",'M2.Baseline'!L22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!M22<>\" \",'M2.Baseline'!M22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!N22<>\" \",'M2.Baseline'!N22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!O22<>\" \",'M2.Baseline'!O22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!P22<>\" \",'M2.Baseline'!P22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!Q22<>\" \",'M2.Baseline'!Q22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!R22<>\" \",'M2.Baseline'!R22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!S22<>\" \",'M2.Baseline'!S22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!T22<>\" \",'M2.Baseline'!T22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!U22<>\" \",'M2.Baseline'!U22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!V22<>\" \",'M2.Baseline'!V22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!W22<>\" \",'M2.Baseline'!W22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!X22<>\" \",'M2.Baseline'!X22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!Y22<>\" \",'M2.Baseline'!Y22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!Z22<>\" \",'M2.Baseline'!Z22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!AA22<>\" \",'M2.Baseline'!AA22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!AB22<>\" \",'M2.Baseline'!AB22,0)","v":90.439755980197901},null,{"$f":"IF(C8=\"T-bills\",(IF($D8=1,$Q8,(IF($D8=2,SUM($P8:$Q8),(IF($D8=3,SUM($O8:$Q8),(IF($D8=4,SUM($N8:$Q8),IF($D8=5,SUM($M8:$Q8),(IF($D8=6,SUM($L8:$Q8),(IF($D8=7,SUM($K8:$Q8),(IF($D8=8,SUM($J8:$Q8),(IF($D8=9,SUM($I8:$Q8),IF($D8=10,SUM($H8:$Q8),(IF($D8=11,SUM($G8:$Q8),IF($D8=12,SUM($F8:$Q8),0))))))))))))))))))))),SUM($F8:$Q8))","v":1392.4404537281405},1085.2770717623748]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$L$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF('M2.Baseline'!E23<>\" \",'M2.Baseline'!E23,0)","v":0},{"$f":"IF('M2.Baseline'!F23<>\" \",'M2.Baseline'!F23,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!G23<>\" \",'M2.Baseline'!G23,0)","v":0},{"$f":"IF('M2.Baseline'!H23<>\" \",'M2.Baseline'!H23,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!I23<>\" \",'M2.Baseline'!I23,0)","v":0},{"$f":"IF('M2.Baseline'!J23<>\" \",'M2.Baseline'!J23,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!K23<>\" \",'M2.Baseline'!K23,0)","v":0},{"$f":"IF('M2.Baseline'!L23<>\" \",'M2.Baseline'!L23,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!M23<>\" \",'M2.Baseline'!M23,0)","v":0},{"$f":"IF('M2.Baseline'!N23<>\" \",'M2.Baseline'!N23,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!O23<>\" \",'M2.Baseline'!O23,0)","v":0},{"$f":"IF('M2.Baseline'!P23<>\" \",'M2.Baseline'!P23,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!Q23<>\" \",'M2.Baseline'!Q23,0)","v":0},{"$f":"IF('M2.Baseline'!R23<>\" \",'M2.Baseline'!R23,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!S23<>\" \",'M2.Baseline'!S23,0)","v":0},{"$f":"IF('M2.Baseline'!T23<>\" \",'M2.Baseline'!T23,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!U23<>\" \",'M2.Baseline'!U23,0)","v":0},{"$f":"IF('M2.Baseline'!V23<>\" \",'M2.Baseline'!V23,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!W23<>\" \",'M2.Baseline'!W23,0)","v":0},{"$f":"IF('M2.Baseline'!X23<>\" \",'M2.Baseline'!X23,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!Y23<>\" \",'M2.Baseline'!Y23,0)","v":0},{"$f":"IF('M2.Baseline'!Z23<>\" \",'M2.Baseline'!Z23,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!AA23<>\" \",'M2.Baseline'!AA23,0)","v":0},{"$f":"IF('M2.Baseline'!AB23<>\" \",'M2.Baseline'!AB23,0)","v":90.439755980197901},null,{"$f":"IF(C9=\"T-bills\",(IF($D9=1,$Q9,(IF($D9=2,SUM($P9:$Q9),(IF($D9=3,SUM($O9:$Q9),(IF($D9=4,SUM($N9:$Q9),IF($D9=5,SUM($M9:$Q9),(IF($D9=6,SUM($L9:$Q9),(IF($D9=7,SUM($K9:$Q9),(IF($D9=8,SUM($J9:$Q9),(IF($D9=9,SUM($I9:$Q9),IF($D9=10,SUM($H9:$Q9),(IF($D9=11,SUM($G9:$Q9),IF($D9=12,SUM($F9:$Q9),0))))))))))))))))))))),SUM($F9:$Q9))","v":696.22022686407036},542.63853588118741]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$L$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF('M2.Baseline'!E24<>\" \",'M2.Baseline'!E24,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!F24<>\" \",'M2.Baseline'!F24,0)","v":0},{"$f":"IF('M2.Baseline'!G24<>\" \",'M2.Baseline'!G24,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!H24<>\" \",'M2.Baseline'!H24,0)","v":0},{"$f":"IF('M2.Baseline'!I24<>\" \",'M2.Baseline'!I24,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!J24<>\" \",'M2.Baseline'!J24,0)","v":0},{"$f":"IF('M2.Baseline'!K24<>\" \",'M2.Baseline'!K24,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!L24<>\" \",'M2.Baseline'!L24,0)","v":0},{"$f":"IF('M2.Baseline'!M24<>\" \",'M2.Baseline'!M24,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!N24<>\" \",'M2.Baseline'!N24,0)","v":0},{"$f":"IF('M2.Baseline'!O24<>\" \",'M2.Baseline'!O24,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!P24<>\" \",'M2.Baseline'!P24,0)","v":0},{"$f":"IF('M2.Baseline'!Q24<>\" \",'M2.Baseline'!Q24,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!R24<>\" \",'M2.Baseline'!R24,0)","v":0},{"$f":"IF('M2.Baseline'!S24<>\" \",'M2.Baseline'!S24,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!T24<>\" \",'M2.Baseline'!T24,0)","v":0},{"$f":"IF('M2.Baseline'!U24<>\" \",'M2.Baseline'!U24,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!V24<>\" \",'M2.Baseline'!V24,0)","v":0},{"$f":"IF('M2.Baseline'!W24<>\" \",'M2.Baseline'!W24,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!X24<>\" \",'M2.Baseline'!X24,0)","v":0},{"$f":"IF('M2.Baseline'!Y24<>\" \",'M2.Baseline'!Y24,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!Z24<>\" \",'M2.Baseline'!Z24,0)","v":0},{"$f":"IF('M2.Baseline'!AA24<>\" \",'M2.Baseline'!AA24,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!AB24<>\" \",'M2.Baseline'!AB24,0)","v":0},null,696.22022686407036,542.63853588118741]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$L$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF('M2.Baseline'!E25<>\" \",'M2.Baseline'!E25,0)","v":0},{"$f":"IF('M2.Baseline'!F25<>\" \",'M2.Baseline'!F25,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!G25<>\" \",'M2.Baseline'!G25,0)","v":0},{"$f":"IF('M2.Baseline'!H25<>\" \",'M2.Baseline'!H25,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!I25<>\" \",'M2.Baseline'!I25,0)","v":0},{"$f":"IF('M2.Baseline'!J25<>\" \",'M2.Baseline'!J25,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!K25<>\" \",'M2.Baseline'!K25,0)","v":0},{"$f":"IF('M2.Baseline'!L25<>\" \",'M2.Baseline'!L25,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!M25<>\" \",'M2.Baseline'!M25,0)","v":0},{"$f":"IF('M2.Baseline'!N25<>\" \",'M2.Baseline'!N25,0)","v":0},{"$f":"IF('M2.Baseline'!O25<>\" \",'M2.Baseline'!O25,0)","v":0},{"$f":"IF('M2.Baseline'!P25<>\" \",'M2.Baseline'!P25,0)","v":0},{"$f":"IF('M2.Baseline'!Q25<>\" \",'M2.Baseline'!Q25,0)","v":0},{"$f":"IF('M2.Baseline'!R25<>\" \",'M2.Baseline'!R25,0)","v":135.65963397029685},{"$f":"IF('M2.Baseline'!S25<>\" \",'M2.Baseline'!S25,0)","v":0},{"$f":"IF('M2.Baseline'!T25<>\" \",'M2.Baseline'!T25,0)","v":135.65963397029685},{"$f":"IF('M2.Baseline'!U25<>\" \",'M2.Baseline'!U25,0)","v":0},{"$f":"IF('M2.Baseline'!V25<>\" \",'M2.Baseline'!V25,0)","v":135.65963397029685},{"$f":"IF('M2.Baseline'!W25<>\" \",'M2.Baseline'!W25,0)","v":0},{"$f":"IF('M2.Baseline'!X25<>\" \",'M2.Baseline'!X25,0)","v":135.65963397029685},{"$f":"IF('M2.Baseline'!Y25<>\" \",'M2.Baseline'!Y25,0)","v":0},{"$f":"IF('M2.Baseline'!Z25<>\" \",'M2.Baseline'!Z25,0)","v":0},{"$f":"IF('M2.Baseline'!AA25<>\" \",'M2.Baseline'!AA25,0)","v":0},{"$f":"IF('M2.Baseline'!AB25<>\" \",'M2.Baseline'!AB25,0)","v":0},null,696.22022686407036,542.63853588118741]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$L$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF('M2.Baseline'!E26<>\" \",'M2.Baseline'!E26,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!F26<>\" \",'M2.Baseline'!F26,0)","v":0},{"$f":"IF('M2.Baseline'!G26<>\" \",'M2.Baseline'!G26,0)","v":0},{"$f":"IF('M2.Baseline'!H26<>\" \",'M2.Baseline'!H26,0)","v":0},{"$f":"IF('M2.Baseline'!I26<>\" \",'M2.Baseline'!I26,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!J26<>\" \",'M2.Baseline'!J26,0)","v":0},{"$f":"IF('M2.Baseline'!K26<>\" \",'M2.Baseline'!K26,0)","v":0},{"$f":"IF('M2.Baseline'!L26<>\" \",'M2.Baseline'!L26,0)","v":0},{"$f":"IF('M2.Baseline'!M26<>\" \",'M2.Baseline'!M26,0)","v":0},{"$f":"IF('M2.Baseline'!N26<>\" \",'M2.Baseline'!N26,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!O26<>\" \",'M2.Baseline'!O26,0)","v":0},{"$f":"IF('M2.Baseline'!P26<>\" \",'M2.Baseline'!P26,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!Q26<>\" \",'M2.Baseline'!Q26,0)","v":135.65963397029685},{"$f":"IF('M2.Baseline'!R26<>\" \",'M2.Baseline'!R26,0)","v":0},{"$f":"IF('M2.Baseline'!S26<>\" \",'M2.Baseline'!S26,0)","v":0},{"$f":"IF('M2.Baseline'!T26<>\" \",'M2.Baseline'!T26,0)","v":0},{"$f":"IF('M2.Baseline'!U26<>\" \",'M2.Baseline'!U26,0)","v":135.65963397029685},{"$f":"IF('M2.Baseline'!V26<>\" \",'M2.Baseline'!V26,0)","v":0},{"$f":"IF('M2.Baseline'!W26<>\" \",'M2.Baseline'!W26,0)","v":0},{"$f":"IF('M2.Baseline'!X26<>\" \",'M2.Baseline'!X26,0)","v":0},{"$f":"IF('M2.Baseline'!Y26<>\" \",'M2.Baseline'!Y26,0)","v":0},{"$f":"IF('M2.Baseline'!Z26<>\" \",'M2.Baseline'!Z26,0)","v":135.65963397029685},{"$f":"IF('M2.Baseline'!AA26<>\" \",'M2.Baseline'!AA26,0)","v":0},{"$f":"IF('M2.Baseline'!AB26<>\" \",'M2.Baseline'!AB26,0)","v":135.65963397029685},null,696.22022686407036,542.63853588118741]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$L$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF('M2.Baseline'!E27<>\" \",'M2.Baseline'!E27,0)","v":0},{"$f":"IF('M2.Baseline'!F27<>\" \",'M2.Baseline'!F27,0)","v":348.11011343203518},{"$f":"IF('M2.Baseline'!G27<>\" \",'M2.Baseline'!G27,0)","v":0},{"$f":"IF('M2.Baseline'!H27<>\" \",'M2.Baseline'!H27,0)","v":0},{"$f":"IF('M2.Baseline'!I27<>\" \",'M2.Baseline'!I27,0)","v":0},{"$f":"IF('M2.Baseline'!J27<>\" \",'M2.Baseline'!J27,0)","v":348.11011343203518},{"$f":"IF('M2.Baseline'!K27<>\" \",'M2.Baseline'!K27,0)","v":0},{"$f":"IF('M2.Baseline'!L27<>\" \",'M2.Baseline'!L27,0)","v":348.11011343203518},{"$f":"IF('M2.Baseline'!M27<>\" \",'M2.Baseline'!M27,0)","v":0},{"$f":"IF('M2.Baseline'!N27<>\" \",'M2.Baseline'!N27,0)","v":0},{"$f":"IF('M2.Baseline'!O27<>\" \",'M2.Baseline'!O27,0)","v":348.11011343203518},{"$f":"IF('M2.Baseline'!P27<>\" \",'M2.Baseline'!P27,0)","v":0},{"$f":"IF('M2.Baseline'!Q27<>\" \",'M2.Baseline'!Q27,0)","v":0},{"$f":"IF('M2.Baseline'!R27<>\" \",'M2.Baseline'!R27,0)","v":271.3192679405937},{"$f":"IF('M2.Baseline'!S27<>\" \",'M2.Baseline'!S27,0)","v":0},{"$f":"IF('M2.Baseline'!T27<>\" \",'M2.Baseline'!T27,0)","v":0},{"$f":"IF('M2.Baseline'!U27<>\" \",'M2.Baseline'!U27,0)","v":0},{"$f":"IF('M2.Baseline'!V27<>\" \",'M2.Baseline'!V27,0)","v":271.3192679405937},{"$f":"IF('M2.Baseline'!W27<>\" \",'M2.Baseline'!W27,0)","v":0},{"$f":"IF('M2.Baseline'!X27<>\" \",'M2.Baseline'!X27,0)","v":271.3192679405937},{"$f":"IF('M2.Baseline'!Y27<>\" \",'M2.Baseline'!Y27,0)","v":0},{"$f":"IF('M2.Baseline'!Z27<>\" \",'M2.Baseline'!Z27,0)","v":0},{"$f":"IF('M2.Baseline'!AA27<>\" \",'M2.Baseline'!AA27,0)","v":271.3192679405937},{"$f":"IF('M2.Baseline'!AB27<>\" \",'M2.Baseline'!AB27,0)","v":0},null,1392.4404537281407,1085.2770717623748]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$L$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF('M2.Baseline'!E28<>\" \",'M2.Baseline'!E28,0)","v":0},{"$f":"IF('M2.Baseline'!F28<>\" \",'M2.Baseline'!F28,0)","v":0},{"$f":"IF('M2.Baseline'!G28<>\" \",'M2.Baseline'!G28,0)","v":0},{"$f":"IF('M2.Baseline'!H28<>\" \",'M2.Baseline'!H28,0)","v":0},{"$f":"IF('M2.Baseline'!I28<>\" \",'M2.Baseline'!I28,0)","v":0},{"$f":"IF('M2.Baseline'!J28<>\" \",'M2.Baseline'!J28,0)","v":0},{"$f":"IF('M2.Baseline'!K28<>\" \",'M2.Baseline'!K28,0)","v":0},{"$f":"IF('M2.Baseline'!L28<>\" \",'M2.Baseline'!L28,0)","v":0},{"$f":"IF('M2.Baseline'!M28<>\" \",'M2.Baseline'!M28,0)","v":0},{"$f":"IF('M2.Baseline'!N28<>\" \",'M2.Baseline'!N28,0)","v":0},{"$f":"IF('M2.Baseline'!O28<>\" \",'M2.Baseline'!O28,0)","v":0},{"$f":"IF('M2.Baseline'!P28<>\" \",'M2.Baseline'!P28,0)","v":0},{"$f":"IF('M2.Baseline'!Q28<>\" \",'M2.Baseline'!Q28,0)","v":0},{"$f":"IF('M2.Baseline'!R28<>\" \",'M2.Baseline'!R28,0)","v":0},{"$f":"IF('M2.Baseline'!S28<>\" \",'M2.Baseline'!S28,0)","v":0},{"$f":"IF('M2.Baseline'!T28<>\" \",'M2.Baseline'!T28,0)","v":0},{"$f":"IF('M2.Baseline'!U28<>\" \",'M2.Baseline'!U28,0)","v":0},{"$f":"IF('M2.Baseline'!V28<>\" \",'M2.Baseline'!V28,0)","v":0},{"$f":"IF('M2.Baseline'!W28<>\" \",'M2.Baseline'!W28,0)","v":0},{"$f":"IF('M2.Baseline'!X28<>\" \",'M2.Baseline'!X28,0)","v":0},{"$f":"IF('M2.Baseline'!Y28<>\" \",'M2.Baseline'!Y28,0)","v":0},{"$f":"IF('M2.Baseline'!Z28<>\" \",'M2.Baseline'!Z28,0)","v":0},{"$f":"IF('M2.Baseline'!AA28<>\" \",'M2.Baseline'!AA28,0)","v":0},{"$f":"IF('M2.Baseline'!AB28<>\" \",'M2.Baseline'!AB28,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$L$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF('M2.Baseline'!E29<>\" \",'M2.Baseline'!E29,0)","v":0},{"$f":"IF('M2.Baseline'!F29<>\" \",'M2.Baseline'!F29,0)","v":0},{"$f":"IF('M2.Baseline'!G29<>\" \",'M2.Baseline'!G29,0)","v":0},{"$f":"IF('M2.Baseline'!H29<>\" \",'M2.Baseline'!H29,0)","v":0},{"$f":"IF('M2.Baseline'!I29<>\" \",'M2.Baseline'!I29,0)","v":0},{"$f":"IF('M2.Baseline'!J29<>\" \",'M2.Baseline'!J29,0)","v":0},{"$f":"IF('M2.Baseline'!K29<>\" \",'M2.Baseline'!K29,0)","v":0},{"$f":"IF('M2.Baseline'!L29<>\" \",'M2.Baseline'!L29,0)","v":0},{"$f":"IF('M2.Baseline'!M29<>\" \",'M2.Baseline'!M29,0)","v":0},{"$f":"IF('M2.Baseline'!N29<>\" \",'M2.Baseline'!N29,0)","v":0},{"$f":"IF('M2.Baseline'!O29<>\" \",'M2.Baseline'!O29,0)","v":0},{"$f":"IF('M2.Baseline'!P29<>\" \",'M2.Baseline'!P29,0)","v":0},{"$f":"IF('M2.Baseline'!Q29<>\" \",'M2.Baseline'!Q29,0)","v":0},{"$f":"IF('M2.Baseline'!R29<>\" \",'M2.Baseline'!R29,0)","v":0},{"$f":"IF('M2.Baseline'!S29<>\" \",'M2.Baseline'!S29,0)","v":0},{"$f":"IF('M2.Baseline'!T29<>\" \",'M2.Baseline'!T29,0)","v":0},{"$f":"IF('M2.Baseline'!U29<>\" \",'M2.Baseline'!U29,0)","v":0},{"$f":"IF('M2.Baseline'!V29<>\" \",'M2.Baseline'!V29,0)","v":0},{"$f":"IF('M2.Baseline'!W29<>\" \",'M2.Baseline'!W29,0)","v":0},{"$f":"IF('M2.Baseline'!X29<>\" \",'M2.Baseline'!X29,0)","v":0},{"$f":"IF('M2.Baseline'!Y29<>\" \",'M2.Baseline'!Y29,0)","v":0},{"$f":"IF('M2.Baseline'!Z29<>\" \",'M2.Baseline'!Z29,0)","v":0},{"$f":"IF('M2.Baseline'!AA29<>\" \",'M2.Baseline'!AA29,0)","v":0},{"$f":"IF('M2.Baseline'!AB29<>\" \",'M2.Baseline'!AB29,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$L$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF('M2.Baseline'!E30<>\" \",'M2.Baseline'!E30,0)","v":0},{"$f":"IF('M2.Baseline'!F30<>\" \",'M2.Baseline'!F30,0)","v":0},{"$f":"IF('M2.Baseline'!G30<>\" \",'M2.Baseline'!G30,0)","v":0},{"$f":"IF('M2.Baseline'!H30<>\" \",'M2.Baseline'!H30,0)","v":0},{"$f":"IF('M2.Baseline'!I30<>\" \",'M2.Baseline'!I30,0)","v":0},{"$f":"IF('M2.Baseline'!J30<>\" \",'M2.Baseline'!J30,0)","v":0},{"$f":"IF('M2.Baseline'!K30<>\" \",'M2.Baseline'!K30,0)","v":0},{"$f":"IF('M2.Baseline'!L30<>\" \",'M2.Baseline'!L30,0)","v":0},{"$f":"IF('M2.Baseline'!M30<>\" \",'M2.Baseline'!M30,0)","v":0},{"$f":"IF('M2.Baseline'!N30<>\" \",'M2.Baseline'!N30,0)","v":0},{"$f":"IF('M2.Baseline'!O30<>\" \",'M2.Baseline'!O30,0)","v":0},{"$f":"IF('M2.Baseline'!P30<>\" \",'M2.Baseline'!P30,0)","v":0},{"$f":"IF('M2.Baseline'!Q30<>\" \",'M2.Baseline'!Q30,0)","v":0},{"$f":"IF('M2.Baseline'!R30<>\" \",'M2.Baseline'!R30,0)","v":0},{"$f":"IF('M2.Baseline'!S30<>\" \",'M2.Baseline'!S30,0)","v":0},{"$f":"IF('M2.Baseline'!T30<>\" \",'M2.Baseline'!T30,0)","v":0},{"$f":"IF('M2.Baseline'!U30<>\" \",'M2.Baseline'!U30,0)","v":0},{"$f":"IF('M2.Baseline'!V30<>\" \",'M2.Baseline'!V30,0)","v":0},{"$f":"IF('M2.Baseline'!W30<>\" \",'M2.Baseline'!W30,0)","v":0},{"$f":"IF('M2.Baseline'!X30<>\" \",'M2.Baseline'!X30,0)","v":0},{"$f":"IF('M2.Baseline'!Y30<>\" \",'M2.Baseline'!Y30,0)","v":0},{"$f":"IF('M2.Baseline'!Z30<>\" \",'M2.Baseline'!Z30,0)","v":0},{"$f":"IF('M2.Baseline'!AA30<>\" \",'M2.Baseline'!AA30,0)","v":0},{"$f":"IF('M2.Baseline'!AB30<>\" \",'M2.Baseline'!AB30,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$L$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF('M2.Baseline'!E31<>\" \",'M2.Baseline'!E31,0)","v":0},{"$f":"IF('M2.Baseline'!F31<>\" \",'M2.Baseline'!F31,0)","v":0},{"$f":"IF('M2.Baseline'!G31<>\" \",'M2.Baseline'!G31,0)","v":0},{"$f":"IF('M2.Baseline'!H31<>\" \",'M2.Baseline'!H31,0)","v":0},{"$f":"IF('M2.Baseline'!I31<>\" \",'M2.Baseline'!I31,0)","v":0},{"$f":"IF('M2.Baseline'!J31<>\" \",'M2.Baseline'!J31,0)","v":0},{"$f":"IF('M2.Baseline'!K31<>\" \",'M2.Baseline'!K31,0)","v":0},{"$f":"IF('M2.Baseline'!L31<>\" \",'M2.Baseline'!L31,0)","v":0},{"$f":"IF('M2.Baseline'!M31<>\" \",'M2.Baseline'!M31,0)","v":0},{"$f":"IF('M2.Baseline'!N31<>\" \",'M2.Baseline'!N31,0)","v":0},{"$f":"IF('M2.Baseline'!O31<>\" \",'M2.Baseline'!O31,0)","v":0},{"$f":"IF('M2.Baseline'!P31<>\" \",'M2.Baseline'!P31,0)","v":0},{"$f":"IF('M2.Baseline'!Q31<>\" \",'M2.Baseline'!Q31,0)","v":0},{"$f":"IF('M2.Baseline'!R31<>\" \",'M2.Baseline'!R31,0)","v":0},{"$f":"IF('M2.Baseline'!S31<>\" \",'M2.Baseline'!S31,0)","v":0},{"$f":"IF('M2.Baseline'!T31<>\" \",'M2.Baseline'!T31,0)","v":0},{"$f":"IF('M2.Baseline'!U31<>\" \",'M2.Baseline'!U31,0)","v":0},{"$f":"IF('M2.Baseline'!V31<>\" \",'M2.Baseline'!V31,0)","v":0},{"$f":"IF('M2.Baseline'!W31<>\" \",'M2.Baseline'!W31,0)","v":0},{"$f":"IF('M2.Baseline'!X31<>\" \",'M2.Baseline'!X31,0)","v":0},{"$f":"IF('M2.Baseline'!Y31<>\" \",'M2.Baseline'!Y31,0)","v":0},{"$f":"IF('M2.Baseline'!Z31<>\" \",'M2.Baseline'!Z31,0)","v":0},{"$f":"IF('M2.Baseline'!AA31<>\" \",'M2.Baseline'!AA31,0)","v":0},{"$f":"IF('M2.Baseline'!AB31<>\" \",'M2.Baseline'!AB31,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$L$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF('M2.Baseline'!E32<>\" \",'M2.Baseline'!E32,0)","v":0},{"$f":"IF('M2.Baseline'!F32<>\" \",'M2.Baseline'!F32,0)","v":0},{"$f":"IF('M2.Baseline'!G32<>\" \",'M2.Baseline'!G32,0)","v":0},{"$f":"IF('M2.Baseline'!H32<>\" \",'M2.Baseline'!H32,0)","v":0},{"$f":"IF('M2.Baseline'!I32<>\" \",'M2.Baseline'!I32,0)","v":0},{"$f":"IF('M2.Baseline'!J32<>\" \",'M2.Baseline'!J32,0)","v":0},{"$f":"IF('M2.Baseline'!K32<>\" \",'M2.Baseline'!K32,0)","v":0},{"$f":"IF('M2.Baseline'!L32<>\" \",'M2.Baseline'!L32,0)","v":0},{"$f":"IF('M2.Baseline'!M32<>\" \",'M2.Baseline'!M32,0)","v":0},{"$f":"IF('M2.Baseline'!N32<>\" \",'M2.Baseline'!N32,0)","v":0},{"$f":"IF('M2.Baseline'!O32<>\" \",'M2.Baseline'!O32,0)","v":0},{"$f":"IF('M2.Baseline'!P32<>\" \",'M2.Baseline'!P32,0)","v":0},{"$f":"IF('M2.Baseline'!Q32<>\" \",'M2.Baseline'!Q32,0)","v":0},{"$f":"IF('M2.Baseline'!R32<>\" \",'M2.Baseline'!R32,0)","v":0},{"$f":"IF('M2.Baseline'!S32<>\" \",'M2.Baseline'!S32,0)","v":0},{"$f":"IF('M2.Baseline'!T32<>\" \",'M2.Baseline'!T32,0)","v":0},{"$f":"IF('M2.Baseline'!U32<>\" \",'M2.Baseline'!U32,0)","v":0},{"$f":"IF('M2.Baseline'!V32<>\" \",'M2.Baseline'!V32,0)","v":0},{"$f":"IF('M2.Baseline'!W32<>\" \",'M2.Baseline'!W32,0)","v":0},{"$f":"IF('M2.Baseline'!X32<>\" \",'M2.Baseline'!X32,0)","v":0},{"$f":"IF('M2.Baseline'!Y32<>\" \",'M2.Baseline'!Y32,0)","v":0},{"$f":"IF('M2.Baseline'!Z32<>\" \",'M2.Baseline'!Z32,0)","v":0},{"$f":"IF('M2.Baseline'!AA32<>\" \",'M2.Baseline'!AA32,0)","v":0},{"$f":"IF('M2.Baseline'!AB32<>\" \",'M2.Baseline'!AB32,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$L$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF('M2.Baseline'!E33<>\" \",'M2.Baseline'!E33,0)","v":0},{"$f":"IF('M2.Baseline'!F33<>\" \",'M2.Baseline'!F33,0)","v":0},{"$f":"IF('M2.Baseline'!G33<>\" \",'M2.Baseline'!G33,0)","v":0},{"$f":"IF('M2.Baseline'!H33<>\" \",'M2.Baseline'!H33,0)","v":0},{"$f":"IF('M2.Baseline'!I33<>\" \",'M2.Baseline'!I33,0)","v":0},{"$f":"IF('M2.Baseline'!J33<>\" \",'M2.Baseline'!J33,0)","v":0},{"$f":"IF('M2.Baseline'!K33<>\" \",'M2.Baseline'!K33,0)","v":0},{"$f":"IF('M2.Baseline'!L33<>\" \",'M2.Baseline'!L33,0)","v":0},{"$f":"IF('M2.Baseline'!M33<>\" \",'M2.Baseline'!M33,0)","v":0},{"$f":"IF('M2.Baseline'!N33<>\" \",'M2.Baseline'!N33,0)","v":0},{"$f":"IF('M2.Baseline'!O33<>\" \",'M2.Baseline'!O33,0)","v":0},{"$f":"IF('M2.Baseline'!P33<>\" \",'M2.Baseline'!P33,0)","v":0},{"$f":"IF('M2.Baseline'!Q33<>\" \",'M2.Baseline'!Q33,0)","v":0},{"$f":"IF('M2.Baseline'!R33<>\" \",'M2.Baseline'!R33,0)","v":0},{"$f":"IF('M2.Baseline'!S33<>\" \",'M2.Baseline'!S33,0)","v":0},{"$f":"IF('M2.Baseline'!T33<>\" \",'M2.Baseline'!T33,0)","v":0},{"$f":"IF('M2.Baseline'!U33<>\" \",'M2.Baseline'!U33,0)","v":0},{"$f":"IF('M2.Baseline'!V33<>\" \",'M2.Baseline'!V33,0)","v":0},{"$f":"IF('M2.Baseline'!W33<>\" \",'M2.Baseline'!W33,0)","v":0},{"$f":"IF('M2.Baseline'!X33<>\" \",'M2.Baseline'!X33,0)","v":0},{"$f":"IF('M2.Baseline'!Y33<>\" \",'M2.Baseline'!Y33,0)","v":0},{"$f":"IF('M2.Baseline'!Z33<>\" \",'M2.Baseline'!Z33,0)","v":0},{"$f":"IF('M2.Baseline'!AA33<>\" \",'M2.Baseline'!AA33,0)","v":0},{"$f":"IF('M2.Baseline'!AB33<>\" \",'M2.Baseline'!AB33,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$L$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF('M2.Baseline'!E34<>\" \",'M2.Baseline'!E34,0)","v":0},{"$f":"IF('M2.Baseline'!F34<>\" \",'M2.Baseline'!F34,0)","v":0},{"$f":"IF('M2.Baseline'!G34<>\" \",'M2.Baseline'!G34,0)","v":0},{"$f":"IF('M2.Baseline'!H34<>\" \",'M2.Baseline'!H34,0)","v":0},{"$f":"IF('M2.Baseline'!I34<>\" \",'M2.Baseline'!I34,0)","v":0},{"$f":"IF('M2.Baseline'!J34<>\" \",'M2.Baseline'!J34,0)","v":0},{"$f":"IF('M2.Baseline'!K34<>\" \",'M2.Baseline'!K34,0)","v":0},{"$f":"IF('M2.Baseline'!L34<>\" \",'M2.Baseline'!L34,0)","v":0},{"$f":"IF('M2.Baseline'!M34<>\" \",'M2.Baseline'!M34,0)","v":0},{"$f":"IF('M2.Baseline'!N34<>\" \",'M2.Baseline'!N34,0)","v":0},{"$f":"IF('M2.Baseline'!O34<>\" \",'M2.Baseline'!O34,0)","v":0},{"$f":"IF('M2.Baseline'!P34<>\" \",'M2.Baseline'!P34,0)","v":0},{"$f":"IF('M2.Baseline'!Q34<>\" \",'M2.Baseline'!Q34,0)","v":0},{"$f":"IF('M2.Baseline'!R34<>\" \",'M2.Baseline'!R34,0)","v":0},{"$f":"IF('M2.Baseline'!S34<>\" \",'M2.Baseline'!S34,0)","v":0},{"$f":"IF('M2.Baseline'!T34<>\" \",'M2.Baseline'!T34,0)","v":0},{"$f":"IF('M2.Baseline'!U34<>\" \",'M2.Baseline'!U34,0)","v":0},{"$f":"IF('M2.Baseline'!V34<>\" \",'M2.Baseline'!V34,0)","v":0},{"$f":"IF('M2.Baseline'!W34<>\" \",'M2.Baseline'!W34,0)","v":0},{"$f":"IF('M2.Baseline'!X34<>\" \",'M2.Baseline'!X34,0)","v":0},{"$f":"IF('M2.Baseline'!Y34<>\" \",'M2.Baseline'!Y34,0)","v":0},{"$f":"IF('M2.Baseline'!Z34<>\" \",'M2.Baseline'!Z34,0)","v":0},{"$f":"IF('M2.Baseline'!AA34<>\" \",'M2.Baseline'!AA34,0)","v":0},{"$f":"IF('M2.Baseline'!AB34<>\" \",'M2.Baseline'!AB34,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$L$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF('M2.Baseline'!E35<>\" \",'M2.Baseline'!E35,0)","v":0},{"$f":"IF('M2.Baseline'!F35<>\" \",'M2.Baseline'!F35,0)","v":0},{"$f":"IF('M2.Baseline'!G35<>\" \",'M2.Baseline'!G35,0)","v":0},{"$f":"IF('M2.Baseline'!H35<>\" \",'M2.Baseline'!H35,0)","v":0},{"$f":"IF('M2.Baseline'!I35<>\" \",'M2.Baseline'!I35,0)","v":0},{"$f":"IF('M2.Baseline'!J35<>\" \",'M2.Baseline'!J35,0)","v":0},{"$f":"IF('M2.Baseline'!K35<>\" \",'M2.Baseline'!K35,0)","v":0},{"$f":"IF('M2.Baseline'!L35<>\" \",'M2.Baseline'!L35,0)","v":0},{"$f":"IF('M2.Baseline'!M35<>\" \",'M2.Baseline'!M35,0)","v":0},{"$f":"IF('M2.Baseline'!N35<>\" \",'M2.Baseline'!N35,0)","v":0},{"$f":"IF('M2.Baseline'!O35<>\" \",'M2.Baseline'!O35,0)","v":0},{"$f":"IF('M2.Baseline'!P35<>\" \",'M2.Baseline'!P35,0)","v":0},{"$f":"IF('M2.Baseline'!Q35<>\" \",'M2.Baseline'!Q35,0)","v":0},{"$f":"IF('M2.Baseline'!R35<>\" \",'M2.Baseline'!R35,0)","v":0},{"$f":"IF('M2.Baseline'!S35<>\" \",'M2.Baseline'!S35,0)","v":0},{"$f":"IF('M2.Baseline'!T35<>\" \",'M2.Baseline'!T35,0)","v":0},{"$f":"IF('M2.Baseline'!U35<>\" \",'M2.Baseline'!U35,0)","v":0},{"$f":"IF('M2.Baseline'!V35<>\" \",'M2.Baseline'!V35,0)","v":0},{"$f":"IF('M2.Baseline'!W35<>\" \",'M2.Baseline'!W35,0)","v":0},{"$f":"IF('M2.Baseline'!X35<>\" \",'M2.Baseline'!X35,0)","v":0},{"$f":"IF('M2.Baseline'!Y35<>\" \",'M2.Baseline'!Y35,0)","v":0},{"$f":"IF('M2.Baseline'!Z35<>\" \",'M2.Baseline'!Z35,0)","v":0},{"$f":"IF('M2.Baseline'!AA35<>\" \",'M2.Baseline'!AA35,0)","v":0},{"$f":"IF('M2.Baseline'!AB35<>\" \",'M2.Baseline'!AB35,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$L$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF('M2.Baseline'!E36<>\" \",'M2.Baseline'!E36,0)","v":0},{"$f":"IF('M2.Baseline'!F36<>\" \",'M2.Baseline'!F36,0)","v":0},{"$f":"IF('M2.Baseline'!G36<>\" \",'M2.Baseline'!G36,0)","v":0},{"$f":"IF('M2.Baseline'!H36<>\" \",'M2.Baseline'!H36,0)","v":0},{"$f":"IF('M2.Baseline'!I36<>\" \",'M2.Baseline'!I36,0)","v":0},{"$f":"IF('M2.Baseline'!J36<>\" \",'M2.Baseline'!J36,0)","v":0},{"$f":"IF('M2.Baseline'!K36<>\" \",'M2.Baseline'!K36,0)","v":0},{"$f":"IF('M2.Baseline'!L36<>\" \",'M2.Baseline'!L36,0)","v":0},{"$f":"IF('M2.Baseline'!M36<>\" \",'M2.Baseline'!M36,0)","v":0},{"$f":"IF('M2.Baseline'!N36<>\" \",'M2.Baseline'!N36,0)","v":0},{"$f":"IF('M2.Baseline'!O36<>\" \",'M2.Baseline'!O36,0)","v":0},{"$f":"IF('M2.Baseline'!P36<>\" \",'M2.Baseline'!P36,0)","v":0},{"$f":"IF('M2.Baseline'!Q36<>\" \",'M2.Baseline'!Q36,0)","v":0},{"$f":"IF('M2.Baseline'!R36<>\" \",'M2.Baseline'!R36,0)","v":0},{"$f":"IF('M2.Baseline'!S36<>\" \",'M2.Baseline'!S36,0)","v":0},{"$f":"IF('M2.Baseline'!T36<>\" \",'M2.Baseline'!T36,0)","v":0},{"$f":"IF('M2.Baseline'!U36<>\" \",'M2.Baseline'!U36,0)","v":0},{"$f":"IF('M2.Baseline'!V36<>\" \",'M2.Baseline'!V36,0)","v":0},{"$f":"IF('M2.Baseline'!W36<>\" \",'M2.Baseline'!W36,0)","v":0},{"$f":"IF('M2.Baseline'!X36<>\" \",'M2.Baseline'!X36,0)","v":0},{"$f":"IF('M2.Baseline'!Y36<>\" \",'M2.Baseline'!Y36,0)","v":0},{"$f":"IF('M2.Baseline'!Z36<>\" \",'M2.Baseline'!Z36,0)","v":0},{"$f":"IF('M2.Baseline'!AA36<>\" \",'M2.Baseline'!AA36,0)","v":0},{"$f":"IF('M2.Baseline'!AB36<>\" \",'M2.Baseline'!AB36,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$L$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF('M2.Baseline'!E37<>\" \",'M2.Baseline'!E37,0)","v":0},{"$f":"IF('M2.Baseline'!F37<>\" \",'M2.Baseline'!F37,0)","v":0},{"$f":"IF('M2.Baseline'!G37<>\" \",'M2.Baseline'!G37,0)","v":0},{"$f":"IF('M2.Baseline'!H37<>\" \",'M2.Baseline'!H37,0)","v":0},{"$f":"IF('M2.Baseline'!I37<>\" \",'M2.Baseline'!I37,0)","v":0},{"$f":"IF('M2.Baseline'!J37<>\" \",'M2.Baseline'!J37,0)","v":0},{"$f":"IF('M2.Baseline'!K37<>\" \",'M2.Baseline'!K37,0)","v":0},{"$f":"IF('M2.Baseline'!L37<>\" \",'M2.Baseline'!L37,0)","v":0},{"$f":"IF('M2.Baseline'!M37<>\" \",'M2.Baseline'!M37,0)","v":0},{"$f":"IF('M2.Baseline'!N37<>\" \",'M2.Baseline'!N37,0)","v":0},{"$f":"IF('M2.Baseline'!O37<>\" \",'M2.Baseline'!O37,0)","v":0},{"$f":"IF('M2.Baseline'!P37<>\" \",'M2.Baseline'!P37,0)","v":0},{"$f":"IF('M2.Baseline'!Q37<>\" \",'M2.Baseline'!Q37,0)","v":0},{"$f":"IF('M2.Baseline'!R37<>\" \",'M2.Baseline'!R37,0)","v":0},{"$f":"IF('M2.Baseline'!S37<>\" \",'M2.Baseline'!S37,0)","v":0},{"$f":"IF('M2.Baseline'!T37<>\" \",'M2.Baseline'!T37,0)","v":0},{"$f":"IF('M2.Baseline'!U37<>\" \",'M2.Baseline'!U37,0)","v":0},{"$f":"IF('M2.Baseline'!V37<>\" \",'M2.Baseline'!V37,0)","v":0},{"$f":"IF('M2.Baseline'!W37<>\" \",'M2.Baseline'!W37,0)","v":0},{"$f":"IF('M2.Baseline'!X37<>\" \",'M2.Baseline'!X37,0)","v":0},{"$f":"IF('M2.Baseline'!Y37<>\" \",'M2.Baseline'!Y37,0)","v":0},{"$f":"IF('M2.Baseline'!Z37<>\" \",'M2.Baseline'!Z37,0)","v":0},{"$f":"IF('M2.Baseline'!AA37<>\" \",'M2.Baseline'!AA37,0)","v":0},{"$f":"IF('M2.Baseline'!AB37<>\" \",'M2.Baseline'!AB37,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$L$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF('M2.Baseline'!E38<>\" \",'M2.Baseline'!E38,0)","v":0},{"$f":"IF('M2.Baseline'!F38<>\" \",'M2.Baseline'!F38,0)","v":0},{"$f":"IF('M2.Baseline'!G38<>\" \",'M2.Baseline'!G38,0)","v":0},{"$f":"IF('M2.Baseline'!H38<>\" \",'M2.Baseline'!H38,0)","v":0},{"$f":"IF('M2.Baseline'!I38<>\" \",'M2.Baseline'!I38,0)","v":0},{"$f":"IF('M2.Baseline'!J38<>\" \",'M2.Baseline'!J38,0)","v":0},{"$f":"IF('M2.Baseline'!K38<>\" \",'M2.Baseline'!K38,0)","v":0},{"$f":"IF('M2.Baseline'!L38<>\" \",'M2.Baseline'!L38,0)","v":0},{"$f":"IF('M2.Baseline'!M38<>\" \",'M2.Baseline'!M38,0)","v":0},{"$f":"IF('M2.Baseline'!N38<>\" \",'M2.Baseline'!N38,0)","v":0},{"$f":"IF('M2.Baseline'!O38<>\" \",'M2.Baseline'!O38,0)","v":0},{"$f":"IF('M2.Baseline'!P38<>\" \",'M2.Baseline'!P38,0)","v":0},{"$f":"IF('M2.Baseline'!Q38<>\" \",'M2.Baseline'!Q38,0)","v":0},{"$f":"IF('M2.Baseline'!R38<>\" \",'M2.Baseline'!R38,0)","v":0},{"$f":"IF('M2.Baseline'!S38<>\" \",'M2.Baseline'!S38,0)","v":0},{"$f":"IF('M2.Baseline'!T38<>\" \",'M2.Baseline'!T38,0)","v":0},{"$f":"IF('M2.Baseline'!U38<>\" \",'M2.Baseline'!U38,0)","v":0},{"$f":"IF('M2.Baseline'!V38<>\" \",'M2.Baseline'!V38,0)","v":0},{"$f":"IF('M2.Baseline'!W38<>\" \",'M2.Baseline'!W38,0)","v":0},{"$f":"IF('M2.Baseline'!X38<>\" \",'M2.Baseline'!X38,0)","v":0},{"$f":"IF('M2.Baseline'!Y38<>\" \",'M2.Baseline'!Y38,0)","v":0},{"$f":"IF('M2.Baseline'!Z38<>\" \",'M2.Baseline'!Z38,0)","v":0},{"$f":"IF('M2.Baseline'!AA38<>\" \",'M2.Baseline'!AA38,0)","v":0},{"$f":"IF('M2.Baseline'!AB38<>\" \",'M2.Baseline'!AB38,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$L$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF('M2.Baseline'!E39<>\" \",'M2.Baseline'!E39,0)","v":0},{"$f":"IF('M2.Baseline'!F39<>\" \",'M2.Baseline'!F39,0)","v":0},{"$f":"IF('M2.Baseline'!G39<>\" \",'M2.Baseline'!G39,0)","v":0},{"$f":"IF('M2.Baseline'!H39<>\" \",'M2.Baseline'!H39,0)","v":0},{"$f":"IF('M2.Baseline'!I39<>\" \",'M2.Baseline'!I39,0)","v":0},{"$f":"IF('M2.Baseline'!J39<>\" \",'M2.Baseline'!J39,0)","v":0},{"$f":"IF('M2.Baseline'!K39<>\" \",'M2.Baseline'!K39,0)","v":0},{"$f":"IF('M2.Baseline'!L39<>\" \",'M2.Baseline'!L39,0)","v":0},{"$f":"IF('M2.Baseline'!M39<>\" \",'M2.Baseline'!M39,0)","v":0},{"$f":"IF('M2.Baseline'!N39<>\" \",'M2.Baseline'!N39,0)","v":0},{"$f":"IF('M2.Baseline'!O39<>\" \",'M2.Baseline'!O39,0)","v":0},{"$f":"IF('M2.Baseline'!P39<>\" \",'M2.Baseline'!P39,0)","v":0},{"$f":"IF('M2.Baseline'!Q39<>\" \",'M2.Baseline'!Q39,0)","v":0},{"$f":"IF('M2.Baseline'!R39<>\" \",'M2.Baseline'!R39,0)","v":0},{"$f":"IF('M2.Baseline'!S39<>\" \",'M2.Baseline'!S39,0)","v":0},{"$f":"IF('M2.Baseline'!T39<>\" \",'M2.Baseline'!T39,0)","v":0},{"$f":"IF('M2.Baseline'!U39<>\" \",'M2.Baseline'!U39,0)","v":0},{"$f":"IF('M2.Baseline'!V39<>\" \",'M2.Baseline'!V39,0)","v":0},{"$f":"IF('M2.Baseline'!W39<>\" \",'M2.Baseline'!W39,0)","v":0},{"$f":"IF('M2.Baseline'!X39<>\" \",'M2.Baseline'!X39,0)","v":0},{"$f":"IF('M2.Baseline'!Y39<>\" \",'M2.Baseline'!Y39,0)","v":0},{"$f":"IF('M2.Baseline'!Z39<>\" \",'M2.Baseline'!Z39,0)","v":0},{"$f":"IF('M2.Baseline'!AA39<>\" \",'M2.Baseline'!AA39,0)","v":0},{"$f":"IF('M2.Baseline'!AB39<>\" \",'M2.Baseline'!AB39,0)","v":0},null,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Principal Payments Based on Issuance"]
[null,null,null,null,null,1,{"$f":"F29+1","v":2},{"$f":"G29+1","v":3},{"$f":"H29+1","v":4},{"$f":"I29+1","v":5},{"$f":"J29+1","v":6},{"$f":"K29+1","v":7},{"$f":"L29+1","v":8},{"$f":"M29+1","v":9},{"$f":"N29+1","v":10},{"$f":"O29+1","v":11},{"$f":"P29+1","v":12},{"$f":"Q29+1","v":13},{"$f":"R29+1","v":14},{"$f":"S29+1","v":15},{"$f":"T29+1","v":16},{"$f":"U29+1","v":17},{"$f":"V29+1","v":18},{"$f":"W29+1","v":19},{"$f":"X29+1","v":20},{"$f":"Y29+1","v":21},{"$f":"Z29+1","v":22},{"$f":"AA29+1","v":23},{"$f":"AB29+1","v":24}]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(AND(F$29-$D30+$D30=F$29,F$29>$D30),HLOOKUP(F$29-$D30,$F$5:$AC$25,2,FALSE),0)","v":0},0,0,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(AND(F$29-$D31+$D31=F$29,F$29>$D31),HLOOKUP(F$29-$D31,$F$5:$AC$25,3,FALSE),0)","v":0},0,0,0,0,0,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(AND(F$29-$D32+$D32=F$29,F$29>$D32),HLOOKUP(F$29-$D32,$F$5:$AC$25,4,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$N$10","v":24},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(AND(F$29-$D33+$D33=F$29,F$29>$D33),HLOOKUP(F$29-$D33,$F$5:$AC$25,5,FALSE),0)","v":0},{"$f":"IF(AND(G$29-$D33+$D33=G$29,G$29>$D33),HLOOKUP(G$29-$D33,$F$5:$AC$25,5,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$N$11","v":36},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(AND(F$29-$D34+$D34=F$29,F$29>$D34),HLOOKUP(F$29-$D34,$F$5:$AC$25,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$N$12","v":60},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(AND(F$29-$D35+$D35=F$29,F$29>$D35),HLOOKUP(F$29-$D35,$F$5:$AC$25,7,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$N$13","v":84},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(AND(F$29-$D36+$D36=F$29,F$29>$D36),HLOOKUP(F$29-$D36,$F$5:$AC$25,8,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$N$14","v":120},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(AND(F$29-$D37+$D37=F$29,F$29>$D37),HLOOKUP(F$29-$D37,$F$5:$AC$25,9,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(AND(F$29-$D38+$D38=F$29,F$29>$D38),HLOOKUP(F$29-$D38,$F$5:$AC$25,10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(AND(F$29-$D39+$D39=F$29,F$29>$D39),HLOOKUP(F$29-$D39,$F$5:$AC$25,11,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(AND(F$29-$D40+$D40=F$29,F$29>$D40),HLOOKUP(F$29-$D40,$F$5:$AC$25,12,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(AND(F$29-$D41+$D41=F$29,F$29>$D41),HLOOKUP(F$29-$D41,$F$5:$AC$25,13,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(AND(F$29-$D42+$D42=F$29,F$29>$D42),HLOOKUP(F$29-$D42,$F$5:$AC$25,14,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(AND(F$29-$D43+$D43=F$29,F$29>$D43),HLOOKUP(F$29-$D43,$F$5:$AC$25,15,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(AND(F$29-$D44+$D44=F$29,F$29>$D44),HLOOKUP(F$29-$D44,$F$5:$AC$25,16,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(AND(F$29-$D45+$D45=F$29,F$29>$D45),HLOOKUP(F$29-$D45,$F$5:$AC$25,17,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(AND(F$29-$D46+$D46=F$29,F$29>$D46),HLOOKUP(F$29-$D46,$F$5:$AC$25,18,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(AND(F$29-$D47+$D47=F$29,F$29>$D47),HLOOKUP(F$29-$D47,$F$5:$AC$25,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(AND(F$29-$D48+$D48=F$29,F$29>$D48),HLOOKUP(F$29-$D48,$F$5:$AC$25,20,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(AND(F$29-$D49+$D49=F$29,F$29>$D49),HLOOKUP(F$29-$D49,$F$5:$AC$25,21,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Yield for T-bills /Coupons for Bonds"]
[null,null,null,null,null,1,{"$f":"F53+1","v":2},{"$f":"G53+1","v":3},{"$f":"H53+1","v":4},{"$f":"I53+1","v":5},{"$f":"J53+1","v":6},{"$f":"K53+1","v":7},{"$f":"L53+1","v":8},{"$f":"M53+1","v":9},{"$f":"N53+1","v":10},{"$f":"O53+1","v":11},{"$f":"P53+1","v":12},{"$f":"Q53+1","v":13},{"$f":"R53+1","v":14},{"$f":"S53+1","v":15},{"$f":"T53+1","v":16},{"$f":"U53+1","v":17},{"$f":"V53+1","v":18},{"$f":"W53+1","v":19},{"$f":"X53+1","v":20},{"$f":"Y53+1","v":21},{"$f":"Z53+1","v":22},{"$f":"AA53+1","v":23},{"$f":"AB53+1","v":24}]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$L$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!E7,Coupon_Yield_Indices_DX!E33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!F7,Coupon_Yield_Indices_DX!F33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!G7,Coupon_Yield_Indices_DX!G33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!H7,Coupon_Yield_Indices_DX!H33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!I7,Coupon_Yield_Indices_DX!I33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!J7,Coupon_Yield_Indices_DX!J33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!K7,Coupon_Yield_Indices_DX!K33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!L7,Coupon_Yield_Indices_DX!L33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!M7,Coupon_Yield_Indices_DX!M33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!N7,Coupon_Yield_Indices_DX!N33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!O7,Coupon_Yield_Indices_DX!O33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!P7,Coupon_Yield_Indices_DX!P33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!Q7,Coupon_Yield_Indices_DX!Q33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!R7,Coupon_Yield_Indices_DX!R33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!S7,Coupon_Yield_Indices_DX!S33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!T7,Coupon_Yield_Indices_DX!T33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!U7,Coupon_Yield_Indices_DX!U33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!V7,Coupon_Yield_Indices_DX!V33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!W7,Coupon_Yield_Indices_DX!W33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!X7,Coupon_Yield_Indices_DX!X33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!Y7,Coupon_Yield_Indices_DX!Y33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!Z7,Coupon_Yield_Indices_DX!Z33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!AA7,Coupon_Yield_Indices_DX!AA33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!AB7,Coupon_Yield_Indices_DX!AB33)","v":0.03}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$L$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!E8,Coupon_Yield_Indices_DX!E34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!F8,Coupon_Yield_Indices_DX!F34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!G8,Coupon_Yield_Indices_DX!G34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!H8,Coupon_Yield_Indices_DX!H34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!I8,Coupon_Yield_Indices_DX!I34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!J8,Coupon_Yield_Indices_DX!J34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!K8,Coupon_Yield_Indices_DX!K34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!L8,Coupon_Yield_Indices_DX!L34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!M8,Coupon_Yield_Indices_DX!M34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!N8,Coupon_Yield_Indices_DX!N34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!O8,Coupon_Yield_Indices_DX!O34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!P8,Coupon_Yield_Indices_DX!P34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!Q8,Coupon_Yield_Indices_DX!Q34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!R8,Coupon_Yield_Indices_DX!R34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!S8,Coupon_Yield_Indices_DX!S34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!T8,Coupon_Yield_Indices_DX!T34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!U8,Coupon_Yield_Indices_DX!U34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!V8,Coupon_Yield_Indices_DX!V34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!W8,Coupon_Yield_Indices_DX!W34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!X8,Coupon_Yield_Indices_DX!X34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!Y8,Coupon_Yield_Indices_DX!Y34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!Z8,Coupon_Yield_Indices_DX!Z34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!AA8,Coupon_Yield_Indices_DX!AA34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!AB8,Coupon_Yield_Indices_DX!AB34)","v":0.04}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$L$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!E9,Coupon_Yield_Indices_DX!E35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!F9,Coupon_Yield_Indices_DX!F35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!G9,Coupon_Yield_Indices_DX!G35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!H9,Coupon_Yield_Indices_DX!H35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!I9,Coupon_Yield_Indices_DX!I35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!J9,Coupon_Yield_Indices_DX!J35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!K9,Coupon_Yield_Indices_DX!K35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!L9,Coupon_Yield_Indices_DX!L35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!M9,Coupon_Yield_Indices_DX!M35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!N9,Coupon_Yield_Indices_DX!N35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!O9,Coupon_Yield_Indices_DX!O35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!P9,Coupon_Yield_Indices_DX!P35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!Q9,Coupon_Yield_Indices_DX!Q35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!R9,Coupon_Yield_Indices_DX!R35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!S9,Coupon_Yield_Indices_DX!S35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!T9,Coupon_Yield_Indices_DX!T35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!U9,Coupon_Yield_Indices_DX!U35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!V9,Coupon_Yield_Indices_DX!V35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!W9,Coupon_Yield_Indices_DX!W35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!X9,Coupon_Yield_Indices_DX!X35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!Y9,Coupon_Yield_Indices_DX!Y35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!Z9,Coupon_Yield_Indices_DX!Z35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!AA9,Coupon_Yield_Indices_DX!AA35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!AB9,Coupon_Yield_Indices_DX!AB35)","v":6.25E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$L$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!E10,Coupon_Yield_Indices_DX!E36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!F10,Coupon_Yield_Indices_DX!F36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!G10,Coupon_Yield_Indices_DX!G36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!H10,Coupon_Yield_Indices_DX!H36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!I10,Coupon_Yield_Indices_DX!I36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!J10,Coupon_Yield_Indices_DX!J36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!K10,Coupon_Yield_Indices_DX!K36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!L10,Coupon_Yield_Indices_DX!L36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!M10,Coupon_Yield_Indices_DX!M36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!N10,Coupon_Yield_Indices_DX!N36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!O10,Coupon_Yield_Indices_DX!O36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!P10,Coupon_Yield_Indices_DX!P36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!Q10,Coupon_Yield_Indices_DX!Q36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!R10,Coupon_Yield_Indices_DX!R36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!S10,Coupon_Yield_Indices_DX!S36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!T10,Coupon_Yield_Indices_DX!T36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!U10,Coupon_Yield_Indices_DX!U36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!V10,Coupon_Yield_Indices_DX!V36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!W10,Coupon_Yield_Indices_DX!W36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!X10,Coupon_Yield_Indices_DX!X36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!Y10,Coupon_Yield_Indices_DX!Y36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!Z10,Coupon_Yield_Indices_DX!Z36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!AA10,Coupon_Yield_Indices_DX!AA36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!AB10,Coupon_Yield_Indices_DX!AB36)","v":7.0999999999999994E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$L$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!E11,Coupon_Yield_Indices_DX!E37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!F11,Coupon_Yield_Indices_DX!F37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!G11,Coupon_Yield_Indices_DX!G37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!H11,Coupon_Yield_Indices_DX!H37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!I11,Coupon_Yield_Indices_DX!I37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!J11,Coupon_Yield_Indices_DX!J37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!K11,Coupon_Yield_Indices_DX!K37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!L11,Coupon_Yield_Indices_DX!L37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!M11,Coupon_Yield_Indices_DX!M37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!N11,Coupon_Yield_Indices_DX!N37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!O11,Coupon_Yield_Indices_DX!O37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!P11,Coupon_Yield_Indices_DX!P37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!Q11,Coupon_Yield_Indices_DX!Q37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!R11,Coupon_Yield_Indices_DX!R37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!S11,Coupon_Yield_Indices_DX!S37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!T11,Coupon_Yield_Indices_DX!T37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!U11,Coupon_Yield_Indices_DX!U37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!V11,Coupon_Yield_Indices_DX!V37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!W11,Coupon_Yield_Indices_DX!W37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!X11,Coupon_Yield_Indices_DX!X37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!Y11,Coupon_Yield_Indices_DX!Y37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!Z11,Coupon_Yield_Indices_DX!Z37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!AA11,Coupon_Yield_Indices_DX!AA37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!AB11,Coupon_Yield_Indices_DX!AB37)","v":7.5499999999999998E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$L$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!E12,Coupon_Yield_Indices_DX!E38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!F12,Coupon_Yield_Indices_DX!F38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!G12,Coupon_Yield_Indices_DX!G38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!H12,Coupon_Yield_Indices_DX!H38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!I12,Coupon_Yield_Indices_DX!I38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!J12,Coupon_Yield_Indices_DX!J38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!K12,Coupon_Yield_Indices_DX!K38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!L12,Coupon_Yield_Indices_DX!L38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!M12,Coupon_Yield_Indices_DX!M38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!N12,Coupon_Yield_Indices_DX!N38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!O12,Coupon_Yield_Indices_DX!O38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!P12,Coupon_Yield_Indices_DX!P38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!Q12,Coupon_Yield_Indices_DX!Q38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!R12,Coupon_Yield_Indices_DX!R38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!S12,Coupon_Yield_Indices_DX!S38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!T12,Coupon_Yield_Indices_DX!T38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!U12,Coupon_Yield_Indices_DX!U38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!V12,Coupon_Yield_Indices_DX!V38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!W12,Coupon_Yield_Indices_DX!W38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!X12,Coupon_Yield_Indices_DX!X38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!Y12,Coupon_Yield_Indices_DX!Y38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!Z12,Coupon_Yield_Indices_DX!Z38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!AA12,Coupon_Yield_Indices_DX!AA38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!AB12,Coupon_Yield_Indices_DX!AB38)","v":8.5999999999999993E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$L$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!E13,Coupon_Yield_Indices_DX!E39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!F13,Coupon_Yield_Indices_DX!F39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!G13,Coupon_Yield_Indices_DX!G39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!H13,Coupon_Yield_Indices_DX!H39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!I13,Coupon_Yield_Indices_DX!I39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!J13,Coupon_Yield_Indices_DX!J39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!K13,Coupon_Yield_Indices_DX!K39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!L13,Coupon_Yield_Indices_DX!L39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!M13,Coupon_Yield_Indices_DX!M39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!N13,Coupon_Yield_Indices_DX!N39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!O13,Coupon_Yield_Indices_DX!O39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!P13,Coupon_Yield_Indices_DX!P39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!Q13,Coupon_Yield_Indices_DX!Q39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!R13,Coupon_Yield_Indices_DX!R39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!S13,Coupon_Yield_Indices_DX!S39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!T13,Coupon_Yield_Indices_DX!T39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!U13,Coupon_Yield_Indices_DX!U39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!V13,Coupon_Yield_Indices_DX!V39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!W13,Coupon_Yield_Indices_DX!W39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!X13,Coupon_Yield_Indices_DX!X39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!Y13,Coupon_Yield_Indices_DX!Y39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!Z13,Coupon_Yield_Indices_DX!Z39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!AA13,Coupon_Yield_Indices_DX!AA39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!AB13,Coupon_Yield_Indices_DX!AB39)","v":8.8999999999999996E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$L$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!E14,Coupon_Yield_Indices_DX!E40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!F14,Coupon_Yield_Indices_DX!F40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!G14,Coupon_Yield_Indices_DX!G40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!H14,Coupon_Yield_Indices_DX!H40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!I14,Coupon_Yield_Indices_DX!I40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!J14,Coupon_Yield_Indices_DX!J40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!K14,Coupon_Yield_Indices_DX!K40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!L14,Coupon_Yield_Indices_DX!L40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!M14,Coupon_Yield_Indices_DX!M40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!N14,Coupon_Yield_Indices_DX!N40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!O14,Coupon_Yield_Indices_DX!O40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!P14,Coupon_Yield_Indices_DX!P40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!Q14,Coupon_Yield_Indices_DX!Q40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!R14,Coupon_Yield_Indices_DX!R40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!S14,Coupon_Yield_Indices_DX!S40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!T14,Coupon_Yield_Indices_DX!T40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!U14,Coupon_Yield_Indices_DX!U40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!V14,Coupon_Yield_Indices_DX!V40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!W14,Coupon_Yield_Indices_DX!W40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!X14,Coupon_Yield_Indices_DX!X40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!Y14,Coupon_Yield_Indices_DX!Y40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!Z14,Coupon_Yield_Indices_DX!Z40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!AA14,Coupon_Yield_Indices_DX!AA40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!AB14,Coupon_Yield_Indices_DX!AB40)","v":0.14499999999999999}]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$L$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!E15,Coupon_Yield_Indices_DX!E41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!F15,Coupon_Yield_Indices_DX!F41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!G15,Coupon_Yield_Indices_DX!G41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!H15,Coupon_Yield_Indices_DX!H41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!I15,Coupon_Yield_Indices_DX!I41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!J15,Coupon_Yield_Indices_DX!J41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!K15,Coupon_Yield_Indices_DX!K41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!L15,Coupon_Yield_Indices_DX!L41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!M15,Coupon_Yield_Indices_DX!M41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!N15,Coupon_Yield_Indices_DX!N41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!O15,Coupon_Yield_Indices_DX!O41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!P15,Coupon_Yield_Indices_DX!P41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!Q15,Coupon_Yield_Indices_DX!Q41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!R15,Coupon_Yield_Indices_DX!R41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!S15,Coupon_Yield_Indices_DX!S41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!T15,Coupon_Yield_Indices_DX!T41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!U15,Coupon_Yield_Indices_DX!U41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!V15,Coupon_Yield_Indices_DX!V41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!W15,Coupon_Yield_Indices_DX!W41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!X15,Coupon_Yield_Indices_DX!X41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!Y15,Coupon_Yield_Indices_DX!Y41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!Z15,Coupon_Yield_Indices_DX!Z41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!AA15,Coupon_Yield_Indices_DX!AA41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!AB15,Coupon_Yield_Indices_DX!AB41)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$L$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!E16,Coupon_Yield_Indices_DX!E42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!F16,Coupon_Yield_Indices_DX!F42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!G16,Coupon_Yield_Indices_DX!G42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!H16,Coupon_Yield_Indices_DX!H42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!I16,Coupon_Yield_Indices_DX!I42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!J16,Coupon_Yield_Indices_DX!J42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!K16,Coupon_Yield_Indices_DX!K42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!L16,Coupon_Yield_Indices_DX!L42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!M16,Coupon_Yield_Indices_DX!M42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!N16,Coupon_Yield_Indices_DX!N42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!O16,Coupon_Yield_Indices_DX!O42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!P16,Coupon_Yield_Indices_DX!P42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!Q16,Coupon_Yield_Indices_DX!Q42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!R16,Coupon_Yield_Indices_DX!R42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!S16,Coupon_Yield_Indices_DX!S42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!T16,Coupon_Yield_Indices_DX!T42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!U16,Coupon_Yield_Indices_DX!U42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!V16,Coupon_Yield_Indices_DX!V42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!W16,Coupon_Yield_Indices_DX!W42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!X16,Coupon_Yield_Indices_DX!X42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!Y16,Coupon_Yield_Indices_DX!Y42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!Z16,Coupon_Yield_Indices_DX!Z42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!AA16,Coupon_Yield_Indices_DX!AA42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!AB16,Coupon_Yield_Indices_DX!AB42)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$L$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!E17,Coupon_Yield_Indices_DX!E43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!F17,Coupon_Yield_Indices_DX!F43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!G17,Coupon_Yield_Indices_DX!G43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!H17,Coupon_Yield_Indices_DX!H43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!I17,Coupon_Yield_Indices_DX!I43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!J17,Coupon_Yield_Indices_DX!J43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!K17,Coupon_Yield_Indices_DX!K43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!L17,Coupon_Yield_Indices_DX!L43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!M17,Coupon_Yield_Indices_DX!M43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!N17,Coupon_Yield_Indices_DX!N43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!O17,Coupon_Yield_Indices_DX!O43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!P17,Coupon_Yield_Indices_DX!P43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!Q17,Coupon_Yield_Indices_DX!Q43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!R17,Coupon_Yield_Indices_DX!R43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!S17,Coupon_Yield_Indices_DX!S43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!T17,Coupon_Yield_Indices_DX!T43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!U17,Coupon_Yield_Indices_DX!U43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!V17,Coupon_Yield_Indices_DX!V43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!W17,Coupon_Yield_Indices_DX!W43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!X17,Coupon_Yield_Indices_DX!X43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!Y17,Coupon_Yield_Indices_DX!Y43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!Z17,Coupon_Yield_Indices_DX!Z43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!AA17,Coupon_Yield_Indices_DX!AA43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!AB17,Coupon_Yield_Indices_DX!AB43)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$L$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!E18,Coupon_Yield_Indices_DX!E44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!F18,Coupon_Yield_Indices_DX!F44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!G18,Coupon_Yield_Indices_DX!G44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!H18,Coupon_Yield_Indices_DX!H44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!I18,Coupon_Yield_Indices_DX!I44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!J18,Coupon_Yield_Indices_DX!J44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!K18,Coupon_Yield_Indices_DX!K44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!L18,Coupon_Yield_Indices_DX!L44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!M18,Coupon_Yield_Indices_DX!M44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!N18,Coupon_Yield_Indices_DX!N44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!O18,Coupon_Yield_Indices_DX!O44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!P18,Coupon_Yield_Indices_DX!P44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!Q18,Coupon_Yield_Indices_DX!Q44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!R18,Coupon_Yield_Indices_DX!R44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!S18,Coupon_Yield_Indices_DX!S44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!T18,Coupon_Yield_Indices_DX!T44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!U18,Coupon_Yield_Indices_DX!U44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!V18,Coupon_Yield_Indices_DX!V44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!W18,Coupon_Yield_Indices_DX!W44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!X18,Coupon_Yield_Indices_DX!X44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!Y18,Coupon_Yield_Indices_DX!Y44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!Z18,Coupon_Yield_Indices_DX!Z44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!AA18,Coupon_Yield_Indices_DX!AA44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!AB18,Coupon_Yield_Indices_DX!AB44)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$L$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!E19,Coupon_Yield_Indices_DX!E45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!F19,Coupon_Yield_Indices_DX!F45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!G19,Coupon_Yield_Indices_DX!G45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!H19,Coupon_Yield_Indices_DX!H45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!I19,Coupon_Yield_Indices_DX!I45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!J19,Coupon_Yield_Indices_DX!J45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!K19,Coupon_Yield_Indices_DX!K45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!L19,Coupon_Yield_Indices_DX!L45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!M19,Coupon_Yield_Indices_DX!M45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!N19,Coupon_Yield_Indices_DX!N45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!O19,Coupon_Yield_Indices_DX!O45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!P19,Coupon_Yield_Indices_DX!P45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!Q19,Coupon_Yield_Indices_DX!Q45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!R19,Coupon_Yield_Indices_DX!R45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!S19,Coupon_Yield_Indices_DX!S45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!T19,Coupon_Yield_Indices_DX!T45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!U19,Coupon_Yield_Indices_DX!U45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!V19,Coupon_Yield_Indices_DX!V45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!W19,Coupon_Yield_Indices_DX!W45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!X19,Coupon_Yield_Indices_DX!X45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!Y19,Coupon_Yield_Indices_DX!Y45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!Z19,Coupon_Yield_Indices_DX!Z45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!AA19,Coupon_Yield_Indices_DX!AA45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!AB19,Coupon_Yield_Indices_DX!AB45)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$L$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!E20,Coupon_Yield_Indices_DX!E46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!F20,Coupon_Yield_Indices_DX!F46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!G20,Coupon_Yield_Indices_DX!G46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!H20,Coupon_Yield_Indices_DX!H46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!I20,Coupon_Yield_Indices_DX!I46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!J20,Coupon_Yield_Indices_DX!J46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!K20,Coupon_Yield_Indices_DX!K46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!L20,Coupon_Yield_Indices_DX!L46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!M20,Coupon_Yield_Indices_DX!M46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!N20,Coupon_Yield_Indices_DX!N46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!O20,Coupon_Yield_Indices_DX!O46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!P20,Coupon_Yield_Indices_DX!P46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!Q20,Coupon_Yield_Indices_DX!Q46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!R20,Coupon_Yield_Indices_DX!R46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!S20,Coupon_Yield_Indices_DX!S46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!T20,Coupon_Yield_Indices_DX!T46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!U20,Coupon_Yield_Indices_DX!U46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!V20,Coupon_Yield_Indices_DX!V46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!W20,Coupon_Yield_Indices_DX!W46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!X20,Coupon_Yield_Indices_DX!X46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!Y20,Coupon_Yield_Indices_DX!Y46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!Z20,Coupon_Yield_Indices_DX!Z46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!AA20,Coupon_Yield_Indices_DX!AA46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!AB20,Coupon_Yield_Indices_DX!AB46)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$L$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!E21,Coupon_Yield_Indices_DX!E47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!F21,Coupon_Yield_Indices_DX!F47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!G21,Coupon_Yield_Indices_DX!G47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!H21,Coupon_Yield_Indices_DX!H47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!I21,Coupon_Yield_Indices_DX!I47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!J21,Coupon_Yield_Indices_DX!J47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!K21,Coupon_Yield_Indices_DX!K47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!L21,Coupon_Yield_Indices_DX!L47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!M21,Coupon_Yield_Indices_DX!M47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!N21,Coupon_Yield_Indices_DX!N47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!O21,Coupon_Yield_Indices_DX!O47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!P21,Coupon_Yield_Indices_DX!P47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!Q21,Coupon_Yield_Indices_DX!Q47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!R21,Coupon_Yield_Indices_DX!R47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!S21,Coupon_Yield_Indices_DX!S47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!T21,Coupon_Yield_Indices_DX!T47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!U21,Coupon_Yield_Indices_DX!U47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!V21,Coupon_Yield_Indices_DX!V47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!W21,Coupon_Yield_Indices_DX!W47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!X21,Coupon_Yield_Indices_DX!X47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!Y21,Coupon_Yield_Indices_DX!Y47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!Z21,Coupon_Yield_Indices_DX!Z47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!AA21,Coupon_Yield_Indices_DX!AA47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!AB21,Coupon_Yield_Indices_DX!AB47)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$L$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!E22,Coupon_Yield_Indices_DX!E48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!F22,Coupon_Yield_Indices_DX!F48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!G22,Coupon_Yield_Indices_DX!G48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!H22,Coupon_Yield_Indices_DX!H48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!I22,Coupon_Yield_Indices_DX!I48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!J22,Coupon_Yield_Indices_DX!J48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!K22,Coupon_Yield_Indices_DX!K48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!L22,Coupon_Yield_Indices_DX!L48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!M22,Coupon_Yield_Indices_DX!M48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!N22,Coupon_Yield_Indices_DX!N48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!O22,Coupon_Yield_Indices_DX!O48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!P22,Coupon_Yield_Indices_DX!P48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!Q22,Coupon_Yield_Indices_DX!Q48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!R22,Coupon_Yield_Indices_DX!R48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!S22,Coupon_Yield_Indices_DX!S48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!T22,Coupon_Yield_Indices_DX!T48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!U22,Coupon_Yield_Indices_DX!U48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!V22,Coupon_Yield_Indices_DX!V48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!W22,Coupon_Yield_Indices_DX!W48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!X22,Coupon_Yield_Indices_DX!X48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!Y22,Coupon_Yield_Indices_DX!Y48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!Z22,Coupon_Yield_Indices_DX!Z48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!AA22,Coupon_Yield_Indices_DX!AA48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!AB22,Coupon_Yield_Indices_DX!AB48)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$L$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!E23,Coupon_Yield_Indices_DX!E49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!F23,Coupon_Yield_Indices_DX!F49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!G23,Coupon_Yield_Indices_DX!G49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!H23,Coupon_Yield_Indices_DX!H49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!I23,Coupon_Yield_Indices_DX!I49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!J23,Coupon_Yield_Indices_DX!J49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!K23,Coupon_Yield_Indices_DX!K49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!L23,Coupon_Yield_Indices_DX!L49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!M23,Coupon_Yield_Indices_DX!M49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!N23,Coupon_Yield_Indices_DX!N49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!O23,Coupon_Yield_Indices_DX!O49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!P23,Coupon_Yield_Indices_DX!P49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!Q23,Coupon_Yield_Indices_DX!Q49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!R23,Coupon_Yield_Indices_DX!R49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!S23,Coupon_Yield_Indices_DX!S49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!T23,Coupon_Yield_Indices_DX!T49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!U23,Coupon_Yield_Indices_DX!U49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!V23,Coupon_Yield_Indices_DX!V49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!W23,Coupon_Yield_Indices_DX!W49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!X23,Coupon_Yield_Indices_DX!X49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!Y23,Coupon_Yield_Indices_DX!Y49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!Z23,Coupon_Yield_Indices_DX!Z49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!AA23,Coupon_Yield_Indices_DX!AA49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!AB23,Coupon_Yield_Indices_DX!AB49)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$L$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!E24,Coupon_Yield_Indices_DX!E50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!F24,Coupon_Yield_Indices_DX!F50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!G24,Coupon_Yield_Indices_DX!G50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!H24,Coupon_Yield_Indices_DX!H50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!I24,Coupon_Yield_Indices_DX!I50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!J24,Coupon_Yield_Indices_DX!J50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!K24,Coupon_Yield_Indices_DX!K50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!L24,Coupon_Yield_Indices_DX!L50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!M24,Coupon_Yield_Indices_DX!M50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!N24,Coupon_Yield_Indices_DX!N50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!O24,Coupon_Yield_Indices_DX!O50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!P24,Coupon_Yield_Indices_DX!P50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!Q24,Coupon_Yield_Indices_DX!Q50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!R24,Coupon_Yield_Indices_DX!R50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!S24,Coupon_Yield_Indices_DX!S50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!T24,Coupon_Yield_Indices_DX!T50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!U24,Coupon_Yield_Indices_DX!U50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!V24,Coupon_Yield_Indices_DX!V50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!W24,Coupon_Yield_Indices_DX!W50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!X24,Coupon_Yield_Indices_DX!X50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!Y24,Coupon_Yield_Indices_DX!Y50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!Z24,Coupon_Yield_Indices_DX!Z50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!AA24,Coupon_Yield_Indices_DX!AA50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!AB24,Coupon_Yield_Indices_DX!AB50)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$L$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!E25,Coupon_Yield_Indices_DX!E51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!F25,Coupon_Yield_Indices_DX!F51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!G25,Coupon_Yield_Indices_DX!G51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!H25,Coupon_Yield_Indices_DX!H51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!I25,Coupon_Yield_Indices_DX!I51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!J25,Coupon_Yield_Indices_DX!J51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!K25,Coupon_Yield_Indices_DX!K51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!L25,Coupon_Yield_Indices_DX!L51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!M25,Coupon_Yield_Indices_DX!M51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!N25,Coupon_Yield_Indices_DX!N51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!O25,Coupon_Yield_Indices_DX!O51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!P25,Coupon_Yield_Indices_DX!P51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!Q25,Coupon_Yield_Indices_DX!Q51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!R25,Coupon_Yield_Indices_DX!R51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!S25,Coupon_Yield_Indices_DX!S51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!T25,Coupon_Yield_Indices_DX!T51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!U25,Coupon_Yield_Indices_DX!U51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!V25,Coupon_Yield_Indices_DX!V51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!W25,Coupon_Yield_Indices_DX!W51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!X25,Coupon_Yield_Indices_DX!X51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!Y25,Coupon_Yield_Indices_DX!Y51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!Z25,Coupon_Yield_Indices_DX!Z51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!AA25,Coupon_Yield_Indices_DX!AA51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!AB25,Coupon_Yield_Indices_DX!AB51)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$L$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!E26,Coupon_Yield_Indices_DX!E52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!F26,Coupon_Yield_Indices_DX!F52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!G26,Coupon_Yield_Indices_DX!G52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!H26,Coupon_Yield_Indices_DX!H52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!I26,Coupon_Yield_Indices_DX!I52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!J26,Coupon_Yield_Indices_DX!J52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!K26,Coupon_Yield_Indices_DX!K52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!L26,Coupon_Yield_Indices_DX!L52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!M26,Coupon_Yield_Indices_DX!M52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!N26,Coupon_Yield_Indices_DX!N52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!O26,Coupon_Yield_Indices_DX!O52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!P26,Coupon_Yield_Indices_DX!P52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!Q26,Coupon_Yield_Indices_DX!Q52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!R26,Coupon_Yield_Indices_DX!R52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!S26,Coupon_Yield_Indices_DX!S52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!T26,Coupon_Yield_Indices_DX!T52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!U26,Coupon_Yield_Indices_DX!U52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!V26,Coupon_Yield_Indices_DX!V52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!W26,Coupon_Yield_Indices_DX!W52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!X26,Coupon_Yield_Indices_DX!X52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!Y26,Coupon_Yield_Indices_DX!Y52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!Z26,Coupon_Yield_Indices_DX!Z52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!AA26,Coupon_Yield_Indices_DX!AA52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!AB26,Coupon_Yield_Indices_DX!AB52)","v":0}]
[]
[]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,null,1,{"$f":"F78+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q78+1","v":13},{"$f":"R78+1","v":14},15,16,17,18,19,20,21,22,23,24]
[]
[null,null,null,null,"Face Value"]
[null,1,null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,1,null,{"$f":"$F$6","v":232.07340895469011}]
[null,null,null,2,null,null,{"$f":"$G$6","v":232.07340895469011}]
[null,null,null,3,null,null,null,{"$f":"$H$6","v":232.07340895469011}]
[null,null,null,4,null,null,null,null,{"$f":"$I$6","v":232.07340895469011}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$6","v":232.07340895469011}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$6","v":232.07340895469011}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$6","v":232.07340895469011}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$6","v":232.07340895469011}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$6","v":232.07340895469011}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$6","v":232.07340895469011}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$6","v":232.07340895469011}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$6","v":232.07340895469011}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$6","v":180.8795119603958}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$6","v":180.8795119603958}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$6","v":180.8795119603958}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$6","v":180.8795119603958}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$6","v":180.8795119603958}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$6","v":180.8795119603958}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$6","v":180.8795119603958}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$6","v":180.8795119603958}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$6","v":180.8795119603958}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$6","v":180.8795119603958}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$6","v":180.8795119603958}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$6","v":180.8795119603958}]
[]
[null,2,null,null,{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,1,null,{"$f":"$F$7","v":116.03670447734505}]
[null,null,null,2,null,null,{"$f":"$G$7","v":116.03670447734505}]
[null,null,null,3,null,null,null,{"$f":"$H$7","v":116.03670447734505}]
[null,null,null,4,null,null,null,null,{"$f":"$I$7","v":116.03670447734505}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$7","v":116.03670447734505}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$7","v":116.03670447734505}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$7","v":116.03670447734505}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$7","v":116.03670447734505}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$7","v":116.03670447734505}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$7","v":116.03670447734505}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$7","v":116.03670447734505}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$7","v":116.03670447734505}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$7","v":90.439755980197901}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$7","v":90.439755980197901}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$7","v":90.439755980197901}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$7","v":90.439755980197901}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$7","v":90.439755980197901}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$7","v":90.439755980197901}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$7","v":90.439755980197901}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$7","v":90.439755980197901}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$7","v":90.439755980197901}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$7","v":90.439755980197901}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$7","v":90.439755980197901}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$7","v":90.439755980197901}]
[]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,1,null,{"$f":"$F$8","v":116.03670447734505}]
[null,null,null,2,null,null,{"$f":"$G$8","v":116.03670447734505}]
[null,null,null,3,null,null,null,{"$f":"$H$8","v":116.03670447734505}]
[null,null,null,4,null,null,null,null,{"$f":"$I$8","v":116.03670447734505}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$8","v":116.03670447734505}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$8","v":116.03670447734505}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$8","v":116.03670447734505}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$8","v":116.03670447734505}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$8","v":116.03670447734505}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$8","v":116.03670447734505}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$8","v":116.03670447734505}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$8","v":116.03670447734505}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$8","v":90.439755980197901}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$8","v":90.439755980197901}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$8","v":90.439755980197901}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$8","v":90.439755980197901}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$8","v":90.439755980197901}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$8","v":90.439755980197901}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$8","v":90.439755980197901}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$8","v":90.439755980197901}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$8","v":90.439755980197901}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$8","v":90.439755980197901}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$8","v":90.439755980197901}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$8","v":90.439755980197901}]
[]
[null,4,null,null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,1,null,{"$f":"$F$9","v":0}]
[null,null,null,2,null,null,{"$f":"$G$9","v":116.03670447734505}]
[null,null,null,3,null,null,null,{"$f":"$H$9","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$9","v":116.03670447734505}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$9","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$9","v":116.03670447734505}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$9","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$9","v":116.03670447734505}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$9","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$9","v":116.03670447734505}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$9","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$9","v":116.03670447734505}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$9","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$9","v":90.439755980197901}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$9","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$9","v":90.439755980197901}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$9","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$9","v":90.439755980197901}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$9","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$9","v":90.439755980197901}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$9","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$9","v":90.439755980197901}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$9","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$9","v":90.439755980197901}]
[]
[null,5,null,null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,1,null,{"$f":"$F$10","v":116.03670447734505}]
[null,null,null,2,null,null,{"$f":"$G$10","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$10","v":116.03670447734505}]
[null,null,null,4,null,null,null,null,{"$f":"$I$10","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$10","v":116.03670447734505}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$10","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$10","v":116.03670447734505}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$10","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$10","v":116.03670447734505}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$10","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$10","v":116.03670447734505}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$10","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$10","v":90.439755980197901}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$10","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$10","v":90.439755980197901}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$10","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$10","v":90.439755980197901}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$10","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$10","v":90.439755980197901}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$10","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$10","v":90.439755980197901}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$10","v":90.439755980197901}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$10","v":0}]
[]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,1,null,{"$f":"$F$11","v":0}]
[null,null,null,2,null,null,{"$f":"$G$11","v":174.05505671601759}]
[null,null,null,3,null,null,null,{"$f":"$H$11","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$11","v":174.05505671601759}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$11","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$11","v":174.05505671601759}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$11","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$11","v":174.05505671601759}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$11","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$11","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$11","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$11","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$11","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$11","v":135.65963397029685}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$11","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$11","v":135.65963397029685}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$11","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$11","v":135.65963397029685}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$11","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$11","v":135.65963397029685}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$11","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$11","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$11","v":0}]
[]
[null,7,null,null,{"$f":"$E$12","v":"7yr"}]
[null,null,null,1,null,{"$f":"$F$12","v":174.05505671601759}]
[null,null,null,2,null,null,{"$f":"$G$12","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$12","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$12","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$12","v":174.05505671601759}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$12","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$12","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$12","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$12","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$12","v":174.05505671601759}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$12","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$12","v":174.05505671601759}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$12","v":135.65963397029685}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$12","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$12","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$12","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$12","v":135.65963397029685}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$12","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$12","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$12","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$12","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$12","v":135.65963397029685}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$12","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$12","v":135.65963397029685}]
[]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,1,null,{"$f":"$F$13","v":0}]
[null,null,null,2,null,null,{"$f":"$G$13","v":348.11011343203518}]
[null,null,null,3,null,null,null,{"$f":"$H$13","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$13","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$13","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$13","v":348.11011343203518}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$13","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$13","v":348.11011343203518}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$13","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$13","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$13","v":348.11011343203518}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$13","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$13","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$13","v":271.3192679405937}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$13","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$13","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$13","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$13","v":271.3192679405937}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$13","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$13","v":271.3192679405937}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$13","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$13","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$13","v":271.3192679405937}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$13","v":0}]
[]
[null,9,null,null,{"$f":"$E$14","v":0}]
[null,null,null,1,null,{"$f":"$F$14","v":0}]
[null,null,null,2,null,null,{"$f":"$G$14","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$14","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$14","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$14","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$14","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$14","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$14","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$14","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$14","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$14","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$14","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$14","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$14","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$14","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$14","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$14","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$14","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$14","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$14","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$14","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$14","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$14","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$14","v":0}]
[]
[null,10,null,null,{"$f":"$E$15","v":0}]
[null,null,null,1,null,{"$f":"$F$15","v":0}]
[null,null,null,2,null,null,{"$f":"$G$15","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$15","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$15","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$15","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$15","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$15","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$15","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$15","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$15","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$15","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$15","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$15","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$15","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$15","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$15","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$15","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$15","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$15","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$15","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$15","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$15","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$15","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$15","v":0}]
[]
[null,11,null,null,{"$f":"$E$16","v":0}]
[null,null,null,1,null,{"$f":"$F$16","v":0}]
[null,null,null,2,null,null,{"$f":"$G$16","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$16","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$16","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$16","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$16","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$16","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$16","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$16","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$16","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$16","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$16","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$16","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$16","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$16","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$16","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$16","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$16","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$16","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$16","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$16","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$16","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$16","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$16","v":0}]
[]
[null,12,null,null,{"$f":"$E$17","v":0}]
[null,null,null,1,null,{"$f":"$F$17","v":0}]
[null,null,null,2,null,null,{"$f":"$G$17","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$17","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$17","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$17","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$17","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$17","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$17","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$17","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$17","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$17","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$17","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$17","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$17","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$17","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$17","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$17","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$17","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$17","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$17","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$17","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$17","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$17","v":0}]
[]
[null,13,null,null,{"$f":"$E$18","v":0}]
[null,null,null,1,null,{"$f":"$F$18","v":0}]
[null,null,null,2,null,null,{"$f":"$G$18","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$18","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$18","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$18","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$18","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$18","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$18","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$18","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$18","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$18","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$18","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$18","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$18","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$18","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$18","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$18","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$18","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$18","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$18","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$18","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$18","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$18","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$18","v":0}]
[]
[null,14,null,null,{"$f":"$E$19","v":0}]
[null,null,null,1,null,{"$f":"$F$19","v":0}]
[null,null,null,2,null,null,{"$f":"$G$19","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$19","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$19","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$19","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$19","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$19","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$19","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$19","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$19","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$19","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$19","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$19","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$19","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$19","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$19","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$19","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$19","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$19","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$19","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$19","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$19","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$19","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$19","v":0}]
[]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,1,null,{"$f":"$F$20","v":0}]
[null,null,null,2,null,null,{"$f":"$G$20","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$20","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$20","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$20","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$20","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$20","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$20","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$20","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$20","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$20","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$20","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$20","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$20","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$20","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$20","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$20","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$20","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$20","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$20","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$20","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$20","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$20","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$20","v":0}]
[]
[null,16,null,null,{"$f":"$E$21","v":0}]
[null,null,null,1,null,{"$f":"$F$21","v":0}]
[null,null,null,2,null,null,{"$f":"$G$21","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$21","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$21","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$21","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$21","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$21","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$21","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$21","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$21","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$21","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$21","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$21","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$21","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$21","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$21","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$21","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$21","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$21","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$21","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$21","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$21","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$21","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$21","v":0}]
[]
[null,17,null,null,{"$f":"$E$22","v":0}]
[null,null,null,1,null,{"$f":"$F$22","v":0}]
[null,null,null,2,null,null,{"$f":"$G$22","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$22","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$22","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$22","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$22","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$22","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$23","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$23","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$23","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$23","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$23","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$24","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$24","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$24","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$24","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$24","v":0}]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$25","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$25","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$25","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$25","v":0}]
[]
[]
[null,null,null,null,null,1,{"$f":"F610+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q610+1","v":13},{"$f":"R610+1","v":14},15,16,17,18,19,20,21,22,23,24]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"IF($D625+$D$613=F$29,F$30,0)","v":0},{"$f":"IF($D625+$D$613=G$29,G$30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,232.07340895469011,0,{"$f":"IF($D625+$D$613=V$29,V$30,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"IF($D626+$D$613=F$29,F$30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,180.8795119603958,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D637+$D$613=V$29,V$30,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.439755980197901,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,{"$f":"$D$32","v":12},{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"IF($D676+$D$665=F$29,F$32,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D676+$D$665=P$29,P$32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"IF($D702+$D$691=F$29,F$33,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D702+$D$691=P$29,P$33,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D744+$D$743=F$29,F$35,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D744+$D$743=P$29,P$35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,{"$f":"$D$36","v":84},{"$f":"$E$12","v":"7yr"}]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"IF($D819+$D$795=F$29,F$37,0)","v":0},0,0,0,0,0,{"$f":"IF($D819+$D$795=L$29,L$37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,{"$f":"$D$39","v":0},{"$f":"$E$15","v":0}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"IF($D897+$D$873=F$29,F$40,0)","v":0},0,0,0,0,0,{"$f":"IF($D897+$D$873=L$29,L$40,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,15,null,{"$f":"$D$44","v":0},{"$f":"$E$20","v":0}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"IF($D988+$D$977=F$29,F$44,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D988+$D$977=P$29,P$44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D1056+$D$1055=F$29,F$47,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1056+$D$1055=P$29,P$47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"IF($D1079+$D$1055=F$29,F$47,0)","v":0},0,0,0,0,0,{"$f":"IF($D1079+$D$1055=L$29,L$47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,1,null,{"$f":"IFERROR($F$6-F614,0)","v":232.07340895469011},{"$f":"IFERROR(F1141-G614,0)","v":232.07340895469011},232.07340895469011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$6-K619,0)","v":232.07340895469011},{"$f":"IFERROR(K1146-L619,0)","v":232.07340895469011},232.07340895469011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$6-Q625,0)","v":232.07340895469011},{"$f":"IFERROR(Q1152-R625,0)","v":232.07340895469011},232.07340895469011,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$6-W631,0)","v":180.8795119603958},{"$f":"IFERROR(W1158-X631,0)","v":180.8795119603958},180.8795119603958,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$6-AC637,0)","v":180.8795119603958}]
[null,null,null,3,null,null,null,{"$f":"IFERROR($H$7-H642,0)","v":116.03670447734505},{"$f":"IFERROR(H1169-I642,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$7-M647,0)","v":116.03670447734505},{"$f":"IFERROR(M1174-N647,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$7-P650,0)","v":116.03670447734505},{"$f":"IFERROR(P1177-Q650,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$7-T654,0)","v":90.439755980197901},{"$f":"IFERROR(T1181-U654,0)","v":90.439755980197901},90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$7-Z660,0)","v":90.439755980197901},{"$f":"IFERROR(Z1187-AA660,0)","v":90.439755980197901},{"$f":"IFERROR(AA1187-AB660,0)","v":90.439755980197901},{"$f":"IFERROR(AB1187-AC660,0)","v":90.439755980197901}]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$8-I669,0)","v":116.03670447734505},{"$f":"IFERROR(I1196-J669,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$8-Q677,0)","v":116.03670447734505},{"$f":"IFERROR(Q1204-R677,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$8-V682,0)","v":90.439755980197901},{"$f":"IFERROR(V1209-W682,0)","v":90.439755980197901},90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$8-AA687,0)","v":90.439755980197901},{"$f":"IFERROR(AA1214-AB687,0)","v":90.439755980197901},{"$f":"IFERROR(AB1214-AC687,0)","v":90.439755980197901}]
[null,null,null,1,null,{"$f":"IFERROR($F$9-F692,0)","v":0},{"$f":"IFERROR(F1219-G692,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$9-M699,0)","v":116.03670447734505},{"$f":"IFERROR(M1226-N699,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$9-S705,0)","v":90.439755980197901},{"$f":"IFERROR(S1232-T705,0)","v":90.439755980197901},90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$9-X710,0)","v":0},{"$f":"IFERROR(X1237-Y710,0)","v":0},{"$f":"IFERROR(Y1237-Z710,0)","v":0},{"$f":"IFERROR(Z1237-AA710,0)","v":0},{"$f":"IFERROR(AA1237-AB710,0)","v":0},{"$f":"IFERROR(AB1237-AC710,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$9-AC715,0)","v":90.439755980197901}]
[null,5,null,null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$10-J722,0)","v":116.03670447734505},{"$f":"IFERROR(J1249-K722,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$10-P728,0)","v":116.03670447734505},{"$f":"IFERROR(P1255-Q728,0)","v":116.03670447734505},116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$10-U733,0)","v":0},{"$f":"IFERROR(U1260-V733,0)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,2,null,null,{"$f":"IFERROR($G$11-G745,0)","v":174.05505671601759},{"$f":"IFERROR(G1272-H745,0)","v":174.05505671601759},174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759,174.05505671601759]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$11-L750,0)","v":0},{"$f":"IFERROR(L1277-M750,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$11-Q755,0)","v":0},{"$f":"IFERROR(Q1282-R755,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$11-U759,0)","v":135.65963397029685},{"$f":"IFERROR(U1286-V759,0)","v":135.65963397029685},135.65963397029685,135.65963397029685,135.65963397029685,135.65963397029685,135.65963397029685,135.65963397029685,135.65963397029685]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$11-AC767,0)","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$12-I773,0)","v":0},{"$f":"IFERROR(I1300-J773,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$12-N778,0)","v":0},{"$f":"IFERROR(N1305-O778,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$12-S783,0)","v":0},{"$f":"IFERROR(S1310-T783,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$12-T784,0)","v":0},{"$f":"IFERROR(T1311-U784,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$12-Z790,0)","v":0},{"$f":"IFERROR(Z1317-AA790,0)","v":0},{"$f":"IFERROR(AA1317-AB790,0)","v":0},{"$f":"IFERROR(AB1317-AC790,0)","v":0}]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$13-K801,0)","v":348.11011343203518},{"$f":"IFERROR(K1328-L801,0)","v":348.11011343203518},348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518,348.11011343203518]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$13-S809,0)","v":271.3192679405937},{"$f":"IFERROR(S1336-T809,0)","v":271.3192679405937},271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$13-W813,0)","v":271.3192679405937},{"$f":"IFERROR(W1340-X813,0)","v":271.3192679405937},271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937,271.3192679405937]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$13-AB818,0)","v":271.3192679405937},{"$f":"IFERROR(AB1345-AC818,0)","v":271.3192679405937}]
[null,null,null,2,null,null,{"$f":"IFERROR($G$14-G823,0)","v":0},{"$f":"IFERROR(G1350-H823,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$14-J826,0)","v":0},{"$f":"IFERROR(J1353-K826,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$14-S835,0)","v":0},{"$f":"IFERROR(S1362-T835,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$14-Y841,0)","v":0},{"$f":"IFERROR(Y1368-Z841,0)","v":0},{"$f":"IFERROR(Z1368-AA841,0)","v":0},{"$f":"IFERROR(AA1368-AB841,0)","v":0},{"$f":"IFERROR(AB1368-AC841,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$15-I851,0)","v":0},{"$f":"IFERROR(I1378-J851,0)","v":0},{"$f":"IFERROR(J1378-K851,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$15-O857,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$15-P858,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$15-U863,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$15-AA869,0)","v":0},{"$f":"IFERROR(AA1396-AB869,0)","v":0},{"$f":"IFERROR(AB1396-AC869,0)","v":0}]
[null,null,null,3,null,null,null,{"$f":"IFERROR($H$16-H876,0)","v":0},{"$f":"IFERROR(H1403-I876,0)","v":0},{"$f":"IFERROR(I1403-J876,0)","v":0},{"$f":"IFERROR(J1403-K876,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$16-M881,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$16-R886,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$16-W891,0)","v":0},0,0,0,0,0,0]
[null,12,null,null,{"$f":"$E$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$17-I903,0)","v":0},{"$f":"IFERROR(I1430-J903,0)","v":0},{"$f":"IFERROR(J1430-K903,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$17-N908,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$17-T914,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$17-Y919,0)","v":0},{"$f":"IFERROR(Y1446-Z919,0)","v":0},{"$f":"IFERROR(Z1446-AA919,0)","v":0},{"$f":"IFERROR(AA1446-AB919,0)","v":0},{"$f":"IFERROR(AB1446-AC919,0)","v":0}]
[]
[null,null,null,1,null,{"$f":"IFERROR($F$18-F926,0)","v":0},{"$f":"IFERROR(F1453-G926,0)","v":0},{"$f":"IFERROR(G1453-H926,0)","v":0},{"$f":"IFERROR(H1453-I926,0)","v":0},{"$f":"IFERROR(I1453-J926,0)","v":0},{"$f":"IFERROR(J1453-K926,0)","v":0},{"$f":"IFERROR(K1453-L926,0)","v":0},{"$f":"IFERROR(L1453-M926,0)","v":0},{"$f":"IFERROR(M1453-N926,0)","v":0},{"$f":"IFERROR(N1453-O926,0)","v":0},{"$f":"IFERROR(O1453-P926,0)","v":0},{"$f":"IFERROR(P1453-Q926,0)","v":0},{"$f":"IFERROR(Q1453-R926,0)","v":0},{"$f":"IFERROR(R1453-S926,0)","v":0},{"$f":"IFERROR(S1453-T926,0)","v":0},{"$f":"IFERROR(T1453-U926,0)","v":0},{"$f":"IFERROR(U1453-V926,0)","v":0},{"$f":"IFERROR(V1453-W926,0)","v":0},{"$f":"IFERROR(W1453-X926,0)","v":0},{"$f":"IFERROR(X1453-Y926,0)","v":0},{"$f":"IFERROR(Y1453-Z926,0)","v":0},{"$f":"IFERROR(Z1453-AA926,0)","v":0},{"$f":"IFERROR(AA1453-AB926,0)","v":0},{"$f":"IFERROR(AB1453-AC926,0)","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$18-K931,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$18-Q937,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$18-W943,0)","v":0},0,0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$18-AC949,0)","v":0}]
[null,null,null,3,null,null,null,{"$f":"IFERROR($H$19-H954,0)","v":0},{"$f":"IFERROR(H1481-I954,0)","v":0},{"$f":"IFERROR(I1481-J954,0)","v":0},{"$f":"IFERROR(J1481-K954,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$19-M959,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$19-T966,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$19-Y971,0)","v":0},{"$f":"IFERROR(Y1498-Z971,0)","v":0},{"$f":"IFERROR(Z1498-AA971,0)","v":0},{"$f":"IFERROR(AA1498-AB971,0)","v":0},{"$f":"IFERROR(AB1498-AC971,0)","v":0}]
[]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$20-J982,0)","v":0},{"$f":"IFERROR(J1509-K982,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$20-M985,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$20-Q989,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$20-V994,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$20-AA999,0)","v":0},{"$f":"IFERROR(AA1526-AB999,0)","v":0},{"$f":"IFERROR(AB1526-AC999,0)","v":0}]
[null,null,null,2,null,null,{"$f":"IFERROR($G$21-G1005,0)","v":0},{"$f":"IFERROR(G1532-H1005,0)","v":0},{"$f":"IFERROR(H1532-I1005,0)","v":0},{"$f":"IFERROR(I1532-J1005,0)","v":0},{"$f":"IFERROR(J1532-K1005,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$21-L1010,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$21-S1017,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$21-X1022,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$21-AC1027,0)","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$22-I1033,0)","v":0},{"$f":"IFERROR(I1560-J1033,0)","v":0},{"$f":"IFERROR(J1560-K1033,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$22-O1039,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$22-T1044,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$22-Z1050,0)","v":0},{"$f":"IFERROR(Z1577-AA1050,0)","v":0},{"$f":"IFERROR(AA1577-AB1050,0)","v":0},{"$f":"IFERROR(AB1577-AC1050,0)","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$22-AB1052,0)","v":0},{"$f":"IFERROR(AB1579-AC1052,0)","v":0}]
[null,null,null,2,null,null,{"$f":"IFERROR($G$23-G1057,0)","v":0},{"$f":"IFERROR(G1584-H1057,0)","v":0},{"$f":"IFERROR(H1584-I1057,0)","v":0},{"$f":"IFERROR(I1584-J1057,0)","v":0},{"$f":"IFERROR(J1584-K1057,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$23-L1062,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$23-Q1067,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$23-W1073,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$23-AA1077,0)","v":0},{"$f":"IFERROR(AA1604-AB1077,0)","v":0},{"$f":"IFERROR(AB1604-AC1077,0)","v":0}]
[null,null,null,3,null,null,null,{"$f":"IFERROR($H$24-H1084,0)","v":0},{"$f":"IFERROR(H1611-I1084,0)","v":0},{"$f":"IFERROR(I1611-J1084,0)","v":0},{"$f":"IFERROR(J1611-K1084,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$24-N1090,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$24-S1095,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$24-X1100,0)","v":0},0,0,0,0,0]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$25-J1112,0)","v":0},{"$f":"IFERROR(J1639-K1112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$25-P1118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$25-Q1119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$25-W1125,0)","v":0},0,0,0,0,0,0]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$25-AB1130,0)","v":0},{"$f":"IFERROR(AB1657-AC1130,0)","v":0}]
[]
[null,null,null,1,{"$f":"$E$6","v":"T-bills 3m"},null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1141>0),F1141,0)))*IF($C$1667=1,(IF(OR(G$1664=$D1668+12,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54,F$54)))),IF($C$1667=2,(IF(OR(G$1664=$D1668+6,G$1664=$D1668+12,G$1664=$D1668+18,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/2,F$54/2)))),(IF(OR(G$1664=$D1668+3,G$1664=$D1668+6,G$1664=$D1668+9,G$1664=$D1668+12,G$1664=$D1668+15,G$1664=$D1668+18,G$1664=$D1668+21,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/4,F$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1141>0),G1141,0)))*IF($C$1667=1,(IF(OR(H$1664=$D1668+12,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54,G$54)))),IF($C$1667=2,(IF(OR(H$1664=$D1668+6,H$1664=$D1668+12,H$1664=$D1668+18,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/2,G$54/2)))),(IF(OR(H$1664=$D1668+3,H$1664=$D1668+6,H$1664=$D1668+9,H$1664=$D1668+12,H$1664=$D1668+15,H$1664=$D1668+18,H$1664=$D1668+21,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/4,G$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",O1150>0),O1150,0)))*IF($C$1667=1,(IF(OR(P$1664=$D1677+12,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54,O$54)))),IF($C$1667=2,(IF(OR(P$1664=$D1677+6,P$1664=$D1677+12,P$1664=$D1677+18,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/2,O$54/2)))),(IF(OR(P$1664=$D1677+3,P$1664=$D1677+6,P$1664=$D1677+9,P$1664=$D1677+12,P$1664=$D1677+15,P$1664=$D1677+18,P$1664=$D1677+21,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/4,O$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",P1150>0),P1150,0)))*IF($C$1667=1,(IF(OR(Q$1664=$D1677+12,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54,P$54)))),IF($C$1667=2,(IF(OR(Q$1664=$D1677+6,Q$1664=$D1677+12,Q$1664=$D1677+18,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/2,P$54/2)))),(IF(OR(Q$1664=$D1677+3,Q$1664=$D1677+6,Q$1664=$D1677+9,Q$1664=$D1677+12,Q$1664=$D1677+15,Q$1664=$D1677+18,Q$1664=$D1677+21,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/4,P$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",Q1152>0),Q1152,0)))*IF($C$1667=1,(IF(OR(R$1664=$D1679+12,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54,Q$54)))),IF($C$1667=2,(IF(OR(R$1664=$D1679+6,R$1664=$D1679+12,R$1664=$D1679+18,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/2,Q$54/2)))),(IF(OR(R$1664=$D1679+3,R$1664=$D1679+6,R$1664=$D1679+9,R$1664=$D1679+12,R$1664=$D1679+15,R$1664=$D1679+18,R$1664=$D1679+21,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/4,Q$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",R1152>0),R1152,0)))*IF($C$1667=1,(IF(OR(S$1664=$D1679+12,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54,R$54)))),IF($C$1667=2,(IF(OR(S$1664=$D1679+6,S$1664=$D1679+12,S$1664=$D1679+18,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/2,R$54/2)))),(IF(OR(S$1664=$D1679+3,S$1664=$D1679+6,S$1664=$D1679+9,S$1664=$D1679+12,S$1664=$D1679+15,S$1664=$D1679+18,S$1664=$D1679+21,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/4,R$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",W1158>0),W1158,0)))*IF($C$1667=1,(IF(OR(X$1664=$D1685+12,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54,W$54)))),IF($C$1667=2,(IF(OR(X$1664=$D1685+6,X$1664=$D1685+12,X$1664=$D1685+18,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/2,W$54/2)))),(IF(OR(X$1664=$D1685+3,X$1664=$D1685+6,X$1664=$D1685+9,X$1664=$D1685+12,X$1664=$D1685+15,X$1664=$D1685+18,X$1664=$D1685+21,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/4,W$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",X1158>0),X1158,0)))*IF($C$1667=1,(IF(OR(Y$1664=$D1685+12,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54,X$54)))),IF($C$1667=2,(IF(OR(Y$1664=$D1685+6,Y$1664=$D1685+12,Y$1664=$D1685+18,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/2,X$54/2)))),(IF(OR(Y$1664=$D1685+3,Y$1664=$D1685+6,Y$1664=$D1685+9,Y$1664=$D1685+12,Y$1664=$D1685+15,Y$1664=$D1685+18,Y$1664=$D1685+21,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/4,X$54/4))))))","v":0},0,0,0,0]
[null,null,null,23,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",AB1163>0),AB1163,0)))*IF($C$1667=1,(IF(OR(AC$1664=$D1690+12,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54,$AB$54)))),IF($C$1667=2,(IF(OR(AC$1664=$D1690+6,AC$1664=$D1690+12,AC$1664=$D1690+18,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54/2,$AB$54/2)))),(IF(OR(AC$1664=$D1690+3,AC$1664=$D1690+6,AC$1664=$D1690+9,AC$1664=$D1690+12,AC$1664=$D1690+15,AC$1664=$D1690+18,AC$1664=$D1690+21,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54/4,$AB$54/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$7","v":"T-bills 6m"},null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1167>0),F1167,0)))*IF($C$1693=1,(IF(OR(G$1664=$D1694+12,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55,F$55)))),IF($C$1693=2,(IF(OR(G$1664=$D1694+6,G$1664=$D1694+12,G$1664=$D1694+18,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55/2,F$55/2)))),(IF(OR(G$1664=$D1694+3,G$1664=$D1694+6,G$1664=$D1694+9,G$1664=$D1694+12,G$1664=$D1694+15,G$1664=$D1694+18,G$1664=$D1694+21,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55/4,F$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"T-bills 6m",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",N1175>0),N1175,0)))*IF($C$1693=1,(IF(OR(O$1664=$D1702+12,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55,N$55)))),IF($C$1693=2,(IF(OR(O$1664=$D1702+6,O$1664=$D1702+12,O$1664=$D1702+18,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55/2,N$55/2)))),(IF(OR(O$1664=$D1702+3,O$1664=$D1702+6,O$1664=$D1702+9,O$1664=$D1702+12,O$1664=$D1702+15,O$1664=$D1702+18,O$1664=$D1702+21,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55/4,N$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",S1180>0),S1180,0)))*IF($C$1693=1,(IF(OR(T$1664=$D1707+12,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55,S$55)))),IF($C$1693=2,(IF(OR(T$1664=$D1707+6,T$1664=$D1707+12,T$1664=$D1707+18,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55/2,S$55/2)))),(IF(OR(T$1664=$D1707+3,T$1664=$D1707+6,T$1664=$D1707+9,T$1664=$D1707+12,T$1664=$D1707+15,T$1664=$D1707+18,T$1664=$D1707+21,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55/4,S$55/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Y1186>0),Y1186,0)))*IF($C$1693=1,(IF(OR(Z$1664=$D1713+12,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,Y$55)))),IF($C$1693=2,(IF(OR(Z$1664=$D1713+6,Z$1664=$D1713+12,Z$1664=$D1713+18,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,Y$55/2)))),(IF(OR(Z$1664=$D1713+3,Z$1664=$D1713+6,Z$1664=$D1713+9,Z$1664=$D1713+12,Z$1664=$D1713+15,Z$1664=$D1713+18,Z$1664=$D1713+21,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,Y$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Z1186>0),Z1186,0)))*IF($C$1693=1,(IF(OR(AA$1664=$D1713+12,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,Z$55)))),IF($C$1693=2,(IF(OR(AA$1664=$D1713+6,AA$1664=$D1713+12,AA$1664=$D1713+18,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,Z$55/2)))),(IF(OR(AA$1664=$D1713+3,AA$1664=$D1713+6,AA$1664=$D1713+9,AA$1664=$D1713+12,AA$1664=$D1713+15,AA$1664=$D1713+18,AA$1664=$D1713+21,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,Z$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AA1186>0),AA1186,0)))*IF($C$1693=1,(IF(OR(AB$1664=$D1713+12,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,AA$55)))),IF($C$1693=2,(IF(OR(AB$1664=$D1713+6,AB$1664=$D1713+12,AB$1664=$D1713+18,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,AA$55/2)))),(IF(OR(AB$1664=$D1713+3,AB$1664=$D1713+6,AB$1664=$D1713+9,AB$1664=$D1713+12,AB$1664=$D1713+15,AB$1664=$D1713+18,AB$1664=$D1713+21,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,AA$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AB1186>0),AB1186,0)))*IF($C$1693=1,(IF(OR(AC$1664=$D1713+12,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,AB$55)))),IF($C$1693=2,(IF(OR(AC$1664=$D1713+6,AC$1664=$D1713+12,AC$1664=$D1713+18,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,AB$55/2)))),(IF(OR(AC$1664=$D1713+3,AC$1664=$D1713+6,AC$1664=$D1713+9,AC$1664=$D1713+12,AC$1664=$D1713+15,AC$1664=$D1713+18,AC$1664=$D1713+21,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,AB$55/4))))))","v":0}]
[null,3,{"$f":"IF($B$8=\"Bonds\",Instruments!$O$9,\" \")","v":" "},null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,5,"T-bills 12m",null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",J1197>0),J1197,0)))*IF($C$1719=1,(IF(OR(K$1664=$D1724+12,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56,J$56)))),IF($C$1719=2,(IF(OR(K$1664=$D1724+6,K$1664=$D1724+12,K$1664=$D1724+18,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56/2,J$56/2)))),(IF(OR(K$1664=$D1724+3,K$1664=$D1724+6,K$1664=$D1724+9,K$1664=$D1724+12,K$1664=$D1724+15,K$1664=$D1724+18,K$1664=$D1724+21,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56/4,J$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"T-bills 12m",null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",K1198>0),K1198,0)))*IF($C$1719=1,(IF(OR(L$1664=$D1725+12,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56,K$56)))),IF($C$1719=2,(IF(OR(L$1664=$D1725+6,L$1664=$D1725+12,L$1664=$D1725+18,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56/2,K$56/2)))),(IF(OR(L$1664=$D1725+3,L$1664=$D1725+6,L$1664=$D1725+9,L$1664=$D1725+12,L$1664=$D1725+15,L$1664=$D1725+18,L$1664=$D1725+21,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56/4,K$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",P1203>0),P1203,0)))*IF($C$1719=1,(IF(OR(Q$1664=$D1730+12,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56,P$56)))),IF($C$1719=2,(IF(OR(Q$1664=$D1730+6,Q$1664=$D1730+12,Q$1664=$D1730+18,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56/2,P$56/2)))),(IF(OR(Q$1664=$D1730+3,Q$1664=$D1730+6,Q$1664=$D1730+9,Q$1664=$D1730+12,Q$1664=$D1730+15,Q$1664=$D1730+18,Q$1664=$D1730+21,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56/4,P$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",V1209>0),V1209,0)))*IF($C$1719=1,(IF(OR(W$1664=$D1736+12,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56,V$56)))),IF($C$1719=2,(IF(OR(W$1664=$D1736+6,W$1664=$D1736+12,W$1664=$D1736+18,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56/2,V$56/2)))),(IF(OR(W$1664=$D1736+3,W$1664=$D1736+6,W$1664=$D1736+9,W$1664=$D1736+12,W$1664=$D1736+15,W$1664=$D1736+18,W$1664=$D1736+21,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56/4,V$56/4))))))","v":0},0,0,0,0,0,0]
[]
[null,null,null,2,"2yr ",null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",G1220>0),G1220,0)))*IF($C$1745=1,(IF(OR(H$1664=$D1747+12,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57,G$57)))),IF($C$1745=2,(IF(OR(H$1664=$D1747+6,H$1664=$D1747+12,H$1664=$D1747+18,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57/2,G$57/2)))),(IF(OR(H$1664=$D1747+3,H$1664=$D1747+6,H$1664=$D1747+9,H$1664=$D1747+12,H$1664=$D1747+15,H$1664=$D1747+18,H$1664=$D1747+21,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57/4,G$57/4))))))","v":0},0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,8,"2yr ",null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",M1226>0),M1226,0)))*IF($C$1745=1,(IF(OR(N$1664=$D1753+12,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57,M$57)))),IF($C$1745=2,(IF(OR(N$1664=$D1753+6,N$1664=$D1753+12,N$1664=$D1753+18,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57/2,M$57/2)))),(IF(OR(N$1664=$D1753+3,N$1664=$D1753+6,N$1664=$D1753+9,N$1664=$D1753+12,N$1664=$D1753+15,N$1664=$D1753+18,N$1664=$D1753+21,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57/4,M$57/4))))))","v":0},0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,13,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",R1231>0),R1231,0)))*IF($C$1745=1,(IF(OR(S$1664=$D1758+12,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57,R$57)))),IF($C$1745=2,(IF(OR(S$1664=$D1758+6,S$1664=$D1758+12,S$1664=$D1758+18,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/2,R$57/2)))),(IF(OR(S$1664=$D1758+3,S$1664=$D1758+6,S$1664=$D1758+9,S$1664=$D1758+12,S$1664=$D1758+15,S$1664=$D1758+18,S$1664=$D1758+21,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/4,R$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",S1231>0),S1231,0)))*IF($C$1745=1,(IF(OR(T$1664=$D1758+12,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57,S$57)))),IF($C$1745=2,(IF(OR(T$1664=$D1758+6,T$1664=$D1758+12,T$1664=$D1758+18,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/2,S$57/2)))),(IF(OR(T$1664=$D1758+3,T$1664=$D1758+6,T$1664=$D1758+9,T$1664=$D1758+12,T$1664=$D1758+15,T$1664=$D1758+18,T$1664=$D1758+21,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/4,S$57/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",U1234>0),U1234,0)))*IF($C$1745=1,(IF(OR(V$1664=$D1761+12,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57,U$57)))),IF($C$1745=2,(IF(OR(V$1664=$D1761+6,V$1664=$D1761+12,V$1664=$D1761+18,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57/2,U$57/2)))),(IF(OR(V$1664=$D1761+3,V$1664=$D1761+6,V$1664=$D1761+9,V$1664=$D1761+12,V$1664=$D1761+15,V$1664=$D1761+18,V$1664=$D1761+21,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57/4,U$57/4))))))","v":0},0,1.6053056686485125,0,0,1.6053056686485125,0,0]
[]
[null,null,null,4,"3yr",null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",I1248>0),I1248,0)))*IF($C$1771=1,(IF(OR(J$1664=$D1775+12,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58,I$58)))),IF($C$1771=2,(IF(OR(J$1664=$D1775+6,J$1664=$D1775+12,J$1664=$D1775+18,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58/2,I$58/2)))),(IF(OR(J$1664=$D1775+3,J$1664=$D1775+6,J$1664=$D1775+9,J$1664=$D1775+12,J$1664=$D1775+15,J$1664=$D1775+18,J$1664=$D1775+21,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58/4,I$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"3yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",O1254>0),O1254,0)))*IF($C$1771=1,(IF(OR(P$1664=$D1781+12,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58,O$58)))),IF($C$1771=2,(IF(OR(P$1664=$D1781+6,P$1664=$D1781+12,P$1664=$D1781+18,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58/2,O$58/2)))),(IF(OR(P$1664=$D1781+3,P$1664=$D1781+6,P$1664=$D1781+9,P$1664=$D1781+12,P$1664=$D1781+15,P$1664=$D1781+18,P$1664=$D1781+21,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58/4,O$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",T1259>0),T1259,0)))*IF($C$1771=1,(IF(OR(U$1664=$D1786+12,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58,T$58)))),IF($C$1771=2,(IF(OR(U$1664=$D1786+6,U$1664=$D1786+12,U$1664=$D1786+18,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58/2,T$58/2)))),(IF(OR(U$1664=$D1786+3,U$1664=$D1786+6,U$1664=$D1786+9,U$1664=$D1786+12,U$1664=$D1786+15,U$1664=$D1786+18,U$1664=$D1786+21,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58/4,T$58/4))))))","v":0},0,1.7070503941262354,0,0,1.7070503941262354,0,0,1.7070503941262354]
[null,null,null,21,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",Z1265>0),Z1265,0)))*IF($C$1771=1,(IF(OR(AA$1664=$D1792+12,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,Z$58)))),IF($C$1771=2,(IF(OR(AA$1664=$D1792+6,AA$1664=$D1792+12,AA$1664=$D1792+18,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,Z$58/2)))),(IF(OR(AA$1664=$D1792+3,AA$1664=$D1792+6,AA$1664=$D1792+9,AA$1664=$D1792+12,AA$1664=$D1792+15,AA$1664=$D1792+18,AA$1664=$D1792+21,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,Z$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AA1265>0),AA1265,0)))*IF($C$1771=1,(IF(OR(AB$1664=$D1792+12,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,AA$58)))),IF($C$1771=2,(IF(OR(AB$1664=$D1792+6,AB$1664=$D1792+12,AB$1664=$D1792+18,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,AA$58/2)))),(IF(OR(AB$1664=$D1792+3,AB$1664=$D1792+6,AB$1664=$D1792+9,AB$1664=$D1792+12,AB$1664=$D1792+15,AB$1664=$D1792+18,AB$1664=$D1792+21,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1265>0),AB1265,0)))*IF($C$1771=1,(IF(OR(AC$1664=$D1792+12,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,AB$58)))),IF($C$1771=2,(IF(OR(AC$1664=$D1792+6,AC$1664=$D1792+12,AC$1664=$D1792+18,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,AB$58/2)))),(IF(OR(AC$1664=$D1792+3,AC$1664=$D1792+6,AC$1664=$D1792+9,AC$1664=$D1792+12,AC$1664=$D1792+15,AC$1664=$D1792+18,AC$1664=$D1792+21,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,AB$58/4))))))","v":1.7070503941262354}]
[null,null,null,22,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AA1266>0),AA1266,0)))*IF($C$1771=1,(IF(OR(AB$1664=$D1793+12,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58,AA$58)))),IF($C$1771=2,(IF(OR(AB$1664=$D1793+6,AB$1664=$D1793+12,AB$1664=$D1793+18,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/2,AA$58/2)))),(IF(OR(AB$1664=$D1793+3,AB$1664=$D1793+6,AB$1664=$D1793+9,AB$1664=$D1793+12,AB$1664=$D1793+15,AB$1664=$D1793+18,AB$1664=$D1793+21,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1266>0),AB1266,0)))*IF($C$1771=1,(IF(OR(AC$1664=$D1793+12,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58,AB$58)))),IF($C$1771=2,(IF(OR(AC$1664=$D1793+6,AC$1664=$D1793+12,AC$1664=$D1793+18,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/2,AB$58/2)))),(IF(OR(AC$1664=$D1793+3,AC$1664=$D1793+6,AC$1664=$D1793+9,AC$1664=$D1793+12,AC$1664=$D1793+15,AC$1664=$D1793+18,AC$1664=$D1793+21,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/4,AB$58/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$11","v":"5yr"},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1271>0),F1271,0)))*IF($C$1797=1,(IF(OR(G$1664=$D1798+12,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59,F$59)))),IF($C$1797=2,(IF(OR(G$1664=$D1798+6,G$1664=$D1798+12,G$1664=$D1798+18,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59/2,F$59/2)))),(IF(OR(G$1664=$D1798+3,G$1664=$D1798+6,G$1664=$D1798+9,G$1664=$D1798+12,G$1664=$D1798+15,G$1664=$D1798+18,G$1664=$D1798+21,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59/4,F$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"5yr",null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",K1276>0),K1276,0)))*IF($C$1797=1,(IF(OR(L$1664=$D1803+12,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59,K$59)))),IF($C$1797=2,(IF(OR(L$1664=$D1803+6,L$1664=$D1803+12,L$1664=$D1803+18,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59/2,K$59/2)))),(IF(OR(L$1664=$D1803+3,L$1664=$D1803+6,L$1664=$D1803+9,L$1664=$D1803+12,L$1664=$D1803+15,L$1664=$D1803+18,L$1664=$D1803+21,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59/4,K$59/4))))))","v":0},0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305]
[null,null,null,13,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",R1283>0),R1283,0)))*IF($C$1797=1,(IF(OR(S$1664=$D1810+12,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59,R$59)))),IF($C$1797=2,(IF(OR(S$1664=$D1810+6,S$1664=$D1810+12,S$1664=$D1810+18,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/2,R$59/2)))),(IF(OR(S$1664=$D1810+3,S$1664=$D1810+6,S$1664=$D1810+9,S$1664=$D1810+12,S$1664=$D1810+15,S$1664=$D1810+18,S$1664=$D1810+21,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/4,R$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",S1283>0),S1283,0)))*IF($C$1797=1,(IF(OR(T$1664=$D1810+12,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59,S$59)))),IF($C$1797=2,(IF(OR(T$1664=$D1810+6,T$1664=$D1810+12,T$1664=$D1810+18,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/2,S$59/2)))),(IF(OR(T$1664=$D1810+3,T$1664=$D1810+6,T$1664=$D1810+9,T$1664=$D1810+12,T$1664=$D1810+15,T$1664=$D1810+18,T$1664=$D1810+21,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/4,S$59/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,18,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",W1288>0),W1288,0)))*IF($C$1797=1,(IF(OR(X$1664=$D1815+12,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59,W$59)))),IF($C$1797=2,(IF(OR(X$1664=$D1815+6,X$1664=$D1815+12,X$1664=$D1815+18,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59/2,W$59/2)))),(IF(OR(X$1664=$D1815+3,X$1664=$D1815+6,X$1664=$D1815+9,X$1664=$D1815+12,X$1664=$D1815+15,X$1664=$D1815+18,X$1664=$D1815+21,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59/4,W$59/4))))))","v":0},0,0,0,0,5.8333642607227638]
[null,null,null,24,"5yr"]
[null,null,null,3,"7yr",null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",H1299>0),H1299,0)))*IF($C$1823=1,(IF(OR(I$1664=$D1826+12,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60,H$60)))),IF($C$1823=2,(IF(OR(I$1664=$D1826+6,I$1664=$D1826+12,I$1664=$D1826+18,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60/2,H$60/2)))),(IF(OR(I$1664=$D1826+3,I$1664=$D1826+6,I$1664=$D1826+9,I$1664=$D1826+12,I$1664=$D1826+15,I$1664=$D1826+18,I$1664=$D1826+21,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60/4,H$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"7yr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",P1307>0),P1307,0)))*IF($C$1823=1,(IF(OR(Q$1664=$D1834+12,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60,P$60)))),IF($C$1823=2,(IF(OR(Q$1664=$D1834+6,Q$1664=$D1834+12,Q$1664=$D1834+18,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60/2,P$60/2)))),(IF(OR(Q$1664=$D1834+3,Q$1664=$D1834+6,Q$1664=$D1834+9,Q$1664=$D1834+12,Q$1664=$D1834+15,Q$1664=$D1834+18,Q$1664=$D1834+21,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60/4,P$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",T1311>0),T1311,0)))*IF($C$1823=1,(IF(OR(U$1664=$D1838+12,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60,T$60)))),IF($C$1823=2,(IF(OR(U$1664=$D1838+6,U$1664=$D1838+12,U$1664=$D1838+18,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60/2,T$60/2)))),(IF(OR(U$1664=$D1838+3,U$1664=$D1838+6,U$1664=$D1838+9,U$1664=$D1838+12,U$1664=$D1838+15,U$1664=$D1838+18,U$1664=$D1838+21,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60/4,T$60/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Y1316>0),Y1316,0)))*IF($C$1823=1,(IF(OR(Z$1664=$D1843+12,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,Y$60)))),IF($C$1823=2,(IF(OR(Z$1664=$D1843+6,Z$1664=$D1843+12,Z$1664=$D1843+18,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,Y$60/2)))),(IF(OR(Z$1664=$D1843+3,Z$1664=$D1843+6,Z$1664=$D1843+9,Z$1664=$D1843+12,Z$1664=$D1843+15,Z$1664=$D1843+18,Z$1664=$D1843+21,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,Y$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Z1316>0),Z1316,0)))*IF($C$1823=1,(IF(OR(AA$1664=$D1843+12,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,Z$60)))),IF($C$1823=2,(IF(OR(AA$1664=$D1843+6,AA$1664=$D1843+12,AA$1664=$D1843+18,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,Z$60/2)))),(IF(OR(AA$1664=$D1843+3,AA$1664=$D1843+6,AA$1664=$D1843+9,AA$1664=$D1843+12,AA$1664=$D1843+15,AA$1664=$D1843+18,AA$1664=$D1843+21,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,Z$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AA1316>0),AA1316,0)))*IF($C$1823=1,(IF(OR(AB$1664=$D1843+12,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,AA$60)))),IF($C$1823=2,(IF(OR(AB$1664=$D1843+6,AB$1664=$D1843+12,AB$1664=$D1843+18,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,AA$60/2)))),(IF(OR(AB$1664=$D1843+3,AB$1664=$D1843+6,AB$1664=$D1843+9,AB$1664=$D1843+12,AB$1664=$D1843+15,AB$1664=$D1843+18,AB$1664=$D1843+21,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,AA$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AB1316>0),AB1316,0)))*IF($C$1823=1,(IF(OR(AC$1664=$D1843+12,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,AB$60)))),IF($C$1823=2,(IF(OR(AC$1664=$D1843+6,AC$1664=$D1843+12,AC$1664=$D1843+18,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,AB$60/2)))),(IF(OR(AC$1664=$D1843+3,AC$1664=$D1843+6,AC$1664=$D1843+9,AC$1664=$D1843+12,AC$1664=$D1843+15,AC$1664=$D1843+18,AC$1664=$D1843+21,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,AB$60/4))))))","v":0}]
[null,8,{"$f":"IF($B$13=\"Bonds\",Instruments!$O$14,\" \")","v":2},null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,4,"10yr",null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",I1326>0),I1326,0)))*IF($C$1849=1,(IF(OR(J$1664=$D1853+12,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61,I$61)))),IF($C$1849=2,(IF(OR(J$1664=$D1853+6,J$1664=$D1853+12,J$1664=$D1853+18,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61/2,I$61/2)))),(IF(OR(J$1664=$D1853+3,J$1664=$D1853+6,J$1664=$D1853+9,J$1664=$D1853+12,J$1664=$D1853+15,J$1664=$D1853+18,J$1664=$D1853+21,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61/4,I$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"10yr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",P1333>0),P1333,0)))*IF($C$1849=1,(IF(OR(Q$1664=$D1860+12,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61,P$61)))),IF($C$1849=2,(IF(OR(Q$1664=$D1860+6,Q$1664=$D1860+12,Q$1664=$D1860+18,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61/2,P$61/2)))),(IF(OR(Q$1664=$D1860+3,Q$1664=$D1860+6,Q$1664=$D1860+9,Q$1664=$D1860+12,Q$1664=$D1860+15,Q$1664=$D1860+18,Q$1664=$D1860+21,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61/4,P$61/4))))))","v":0},0,0,0,0,25.290199740837359,0,0,0,0,0,25.290199740837359,0]
[null,null,null,12,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",Q1334>0),Q1334,0)))*IF($C$1849=1,(IF(OR(R$1664=$D1861+12,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61,Q$61)))),IF($C$1849=2,(IF(OR(R$1664=$D1861+6,R$1664=$D1861+12,R$1664=$D1861+18,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61/2,Q$61/2)))),(IF(OR(R$1664=$D1861+3,R$1664=$D1861+6,R$1664=$D1861+9,R$1664=$D1861+12,R$1664=$D1861+15,R$1664=$D1861+18,R$1664=$D1861+21,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61/4,Q$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",V1339>0),V1339,0)))*IF($C$1849=1,(IF(OR(W$1664=$D1866+12,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61,V$61)))),IF($C$1849=2,(IF(OR(W$1664=$D1866+6,W$1664=$D1866+12,W$1664=$D1866+18,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61/2,V$61/2)))),(IF(OR(W$1664=$D1866+3,W$1664=$D1866+6,W$1664=$D1866+9,W$1664=$D1866+12,W$1664=$D1866+15,W$1664=$D1866+18,W$1664=$D1866+21,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61/4,V$61/4))))))","v":0},0,0,0,0,0,0]
["Jan",822,null,1,{"$f":"$E$14","v":0},null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1349>0),F1349,0)))*IF(AND($D$14<1,G822>0),$F$62,IF($C$1875=1,(IF(OR(G$1664=$D1876+12,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62,F$62)))),IF($C$1875=2,(IF(OR(G$1664=$D1876+6,G$1664=$D1876+12,G$1664=$D1876+18,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/2,F$62/2)))),(IF(OR(G$1664=$D1876+3,G$1664=$D1876+6,G$1664=$D1876+9,G$1664=$D1876+12,G$1664=$D1876+15,G$1664=$D1876+18,G$1664=$D1876+21,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/4,F$62/4)))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",G1349>0),G1349,0)))*IF($C$1875=1,(IF(OR(H$1664=$D1876+12,H$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62,G$62)))),IF($C$1875=2,(IF(OR(H$1664=$D1876+6,H$1664=$D1876+12,H$1664=$D1876+18,H$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/2,G$62/2)))),(IF(OR(H$1664=$D1876+3,H$1664=$D1876+6,H$1664=$D1876+9,H$1664=$D1876+12,H$1664=$D1876+15,H$1664=$D1876+18,H$1664=$D1876+21,H$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/4,G$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Mar",{"$f":"B1877+1","v":824},null,3,0,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",H1351>0),H1351,0)))*IF($C$1875=1,(IF(OR(I$1664=$D1878+12,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62,H$62)))),IF($C$1875=2,(IF(OR(I$1664=$D1878+6,I$1664=$D1878+12,I$1664=$D1878+18,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62/2,H$62/2)))),(IF(OR(I$1664=$D1878+3,I$1664=$D1878+6,I$1664=$D1878+9,I$1664=$D1878+12,I$1664=$D1878+15,I$1664=$D1878+18,I$1664=$D1878+21,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62/4,H$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Aug",829,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",M1356>0),M1356,0)))*IF($C$1875=1,(IF(OR(N$1664=$D1883+12,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62,M$62)))),IF($C$1875=2,(IF(OR(N$1664=$D1883+6,N$1664=$D1883+12,N$1664=$D1883+18,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62/2,M$62/2)))),(IF(OR(N$1664=$D1883+3,N$1664=$D1883+6,N$1664=$D1883+9,N$1664=$D1883+12,N$1664=$D1883+15,N$1664=$D1883+18,N$1664=$D1883+21,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62/4,M$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Feb",835,null,14,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",S1362>0),S1362,0)))*IF($C$1875=1,(IF(OR(T$1664=$D1889+12,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62,S$62)))),IF($C$1875=2,(IF(OR(T$1664=$D1889+6,T$1664=$D1889+12,T$1664=$D1889+18,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62/2,S$62/2)))),(IF(OR(T$1664=$D1889+3,T$1664=$D1889+6,T$1664=$D1889+9,T$1664=$D1889+12,T$1664=$D1889+15,T$1664=$D1889+18,T$1664=$D1889+21,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62/4,S$62/4))))))","v":0},0,0,0,0,0,0,0,0,0]
["Jul",840,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",X1367>0),X1367,0)))*IF($C$1875=1,(IF(OR(Y$1664=$D1894+12,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,X$62)))),IF($C$1875=2,(IF(OR(Y$1664=$D1894+6,Y$1664=$D1894+12,Y$1664=$D1894+18,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,X$62/2)))),(IF(OR(Y$1664=$D1894+3,Y$1664=$D1894+6,Y$1664=$D1894+9,Y$1664=$D1894+12,Y$1664=$D1894+15,Y$1664=$D1894+18,Y$1664=$D1894+21,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,X$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",Y1367>0),Y1367,0)))*IF($C$1875=1,(IF(OR(Z$1664=$D1894+12,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,Y$62)))),IF($C$1875=2,(IF(OR(Z$1664=$D1894+6,Z$1664=$D1894+12,Z$1664=$D1894+18,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,Y$62/2)))),(IF(OR(Z$1664=$D1894+3,Z$1664=$D1894+6,Z$1664=$D1894+9,Z$1664=$D1894+12,Z$1664=$D1894+15,Z$1664=$D1894+18,Z$1664=$D1894+21,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,Y$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",Z1367>0),Z1367,0)))*IF($C$1875=1,(IF(OR(AA$1664=$D1894+12,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,Z$62)))),IF($C$1875=2,(IF(OR(AA$1664=$D1894+6,AA$1664=$D1894+12,AA$1664=$D1894+18,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,Z$62/2)))),(IF(OR(AA$1664=$D1894+3,AA$1664=$D1894+6,AA$1664=$D1894+9,AA$1664=$D1894+12,AA$1664=$D1894+15,AA$1664=$D1894+18,AA$1664=$D1894+21,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,Z$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AA1367>0),AA1367,0)))*IF($C$1875=1,(IF(OR(AB$1664=$D1894+12,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,AA$62)))),IF($C$1875=2,(IF(OR(AB$1664=$D1894+6,AB$1664=$D1894+12,AB$1664=$D1894+18,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,AA$62/2)))),(IF(OR(AB$1664=$D1894+3,AB$1664=$D1894+6,AB$1664=$D1894+9,AB$1664=$D1894+12,AB$1664=$D1894+15,AB$1664=$D1894+18,AB$1664=$D1894+21,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1367>0),AB1367,0)))*IF($C$1875=1,(IF(OR(AC$1664=$D1894+12,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,AB$62)))),IF($C$1875=2,(IF(OR(AC$1664=$D1894+6,AC$1664=$D1894+12,AC$1664=$D1894+18,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,AB$62/2)))),(IF(OR(AC$1664=$D1894+3,AC$1664=$D1894+6,AC$1664=$D1894+9,AC$1664=$D1894+12,AC$1664=$D1894+15,AC$1664=$D1894+18,AC$1664=$D1894+21,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,AB$62/4))))))","v":0}]
["Oct",843,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AA1370>0),AA1370,0)))*IF($C$1875=1,(IF(OR(AB$1664=$D1897+12,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62,AA$62)))),IF($C$1875=2,(IF(OR(AB$1664=$D1897+6,AB$1664=$D1897+12,AB$1664=$D1897+18,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/2,AA$62/2)))),(IF(OR(AB$1664=$D1897+3,AB$1664=$D1897+6,AB$1664=$D1897+9,AB$1664=$D1897+12,AB$1664=$D1897+15,AB$1664=$D1897+18,AB$1664=$D1897+21,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1370>0),AB1370,0)))*IF($C$1875=1,(IF(OR(AC$1664=$D1897+12,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62,AB$62)))),IF($C$1875=2,(IF(OR(AC$1664=$D1897+6,AC$1664=$D1897+12,AC$1664=$D1897+18,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/2,AB$62/2)))),(IF(OR(AC$1664=$D1897+3,AC$1664=$D1897+6,AC$1664=$D1897+9,AC$1664=$D1897+12,AC$1664=$D1897+15,AC$1664=$D1897+18,AC$1664=$D1897+21,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/4,AB$62/4))))))","v":0}]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",J1379>0),J1379,0)))*IF($C$1901=1,(IF(OR(K$1664=$D1906+12,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63,J$63)))),IF($C$1901=2,(IF(OR(K$1664=$D1906+6,K$1664=$D1906+12,K$1664=$D1906+18,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63/2,J$63/2)))),(IF(OR(K$1664=$D1906+3,K$1664=$D1906+6,K$1664=$D1906+9,K$1664=$D1906+12,K$1664=$D1906+15,K$1664=$D1906+18,K$1664=$D1906+21,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63/4,J$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",O1384>0),O1384,0)))*IF($C$1901=1,(IF(OR(P$1664=$D1911+12,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63,O$63)))),IF($C$1901=2,(IF(OR(P$1664=$D1911+6,P$1664=$D1911+12,P$1664=$D1911+18,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63/2,O$63/2)))),(IF(OR(P$1664=$D1911+3,P$1664=$D1911+6,P$1664=$D1911+9,P$1664=$D1911+12,P$1664=$D1911+15,P$1664=$D1911+18,P$1664=$D1911+21,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63/4,O$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",U1390>0),U1390,0)))*IF($C$1901=1,(IF(OR(V$1664=$D1917+12,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63,U$63)))),IF($C$1901=2,(IF(OR(V$1664=$D1917+6,V$1664=$D1917+12,V$1664=$D1917+18,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63/2,U$63/2)))),(IF(OR(V$1664=$D1917+3,V$1664=$D1917+6,V$1664=$D1917+9,V$1664=$D1917+12,V$1664=$D1917+15,V$1664=$D1917+18,V$1664=$D1917+21,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63/4,U$63/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",X1393>0),X1393,0)))*IF($C$1901=1,(IF(OR(Y$1664=$D1920+12,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,X$63)))),IF($C$1901=2,(IF(OR(Y$1664=$D1920+6,Y$1664=$D1920+12,Y$1664=$D1920+18,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,X$63/2)))),(IF(OR(Y$1664=$D1920+3,Y$1664=$D1920+6,Y$1664=$D1920+9,Y$1664=$D1920+12,Y$1664=$D1920+15,Y$1664=$D1920+18,Y$1664=$D1920+21,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,X$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",Y1393>0),Y1393,0)))*IF($C$1901=1,(IF(OR(Z$1664=$D1920+12,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,Y$63)))),IF($C$1901=2,(IF(OR(Z$1664=$D1920+6,Z$1664=$D1920+12,Z$1664=$D1920+18,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,Y$63/2)))),(IF(OR(Z$1664=$D1920+3,Z$1664=$D1920+6,Z$1664=$D1920+9,Z$1664=$D1920+12,Z$1664=$D1920+15,Z$1664=$D1920+18,Z$1664=$D1920+21,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,Y$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",Z1393>0),Z1393,0)))*IF($C$1901=1,(IF(OR(AA$1664=$D1920+12,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,Z$63)))),IF($C$1901=2,(IF(OR(AA$1664=$D1920+6,AA$1664=$D1920+12,AA$1664=$D1920+18,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,Z$63/2)))),(IF(OR(AA$1664=$D1920+3,AA$1664=$D1920+6,AA$1664=$D1920+9,AA$1664=$D1920+12,AA$1664=$D1920+15,AA$1664=$D1920+18,AA$1664=$D1920+21,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,Z$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AA1393>0),AA1393,0)))*IF($C$1901=1,(IF(OR(AB$1664=$D1920+12,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,AA$63)))),IF($C$1901=2,(IF(OR(AB$1664=$D1920+6,AB$1664=$D1920+12,AB$1664=$D1920+18,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,AA$63/2)))),(IF(OR(AB$1664=$D1920+3,AB$1664=$D1920+6,AB$1664=$D1920+9,AB$1664=$D1920+12,AB$1664=$D1920+15,AB$1664=$D1920+18,AB$1664=$D1920+21,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,AA$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AB1393>0),AB1393,0)))*IF($C$1901=1,(IF(OR(AC$1664=$D1920+12,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,AB$63)))),IF($C$1901=2,(IF(OR(AC$1664=$D1920+6,AC$1664=$D1920+12,AC$1664=$D1920+18,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,AB$63/2)))),(IF(OR(AC$1664=$D1920+3,AC$1664=$D1920+6,AC$1664=$D1920+9,AC$1664=$D1920+12,AC$1664=$D1920+15,AC$1664=$D1920+18,AC$1664=$D1920+21,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,AB$63/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$16","v":0},null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1401>0),F1401,0)))*IF($C$1927=1,(IF(OR(G$1664=$D1928+12,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64,F$64)))),IF($C$1927=2,(IF(OR(G$1664=$D1928+6,G$1664=$D1928+12,G$1664=$D1928+18,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64/2,F$64/2)))),(IF(OR(G$1664=$D1928+3,G$1664=$D1928+6,G$1664=$D1928+9,G$1664=$D1928+12,G$1664=$D1928+15,G$1664=$D1928+18,G$1664=$D1928+21,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64/4,F$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,0,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",G1402>0),G1402,0)))*IF($C$1927=1,(IF(OR(H$1664=$D1929+12,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64,G$64)))),IF($C$1927=2,(IF(OR(H$1664=$D1929+6,H$1664=$D1929+12,H$1664=$D1929+18,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64/2,G$64/2)))),(IF(OR(H$1664=$D1929+3,H$1664=$D1929+6,H$1664=$D1929+9,H$1664=$D1929+12,H$1664=$D1929+15,H$1664=$D1929+18,H$1664=$D1929+21,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64/4,G$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",L1407>0),L1407,0)))*IF($C$1927=1,(IF(OR(M$1664=$D1934+12,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64,L$64)))),IF($C$1927=2,(IF(OR(M$1664=$D1934+6,M$1664=$D1934+12,M$1664=$D1934+18,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64/2,L$64/2)))),(IF(OR(M$1664=$D1934+3,M$1664=$D1934+6,M$1664=$D1934+9,M$1664=$D1934+12,M$1664=$D1934+15,M$1664=$D1934+18,M$1664=$D1934+21,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64/4,L$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",U1416>0),U1416,0)))*IF($C$1927=1,(IF(OR(V$1664=$D1943+12,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64,U$64)))),IF($C$1927=2,(IF(OR(V$1664=$D1943+6,V$1664=$D1943+12,V$1664=$D1943+18,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64/2,U$64/2)))),(IF(OR(V$1664=$D1943+3,V$1664=$D1943+6,V$1664=$D1943+9,V$1664=$D1943+12,V$1664=$D1943+15,V$1664=$D1943+18,V$1664=$D1943+21,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64/4,U$64/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",X1419>0),X1419,0)))*IF($C$1927=1,(IF(OR(Y$1664=$D1946+12,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,X$64)))),IF($C$1927=2,(IF(OR(Y$1664=$D1946+6,Y$1664=$D1946+12,Y$1664=$D1946+18,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,X$64/2)))),(IF(OR(Y$1664=$D1946+3,Y$1664=$D1946+6,Y$1664=$D1946+9,Y$1664=$D1946+12,Y$1664=$D1946+15,Y$1664=$D1946+18,Y$1664=$D1946+21,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,X$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Y1419>0),Y1419,0)))*IF($C$1927=1,(IF(OR(Z$1664=$D1946+12,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,Y$64)))),IF($C$1927=2,(IF(OR(Z$1664=$D1946+6,Z$1664=$D1946+12,Z$1664=$D1946+18,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,Y$64/2)))),(IF(OR(Z$1664=$D1946+3,Z$1664=$D1946+6,Z$1664=$D1946+9,Z$1664=$D1946+12,Z$1664=$D1946+15,Z$1664=$D1946+18,Z$1664=$D1946+21,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,Y$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Z1419>0),Z1419,0)))*IF($C$1927=1,(IF(OR(AA$1664=$D1946+12,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,Z$64)))),IF($C$1927=2,(IF(OR(AA$1664=$D1946+6,AA$1664=$D1946+12,AA$1664=$D1946+18,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,Z$64/2)))),(IF(OR(AA$1664=$D1946+3,AA$1664=$D1946+6,AA$1664=$D1946+9,AA$1664=$D1946+12,AA$1664=$D1946+15,AA$1664=$D1946+18,AA$1664=$D1946+21,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,Z$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",AA1419>0),AA1419,0)))*IF($C$1927=1,(IF(OR(AB$1664=$D1946+12,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,AA$64)))),IF($C$1927=2,(IF(OR(AB$1664=$D1946+6,AB$1664=$D1946+12,AB$1664=$D1946+18,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,AA$64/2)))),(IF(OR(AB$1664=$D1946+3,AB$1664=$D1946+6,AB$1664=$D1946+9,AB$1664=$D1946+12,AB$1664=$D1946+15,AB$1664=$D1946+18,AB$1664=$D1946+21,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,AA$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",AB1419>0),AB1419,0)))*IF($C$1927=1,(IF(OR(AC$1664=$D1946+12,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,AB$64)))),IF($C$1927=2,(IF(OR(AC$1664=$D1946+6,AC$1664=$D1946+12,AC$1664=$D1946+18,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,AB$64/2)))),(IF(OR(AC$1664=$D1946+3,AC$1664=$D1946+6,AC$1664=$D1946+9,AC$1664=$D1946+12,AC$1664=$D1946+15,AC$1664=$D1946+18,AC$1664=$D1946+21,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,AB$64/4))))))","v":0}]
[null,null,null,24,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",I1430>0),I1430,0)))*IF($C$1953=1,(IF(OR(J$1664=$D1957+12,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65,I$65)))),IF($C$1953=2,(IF(OR(J$1664=$D1957+6,J$1664=$D1957+12,J$1664=$D1957+18,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65/2,I$65/2)))),(IF(OR(J$1664=$D1957+3,J$1664=$D1957+6,J$1664=$D1957+9,J$1664=$D1957+12,J$1664=$D1957+15,J$1664=$D1957+18,J$1664=$D1957+21,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65/4,I$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",N1435>0),N1435,0)))*IF($C$1953=1,(IF(OR(O$1664=$D1962+12,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65,N$65)))),IF($C$1953=2,(IF(OR(O$1664=$D1962+6,O$1664=$D1962+12,O$1664=$D1962+18,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65/2,N$65/2)))),(IF(OR(O$1664=$D1962+3,O$1664=$D1962+6,O$1664=$D1962+9,O$1664=$D1962+12,O$1664=$D1962+15,O$1664=$D1962+18,O$1664=$D1962+21,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65/4,N$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",V1443>0),V1443,0)))*IF($C$1953=1,(IF(OR(W$1664=$D1970+12,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65,V$65)))),IF($C$1953=2,(IF(OR(W$1664=$D1970+6,W$1664=$D1970+12,W$1664=$D1970+18,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65/2,V$65/2)))),(IF(OR(W$1664=$D1970+3,W$1664=$D1970+6,W$1664=$D1970+9,W$1664=$D1970+12,W$1664=$D1970+15,W$1664=$D1970+18,W$1664=$D1970+21,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65/4,V$65/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",Z1447>0),Z1447,0)))*IF($C$1953=1,(IF(OR(AA$1664=$D1974+12,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,Z$65)))),IF($C$1953=2,(IF(OR(AA$1664=$D1974+6,AA$1664=$D1974+12,AA$1664=$D1974+18,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,Z$65/2)))),(IF(OR(AA$1664=$D1974+3,AA$1664=$D1974+6,AA$1664=$D1974+9,AA$1664=$D1974+12,AA$1664=$D1974+15,AA$1664=$D1974+18,AA$1664=$D1974+21,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,Z$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AA1447>0),AA1447,0)))*IF($C$1953=1,(IF(OR(AB$1664=$D1974+12,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,AA$65)))),IF($C$1953=2,(IF(OR(AB$1664=$D1974+6,AB$1664=$D1974+12,AB$1664=$D1974+18,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,AA$65/2)))),(IF(OR(AB$1664=$D1974+3,AB$1664=$D1974+6,AB$1664=$D1974+9,AB$1664=$D1974+12,AB$1664=$D1974+15,AB$1664=$D1974+18,AB$1664=$D1974+21,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,AA$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AB1447>0),AB1447,0)))*IF($C$1953=1,(IF(OR(AC$1664=$D1974+12,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,AB$65)))),IF($C$1953=2,(IF(OR(AC$1664=$D1974+6,AC$1664=$D1974+12,AC$1664=$D1974+18,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,AB$65/2)))),(IF(OR(AC$1664=$D1974+3,AC$1664=$D1974+6,AC$1664=$D1974+9,AC$1664=$D1974+12,AC$1664=$D1974+15,AC$1664=$D1974+18,AC$1664=$D1974+21,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,AB$65/4))))))","v":0}]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},null,{"$f":"$E$18","v":0}]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",K1458>0),K1458,0)))*IF($C$1979=1,(IF(OR(L$1664=$D1985+12,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66,K$66)))),IF($C$1979=2,(IF(OR(L$1664=$D1985+6,L$1664=$D1985+12,L$1664=$D1985+18,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66/2,K$66/2)))),(IF(OR(L$1664=$D1985+3,L$1664=$D1985+6,L$1664=$D1985+9,L$1664=$D1985+12,L$1664=$D1985+15,L$1664=$D1985+18,L$1664=$D1985+21,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66/4,K$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",M1460>0),M1460,0)))*IF($C$1979=1,(IF(OR(N$1664=$D1987+12,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66,M$66)))),IF($C$1979=2,(IF(OR(N$1664=$D1987+6,N$1664=$D1987+12,N$1664=$D1987+18,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66/2,M$66/2)))),(IF(OR(N$1664=$D1987+3,N$1664=$D1987+6,N$1664=$D1987+9,N$1664=$D1987+12,N$1664=$D1987+15,N$1664=$D1987+18,N$1664=$D1987+21,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66/4,M$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",V1469>0),V1469,0)))*IF($C$1979=1,(IF(OR(W$1664=$D1996+12,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66,V$66)))),IF($C$1979=2,(IF(OR(W$1664=$D1996+6,W$1664=$D1996+12,W$1664=$D1996+18,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66/2,V$66/2)))),(IF(OR(W$1664=$D1996+3,W$1664=$D1996+6,W$1664=$D1996+9,W$1664=$D1996+12,W$1664=$D1996+15,W$1664=$D1996+18,W$1664=$D1996+21,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66/4,V$66/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",W1470>0),W1470,0)))*IF($C$1979=1,(IF(OR(X$1664=$D1997+12,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66,W$66)))),IF($C$1979=2,(IF(OR(X$1664=$D1997+6,X$1664=$D1997+12,X$1664=$D1997+18,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66/2,W$66/2)))),(IF(OR(X$1664=$D1997+3,X$1664=$D1997+6,X$1664=$D1997+9,X$1664=$D1997+12,X$1664=$D1997+15,X$1664=$D1997+18,X$1664=$D1997+21,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66/4,W$66/4))))))","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AB1475>0),AB1475,0)))*IF($C$1979=1,(IF(OR(AC$1664=$D2002+12,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66,$AB$66)))),IF($C$1979=2,(IF(OR(AC$1664=$D2002+6,AC$1664=$D2002+12,AC$1664=$D2002+18,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66/2,$AB$66/2)))),(IF(OR(AC$1664=$D2002+3,AC$1664=$D2002+6,AC$1664=$D2002+9,AC$1664=$D2002+12,AC$1664=$D2002+15,AC$1664=$D2002+18,AC$1664=$D2002+21,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66/4,$AB$66/4))))))","v":0}]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",J1483>0),J1483,0)))*IF($C$2005=1,(IF(OR(K$1664=$D2010+12,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67,J$67)))),IF($C$2005=2,(IF(OR(K$1664=$D2010+6,K$1664=$D2010+12,K$1664=$D2010+18,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67/2,J$67/2)))),(IF(OR(K$1664=$D2010+3,K$1664=$D2010+6,K$1664=$D2010+9,K$1664=$D2010+12,K$1664=$D2010+15,K$1664=$D2010+18,K$1664=$D2010+21,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67/4,J$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",N1487>0),N1487,0)))*IF($C$2005=1,(IF(OR(O$1664=$D2014+12,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67,N$67)))),IF($C$2005=2,(IF(OR(O$1664=$D2014+6,O$1664=$D2014+12,O$1664=$D2014+18,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67/2,N$67/2)))),(IF(OR(O$1664=$D2014+3,O$1664=$D2014+6,O$1664=$D2014+9,O$1664=$D2014+12,O$1664=$D2014+15,O$1664=$D2014+18,O$1664=$D2014+21,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67/4,N$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",S1492>0),S1492,0)))*IF($C$2005=1,(IF(OR(T$1664=$D2019+12,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67,S$67)))),IF($C$2005=2,(IF(OR(T$1664=$D2019+6,T$1664=$D2019+12,T$1664=$D2019+18,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67/2,S$67/2)))),(IF(OR(T$1664=$D2019+3,T$1664=$D2019+6,T$1664=$D2019+9,T$1664=$D2019+12,T$1664=$D2019+15,T$1664=$D2019+18,T$1664=$D2019+21,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67/4,S$67/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Y1498>0),Y1498,0)))*IF($C$2005=1,(IF(OR(Z$1664=$D2025+12,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,Y$67)))),IF($C$2005=2,(IF(OR(Z$1664=$D2025+6,Z$1664=$D2025+12,Z$1664=$D2025+18,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,Y$67/2)))),(IF(OR(Z$1664=$D2025+3,Z$1664=$D2025+6,Z$1664=$D2025+9,Z$1664=$D2025+12,Z$1664=$D2025+15,Z$1664=$D2025+18,Z$1664=$D2025+21,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,Y$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Z1498>0),Z1498,0)))*IF($C$2005=1,(IF(OR(AA$1664=$D2025+12,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,Z$67)))),IF($C$2005=2,(IF(OR(AA$1664=$D2025+6,AA$1664=$D2025+12,AA$1664=$D2025+18,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,Z$67/2)))),(IF(OR(AA$1664=$D2025+3,AA$1664=$D2025+6,AA$1664=$D2025+9,AA$1664=$D2025+12,AA$1664=$D2025+15,AA$1664=$D2025+18,AA$1664=$D2025+21,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,Z$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AA1498>0),AA1498,0)))*IF($C$2005=1,(IF(OR(AB$1664=$D2025+12,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,AA$67)))),IF($C$2005=2,(IF(OR(AB$1664=$D2025+6,AB$1664=$D2025+12,AB$1664=$D2025+18,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,AA$67/2)))),(IF(OR(AB$1664=$D2025+3,AB$1664=$D2025+6,AB$1664=$D2025+9,AB$1664=$D2025+12,AB$1664=$D2025+15,AB$1664=$D2025+18,AB$1664=$D2025+21,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,AA$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AB1498>0),AB1498,0)))*IF($C$2005=1,(IF(OR(AC$1664=$D2025+12,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,AB$67)))),IF($C$2005=2,(IF(OR(AC$1664=$D2025+6,AC$1664=$D2025+12,AC$1664=$D2025+18,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,AB$67/2)))),(IF(OR(AC$1664=$D2025+3,AC$1664=$D2025+6,AC$1664=$D2025+9,AC$1664=$D2025+12,AC$1664=$D2025+15,AC$1664=$D2025+18,AC$1664=$D2025+21,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,AB$67/4))))))","v":0}]
[]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",K1510>0),K1510,0)))*IF($C$2031=1,(IF(OR(L$1664=$D2037+12,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68,K$68)))),IF($C$2031=2,(IF(OR(L$1664=$D2037+6,L$1664=$D2037+12,L$1664=$D2037+18,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68/2,K$68/2)))),(IF(OR(L$1664=$D2037+3,L$1664=$D2037+6,L$1664=$D2037+9,L$1664=$D2037+12,L$1664=$D2037+15,L$1664=$D2037+18,L$1664=$D2037+21,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68/4,K$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",P1515>0),P1515,0)))*IF($C$2031=1,(IF(OR(Q$1664=$D2042+12,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68,P$68)))),IF($C$2031=2,(IF(OR(Q$1664=$D2042+6,Q$1664=$D2042+12,Q$1664=$D2042+18,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68/2,P$68/2)))),(IF(OR(Q$1664=$D2042+3,Q$1664=$D2042+6,Q$1664=$D2042+9,Q$1664=$D2042+12,Q$1664=$D2042+15,Q$1664=$D2042+18,Q$1664=$D2042+21,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68/4,P$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",U1520>0),U1520,0)))*IF($C$2031=1,(IF(OR(V$1664=$D2047+12,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68,U$68)))),IF($C$2031=2,(IF(OR(V$1664=$D2047+6,V$1664=$D2047+12,V$1664=$D2047+18,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68/2,U$68/2)))),(IF(OR(V$1664=$D2047+3,V$1664=$D2047+6,V$1664=$D2047+9,V$1664=$D2047+12,V$1664=$D2047+15,V$1664=$D2047+18,V$1664=$D2047+21,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68/4,U$68/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AA1526>0),AA1526,0)))*IF($C$2031=1,(IF(OR(AB$1664=$D2053+12,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68,AA$68)))),IF($C$2031=2,(IF(OR(AB$1664=$D2053+6,AB$1664=$D2053+12,AB$1664=$D2053+18,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/2,AA$68/2)))),(IF(OR(AB$1664=$D2053+3,AB$1664=$D2053+6,AB$1664=$D2053+9,AB$1664=$D2053+12,AB$1664=$D2053+15,AB$1664=$D2053+18,AB$1664=$D2053+21,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/4,AA$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1526>0),AB1526,0)))*IF($C$2031=1,(IF(OR(AC$1664=$D2053+12,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68,AB$68)))),IF($C$2031=2,(IF(OR(AC$1664=$D2053+6,AC$1664=$D2053+12,AC$1664=$D2053+18,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/2,AB$68/2)))),(IF(OR(AC$1664=$D2053+3,AC$1664=$D2053+6,AC$1664=$D2053+9,AC$1664=$D2053+12,AC$1664=$D2053+15,AC$1664=$D2053+18,AC$1664=$D2053+21,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/4,AB$68/4))))))","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1527>0),AB1527,0)))*IF($C$2031=1,(IF(OR(AC$1664=$D2054+12,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68,$AB$68)))),IF($C$2031=2,(IF(OR(AC$1664=$D2054+6,AC$1664=$D2054+12,AC$1664=$D2054+18,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68/2,$AB$68/2)))),(IF(OR(AC$1664=$D2054+3,AC$1664=$D2054+6,AC$1664=$D2054+9,AC$1664=$D2054+12,AC$1664=$D2054+15,AC$1664=$D2054+18,AC$1664=$D2054+21,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68/4,$AB$68/4))))))","v":0}]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",L1537>0),L1537,0)))*IF($C$2057=1,(IF(OR(M$1664=$D2064+12,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69,L$69)))),IF($C$2057=2,(IF(OR(M$1664=$D2064+6,M$1664=$D2064+12,M$1664=$D2064+18,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69/2,L$69/2)))),(IF(OR(M$1664=$D2064+3,M$1664=$D2064+6,M$1664=$D2064+9,M$1664=$D2064+12,M$1664=$D2064+15,M$1664=$D2064+18,M$1664=$D2064+21,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69/4,L$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",M1538>0),M1538,0)))*IF($C$2057=1,(IF(OR(N$1664=$D2065+12,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69,M$69)))),IF($C$2057=2,(IF(OR(N$1664=$D2065+6,N$1664=$D2065+12,N$1664=$D2065+18,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69/2,M$69/2)))),(IF(OR(N$1664=$D2065+3,N$1664=$D2065+6,N$1664=$D2065+9,N$1664=$D2065+12,N$1664=$D2065+15,N$1664=$D2065+18,N$1664=$D2065+21,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69/4,M$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",R1543>0),R1543,0)))*IF($C$2057=1,(IF(OR(S$1664=$D2070+12,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69,R$69)))),IF($C$2057=2,(IF(OR(S$1664=$D2070+6,S$1664=$D2070+12,S$1664=$D2070+18,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/2,R$69/2)))),(IF(OR(S$1664=$D2070+3,S$1664=$D2070+6,S$1664=$D2070+9,S$1664=$D2070+12,S$1664=$D2070+15,S$1664=$D2070+18,S$1664=$D2070+21,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/4,R$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",S1543>0),S1543,0)))*IF($C$2057=1,(IF(OR(T$1664=$D2070+12,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69,S$69)))),IF($C$2057=2,(IF(OR(T$1664=$D2070+6,T$1664=$D2070+12,T$1664=$D2070+18,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/2,S$69/2)))),(IF(OR(T$1664=$D2070+3,T$1664=$D2070+6,T$1664=$D2070+9,T$1664=$D2070+12,T$1664=$D2070+15,T$1664=$D2070+18,T$1664=$D2070+21,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/4,S$69/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AA1552>0),AA1552,0)))*IF($C$2057=1,(IF(OR(AB$1664=$D2079+12,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69,AA$69)))),IF($C$2057=2,(IF(OR(AB$1664=$D2079+6,AB$1664=$D2079+12,AB$1664=$D2079+18,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/2,AA$69/2)))),(IF(OR(AB$1664=$D2079+3,AB$1664=$D2079+6,AB$1664=$D2079+9,AB$1664=$D2079+12,AB$1664=$D2079+15,AB$1664=$D2079+18,AB$1664=$D2079+21,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/4,AA$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AB1552>0),AB1552,0)))*IF($C$2057=1,(IF(OR(AC$1664=$D2079+12,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69,AB$69)))),IF($C$2057=2,(IF(OR(AC$1664=$D2079+6,AC$1664=$D2079+12,AC$1664=$D2079+18,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/2,AB$69/2)))),(IF(OR(AC$1664=$D2079+3,AC$1664=$D2079+6,AC$1664=$D2079+9,AC$1664=$D2079+12,AC$1664=$D2079+15,AC$1664=$D2079+18,AC$1664=$D2079+21,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/4,AB$69/4))))))","v":0}]
[]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",I1560>0),I1560,0)))*IF($C$2083=1,(IF(OR(J$1664=$D2087+12,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70,I$70)))),IF($C$2083=2,(IF(OR(J$1664=$D2087+6,J$1664=$D2087+12,J$1664=$D2087+18,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70/2,I$70/2)))),(IF(OR(J$1664=$D2087+3,J$1664=$D2087+6,J$1664=$D2087+9,J$1664=$D2087+12,J$1664=$D2087+15,J$1664=$D2087+18,J$1664=$D2087+21,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70/4,I$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",O1566>0),O1566,0)))*IF($C$2083=1,(IF(OR(P$1664=$D2093+12,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70,O$70)))),IF($C$2083=2,(IF(OR(P$1664=$D2093+6,P$1664=$D2093+12,P$1664=$D2093+18,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70/2,O$70/2)))),(IF(OR(P$1664=$D2093+3,P$1664=$D2093+6,P$1664=$D2093+9,P$1664=$D2093+12,P$1664=$D2093+15,P$1664=$D2093+18,P$1664=$D2093+21,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70/4,O$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",T1571>0),T1571,0)))*IF($C$2083=1,(IF(OR(U$1664=$D2098+12,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70,T$70)))),IF($C$2083=2,(IF(OR(U$1664=$D2098+6,U$1664=$D2098+12,U$1664=$D2098+18,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70/2,T$70/2)))),(IF(OR(U$1664=$D2098+3,U$1664=$D2098+6,U$1664=$D2098+9,U$1664=$D2098+12,U$1664=$D2098+15,U$1664=$D2098+18,U$1664=$D2098+21,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70/4,T$70/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",Z1577>0),Z1577,0)))*IF($C$2083=1,(IF(OR(AA$1664=$D2104+12,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,Z$70)))),IF($C$2083=2,(IF(OR(AA$1664=$D2104+6,AA$1664=$D2104+12,AA$1664=$D2104+18,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,Z$70/2)))),(IF(OR(AA$1664=$D2104+3,AA$1664=$D2104+6,AA$1664=$D2104+9,AA$1664=$D2104+12,AA$1664=$D2104+15,AA$1664=$D2104+18,AA$1664=$D2104+21,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,Z$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AA1577>0),AA1577,0)))*IF($C$2083=1,(IF(OR(AB$1664=$D2104+12,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,AA$70)))),IF($C$2083=2,(IF(OR(AB$1664=$D2104+6,AB$1664=$D2104+12,AB$1664=$D2104+18,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,AA$70/2)))),(IF(OR(AB$1664=$D2104+3,AB$1664=$D2104+6,AB$1664=$D2104+9,AB$1664=$D2104+12,AB$1664=$D2104+15,AB$1664=$D2104+18,AB$1664=$D2104+21,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,AA$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AB1577>0),AB1577,0)))*IF($C$2083=1,(IF(OR(AC$1664=$D2104+12,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,AB$70)))),IF($C$2083=2,(IF(OR(AC$1664=$D2104+6,AC$1664=$D2104+12,AC$1664=$D2104+18,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,AB$70/2)))),(IF(OR(AC$1664=$D2104+3,AC$1664=$D2104+6,AC$1664=$D2104+9,AC$1664=$D2104+12,AC$1664=$D2104+15,AC$1664=$D2104+18,AC$1664=$D2104+21,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,AB$70/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$23","v":0},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1583>0),F1583,0)))*IF($C$2109=1,(IF(OR(G$1664=$D2110+12,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71,F$71)))),IF($C$2109=2,(IF(OR(G$1664=$D2110+6,G$1664=$D2110+12,G$1664=$D2110+18,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71/2,F$71/2)))),(IF(OR(G$1664=$D2110+3,G$1664=$D2110+6,G$1664=$D2110+9,G$1664=$D2110+12,G$1664=$D2110+15,G$1664=$D2110+18,G$1664=$D2110+21,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71/4,F$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",K1588>0),K1588,0)))*IF($C$2109=1,(IF(OR(L$1664=$D2115+12,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71,K$71)))),IF($C$2109=2,(IF(OR(L$1664=$D2115+6,L$1664=$D2115+12,L$1664=$D2115+18,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71/2,K$71/2)))),(IF(OR(L$1664=$D2115+3,L$1664=$D2115+6,L$1664=$D2115+9,L$1664=$D2115+12,L$1664=$D2115+15,L$1664=$D2115+18,L$1664=$D2115+21,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71/4,K$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",Q1594>0),Q1594,0)))*IF($C$2109=1,(IF(OR(R$1664=$D2121+12,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71,Q$71)))),IF($C$2109=2,(IF(OR(R$1664=$D2121+6,R$1664=$D2121+12,R$1664=$D2121+18,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71/2,Q$71/2)))),(IF(OR(R$1664=$D2121+3,R$1664=$D2121+6,R$1664=$D2121+9,R$1664=$D2121+12,R$1664=$D2121+15,R$1664=$D2121+18,R$1664=$D2121+21,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71/4,Q$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",W1600>0),W1600,0)))*IF($C$2109=1,(IF(OR(X$1664=$D2127+12,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71,W$71)))),IF($C$2109=2,(IF(OR(X$1664=$D2127+6,X$1664=$D2127+12,X$1664=$D2127+18,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71/2,W$71/2)))),(IF(OR(X$1664=$D2127+3,X$1664=$D2127+6,X$1664=$D2127+9,X$1664=$D2127+12,X$1664=$D2127+15,X$1664=$D2127+18,X$1664=$D2127+21,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71/4,W$71/4))))))","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AB1605>0),AB1605,0)))*IF($C$2109=1,(IF(OR(AC$1664=$D2132+12,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71,$AB$71)))),IF($C$2109=2,(IF(OR(AC$1664=$D2132+6,AC$1664=$D2132+12,AC$1664=$D2132+18,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71/2,$AB$71/2)))),(IF(OR(AC$1664=$D2132+3,AC$1664=$D2132+6,AC$1664=$D2132+9,AC$1664=$D2132+12,AC$1664=$D2132+15,AC$1664=$D2132+18,AC$1664=$D2132+21,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71/4,$AB$71/4))))))","v":0}]
[null,null,null,24,0]
[null,null,null,3,0,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",H1611>0),H1611,0)))*IF($C$2135=1,(IF(OR(I$1664=$D2138+12,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72,H$72)))),IF($C$2135=2,(IF(OR(I$1664=$D2138+6,I$1664=$D2138+12,I$1664=$D2138+18,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72/2,H$72/2)))),(IF(OR(I$1664=$D2138+3,I$1664=$D2138+6,I$1664=$D2138+9,I$1664=$D2138+12,I$1664=$D2138+15,I$1664=$D2138+18,I$1664=$D2138+21,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72/4,H$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",P1619>0),P1619,0)))*IF($C$2135=1,(IF(OR(Q$1664=$D2146+12,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72,P$72)))),IF($C$2135=2,(IF(OR(Q$1664=$D2146+6,Q$1664=$D2146+12,Q$1664=$D2146+18,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72/2,P$72/2)))),(IF(OR(Q$1664=$D2146+3,Q$1664=$D2146+6,Q$1664=$D2146+9,Q$1664=$D2146+12,Q$1664=$D2146+15,Q$1664=$D2146+18,Q$1664=$D2146+21,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72/4,P$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",T1623>0),T1623,0)))*IF($C$2135=1,(IF(OR(U$1664=$D2150+12,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72,T$72)))),IF($C$2135=2,(IF(OR(U$1664=$D2150+6,U$1664=$D2150+12,U$1664=$D2150+18,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72/2,T$72/2)))),(IF(OR(U$1664=$D2150+3,U$1664=$D2150+6,U$1664=$D2150+9,U$1664=$D2150+12,U$1664=$D2150+15,U$1664=$D2150+18,U$1664=$D2150+21,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72/4,T$72/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Y1628>0),Y1628,0)))*IF($C$2135=1,(IF(OR(Z$1664=$D2155+12,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,Y$72)))),IF($C$2135=2,(IF(OR(Z$1664=$D2155+6,Z$1664=$D2155+12,Z$1664=$D2155+18,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,Y$72/2)))),(IF(OR(Z$1664=$D2155+3,Z$1664=$D2155+6,Z$1664=$D2155+9,Z$1664=$D2155+12,Z$1664=$D2155+15,Z$1664=$D2155+18,Z$1664=$D2155+21,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,Y$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Z1628>0),Z1628,0)))*IF($C$2135=1,(IF(OR(AA$1664=$D2155+12,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,Z$72)))),IF($C$2135=2,(IF(OR(AA$1664=$D2155+6,AA$1664=$D2155+12,AA$1664=$D2155+18,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,Z$72/2)))),(IF(OR(AA$1664=$D2155+3,AA$1664=$D2155+6,AA$1664=$D2155+9,AA$1664=$D2155+12,AA$1664=$D2155+15,AA$1664=$D2155+18,AA$1664=$D2155+21,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,Z$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AA1628>0),AA1628,0)))*IF($C$2135=1,(IF(OR(AB$1664=$D2155+12,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,AA$72)))),IF($C$2135=2,(IF(OR(AB$1664=$D2155+6,AB$1664=$D2155+12,AB$1664=$D2155+18,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,AA$72/2)))),(IF(OR(AB$1664=$D2155+3,AB$1664=$D2155+6,AB$1664=$D2155+9,AB$1664=$D2155+12,AB$1664=$D2155+15,AB$1664=$D2155+18,AB$1664=$D2155+21,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,AA$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AB1628>0),AB1628,0)))*IF($C$2135=1,(IF(OR(AC$1664=$D2155+12,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,AB$72)))),IF($C$2135=2,(IF(OR(AC$1664=$D2155+6,AC$1664=$D2155+12,AC$1664=$D2155+18,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,AB$72/2)))),(IF(OR(AC$1664=$D2155+3,AC$1664=$D2155+6,AC$1664=$D2155+9,AC$1664=$D2155+12,AC$1664=$D2155+15,AC$1664=$D2155+18,AC$1664=$D2155+21,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,AB$72/4))))))","v":0}]
[null,20,{"$f":"IF($B$25=\"Bonds\",Instruments!$O$26,\" \")","v":0},null,{"$f":"$E$25","v":0}]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",M1642>0),M1642,0)))*IF($C$2161=1,(IF(OR(N$1664=$D2169+12,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73,M$73)))),IF($C$2161=2,(IF(OR(N$1664=$D2169+6,N$1664=$D2169+12,N$1664=$D2169+18,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73/2,M$73/2)))),(IF(OR(N$1664=$D2169+3,N$1664=$D2169+6,N$1664=$D2169+9,N$1664=$D2169+12,N$1664=$D2169+15,N$1664=$D2169+18,N$1664=$D2169+21,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73/4,M$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",P1645>0),P1645,0)))*IF($C$2161=1,(IF(OR(Q$1664=$D2172+12,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73,P$73)))),IF($C$2161=2,(IF(OR(Q$1664=$D2172+6,Q$1664=$D2172+12,Q$1664=$D2172+18,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73/2,P$73/2)))),(IF(OR(Q$1664=$D2172+3,Q$1664=$D2172+6,Q$1664=$D2172+9,Q$1664=$D2172+12,Q$1664=$D2172+15,Q$1664=$D2172+18,Q$1664=$D2172+21,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73/4,P$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",V1651>0),V1651,0)))*IF($C$2161=1,(IF(OR(W$1664=$D2178+12,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73,V$73)))),IF($C$2161=2,(IF(OR(W$1664=$D2178+6,W$1664=$D2178+12,W$1664=$D2178+18,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73/2,V$73/2)))),(IF(OR(W$1664=$D2178+3,W$1664=$D2178+6,W$1664=$D2178+9,W$1664=$D2178+12,W$1664=$D2178+15,W$1664=$D2178+18,W$1664=$D2178+21,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73/4,V$73/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",AA1656>0),AA1656,0)))*IF($C$2161=1,(IF(OR(AB$1664=$D2183+12,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73,AA$73)))),IF($C$2161=2,(IF(OR(AB$1664=$D2183+6,AB$1664=$D2183+12,AB$1664=$D2183+18,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/2,AA$73/2)))),(IF(OR(AB$1664=$D2183+3,AB$1664=$D2183+6,AB$1664=$D2183+9,AB$1664=$D2183+12,AB$1664=$D2183+15,AB$1664=$D2183+18,AB$1664=$D2183+21,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/4,AA$73/4))))))","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",AB1656>0),AB1656,0)))*IF($C$2161=1,(IF(OR(AC$1664=$D2183+12,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73,AB$73)))),IF($C$2161=2,(IF(OR(AC$1664=$D2183+6,AC$1664=$D2183+12,AC$1664=$D2183+18,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/2,AB$73/2)))),(IF(OR(AC$1664=$D2183+3,AC$1664=$D2183+6,AC$1664=$D2183+9,AC$1664=$D2183+12,AC$1664=$D2183+15,AC$1664=$D2183+18,AC$1664=$D2183+21,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/4,AB$73/4))))))","v":0}]
[]
[null,1,null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,6,null,{"$f":"F619+F1673","v":0},0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,{"$f":"F620+F1674","v":0},0,0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F625+F1679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"F632+F1686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180.8795119603958,0,0]
[null,null,null,24,null,{"$f":"F637+F1691","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,{"$f":"F642+F1696","v":0},0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,{"$f":"F648+F1702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"F655+F1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.439755980197901,0,0]
[null,null,null,20,null,{"$f":"F659+F1713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,5,null,{"$f":"F670+F1724","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0]
[null,null,null,10,null,{"$f":"F675+F1729","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0]
[null,null,null,15,null,{"$f":"F680+F1734","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"F687+F1741","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F688+F1742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,null,{"$f":"F693+F1747","v":0},0,0,0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,8,null,{"$f":"F699+F1753","v":0},0,0,0,0,0,0,0,0,0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,14,null,{"$f":"F705+F1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6053056686485125,0,0,1.6053056686485125,0,0,1.6053056686485125,0]
[null,null,null,19,null,{"$f":"F710+F1764","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F716+F1770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,{"$f":"F722+F1776","v":0},0,0,0,0,0,0,2.1814900441740872,0,0,2.1814900441740872,0,0,2.190192797009888,0,0,2.190192797009888,0,0,2.190192797009888,0,0,2.190192797009888,0]
[null,null,null,10,null,{"$f":"F727+F1781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"F733+F1787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,{"$f":"F738+F1792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7070503941262354]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,4,null,{"$f":"F747+F1801","v":0},0,0,0,0,0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305,0,0]
[null,null,null,12,null,{"$f":"F755+F1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"F756+F1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"F761+F1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8333642607227638]
[null,null,null,23,null,{"$f":"F766+F1820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,{"$f":"F773+F1827","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,{"$f":"F778+F1832","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,{"$f":"F783+F1837","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"F789+F1843","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,6,null,{"$f":"F801+F1855","v":0},0,0,0,0,0,0,0,0,0,0,25.290199740837359,0,0,0,0,0,25.290199740837359,0,0,0,0,0,25.290199740837359]
[null,null,null,11,null,{"$f":"F806+F1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.290199740837359,0,0,0,0,0,25.290199740837359,0]
[null,null,null,16,null,{"$f":"F811+F1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"F814+F1868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,null,{"$f":"F823+F1877","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,{"$f":"F824+F1878","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,{"$f":"F829+F1883","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"F839+F1893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"F841+F1895","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,{"$f":"F851+F1905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,{"$f":"F856+F1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"F863+F1917","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"F869+F1923","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F874+F1928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,{"$f":"F881+F1935","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"F886+F1940","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"F891+F1945","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"F892+F1946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"F897+F1951","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,{"$f":"F906+F1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,{"$f":"F909+F1963","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,{"$f":"F914+F1968","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"F919+F1973","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"F923+F1977","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,{"$f":"F931+F1985","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F937+F1991","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"F942+F1996","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F948+F2002","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,{"$f":"F954+F2008","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,{"$f":"F959+F2013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"F964+F2018","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,{"$f":"F965+F2019","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"F973+F2027","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,5,null,{"$f":"F982+F2036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,{"$f":"F987+F2041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"F996+F2050","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"F999+F2053","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,null,{"$f":"F1005+F2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,{"$f":"F1010+F2064","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1015+F2069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"F1022+F2076","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"F1027+F2081","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,{"$f":"F1032+F2086","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,{"$f":"F1033+F2087","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"F1040+F2094","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"F1045+F2099","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,{"$f":"F1050+F2104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,null,null,{"$f":"$E$23","v":0}]
[null,null,null,8,null,{"$f":"F1063+F2117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1067+F2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"F1072+F2126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1078+F2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F1082+F2136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,{"$f":"F1090+F2144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,{"$f":"F1095+F2149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"F1100+F2154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"F1101+F2155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,6,null,{"$f":"F1113+F2167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"F1118+F2172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"F1123+F2177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1130+F2184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,1,{"$f":"IF($B$6=\"Bonds\",Instruments!$O$7,\" \")","v":" "},{"$f":"$D$30","v":3},{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,6,"T-bills 3m",null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,K619>0),K619,0)))*$K$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"T-bills 3m",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,N622>0),N622,0)))*$N$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,W631>0),W631,0)))*$W$54","v":0},0,0,0,0,0]
[null,null,null,23,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,AB636>0),AB636,0)))*$AB$54","v":0}]
[null,null,null,{"$f":"D2748+1","v":2},"T-bills 6m",null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,G641>0),G641,0)))*$G$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2749+1","v":3},"T-bills 6m",null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,H642>0),H642,0)))*$H$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"T-bills 6m",null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,M647>0),M647,0)))*$M$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,T654>0),T654,0)))*$T$55","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,Y659>0),Y659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,Z659>0),Z659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,AA659>0),AA659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,AB659>0),AB659,0)))*$Y$55","v":0}]
[]
[null,null,null,5,"T-bills 12m",null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,J670>0),J670,0)))*$J$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,P676>0),P676,0)))*$P$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,U681>0),U681,0)))*$U$56","v":0},0,0,0,0,0,0,0]
[null,null,null,22,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,AA687>0),AA687,0)))*$AA$56","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,AB687>0),AB687,0)))*$AA$56","v":0}]
[null,null,null,24,"T-bills 12m"]
[null,null,null,8,"2yr ",null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,M699>0),M699,0)))*$M$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,R704>0),R704,0)))*$R$57","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,W709>0),W709,0)))*$W$57","v":0},0,0,0,0,0]
[null,null,null,21,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,Z712>0),Z712,0)))*$Z$57","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,AA712>0),AA712,0)))*$Z$57","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,AB712>0),AB712,0)))*$Z$57","v":0}]
[]
[null,null,null,4,"3yr",null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,I721>0),I721,0)))*$I$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"3yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,O727>0),O727,0)))*$O$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,T732>0),T732,0)))*$T$58","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,Y737>0),Y737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,Z737>0),Z737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,AA737>0),AA737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,AB737>0),AB737,0)))*$Y$58","v":0}]
[null,null,null,1,{"$f":"$E$11","v":"5yr"},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,F744>0),F744,0)))*$F$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"5yr",null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,K749>0),K749,0)))*$K$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Q755>0),Q755,0)))*$Q$59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,X762>0),X762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Y762>0),Y762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Z762>0),Z762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,AA762>0),AA762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,AB762>0),AB762,0)))*$X$59","v":0}]
[null,null,null,24,"5yr"]
[null,null,null,{"$f":"D2879+1","v":3},"7yr",null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,H772>0),H772,0)))*$H$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"7yr",null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,M777>0),M777,0)))*$M$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"7yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,O779>0),O779,0)))*$O$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,T784>0),T784,0)))*$T$60","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,Y789>0),Y789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,Z789>0),Z789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,AA789>0),AA789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,AB789>0),AB789,0)))*$Y$60","v":0}]
[null,8,{"$f":"IF($B$13=\"Bonds\",Instruments!$O$14,\" \")","v":2},{"$f":"$D$37","v":120},{"$f":"$E$13","v":"10yr"}]
[null,null,null,5,"10yr",null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,J800>0),J800,0)))*$J$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"10yr",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,N804>0),N804,0)))*$N$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,V812>0),V812,0)))*$V$61","v":0},0,0,0,0,0,0]
[null,null,null,22,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,AA817>0),AA817,0)))*$AA$61","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,AB817>0),AB817,0)))*$AA$61","v":0}]
[null,null,null,{"$f":"D2930+1","v":2},0,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,G823>0),G823,0)))*$G$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,H823>0),H823,0)))*$G$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,M829>0),M829,0)))*$M$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,N829>0),N829,0)))*$M$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,R834>0),R834,0)))*$R$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,S834>0),S834,0)))*$R$62","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,X840>0),X840,0)))*$X$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,Y840>0),Y840,0)))*$X$62","v":0},0,0,0]
[null,null,null,24,0]
[]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,J852>0),J852,0)))*$J$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,O857>0),O857,0)))*$O$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,U863>0),U863,0)))*$U$63","v":0},0,0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,Z868>0),Z868,0)))*$Z$63","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,AA868>0),AA868,0)))*$Z$63","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,AB868>0),AB868,0)))*$Z$63","v":0}]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,I877>0),I877,0)))*$I$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,L880>0),L880,0)))*$L$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,Q885>0),Q885,0)))*$Q$64","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,W891>0),W891,0)))*$W$64","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,AB896>0),AB896,0)))*$AB$64","v":0}]
[null,null,null,{"$f":"D3009+1","v":3},0,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,H902>0),H902,0)))*$H$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,N908>0),N908,0)))*$N$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3020+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,S913>0),S913,0)))*$S$65","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Y919>0),Y919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Z919>0),Z919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AA919>0),AA919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AB919>0),AB919,0)))*$Y$65","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Z920>0),Z920,0)))*$Z$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AA920>0),AA920,0)))*$Z$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AB920>0),AB920,0)))*$Z$65","v":0}]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},{"$f":"$D$42","v":0},{"$f":"$E$18","v":0}]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,K931>0),K931,0)))*$K$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,P936>0),P936,0)))*$P$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,X944>0),X944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,Y944>0),Y944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,Z944>0),Z944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AA944>0),AA944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AB944>0),AB944,0)))*$X$66","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AB948>0),AB948,0)))*$AB$66","v":0}]
[null,null,null,{"$f":"D3060+1","v":2},0,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,G953>0),G953,0)))*$G$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,M959>0),M959,0)))*$M$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Q963>0),Q963,0)))*$Q$67","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,X970>0),X970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Y970>0),Y970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Z970>0),Z970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,AA970>0),AA970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,AB970>0),AB970,0)))*$X$67","v":0}]
[]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,I981>0),I981,0)))*$I$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,N986>0),N986,0)))*$N$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,P988>0),P988,0)))*$P$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,U993>0),U993,0)))*$U$68","v":0},0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,AA999>0),AA999,0)))*$AA$68","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,AB999>0),AB999,0)))*$AA$68","v":0}]
[null,null,null,{"$f":"D3112+1","v":2},0,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,G1005>0),G1005,0)))*$G$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,K1009>0),K1009,0)))*$K$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,L1010>0),L1010,0)))*$L$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,M1011>0),M1011,0)))*$M$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,N1012>0),N1012,0)))*$N$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,O1013>0),O1013,0)))*$O$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,P1014>0),P1014,0)))*$P$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Q1015>0),Q1015,0)))*$Q$69","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3123+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,R1016>0),R1016,0)))*$R$69","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3124+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,S1017>0),S1017,0)))*$S$69","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,T1018>0),T1018,0)))*$T$69","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,U1019>0),U1019,0)))*$U$69","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,V1020>0),V1020,0)))*$V$69","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,W1021>0),W1021,0)))*$W$69","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,X1022>0),X1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Y1022>0),Y1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1022>0),Z1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1022>0),AA1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1022>0),AB1022,0)))*$X$69","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Y1023>0),Y1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1023>0),Z1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1023>0),AA1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1023>0),AB1023,0)))*$Y$69","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1024>0),Z1024,0)))*$Z$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1024>0),AA1024,0)))*$Z$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1024>0),AB1024,0)))*$Z$69","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1025>0),AA1025,0)))*$AA$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1025>0),AB1025,0)))*$AA$69","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1026>0),AB1026,0)))*$AB$69","v":0}]
[null,null,null,24,0]
[]
[null,17,{"$f":"IF($B$22=\"Bonds\",Instruments!$O$23,\" \")","v":0},{"$f":"$D$46","v":0},{"$f":"$E$22","v":0}]
[null,null,null,1,{"$f":"$E$22","v":0},null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,F1030>0),F1030,0)))*$F$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3138+1","v":2},0,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,G1031>0),G1031,0)))*$G$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3139+1","v":3},0,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,H1032>0),H1032,0)))*$H$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,I1033>0),I1033,0)))*$I$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,J1034>0),J1034,0)))*$J$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,K1035>0),K1035,0)))*$K$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,L1036>0),L1036,0)))*$L$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,M1037>0),M1037,0)))*$M$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,N1038>0),N1038,0)))*$N$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,O1039>0),O1039,0)))*$O$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,P1040>0),P1040,0)))*$P$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Q1041>0),Q1041,0)))*$Q$70","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3149+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,R1042>0),R1042,0)))*$R$70","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3150+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,S1043>0),S1043,0)))*$S$70","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,T1044>0),T1044,0)))*$T$70","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,U1045>0),U1045,0)))*$U$70","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,V1046>0),V1046,0)))*$V$70","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,W1047>0),W1047,0)))*$W$70","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,X1048>0),X1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Y1048>0),Y1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1048>0),Z1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1048>0),AA1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1048>0),AB1048,0)))*$X$70","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Y1049>0),Y1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1049>0),Z1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1049>0),AA1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1049>0),AB1049,0)))*$Y$70","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1050>0),Z1050,0)))*$Z$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1050>0),AA1050,0)))*$Z$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1050>0),AB1050,0)))*$Z$70","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1051>0),AA1051,0)))*$AA$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1051>0),AB1051,0)))*$AA$70","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1052>0),AB1052,0)))*$AB$70","v":0}]
[null,null,null,24,0]
[]
[null,18,{"$f":"IF($B$23=\"Bonds\",Instruments!$O$24,\" \")","v":0},{"$f":"$D$47","v":0},{"$f":"$E$23","v":0}]
[null,null,null,1,{"$f":"$E$23","v":0},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,F1056>0),F1056,0)))*$F$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3164+1","v":2},0,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,G1057>0),G1057,0)))*$G$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3165+1","v":3},0,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,H1058>0),H1058,0)))*$H$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,I1059>0),I1059,0)))*$I$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,J1060>0),J1060,0)))*$J$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,K1061>0),K1061,0)))*$K$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,L1062>0),L1062,0)))*$L$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,M1063>0),M1063,0)))*$M$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,N1064>0),N1064,0)))*$N$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,O1065>0),O1065,0)))*$O$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,P1066>0),P1066,0)))*$P$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Q1067>0),Q1067,0)))*$Q$71","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3175+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,R1068>0),R1068,0)))*$R$71","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3176+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,S1069>0),S1069,0)))*$S$71","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,T1070>0),T1070,0)))*$T$71","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,U1071>0),U1071,0)))*$U$71","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,V1072>0),V1072,0)))*$V$71","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,W1073>0),W1073,0)))*$W$71","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,X1074>0),X1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Y1074>0),Y1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1074>0),Z1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1074>0),AA1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1074>0),AB1074,0)))*$X$71","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Y1075>0),Y1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1075>0),Z1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1075>0),AA1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1075>0),AB1075,0)))*$Y$71","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1076>0),Z1076,0)))*$Z$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1076>0),AA1076,0)))*$Z$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1076>0),AB1076,0)))*$Z$71","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1077>0),AA1077,0)))*$AA$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1077>0),AB1077,0)))*$AA$71","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1078>0),AB1078,0)))*$AB$71","v":0}]
[null,null,null,24,0]
[]
[null,19,{"$f":"IF($B$24=\"Bonds\",Instruments!$O$25,\" \")","v":0},{"$f":"$D$48","v":0},{"$f":"$E$24","v":0}]
[null,null,null,1,{"$f":"$E$24","v":0},null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,F1082>0),F1082,0)))*$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3190+1","v":2},0,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,G1083>0),G1083,0)))*$G$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3191+1","v":3},0,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,H1084>0),H1084,0)))*$H$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,I1085>0),I1085,0)))*$I$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,J1086>0),J1086,0)))*$J$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,K1087>0),K1087,0)))*$K$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,L1088>0),L1088,0)))*$L$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,M1089>0),M1089,0)))*$M$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,N1090>0),N1090,0)))*$N$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,O1091>0),O1091,0)))*$O$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,P1092>0),P1092,0)))*$P$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Q1093>0),Q1093,0)))*$Q$72","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3201+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,R1094>0),R1094,0)))*$R$72","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3202+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,S1095>0),S1095,0)))*$S$72","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,T1096>0),T1096,0)))*$T$72","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,U1097>0),U1097,0)))*$U$72","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,V1098>0),V1098,0)))*$V$72","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,W1099>0),W1099,0)))*$W$72","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,X1100>0),X1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Y1100>0),Y1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1100>0),Z1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1100>0),AA1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1100>0),AB1100,0)))*$X$72","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Y1101>0),Y1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1101>0),Z1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1101>0),AA1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1101>0),AB1101,0)))*$Y$72","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1102>0),Z1102,0)))*$Z$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1102>0),AA1102,0)))*$Z$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1102>0),AB1102,0)))*$Z$72","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1103>0),AA1103,0)))*$AA$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1103>0),AB1103,0)))*$AA$72","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1104>0),AB1104,0)))*$AB$72","v":0}]
[null,null,null,24,0]
[]
[null,20,{"$f":"IF($B$25=\"Bonds\",Instruments!$O$26,\" \")","v":0},{"$f":"$D$49","v":0},{"$f":"$E$25","v":0}]
[null,null,null,1,{"$f":"$E$25","v":0},null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,F1108>0),F1108,0)))*$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3216+1","v":2},0,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,G1109>0),G1109,0)))*$G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3217+1","v":3},0,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,H1110>0),H1110,0)))*$H$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,I1111>0),I1111,0)))*$I$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,J1112>0),J1112,0)))*$J$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,K1113>0),K1113,0)))*$K$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,L1114>0),L1114,0)))*$L$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,M1115>0),M1115,0)))*$M$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,N1116>0),N1116,0)))*$N$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,O1117>0),O1117,0)))*$O$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,P1118>0),P1118,0)))*$P$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Q1119>0),Q1119,0)))*$Q$73","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3227+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,R1120>0),R1120,0)))*$R$73","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3228+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,S1121>0),S1121,0)))*$S$73","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,T1122>0),T1122,0)))*$T$73","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,U1123>0),U1123,0)))*$U$73","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,V1124>0),V1124,0)))*$V$73","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,W1125>0),W1125,0)))*$W$73","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,X1126>0),X1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Y1126>0),Y1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1126>0),Z1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1126>0),AA1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1126>0),AB1126,0)))*$X$73","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Y1127>0),Y1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1127>0),Z1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1127>0),AA1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1127>0),AB1127,0)))*$Y$73","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1128>0),Z1128,0)))*$Z$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1128>0),AA1128,0)))*$Z$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1128>0),AB1128,0)))*$Z$73","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1129>0),AA1129,0)))*$AA$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1129>0),AB1129,0)))*$AA$73","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1130>0),AB1130,0)))*$AB$73","v":0}]
[null,null,null,24,0]
[]
[null,"Interest payments for loans with less than one year maturity",null,"Total interest for loans with less than 1 year maturity",null,{"$f":"SUM(F2722:F3239)","v":0},{"$f":"SUM(G2722:G3239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"M7.Baseline_IP_Uplift","index":30,"n_rows":3241,"n_cols":29,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,"Interest Payments on bonds",{"$f":"SUM(F2187:Q2187)","v":125.52270506836804}]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Face Value/Offer"]
[null,null,null,null,null,1,{"$f":"F5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$L$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF('M2.Baseline'!E20<>\" \",'M2.Baseline'!E20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!F20<>\" \",'M2.Baseline'!F20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!G20<>\" \",'M2.Baseline'!G20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!H20<>\" \",'M2.Baseline'!H20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!I20<>\" \",'M2.Baseline'!I20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!J20<>\" \",'M2.Baseline'!J20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!K20<>\" \",'M2.Baseline'!K20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!L20<>\" \",'M2.Baseline'!L20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!M20<>\" \",'M2.Baseline'!M20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!N20<>\" \",'M2.Baseline'!N20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!O20<>\" \",'M2.Baseline'!O20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!P20<>\" \",'M2.Baseline'!P20,0)","v":232.07340895469011},{"$f":"IF('M2.Baseline'!Q20<>\" \",'M2.Baseline'!Q20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!R20<>\" \",'M2.Baseline'!R20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!S20<>\" \",'M2.Baseline'!S20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!T20<>\" \",'M2.Baseline'!T20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!U20<>\" \",'M2.Baseline'!U20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!V20<>\" \",'M2.Baseline'!V20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!W20<>\" \",'M2.Baseline'!W20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!X20<>\" \",'M2.Baseline'!X20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!Y20<>\" \",'M2.Baseline'!Y20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!Z20<>\" \",'M2.Baseline'!Z20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!AA20<>\" \",'M2.Baseline'!AA20,0)","v":180.8795119603958},{"$f":"IF('M2.Baseline'!AB20<>\" \",'M2.Baseline'!AB20,0)","v":180.8795119603958}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$L$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF('M2.Baseline'!E21<>\" \",'M2.Baseline'!E21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!F21<>\" \",'M2.Baseline'!F21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!G21<>\" \",'M2.Baseline'!G21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!H21<>\" \",'M2.Baseline'!H21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!I21<>\" \",'M2.Baseline'!I21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!J21<>\" \",'M2.Baseline'!J21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!K21<>\" \",'M2.Baseline'!K21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!L21<>\" \",'M2.Baseline'!L21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!M21<>\" \",'M2.Baseline'!M21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!N21<>\" \",'M2.Baseline'!N21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!O21<>\" \",'M2.Baseline'!O21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!P21<>\" \",'M2.Baseline'!P21,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!Q21<>\" \",'M2.Baseline'!Q21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!R21<>\" \",'M2.Baseline'!R21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!S21<>\" \",'M2.Baseline'!S21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!T21<>\" \",'M2.Baseline'!T21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!U21<>\" \",'M2.Baseline'!U21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!V21<>\" \",'M2.Baseline'!V21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!W21<>\" \",'M2.Baseline'!W21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!X21<>\" \",'M2.Baseline'!X21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!Y21<>\" \",'M2.Baseline'!Y21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!Z21<>\" \",'M2.Baseline'!Z21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!AA21<>\" \",'M2.Baseline'!AA21,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!AB21<>\" \",'M2.Baseline'!AB21,0)","v":90.439755980197901}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$L$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF('M2.Baseline'!E22<>\" \",'M2.Baseline'!E22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!F22<>\" \",'M2.Baseline'!F22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!G22<>\" \",'M2.Baseline'!G22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!H22<>\" \",'M2.Baseline'!H22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!I22<>\" \",'M2.Baseline'!I22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!J22<>\" \",'M2.Baseline'!J22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!K22<>\" \",'M2.Baseline'!K22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!L22<>\" \",'M2.Baseline'!L22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!M22<>\" \",'M2.Baseline'!M22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!N22<>\" \",'M2.Baseline'!N22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!O22<>\" \",'M2.Baseline'!O22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!P22<>\" \",'M2.Baseline'!P22,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!Q22<>\" \",'M2.Baseline'!Q22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!R22<>\" \",'M2.Baseline'!R22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!S22<>\" \",'M2.Baseline'!S22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!T22<>\" \",'M2.Baseline'!T22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!U22<>\" \",'M2.Baseline'!U22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!V22<>\" \",'M2.Baseline'!V22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!W22<>\" \",'M2.Baseline'!W22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!X22<>\" \",'M2.Baseline'!X22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!Y22<>\" \",'M2.Baseline'!Y22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!Z22<>\" \",'M2.Baseline'!Z22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!AA22<>\" \",'M2.Baseline'!AA22,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!AB22<>\" \",'M2.Baseline'!AB22,0)","v":90.439755980197901}]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$L$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF('M2.Baseline'!E23<>\" \",'M2.Baseline'!E23,0)","v":0},{"$f":"IF('M2.Baseline'!F23<>\" \",'M2.Baseline'!F23,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!G23<>\" \",'M2.Baseline'!G23,0)","v":0},{"$f":"IF('M2.Baseline'!H23<>\" \",'M2.Baseline'!H23,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!I23<>\" \",'M2.Baseline'!I23,0)","v":0},{"$f":"IF('M2.Baseline'!J23<>\" \",'M2.Baseline'!J23,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!K23<>\" \",'M2.Baseline'!K23,0)","v":0},{"$f":"IF('M2.Baseline'!L23<>\" \",'M2.Baseline'!L23,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!M23<>\" \",'M2.Baseline'!M23,0)","v":0},{"$f":"IF('M2.Baseline'!N23<>\" \",'M2.Baseline'!N23,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!O23<>\" \",'M2.Baseline'!O23,0)","v":0},{"$f":"IF('M2.Baseline'!P23<>\" \",'M2.Baseline'!P23,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!Q23<>\" \",'M2.Baseline'!Q23,0)","v":0},{"$f":"IF('M2.Baseline'!R23<>\" \",'M2.Baseline'!R23,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!S23<>\" \",'M2.Baseline'!S23,0)","v":0},{"$f":"IF('M2.Baseline'!T23<>\" \",'M2.Baseline'!T23,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!U23<>\" \",'M2.Baseline'!U23,0)","v":0},{"$f":"IF('M2.Baseline'!V23<>\" \",'M2.Baseline'!V23,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!W23<>\" \",'M2.Baseline'!W23,0)","v":0},{"$f":"IF('M2.Baseline'!X23<>\" \",'M2.Baseline'!X23,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!Y23<>\" \",'M2.Baseline'!Y23,0)","v":0},{"$f":"IF('M2.Baseline'!Z23<>\" \",'M2.Baseline'!Z23,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!AA23<>\" \",'M2.Baseline'!AA23,0)","v":0},{"$f":"IF('M2.Baseline'!AB23<>\" \",'M2.Baseline'!AB23,0)","v":90.439755980197901}]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$L$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF('M2.Baseline'!E24<>\" \",'M2.Baseline'!E24,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!F24<>\" \",'M2.Baseline'!F24,0)","v":0},{"$f":"IF('M2.Baseline'!G24<>\" \",'M2.Baseline'!G24,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!H24<>\" \",'M2.Baseline'!H24,0)","v":0},{"$f":"IF('M2.Baseline'!I24<>\" \",'M2.Baseline'!I24,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!J24<>\" \",'M2.Baseline'!J24,0)","v":0},{"$f":"IF('M2.Baseline'!K24<>\" \",'M2.Baseline'!K24,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!L24<>\" \",'M2.Baseline'!L24,0)","v":0},{"$f":"IF('M2.Baseline'!M24<>\" \",'M2.Baseline'!M24,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!N24<>\" \",'M2.Baseline'!N24,0)","v":0},{"$f":"IF('M2.Baseline'!O24<>\" \",'M2.Baseline'!O24,0)","v":116.03670447734505},{"$f":"IF('M2.Baseline'!P24<>\" \",'M2.Baseline'!P24,0)","v":0},{"$f":"IF('M2.Baseline'!Q24<>\" \",'M2.Baseline'!Q24,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!R24<>\" \",'M2.Baseline'!R24,0)","v":0},{"$f":"IF('M2.Baseline'!S24<>\" \",'M2.Baseline'!S24,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!T24<>\" \",'M2.Baseline'!T24,0)","v":0},{"$f":"IF('M2.Baseline'!U24<>\" \",'M2.Baseline'!U24,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!V24<>\" \",'M2.Baseline'!V24,0)","v":0},{"$f":"IF('M2.Baseline'!W24<>\" \",'M2.Baseline'!W24,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!X24<>\" \",'M2.Baseline'!X24,0)","v":0},{"$f":"IF('M2.Baseline'!Y24<>\" \",'M2.Baseline'!Y24,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!Z24<>\" \",'M2.Baseline'!Z24,0)","v":0},{"$f":"IF('M2.Baseline'!AA24<>\" \",'M2.Baseline'!AA24,0)","v":90.439755980197901},{"$f":"IF('M2.Baseline'!AB24<>\" \",'M2.Baseline'!AB24,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$L$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF('M2.Baseline'!E25<>\" \",'M2.Baseline'!E25,0)","v":0},{"$f":"IF('M2.Baseline'!F25<>\" \",'M2.Baseline'!F25,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!G25<>\" \",'M2.Baseline'!G25,0)","v":0},{"$f":"IF('M2.Baseline'!H25<>\" \",'M2.Baseline'!H25,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!I25<>\" \",'M2.Baseline'!I25,0)","v":0},{"$f":"IF('M2.Baseline'!J25<>\" \",'M2.Baseline'!J25,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!K25<>\" \",'M2.Baseline'!K25,0)","v":0},{"$f":"IF('M2.Baseline'!L25<>\" \",'M2.Baseline'!L25,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!M25<>\" \",'M2.Baseline'!M25,0)","v":0},{"$f":"IF('M2.Baseline'!N25<>\" \",'M2.Baseline'!N25,0)","v":0},{"$f":"IF('M2.Baseline'!O25<>\" \",'M2.Baseline'!O25,0)","v":0},{"$f":"IF('M2.Baseline'!P25<>\" \",'M2.Baseline'!P25,0)","v":0},{"$f":"IF('M2.Baseline'!Q25<>\" \",'M2.Baseline'!Q25,0)","v":0},{"$f":"IF('M2.Baseline'!R25<>\" \",'M2.Baseline'!R25,0)","v":135.65963397029685},{"$f":"IF('M2.Baseline'!S25<>\" \",'M2.Baseline'!S25,0)","v":0},{"$f":"IF('M2.Baseline'!T25<>\" \",'M2.Baseline'!T25,0)","v":135.65963397029685},{"$f":"IF('M2.Baseline'!U25<>\" \",'M2.Baseline'!U25,0)","v":0},{"$f":"IF('M2.Baseline'!V25<>\" \",'M2.Baseline'!V25,0)","v":135.65963397029685},{"$f":"IF('M2.Baseline'!W25<>\" \",'M2.Baseline'!W25,0)","v":0},{"$f":"IF('M2.Baseline'!X25<>\" \",'M2.Baseline'!X25,0)","v":135.65963397029685},{"$f":"IF('M2.Baseline'!Y25<>\" \",'M2.Baseline'!Y25,0)","v":0},{"$f":"IF('M2.Baseline'!Z25<>\" \",'M2.Baseline'!Z25,0)","v":0},{"$f":"IF('M2.Baseline'!AA25<>\" \",'M2.Baseline'!AA25,0)","v":0},{"$f":"IF('M2.Baseline'!AB25<>\" \",'M2.Baseline'!AB25,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$L$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF('M2.Baseline'!E26<>\" \",'M2.Baseline'!E26,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!F26<>\" \",'M2.Baseline'!F26,0)","v":0},{"$f":"IF('M2.Baseline'!G26<>\" \",'M2.Baseline'!G26,0)","v":0},{"$f":"IF('M2.Baseline'!H26<>\" \",'M2.Baseline'!H26,0)","v":0},{"$f":"IF('M2.Baseline'!I26<>\" \",'M2.Baseline'!I26,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!J26<>\" \",'M2.Baseline'!J26,0)","v":0},{"$f":"IF('M2.Baseline'!K26<>\" \",'M2.Baseline'!K26,0)","v":0},{"$f":"IF('M2.Baseline'!L26<>\" \",'M2.Baseline'!L26,0)","v":0},{"$f":"IF('M2.Baseline'!M26<>\" \",'M2.Baseline'!M26,0)","v":0},{"$f":"IF('M2.Baseline'!N26<>\" \",'M2.Baseline'!N26,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!O26<>\" \",'M2.Baseline'!O26,0)","v":0},{"$f":"IF('M2.Baseline'!P26<>\" \",'M2.Baseline'!P26,0)","v":174.05505671601759},{"$f":"IF('M2.Baseline'!Q26<>\" \",'M2.Baseline'!Q26,0)","v":135.65963397029685},{"$f":"IF('M2.Baseline'!R26<>\" \",'M2.Baseline'!R26,0)","v":0},{"$f":"IF('M2.Baseline'!S26<>\" \",'M2.Baseline'!S26,0)","v":0},{"$f":"IF('M2.Baseline'!T26<>\" \",'M2.Baseline'!T26,0)","v":0},{"$f":"IF('M2.Baseline'!U26<>\" \",'M2.Baseline'!U26,0)","v":135.65963397029685},{"$f":"IF('M2.Baseline'!V26<>\" \",'M2.Baseline'!V26,0)","v":0},{"$f":"IF('M2.Baseline'!W26<>\" \",'M2.Baseline'!W26,0)","v":0},{"$f":"IF('M2.Baseline'!X26<>\" \",'M2.Baseline'!X26,0)","v":0},{"$f":"IF('M2.Baseline'!Y26<>\" \",'M2.Baseline'!Y26,0)","v":0},{"$f":"IF('M2.Baseline'!Z26<>\" \",'M2.Baseline'!Z26,0)","v":135.65963397029685},{"$f":"IF('M2.Baseline'!AA26<>\" \",'M2.Baseline'!AA26,0)","v":0},{"$f":"IF('M2.Baseline'!AB26<>\" \",'M2.Baseline'!AB26,0)","v":135.65963397029685}]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$L$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF('M2.Baseline'!E27<>\" \",'M2.Baseline'!E27,0)","v":0},{"$f":"IF('M2.Baseline'!F27<>\" \",'M2.Baseline'!F27,0)","v":348.11011343203518},{"$f":"IF('M2.Baseline'!G27<>\" \",'M2.Baseline'!G27,0)","v":0},{"$f":"IF('M2.Baseline'!H27<>\" \",'M2.Baseline'!H27,0)","v":0},{"$f":"IF('M2.Baseline'!I27<>\" \",'M2.Baseline'!I27,0)","v":0},{"$f":"IF('M2.Baseline'!J27<>\" \",'M2.Baseline'!J27,0)","v":348.11011343203518},{"$f":"IF('M2.Baseline'!K27<>\" \",'M2.Baseline'!K27,0)","v":0},{"$f":"IF('M2.Baseline'!L27<>\" \",'M2.Baseline'!L27,0)","v":348.11011343203518},{"$f":"IF('M2.Baseline'!M27<>\" \",'M2.Baseline'!M27,0)","v":0},{"$f":"IF('M2.Baseline'!N27<>\" \",'M2.Baseline'!N27,0)","v":0},{"$f":"IF('M2.Baseline'!O27<>\" \",'M2.Baseline'!O27,0)","v":348.11011343203518},{"$f":"IF('M2.Baseline'!P27<>\" \",'M2.Baseline'!P27,0)","v":0},{"$f":"IF('M2.Baseline'!Q27<>\" \",'M2.Baseline'!Q27,0)","v":0},{"$f":"IF('M2.Baseline'!R27<>\" \",'M2.Baseline'!R27,0)","v":271.3192679405937},{"$f":"IF('M2.Baseline'!S27<>\" \",'M2.Baseline'!S27,0)","v":0},{"$f":"IF('M2.Baseline'!T27<>\" \",'M2.Baseline'!T27,0)","v":0},{"$f":"IF('M2.Baseline'!U27<>\" \",'M2.Baseline'!U27,0)","v":0},{"$f":"IF('M2.Baseline'!V27<>\" \",'M2.Baseline'!V27,0)","v":271.3192679405937},{"$f":"IF('M2.Baseline'!W27<>\" \",'M2.Baseline'!W27,0)","v":0},{"$f":"IF('M2.Baseline'!X27<>\" \",'M2.Baseline'!X27,0)","v":271.3192679405937},{"$f":"IF('M2.Baseline'!Y27<>\" \",'M2.Baseline'!Y27,0)","v":0},{"$f":"IF('M2.Baseline'!Z27<>\" \",'M2.Baseline'!Z27,0)","v":0},{"$f":"IF('M2.Baseline'!AA27<>\" \",'M2.Baseline'!AA27,0)","v":271.3192679405937},{"$f":"IF('M2.Baseline'!AB27<>\" \",'M2.Baseline'!AB27,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$L$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF('M2.Baseline'!E28<>\" \",'M2.Baseline'!E28,0)","v":0},{"$f":"IF('M2.Baseline'!F28<>\" \",'M2.Baseline'!F28,0)","v":0},{"$f":"IF('M2.Baseline'!G28<>\" \",'M2.Baseline'!G28,0)","v":0},{"$f":"IF('M2.Baseline'!H28<>\" \",'M2.Baseline'!H28,0)","v":0},{"$f":"IF('M2.Baseline'!I28<>\" \",'M2.Baseline'!I28,0)","v":0},{"$f":"IF('M2.Baseline'!J28<>\" \",'M2.Baseline'!J28,0)","v":0},{"$f":"IF('M2.Baseline'!K28<>\" \",'M2.Baseline'!K28,0)","v":0},{"$f":"IF('M2.Baseline'!L28<>\" \",'M2.Baseline'!L28,0)","v":0},{"$f":"IF('M2.Baseline'!M28<>\" \",'M2.Baseline'!M28,0)","v":0},{"$f":"IF('M2.Baseline'!N28<>\" \",'M2.Baseline'!N28,0)","v":0},{"$f":"IF('M2.Baseline'!O28<>\" \",'M2.Baseline'!O28,0)","v":0},{"$f":"IF('M2.Baseline'!P28<>\" \",'M2.Baseline'!P28,0)","v":0},{"$f":"IF('M2.Baseline'!Q28<>\" \",'M2.Baseline'!Q28,0)","v":0},{"$f":"IF('M2.Baseline'!R28<>\" \",'M2.Baseline'!R28,0)","v":0},{"$f":"IF('M2.Baseline'!S28<>\" \",'M2.Baseline'!S28,0)","v":0},{"$f":"IF('M2.Baseline'!T28<>\" \",'M2.Baseline'!T28,0)","v":0},{"$f":"IF('M2.Baseline'!U28<>\" \",'M2.Baseline'!U28,0)","v":0},{"$f":"IF('M2.Baseline'!V28<>\" \",'M2.Baseline'!V28,0)","v":0},{"$f":"IF('M2.Baseline'!W28<>\" \",'M2.Baseline'!W28,0)","v":0},{"$f":"IF('M2.Baseline'!X28<>\" \",'M2.Baseline'!X28,0)","v":0},{"$f":"IF('M2.Baseline'!Y28<>\" \",'M2.Baseline'!Y28,0)","v":0},{"$f":"IF('M2.Baseline'!Z28<>\" \",'M2.Baseline'!Z28,0)","v":0},{"$f":"IF('M2.Baseline'!AA28<>\" \",'M2.Baseline'!AA28,0)","v":0},{"$f":"IF('M2.Baseline'!AB28<>\" \",'M2.Baseline'!AB28,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$L$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF('M2.Baseline'!E29<>\" \",'M2.Baseline'!E29,0)","v":0},{"$f":"IF('M2.Baseline'!F29<>\" \",'M2.Baseline'!F29,0)","v":0},{"$f":"IF('M2.Baseline'!G29<>\" \",'M2.Baseline'!G29,0)","v":0},{"$f":"IF('M2.Baseline'!H29<>\" \",'M2.Baseline'!H29,0)","v":0},{"$f":"IF('M2.Baseline'!I29<>\" \",'M2.Baseline'!I29,0)","v":0},{"$f":"IF('M2.Baseline'!J29<>\" \",'M2.Baseline'!J29,0)","v":0},{"$f":"IF('M2.Baseline'!K29<>\" \",'M2.Baseline'!K29,0)","v":0},{"$f":"IF('M2.Baseline'!L29<>\" \",'M2.Baseline'!L29,0)","v":0},{"$f":"IF('M2.Baseline'!M29<>\" \",'M2.Baseline'!M29,0)","v":0},{"$f":"IF('M2.Baseline'!N29<>\" \",'M2.Baseline'!N29,0)","v":0},{"$f":"IF('M2.Baseline'!O29<>\" \",'M2.Baseline'!O29,0)","v":0},{"$f":"IF('M2.Baseline'!P29<>\" \",'M2.Baseline'!P29,0)","v":0},{"$f":"IF('M2.Baseline'!Q29<>\" \",'M2.Baseline'!Q29,0)","v":0},{"$f":"IF('M2.Baseline'!R29<>\" \",'M2.Baseline'!R29,0)","v":0},{"$f":"IF('M2.Baseline'!S29<>\" \",'M2.Baseline'!S29,0)","v":0},{"$f":"IF('M2.Baseline'!T29<>\" \",'M2.Baseline'!T29,0)","v":0},{"$f":"IF('M2.Baseline'!U29<>\" \",'M2.Baseline'!U29,0)","v":0},{"$f":"IF('M2.Baseline'!V29<>\" \",'M2.Baseline'!V29,0)","v":0},{"$f":"IF('M2.Baseline'!W29<>\" \",'M2.Baseline'!W29,0)","v":0},{"$f":"IF('M2.Baseline'!X29<>\" \",'M2.Baseline'!X29,0)","v":0},{"$f":"IF('M2.Baseline'!Y29<>\" \",'M2.Baseline'!Y29,0)","v":0},{"$f":"IF('M2.Baseline'!Z29<>\" \",'M2.Baseline'!Z29,0)","v":0},{"$f":"IF('M2.Baseline'!AA29<>\" \",'M2.Baseline'!AA29,0)","v":0},{"$f":"IF('M2.Baseline'!AB29<>\" \",'M2.Baseline'!AB29,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$L$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF('M2.Baseline'!E30<>\" \",'M2.Baseline'!E30,0)","v":0},{"$f":"IF('M2.Baseline'!F30<>\" \",'M2.Baseline'!F30,0)","v":0},{"$f":"IF('M2.Baseline'!G30<>\" \",'M2.Baseline'!G30,0)","v":0},{"$f":"IF('M2.Baseline'!H30<>\" \",'M2.Baseline'!H30,0)","v":0},{"$f":"IF('M2.Baseline'!I30<>\" \",'M2.Baseline'!I30,0)","v":0},{"$f":"IF('M2.Baseline'!J30<>\" \",'M2.Baseline'!J30,0)","v":0},{"$f":"IF('M2.Baseline'!K30<>\" \",'M2.Baseline'!K30,0)","v":0},{"$f":"IF('M2.Baseline'!L30<>\" \",'M2.Baseline'!L30,0)","v":0},{"$f":"IF('M2.Baseline'!M30<>\" \",'M2.Baseline'!M30,0)","v":0},{"$f":"IF('M2.Baseline'!N30<>\" \",'M2.Baseline'!N30,0)","v":0},{"$f":"IF('M2.Baseline'!O30<>\" \",'M2.Baseline'!O30,0)","v":0},{"$f":"IF('M2.Baseline'!P30<>\" \",'M2.Baseline'!P30,0)","v":0},{"$f":"IF('M2.Baseline'!Q30<>\" \",'M2.Baseline'!Q30,0)","v":0},{"$f":"IF('M2.Baseline'!R30<>\" \",'M2.Baseline'!R30,0)","v":0},{"$f":"IF('M2.Baseline'!S30<>\" \",'M2.Baseline'!S30,0)","v":0},{"$f":"IF('M2.Baseline'!T30<>\" \",'M2.Baseline'!T30,0)","v":0},{"$f":"IF('M2.Baseline'!U30<>\" \",'M2.Baseline'!U30,0)","v":0},{"$f":"IF('M2.Baseline'!V30<>\" \",'M2.Baseline'!V30,0)","v":0},{"$f":"IF('M2.Baseline'!W30<>\" \",'M2.Baseline'!W30,0)","v":0},{"$f":"IF('M2.Baseline'!X30<>\" \",'M2.Baseline'!X30,0)","v":0},{"$f":"IF('M2.Baseline'!Y30<>\" \",'M2.Baseline'!Y30,0)","v":0},{"$f":"IF('M2.Baseline'!Z30<>\" \",'M2.Baseline'!Z30,0)","v":0},{"$f":"IF('M2.Baseline'!AA30<>\" \",'M2.Baseline'!AA30,0)","v":0},{"$f":"IF('M2.Baseline'!AB30<>\" \",'M2.Baseline'!AB30,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$L$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF('M2.Baseline'!E31<>\" \",'M2.Baseline'!E31,0)","v":0},{"$f":"IF('M2.Baseline'!F31<>\" \",'M2.Baseline'!F31,0)","v":0},{"$f":"IF('M2.Baseline'!G31<>\" \",'M2.Baseline'!G31,0)","v":0},{"$f":"IF('M2.Baseline'!H31<>\" \",'M2.Baseline'!H31,0)","v":0},{"$f":"IF('M2.Baseline'!I31<>\" \",'M2.Baseline'!I31,0)","v":0},{"$f":"IF('M2.Baseline'!J31<>\" \",'M2.Baseline'!J31,0)","v":0},{"$f":"IF('M2.Baseline'!K31<>\" \",'M2.Baseline'!K31,0)","v":0},{"$f":"IF('M2.Baseline'!L31<>\" \",'M2.Baseline'!L31,0)","v":0},{"$f":"IF('M2.Baseline'!M31<>\" \",'M2.Baseline'!M31,0)","v":0},{"$f":"IF('M2.Baseline'!N31<>\" \",'M2.Baseline'!N31,0)","v":0},{"$f":"IF('M2.Baseline'!O31<>\" \",'M2.Baseline'!O31,0)","v":0},{"$f":"IF('M2.Baseline'!P31<>\" \",'M2.Baseline'!P31,0)","v":0},{"$f":"IF('M2.Baseline'!Q31<>\" \",'M2.Baseline'!Q31,0)","v":0},{"$f":"IF('M2.Baseline'!R31<>\" \",'M2.Baseline'!R31,0)","v":0},{"$f":"IF('M2.Baseline'!S31<>\" \",'M2.Baseline'!S31,0)","v":0},{"$f":"IF('M2.Baseline'!T31<>\" \",'M2.Baseline'!T31,0)","v":0},{"$f":"IF('M2.Baseline'!U31<>\" \",'M2.Baseline'!U31,0)","v":0},{"$f":"IF('M2.Baseline'!V31<>\" \",'M2.Baseline'!V31,0)","v":0},{"$f":"IF('M2.Baseline'!W31<>\" \",'M2.Baseline'!W31,0)","v":0},{"$f":"IF('M2.Baseline'!X31<>\" \",'M2.Baseline'!X31,0)","v":0},{"$f":"IF('M2.Baseline'!Y31<>\" \",'M2.Baseline'!Y31,0)","v":0},{"$f":"IF('M2.Baseline'!Z31<>\" \",'M2.Baseline'!Z31,0)","v":0},{"$f":"IF('M2.Baseline'!AA31<>\" \",'M2.Baseline'!AA31,0)","v":0},{"$f":"IF('M2.Baseline'!AB31<>\" \",'M2.Baseline'!AB31,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$L$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF('M2.Baseline'!E32<>\" \",'M2.Baseline'!E32,0)","v":0},{"$f":"IF('M2.Baseline'!F32<>\" \",'M2.Baseline'!F32,0)","v":0},{"$f":"IF('M2.Baseline'!G32<>\" \",'M2.Baseline'!G32,0)","v":0},{"$f":"IF('M2.Baseline'!H32<>\" \",'M2.Baseline'!H32,0)","v":0},{"$f":"IF('M2.Baseline'!I32<>\" \",'M2.Baseline'!I32,0)","v":0},{"$f":"IF('M2.Baseline'!J32<>\" \",'M2.Baseline'!J32,0)","v":0},{"$f":"IF('M2.Baseline'!K32<>\" \",'M2.Baseline'!K32,0)","v":0},{"$f":"IF('M2.Baseline'!L32<>\" \",'M2.Baseline'!L32,0)","v":0},{"$f":"IF('M2.Baseline'!M32<>\" \",'M2.Baseline'!M32,0)","v":0},{"$f":"IF('M2.Baseline'!N32<>\" \",'M2.Baseline'!N32,0)","v":0},{"$f":"IF('M2.Baseline'!O32<>\" \",'M2.Baseline'!O32,0)","v":0},{"$f":"IF('M2.Baseline'!P32<>\" \",'M2.Baseline'!P32,0)","v":0},{"$f":"IF('M2.Baseline'!Q32<>\" \",'M2.Baseline'!Q32,0)","v":0},{"$f":"IF('M2.Baseline'!R32<>\" \",'M2.Baseline'!R32,0)","v":0},{"$f":"IF('M2.Baseline'!S32<>\" \",'M2.Baseline'!S32,0)","v":0},{"$f":"IF('M2.Baseline'!T32<>\" \",'M2.Baseline'!T32,0)","v":0},{"$f":"IF('M2.Baseline'!U32<>\" \",'M2.Baseline'!U32,0)","v":0},{"$f":"IF('M2.Baseline'!V32<>\" \",'M2.Baseline'!V32,0)","v":0},{"$f":"IF('M2.Baseline'!W32<>\" \",'M2.Baseline'!W32,0)","v":0},{"$f":"IF('M2.Baseline'!X32<>\" \",'M2.Baseline'!X32,0)","v":0},{"$f":"IF('M2.Baseline'!Y32<>\" \",'M2.Baseline'!Y32,0)","v":0},{"$f":"IF('M2.Baseline'!Z32<>\" \",'M2.Baseline'!Z32,0)","v":0},{"$f":"IF('M2.Baseline'!AA32<>\" \",'M2.Baseline'!AA32,0)","v":0},{"$f":"IF('M2.Baseline'!AB32<>\" \",'M2.Baseline'!AB32,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$L$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF('M2.Baseline'!E33<>\" \",'M2.Baseline'!E33,0)","v":0},{"$f":"IF('M2.Baseline'!F33<>\" \",'M2.Baseline'!F33,0)","v":0},{"$f":"IF('M2.Baseline'!G33<>\" \",'M2.Baseline'!G33,0)","v":0},{"$f":"IF('M2.Baseline'!H33<>\" \",'M2.Baseline'!H33,0)","v":0},{"$f":"IF('M2.Baseline'!I33<>\" \",'M2.Baseline'!I33,0)","v":0},{"$f":"IF('M2.Baseline'!J33<>\" \",'M2.Baseline'!J33,0)","v":0},{"$f":"IF('M2.Baseline'!K33<>\" \",'M2.Baseline'!K33,0)","v":0},{"$f":"IF('M2.Baseline'!L33<>\" \",'M2.Baseline'!L33,0)","v":0},{"$f":"IF('M2.Baseline'!M33<>\" \",'M2.Baseline'!M33,0)","v":0},{"$f":"IF('M2.Baseline'!N33<>\" \",'M2.Baseline'!N33,0)","v":0},{"$f":"IF('M2.Baseline'!O33<>\" \",'M2.Baseline'!O33,0)","v":0},{"$f":"IF('M2.Baseline'!P33<>\" \",'M2.Baseline'!P33,0)","v":0},{"$f":"IF('M2.Baseline'!Q33<>\" \",'M2.Baseline'!Q33,0)","v":0},{"$f":"IF('M2.Baseline'!R33<>\" \",'M2.Baseline'!R33,0)","v":0},{"$f":"IF('M2.Baseline'!S33<>\" \",'M2.Baseline'!S33,0)","v":0},{"$f":"IF('M2.Baseline'!T33<>\" \",'M2.Baseline'!T33,0)","v":0},{"$f":"IF('M2.Baseline'!U33<>\" \",'M2.Baseline'!U33,0)","v":0},{"$f":"IF('M2.Baseline'!V33<>\" \",'M2.Baseline'!V33,0)","v":0},{"$f":"IF('M2.Baseline'!W33<>\" \",'M2.Baseline'!W33,0)","v":0},{"$f":"IF('M2.Baseline'!X33<>\" \",'M2.Baseline'!X33,0)","v":0},{"$f":"IF('M2.Baseline'!Y33<>\" \",'M2.Baseline'!Y33,0)","v":0},{"$f":"IF('M2.Baseline'!Z33<>\" \",'M2.Baseline'!Z33,0)","v":0},{"$f":"IF('M2.Baseline'!AA33<>\" \",'M2.Baseline'!AA33,0)","v":0},{"$f":"IF('M2.Baseline'!AB33<>\" \",'M2.Baseline'!AB33,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$L$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF('M2.Baseline'!E34<>\" \",'M2.Baseline'!E34,0)","v":0},{"$f":"IF('M2.Baseline'!F34<>\" \",'M2.Baseline'!F34,0)","v":0},{"$f":"IF('M2.Baseline'!G34<>\" \",'M2.Baseline'!G34,0)","v":0},{"$f":"IF('M2.Baseline'!H34<>\" \",'M2.Baseline'!H34,0)","v":0},{"$f":"IF('M2.Baseline'!I34<>\" \",'M2.Baseline'!I34,0)","v":0},{"$f":"IF('M2.Baseline'!J34<>\" \",'M2.Baseline'!J34,0)","v":0},{"$f":"IF('M2.Baseline'!K34<>\" \",'M2.Baseline'!K34,0)","v":0},{"$f":"IF('M2.Baseline'!L34<>\" \",'M2.Baseline'!L34,0)","v":0},{"$f":"IF('M2.Baseline'!M34<>\" \",'M2.Baseline'!M34,0)","v":0},{"$f":"IF('M2.Baseline'!N34<>\" \",'M2.Baseline'!N34,0)","v":0},{"$f":"IF('M2.Baseline'!O34<>\" \",'M2.Baseline'!O34,0)","v":0},{"$f":"IF('M2.Baseline'!P34<>\" \",'M2.Baseline'!P34,0)","v":0},{"$f":"IF('M2.Baseline'!Q34<>\" \",'M2.Baseline'!Q34,0)","v":0},{"$f":"IF('M2.Baseline'!R34<>\" \",'M2.Baseline'!R34,0)","v":0},{"$f":"IF('M2.Baseline'!S34<>\" \",'M2.Baseline'!S34,0)","v":0},{"$f":"IF('M2.Baseline'!T34<>\" \",'M2.Baseline'!T34,0)","v":0},{"$f":"IF('M2.Baseline'!U34<>\" \",'M2.Baseline'!U34,0)","v":0},{"$f":"IF('M2.Baseline'!V34<>\" \",'M2.Baseline'!V34,0)","v":0},{"$f":"IF('M2.Baseline'!W34<>\" \",'M2.Baseline'!W34,0)","v":0},{"$f":"IF('M2.Baseline'!X34<>\" \",'M2.Baseline'!X34,0)","v":0},{"$f":"IF('M2.Baseline'!Y34<>\" \",'M2.Baseline'!Y34,0)","v":0},{"$f":"IF('M2.Baseline'!Z34<>\" \",'M2.Baseline'!Z34,0)","v":0},{"$f":"IF('M2.Baseline'!AA34<>\" \",'M2.Baseline'!AA34,0)","v":0},{"$f":"IF('M2.Baseline'!AB34<>\" \",'M2.Baseline'!AB34,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$L$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF('M2.Baseline'!E35<>\" \",'M2.Baseline'!E35,0)","v":0},{"$f":"IF('M2.Baseline'!F35<>\" \",'M2.Baseline'!F35,0)","v":0},{"$f":"IF('M2.Baseline'!G35<>\" \",'M2.Baseline'!G35,0)","v":0},{"$f":"IF('M2.Baseline'!H35<>\" \",'M2.Baseline'!H35,0)","v":0},{"$f":"IF('M2.Baseline'!I35<>\" \",'M2.Baseline'!I35,0)","v":0},{"$f":"IF('M2.Baseline'!J35<>\" \",'M2.Baseline'!J35,0)","v":0},{"$f":"IF('M2.Baseline'!K35<>\" \",'M2.Baseline'!K35,0)","v":0},{"$f":"IF('M2.Baseline'!L35<>\" \",'M2.Baseline'!L35,0)","v":0},{"$f":"IF('M2.Baseline'!M35<>\" \",'M2.Baseline'!M35,0)","v":0},{"$f":"IF('M2.Baseline'!N35<>\" \",'M2.Baseline'!N35,0)","v":0},{"$f":"IF('M2.Baseline'!O35<>\" \",'M2.Baseline'!O35,0)","v":0},{"$f":"IF('M2.Baseline'!P35<>\" \",'M2.Baseline'!P35,0)","v":0},{"$f":"IF('M2.Baseline'!Q35<>\" \",'M2.Baseline'!Q35,0)","v":0},{"$f":"IF('M2.Baseline'!R35<>\" \",'M2.Baseline'!R35,0)","v":0},{"$f":"IF('M2.Baseline'!S35<>\" \",'M2.Baseline'!S35,0)","v":0},{"$f":"IF('M2.Baseline'!T35<>\" \",'M2.Baseline'!T35,0)","v":0},{"$f":"IF('M2.Baseline'!U35<>\" \",'M2.Baseline'!U35,0)","v":0},{"$f":"IF('M2.Baseline'!V35<>\" \",'M2.Baseline'!V35,0)","v":0},{"$f":"IF('M2.Baseline'!W35<>\" \",'M2.Baseline'!W35,0)","v":0},{"$f":"IF('M2.Baseline'!X35<>\" \",'M2.Baseline'!X35,0)","v":0},{"$f":"IF('M2.Baseline'!Y35<>\" \",'M2.Baseline'!Y35,0)","v":0},{"$f":"IF('M2.Baseline'!Z35<>\" \",'M2.Baseline'!Z35,0)","v":0},{"$f":"IF('M2.Baseline'!AA35<>\" \",'M2.Baseline'!AA35,0)","v":0},{"$f":"IF('M2.Baseline'!AB35<>\" \",'M2.Baseline'!AB35,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$L$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF('M2.Baseline'!E36<>\" \",'M2.Baseline'!E36,0)","v":0},{"$f":"IF('M2.Baseline'!F36<>\" \",'M2.Baseline'!F36,0)","v":0},{"$f":"IF('M2.Baseline'!G36<>\" \",'M2.Baseline'!G36,0)","v":0},{"$f":"IF('M2.Baseline'!H36<>\" \",'M2.Baseline'!H36,0)","v":0},{"$f":"IF('M2.Baseline'!I36<>\" \",'M2.Baseline'!I36,0)","v":0},{"$f":"IF('M2.Baseline'!J36<>\" \",'M2.Baseline'!J36,0)","v":0},{"$f":"IF('M2.Baseline'!K36<>\" \",'M2.Baseline'!K36,0)","v":0},{"$f":"IF('M2.Baseline'!L36<>\" \",'M2.Baseline'!L36,0)","v":0},{"$f":"IF('M2.Baseline'!M36<>\" \",'M2.Baseline'!M36,0)","v":0},{"$f":"IF('M2.Baseline'!N36<>\" \",'M2.Baseline'!N36,0)","v":0},{"$f":"IF('M2.Baseline'!O36<>\" \",'M2.Baseline'!O36,0)","v":0},{"$f":"IF('M2.Baseline'!P36<>\" \",'M2.Baseline'!P36,0)","v":0},{"$f":"IF('M2.Baseline'!Q36<>\" \",'M2.Baseline'!Q36,0)","v":0},{"$f":"IF('M2.Baseline'!R36<>\" \",'M2.Baseline'!R36,0)","v":0},{"$f":"IF('M2.Baseline'!S36<>\" \",'M2.Baseline'!S36,0)","v":0},{"$f":"IF('M2.Baseline'!T36<>\" \",'M2.Baseline'!T36,0)","v":0},{"$f":"IF('M2.Baseline'!U36<>\" \",'M2.Baseline'!U36,0)","v":0},{"$f":"IF('M2.Baseline'!V36<>\" \",'M2.Baseline'!V36,0)","v":0},{"$f":"IF('M2.Baseline'!W36<>\" \",'M2.Baseline'!W36,0)","v":0},{"$f":"IF('M2.Baseline'!X36<>\" \",'M2.Baseline'!X36,0)","v":0},{"$f":"IF('M2.Baseline'!Y36<>\" \",'M2.Baseline'!Y36,0)","v":0},{"$f":"IF('M2.Baseline'!Z36<>\" \",'M2.Baseline'!Z36,0)","v":0},{"$f":"IF('M2.Baseline'!AA36<>\" \",'M2.Baseline'!AA36,0)","v":0},{"$f":"IF('M2.Baseline'!AB36<>\" \",'M2.Baseline'!AB36,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$L$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF('M2.Baseline'!E37<>\" \",'M2.Baseline'!E37,0)","v":0},{"$f":"IF('M2.Baseline'!F37<>\" \",'M2.Baseline'!F37,0)","v":0},{"$f":"IF('M2.Baseline'!G37<>\" \",'M2.Baseline'!G37,0)","v":0},{"$f":"IF('M2.Baseline'!H37<>\" \",'M2.Baseline'!H37,0)","v":0},{"$f":"IF('M2.Baseline'!I37<>\" \",'M2.Baseline'!I37,0)","v":0},{"$f":"IF('M2.Baseline'!J37<>\" \",'M2.Baseline'!J37,0)","v":0},{"$f":"IF('M2.Baseline'!K37<>\" \",'M2.Baseline'!K37,0)","v":0},{"$f":"IF('M2.Baseline'!L37<>\" \",'M2.Baseline'!L37,0)","v":0},{"$f":"IF('M2.Baseline'!M37<>\" \",'M2.Baseline'!M37,0)","v":0},{"$f":"IF('M2.Baseline'!N37<>\" \",'M2.Baseline'!N37,0)","v":0},{"$f":"IF('M2.Baseline'!O37<>\" \",'M2.Baseline'!O37,0)","v":0},{"$f":"IF('M2.Baseline'!P37<>\" \",'M2.Baseline'!P37,0)","v":0},{"$f":"IF('M2.Baseline'!Q37<>\" \",'M2.Baseline'!Q37,0)","v":0},{"$f":"IF('M2.Baseline'!R37<>\" \",'M2.Baseline'!R37,0)","v":0},{"$f":"IF('M2.Baseline'!S37<>\" \",'M2.Baseline'!S37,0)","v":0},{"$f":"IF('M2.Baseline'!T37<>\" \",'M2.Baseline'!T37,0)","v":0},{"$f":"IF('M2.Baseline'!U37<>\" \",'M2.Baseline'!U37,0)","v":0},{"$f":"IF('M2.Baseline'!V37<>\" \",'M2.Baseline'!V37,0)","v":0},{"$f":"IF('M2.Baseline'!W37<>\" \",'M2.Baseline'!W37,0)","v":0},{"$f":"IF('M2.Baseline'!X37<>\" \",'M2.Baseline'!X37,0)","v":0},{"$f":"IF('M2.Baseline'!Y37<>\" \",'M2.Baseline'!Y37,0)","v":0},{"$f":"IF('M2.Baseline'!Z37<>\" \",'M2.Baseline'!Z37,0)","v":0},{"$f":"IF('M2.Baseline'!AA37<>\" \",'M2.Baseline'!AA37,0)","v":0},{"$f":"IF('M2.Baseline'!AB37<>\" \",'M2.Baseline'!AB37,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$L$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF('M2.Baseline'!E38<>\" \",'M2.Baseline'!E38,0)","v":0},{"$f":"IF('M2.Baseline'!F38<>\" \",'M2.Baseline'!F38,0)","v":0},{"$f":"IF('M2.Baseline'!G38<>\" \",'M2.Baseline'!G38,0)","v":0},{"$f":"IF('M2.Baseline'!H38<>\" \",'M2.Baseline'!H38,0)","v":0},{"$f":"IF('M2.Baseline'!I38<>\" \",'M2.Baseline'!I38,0)","v":0},{"$f":"IF('M2.Baseline'!J38<>\" \",'M2.Baseline'!J38,0)","v":0},{"$f":"IF('M2.Baseline'!K38<>\" \",'M2.Baseline'!K38,0)","v":0},{"$f":"IF('M2.Baseline'!L38<>\" \",'M2.Baseline'!L38,0)","v":0},{"$f":"IF('M2.Baseline'!M38<>\" \",'M2.Baseline'!M38,0)","v":0},{"$f":"IF('M2.Baseline'!N38<>\" \",'M2.Baseline'!N38,0)","v":0},{"$f":"IF('M2.Baseline'!O38<>\" \",'M2.Baseline'!O38,0)","v":0},{"$f":"IF('M2.Baseline'!P38<>\" \",'M2.Baseline'!P38,0)","v":0},{"$f":"IF('M2.Baseline'!Q38<>\" \",'M2.Baseline'!Q38,0)","v":0},{"$f":"IF('M2.Baseline'!R38<>\" \",'M2.Baseline'!R38,0)","v":0},{"$f":"IF('M2.Baseline'!S38<>\" \",'M2.Baseline'!S38,0)","v":0},{"$f":"IF('M2.Baseline'!T38<>\" \",'M2.Baseline'!T38,0)","v":0},{"$f":"IF('M2.Baseline'!U38<>\" \",'M2.Baseline'!U38,0)","v":0},{"$f":"IF('M2.Baseline'!V38<>\" \",'M2.Baseline'!V38,0)","v":0},{"$f":"IF('M2.Baseline'!W38<>\" \",'M2.Baseline'!W38,0)","v":0},{"$f":"IF('M2.Baseline'!X38<>\" \",'M2.Baseline'!X38,0)","v":0},{"$f":"IF('M2.Baseline'!Y38<>\" \",'M2.Baseline'!Y38,0)","v":0},{"$f":"IF('M2.Baseline'!Z38<>\" \",'M2.Baseline'!Z38,0)","v":0},{"$f":"IF('M2.Baseline'!AA38<>\" \",'M2.Baseline'!AA38,0)","v":0},{"$f":"IF('M2.Baseline'!AB38<>\" \",'M2.Baseline'!AB38,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$L$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF('M2.Baseline'!E39<>\" \",'M2.Baseline'!E39,0)","v":0},{"$f":"IF('M2.Baseline'!F39<>\" \",'M2.Baseline'!F39,0)","v":0},{"$f":"IF('M2.Baseline'!G39<>\" \",'M2.Baseline'!G39,0)","v":0},{"$f":"IF('M2.Baseline'!H39<>\" \",'M2.Baseline'!H39,0)","v":0},{"$f":"IF('M2.Baseline'!I39<>\" \",'M2.Baseline'!I39,0)","v":0},{"$f":"IF('M2.Baseline'!J39<>\" \",'M2.Baseline'!J39,0)","v":0},{"$f":"IF('M2.Baseline'!K39<>\" \",'M2.Baseline'!K39,0)","v":0},{"$f":"IF('M2.Baseline'!L39<>\" \",'M2.Baseline'!L39,0)","v":0},{"$f":"IF('M2.Baseline'!M39<>\" \",'M2.Baseline'!M39,0)","v":0},{"$f":"IF('M2.Baseline'!N39<>\" \",'M2.Baseline'!N39,0)","v":0},{"$f":"IF('M2.Baseline'!O39<>\" \",'M2.Baseline'!O39,0)","v":0},{"$f":"IF('M2.Baseline'!P39<>\" \",'M2.Baseline'!P39,0)","v":0},{"$f":"IF('M2.Baseline'!Q39<>\" \",'M2.Baseline'!Q39,0)","v":0},{"$f":"IF('M2.Baseline'!R39<>\" \",'M2.Baseline'!R39,0)","v":0},{"$f":"IF('M2.Baseline'!S39<>\" \",'M2.Baseline'!S39,0)","v":0},{"$f":"IF('M2.Baseline'!T39<>\" \",'M2.Baseline'!T39,0)","v":0},{"$f":"IF('M2.Baseline'!U39<>\" \",'M2.Baseline'!U39,0)","v":0},{"$f":"IF('M2.Baseline'!V39<>\" \",'M2.Baseline'!V39,0)","v":0},{"$f":"IF('M2.Baseline'!W39<>\" \",'M2.Baseline'!W39,0)","v":0},{"$f":"IF('M2.Baseline'!X39<>\" \",'M2.Baseline'!X39,0)","v":0},{"$f":"IF('M2.Baseline'!Y39<>\" \",'M2.Baseline'!Y39,0)","v":0},{"$f":"IF('M2.Baseline'!Z39<>\" \",'M2.Baseline'!Z39,0)","v":0},{"$f":"IF('M2.Baseline'!AA39<>\" \",'M2.Baseline'!AA39,0)","v":0},{"$f":"IF('M2.Baseline'!AB39<>\" \",'M2.Baseline'!AB39,0)","v":0}]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Principal Payments Based on Issuance"]
[null,null,null,null,null,1,{"$f":"F29+1","v":2},{"$f":"G29+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(AND(F$29-$D30+$D30=F$29,F$29>$D30),HLOOKUP(F$29-$D30,$F$5:$AC$25,2,FALSE),0)","v":0},0,0,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,232.07340895469011,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958,180.8795119603958]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(AND(F$29-$D31+$D31=F$29,F$29>$D31),HLOOKUP(F$29-$D31,$F$5:$AC$25,3,FALSE),0)","v":0},0,0,0,0,0,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901,90.439755980197901]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(AND(F$29-$D32+$D32=F$29,F$29>$D32),HLOOKUP(F$29-$D32,$F$5:$AC$25,4,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505,116.03670447734505]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$N$10","v":24},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(AND(F$29-$D33+$D33=F$29,F$29>$D33),HLOOKUP(F$29-$D33,$F$5:$AC$25,5,FALSE),0)","v":0},{"$f":"IF(AND(G$29-$D33+$D33=G$29,G$29>$D33),HLOOKUP(G$29-$D33,$F$5:$AC$25,5,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$N$11","v":36},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(AND(F$29-$D34+$D34=F$29,F$29>$D34),HLOOKUP(F$29-$D34,$F$5:$AC$25,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$N$12","v":60},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(AND(F$29-$D35+$D35=F$29,F$29>$D35),HLOOKUP(F$29-$D35,$F$5:$AC$25,7,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$N$13","v":84},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(AND(F$29-$D36+$D36=F$29,F$29>$D36),HLOOKUP(F$29-$D36,$F$5:$AC$25,8,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$N$14","v":120},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(AND(F$29-$D37+$D37=F$29,F$29>$D37),HLOOKUP(F$29-$D37,$F$5:$AC$25,9,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(AND(F$29-$D38+$D38=F$29,F$29>$D38),HLOOKUP(F$29-$D38,$F$5:$AC$25,10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(AND(F$29-$D39+$D39=F$29,F$29>$D39),HLOOKUP(F$29-$D39,$F$5:$AC$25,11,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(AND(F$29-$D40+$D40=F$29,F$29>$D40),HLOOKUP(F$29-$D40,$F$5:$AC$25,12,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(AND(F$29-$D41+$D41=F$29,F$29>$D41),HLOOKUP(F$29-$D41,$F$5:$AC$25,13,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(AND(F$29-$D42+$D42=F$29,F$29>$D42),HLOOKUP(F$29-$D42,$F$5:$AC$25,14,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(AND(F$29-$D43+$D43=F$29,F$29>$D43),HLOOKUP(F$29-$D43,$F$5:$AC$25,15,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(AND(F$29-$D44+$D44=F$29,F$29>$D44),HLOOKUP(F$29-$D44,$F$5:$AC$25,16,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(AND(F$29-$D45+$D45=F$29,F$29>$D45),HLOOKUP(F$29-$D45,$F$5:$AC$25,17,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(AND(F$29-$D46+$D46=F$29,F$29>$D46),HLOOKUP(F$29-$D46,$F$5:$AC$25,18,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(AND(F$29-$D47+$D47=F$29,F$29>$D47),HLOOKUP(F$29-$D47,$F$5:$AC$25,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(AND(F$29-$D48+$D48=F$29,F$29>$D48),HLOOKUP(F$29-$D48,$F$5:$AC$25,20,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(AND(F$29-$D49+$D49=F$29,F$29>$D49),HLOOKUP(F$29-$D49,$F$5:$AC$25,21,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Yield for T-bills /Coupons for Bonds"]
[null,null,null,null,null,1,{"$f":"F53+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$L$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!E7,Coupon_Yield_Indices_DX!E33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!F7,Coupon_Yield_Indices_DX!F33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!G7,Coupon_Yield_Indices_DX!G33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!H7,Coupon_Yield_Indices_DX!H33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!I7,Coupon_Yield_Indices_DX!I33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!J7,Coupon_Yield_Indices_DX!J33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!K7,Coupon_Yield_Indices_DX!K33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!L7,Coupon_Yield_Indices_DX!L33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!M7,Coupon_Yield_Indices_DX!M33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!N7,Coupon_Yield_Indices_DX!N33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!O7,Coupon_Yield_Indices_DX!O33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!P7,Coupon_Yield_Indices_DX!P33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!Q7,Coupon_Yield_Indices_DX!Q33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!R7,Coupon_Yield_Indices_DX!R33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!S7,Coupon_Yield_Indices_DX!S33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!T7,Coupon_Yield_Indices_DX!T33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!U7,Coupon_Yield_Indices_DX!U33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!V7,Coupon_Yield_Indices_DX!V33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!W7,Coupon_Yield_Indices_DX!W33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!X7,Coupon_Yield_Indices_DX!X33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!Y7,Coupon_Yield_Indices_DX!Y33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!Z7,Coupon_Yield_Indices_DX!Z33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!AA7,Coupon_Yield_Indices_DX!AA33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!AB7,Coupon_Yield_Indices_DX!AB33)","v":0.03}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$L$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!E8,Coupon_Yield_Indices_DX!E34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!F8,Coupon_Yield_Indices_DX!F34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!G8,Coupon_Yield_Indices_DX!G34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!H8,Coupon_Yield_Indices_DX!H34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!I8,Coupon_Yield_Indices_DX!I34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!J8,Coupon_Yield_Indices_DX!J34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!K8,Coupon_Yield_Indices_DX!K34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!L8,Coupon_Yield_Indices_DX!L34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!M8,Coupon_Yield_Indices_DX!M34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!N8,Coupon_Yield_Indices_DX!N34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!O8,Coupon_Yield_Indices_DX!O34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!P8,Coupon_Yield_Indices_DX!P34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!Q8,Coupon_Yield_Indices_DX!Q34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!R8,Coupon_Yield_Indices_DX!R34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!S8,Coupon_Yield_Indices_DX!S34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!T8,Coupon_Yield_Indices_DX!T34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!U8,Coupon_Yield_Indices_DX!U34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!V8,Coupon_Yield_Indices_DX!V34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!W8,Coupon_Yield_Indices_DX!W34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!X8,Coupon_Yield_Indices_DX!X34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!Y8,Coupon_Yield_Indices_DX!Y34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!Z8,Coupon_Yield_Indices_DX!Z34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!AA8,Coupon_Yield_Indices_DX!AA34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!AB8,Coupon_Yield_Indices_DX!AB34)","v":0.04}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$L$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!E9,Coupon_Yield_Indices_DX!E35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!F9,Coupon_Yield_Indices_DX!F35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!G9,Coupon_Yield_Indices_DX!G35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!H9,Coupon_Yield_Indices_DX!H35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!I9,Coupon_Yield_Indices_DX!I35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!J9,Coupon_Yield_Indices_DX!J35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!K9,Coupon_Yield_Indices_DX!K35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!L9,Coupon_Yield_Indices_DX!L35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!M9,Coupon_Yield_Indices_DX!M35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!N9,Coupon_Yield_Indices_DX!N35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!O9,Coupon_Yield_Indices_DX!O35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!P9,Coupon_Yield_Indices_DX!P35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!Q9,Coupon_Yield_Indices_DX!Q35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!R9,Coupon_Yield_Indices_DX!R35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!S9,Coupon_Yield_Indices_DX!S35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!T9,Coupon_Yield_Indices_DX!T35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!U9,Coupon_Yield_Indices_DX!U35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!V9,Coupon_Yield_Indices_DX!V35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!W9,Coupon_Yield_Indices_DX!W35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!X9,Coupon_Yield_Indices_DX!X35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!Y9,Coupon_Yield_Indices_DX!Y35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!Z9,Coupon_Yield_Indices_DX!Z35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!AA9,Coupon_Yield_Indices_DX!AA35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!AB9,Coupon_Yield_Indices_DX!AB35)","v":6.25E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$L$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!E10,Coupon_Yield_Indices_DX!E36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!F10,Coupon_Yield_Indices_DX!F36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!G10,Coupon_Yield_Indices_DX!G36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!H10,Coupon_Yield_Indices_DX!H36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!I10,Coupon_Yield_Indices_DX!I36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!J10,Coupon_Yield_Indices_DX!J36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!K10,Coupon_Yield_Indices_DX!K36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!L10,Coupon_Yield_Indices_DX!L36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!M10,Coupon_Yield_Indices_DX!M36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!N10,Coupon_Yield_Indices_DX!N36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!O10,Coupon_Yield_Indices_DX!O36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!P10,Coupon_Yield_Indices_DX!P36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!Q10,Coupon_Yield_Indices_DX!Q36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!R10,Coupon_Yield_Indices_DX!R36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!S10,Coupon_Yield_Indices_DX!S36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!T10,Coupon_Yield_Indices_DX!T36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!U10,Coupon_Yield_Indices_DX!U36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!V10,Coupon_Yield_Indices_DX!V36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!W10,Coupon_Yield_Indices_DX!W36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!X10,Coupon_Yield_Indices_DX!X36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!Y10,Coupon_Yield_Indices_DX!Y36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!Z10,Coupon_Yield_Indices_DX!Z36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!AA10,Coupon_Yield_Indices_DX!AA36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!AB10,Coupon_Yield_Indices_DX!AB36)","v":7.0999999999999994E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$L$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!E11,Coupon_Yield_Indices_DX!E37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!F11,Coupon_Yield_Indices_DX!F37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!G11,Coupon_Yield_Indices_DX!G37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!H11,Coupon_Yield_Indices_DX!H37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!I11,Coupon_Yield_Indices_DX!I37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!J11,Coupon_Yield_Indices_DX!J37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!K11,Coupon_Yield_Indices_DX!K37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!L11,Coupon_Yield_Indices_DX!L37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!M11,Coupon_Yield_Indices_DX!M37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!N11,Coupon_Yield_Indices_DX!N37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!O11,Coupon_Yield_Indices_DX!O37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!P11,Coupon_Yield_Indices_DX!P37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!Q11,Coupon_Yield_Indices_DX!Q37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!R11,Coupon_Yield_Indices_DX!R37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!S11,Coupon_Yield_Indices_DX!S37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!T11,Coupon_Yield_Indices_DX!T37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!U11,Coupon_Yield_Indices_DX!U37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!V11,Coupon_Yield_Indices_DX!V37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!W11,Coupon_Yield_Indices_DX!W37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!X11,Coupon_Yield_Indices_DX!X37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!Y11,Coupon_Yield_Indices_DX!Y37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!Z11,Coupon_Yield_Indices_DX!Z37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!AA11,Coupon_Yield_Indices_DX!AA37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!AB11,Coupon_Yield_Indices_DX!AB37)","v":7.5499999999999998E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$L$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!E12,Coupon_Yield_Indices_DX!E38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!F12,Coupon_Yield_Indices_DX!F38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!G12,Coupon_Yield_Indices_DX!G38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!H12,Coupon_Yield_Indices_DX!H38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!I12,Coupon_Yield_Indices_DX!I38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!J12,Coupon_Yield_Indices_DX!J38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!K12,Coupon_Yield_Indices_DX!K38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!L12,Coupon_Yield_Indices_DX!L38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!M12,Coupon_Yield_Indices_DX!M38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!N12,Coupon_Yield_Indices_DX!N38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!O12,Coupon_Yield_Indices_DX!O38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!P12,Coupon_Yield_Indices_DX!P38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!Q12,Coupon_Yield_Indices_DX!Q38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!R12,Coupon_Yield_Indices_DX!R38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!S12,Coupon_Yield_Indices_DX!S38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!T12,Coupon_Yield_Indices_DX!T38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!U12,Coupon_Yield_Indices_DX!U38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!V12,Coupon_Yield_Indices_DX!V38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!W12,Coupon_Yield_Indices_DX!W38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!X12,Coupon_Yield_Indices_DX!X38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!Y12,Coupon_Yield_Indices_DX!Y38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!Z12,Coupon_Yield_Indices_DX!Z38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!AA12,Coupon_Yield_Indices_DX!AA38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!AB12,Coupon_Yield_Indices_DX!AB38)","v":8.5999999999999993E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$L$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!E13,Coupon_Yield_Indices_DX!E39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!F13,Coupon_Yield_Indices_DX!F39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!G13,Coupon_Yield_Indices_DX!G39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!H13,Coupon_Yield_Indices_DX!H39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!I13,Coupon_Yield_Indices_DX!I39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!J13,Coupon_Yield_Indices_DX!J39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!K13,Coupon_Yield_Indices_DX!K39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!L13,Coupon_Yield_Indices_DX!L39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!M13,Coupon_Yield_Indices_DX!M39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!N13,Coupon_Yield_Indices_DX!N39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!O13,Coupon_Yield_Indices_DX!O39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!P13,Coupon_Yield_Indices_DX!P39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!Q13,Coupon_Yield_Indices_DX!Q39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!R13,Coupon_Yield_Indices_DX!R39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!S13,Coupon_Yield_Indices_DX!S39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!T13,Coupon_Yield_Indices_DX!T39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!U13,Coupon_Yield_Indices_DX!U39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!V13,Coupon_Yield_Indices_DX!V39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!W13,Coupon_Yield_Indices_DX!W39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!X13,Coupon_Yield_Indices_DX!X39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!Y13,Coupon_Yield_Indices_DX!Y39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!Z13,Coupon_Yield_Indices_DX!Z39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!AA13,Coupon_Yield_Indices_DX!AA39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!AB13,Coupon_Yield_Indices_DX!AB39)","v":8.8999999999999996E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$L$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!E14,Coupon_Yield_Indices_DX!E40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!F14,Coupon_Yield_Indices_DX!F40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!G14,Coupon_Yield_Indices_DX!G40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!H14,Coupon_Yield_Indices_DX!H40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!I14,Coupon_Yield_Indices_DX!I40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!J14,Coupon_Yield_Indices_DX!J40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!K14,Coupon_Yield_Indices_DX!K40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!L14,Coupon_Yield_Indices_DX!L40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!M14,Coupon_Yield_Indices_DX!M40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!N14,Coupon_Yield_Indices_DX!N40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!O14,Coupon_Yield_Indices_DX!O40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!P14,Coupon_Yield_Indices_DX!P40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!Q14,Coupon_Yield_Indices_DX!Q40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!R14,Coupon_Yield_Indices_DX!R40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!S14,Coupon_Yield_Indices_DX!S40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!T14,Coupon_Yield_Indices_DX!T40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!U14,Coupon_Yield_Indices_DX!U40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!V14,Coupon_Yield_Indices_DX!V40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!W14,Coupon_Yield_Indices_DX!W40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!X14,Coupon_Yield_Indices_DX!X40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!Y14,Coupon_Yield_Indices_DX!Y40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!Z14,Coupon_Yield_Indices_DX!Z40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!AA14,Coupon_Yield_Indices_DX!AA40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!AB14,Coupon_Yield_Indices_DX!AB40)","v":0.14499999999999999}]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$L$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!E15,Coupon_Yield_Indices_DX!E41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!F15,Coupon_Yield_Indices_DX!F41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!G15,Coupon_Yield_Indices_DX!G41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!H15,Coupon_Yield_Indices_DX!H41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!I15,Coupon_Yield_Indices_DX!I41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!J15,Coupon_Yield_Indices_DX!J41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!K15,Coupon_Yield_Indices_DX!K41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!L15,Coupon_Yield_Indices_DX!L41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!M15,Coupon_Yield_Indices_DX!M41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!N15,Coupon_Yield_Indices_DX!N41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!O15,Coupon_Yield_Indices_DX!O41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!P15,Coupon_Yield_Indices_DX!P41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!Q15,Coupon_Yield_Indices_DX!Q41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!R15,Coupon_Yield_Indices_DX!R41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!S15,Coupon_Yield_Indices_DX!S41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!T15,Coupon_Yield_Indices_DX!T41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!U15,Coupon_Yield_Indices_DX!U41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!V15,Coupon_Yield_Indices_DX!V41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!W15,Coupon_Yield_Indices_DX!W41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!X15,Coupon_Yield_Indices_DX!X41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!Y15,Coupon_Yield_Indices_DX!Y41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!Z15,Coupon_Yield_Indices_DX!Z41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!AA15,Coupon_Yield_Indices_DX!AA41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!AB15,Coupon_Yield_Indices_DX!AB41)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$L$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!E16,Coupon_Yield_Indices_DX!E42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!F16,Coupon_Yield_Indices_DX!F42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!G16,Coupon_Yield_Indices_DX!G42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!H16,Coupon_Yield_Indices_DX!H42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!I16,Coupon_Yield_Indices_DX!I42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!J16,Coupon_Yield_Indices_DX!J42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!K16,Coupon_Yield_Indices_DX!K42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!L16,Coupon_Yield_Indices_DX!L42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!M16,Coupon_Yield_Indices_DX!M42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!N16,Coupon_Yield_Indices_DX!N42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!O16,Coupon_Yield_Indices_DX!O42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!P16,Coupon_Yield_Indices_DX!P42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!Q16,Coupon_Yield_Indices_DX!Q42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!R16,Coupon_Yield_Indices_DX!R42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!S16,Coupon_Yield_Indices_DX!S42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!T16,Coupon_Yield_Indices_DX!T42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!U16,Coupon_Yield_Indices_DX!U42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!V16,Coupon_Yield_Indices_DX!V42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!W16,Coupon_Yield_Indices_DX!W42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!X16,Coupon_Yield_Indices_DX!X42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!Y16,Coupon_Yield_Indices_DX!Y42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!Z16,Coupon_Yield_Indices_DX!Z42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!AA16,Coupon_Yield_Indices_DX!AA42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!AB16,Coupon_Yield_Indices_DX!AB42)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$L$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!E17,Coupon_Yield_Indices_DX!E43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!F17,Coupon_Yield_Indices_DX!F43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!G17,Coupon_Yield_Indices_DX!G43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!H17,Coupon_Yield_Indices_DX!H43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!I17,Coupon_Yield_Indices_DX!I43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!J17,Coupon_Yield_Indices_DX!J43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!K17,Coupon_Yield_Indices_DX!K43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!L17,Coupon_Yield_Indices_DX!L43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!M17,Coupon_Yield_Indices_DX!M43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!N17,Coupon_Yield_Indices_DX!N43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!O17,Coupon_Yield_Indices_DX!O43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!P17,Coupon_Yield_Indices_DX!P43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!Q17,Coupon_Yield_Indices_DX!Q43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!R17,Coupon_Yield_Indices_DX!R43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!S17,Coupon_Yield_Indices_DX!S43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!T17,Coupon_Yield_Indices_DX!T43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!U17,Coupon_Yield_Indices_DX!U43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!V17,Coupon_Yield_Indices_DX!V43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!W17,Coupon_Yield_Indices_DX!W43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!X17,Coupon_Yield_Indices_DX!X43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!Y17,Coupon_Yield_Indices_DX!Y43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!Z17,Coupon_Yield_Indices_DX!Z43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!AA17,Coupon_Yield_Indices_DX!AA43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!AB17,Coupon_Yield_Indices_DX!AB43)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$L$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!E18,Coupon_Yield_Indices_DX!E44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!F18,Coupon_Yield_Indices_DX!F44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!G18,Coupon_Yield_Indices_DX!G44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!H18,Coupon_Yield_Indices_DX!H44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!I18,Coupon_Yield_Indices_DX!I44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!J18,Coupon_Yield_Indices_DX!J44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!K18,Coupon_Yield_Indices_DX!K44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!L18,Coupon_Yield_Indices_DX!L44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!M18,Coupon_Yield_Indices_DX!M44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!N18,Coupon_Yield_Indices_DX!N44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!O18,Coupon_Yield_Indices_DX!O44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!P18,Coupon_Yield_Indices_DX!P44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!Q18,Coupon_Yield_Indices_DX!Q44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!R18,Coupon_Yield_Indices_DX!R44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!S18,Coupon_Yield_Indices_DX!S44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!T18,Coupon_Yield_Indices_DX!T44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!U18,Coupon_Yield_Indices_DX!U44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!V18,Coupon_Yield_Indices_DX!V44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!W18,Coupon_Yield_Indices_DX!W44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!X18,Coupon_Yield_Indices_DX!X44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!Y18,Coupon_Yield_Indices_DX!Y44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!Z18,Coupon_Yield_Indices_DX!Z44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!AA18,Coupon_Yield_Indices_DX!AA44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!AB18,Coupon_Yield_Indices_DX!AB44)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$L$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!E19,Coupon_Yield_Indices_DX!E45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!F19,Coupon_Yield_Indices_DX!F45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!G19,Coupon_Yield_Indices_DX!G45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!H19,Coupon_Yield_Indices_DX!H45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!I19,Coupon_Yield_Indices_DX!I45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!J19,Coupon_Yield_Indices_DX!J45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!K19,Coupon_Yield_Indices_DX!K45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!L19,Coupon_Yield_Indices_DX!L45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!M19,Coupon_Yield_Indices_DX!M45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!N19,Coupon_Yield_Indices_DX!N45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!O19,Coupon_Yield_Indices_DX!O45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!P19,Coupon_Yield_Indices_DX!P45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!Q19,Coupon_Yield_Indices_DX!Q45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!R19,Coupon_Yield_Indices_DX!R45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!S19,Coupon_Yield_Indices_DX!S45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!T19,Coupon_Yield_Indices_DX!T45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!U19,Coupon_Yield_Indices_DX!U45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!V19,Coupon_Yield_Indices_DX!V45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!W19,Coupon_Yield_Indices_DX!W45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!X19,Coupon_Yield_Indices_DX!X45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!Y19,Coupon_Yield_Indices_DX!Y45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!Z19,Coupon_Yield_Indices_DX!Z45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!AA19,Coupon_Yield_Indices_DX!AA45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!AB19,Coupon_Yield_Indices_DX!AB45)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$L$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!E20,Coupon_Yield_Indices_DX!E46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!F20,Coupon_Yield_Indices_DX!F46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!G20,Coupon_Yield_Indices_DX!G46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!H20,Coupon_Yield_Indices_DX!H46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!I20,Coupon_Yield_Indices_DX!I46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!J20,Coupon_Yield_Indices_DX!J46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!K20,Coupon_Yield_Indices_DX!K46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!L20,Coupon_Yield_Indices_DX!L46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!M20,Coupon_Yield_Indices_DX!M46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!N20,Coupon_Yield_Indices_DX!N46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!O20,Coupon_Yield_Indices_DX!O46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!P20,Coupon_Yield_Indices_DX!P46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!Q20,Coupon_Yield_Indices_DX!Q46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!R20,Coupon_Yield_Indices_DX!R46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!S20,Coupon_Yield_Indices_DX!S46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!T20,Coupon_Yield_Indices_DX!T46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!U20,Coupon_Yield_Indices_DX!U46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!V20,Coupon_Yield_Indices_DX!V46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!W20,Coupon_Yield_Indices_DX!W46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!X20,Coupon_Yield_Indices_DX!X46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!Y20,Coupon_Yield_Indices_DX!Y46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!Z20,Coupon_Yield_Indices_DX!Z46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!AA20,Coupon_Yield_Indices_DX!AA46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!AB20,Coupon_Yield_Indices_DX!AB46)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$L$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!E21,Coupon_Yield_Indices_DX!E47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!F21,Coupon_Yield_Indices_DX!F47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!G21,Coupon_Yield_Indices_DX!G47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!H21,Coupon_Yield_Indices_DX!H47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!I21,Coupon_Yield_Indices_DX!I47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!J21,Coupon_Yield_Indices_DX!J47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!K21,Coupon_Yield_Indices_DX!K47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!L21,Coupon_Yield_Indices_DX!L47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!M21,Coupon_Yield_Indices_DX!M47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!N21,Coupon_Yield_Indices_DX!N47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!O21,Coupon_Yield_Indices_DX!O47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!P21,Coupon_Yield_Indices_DX!P47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!Q21,Coupon_Yield_Indices_DX!Q47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!R21,Coupon_Yield_Indices_DX!R47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!S21,Coupon_Yield_Indices_DX!S47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!T21,Coupon_Yield_Indices_DX!T47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!U21,Coupon_Yield_Indices_DX!U47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!V21,Coupon_Yield_Indices_DX!V47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!W21,Coupon_Yield_Indices_DX!W47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!X21,Coupon_Yield_Indices_DX!X47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!Y21,Coupon_Yield_Indices_DX!Y47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!Z21,Coupon_Yield_Indices_DX!Z47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!AA21,Coupon_Yield_Indices_DX!AA47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!AB21,Coupon_Yield_Indices_DX!AB47)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$L$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!E22,Coupon_Yield_Indices_DX!E48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!F22,Coupon_Yield_Indices_DX!F48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!G22,Coupon_Yield_Indices_DX!G48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!H22,Coupon_Yield_Indices_DX!H48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!I22,Coupon_Yield_Indices_DX!I48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!J22,Coupon_Yield_Indices_DX!J48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!K22,Coupon_Yield_Indices_DX!K48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!L22,Coupon_Yield_Indices_DX!L48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!M22,Coupon_Yield_Indices_DX!M48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!N22,Coupon_Yield_Indices_DX!N48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!O22,Coupon_Yield_Indices_DX!O48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!P22,Coupon_Yield_Indices_DX!P48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!Q22,Coupon_Yield_Indices_DX!Q48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!R22,Coupon_Yield_Indices_DX!R48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!S22,Coupon_Yield_Indices_DX!S48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!T22,Coupon_Yield_Indices_DX!T48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!U22,Coupon_Yield_Indices_DX!U48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!V22,Coupon_Yield_Indices_DX!V48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!W22,Coupon_Yield_Indices_DX!W48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!X22,Coupon_Yield_Indices_DX!X48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!Y22,Coupon_Yield_Indices_DX!Y48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!Z22,Coupon_Yield_Indices_DX!Z48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!AA22,Coupon_Yield_Indices_DX!AA48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!AB22,Coupon_Yield_Indices_DX!AB48)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$L$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!E23,Coupon_Yield_Indices_DX!E49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!F23,Coupon_Yield_Indices_DX!F49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!G23,Coupon_Yield_Indices_DX!G49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!H23,Coupon_Yield_Indices_DX!H49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!I23,Coupon_Yield_Indices_DX!I49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!J23,Coupon_Yield_Indices_DX!J49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!K23,Coupon_Yield_Indices_DX!K49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!L23,Coupon_Yield_Indices_DX!L49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!M23,Coupon_Yield_Indices_DX!M49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!N23,Coupon_Yield_Indices_DX!N49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!O23,Coupon_Yield_Indices_DX!O49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!P23,Coupon_Yield_Indices_DX!P49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!Q23,Coupon_Yield_Indices_DX!Q49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!R23,Coupon_Yield_Indices_DX!R49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!S23,Coupon_Yield_Indices_DX!S49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!T23,Coupon_Yield_Indices_DX!T49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!U23,Coupon_Yield_Indices_DX!U49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!V23,Coupon_Yield_Indices_DX!V49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!W23,Coupon_Yield_Indices_DX!W49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!X23,Coupon_Yield_Indices_DX!X49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!Y23,Coupon_Yield_Indices_DX!Y49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!Z23,Coupon_Yield_Indices_DX!Z49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!AA23,Coupon_Yield_Indices_DX!AA49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!AB23,Coupon_Yield_Indices_DX!AB49)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$L$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!E24,Coupon_Yield_Indices_DX!E50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!F24,Coupon_Yield_Indices_DX!F50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!G24,Coupon_Yield_Indices_DX!G50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!H24,Coupon_Yield_Indices_DX!H50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!I24,Coupon_Yield_Indices_DX!I50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!J24,Coupon_Yield_Indices_DX!J50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!K24,Coupon_Yield_Indices_DX!K50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!L24,Coupon_Yield_Indices_DX!L50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!M24,Coupon_Yield_Indices_DX!M50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!N24,Coupon_Yield_Indices_DX!N50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!O24,Coupon_Yield_Indices_DX!O50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!P24,Coupon_Yield_Indices_DX!P50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!Q24,Coupon_Yield_Indices_DX!Q50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!R24,Coupon_Yield_Indices_DX!R50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!S24,Coupon_Yield_Indices_DX!S50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!T24,Coupon_Yield_Indices_DX!T50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!U24,Coupon_Yield_Indices_DX!U50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!V24,Coupon_Yield_Indices_DX!V50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!W24,Coupon_Yield_Indices_DX!W50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!X24,Coupon_Yield_Indices_DX!X50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!Y24,Coupon_Yield_Indices_DX!Y50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!Z24,Coupon_Yield_Indices_DX!Z50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!AA24,Coupon_Yield_Indices_DX!AA50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!AB24,Coupon_Yield_Indices_DX!AB50)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$L$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!E25,Coupon_Yield_Indices_DX!E51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!F25,Coupon_Yield_Indices_DX!F51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!G25,Coupon_Yield_Indices_DX!G51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!H25,Coupon_Yield_Indices_DX!H51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!I25,Coupon_Yield_Indices_DX!I51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!J25,Coupon_Yield_Indices_DX!J51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!K25,Coupon_Yield_Indices_DX!K51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!L25,Coupon_Yield_Indices_DX!L51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!M25,Coupon_Yield_Indices_DX!M51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!N25,Coupon_Yield_Indices_DX!N51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!O25,Coupon_Yield_Indices_DX!O51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!P25,Coupon_Yield_Indices_DX!P51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!Q25,Coupon_Yield_Indices_DX!Q51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!R25,Coupon_Yield_Indices_DX!R51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!S25,Coupon_Yield_Indices_DX!S51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!T25,Coupon_Yield_Indices_DX!T51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!U25,Coupon_Yield_Indices_DX!U51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!V25,Coupon_Yield_Indices_DX!V51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!W25,Coupon_Yield_Indices_DX!W51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!X25,Coupon_Yield_Indices_DX!X51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!Y25,Coupon_Yield_Indices_DX!Y51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!Z25,Coupon_Yield_Indices_DX!Z51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!AA25,Coupon_Yield_Indices_DX!AA51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!AB25,Coupon_Yield_Indices_DX!AB51)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$L$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!E26,Coupon_Yield_Indices_DX!E52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!F26,Coupon_Yield_Indices_DX!F52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!G26,Coupon_Yield_Indices_DX!G52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!H26,Coupon_Yield_Indices_DX!H52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!I26,Coupon_Yield_Indices_DX!I52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!J26,Coupon_Yield_Indices_DX!J52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!K26,Coupon_Yield_Indices_DX!K52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!L26,Coupon_Yield_Indices_DX!L52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!M26,Coupon_Yield_Indices_DX!M52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!N26,Coupon_Yield_Indices_DX!N52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!O26,Coupon_Yield_Indices_DX!O52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!P26,Coupon_Yield_Indices_DX!P52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!Q26,Coupon_Yield_Indices_DX!Q52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!R26,Coupon_Yield_Indices_DX!R52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!S26,Coupon_Yield_Indices_DX!S52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!T26,Coupon_Yield_Indices_DX!T52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!U26,Coupon_Yield_Indices_DX!U52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!V26,Coupon_Yield_Indices_DX!V52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!W26,Coupon_Yield_Indices_DX!W52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!X26,Coupon_Yield_Indices_DX!X52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!Y26,Coupon_Yield_Indices_DX!Y52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!Z26,Coupon_Yield_Indices_DX!Z52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!AA26,Coupon_Yield_Indices_DX!AA52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!AB26,Coupon_Yield_Indices_DX!AB52)","v":0}]
[]
[]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,null,1,{"$f":"F78+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q78+1","v":13},{"$f":"R78+1","v":14},15,16,17,18,19,20,21,22,23,24]
[]
[null,null,null,null,"Face Value"]
[null,1,null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,1,null,{"$f":"$F$6","v":232.07340895469011}]
[null,null,null,2,null,null,{"$f":"$G$6","v":232.07340895469011}]
[null,null,null,3,null,null,null,{"$f":"$H$6","v":232.07340895469011}]
[null,null,null,4,null,null,null,null,{"$f":"$I$6","v":232.07340895469011}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$6","v":232.07340895469011}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$6","v":232.07340895469011}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$6","v":232.07340895469011}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$6","v":232.07340895469011}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$6","v":232.07340895469011}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$6","v":232.07340895469011}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$6","v":232.07340895469011}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$6","v":232.07340895469011}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$6","v":180.8795119603958}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$6","v":180.8795119603958}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$6","v":180.8795119603958}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$6","v":180.8795119603958}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$6","v":180.8795119603958}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$6","v":180.8795119603958}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$6","v":180.8795119603958}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$6","v":180.8795119603958}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$6","v":180.8795119603958}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$6","v":180.8795119603958}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$6","v":180.8795119603958}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$6","v":180.8795119603958}]
[]
[null,2,null,null,{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,1,null,{"$f":"$F$7","v":116.03670447734505}]
[null,null,null,2,null,null,{"$f":"$G$7","v":116.03670447734505}]
[null,null,null,3,null,null,null,{"$f":"$H$7","v":116.03670447734505}]
[null,null,null,4,null,null,null,null,{"$f":"$I$7","v":116.03670447734505}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$7","v":116.03670447734505}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$7","v":116.03670447734505}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$7","v":116.03670447734505}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$7","v":116.03670447734505}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$7","v":116.03670447734505}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$7","v":116.03670447734505}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$7","v":116.03670447734505}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$7","v":116.03670447734505}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$7","v":90.439755980197901}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$7","v":90.439755980197901}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$7","v":90.439755980197901}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$7","v":90.439755980197901}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$7","v":90.439755980197901}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$7","v":90.439755980197901}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$7","v":90.439755980197901}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$7","v":90.439755980197901}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$7","v":90.439755980197901}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$7","v":90.439755980197901}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$7","v":90.439755980197901}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$7","v":90.439755980197901}]
[]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,1,null,{"$f":"$F$8","v":116.03670447734505}]
[null,null,null,2,null,null,{"$f":"$G$8","v":116.03670447734505}]
[null,null,null,3,null,null,null,{"$f":"$H$8","v":116.03670447734505}]
[null,null,null,4,null,null,null,null,{"$f":"$I$8","v":116.03670447734505}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$8","v":116.03670447734505}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$8","v":116.03670447734505}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$8","v":116.03670447734505}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$8","v":116.03670447734505}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$8","v":116.03670447734505}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$8","v":116.03670447734505}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$8","v":116.03670447734505}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$8","v":116.03670447734505}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$8","v":90.439755980197901}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$8","v":90.439755980197901}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$8","v":90.439755980197901}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$8","v":90.439755980197901}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$8","v":90.439755980197901}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$8","v":90.439755980197901}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$8","v":90.439755980197901}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$8","v":90.439755980197901}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$8","v":90.439755980197901}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$8","v":90.439755980197901}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$8","v":90.439755980197901}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$8","v":90.439755980197901}]
[]
[null,4,null,null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,1,null,{"$f":"$F$9","v":0}]
[null,null,null,2,null,null,{"$f":"$G$9","v":116.03670447734505}]
[null,null,null,3,null,null,null,{"$f":"$H$9","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$9","v":116.03670447734505}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$9","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$9","v":116.03670447734505}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$9","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$9","v":116.03670447734505}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$9","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$9","v":116.03670447734505}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$9","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$9","v":116.03670447734505}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$9","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$9","v":90.439755980197901}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$9","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$9","v":90.439755980197901}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$9","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$9","v":90.439755980197901}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$9","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$9","v":90.439755980197901}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$9","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$9","v":90.439755980197901}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$9","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$9","v":90.439755980197901}]
[]
[null,5,null,null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,1,null,{"$f":"$F$10","v":116.03670447734505}]
[null,null,null,2,null,null,{"$f":"$G$10","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$10","v":116.03670447734505}]
[null,null,null,4,null,null,null,null,{"$f":"$I$10","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$10","v":116.03670447734505}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$10","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$10","v":116.03670447734505}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$10","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$10","v":116.03670447734505}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$10","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$10","v":116.03670447734505}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$10","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$10","v":90.439755980197901}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$10","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$10","v":90.439755980197901}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$10","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$10","v":90.439755980197901}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$10","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$10","v":90.439755980197901}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$10","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$10","v":90.439755980197901}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$10","v":90.439755980197901}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$10","v":0}]
[]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,1,null,{"$f":"$F$11","v":0}]
[null,null,null,2,null,null,{"$f":"$G$11","v":174.05505671601759}]
[null,null,null,3,null,null,null,{"$f":"$H$11","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$11","v":174.05505671601759}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$11","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$11","v":174.05505671601759}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$11","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$11","v":174.05505671601759}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$11","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$11","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$11","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$11","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$11","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$11","v":135.65963397029685}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$11","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$11","v":135.65963397029685}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$11","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$11","v":135.65963397029685}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$11","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$11","v":135.65963397029685}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$11","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$11","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$11","v":0}]
[]
[null,7,null,null,{"$f":"$E$12","v":"7yr"}]
[null,null,null,1,null,{"$f":"$F$12","v":174.05505671601759}]
[null,null,null,2,null,null,{"$f":"$G$12","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$12","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$12","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$12","v":174.05505671601759}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$12","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$12","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$12","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$12","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$12","v":174.05505671601759}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$12","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$12","v":174.05505671601759}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$12","v":135.65963397029685}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$12","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$12","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$12","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$12","v":135.65963397029685}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$12","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$12","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$12","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$12","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$12","v":135.65963397029685}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$12","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$12","v":135.65963397029685}]
[]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,1,null,{"$f":"$F$13","v":0}]
[null,null,null,2,null,null,{"$f":"$G$13","v":348.11011343203518}]
[null,null,null,3,null,null,null,{"$f":"$H$13","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$13","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$13","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$13","v":348.11011343203518}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$13","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$13","v":348.11011343203518}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$13","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$13","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$13","v":348.11011343203518}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$13","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$13","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$13","v":271.3192679405937}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$13","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$13","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$13","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$13","v":271.3192679405937}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$13","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$13","v":271.3192679405937}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$13","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$13","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$13","v":271.3192679405937}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$13","v":0}]
[]
[null,9,null,null,{"$f":"$E$14","v":0}]
[null,null,null,1,null,{"$f":"$F$14","v":0}]
[null,null,null,2,null,null,{"$f":"$G$14","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$14","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$14","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$14","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$14","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$14","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$14","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$14","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$14","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$14","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$14","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$14","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$14","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$14","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$14","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$14","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$14","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$14","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$14","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$14","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$14","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$14","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$14","v":0}]
[]
[null,10,null,null,{"$f":"$E$15","v":0}]
[null,null,null,1,null,{"$f":"$F$15","v":0}]
[null,null,null,2,null,null,{"$f":"$G$15","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$15","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$15","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$15","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$15","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$15","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$15","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$15","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$15","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$15","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$15","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$15","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$15","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$15","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$15","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$15","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$15","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$15","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$15","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$15","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$15","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$15","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$15","v":0}]
[]
[null,11,null,null,{"$f":"$E$16","v":0}]
[null,null,null,1,null,{"$f":"$F$16","v":0}]
[null,null,null,2,null,null,{"$f":"$G$16","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$16","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$16","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$16","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$16","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$16","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$16","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$16","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$16","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$16","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$16","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$16","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$16","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$16","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$16","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$16","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$16","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$16","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$16","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$16","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$16","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$16","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$16","v":0}]
[]
[null,12,null,null,{"$f":"$E$17","v":0}]
[null,null,null,1,null,{"$f":"$F$17","v":0}]
[null,null,null,2,null,null,{"$f":"$G$17","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$17","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$17","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$17","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$17","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$17","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$17","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$17","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$17","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$17","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$17","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$17","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$17","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$17","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$17","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$17","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$17","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$17","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$17","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$17","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$17","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$17","v":0}]
[]
[null,13,null,null,{"$f":"$E$18","v":0}]
[null,null,null,1,null,{"$f":"$F$18","v":0}]
[null,null,null,2,null,null,{"$f":"$G$18","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$18","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$18","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$18","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$18","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$18","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$18","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$18","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$18","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$18","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$18","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$18","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$18","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$18","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$18","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$18","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$18","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$18","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$18","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$18","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$18","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$18","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$18","v":0}]
[]
[null,14,null,null,{"$f":"$E$19","v":0}]
[null,null,null,1,null,{"$f":"$F$19","v":0}]
[null,null,null,2,null,null,{"$f":"$G$19","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$19","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$19","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$19","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$19","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$19","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$19","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$19","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$19","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$19","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$19","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$19","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$19","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$19","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$19","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$19","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$19","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$19","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$19","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$19","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$19","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$19","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$19","v":0}]
[]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,1,null,{"$f":"$F$20","v":0}]
[null,null,null,2,null,null,{"$f":"$G$20","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$20","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$20","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$20","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$20","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$20","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$20","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$20","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$20","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$20","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$20","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$20","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$20","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$20","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$20","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$20","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$20","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$20","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$20","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$20","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$20","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$20","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$20","v":0}]
[]
[null,16,null,null,{"$f":"$E$21","v":0}]
[null,null,null,1,null,{"$f":"$F$21","v":0}]
[null,null,null,2,null,null,{"$f":"$G$21","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$21","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$21","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$21","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$21","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$21","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$21","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$21","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$21","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$21","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$21","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$21","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$21","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$21","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$21","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$21","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$21","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$21","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$21","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$21","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$21","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$21","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$21","v":0}]
[]
[null,17,null,null,{"$f":"$E$22","v":0}]
[null,null,null,1,null,{"$f":"$F$22","v":0}]
[null,null,null,2,null,null,{"$f":"$G$22","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$22","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$22","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$22","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$22","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$22","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$23","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$23","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$23","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$23","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$23","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$24","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$24","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$24","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$24","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$24","v":0}]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$25","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$25","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$25","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$25","v":0}]
[]
[]
[null,null,null,null,null,1,{"$f":"F610+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q610+1","v":13},{"$f":"R610+1","v":14},15,16,17,18,19,20,21,22,23,24]
[null,null,null,7,null,{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F620),'M6.Baseline_IP'!F620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G620),'M6.Baseline_IP'!G620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H620),'M6.Baseline_IP'!H620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I620),'M6.Baseline_IP'!I620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J620),'M6.Baseline_IP'!J620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K620),'M6.Baseline_IP'!K620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L620),'M6.Baseline_IP'!L620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M620),'M6.Baseline_IP'!M620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N620),'M6.Baseline_IP'!N620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O620),'M6.Baseline_IP'!O620,0)","v":232.07340895469011},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P620),'M6.Baseline_IP'!P620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q620),'M6.Baseline_IP'!Q620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R620),'M6.Baseline_IP'!R620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S620),'M6.Baseline_IP'!S620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T620),'M6.Baseline_IP'!T620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U620),'M6.Baseline_IP'!U620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V620),'M6.Baseline_IP'!V620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W620),'M6.Baseline_IP'!W620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X620),'M6.Baseline_IP'!X620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y620),'M6.Baseline_IP'!Y620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z620),'M6.Baseline_IP'!Z620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA620),'M6.Baseline_IP'!AA620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB620),'M6.Baseline_IP'!AB620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC620),'M6.Baseline_IP'!AC620,0)","v":0}]
[null,null,null,12,null,{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F625),'M6.Baseline_IP'!F625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G625),'M6.Baseline_IP'!G625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H625),'M6.Baseline_IP'!H625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I625),'M6.Baseline_IP'!I625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J625),'M6.Baseline_IP'!J625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K625),'M6.Baseline_IP'!K625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L625),'M6.Baseline_IP'!L625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M625),'M6.Baseline_IP'!M625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N625),'M6.Baseline_IP'!N625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O625),'M6.Baseline_IP'!O625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P625),'M6.Baseline_IP'!P625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q625),'M6.Baseline_IP'!Q625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R625),'M6.Baseline_IP'!R625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S625),'M6.Baseline_IP'!S625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T625),'M6.Baseline_IP'!T625,0)","v":232.07340895469011},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U625),'M6.Baseline_IP'!U625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V625),'M6.Baseline_IP'!V625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W625),'M6.Baseline_IP'!W625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X625),'M6.Baseline_IP'!X625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y625),'M6.Baseline_IP'!Y625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z625),'M6.Baseline_IP'!Z625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA625),'M6.Baseline_IP'!AA625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB625),'M6.Baseline_IP'!AB625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC625),'M6.Baseline_IP'!AC625,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F626),'M6.Baseline_IP'!F626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G626),'M6.Baseline_IP'!G626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H626),'M6.Baseline_IP'!H626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I626),'M6.Baseline_IP'!I626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J626),'M6.Baseline_IP'!J626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K626),'M6.Baseline_IP'!K626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L626),'M6.Baseline_IP'!L626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M626),'M6.Baseline_IP'!M626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N626),'M6.Baseline_IP'!N626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O626),'M6.Baseline_IP'!O626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P626),'M6.Baseline_IP'!P626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q626),'M6.Baseline_IP'!Q626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R626),'M6.Baseline_IP'!R626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S626),'M6.Baseline_IP'!S626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T626),'M6.Baseline_IP'!T626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U626),'M6.Baseline_IP'!U626,0)","v":180.8795119603958},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V626),'M6.Baseline_IP'!V626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W626),'M6.Baseline_IP'!W626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X626),'M6.Baseline_IP'!X626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y626),'M6.Baseline_IP'!Y626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z626),'M6.Baseline_IP'!Z626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA626),'M6.Baseline_IP'!AA626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB626),'M6.Baseline_IP'!AB626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC626),'M6.Baseline_IP'!AC626,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F635),'M6.Baseline_IP'!F635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G635),'M6.Baseline_IP'!G635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H635),'M6.Baseline_IP'!H635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I635),'M6.Baseline_IP'!I635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J635),'M6.Baseline_IP'!J635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K635),'M6.Baseline_IP'!K635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L635),'M6.Baseline_IP'!L635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M635),'M6.Baseline_IP'!M635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N635),'M6.Baseline_IP'!N635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O635),'M6.Baseline_IP'!O635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P635),'M6.Baseline_IP'!P635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q635),'M6.Baseline_IP'!Q635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R635),'M6.Baseline_IP'!R635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S635),'M6.Baseline_IP'!S635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T635),'M6.Baseline_IP'!T635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U635),'M6.Baseline_IP'!U635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V635),'M6.Baseline_IP'!V635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W635),'M6.Baseline_IP'!W635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X635),'M6.Baseline_IP'!X635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y635),'M6.Baseline_IP'!Y635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z635),'M6.Baseline_IP'!Z635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA635),'M6.Baseline_IP'!AA635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB635),'M6.Baseline_IP'!AB635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC635),'M6.Baseline_IP'!AC635,0)","v":0}]
[null,null,null,24,null,{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F637),'M6.Baseline_IP'!F637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G637),'M6.Baseline_IP'!G637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H637),'M6.Baseline_IP'!H637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I637),'M6.Baseline_IP'!I637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J637),'M6.Baseline_IP'!J637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K637),'M6.Baseline_IP'!K637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L637),'M6.Baseline_IP'!L637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M637),'M6.Baseline_IP'!M637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N637),'M6.Baseline_IP'!N637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O637),'M6.Baseline_IP'!O637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P637),'M6.Baseline_IP'!P637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q637),'M6.Baseline_IP'!Q637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R637),'M6.Baseline_IP'!R637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S637),'M6.Baseline_IP'!S637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T637),'M6.Baseline_IP'!T637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U637),'M6.Baseline_IP'!U637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V637),'M6.Baseline_IP'!V637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W637),'M6.Baseline_IP'!W637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X637),'M6.Baseline_IP'!X637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y637),'M6.Baseline_IP'!Y637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z637),'M6.Baseline_IP'!Z637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA637),'M6.Baseline_IP'!AA637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB637),'M6.Baseline_IP'!AB637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC637),'M6.Baseline_IP'!AC637,0)","v":0}]
[null,null,null,4,null,{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F643),'M6.Baseline_IP'!F643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$G$605,IF($C$639=\"INX\",$G$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G643),'M6.Baseline_IP'!G643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$H$605,IF($C$639=\"INX\",$H$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H643),'M6.Baseline_IP'!H643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I643),'M6.Baseline_IP'!I643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$J$605,IF($C$639=\"INX\",$J$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J643),'M6.Baseline_IP'!J643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$K$605,IF($C$639=\"INX\",$K$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K643),'M6.Baseline_IP'!K643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$L$605,IF($C$639=\"INX\",$L$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L643),'M6.Baseline_IP'!L643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$M$605,IF($C$639=\"INX\",$M$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M643),'M6.Baseline_IP'!M643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N643),'M6.Baseline_IP'!N643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$O$605,IF($C$639=\"INX\",$O$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O643),'M6.Baseline_IP'!O643,0)","v":116.03670447734505},{"$f":"IF($C$639=\"IDX\",$P$605,IF($C$639=\"INX\",$P$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P643),'M6.Baseline_IP'!P643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Q$605,IF($C$639=\"INX\",$Q$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q643),'M6.Baseline_IP'!Q643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$R$605,IF($C$639=\"INX\",$R$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R643),'M6.Baseline_IP'!R643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$S$605,IF($C$639=\"INX\",$S$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S643),'M6.Baseline_IP'!S643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T643),'M6.Baseline_IP'!T643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$U$605,IF($C$639=\"INX\",$U$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U643),'M6.Baseline_IP'!U643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$V$605,IF($C$639=\"INX\",$V$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V643),'M6.Baseline_IP'!V643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$W$605,IF($C$639=\"INX\",$W$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W643),'M6.Baseline_IP'!W643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$X$605,IF($C$639=\"INX\",$X$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X643),'M6.Baseline_IP'!X643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Y$605,IF($C$639=\"INX\",$Y$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y643),'M6.Baseline_IP'!Y643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z643),'M6.Baseline_IP'!Z643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AA$605,IF($C$639=\"INX\",$AA$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA643),'M6.Baseline_IP'!AA643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AB$605,IF($C$639=\"INX\",$AB$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB643),'M6.Baseline_IP'!AB643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AC$605,IF($C$639=\"INX\",$AC$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC643),'M6.Baseline_IP'!AC643,0)","v":0}]
[null,null,null,9,null,{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F648),'M6.Baseline_IP'!F648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$G$605,IF($C$639=\"INX\",$G$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G648),'M6.Baseline_IP'!G648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$H$605,IF($C$639=\"INX\",$H$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H648),'M6.Baseline_IP'!H648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I648),'M6.Baseline_IP'!I648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$J$605,IF($C$639=\"INX\",$J$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J648),'M6.Baseline_IP'!J648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$K$605,IF($C$639=\"INX\",$K$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K648),'M6.Baseline_IP'!K648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$L$605,IF($C$639=\"INX\",$L$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L648),'M6.Baseline_IP'!L648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$M$605,IF($C$639=\"INX\",$M$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M648),'M6.Baseline_IP'!M648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N648),'M6.Baseline_IP'!N648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$O$605,IF($C$639=\"INX\",$O$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O648),'M6.Baseline_IP'!O648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$P$605,IF($C$639=\"INX\",$P$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P648),'M6.Baseline_IP'!P648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Q$605,IF($C$639=\"INX\",$Q$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q648),'M6.Baseline_IP'!Q648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$R$605,IF($C$639=\"INX\",$R$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R648),'M6.Baseline_IP'!R648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$S$605,IF($C$639=\"INX\",$S$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S648),'M6.Baseline_IP'!S648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T648),'M6.Baseline_IP'!T648,0)","v":116.03670447734505},{"$f":"IF($C$639=\"IDX\",$U$605,IF($C$639=\"INX\",$U$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U648),'M6.Baseline_IP'!U648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$V$605,IF($C$639=\"INX\",$V$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V648),'M6.Baseline_IP'!V648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$W$605,IF($C$639=\"INX\",$W$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W648),'M6.Baseline_IP'!W648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$X$605,IF($C$639=\"INX\",$X$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X648),'M6.Baseline_IP'!X648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Y$605,IF($C$639=\"INX\",$Y$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y648),'M6.Baseline_IP'!Y648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z648),'M6.Baseline_IP'!Z648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AA$605,IF($C$639=\"INX\",$AA$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA648),'M6.Baseline_IP'!AA648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AB$605,IF($C$639=\"INX\",$AB$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB648),'M6.Baseline_IP'!AB648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AC$605,IF($C$639=\"INX\",$AC$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC648),'M6.Baseline_IP'!AC648,0)","v":0}]
[null,null,null,15,null,{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F654),'M6.Baseline_IP'!F654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$G$605,IF($C$639=\"INX\",$G$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G654),'M6.Baseline_IP'!G654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$H$605,IF($C$639=\"INX\",$H$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H654),'M6.Baseline_IP'!H654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I654),'M6.Baseline_IP'!I654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$J$605,IF($C$639=\"INX\",$J$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J654),'M6.Baseline_IP'!J654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$K$605,IF($C$639=\"INX\",$K$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K654),'M6.Baseline_IP'!K654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$L$605,IF($C$639=\"INX\",$L$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L654),'M6.Baseline_IP'!L654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$M$605,IF($C$639=\"INX\",$M$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M654),'M6.Baseline_IP'!M654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N654),'M6.Baseline_IP'!N654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$O$605,IF($C$639=\"INX\",$O$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O654),'M6.Baseline_IP'!O654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$P$605,IF($C$639=\"INX\",$P$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P654),'M6.Baseline_IP'!P654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Q$605,IF($C$639=\"INX\",$Q$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q654),'M6.Baseline_IP'!Q654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$R$605,IF($C$639=\"INX\",$R$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R654),'M6.Baseline_IP'!R654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$S$605,IF($C$639=\"INX\",$S$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S654),'M6.Baseline_IP'!S654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T654),'M6.Baseline_IP'!T654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$U$605,IF($C$639=\"INX\",$U$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U654),'M6.Baseline_IP'!U654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$V$605,IF($C$639=\"INX\",$V$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V654),'M6.Baseline_IP'!V654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$W$605,IF($C$639=\"INX\",$W$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W654),'M6.Baseline_IP'!W654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$X$605,IF($C$639=\"INX\",$X$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X654),'M6.Baseline_IP'!X654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Y$605,IF($C$639=\"INX\",$Y$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y654),'M6.Baseline_IP'!Y654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z654),'M6.Baseline_IP'!Z654,0)","v":90.439755980197901},{"$f":"IF($C$639=\"IDX\",$AA$605,IF($C$639=\"INX\",$AA$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA654),'M6.Baseline_IP'!AA654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AB$605,IF($C$639=\"INX\",$AB$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB654),'M6.Baseline_IP'!AB654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AC$605,IF($C$639=\"INX\",$AC$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC654),'M6.Baseline_IP'!AC654,0)","v":0}]
[null,null,null,21,null,{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F660),'M6.Baseline_IP'!F660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$G$605,IF($C$639=\"INX\",$G$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G660),'M6.Baseline_IP'!G660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$H$605,IF($C$639=\"INX\",$H$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H660),'M6.Baseline_IP'!H660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I660),'M6.Baseline_IP'!I660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$J$605,IF($C$639=\"INX\",$J$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J660),'M6.Baseline_IP'!J660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$K$605,IF($C$639=\"INX\",$K$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K660),'M6.Baseline_IP'!K660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$L$605,IF($C$639=\"INX\",$L$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L660),'M6.Baseline_IP'!L660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$M$605,IF($C$639=\"INX\",$M$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M660),'M6.Baseline_IP'!M660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N660),'M6.Baseline_IP'!N660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$O$605,IF($C$639=\"INX\",$O$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O660),'M6.Baseline_IP'!O660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$P$605,IF($C$639=\"INX\",$P$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P660),'M6.Baseline_IP'!P660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Q$605,IF($C$639=\"INX\",$Q$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q660),'M6.Baseline_IP'!Q660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$R$605,IF($C$639=\"INX\",$R$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R660),'M6.Baseline_IP'!R660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$S$605,IF($C$639=\"INX\",$S$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S660),'M6.Baseline_IP'!S660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T660),'M6.Baseline_IP'!T660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$U$605,IF($C$639=\"INX\",$U$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U660),'M6.Baseline_IP'!U660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$V$605,IF($C$639=\"INX\",$V$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V660),'M6.Baseline_IP'!V660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$W$605,IF($C$639=\"INX\",$W$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W660),'M6.Baseline_IP'!W660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$X$605,IF($C$639=\"INX\",$X$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X660),'M6.Baseline_IP'!X660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Y$605,IF($C$639=\"INX\",$Y$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y660),'M6.Baseline_IP'!Y660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z660),'M6.Baseline_IP'!Z660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AA$605,IF($C$639=\"INX\",$AA$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA660),'M6.Baseline_IP'!AA660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AB$605,IF($C$639=\"INX\",$AB$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB660),'M6.Baseline_IP'!AB660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AC$605,IF($C$639=\"INX\",$AC$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC660),'M6.Baseline_IP'!AC660,0)","v":0}]
[null,3,{"$f":"Instruments!$L$9","v":"No"},{"$f":"$D$32","v":12},{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,6,null,{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F671),'M6.Baseline_IP'!F671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$G$605,IF($C$665=\"INX\",$G$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G671),'M6.Baseline_IP'!G671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$H$605,IF($C$665=\"INX\",$H$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H671),'M6.Baseline_IP'!H671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$I$605,IF($C$665=\"INX\",$I$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I671),'M6.Baseline_IP'!I671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$J$605,IF($C$665=\"INX\",$J$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J671),'M6.Baseline_IP'!J671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K671),'M6.Baseline_IP'!K671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$L$605,IF($C$665=\"INX\",$L$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L671),'M6.Baseline_IP'!L671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$M$605,IF($C$665=\"INX\",$M$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M671),'M6.Baseline_IP'!M671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$N$605,IF($C$665=\"INX\",$N$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N671),'M6.Baseline_IP'!N671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$O$605,IF($C$665=\"INX\",$O$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O671),'M6.Baseline_IP'!O671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P671),'M6.Baseline_IP'!P671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Q$605,IF($C$665=\"INX\",$Q$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q671),'M6.Baseline_IP'!Q671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$R$605,IF($C$665=\"INX\",$R$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R671),'M6.Baseline_IP'!R671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S671),'M6.Baseline_IP'!S671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$T$605,IF($C$665=\"INX\",$T$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T671),'M6.Baseline_IP'!T671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$U$605,IF($C$665=\"INX\",$U$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U671),'M6.Baseline_IP'!U671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$V$605,IF($C$665=\"INX\",$V$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V671),'M6.Baseline_IP'!V671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$W$605,IF($C$665=\"INX\",$W$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W671),'M6.Baseline_IP'!W671,0)","v":116.03670447734505},{"$f":"IF($C$665=\"IDX\",$X$605,IF($C$665=\"INX\",$X$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X671),'M6.Baseline_IP'!X671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Y$605,IF($C$665=\"INX\",$Y$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y671),'M6.Baseline_IP'!Y671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Z$605,IF($C$665=\"INX\",$Z$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z671),'M6.Baseline_IP'!Z671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AA$605,IF($C$665=\"INX\",$AA$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA671),'M6.Baseline_IP'!AA671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB671),'M6.Baseline_IP'!AB671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AC$605,IF($C$665=\"INX\",$AC$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC671),'M6.Baseline_IP'!AC671,0)","v":0}]
[null,null,null,11,null,{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F676),'M6.Baseline_IP'!F676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$G$605,IF($C$665=\"INX\",$G$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G676),'M6.Baseline_IP'!G676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$H$605,IF($C$665=\"INX\",$H$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H676),'M6.Baseline_IP'!H676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$I$605,IF($C$665=\"INX\",$I$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I676),'M6.Baseline_IP'!I676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$J$605,IF($C$665=\"INX\",$J$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J676),'M6.Baseline_IP'!J676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K676),'M6.Baseline_IP'!K676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$L$605,IF($C$665=\"INX\",$L$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L676),'M6.Baseline_IP'!L676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$M$605,IF($C$665=\"INX\",$M$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M676),'M6.Baseline_IP'!M676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$N$605,IF($C$665=\"INX\",$N$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N676),'M6.Baseline_IP'!N676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$O$605,IF($C$665=\"INX\",$O$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O676),'M6.Baseline_IP'!O676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P676),'M6.Baseline_IP'!P676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Q$605,IF($C$665=\"INX\",$Q$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q676),'M6.Baseline_IP'!Q676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$R$605,IF($C$665=\"INX\",$R$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R676),'M6.Baseline_IP'!R676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S676),'M6.Baseline_IP'!S676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$T$605,IF($C$665=\"INX\",$T$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T676),'M6.Baseline_IP'!T676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$U$605,IF($C$665=\"INX\",$U$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U676),'M6.Baseline_IP'!U676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$V$605,IF($C$665=\"INX\",$V$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V676),'M6.Baseline_IP'!V676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$W$605,IF($C$665=\"INX\",$W$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W676),'M6.Baseline_IP'!W676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$X$605,IF($C$665=\"INX\",$X$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X676),'M6.Baseline_IP'!X676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Y$605,IF($C$665=\"INX\",$Y$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y676),'M6.Baseline_IP'!Y676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Z$605,IF($C$665=\"INX\",$Z$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z676),'M6.Baseline_IP'!Z676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AA$605,IF($C$665=\"INX\",$AA$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA676),'M6.Baseline_IP'!AA676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB676),'M6.Baseline_IP'!AB676,0)","v":116.03670447734505},{"$f":"IF($C$665=\"IDX\",$AC$605,IF($C$665=\"INX\",$AC$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC676),'M6.Baseline_IP'!AC676,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F679),'M6.Baseline_IP'!F679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$G$605,IF($C$665=\"INX\",$G$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G679),'M6.Baseline_IP'!G679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$H$605,IF($C$665=\"INX\",$H$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H679),'M6.Baseline_IP'!H679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$I$605,IF($C$665=\"INX\",$I$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I679),'M6.Baseline_IP'!I679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$J$605,IF($C$665=\"INX\",$J$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J679),'M6.Baseline_IP'!J679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K679),'M6.Baseline_IP'!K679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$L$605,IF($C$665=\"INX\",$L$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L679),'M6.Baseline_IP'!L679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$M$605,IF($C$665=\"INX\",$M$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M679),'M6.Baseline_IP'!M679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$N$605,IF($C$665=\"INX\",$N$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N679),'M6.Baseline_IP'!N679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$O$605,IF($C$665=\"INX\",$O$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O679),'M6.Baseline_IP'!O679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P679),'M6.Baseline_IP'!P679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Q$605,IF($C$665=\"INX\",$Q$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q679),'M6.Baseline_IP'!Q679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$R$605,IF($C$665=\"INX\",$R$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R679),'M6.Baseline_IP'!R679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S679),'M6.Baseline_IP'!S679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$T$605,IF($C$665=\"INX\",$T$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T679),'M6.Baseline_IP'!T679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$U$605,IF($C$665=\"INX\",$U$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U679),'M6.Baseline_IP'!U679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$V$605,IF($C$665=\"INX\",$V$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V679),'M6.Baseline_IP'!V679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$W$605,IF($C$665=\"INX\",$W$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W679),'M6.Baseline_IP'!W679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$X$605,IF($C$665=\"INX\",$X$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X679),'M6.Baseline_IP'!X679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Y$605,IF($C$665=\"INX\",$Y$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y679),'M6.Baseline_IP'!Y679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Z$605,IF($C$665=\"INX\",$Z$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z679),'M6.Baseline_IP'!Z679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AA$605,IF($C$665=\"INX\",$AA$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA679),'M6.Baseline_IP'!AA679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB679),'M6.Baseline_IP'!AB679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AC$605,IF($C$665=\"INX\",$AC$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC679),'M6.Baseline_IP'!AC679,0)","v":0}]
[null,null,null,23,null,{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F688),'M6.Baseline_IP'!F688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$G$605,IF($C$665=\"INX\",$G$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G688),'M6.Baseline_IP'!G688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$H$605,IF($C$665=\"INX\",$H$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H688),'M6.Baseline_IP'!H688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$I$605,IF($C$665=\"INX\",$I$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I688),'M6.Baseline_IP'!I688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$J$605,IF($C$665=\"INX\",$J$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J688),'M6.Baseline_IP'!J688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K688),'M6.Baseline_IP'!K688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$L$605,IF($C$665=\"INX\",$L$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L688),'M6.Baseline_IP'!L688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$M$605,IF($C$665=\"INX\",$M$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M688),'M6.Baseline_IP'!M688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$N$605,IF($C$665=\"INX\",$N$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N688),'M6.Baseline_IP'!N688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$O$605,IF($C$665=\"INX\",$O$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O688),'M6.Baseline_IP'!O688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P688),'M6.Baseline_IP'!P688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Q$605,IF($C$665=\"INX\",$Q$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q688),'M6.Baseline_IP'!Q688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$R$605,IF($C$665=\"INX\",$R$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R688),'M6.Baseline_IP'!R688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S688),'M6.Baseline_IP'!S688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$T$605,IF($C$665=\"INX\",$T$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T688),'M6.Baseline_IP'!T688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$U$605,IF($C$665=\"INX\",$U$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U688),'M6.Baseline_IP'!U688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$V$605,IF($C$665=\"INX\",$V$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V688),'M6.Baseline_IP'!V688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$W$605,IF($C$665=\"INX\",$W$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W688),'M6.Baseline_IP'!W688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$X$605,IF($C$665=\"INX\",$X$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X688),'M6.Baseline_IP'!X688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Y$605,IF($C$665=\"INX\",$Y$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y688),'M6.Baseline_IP'!Y688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Z$605,IF($C$665=\"INX\",$Z$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z688),'M6.Baseline_IP'!Z688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AA$605,IF($C$665=\"INX\",$AA$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA688),'M6.Baseline_IP'!AA688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB688),'M6.Baseline_IP'!AB688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AC$605,IF($C$665=\"INX\",$AC$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC688),'M6.Baseline_IP'!AC688,0)","v":0}]
[null,null,null,2,null,{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F693),'M6.Baseline_IP'!F693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G693),'M6.Baseline_IP'!G693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H693),'M6.Baseline_IP'!H693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I693),'M6.Baseline_IP'!I693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J693),'M6.Baseline_IP'!J693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K693),'M6.Baseline_IP'!K693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L693),'M6.Baseline_IP'!L693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M693),'M6.Baseline_IP'!M693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N693),'M6.Baseline_IP'!N693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O693),'M6.Baseline_IP'!O693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P693),'M6.Baseline_IP'!P693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q693),'M6.Baseline_IP'!Q693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R693),'M6.Baseline_IP'!R693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S693),'M6.Baseline_IP'!S693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T693),'M6.Baseline_IP'!T693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U693),'M6.Baseline_IP'!U693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V693),'M6.Baseline_IP'!V693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W693),'M6.Baseline_IP'!W693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X693),'M6.Baseline_IP'!X693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y693),'M6.Baseline_IP'!Y693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z693),'M6.Baseline_IP'!Z693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA693),'M6.Baseline_IP'!AA693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB693),'M6.Baseline_IP'!AB693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC693),'M6.Baseline_IP'!AC693,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F694),'M6.Baseline_IP'!F694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G694),'M6.Baseline_IP'!G694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H694),'M6.Baseline_IP'!H694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I694),'M6.Baseline_IP'!I694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J694),'M6.Baseline_IP'!J694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K694),'M6.Baseline_IP'!K694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L694),'M6.Baseline_IP'!L694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M694),'M6.Baseline_IP'!M694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N694),'M6.Baseline_IP'!N694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O694),'M6.Baseline_IP'!O694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P694),'M6.Baseline_IP'!P694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q694),'M6.Baseline_IP'!Q694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R694),'M6.Baseline_IP'!R694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S694),'M6.Baseline_IP'!S694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T694),'M6.Baseline_IP'!T694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U694),'M6.Baseline_IP'!U694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V694),'M6.Baseline_IP'!V694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W694),'M6.Baseline_IP'!W694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X694),'M6.Baseline_IP'!X694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y694),'M6.Baseline_IP'!Y694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z694),'M6.Baseline_IP'!Z694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA694),'M6.Baseline_IP'!AA694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB694),'M6.Baseline_IP'!AB694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC694),'M6.Baseline_IP'!AC694,0)","v":0}]
[null,null,null,11,null,{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F702),'M6.Baseline_IP'!F702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G702),'M6.Baseline_IP'!G702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H702),'M6.Baseline_IP'!H702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I702),'M6.Baseline_IP'!I702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J702),'M6.Baseline_IP'!J702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K702),'M6.Baseline_IP'!K702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L702),'M6.Baseline_IP'!L702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M702),'M6.Baseline_IP'!M702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N702),'M6.Baseline_IP'!N702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O702),'M6.Baseline_IP'!O702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P702),'M6.Baseline_IP'!P702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q702),'M6.Baseline_IP'!Q702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R702),'M6.Baseline_IP'!R702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S702),'M6.Baseline_IP'!S702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T702),'M6.Baseline_IP'!T702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U702),'M6.Baseline_IP'!U702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V702),'M6.Baseline_IP'!V702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W702),'M6.Baseline_IP'!W702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X702),'M6.Baseline_IP'!X702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y702),'M6.Baseline_IP'!Y702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z702),'M6.Baseline_IP'!Z702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA702),'M6.Baseline_IP'!AA702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB702),'M6.Baseline_IP'!AB702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC702),'M6.Baseline_IP'!AC702,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F705),'M6.Baseline_IP'!F705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G705),'M6.Baseline_IP'!G705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H705),'M6.Baseline_IP'!H705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I705),'M6.Baseline_IP'!I705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J705),'M6.Baseline_IP'!J705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K705),'M6.Baseline_IP'!K705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L705),'M6.Baseline_IP'!L705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M705),'M6.Baseline_IP'!M705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N705),'M6.Baseline_IP'!N705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O705),'M6.Baseline_IP'!O705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P705),'M6.Baseline_IP'!P705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q705),'M6.Baseline_IP'!Q705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R705),'M6.Baseline_IP'!R705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S705),'M6.Baseline_IP'!S705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T705),'M6.Baseline_IP'!T705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U705),'M6.Baseline_IP'!U705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V705),'M6.Baseline_IP'!V705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W705),'M6.Baseline_IP'!W705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X705),'M6.Baseline_IP'!X705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y705),'M6.Baseline_IP'!Y705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z705),'M6.Baseline_IP'!Z705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA705),'M6.Baseline_IP'!AA705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB705),'M6.Baseline_IP'!AB705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC705),'M6.Baseline_IP'!AC705,0)","v":0}]
[null,null,null,20,null,{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F711),'M6.Baseline_IP'!F711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G711),'M6.Baseline_IP'!G711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H711),'M6.Baseline_IP'!H711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I711),'M6.Baseline_IP'!I711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J711),'M6.Baseline_IP'!J711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K711),'M6.Baseline_IP'!K711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L711),'M6.Baseline_IP'!L711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M711),'M6.Baseline_IP'!M711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N711),'M6.Baseline_IP'!N711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O711),'M6.Baseline_IP'!O711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P711),'M6.Baseline_IP'!P711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q711),'M6.Baseline_IP'!Q711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R711),'M6.Baseline_IP'!R711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S711),'M6.Baseline_IP'!S711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T711),'M6.Baseline_IP'!T711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U711),'M6.Baseline_IP'!U711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V711),'M6.Baseline_IP'!V711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W711),'M6.Baseline_IP'!W711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X711),'M6.Baseline_IP'!X711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y711),'M6.Baseline_IP'!Y711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z711),'M6.Baseline_IP'!Z711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA711),'M6.Baseline_IP'!AA711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB711),'M6.Baseline_IP'!AB711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC711),'M6.Baseline_IP'!AC711,0)","v":0}]
[]
[null,null,null,5,null,{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F722),'M6.Baseline_IP'!F722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$G$605,IF($C$717=\"INX\",$G$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G722),'M6.Baseline_IP'!G722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$H$605,IF($C$717=\"INX\",$H$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H722),'M6.Baseline_IP'!H722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$I$605,IF($C$717=\"INX\",$I$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I722),'M6.Baseline_IP'!I722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J722),'M6.Baseline_IP'!J722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$K$605,IF($C$717=\"INX\",$K$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K722),'M6.Baseline_IP'!K722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$L$605,IF($C$717=\"INX\",$L$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L722),'M6.Baseline_IP'!L722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$M$605,IF($C$717=\"INX\",$M$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M722),'M6.Baseline_IP'!M722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$N$605,IF($C$717=\"INX\",$N$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N722),'M6.Baseline_IP'!N722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O722),'M6.Baseline_IP'!O722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$P$605,IF($C$717=\"INX\",$P$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P722),'M6.Baseline_IP'!P722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Q$605,IF($C$717=\"INX\",$Q$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q722),'M6.Baseline_IP'!Q722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$R$605,IF($C$717=\"INX\",$R$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R722),'M6.Baseline_IP'!R722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$S$605,IF($C$717=\"INX\",$S$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S722),'M6.Baseline_IP'!S722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$T$605,IF($C$717=\"INX\",$T$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T722),'M6.Baseline_IP'!T722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U722),'M6.Baseline_IP'!U722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$V$605,IF($C$717=\"INX\",$V$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V722),'M6.Baseline_IP'!V722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$W$605,IF($C$717=\"INX\",$W$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W722),'M6.Baseline_IP'!W722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$X$605,IF($C$717=\"INX\",$X$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X722),'M6.Baseline_IP'!X722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Y$605,IF($C$717=\"INX\",$Y$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y722),'M6.Baseline_IP'!Y722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Z$605,IF($C$717=\"INX\",$Z$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z722),'M6.Baseline_IP'!Z722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA722),'M6.Baseline_IP'!AA722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AB$605,IF($C$717=\"INX\",$AB$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB722),'M6.Baseline_IP'!AB722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AC$605,IF($C$717=\"INX\",$AC$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC722),'M6.Baseline_IP'!AC722,0)","v":0}]
[null,null,null,10,null,{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F727),'M6.Baseline_IP'!F727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$G$605,IF($C$717=\"INX\",$G$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G727),'M6.Baseline_IP'!G727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$H$605,IF($C$717=\"INX\",$H$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H727),'M6.Baseline_IP'!H727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$I$605,IF($C$717=\"INX\",$I$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I727),'M6.Baseline_IP'!I727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J727),'M6.Baseline_IP'!J727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$K$605,IF($C$717=\"INX\",$K$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K727),'M6.Baseline_IP'!K727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$L$605,IF($C$717=\"INX\",$L$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L727),'M6.Baseline_IP'!L727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$M$605,IF($C$717=\"INX\",$M$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M727),'M6.Baseline_IP'!M727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$N$605,IF($C$717=\"INX\",$N$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N727),'M6.Baseline_IP'!N727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O727),'M6.Baseline_IP'!O727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$P$605,IF($C$717=\"INX\",$P$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P727),'M6.Baseline_IP'!P727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Q$605,IF($C$717=\"INX\",$Q$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q727),'M6.Baseline_IP'!Q727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$R$605,IF($C$717=\"INX\",$R$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R727),'M6.Baseline_IP'!R727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$S$605,IF($C$717=\"INX\",$S$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S727),'M6.Baseline_IP'!S727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$T$605,IF($C$717=\"INX\",$T$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T727),'M6.Baseline_IP'!T727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U727),'M6.Baseline_IP'!U727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$V$605,IF($C$717=\"INX\",$V$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V727),'M6.Baseline_IP'!V727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$W$605,IF($C$717=\"INX\",$W$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W727),'M6.Baseline_IP'!W727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$X$605,IF($C$717=\"INX\",$X$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X727),'M6.Baseline_IP'!X727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Y$605,IF($C$717=\"INX\",$Y$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y727),'M6.Baseline_IP'!Y727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Z$605,IF($C$717=\"INX\",$Z$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z727),'M6.Baseline_IP'!Z727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA727),'M6.Baseline_IP'!AA727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AB$605,IF($C$717=\"INX\",$AB$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB727),'M6.Baseline_IP'!AB727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AC$605,IF($C$717=\"INX\",$AC$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC727),'M6.Baseline_IP'!AC727,0)","v":0}]
[null,null,null,16,null,{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F733),'M6.Baseline_IP'!F733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$G$605,IF($C$717=\"INX\",$G$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G733),'M6.Baseline_IP'!G733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$H$605,IF($C$717=\"INX\",$H$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H733),'M6.Baseline_IP'!H733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$I$605,IF($C$717=\"INX\",$I$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I733),'M6.Baseline_IP'!I733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J733),'M6.Baseline_IP'!J733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$K$605,IF($C$717=\"INX\",$K$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K733),'M6.Baseline_IP'!K733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$L$605,IF($C$717=\"INX\",$L$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L733),'M6.Baseline_IP'!L733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$M$605,IF($C$717=\"INX\",$M$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M733),'M6.Baseline_IP'!M733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$N$605,IF($C$717=\"INX\",$N$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N733),'M6.Baseline_IP'!N733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O733),'M6.Baseline_IP'!O733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$P$605,IF($C$717=\"INX\",$P$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P733),'M6.Baseline_IP'!P733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Q$605,IF($C$717=\"INX\",$Q$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q733),'M6.Baseline_IP'!Q733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$R$605,IF($C$717=\"INX\",$R$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R733),'M6.Baseline_IP'!R733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$S$605,IF($C$717=\"INX\",$S$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S733),'M6.Baseline_IP'!S733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$T$605,IF($C$717=\"INX\",$T$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T733),'M6.Baseline_IP'!T733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U733),'M6.Baseline_IP'!U733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$V$605,IF($C$717=\"INX\",$V$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V733),'M6.Baseline_IP'!V733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$W$605,IF($C$717=\"INX\",$W$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W733),'M6.Baseline_IP'!W733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$X$605,IF($C$717=\"INX\",$X$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X733),'M6.Baseline_IP'!X733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Y$605,IF($C$717=\"INX\",$Y$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y733),'M6.Baseline_IP'!Y733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Z$605,IF($C$717=\"INX\",$Z$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z733),'M6.Baseline_IP'!Z733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA733),'M6.Baseline_IP'!AA733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AB$605,IF($C$717=\"INX\",$AB$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB733),'M6.Baseline_IP'!AB733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AC$605,IF($C$717=\"INX\",$AC$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC733),'M6.Baseline_IP'!AC733,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F739),'M6.Baseline_IP'!F739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$G$605,IF($C$717=\"INX\",$G$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G739),'M6.Baseline_IP'!G739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$H$605,IF($C$717=\"INX\",$H$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H739),'M6.Baseline_IP'!H739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$I$605,IF($C$717=\"INX\",$I$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I739),'M6.Baseline_IP'!I739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J739),'M6.Baseline_IP'!J739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$K$605,IF($C$717=\"INX\",$K$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K739),'M6.Baseline_IP'!K739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$L$605,IF($C$717=\"INX\",$L$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L739),'M6.Baseline_IP'!L739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$M$605,IF($C$717=\"INX\",$M$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M739),'M6.Baseline_IP'!M739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$N$605,IF($C$717=\"INX\",$N$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N739),'M6.Baseline_IP'!N739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O739),'M6.Baseline_IP'!O739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$P$605,IF($C$717=\"INX\",$P$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P739),'M6.Baseline_IP'!P739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Q$605,IF($C$717=\"INX\",$Q$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q739),'M6.Baseline_IP'!Q739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$R$605,IF($C$717=\"INX\",$R$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R739),'M6.Baseline_IP'!R739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$S$605,IF($C$717=\"INX\",$S$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S739),'M6.Baseline_IP'!S739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$T$605,IF($C$717=\"INX\",$T$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T739),'M6.Baseline_IP'!T739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U739),'M6.Baseline_IP'!U739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$V$605,IF($C$717=\"INX\",$V$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V739),'M6.Baseline_IP'!V739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$W$605,IF($C$717=\"INX\",$W$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W739),'M6.Baseline_IP'!W739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$X$605,IF($C$717=\"INX\",$X$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X739),'M6.Baseline_IP'!X739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Y$605,IF($C$717=\"INX\",$Y$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y739),'M6.Baseline_IP'!Y739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Z$605,IF($C$717=\"INX\",$Z$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z739),'M6.Baseline_IP'!Z739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA739),'M6.Baseline_IP'!AA739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AB$605,IF($C$717=\"INX\",$AB$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB739),'M6.Baseline_IP'!AB739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AC$605,IF($C$717=\"INX\",$AC$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC739),'M6.Baseline_IP'!AC739,0)","v":0}]
[null,null,null,1,null,{"$f":"IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F744),'M6.Baseline_IP'!F744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G744),'M6.Baseline_IP'!G744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H744),'M6.Baseline_IP'!H744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I744),'M6.Baseline_IP'!I744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J744),'M6.Baseline_IP'!J744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K744),'M6.Baseline_IP'!K744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L744),'M6.Baseline_IP'!L744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M744),'M6.Baseline_IP'!M744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N744),'M6.Baseline_IP'!N744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O744),'M6.Baseline_IP'!O744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P744),'M6.Baseline_IP'!P744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q744),'M6.Baseline_IP'!Q744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R744),'M6.Baseline_IP'!R744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S744),'M6.Baseline_IP'!S744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T744),'M6.Baseline_IP'!T744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U744),'M6.Baseline_IP'!U744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V744),'M6.Baseline_IP'!V744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W744),'M6.Baseline_IP'!W744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X744),'M6.Baseline_IP'!X744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y744),'M6.Baseline_IP'!Y744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z744),'M6.Baseline_IP'!Z744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA744),'M6.Baseline_IP'!AA744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB744),'M6.Baseline_IP'!AB744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC744),'M6.Baseline_IP'!AC744,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F746),'M6.Baseline_IP'!F746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G746),'M6.Baseline_IP'!G746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H746),'M6.Baseline_IP'!H746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I746),'M6.Baseline_IP'!I746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J746),'M6.Baseline_IP'!J746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K746),'M6.Baseline_IP'!K746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L746),'M6.Baseline_IP'!L746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M746),'M6.Baseline_IP'!M746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N746),'M6.Baseline_IP'!N746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O746),'M6.Baseline_IP'!O746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P746),'M6.Baseline_IP'!P746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q746),'M6.Baseline_IP'!Q746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R746),'M6.Baseline_IP'!R746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S746),'M6.Baseline_IP'!S746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T746),'M6.Baseline_IP'!T746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U746),'M6.Baseline_IP'!U746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V746),'M6.Baseline_IP'!V746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W746),'M6.Baseline_IP'!W746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X746),'M6.Baseline_IP'!X746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y746),'M6.Baseline_IP'!Y746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z746),'M6.Baseline_IP'!Z746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA746),'M6.Baseline_IP'!AA746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB746),'M6.Baseline_IP'!AB746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC746),'M6.Baseline_IP'!AC746,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F756),'M6.Baseline_IP'!F756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G756),'M6.Baseline_IP'!G756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H756),'M6.Baseline_IP'!H756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I756),'M6.Baseline_IP'!I756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J756),'M6.Baseline_IP'!J756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K756),'M6.Baseline_IP'!K756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L756),'M6.Baseline_IP'!L756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M756),'M6.Baseline_IP'!M756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N756),'M6.Baseline_IP'!N756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O756),'M6.Baseline_IP'!O756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P756),'M6.Baseline_IP'!P756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q756),'M6.Baseline_IP'!Q756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R756),'M6.Baseline_IP'!R756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S756),'M6.Baseline_IP'!S756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T756),'M6.Baseline_IP'!T756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U756),'M6.Baseline_IP'!U756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V756),'M6.Baseline_IP'!V756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W756),'M6.Baseline_IP'!W756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X756),'M6.Baseline_IP'!X756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y756),'M6.Baseline_IP'!Y756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z756),'M6.Baseline_IP'!Z756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA756),'M6.Baseline_IP'!AA756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB756),'M6.Baseline_IP'!AB756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC756),'M6.Baseline_IP'!AC756,0)","v":0}]
[null,null,null,18,null,{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F761),'M6.Baseline_IP'!F761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G761),'M6.Baseline_IP'!G761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H761),'M6.Baseline_IP'!H761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I761),'M6.Baseline_IP'!I761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J761),'M6.Baseline_IP'!J761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K761),'M6.Baseline_IP'!K761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L761),'M6.Baseline_IP'!L761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M761),'M6.Baseline_IP'!M761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N761),'M6.Baseline_IP'!N761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O761),'M6.Baseline_IP'!O761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P761),'M6.Baseline_IP'!P761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q761),'M6.Baseline_IP'!Q761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R761),'M6.Baseline_IP'!R761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S761),'M6.Baseline_IP'!S761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T761),'M6.Baseline_IP'!T761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U761),'M6.Baseline_IP'!U761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V761),'M6.Baseline_IP'!V761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W761),'M6.Baseline_IP'!W761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X761),'M6.Baseline_IP'!X761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y761),'M6.Baseline_IP'!Y761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z761),'M6.Baseline_IP'!Z761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA761),'M6.Baseline_IP'!AA761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB761),'M6.Baseline_IP'!AB761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC761),'M6.Baseline_IP'!AC761,0)","v":0}]
[null,null,null,19,null,{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F762),'M6.Baseline_IP'!F762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G762),'M6.Baseline_IP'!G762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H762),'M6.Baseline_IP'!H762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I762),'M6.Baseline_IP'!I762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J762),'M6.Baseline_IP'!J762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K762),'M6.Baseline_IP'!K762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L762),'M6.Baseline_IP'!L762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M762),'M6.Baseline_IP'!M762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N762),'M6.Baseline_IP'!N762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O762),'M6.Baseline_IP'!O762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P762),'M6.Baseline_IP'!P762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q762),'M6.Baseline_IP'!Q762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R762),'M6.Baseline_IP'!R762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S762),'M6.Baseline_IP'!S762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T762),'M6.Baseline_IP'!T762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U762),'M6.Baseline_IP'!U762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V762),'M6.Baseline_IP'!V762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W762),'M6.Baseline_IP'!W762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X762),'M6.Baseline_IP'!X762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y762),'M6.Baseline_IP'!Y762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z762),'M6.Baseline_IP'!Z762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA762),'M6.Baseline_IP'!AA762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB762),'M6.Baseline_IP'!AB762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC762),'M6.Baseline_IP'!AC762,0)","v":0}]
[null,7,{"$f":"Instruments!$L$13","v":"No"},{"$f":"$D$36","v":84},{"$f":"$E$12","v":"7yr"}]
[null,null,null,4,null,{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F773),'M6.Baseline_IP'!F773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$G$605,IF($C$769=\"INX\",$G$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G773),'M6.Baseline_IP'!G773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$H$605,IF($C$769=\"INX\",$H$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H773),'M6.Baseline_IP'!H773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I773),'M6.Baseline_IP'!I773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$J$605,IF($C$769=\"INX\",$J$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J773),'M6.Baseline_IP'!J773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$K$605,IF($C$769=\"INX\",$K$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K773),'M6.Baseline_IP'!K773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$L$605,IF($C$769=\"INX\",$L$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L773),'M6.Baseline_IP'!L773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$M$605,IF($C$769=\"INX\",$M$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M773),'M6.Baseline_IP'!M773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$N$605,IF($C$769=\"INX\",$N$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N773),'M6.Baseline_IP'!N773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O773),'M6.Baseline_IP'!O773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$P$605,IF($C$769=\"INX\",$P$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P773),'M6.Baseline_IP'!P773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Q$605,IF($C$769=\"INX\",$Q$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q773),'M6.Baseline_IP'!Q773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$R$605,IF($C$769=\"INX\",$R$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R773),'M6.Baseline_IP'!R773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$S$605,IF($C$769=\"INX\",$S$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S773),'M6.Baseline_IP'!S773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T773),'M6.Baseline_IP'!T773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$U$605,IF($C$769=\"INX\",$U$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U773),'M6.Baseline_IP'!U773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$V$605,IF($C$769=\"INX\",$V$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V773),'M6.Baseline_IP'!V773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$W$605,IF($C$769=\"INX\",$W$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W773),'M6.Baseline_IP'!W773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$X$605,IF($C$769=\"INX\",$X$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X773),'M6.Baseline_IP'!X773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Y$605,IF($C$769=\"INX\",$Y$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y773),'M6.Baseline_IP'!Y773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z773),'M6.Baseline_IP'!Z773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AA$605,IF($C$769=\"INX\",$AA$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA773),'M6.Baseline_IP'!AA773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AB$605,IF($C$769=\"INX\",$AB$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB773),'M6.Baseline_IP'!AB773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AC$605,IF($C$769=\"INX\",$AC$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC773),'M6.Baseline_IP'!AC773,0)","v":0}]
[null,null,null,10,null,{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F779),'M6.Baseline_IP'!F779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$G$605,IF($C$769=\"INX\",$G$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G779),'M6.Baseline_IP'!G779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$H$605,IF($C$769=\"INX\",$H$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H779),'M6.Baseline_IP'!H779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I779),'M6.Baseline_IP'!I779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$J$605,IF($C$769=\"INX\",$J$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J779),'M6.Baseline_IP'!J779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$K$605,IF($C$769=\"INX\",$K$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K779),'M6.Baseline_IP'!K779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$L$605,IF($C$769=\"INX\",$L$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L779),'M6.Baseline_IP'!L779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$M$605,IF($C$769=\"INX\",$M$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M779),'M6.Baseline_IP'!M779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$N$605,IF($C$769=\"INX\",$N$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N779),'M6.Baseline_IP'!N779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O779),'M6.Baseline_IP'!O779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$P$605,IF($C$769=\"INX\",$P$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P779),'M6.Baseline_IP'!P779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Q$605,IF($C$769=\"INX\",$Q$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q779),'M6.Baseline_IP'!Q779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$R$605,IF($C$769=\"INX\",$R$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R779),'M6.Baseline_IP'!R779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$S$605,IF($C$769=\"INX\",$S$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S779),'M6.Baseline_IP'!S779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T779),'M6.Baseline_IP'!T779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$U$605,IF($C$769=\"INX\",$U$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U779),'M6.Baseline_IP'!U779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$V$605,IF($C$769=\"INX\",$V$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V779),'M6.Baseline_IP'!V779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$W$605,IF($C$769=\"INX\",$W$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W779),'M6.Baseline_IP'!W779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$X$605,IF($C$769=\"INX\",$X$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X779),'M6.Baseline_IP'!X779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Y$605,IF($C$769=\"INX\",$Y$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y779),'M6.Baseline_IP'!Y779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z779),'M6.Baseline_IP'!Z779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AA$605,IF($C$769=\"INX\",$AA$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA779),'M6.Baseline_IP'!AA779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AB$605,IF($C$769=\"INX\",$AB$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB779),'M6.Baseline_IP'!AB779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AC$605,IF($C$769=\"INX\",$AC$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC779),'M6.Baseline_IP'!AC779,0)","v":0}]
[null,null,null,15,null,{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F784),'M6.Baseline_IP'!F784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$G$605,IF($C$769=\"INX\",$G$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G784),'M6.Baseline_IP'!G784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$H$605,IF($C$769=\"INX\",$H$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H784),'M6.Baseline_IP'!H784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I784),'M6.Baseline_IP'!I784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$J$605,IF($C$769=\"INX\",$J$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J784),'M6.Baseline_IP'!J784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$K$605,IF($C$769=\"INX\",$K$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K784),'M6.Baseline_IP'!K784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$L$605,IF($C$769=\"INX\",$L$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L784),'M6.Baseline_IP'!L784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$M$605,IF($C$769=\"INX\",$M$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M784),'M6.Baseline_IP'!M784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$N$605,IF($C$769=\"INX\",$N$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N784),'M6.Baseline_IP'!N784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O784),'M6.Baseline_IP'!O784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$P$605,IF($C$769=\"INX\",$P$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P784),'M6.Baseline_IP'!P784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Q$605,IF($C$769=\"INX\",$Q$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q784),'M6.Baseline_IP'!Q784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$R$605,IF($C$769=\"INX\",$R$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R784),'M6.Baseline_IP'!R784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$S$605,IF($C$769=\"INX\",$S$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S784),'M6.Baseline_IP'!S784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T784),'M6.Baseline_IP'!T784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$U$605,IF($C$769=\"INX\",$U$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U784),'M6.Baseline_IP'!U784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$V$605,IF($C$769=\"INX\",$V$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V784),'M6.Baseline_IP'!V784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$W$605,IF($C$769=\"INX\",$W$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W784),'M6.Baseline_IP'!W784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$X$605,IF($C$769=\"INX\",$X$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X784),'M6.Baseline_IP'!X784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Y$605,IF($C$769=\"INX\",$Y$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y784),'M6.Baseline_IP'!Y784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z784),'M6.Baseline_IP'!Z784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AA$605,IF($C$769=\"INX\",$AA$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA784),'M6.Baseline_IP'!AA784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AB$605,IF($C$769=\"INX\",$AB$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB784),'M6.Baseline_IP'!AB784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AC$605,IF($C$769=\"INX\",$AC$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC784),'M6.Baseline_IP'!AC784,0)","v":0}]
[null,null,null,21,null,{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F790),'M6.Baseline_IP'!F790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$G$605,IF($C$769=\"INX\",$G$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G790),'M6.Baseline_IP'!G790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$H$605,IF($C$769=\"INX\",$H$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H790),'M6.Baseline_IP'!H790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I790),'M6.Baseline_IP'!I790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$J$605,IF($C$769=\"INX\",$J$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J790),'M6.Baseline_IP'!J790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$K$605,IF($C$769=\"INX\",$K$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K790),'M6.Baseline_IP'!K790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$L$605,IF($C$769=\"INX\",$L$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L790),'M6.Baseline_IP'!L790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$M$605,IF($C$769=\"INX\",$M$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M790),'M6.Baseline_IP'!M790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$N$605,IF($C$769=\"INX\",$N$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N790),'M6.Baseline_IP'!N790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O790),'M6.Baseline_IP'!O790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$P$605,IF($C$769=\"INX\",$P$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P790),'M6.Baseline_IP'!P790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Q$605,IF($C$769=\"INX\",$Q$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q790),'M6.Baseline_IP'!Q790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$R$605,IF($C$769=\"INX\",$R$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R790),'M6.Baseline_IP'!R790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$S$605,IF($C$769=\"INX\",$S$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S790),'M6.Baseline_IP'!S790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T790),'M6.Baseline_IP'!T790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$U$605,IF($C$769=\"INX\",$U$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U790),'M6.Baseline_IP'!U790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$V$605,IF($C$769=\"INX\",$V$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V790),'M6.Baseline_IP'!V790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$W$605,IF($C$769=\"INX\",$W$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W790),'M6.Baseline_IP'!W790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$X$605,IF($C$769=\"INX\",$X$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X790),'M6.Baseline_IP'!X790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Y$605,IF($C$769=\"INX\",$Y$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y790),'M6.Baseline_IP'!Y790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z790),'M6.Baseline_IP'!Z790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AA$605,IF($C$769=\"INX\",$AA$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA790),'M6.Baseline_IP'!AA790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AB$605,IF($C$769=\"INX\",$AB$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB790),'M6.Baseline_IP'!AB790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AC$605,IF($C$769=\"INX\",$AC$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC790),'M6.Baseline_IP'!AC790,0)","v":0}]
[]
[null,null,null,6,null,{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F801),'M6.Baseline_IP'!F801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$G$605,IF($C$795=\"INX\",$G$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G801),'M6.Baseline_IP'!G801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$H$605,IF($C$795=\"INX\",$H$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H801),'M6.Baseline_IP'!H801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$I$605,IF($C$795=\"INX\",$I$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I801),'M6.Baseline_IP'!I801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$J$605,IF($C$795=\"INX\",$J$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J801),'M6.Baseline_IP'!J801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K801),'M6.Baseline_IP'!K801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$L$605,IF($C$795=\"INX\",$L$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L801),'M6.Baseline_IP'!L801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$M$605,IF($C$795=\"INX\",$M$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M801),'M6.Baseline_IP'!M801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$N$605,IF($C$795=\"INX\",$N$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N801),'M6.Baseline_IP'!N801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$O$605,IF($C$795=\"INX\",$O$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O801),'M6.Baseline_IP'!O801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$P$605,IF($C$795=\"INX\",$P$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P801),'M6.Baseline_IP'!P801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q801),'M6.Baseline_IP'!Q801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$R$605,IF($C$795=\"INX\",$R$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R801),'M6.Baseline_IP'!R801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$S$605,IF($C$795=\"INX\",$S$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S801),'M6.Baseline_IP'!S801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$T$605,IF($C$795=\"INX\",$T$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T801),'M6.Baseline_IP'!T801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$U$605,IF($C$795=\"INX\",$U$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U801),'M6.Baseline_IP'!U801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V801),'M6.Baseline_IP'!V801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$W$605,IF($C$795=\"INX\",$W$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W801),'M6.Baseline_IP'!W801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$X$605,IF($C$795=\"INX\",$X$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X801),'M6.Baseline_IP'!X801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Y$605,IF($C$795=\"INX\",$Y$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y801),'M6.Baseline_IP'!Y801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Z$605,IF($C$795=\"INX\",$Z$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z801),'M6.Baseline_IP'!Z801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AA$605,IF($C$795=\"INX\",$AA$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA801),'M6.Baseline_IP'!AA801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AB$605,IF($C$795=\"INX\",$AB$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB801),'M6.Baseline_IP'!AB801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC801),'M6.Baseline_IP'!AC801,0)","v":0}]
[null,null,null,12,null,{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F807),'M6.Baseline_IP'!F807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$G$605,IF($C$795=\"INX\",$G$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G807),'M6.Baseline_IP'!G807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$H$605,IF($C$795=\"INX\",$H$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H807),'M6.Baseline_IP'!H807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$I$605,IF($C$795=\"INX\",$I$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I807),'M6.Baseline_IP'!I807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$J$605,IF($C$795=\"INX\",$J$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J807),'M6.Baseline_IP'!J807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K807),'M6.Baseline_IP'!K807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$L$605,IF($C$795=\"INX\",$L$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L807),'M6.Baseline_IP'!L807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$M$605,IF($C$795=\"INX\",$M$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M807),'M6.Baseline_IP'!M807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$N$605,IF($C$795=\"INX\",$N$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N807),'M6.Baseline_IP'!N807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$O$605,IF($C$795=\"INX\",$O$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O807),'M6.Baseline_IP'!O807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$P$605,IF($C$795=\"INX\",$P$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P807),'M6.Baseline_IP'!P807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q807),'M6.Baseline_IP'!Q807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$R$605,IF($C$795=\"INX\",$R$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R807),'M6.Baseline_IP'!R807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$S$605,IF($C$795=\"INX\",$S$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S807),'M6.Baseline_IP'!S807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$T$605,IF($C$795=\"INX\",$T$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T807),'M6.Baseline_IP'!T807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$U$605,IF($C$795=\"INX\",$U$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U807),'M6.Baseline_IP'!U807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V807),'M6.Baseline_IP'!V807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$W$605,IF($C$795=\"INX\",$W$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W807),'M6.Baseline_IP'!W807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$X$605,IF($C$795=\"INX\",$X$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X807),'M6.Baseline_IP'!X807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Y$605,IF($C$795=\"INX\",$Y$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y807),'M6.Baseline_IP'!Y807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Z$605,IF($C$795=\"INX\",$Z$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z807),'M6.Baseline_IP'!Z807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AA$605,IF($C$795=\"INX\",$AA$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA807),'M6.Baseline_IP'!AA807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AB$605,IF($C$795=\"INX\",$AB$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB807),'M6.Baseline_IP'!AB807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC807),'M6.Baseline_IP'!AC807,0)","v":0}]
[null,null,null,17,null,{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F812),'M6.Baseline_IP'!F812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$G$605,IF($C$795=\"INX\",$G$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G812),'M6.Baseline_IP'!G812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$H$605,IF($C$795=\"INX\",$H$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H812),'M6.Baseline_IP'!H812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$I$605,IF($C$795=\"INX\",$I$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I812),'M6.Baseline_IP'!I812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$J$605,IF($C$795=\"INX\",$J$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J812),'M6.Baseline_IP'!J812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K812),'M6.Baseline_IP'!K812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$L$605,IF($C$795=\"INX\",$L$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L812),'M6.Baseline_IP'!L812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$M$605,IF($C$795=\"INX\",$M$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M812),'M6.Baseline_IP'!M812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$N$605,IF($C$795=\"INX\",$N$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N812),'M6.Baseline_IP'!N812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$O$605,IF($C$795=\"INX\",$O$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O812),'M6.Baseline_IP'!O812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$P$605,IF($C$795=\"INX\",$P$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P812),'M6.Baseline_IP'!P812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q812),'M6.Baseline_IP'!Q812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$R$605,IF($C$795=\"INX\",$R$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R812),'M6.Baseline_IP'!R812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$S$605,IF($C$795=\"INX\",$S$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S812),'M6.Baseline_IP'!S812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$T$605,IF($C$795=\"INX\",$T$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T812),'M6.Baseline_IP'!T812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U812),'M6.Baseline_IP'!U812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V812),'M6.Baseline_IP'!V812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$W$605,IF($C$795=\"INX\",$W$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W812),'M6.Baseline_IP'!W812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$X$605,IF($C$795=\"INX\",$X$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X812),'M6.Baseline_IP'!X812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Y$605,IF($C$795=\"INX\",$Y$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y812),'M6.Baseline_IP'!Y812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Z$605,IF($C$795=\"INX\",$Z$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z812),'M6.Baseline_IP'!Z812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AA$605,IF($C$795=\"INX\",$AA$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA812),'M6.Baseline_IP'!AA812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AB$605,IF($C$795=\"INX\",$AB$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB812),'M6.Baseline_IP'!AB812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC812),'M6.Baseline_IP'!AC812,0)","v":0}]
[null,null,null,24,null,{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F819),'M6.Baseline_IP'!F819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$G$605,IF($C$795=\"INX\",$G$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G819),'M6.Baseline_IP'!G819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$H$605,IF($C$795=\"INX\",$H$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H819),'M6.Baseline_IP'!H819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$I$605,IF($C$795=\"INX\",$I$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I819),'M6.Baseline_IP'!I819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$J$605,IF($C$795=\"INX\",$J$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J819),'M6.Baseline_IP'!J819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K819),'M6.Baseline_IP'!K819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$L$605,IF($C$795=\"INX\",$L$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L819),'M6.Baseline_IP'!L819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$M$605,IF($C$795=\"INX\",$M$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M819),'M6.Baseline_IP'!M819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$N$605,IF($C$795=\"INX\",$N$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N819),'M6.Baseline_IP'!N819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$O$605,IF($C$795=\"INX\",$O$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O819),'M6.Baseline_IP'!O819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$P$605,IF($C$795=\"INX\",$P$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P819),'M6.Baseline_IP'!P819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q819),'M6.Baseline_IP'!Q819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$R$605,IF($C$795=\"INX\",$R$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R819),'M6.Baseline_IP'!R819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$S$605,IF($C$795=\"INX\",$S$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S819),'M6.Baseline_IP'!S819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$T$605,IF($C$795=\"INX\",$T$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T819),'M6.Baseline_IP'!T819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$U$605,IF($C$795=\"INX\",$U$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U819),'M6.Baseline_IP'!U819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V819),'M6.Baseline_IP'!V819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$W$605,IF($C$795=\"INX\",$W$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W819),'M6.Baseline_IP'!W819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$X$605,IF($C$795=\"INX\",$X$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X819),'M6.Baseline_IP'!X819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Y$605,IF($C$795=\"INX\",$Y$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y819),'M6.Baseline_IP'!Y819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Z$605,IF($C$795=\"INX\",$Z$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z819),'M6.Baseline_IP'!Z819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AA$605,IF($C$795=\"INX\",$AA$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA819),'M6.Baseline_IP'!AA819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AB$605,IF($C$795=\"INX\",$AB$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB819),'M6.Baseline_IP'!AB819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC819),'M6.Baseline_IP'!AC819,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F824),'M6.Baseline_IP'!F824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G824),'M6.Baseline_IP'!G824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H824),'M6.Baseline_IP'!H824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I824),'M6.Baseline_IP'!I824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J824),'M6.Baseline_IP'!J824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K824),'M6.Baseline_IP'!K824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L824),'M6.Baseline_IP'!L824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M824),'M6.Baseline_IP'!M824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N824),'M6.Baseline_IP'!N824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O824),'M6.Baseline_IP'!O824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P824),'M6.Baseline_IP'!P824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q824),'M6.Baseline_IP'!Q824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R824),'M6.Baseline_IP'!R824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S824),'M6.Baseline_IP'!S824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T824),'M6.Baseline_IP'!T824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U824),'M6.Baseline_IP'!U824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V824),'M6.Baseline_IP'!V824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W824),'M6.Baseline_IP'!W824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X824),'M6.Baseline_IP'!X824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y824),'M6.Baseline_IP'!Y824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z824),'M6.Baseline_IP'!Z824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA824),'M6.Baseline_IP'!AA824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB824),'M6.Baseline_IP'!AB824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC824),'M6.Baseline_IP'!AC824,0)","v":0}]
[null,null,null,8,null,{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F829),'M6.Baseline_IP'!F829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G829),'M6.Baseline_IP'!G829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H829),'M6.Baseline_IP'!H829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I829),'M6.Baseline_IP'!I829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J829),'M6.Baseline_IP'!J829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K829),'M6.Baseline_IP'!K829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L829),'M6.Baseline_IP'!L829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M829),'M6.Baseline_IP'!M829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N829),'M6.Baseline_IP'!N829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O829),'M6.Baseline_IP'!O829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P829),'M6.Baseline_IP'!P829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q829),'M6.Baseline_IP'!Q829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R829),'M6.Baseline_IP'!R829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S829),'M6.Baseline_IP'!S829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T829),'M6.Baseline_IP'!T829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U829),'M6.Baseline_IP'!U829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V829),'M6.Baseline_IP'!V829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W829),'M6.Baseline_IP'!W829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X829),'M6.Baseline_IP'!X829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y829),'M6.Baseline_IP'!Y829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z829),'M6.Baseline_IP'!Z829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA829),'M6.Baseline_IP'!AA829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB829),'M6.Baseline_IP'!AB829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC829),'M6.Baseline_IP'!AC829,0)","v":0}]
[null,null,null,9,null,{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F830),'M6.Baseline_IP'!F830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G830),'M6.Baseline_IP'!G830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H830),'M6.Baseline_IP'!H830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I830),'M6.Baseline_IP'!I830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J830),'M6.Baseline_IP'!J830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K830),'M6.Baseline_IP'!K830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L830),'M6.Baseline_IP'!L830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M830),'M6.Baseline_IP'!M830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N830),'M6.Baseline_IP'!N830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O830),'M6.Baseline_IP'!O830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P830),'M6.Baseline_IP'!P830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q830),'M6.Baseline_IP'!Q830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R830),'M6.Baseline_IP'!R830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S830),'M6.Baseline_IP'!S830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T830),'M6.Baseline_IP'!T830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U830),'M6.Baseline_IP'!U830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V830),'M6.Baseline_IP'!V830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W830),'M6.Baseline_IP'!W830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X830),'M6.Baseline_IP'!X830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y830),'M6.Baseline_IP'!Y830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z830),'M6.Baseline_IP'!Z830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA830),'M6.Baseline_IP'!AA830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB830),'M6.Baseline_IP'!AB830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC830),'M6.Baseline_IP'!AC830,0)","v":0}]
[null,null,null,15,null,{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F836),'M6.Baseline_IP'!F836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G836),'M6.Baseline_IP'!G836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H836),'M6.Baseline_IP'!H836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I836),'M6.Baseline_IP'!I836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J836),'M6.Baseline_IP'!J836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K836),'M6.Baseline_IP'!K836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L836),'M6.Baseline_IP'!L836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M836),'M6.Baseline_IP'!M836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N836),'M6.Baseline_IP'!N836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O836),'M6.Baseline_IP'!O836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P836),'M6.Baseline_IP'!P836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q836),'M6.Baseline_IP'!Q836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R836),'M6.Baseline_IP'!R836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S836),'M6.Baseline_IP'!S836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T836),'M6.Baseline_IP'!T836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U836),'M6.Baseline_IP'!U836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V836),'M6.Baseline_IP'!V836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W836),'M6.Baseline_IP'!W836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X836),'M6.Baseline_IP'!X836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y836),'M6.Baseline_IP'!Y836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z836),'M6.Baseline_IP'!Z836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA836),'M6.Baseline_IP'!AA836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB836),'M6.Baseline_IP'!AB836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC836),'M6.Baseline_IP'!AC836,0)","v":0}]
[null,null,null,20,null,{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F841),'M6.Baseline_IP'!F841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G841),'M6.Baseline_IP'!G841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H841),'M6.Baseline_IP'!H841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I841),'M6.Baseline_IP'!I841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J841),'M6.Baseline_IP'!J841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K841),'M6.Baseline_IP'!K841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L841),'M6.Baseline_IP'!L841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M841),'M6.Baseline_IP'!M841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N841),'M6.Baseline_IP'!N841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O841),'M6.Baseline_IP'!O841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P841),'M6.Baseline_IP'!P841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q841),'M6.Baseline_IP'!Q841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R841),'M6.Baseline_IP'!R841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S841),'M6.Baseline_IP'!S841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T841),'M6.Baseline_IP'!T841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U841),'M6.Baseline_IP'!U841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V841),'M6.Baseline_IP'!V841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W841),'M6.Baseline_IP'!W841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X841),'M6.Baseline_IP'!X841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y841),'M6.Baseline_IP'!Y841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z841),'M6.Baseline_IP'!Z841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA841),'M6.Baseline_IP'!AA841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB841),'M6.Baseline_IP'!AB841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC841),'M6.Baseline_IP'!AC841,0)","v":0}]
[null,10,{"$f":"Instruments!$L$16","v":0},{"$f":"$D$39","v":0},{"$f":"$E$15","v":0}]
[null,null,null,5,null,{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F852),'M6.Baseline_IP'!F852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$G$605,IF($C$847=\"INX\",$G$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G852),'M6.Baseline_IP'!G852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$H$605,IF($C$847=\"INX\",$H$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H852),'M6.Baseline_IP'!H852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$I$605,IF($C$847=\"INX\",$I$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I852),'M6.Baseline_IP'!I852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J852),'M6.Baseline_IP'!J852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$K$605,IF($C$847=\"INX\",$K$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K852),'M6.Baseline_IP'!K852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$L$605,IF($C$847=\"INX\",$L$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L852),'M6.Baseline_IP'!L852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$M$605,IF($C$847=\"INX\",$M$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M852),'M6.Baseline_IP'!M852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$N$605,IF($C$847=\"INX\",$N$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N852),'M6.Baseline_IP'!N852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$O$605,IF($C$847=\"INX\",$O$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O852),'M6.Baseline_IP'!O852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$P$605,IF($C$847=\"INX\",$P$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P852),'M6.Baseline_IP'!P852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Q$605,IF($C$847=\"INX\",$Q$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q852),'M6.Baseline_IP'!Q852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$R$605,IF($C$847=\"INX\",$R$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R852),'M6.Baseline_IP'!R852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S852),'M6.Baseline_IP'!S852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$T$605,IF($C$847=\"INX\",$T$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T852),'M6.Baseline_IP'!T852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$U$605,IF($C$847=\"INX\",$U$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U852),'M6.Baseline_IP'!U852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V852),'M6.Baseline_IP'!V852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$W$605,IF($C$847=\"INX\",$W$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W852),'M6.Baseline_IP'!W852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$X$605,IF($C$847=\"INX\",$X$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X852),'M6.Baseline_IP'!X852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Y$605,IF($C$847=\"INX\",$Y$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y852),'M6.Baseline_IP'!Y852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Z$605,IF($C$847=\"INX\",$Z$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z852),'M6.Baseline_IP'!Z852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA852),'M6.Baseline_IP'!AA852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AB$605,IF($C$847=\"INX\",$AB$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB852),'M6.Baseline_IP'!AB852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AC$605,IF($C$847=\"INX\",$AC$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC852),'M6.Baseline_IP'!AC852,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F861),'M6.Baseline_IP'!F861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$G$605,IF($C$847=\"INX\",$G$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G861),'M6.Baseline_IP'!G861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$H$605,IF($C$847=\"INX\",$H$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H861),'M6.Baseline_IP'!H861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$I$605,IF($C$847=\"INX\",$I$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I861),'M6.Baseline_IP'!I861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J861),'M6.Baseline_IP'!J861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$K$605,IF($C$847=\"INX\",$K$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K861),'M6.Baseline_IP'!K861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$L$605,IF($C$847=\"INX\",$L$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L861),'M6.Baseline_IP'!L861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$M$605,IF($C$847=\"INX\",$M$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M861),'M6.Baseline_IP'!M861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$N$605,IF($C$847=\"INX\",$N$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N861),'M6.Baseline_IP'!N861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$O$605,IF($C$847=\"INX\",$O$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O861),'M6.Baseline_IP'!O861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$P$605,IF($C$847=\"INX\",$P$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P861),'M6.Baseline_IP'!P861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Q$605,IF($C$847=\"INX\",$Q$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q861),'M6.Baseline_IP'!Q861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$R$605,IF($C$847=\"INX\",$R$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R861),'M6.Baseline_IP'!R861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S861),'M6.Baseline_IP'!S861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$T$605,IF($C$847=\"INX\",$T$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T861),'M6.Baseline_IP'!T861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$U$605,IF($C$847=\"INX\",$U$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U861),'M6.Baseline_IP'!U861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V861),'M6.Baseline_IP'!V861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$W$605,IF($C$847=\"INX\",$W$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W861),'M6.Baseline_IP'!W861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$X$605,IF($C$847=\"INX\",$X$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X861),'M6.Baseline_IP'!X861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Y$605,IF($C$847=\"INX\",$Y$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y861),'M6.Baseline_IP'!Y861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Z$605,IF($C$847=\"INX\",$Z$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z861),'M6.Baseline_IP'!Z861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA861),'M6.Baseline_IP'!AA861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AB$605,IF($C$847=\"INX\",$AB$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB861),'M6.Baseline_IP'!AB861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AC$605,IF($C$847=\"INX\",$AC$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC861),'M6.Baseline_IP'!AC861,0)","v":0}]
[null,null,null,17,null,{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F864),'M6.Baseline_IP'!F864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$G$605,IF($C$847=\"INX\",$G$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G864),'M6.Baseline_IP'!G864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$H$605,IF($C$847=\"INX\",$H$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H864),'M6.Baseline_IP'!H864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$I$605,IF($C$847=\"INX\",$I$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I864),'M6.Baseline_IP'!I864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J864),'M6.Baseline_IP'!J864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$K$605,IF($C$847=\"INX\",$K$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K864),'M6.Baseline_IP'!K864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$L$605,IF($C$847=\"INX\",$L$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L864),'M6.Baseline_IP'!L864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$M$605,IF($C$847=\"INX\",$M$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M864),'M6.Baseline_IP'!M864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$N$605,IF($C$847=\"INX\",$N$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N864),'M6.Baseline_IP'!N864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$O$605,IF($C$847=\"INX\",$O$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O864),'M6.Baseline_IP'!O864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$P$605,IF($C$847=\"INX\",$P$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P864),'M6.Baseline_IP'!P864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Q$605,IF($C$847=\"INX\",$Q$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q864),'M6.Baseline_IP'!Q864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$R$605,IF($C$847=\"INX\",$R$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R864),'M6.Baseline_IP'!R864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S864),'M6.Baseline_IP'!S864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$T$605,IF($C$847=\"INX\",$T$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T864),'M6.Baseline_IP'!T864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U864),'M6.Baseline_IP'!U864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V864),'M6.Baseline_IP'!V864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$W$605,IF($C$847=\"INX\",$W$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W864),'M6.Baseline_IP'!W864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$X$605,IF($C$847=\"INX\",$X$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X864),'M6.Baseline_IP'!X864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Y$605,IF($C$847=\"INX\",$Y$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y864),'M6.Baseline_IP'!Y864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Z$605,IF($C$847=\"INX\",$Z$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z864),'M6.Baseline_IP'!Z864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA864),'M6.Baseline_IP'!AA864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AB$605,IF($C$847=\"INX\",$AB$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB864),'M6.Baseline_IP'!AB864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AC$605,IF($C$847=\"INX\",$AC$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC864),'M6.Baseline_IP'!AC864,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F869),'M6.Baseline_IP'!F869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$G$605,IF($C$847=\"INX\",$G$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G869),'M6.Baseline_IP'!G869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$H$605,IF($C$847=\"INX\",$H$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H869),'M6.Baseline_IP'!H869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$I$605,IF($C$847=\"INX\",$I$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I869),'M6.Baseline_IP'!I869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J869),'M6.Baseline_IP'!J869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$K$605,IF($C$847=\"INX\",$K$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K869),'M6.Baseline_IP'!K869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$L$605,IF($C$847=\"INX\",$L$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L869),'M6.Baseline_IP'!L869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$M$605,IF($C$847=\"INX\",$M$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M869),'M6.Baseline_IP'!M869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$N$605,IF($C$847=\"INX\",$N$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N869),'M6.Baseline_IP'!N869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$O$605,IF($C$847=\"INX\",$O$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O869),'M6.Baseline_IP'!O869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$P$605,IF($C$847=\"INX\",$P$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P869),'M6.Baseline_IP'!P869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Q$605,IF($C$847=\"INX\",$Q$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q869),'M6.Baseline_IP'!Q869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$R$605,IF($C$847=\"INX\",$R$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R869),'M6.Baseline_IP'!R869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S869),'M6.Baseline_IP'!S869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$T$605,IF($C$847=\"INX\",$T$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T869),'M6.Baseline_IP'!T869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$U$605,IF($C$847=\"INX\",$U$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U869),'M6.Baseline_IP'!U869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V869),'M6.Baseline_IP'!V869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$W$605,IF($C$847=\"INX\",$W$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W869),'M6.Baseline_IP'!W869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$X$605,IF($C$847=\"INX\",$X$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X869),'M6.Baseline_IP'!X869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Y$605,IF($C$847=\"INX\",$Y$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y869),'M6.Baseline_IP'!Y869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Z$605,IF($C$847=\"INX\",$Z$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z869),'M6.Baseline_IP'!Z869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA869),'M6.Baseline_IP'!AA869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AB$605,IF($C$847=\"INX\",$AB$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB869),'M6.Baseline_IP'!AB869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AC$605,IF($C$847=\"INX\",$AC$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC869),'M6.Baseline_IP'!AC869,0)","v":0}]
[null,null,null,2,null,{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F875),'M6.Baseline_IP'!F875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G875),'M6.Baseline_IP'!G875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H875),'M6.Baseline_IP'!H875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I875),'M6.Baseline_IP'!I875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J875),'M6.Baseline_IP'!J875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K875),'M6.Baseline_IP'!K875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L875),'M6.Baseline_IP'!L875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M875),'M6.Baseline_IP'!M875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N875),'M6.Baseline_IP'!N875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O875),'M6.Baseline_IP'!O875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P875),'M6.Baseline_IP'!P875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q875),'M6.Baseline_IP'!Q875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R875),'M6.Baseline_IP'!R875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S875),'M6.Baseline_IP'!S875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T875),'M6.Baseline_IP'!T875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U875),'M6.Baseline_IP'!U875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V875),'M6.Baseline_IP'!V875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W875),'M6.Baseline_IP'!W875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X875),'M6.Baseline_IP'!X875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y875),'M6.Baseline_IP'!Y875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z875),'M6.Baseline_IP'!Z875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA875),'M6.Baseline_IP'!AA875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB875),'M6.Baseline_IP'!AB875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC875),'M6.Baseline_IP'!AC875,0)","v":0}]
[null,null,null,7,null,{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F880),'M6.Baseline_IP'!F880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G880),'M6.Baseline_IP'!G880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H880),'M6.Baseline_IP'!H880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I880),'M6.Baseline_IP'!I880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J880),'M6.Baseline_IP'!J880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K880),'M6.Baseline_IP'!K880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L880),'M6.Baseline_IP'!L880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M880),'M6.Baseline_IP'!M880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N880),'M6.Baseline_IP'!N880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O880),'M6.Baseline_IP'!O880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P880),'M6.Baseline_IP'!P880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q880),'M6.Baseline_IP'!Q880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R880),'M6.Baseline_IP'!R880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S880),'M6.Baseline_IP'!S880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T880),'M6.Baseline_IP'!T880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U880),'M6.Baseline_IP'!U880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V880),'M6.Baseline_IP'!V880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W880),'M6.Baseline_IP'!W880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X880),'M6.Baseline_IP'!X880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y880),'M6.Baseline_IP'!Y880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z880),'M6.Baseline_IP'!Z880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA880),'M6.Baseline_IP'!AA880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB880),'M6.Baseline_IP'!AB880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC880),'M6.Baseline_IP'!AC880,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F886),'M6.Baseline_IP'!F886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G886),'M6.Baseline_IP'!G886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H886),'M6.Baseline_IP'!H886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I886),'M6.Baseline_IP'!I886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J886),'M6.Baseline_IP'!J886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K886),'M6.Baseline_IP'!K886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L886),'M6.Baseline_IP'!L886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M886),'M6.Baseline_IP'!M886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N886),'M6.Baseline_IP'!N886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O886),'M6.Baseline_IP'!O886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P886),'M6.Baseline_IP'!P886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q886),'M6.Baseline_IP'!Q886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R886),'M6.Baseline_IP'!R886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S886),'M6.Baseline_IP'!S886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T886),'M6.Baseline_IP'!T886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U886),'M6.Baseline_IP'!U886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V886),'M6.Baseline_IP'!V886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W886),'M6.Baseline_IP'!W886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X886),'M6.Baseline_IP'!X886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y886),'M6.Baseline_IP'!Y886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z886),'M6.Baseline_IP'!Z886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA886),'M6.Baseline_IP'!AA886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB886),'M6.Baseline_IP'!AB886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC886),'M6.Baseline_IP'!AC886,0)","v":0}]
[null,null,null,19,null,{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F892),'M6.Baseline_IP'!F892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G892),'M6.Baseline_IP'!G892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H892),'M6.Baseline_IP'!H892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I892),'M6.Baseline_IP'!I892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J892),'M6.Baseline_IP'!J892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K892),'M6.Baseline_IP'!K892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L892),'M6.Baseline_IP'!L892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M892),'M6.Baseline_IP'!M892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N892),'M6.Baseline_IP'!N892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O892),'M6.Baseline_IP'!O892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P892),'M6.Baseline_IP'!P892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q892),'M6.Baseline_IP'!Q892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R892),'M6.Baseline_IP'!R892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S892),'M6.Baseline_IP'!S892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T892),'M6.Baseline_IP'!T892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U892),'M6.Baseline_IP'!U892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V892),'M6.Baseline_IP'!V892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W892),'M6.Baseline_IP'!W892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X892),'M6.Baseline_IP'!X892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y892),'M6.Baseline_IP'!Y892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z892),'M6.Baseline_IP'!Z892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA892),'M6.Baseline_IP'!AA892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB892),'M6.Baseline_IP'!AB892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC892),'M6.Baseline_IP'!AC892,0)","v":0}]
[null,null,null,24,null,{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F897),'M6.Baseline_IP'!F897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G897),'M6.Baseline_IP'!G897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H897),'M6.Baseline_IP'!H897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I897),'M6.Baseline_IP'!I897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J897),'M6.Baseline_IP'!J897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K897),'M6.Baseline_IP'!K897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L897),'M6.Baseline_IP'!L897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M897),'M6.Baseline_IP'!M897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N897),'M6.Baseline_IP'!N897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O897),'M6.Baseline_IP'!O897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P897),'M6.Baseline_IP'!P897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q897),'M6.Baseline_IP'!Q897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R897),'M6.Baseline_IP'!R897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S897),'M6.Baseline_IP'!S897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T897),'M6.Baseline_IP'!T897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U897),'M6.Baseline_IP'!U897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V897),'M6.Baseline_IP'!V897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W897),'M6.Baseline_IP'!W897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X897),'M6.Baseline_IP'!X897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y897),'M6.Baseline_IP'!Y897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z897),'M6.Baseline_IP'!Z897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA897),'M6.Baseline_IP'!AA897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB897),'M6.Baseline_IP'!AB897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC897),'M6.Baseline_IP'!AC897,0)","v":0}]
[]
[null,null,null,4,null,{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F903),'M6.Baseline_IP'!F903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$G$605,IF($C$899=\"INX\",$G$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G903),'M6.Baseline_IP'!G903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$H$605,IF($C$899=\"INX\",$H$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H903),'M6.Baseline_IP'!H903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I903),'M6.Baseline_IP'!I903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$J$605,IF($C$899=\"INX\",$J$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J903),'M6.Baseline_IP'!J903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$K$605,IF($C$899=\"INX\",$K$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K903),'M6.Baseline_IP'!K903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$L$605,IF($C$899=\"INX\",$L$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L903),'M6.Baseline_IP'!L903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$M$605,IF($C$899=\"INX\",$M$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M903),'M6.Baseline_IP'!M903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$N$605,IF($C$899=\"INX\",$N$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N903),'M6.Baseline_IP'!N903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O903),'M6.Baseline_IP'!O903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$P$605,IF($C$899=\"INX\",$P$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P903),'M6.Baseline_IP'!P903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Q$605,IF($C$899=\"INX\",$Q$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q903),'M6.Baseline_IP'!Q903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$R$605,IF($C$899=\"INX\",$R$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R903),'M6.Baseline_IP'!R903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$S$605,IF($C$899=\"INX\",$S$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S903),'M6.Baseline_IP'!S903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$T$605,IF($C$899=\"INX\",$T$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T903),'M6.Baseline_IP'!T903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U903),'M6.Baseline_IP'!U903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$V$605,IF($C$899=\"INX\",$V$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V903),'M6.Baseline_IP'!V903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$W$605,IF($C$899=\"INX\",$W$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W903),'M6.Baseline_IP'!W903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$X$605,IF($C$899=\"INX\",$X$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X903),'M6.Baseline_IP'!X903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Y$605,IF($C$899=\"INX\",$Y$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y903),'M6.Baseline_IP'!Y903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z903),'M6.Baseline_IP'!Z903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AA$605,IF($C$899=\"INX\",$AA$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA903),'M6.Baseline_IP'!AA903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AB$605,IF($C$899=\"INX\",$AB$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB903),'M6.Baseline_IP'!AB903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AC$605,IF($C$899=\"INX\",$AC$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC903),'M6.Baseline_IP'!AC903,0)","v":0}]
[null,null,null,10,null,{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F909),'M6.Baseline_IP'!F909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$G$605,IF($C$899=\"INX\",$G$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G909),'M6.Baseline_IP'!G909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$H$605,IF($C$899=\"INX\",$H$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H909),'M6.Baseline_IP'!H909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I909),'M6.Baseline_IP'!I909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$J$605,IF($C$899=\"INX\",$J$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J909),'M6.Baseline_IP'!J909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$K$605,IF($C$899=\"INX\",$K$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K909),'M6.Baseline_IP'!K909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$L$605,IF($C$899=\"INX\",$L$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L909),'M6.Baseline_IP'!L909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$M$605,IF($C$899=\"INX\",$M$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M909),'M6.Baseline_IP'!M909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$N$605,IF($C$899=\"INX\",$N$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N909),'M6.Baseline_IP'!N909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O909),'M6.Baseline_IP'!O909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$P$605,IF($C$899=\"INX\",$P$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P909),'M6.Baseline_IP'!P909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Q$605,IF($C$899=\"INX\",$Q$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q909),'M6.Baseline_IP'!Q909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$R$605,IF($C$899=\"INX\",$R$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R909),'M6.Baseline_IP'!R909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$S$605,IF($C$899=\"INX\",$S$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S909),'M6.Baseline_IP'!S909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$T$605,IF($C$899=\"INX\",$T$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T909),'M6.Baseline_IP'!T909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U909),'M6.Baseline_IP'!U909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$V$605,IF($C$899=\"INX\",$V$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V909),'M6.Baseline_IP'!V909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$W$605,IF($C$899=\"INX\",$W$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W909),'M6.Baseline_IP'!W909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$X$605,IF($C$899=\"INX\",$X$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X909),'M6.Baseline_IP'!X909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Y$605,IF($C$899=\"INX\",$Y$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y909),'M6.Baseline_IP'!Y909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z909),'M6.Baseline_IP'!Z909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AA$605,IF($C$899=\"INX\",$AA$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA909),'M6.Baseline_IP'!AA909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AB$605,IF($C$899=\"INX\",$AB$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB909),'M6.Baseline_IP'!AB909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AC$605,IF($C$899=\"INX\",$AC$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC909),'M6.Baseline_IP'!AC909,0)","v":0}]
[null,null,null,16,null,{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F915),'M6.Baseline_IP'!F915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$G$605,IF($C$899=\"INX\",$G$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G915),'M6.Baseline_IP'!G915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$H$605,IF($C$899=\"INX\",$H$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H915),'M6.Baseline_IP'!H915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I915),'M6.Baseline_IP'!I915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$J$605,IF($C$899=\"INX\",$J$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J915),'M6.Baseline_IP'!J915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$K$605,IF($C$899=\"INX\",$K$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K915),'M6.Baseline_IP'!K915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$L$605,IF($C$899=\"INX\",$L$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L915),'M6.Baseline_IP'!L915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$M$605,IF($C$899=\"INX\",$M$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M915),'M6.Baseline_IP'!M915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$N$605,IF($C$899=\"INX\",$N$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N915),'M6.Baseline_IP'!N915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O915),'M6.Baseline_IP'!O915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$P$605,IF($C$899=\"INX\",$P$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P915),'M6.Baseline_IP'!P915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Q$605,IF($C$899=\"INX\",$Q$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q915),'M6.Baseline_IP'!Q915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$R$605,IF($C$899=\"INX\",$R$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R915),'M6.Baseline_IP'!R915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$S$605,IF($C$899=\"INX\",$S$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S915),'M6.Baseline_IP'!S915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$T$605,IF($C$899=\"INX\",$T$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T915),'M6.Baseline_IP'!T915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U915),'M6.Baseline_IP'!U915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$V$605,IF($C$899=\"INX\",$V$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V915),'M6.Baseline_IP'!V915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$W$605,IF($C$899=\"INX\",$W$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W915),'M6.Baseline_IP'!W915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$X$605,IF($C$899=\"INX\",$X$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X915),'M6.Baseline_IP'!X915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Y$605,IF($C$899=\"INX\",$Y$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y915),'M6.Baseline_IP'!Y915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z915),'M6.Baseline_IP'!Z915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AA$605,IF($C$899=\"INX\",$AA$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA915),'M6.Baseline_IP'!AA915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AB$605,IF($C$899=\"INX\",$AB$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB915),'M6.Baseline_IP'!AB915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AC$605,IF($C$899=\"INX\",$AC$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC915),'M6.Baseline_IP'!AC915,0)","v":0}]
[null,null,null,21,null,{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F920),'M6.Baseline_IP'!F920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$G$605,IF($C$899=\"INX\",$G$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G920),'M6.Baseline_IP'!G920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$H$605,IF($C$899=\"INX\",$H$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H920),'M6.Baseline_IP'!H920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I920),'M6.Baseline_IP'!I920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$J$605,IF($C$899=\"INX\",$J$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J920),'M6.Baseline_IP'!J920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$K$605,IF($C$899=\"INX\",$K$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K920),'M6.Baseline_IP'!K920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$L$605,IF($C$899=\"INX\",$L$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L920),'M6.Baseline_IP'!L920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$M$605,IF($C$899=\"INX\",$M$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M920),'M6.Baseline_IP'!M920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$N$605,IF($C$899=\"INX\",$N$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N920),'M6.Baseline_IP'!N920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O920),'M6.Baseline_IP'!O920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$P$605,IF($C$899=\"INX\",$P$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P920),'M6.Baseline_IP'!P920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Q$605,IF($C$899=\"INX\",$Q$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q920),'M6.Baseline_IP'!Q920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$R$605,IF($C$899=\"INX\",$R$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R920),'M6.Baseline_IP'!R920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$S$605,IF($C$899=\"INX\",$S$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S920),'M6.Baseline_IP'!S920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$T$605,IF($C$899=\"INX\",$T$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T920),'M6.Baseline_IP'!T920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U920),'M6.Baseline_IP'!U920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$V$605,IF($C$899=\"INX\",$V$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V920),'M6.Baseline_IP'!V920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$W$605,IF($C$899=\"INX\",$W$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W920),'M6.Baseline_IP'!W920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$X$605,IF($C$899=\"INX\",$X$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X920),'M6.Baseline_IP'!X920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Y$605,IF($C$899=\"INX\",$Y$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y920),'M6.Baseline_IP'!Y920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z920),'M6.Baseline_IP'!Z920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AA$605,IF($C$899=\"INX\",$AA$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA920),'M6.Baseline_IP'!AA920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AB$605,IF($C$899=\"INX\",$AB$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB920),'M6.Baseline_IP'!AB920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AC$605,IF($C$899=\"INX\",$AC$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC920),'M6.Baseline_IP'!AC920,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F928),'M6.Baseline_IP'!F928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G928),'M6.Baseline_IP'!G928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H928),'M6.Baseline_IP'!H928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I928),'M6.Baseline_IP'!I928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J928),'M6.Baseline_IP'!J928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K928),'M6.Baseline_IP'!K928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L928),'M6.Baseline_IP'!L928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M928),'M6.Baseline_IP'!M928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N928),'M6.Baseline_IP'!N928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O928),'M6.Baseline_IP'!O928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P928),'M6.Baseline_IP'!P928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q928),'M6.Baseline_IP'!Q928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R928),'M6.Baseline_IP'!R928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S928),'M6.Baseline_IP'!S928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T928),'M6.Baseline_IP'!T928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U928),'M6.Baseline_IP'!U928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V928),'M6.Baseline_IP'!V928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W928),'M6.Baseline_IP'!W928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X928),'M6.Baseline_IP'!X928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y928),'M6.Baseline_IP'!Y928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z928),'M6.Baseline_IP'!Z928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA928),'M6.Baseline_IP'!AA928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB928),'M6.Baseline_IP'!AB928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC928),'M6.Baseline_IP'!AC928,0)","v":0}]
[null,null,null,7,null,{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F932),'M6.Baseline_IP'!F932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G932),'M6.Baseline_IP'!G932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H932),'M6.Baseline_IP'!H932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I932),'M6.Baseline_IP'!I932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J932),'M6.Baseline_IP'!J932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K932),'M6.Baseline_IP'!K932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L932),'M6.Baseline_IP'!L932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M932),'M6.Baseline_IP'!M932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N932),'M6.Baseline_IP'!N932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O932),'M6.Baseline_IP'!O932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P932),'M6.Baseline_IP'!P932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q932),'M6.Baseline_IP'!Q932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R932),'M6.Baseline_IP'!R932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S932),'M6.Baseline_IP'!S932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T932),'M6.Baseline_IP'!T932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U932),'M6.Baseline_IP'!U932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V932),'M6.Baseline_IP'!V932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W932),'M6.Baseline_IP'!W932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X932),'M6.Baseline_IP'!X932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y932),'M6.Baseline_IP'!Y932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z932),'M6.Baseline_IP'!Z932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA932),'M6.Baseline_IP'!AA932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB932),'M6.Baseline_IP'!AB932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC932),'M6.Baseline_IP'!AC932,0)","v":0}]
[null,null,null,12,null,{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F937),'M6.Baseline_IP'!F937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G937),'M6.Baseline_IP'!G937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H937),'M6.Baseline_IP'!H937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I937),'M6.Baseline_IP'!I937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J937),'M6.Baseline_IP'!J937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K937),'M6.Baseline_IP'!K937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L937),'M6.Baseline_IP'!L937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M937),'M6.Baseline_IP'!M937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N937),'M6.Baseline_IP'!N937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O937),'M6.Baseline_IP'!O937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P937),'M6.Baseline_IP'!P937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q937),'M6.Baseline_IP'!Q937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R937),'M6.Baseline_IP'!R937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S937),'M6.Baseline_IP'!S937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T937),'M6.Baseline_IP'!T937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U937),'M6.Baseline_IP'!U937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V937),'M6.Baseline_IP'!V937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W937),'M6.Baseline_IP'!W937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X937),'M6.Baseline_IP'!X937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y937),'M6.Baseline_IP'!Y937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z937),'M6.Baseline_IP'!Z937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA937),'M6.Baseline_IP'!AA937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB937),'M6.Baseline_IP'!AB937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC937),'M6.Baseline_IP'!AC937,0)","v":0}]
[null,null,null,18,null,{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F943),'M6.Baseline_IP'!F943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G943),'M6.Baseline_IP'!G943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H943),'M6.Baseline_IP'!H943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I943),'M6.Baseline_IP'!I943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J943),'M6.Baseline_IP'!J943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K943),'M6.Baseline_IP'!K943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L943),'M6.Baseline_IP'!L943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M943),'M6.Baseline_IP'!M943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N943),'M6.Baseline_IP'!N943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O943),'M6.Baseline_IP'!O943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P943),'M6.Baseline_IP'!P943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q943),'M6.Baseline_IP'!Q943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R943),'M6.Baseline_IP'!R943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S943),'M6.Baseline_IP'!S943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T943),'M6.Baseline_IP'!T943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U943),'M6.Baseline_IP'!U943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V943),'M6.Baseline_IP'!V943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W943),'M6.Baseline_IP'!W943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X943),'M6.Baseline_IP'!X943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y943),'M6.Baseline_IP'!Y943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z943),'M6.Baseline_IP'!Z943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA943),'M6.Baseline_IP'!AA943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB943),'M6.Baseline_IP'!AB943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC943),'M6.Baseline_IP'!AC943,0)","v":0}]
[null,null,null,23,null,{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F948),'M6.Baseline_IP'!F948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G948),'M6.Baseline_IP'!G948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H948),'M6.Baseline_IP'!H948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I948),'M6.Baseline_IP'!I948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J948),'M6.Baseline_IP'!J948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K948),'M6.Baseline_IP'!K948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L948),'M6.Baseline_IP'!L948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M948),'M6.Baseline_IP'!M948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N948),'M6.Baseline_IP'!N948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O948),'M6.Baseline_IP'!O948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P948),'M6.Baseline_IP'!P948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q948),'M6.Baseline_IP'!Q948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R948),'M6.Baseline_IP'!R948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S948),'M6.Baseline_IP'!S948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T948),'M6.Baseline_IP'!T948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U948),'M6.Baseline_IP'!U948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V948),'M6.Baseline_IP'!V948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W948),'M6.Baseline_IP'!W948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X948),'M6.Baseline_IP'!X948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y948),'M6.Baseline_IP'!Y948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z948),'M6.Baseline_IP'!Z948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA948),'M6.Baseline_IP'!AA948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB948),'M6.Baseline_IP'!AB948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC948),'M6.Baseline_IP'!AC948,0)","v":0}]
[null,null,null,2,null,{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F953),'M6.Baseline_IP'!F953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G953),'M6.Baseline_IP'!G953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$H$605,IF($C$951=\"INX\",$H$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H953),'M6.Baseline_IP'!H953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$I$605,IF($C$951=\"INX\",$I$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I953),'M6.Baseline_IP'!I953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$J$605,IF($C$951=\"INX\",$J$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J953),'M6.Baseline_IP'!J953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$K$605,IF($C$951=\"INX\",$K$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K953),'M6.Baseline_IP'!K953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$L$605,IF($C$951=\"INX\",$L$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L953),'M6.Baseline_IP'!L953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$M$605,IF($C$951=\"INX\",$M$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M953),'M6.Baseline_IP'!M953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N953),'M6.Baseline_IP'!N953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$O$605,IF($C$951=\"INX\",$O$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O953),'M6.Baseline_IP'!O953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$P$605,IF($C$951=\"INX\",$P$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P953),'M6.Baseline_IP'!P953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Q$605,IF($C$951=\"INX\",$Q$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q953),'M6.Baseline_IP'!Q953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$R$605,IF($C$951=\"INX\",$R$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R953),'M6.Baseline_IP'!R953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S953),'M6.Baseline_IP'!S953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$T$605,IF($C$951=\"INX\",$T$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T953),'M6.Baseline_IP'!T953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$U$605,IF($C$951=\"INX\",$U$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U953),'M6.Baseline_IP'!U953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$V$605,IF($C$951=\"INX\",$V$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V953),'M6.Baseline_IP'!V953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$W$605,IF($C$951=\"INX\",$W$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W953),'M6.Baseline_IP'!W953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X953),'M6.Baseline_IP'!X953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Y$605,IF($C$951=\"INX\",$Y$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y953),'M6.Baseline_IP'!Y953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Z$605,IF($C$951=\"INX\",$Z$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z953),'M6.Baseline_IP'!Z953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AA$605,IF($C$951=\"INX\",$AA$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA953),'M6.Baseline_IP'!AA953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AB$605,IF($C$951=\"INX\",$AB$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB953),'M6.Baseline_IP'!AB953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AC$605,IF($C$951=\"INX\",$AC$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC953),'M6.Baseline_IP'!AC953,0)","v":0}]
[null,null,null,9,null,{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F960),'M6.Baseline_IP'!F960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G960),'M6.Baseline_IP'!G960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$H$605,IF($C$951=\"INX\",$H$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H960),'M6.Baseline_IP'!H960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$I$605,IF($C$951=\"INX\",$I$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I960),'M6.Baseline_IP'!I960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$J$605,IF($C$951=\"INX\",$J$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J960),'M6.Baseline_IP'!J960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$K$605,IF($C$951=\"INX\",$K$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K960),'M6.Baseline_IP'!K960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$L$605,IF($C$951=\"INX\",$L$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L960),'M6.Baseline_IP'!L960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$M$605,IF($C$951=\"INX\",$M$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M960),'M6.Baseline_IP'!M960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N960),'M6.Baseline_IP'!N960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$O$605,IF($C$951=\"INX\",$O$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O960),'M6.Baseline_IP'!O960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$P$605,IF($C$951=\"INX\",$P$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P960),'M6.Baseline_IP'!P960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Q$605,IF($C$951=\"INX\",$Q$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q960),'M6.Baseline_IP'!Q960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$R$605,IF($C$951=\"INX\",$R$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R960),'M6.Baseline_IP'!R960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S960),'M6.Baseline_IP'!S960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$T$605,IF($C$951=\"INX\",$T$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T960),'M6.Baseline_IP'!T960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$U$605,IF($C$951=\"INX\",$U$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U960),'M6.Baseline_IP'!U960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$V$605,IF($C$951=\"INX\",$V$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V960),'M6.Baseline_IP'!V960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$W$605,IF($C$951=\"INX\",$W$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W960),'M6.Baseline_IP'!W960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X960),'M6.Baseline_IP'!X960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Y$605,IF($C$951=\"INX\",$Y$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y960),'M6.Baseline_IP'!Y960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Z$605,IF($C$951=\"INX\",$Z$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z960),'M6.Baseline_IP'!Z960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AA$605,IF($C$951=\"INX\",$AA$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA960),'M6.Baseline_IP'!AA960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AB$605,IF($C$951=\"INX\",$AB$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB960),'M6.Baseline_IP'!AB960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AC$605,IF($C$951=\"INX\",$AC$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC960),'M6.Baseline_IP'!AC960,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F965),'M6.Baseline_IP'!F965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G965),'M6.Baseline_IP'!G965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$H$605,IF($C$951=\"INX\",$H$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H965),'M6.Baseline_IP'!H965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$I$605,IF($C$951=\"INX\",$I$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I965),'M6.Baseline_IP'!I965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$J$605,IF($C$951=\"INX\",$J$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J965),'M6.Baseline_IP'!J965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$K$605,IF($C$951=\"INX\",$K$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K965),'M6.Baseline_IP'!K965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$L$605,IF($C$951=\"INX\",$L$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L965),'M6.Baseline_IP'!L965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$M$605,IF($C$951=\"INX\",$M$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M965),'M6.Baseline_IP'!M965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N965),'M6.Baseline_IP'!N965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$O$605,IF($C$951=\"INX\",$O$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O965),'M6.Baseline_IP'!O965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$P$605,IF($C$951=\"INX\",$P$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P965),'M6.Baseline_IP'!P965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Q$605,IF($C$951=\"INX\",$Q$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q965),'M6.Baseline_IP'!Q965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$R$605,IF($C$951=\"INX\",$R$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R965),'M6.Baseline_IP'!R965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S965),'M6.Baseline_IP'!S965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$T$605,IF($C$951=\"INX\",$T$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T965),'M6.Baseline_IP'!T965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$U$605,IF($C$951=\"INX\",$U$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U965),'M6.Baseline_IP'!U965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$V$605,IF($C$951=\"INX\",$V$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V965),'M6.Baseline_IP'!V965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$W$605,IF($C$951=\"INX\",$W$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W965),'M6.Baseline_IP'!W965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X965),'M6.Baseline_IP'!X965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Y$605,IF($C$951=\"INX\",$Y$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y965),'M6.Baseline_IP'!Y965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Z$605,IF($C$951=\"INX\",$Z$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z965),'M6.Baseline_IP'!Z965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AA$605,IF($C$951=\"INX\",$AA$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA965),'M6.Baseline_IP'!AA965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AB$605,IF($C$951=\"INX\",$AB$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB965),'M6.Baseline_IP'!AB965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AC$605,IF($C$951=\"INX\",$AC$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC965),'M6.Baseline_IP'!AC965,0)","v":0}]
[null,null,null,19,null,{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F970),'M6.Baseline_IP'!F970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G970),'M6.Baseline_IP'!G970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$H$605,IF($C$951=\"INX\",$H$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H970),'M6.Baseline_IP'!H970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$I$605,IF($C$951=\"INX\",$I$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I970),'M6.Baseline_IP'!I970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$J$605,IF($C$951=\"INX\",$J$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J970),'M6.Baseline_IP'!J970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$K$605,IF($C$951=\"INX\",$K$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K970),'M6.Baseline_IP'!K970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$L$605,IF($C$951=\"INX\",$L$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L970),'M6.Baseline_IP'!L970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$M$605,IF($C$951=\"INX\",$M$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M970),'M6.Baseline_IP'!M970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N970),'M6.Baseline_IP'!N970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$O$605,IF($C$951=\"INX\",$O$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O970),'M6.Baseline_IP'!O970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$P$605,IF($C$951=\"INX\",$P$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P970),'M6.Baseline_IP'!P970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Q$605,IF($C$951=\"INX\",$Q$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q970),'M6.Baseline_IP'!Q970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$R$605,IF($C$951=\"INX\",$R$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R970),'M6.Baseline_IP'!R970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S970),'M6.Baseline_IP'!S970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$T$605,IF($C$951=\"INX\",$T$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T970),'M6.Baseline_IP'!T970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$U$605,IF($C$951=\"INX\",$U$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U970),'M6.Baseline_IP'!U970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$V$605,IF($C$951=\"INX\",$V$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V970),'M6.Baseline_IP'!V970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$W$605,IF($C$951=\"INX\",$W$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W970),'M6.Baseline_IP'!W970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X970),'M6.Baseline_IP'!X970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Y$605,IF($C$951=\"INX\",$Y$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y970),'M6.Baseline_IP'!Y970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Z$605,IF($C$951=\"INX\",$Z$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z970),'M6.Baseline_IP'!Z970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AA$605,IF($C$951=\"INX\",$AA$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA970),'M6.Baseline_IP'!AA970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AB$605,IF($C$951=\"INX\",$AB$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB970),'M6.Baseline_IP'!AB970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AC$605,IF($C$951=\"INX\",$AC$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC970),'M6.Baseline_IP'!AC970,0)","v":0}]
[]
[null,15,{"$f":"Instruments!$L$21","v":0},{"$f":"$D$44","v":0},{"$f":"$E$20","v":0}]
[null,null,null,6,null,{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F983),'M6.Baseline_IP'!F983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$G$605,IF($C$977=\"INX\",$G$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G983),'M6.Baseline_IP'!G983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$H$605,IF($C$977=\"INX\",$H$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H983),'M6.Baseline_IP'!H983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$I$605,IF($C$977=\"INX\",$I$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I983),'M6.Baseline_IP'!I983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$J$605,IF($C$977=\"INX\",$J$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J983),'M6.Baseline_IP'!J983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K983),'M6.Baseline_IP'!K983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$L$605,IF($C$977=\"INX\",$L$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L983),'M6.Baseline_IP'!L983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$M$605,IF($C$977=\"INX\",$M$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M983),'M6.Baseline_IP'!M983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$N$605,IF($C$977=\"INX\",$N$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N983),'M6.Baseline_IP'!N983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$O$605,IF($C$977=\"INX\",$O$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O983),'M6.Baseline_IP'!O983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P983),'M6.Baseline_IP'!P983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Q$605,IF($C$977=\"INX\",$Q$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q983),'M6.Baseline_IP'!Q983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$R$605,IF($C$977=\"INX\",$R$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R983),'M6.Baseline_IP'!R983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$S$605,IF($C$977=\"INX\",$S$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S983),'M6.Baseline_IP'!S983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$T$605,IF($C$977=\"INX\",$T$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T983),'M6.Baseline_IP'!T983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$U$605,IF($C$977=\"INX\",$U$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U983),'M6.Baseline_IP'!U983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$V$605,IF($C$977=\"INX\",$V$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V983),'M6.Baseline_IP'!V983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W983),'M6.Baseline_IP'!W983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$X$605,IF($C$977=\"INX\",$X$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X983),'M6.Baseline_IP'!X983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Y$605,IF($C$977=\"INX\",$Y$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y983),'M6.Baseline_IP'!Y983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Z$605,IF($C$977=\"INX\",$Z$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z983),'M6.Baseline_IP'!Z983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AA$605,IF($C$977=\"INX\",$AA$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA983),'M6.Baseline_IP'!AA983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB983),'M6.Baseline_IP'!AB983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AC$605,IF($C$977=\"INX\",$AC$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC983),'M6.Baseline_IP'!AC983,0)","v":0}]
[null,null,null,11,null,{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F988),'M6.Baseline_IP'!F988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$G$605,IF($C$977=\"INX\",$G$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G988),'M6.Baseline_IP'!G988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$H$605,IF($C$977=\"INX\",$H$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H988),'M6.Baseline_IP'!H988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$I$605,IF($C$977=\"INX\",$I$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I988),'M6.Baseline_IP'!I988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$J$605,IF($C$977=\"INX\",$J$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J988),'M6.Baseline_IP'!J988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K988),'M6.Baseline_IP'!K988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$L$605,IF($C$977=\"INX\",$L$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L988),'M6.Baseline_IP'!L988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$M$605,IF($C$977=\"INX\",$M$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M988),'M6.Baseline_IP'!M988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$N$605,IF($C$977=\"INX\",$N$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N988),'M6.Baseline_IP'!N988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$O$605,IF($C$977=\"INX\",$O$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O988),'M6.Baseline_IP'!O988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P988),'M6.Baseline_IP'!P988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Q$605,IF($C$977=\"INX\",$Q$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q988),'M6.Baseline_IP'!Q988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$R$605,IF($C$977=\"INX\",$R$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R988),'M6.Baseline_IP'!R988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$S$605,IF($C$977=\"INX\",$S$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S988),'M6.Baseline_IP'!S988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$T$605,IF($C$977=\"INX\",$T$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T988),'M6.Baseline_IP'!T988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$U$605,IF($C$977=\"INX\",$U$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U988),'M6.Baseline_IP'!U988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$V$605,IF($C$977=\"INX\",$V$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V988),'M6.Baseline_IP'!V988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W988),'M6.Baseline_IP'!W988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$X$605,IF($C$977=\"INX\",$X$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X988),'M6.Baseline_IP'!X988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Y$605,IF($C$977=\"INX\",$Y$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y988),'M6.Baseline_IP'!Y988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Z$605,IF($C$977=\"INX\",$Z$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z988),'M6.Baseline_IP'!Z988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AA$605,IF($C$977=\"INX\",$AA$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA988),'M6.Baseline_IP'!AA988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB988),'M6.Baseline_IP'!AB988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AC$605,IF($C$977=\"INX\",$AC$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC988),'M6.Baseline_IP'!AC988,0)","v":0}]
[null,null,null,18,null,{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F995),'M6.Baseline_IP'!F995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$G$605,IF($C$977=\"INX\",$G$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G995),'M6.Baseline_IP'!G995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$H$605,IF($C$977=\"INX\",$H$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H995),'M6.Baseline_IP'!H995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$I$605,IF($C$977=\"INX\",$I$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I995),'M6.Baseline_IP'!I995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$J$605,IF($C$977=\"INX\",$J$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J995),'M6.Baseline_IP'!J995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K995),'M6.Baseline_IP'!K995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$L$605,IF($C$977=\"INX\",$L$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L995),'M6.Baseline_IP'!L995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$M$605,IF($C$977=\"INX\",$M$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M995),'M6.Baseline_IP'!M995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$N$605,IF($C$977=\"INX\",$N$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N995),'M6.Baseline_IP'!N995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$O$605,IF($C$977=\"INX\",$O$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O995),'M6.Baseline_IP'!O995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P995),'M6.Baseline_IP'!P995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Q$605,IF($C$977=\"INX\",$Q$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q995),'M6.Baseline_IP'!Q995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$R$605,IF($C$977=\"INX\",$R$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R995),'M6.Baseline_IP'!R995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$S$605,IF($C$977=\"INX\",$S$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S995),'M6.Baseline_IP'!S995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$T$605,IF($C$977=\"INX\",$T$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T995),'M6.Baseline_IP'!T995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$U$605,IF($C$977=\"INX\",$U$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U995),'M6.Baseline_IP'!U995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$V$605,IF($C$977=\"INX\",$V$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V995),'M6.Baseline_IP'!V995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W995),'M6.Baseline_IP'!W995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$X$605,IF($C$977=\"INX\",$X$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X995),'M6.Baseline_IP'!X995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Y$605,IF($C$977=\"INX\",$Y$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y995),'M6.Baseline_IP'!Y995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Z$605,IF($C$977=\"INX\",$Z$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z995),'M6.Baseline_IP'!Z995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AA$605,IF($C$977=\"INX\",$AA$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA995),'M6.Baseline_IP'!AA995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB995),'M6.Baseline_IP'!AB995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AC$605,IF($C$977=\"INX\",$AC$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC995),'M6.Baseline_IP'!AC995,0)","v":0}]
[null,null,null,23,null,{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1000),'M6.Baseline_IP'!F1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$G$605,IF($C$977=\"INX\",$G$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1000),'M6.Baseline_IP'!G1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$H$605,IF($C$977=\"INX\",$H$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1000),'M6.Baseline_IP'!H1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$I$605,IF($C$977=\"INX\",$I$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1000),'M6.Baseline_IP'!I1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$J$605,IF($C$977=\"INX\",$J$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1000),'M6.Baseline_IP'!J1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1000),'M6.Baseline_IP'!K1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$L$605,IF($C$977=\"INX\",$L$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1000),'M6.Baseline_IP'!L1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$M$605,IF($C$977=\"INX\",$M$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1000),'M6.Baseline_IP'!M1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$N$605,IF($C$977=\"INX\",$N$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1000),'M6.Baseline_IP'!N1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$O$605,IF($C$977=\"INX\",$O$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1000),'M6.Baseline_IP'!O1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1000),'M6.Baseline_IP'!P1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Q$605,IF($C$977=\"INX\",$Q$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1000),'M6.Baseline_IP'!Q1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$R$605,IF($C$977=\"INX\",$R$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1000),'M6.Baseline_IP'!R1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$S$605,IF($C$977=\"INX\",$S$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1000),'M6.Baseline_IP'!S1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$T$605,IF($C$977=\"INX\",$T$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1000),'M6.Baseline_IP'!T1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$U$605,IF($C$977=\"INX\",$U$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1000),'M6.Baseline_IP'!U1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$V$605,IF($C$977=\"INX\",$V$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1000),'M6.Baseline_IP'!V1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1000),'M6.Baseline_IP'!W1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$X$605,IF($C$977=\"INX\",$X$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1000),'M6.Baseline_IP'!X1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Y$605,IF($C$977=\"INX\",$Y$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1000),'M6.Baseline_IP'!Y1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Z$605,IF($C$977=\"INX\",$Z$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1000),'M6.Baseline_IP'!Z1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AA$605,IF($C$977=\"INX\",$AA$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1000),'M6.Baseline_IP'!AA1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1000),'M6.Baseline_IP'!AB1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AC$605,IF($C$977=\"INX\",$AC$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1000),'M6.Baseline_IP'!AC1000,0)","v":0}]
[null,null,null,2,null,{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1005),'M6.Baseline_IP'!F1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1005),'M6.Baseline_IP'!G1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$H$605,IF($C$1003=\"INX\",$H$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1005),'M6.Baseline_IP'!H1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$I$605,IF($C$1003=\"INX\",$I$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1005),'M6.Baseline_IP'!I1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$J$605,IF($C$1003=\"INX\",$J$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1005),'M6.Baseline_IP'!J1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$K$605,IF($C$1003=\"INX\",$K$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1005),'M6.Baseline_IP'!K1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$L$605,IF($C$1003=\"INX\",$L$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1005),'M6.Baseline_IP'!L1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1005),'M6.Baseline_IP'!M1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$N$605,IF($C$1003=\"INX\",$N$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1005),'M6.Baseline_IP'!N1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$O$605,IF($C$1003=\"INX\",$O$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1005),'M6.Baseline_IP'!O1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$P$605,IF($C$1003=\"INX\",$P$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1005),'M6.Baseline_IP'!P1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Q$605,IF($C$1003=\"INX\",$Q$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1005),'M6.Baseline_IP'!Q1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1005),'M6.Baseline_IP'!R1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$S$605,IF($C$1003=\"INX\",$S$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1005),'M6.Baseline_IP'!S1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$T$605,IF($C$1003=\"INX\",$T$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1005),'M6.Baseline_IP'!T1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$U$605,IF($C$1003=\"INX\",$U$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1005),'M6.Baseline_IP'!U1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1005),'M6.Baseline_IP'!V1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$W$605,IF($C$1003=\"INX\",$W$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1005),'M6.Baseline_IP'!W1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$X$605,IF($C$1003=\"INX\",$X$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1005),'M6.Baseline_IP'!X1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Y$605,IF($C$1003=\"INX\",$Y$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1005),'M6.Baseline_IP'!Y1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Z$605,IF($C$1003=\"INX\",$Z$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1005),'M6.Baseline_IP'!Z1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AA$605,IF($C$1003=\"INX\",$AA$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1005),'M6.Baseline_IP'!AA1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AB$605,IF($C$1003=\"INX\",$AB$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1005),'M6.Baseline_IP'!AB1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AC$605,IF($C$1003=\"INX\",$AC$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1005),'M6.Baseline_IP'!AC1005,0)","v":0}]
[null,null,null,8,null,{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1011),'M6.Baseline_IP'!F1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1011),'M6.Baseline_IP'!G1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$H$605,IF($C$1003=\"INX\",$H$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1011),'M6.Baseline_IP'!H1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$I$605,IF($C$1003=\"INX\",$I$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1011),'M6.Baseline_IP'!I1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$J$605,IF($C$1003=\"INX\",$J$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1011),'M6.Baseline_IP'!J1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$K$605,IF($C$1003=\"INX\",$K$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1011),'M6.Baseline_IP'!K1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$L$605,IF($C$1003=\"INX\",$L$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1011),'M6.Baseline_IP'!L1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1011),'M6.Baseline_IP'!M1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$N$605,IF($C$1003=\"INX\",$N$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1011),'M6.Baseline_IP'!N1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$O$605,IF($C$1003=\"INX\",$O$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1011),'M6.Baseline_IP'!O1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$P$605,IF($C$1003=\"INX\",$P$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1011),'M6.Baseline_IP'!P1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Q$605,IF($C$1003=\"INX\",$Q$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1011),'M6.Baseline_IP'!Q1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1011),'M6.Baseline_IP'!R1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$S$605,IF($C$1003=\"INX\",$S$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1011),'M6.Baseline_IP'!S1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$T$605,IF($C$1003=\"INX\",$T$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1011),'M6.Baseline_IP'!T1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$U$605,IF($C$1003=\"INX\",$U$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1011),'M6.Baseline_IP'!U1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1011),'M6.Baseline_IP'!V1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$W$605,IF($C$1003=\"INX\",$W$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1011),'M6.Baseline_IP'!W1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$X$605,IF($C$1003=\"INX\",$X$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1011),'M6.Baseline_IP'!X1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Y$605,IF($C$1003=\"INX\",$Y$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1011),'M6.Baseline_IP'!Y1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Z$605,IF($C$1003=\"INX\",$Z$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1011),'M6.Baseline_IP'!Z1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AA$605,IF($C$1003=\"INX\",$AA$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1011),'M6.Baseline_IP'!AA1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AB$605,IF($C$1003=\"INX\",$AB$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1011),'M6.Baseline_IP'!AB1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AC$605,IF($C$1003=\"INX\",$AC$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1011),'M6.Baseline_IP'!AC1011,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1016),'M6.Baseline_IP'!F1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1016),'M6.Baseline_IP'!G1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$H$605,IF($C$1003=\"INX\",$H$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1016),'M6.Baseline_IP'!H1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$I$605,IF($C$1003=\"INX\",$I$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1016),'M6.Baseline_IP'!I1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$J$605,IF($C$1003=\"INX\",$J$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1016),'M6.Baseline_IP'!J1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$K$605,IF($C$1003=\"INX\",$K$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1016),'M6.Baseline_IP'!K1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$L$605,IF($C$1003=\"INX\",$L$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1016),'M6.Baseline_IP'!L1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1016),'M6.Baseline_IP'!M1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$N$605,IF($C$1003=\"INX\",$N$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1016),'M6.Baseline_IP'!N1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$O$605,IF($C$1003=\"INX\",$O$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1016),'M6.Baseline_IP'!O1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$P$605,IF($C$1003=\"INX\",$P$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1016),'M6.Baseline_IP'!P1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Q$605,IF($C$1003=\"INX\",$Q$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1016),'M6.Baseline_IP'!Q1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1016),'M6.Baseline_IP'!R1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$S$605,IF($C$1003=\"INX\",$S$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1016),'M6.Baseline_IP'!S1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$T$605,IF($C$1003=\"INX\",$T$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1016),'M6.Baseline_IP'!T1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$U$605,IF($C$1003=\"INX\",$U$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1016),'M6.Baseline_IP'!U1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1016),'M6.Baseline_IP'!V1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$W$605,IF($C$1003=\"INX\",$W$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1016),'M6.Baseline_IP'!W1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$X$605,IF($C$1003=\"INX\",$X$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1016),'M6.Baseline_IP'!X1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Y$605,IF($C$1003=\"INX\",$Y$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1016),'M6.Baseline_IP'!Y1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Z$605,IF($C$1003=\"INX\",$Z$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1016),'M6.Baseline_IP'!Z1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AA$605,IF($C$1003=\"INX\",$AA$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1016),'M6.Baseline_IP'!AA1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AB$605,IF($C$1003=\"INX\",$AB$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1016),'M6.Baseline_IP'!AB1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AC$605,IF($C$1003=\"INX\",$AC$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1016),'M6.Baseline_IP'!AC1016,0)","v":0}]
[null,null,null,17,null,{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1020),'M6.Baseline_IP'!F1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1020),'M6.Baseline_IP'!G1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$H$605,IF($C$1003=\"INX\",$H$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1020),'M6.Baseline_IP'!H1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$I$605,IF($C$1003=\"INX\",$I$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1020),'M6.Baseline_IP'!I1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$J$605,IF($C$1003=\"INX\",$J$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1020),'M6.Baseline_IP'!J1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$K$605,IF($C$1003=\"INX\",$K$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1020),'M6.Baseline_IP'!K1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$L$605,IF($C$1003=\"INX\",$L$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1020),'M6.Baseline_IP'!L1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1020),'M6.Baseline_IP'!M1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$N$605,IF($C$1003=\"INX\",$N$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1020),'M6.Baseline_IP'!N1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$O$605,IF($C$1003=\"INX\",$O$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1020),'M6.Baseline_IP'!O1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$P$605,IF($C$1003=\"INX\",$P$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1020),'M6.Baseline_IP'!P1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Q$605,IF($C$1003=\"INX\",$Q$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1020),'M6.Baseline_IP'!Q1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1020),'M6.Baseline_IP'!R1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$S$605,IF($C$1003=\"INX\",$S$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1020),'M6.Baseline_IP'!S1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$T$605,IF($C$1003=\"INX\",$T$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1020),'M6.Baseline_IP'!T1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1020),'M6.Baseline_IP'!U1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1020),'M6.Baseline_IP'!V1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$W$605,IF($C$1003=\"INX\",$W$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1020),'M6.Baseline_IP'!W1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$X$605,IF($C$1003=\"INX\",$X$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1020),'M6.Baseline_IP'!X1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Y$605,IF($C$1003=\"INX\",$Y$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1020),'M6.Baseline_IP'!Y1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Z$605,IF($C$1003=\"INX\",$Z$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1020),'M6.Baseline_IP'!Z1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AA$605,IF($C$1003=\"INX\",$AA$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1020),'M6.Baseline_IP'!AA1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AB$605,IF($C$1003=\"INX\",$AB$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1020),'M6.Baseline_IP'!AB1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AC$605,IF($C$1003=\"INX\",$AC$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1020),'M6.Baseline_IP'!AC1020,0)","v":0}]
[]
[null,null,null,4,null,{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1033),'M6.Baseline_IP'!F1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1033),'M6.Baseline_IP'!G1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1033),'M6.Baseline_IP'!H1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1033),'M6.Baseline_IP'!I1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1033),'M6.Baseline_IP'!J1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1033),'M6.Baseline_IP'!K1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1033),'M6.Baseline_IP'!L1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1033),'M6.Baseline_IP'!M1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1033),'M6.Baseline_IP'!N1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1033),'M6.Baseline_IP'!O1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1033),'M6.Baseline_IP'!P1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1033),'M6.Baseline_IP'!Q1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1033),'M6.Baseline_IP'!R1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1033),'M6.Baseline_IP'!S1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1033),'M6.Baseline_IP'!T1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1033),'M6.Baseline_IP'!U1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1033),'M6.Baseline_IP'!V1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1033),'M6.Baseline_IP'!W1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1033),'M6.Baseline_IP'!X1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1033),'M6.Baseline_IP'!Y1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1033),'M6.Baseline_IP'!Z1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1033),'M6.Baseline_IP'!AA1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1033),'M6.Baseline_IP'!AB1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1033),'M6.Baseline_IP'!AC1033,0)","v":0}]
[null,null,null,9,null,{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1038),'M6.Baseline_IP'!F1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1038),'M6.Baseline_IP'!G1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1038),'M6.Baseline_IP'!H1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1038),'M6.Baseline_IP'!I1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1038),'M6.Baseline_IP'!J1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1038),'M6.Baseline_IP'!K1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1038),'M6.Baseline_IP'!L1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1038),'M6.Baseline_IP'!M1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1038),'M6.Baseline_IP'!N1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1038),'M6.Baseline_IP'!O1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1038),'M6.Baseline_IP'!P1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1038),'M6.Baseline_IP'!Q1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1038),'M6.Baseline_IP'!R1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1038),'M6.Baseline_IP'!S1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1038),'M6.Baseline_IP'!T1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1038),'M6.Baseline_IP'!U1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1038),'M6.Baseline_IP'!V1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1038),'M6.Baseline_IP'!W1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1038),'M6.Baseline_IP'!X1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1038),'M6.Baseline_IP'!Y1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1038),'M6.Baseline_IP'!Z1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1038),'M6.Baseline_IP'!AA1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1038),'M6.Baseline_IP'!AB1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1038),'M6.Baseline_IP'!AC1038,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1043),'M6.Baseline_IP'!F1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1043),'M6.Baseline_IP'!G1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1043),'M6.Baseline_IP'!H1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1043),'M6.Baseline_IP'!I1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1043),'M6.Baseline_IP'!J1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1043),'M6.Baseline_IP'!K1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1043),'M6.Baseline_IP'!L1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1043),'M6.Baseline_IP'!M1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1043),'M6.Baseline_IP'!N1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1043),'M6.Baseline_IP'!O1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1043),'M6.Baseline_IP'!P1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1043),'M6.Baseline_IP'!Q1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1043),'M6.Baseline_IP'!R1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1043),'M6.Baseline_IP'!S1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1043),'M6.Baseline_IP'!T1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1043),'M6.Baseline_IP'!U1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1043),'M6.Baseline_IP'!V1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1043),'M6.Baseline_IP'!W1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1043),'M6.Baseline_IP'!X1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1043),'M6.Baseline_IP'!Y1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1043),'M6.Baseline_IP'!Z1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1043),'M6.Baseline_IP'!AA1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1043),'M6.Baseline_IP'!AB1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1043),'M6.Baseline_IP'!AC1043,0)","v":0}]
[null,null,null,16,null,{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1045),'M6.Baseline_IP'!F1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1045),'M6.Baseline_IP'!G1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1045),'M6.Baseline_IP'!H1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1045),'M6.Baseline_IP'!I1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1045),'M6.Baseline_IP'!J1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1045),'M6.Baseline_IP'!K1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1045),'M6.Baseline_IP'!L1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1045),'M6.Baseline_IP'!M1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1045),'M6.Baseline_IP'!N1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1045),'M6.Baseline_IP'!O1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1045),'M6.Baseline_IP'!P1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1045),'M6.Baseline_IP'!Q1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1045),'M6.Baseline_IP'!R1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1045),'M6.Baseline_IP'!S1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1045),'M6.Baseline_IP'!T1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1045),'M6.Baseline_IP'!U1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1045),'M6.Baseline_IP'!V1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1045),'M6.Baseline_IP'!W1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1045),'M6.Baseline_IP'!X1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1045),'M6.Baseline_IP'!Y1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1045),'M6.Baseline_IP'!Z1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1045),'M6.Baseline_IP'!AA1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1045),'M6.Baseline_IP'!AB1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1045),'M6.Baseline_IP'!AC1045,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1051),'M6.Baseline_IP'!F1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1051),'M6.Baseline_IP'!G1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1051),'M6.Baseline_IP'!H1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1051),'M6.Baseline_IP'!I1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1051),'M6.Baseline_IP'!J1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1051),'M6.Baseline_IP'!K1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1051),'M6.Baseline_IP'!L1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1051),'M6.Baseline_IP'!M1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1051),'M6.Baseline_IP'!N1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1051),'M6.Baseline_IP'!O1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1051),'M6.Baseline_IP'!P1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1051),'M6.Baseline_IP'!Q1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1051),'M6.Baseline_IP'!R1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1051),'M6.Baseline_IP'!S1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1051),'M6.Baseline_IP'!T1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1051),'M6.Baseline_IP'!U1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1051),'M6.Baseline_IP'!V1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1051),'M6.Baseline_IP'!W1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1051),'M6.Baseline_IP'!X1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1051),'M6.Baseline_IP'!Y1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1051),'M6.Baseline_IP'!Z1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1051),'M6.Baseline_IP'!AA1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1051),'M6.Baseline_IP'!AB1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1051),'M6.Baseline_IP'!AC1051,0)","v":0}]
[null,null,null,1,null,{"$f":"IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1056),'M6.Baseline_IP'!F1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1056),'M6.Baseline_IP'!G1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1056),'M6.Baseline_IP'!H1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1056),'M6.Baseline_IP'!I1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1056),'M6.Baseline_IP'!J1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1056),'M6.Baseline_IP'!K1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1056),'M6.Baseline_IP'!L1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1056),'M6.Baseline_IP'!M1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1056),'M6.Baseline_IP'!N1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1056),'M6.Baseline_IP'!O1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1056),'M6.Baseline_IP'!P1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1056),'M6.Baseline_IP'!Q1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1056),'M6.Baseline_IP'!R1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1056),'M6.Baseline_IP'!S1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1056),'M6.Baseline_IP'!T1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1056),'M6.Baseline_IP'!U1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1056),'M6.Baseline_IP'!V1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1056),'M6.Baseline_IP'!W1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1056),'M6.Baseline_IP'!X1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1056),'M6.Baseline_IP'!Y1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1056),'M6.Baseline_IP'!Z1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1056),'M6.Baseline_IP'!AA1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1056),'M6.Baseline_IP'!AB1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1056),'M6.Baseline_IP'!AC1056,0)","v":0}]
[null,null,null,7,null,{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1062),'M6.Baseline_IP'!F1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1062),'M6.Baseline_IP'!G1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1062),'M6.Baseline_IP'!H1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1062),'M6.Baseline_IP'!I1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1062),'M6.Baseline_IP'!J1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1062),'M6.Baseline_IP'!K1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1062),'M6.Baseline_IP'!L1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1062),'M6.Baseline_IP'!M1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1062),'M6.Baseline_IP'!N1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1062),'M6.Baseline_IP'!O1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1062),'M6.Baseline_IP'!P1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1062),'M6.Baseline_IP'!Q1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1062),'M6.Baseline_IP'!R1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1062),'M6.Baseline_IP'!S1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1062),'M6.Baseline_IP'!T1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1062),'M6.Baseline_IP'!U1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1062),'M6.Baseline_IP'!V1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1062),'M6.Baseline_IP'!W1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1062),'M6.Baseline_IP'!X1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1062),'M6.Baseline_IP'!Y1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1062),'M6.Baseline_IP'!Z1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1062),'M6.Baseline_IP'!AA1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1062),'M6.Baseline_IP'!AB1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1062),'M6.Baseline_IP'!AC1062,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1068),'M6.Baseline_IP'!F1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1068),'M6.Baseline_IP'!G1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1068),'M6.Baseline_IP'!H1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1068),'M6.Baseline_IP'!I1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1068),'M6.Baseline_IP'!J1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1068),'M6.Baseline_IP'!K1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1068),'M6.Baseline_IP'!L1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1068),'M6.Baseline_IP'!M1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1068),'M6.Baseline_IP'!N1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1068),'M6.Baseline_IP'!O1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1068),'M6.Baseline_IP'!P1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1068),'M6.Baseline_IP'!Q1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1068),'M6.Baseline_IP'!R1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1068),'M6.Baseline_IP'!S1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1068),'M6.Baseline_IP'!T1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1068),'M6.Baseline_IP'!U1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1068),'M6.Baseline_IP'!V1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1068),'M6.Baseline_IP'!W1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1068),'M6.Baseline_IP'!X1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1068),'M6.Baseline_IP'!Y1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1068),'M6.Baseline_IP'!Z1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1068),'M6.Baseline_IP'!AA1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1068),'M6.Baseline_IP'!AB1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1068),'M6.Baseline_IP'!AC1068,0)","v":0}]
[null,null,null,18,null,{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1073),'M6.Baseline_IP'!F1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1073),'M6.Baseline_IP'!G1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1073),'M6.Baseline_IP'!H1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1073),'M6.Baseline_IP'!I1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1073),'M6.Baseline_IP'!J1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1073),'M6.Baseline_IP'!K1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1073),'M6.Baseline_IP'!L1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1073),'M6.Baseline_IP'!M1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1073),'M6.Baseline_IP'!N1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1073),'M6.Baseline_IP'!O1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1073),'M6.Baseline_IP'!P1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1073),'M6.Baseline_IP'!Q1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1073),'M6.Baseline_IP'!R1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1073),'M6.Baseline_IP'!S1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1073),'M6.Baseline_IP'!T1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1073),'M6.Baseline_IP'!U1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1073),'M6.Baseline_IP'!V1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1073),'M6.Baseline_IP'!W1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1073),'M6.Baseline_IP'!X1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1073),'M6.Baseline_IP'!Y1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1073),'M6.Baseline_IP'!Z1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1073),'M6.Baseline_IP'!AA1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1073),'M6.Baseline_IP'!AB1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1073),'M6.Baseline_IP'!AC1073,0)","v":0}]
[null,null,null,24,null,{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1079),'M6.Baseline_IP'!F1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1079),'M6.Baseline_IP'!G1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1079),'M6.Baseline_IP'!H1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1079),'M6.Baseline_IP'!I1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1079),'M6.Baseline_IP'!J1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1079),'M6.Baseline_IP'!K1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1079),'M6.Baseline_IP'!L1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1079),'M6.Baseline_IP'!M1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1079),'M6.Baseline_IP'!N1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1079),'M6.Baseline_IP'!O1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1079),'M6.Baseline_IP'!P1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1079),'M6.Baseline_IP'!Q1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1079),'M6.Baseline_IP'!R1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1079),'M6.Baseline_IP'!S1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1079),'M6.Baseline_IP'!T1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1079),'M6.Baseline_IP'!U1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1079),'M6.Baseline_IP'!V1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1079),'M6.Baseline_IP'!W1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1079),'M6.Baseline_IP'!X1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1079),'M6.Baseline_IP'!Y1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1079),'M6.Baseline_IP'!Z1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1079),'M6.Baseline_IP'!AA1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1079),'M6.Baseline_IP'!AB1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1079),'M6.Baseline_IP'!AC1079,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1084),'M6.Baseline_IP'!F1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$G$605,IF($C$1081=\"INX\",$G$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1084),'M6.Baseline_IP'!G1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1084),'M6.Baseline_IP'!H1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$I$605,IF($C$1081=\"INX\",$I$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1084),'M6.Baseline_IP'!I1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$J$605,IF($C$1081=\"INX\",$J$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1084),'M6.Baseline_IP'!J1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1084),'M6.Baseline_IP'!K1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$L$605,IF($C$1081=\"INX\",$L$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1084),'M6.Baseline_IP'!L1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$M$605,IF($C$1081=\"INX\",$M$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1084),'M6.Baseline_IP'!M1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$N$605,IF($C$1081=\"INX\",$N$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1084),'M6.Baseline_IP'!N1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$O$605,IF($C$1081=\"INX\",$O$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1084),'M6.Baseline_IP'!O1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$P$605,IF($C$1081=\"INX\",$P$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1084),'M6.Baseline_IP'!P1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Q$605,IF($C$1081=\"INX\",$Q$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1084),'M6.Baseline_IP'!Q1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$R$605,IF($C$1081=\"INX\",$R$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1084),'M6.Baseline_IP'!R1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$S$605,IF($C$1081=\"INX\",$S$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1084),'M6.Baseline_IP'!S1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1084),'M6.Baseline_IP'!T1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$U$605,IF($C$1081=\"INX\",$U$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1084),'M6.Baseline_IP'!U1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$V$605,IF($C$1081=\"INX\",$V$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1084),'M6.Baseline_IP'!V1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$W$605,IF($C$1081=\"INX\",$W$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1084),'M6.Baseline_IP'!W1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$X$605,IF($C$1081=\"INX\",$X$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1084),'M6.Baseline_IP'!X1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1084),'M6.Baseline_IP'!Y1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Z$605,IF($C$1081=\"INX\",$Z$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1084),'M6.Baseline_IP'!Z1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AA$605,IF($C$1081=\"INX\",$AA$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1084),'M6.Baseline_IP'!AA1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AB$605,IF($C$1081=\"INX\",$AB$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1084),'M6.Baseline_IP'!AB1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AC$605,IF($C$1081=\"INX\",$AC$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1084),'M6.Baseline_IP'!AC1084,0)","v":0}]
[null,null,null,6,null,{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1087),'M6.Baseline_IP'!F1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$G$605,IF($C$1081=\"INX\",$G$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1087),'M6.Baseline_IP'!G1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1087),'M6.Baseline_IP'!H1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$I$605,IF($C$1081=\"INX\",$I$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1087),'M6.Baseline_IP'!I1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$J$605,IF($C$1081=\"INX\",$J$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1087),'M6.Baseline_IP'!J1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1087),'M6.Baseline_IP'!K1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$L$605,IF($C$1081=\"INX\",$L$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1087),'M6.Baseline_IP'!L1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$M$605,IF($C$1081=\"INX\",$M$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1087),'M6.Baseline_IP'!M1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$N$605,IF($C$1081=\"INX\",$N$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1087),'M6.Baseline_IP'!N1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$O$605,IF($C$1081=\"INX\",$O$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1087),'M6.Baseline_IP'!O1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$P$605,IF($C$1081=\"INX\",$P$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1087),'M6.Baseline_IP'!P1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Q$605,IF($C$1081=\"INX\",$Q$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1087),'M6.Baseline_IP'!Q1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$R$605,IF($C$1081=\"INX\",$R$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1087),'M6.Baseline_IP'!R1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$S$605,IF($C$1081=\"INX\",$S$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1087),'M6.Baseline_IP'!S1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1087),'M6.Baseline_IP'!T1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$U$605,IF($C$1081=\"INX\",$U$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1087),'M6.Baseline_IP'!U1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$V$605,IF($C$1081=\"INX\",$V$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1087),'M6.Baseline_IP'!V1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$W$605,IF($C$1081=\"INX\",$W$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1087),'M6.Baseline_IP'!W1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$X$605,IF($C$1081=\"INX\",$X$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1087),'M6.Baseline_IP'!X1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1087),'M6.Baseline_IP'!Y1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Z$605,IF($C$1081=\"INX\",$Z$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1087),'M6.Baseline_IP'!Z1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AA$605,IF($C$1081=\"INX\",$AA$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1087),'M6.Baseline_IP'!AA1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AB$605,IF($C$1081=\"INX\",$AB$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1087),'M6.Baseline_IP'!AB1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AC$605,IF($C$1081=\"INX\",$AC$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1087),'M6.Baseline_IP'!AC1087,0)","v":0}]
[null,null,null,15,null,{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1096),'M6.Baseline_IP'!F1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$G$605,IF($C$1081=\"INX\",$G$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1096),'M6.Baseline_IP'!G1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1096),'M6.Baseline_IP'!H1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$I$605,IF($C$1081=\"INX\",$I$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1096),'M6.Baseline_IP'!I1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$J$605,IF($C$1081=\"INX\",$J$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1096),'M6.Baseline_IP'!J1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1096),'M6.Baseline_IP'!K1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$L$605,IF($C$1081=\"INX\",$L$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1096),'M6.Baseline_IP'!L1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$M$605,IF($C$1081=\"INX\",$M$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1096),'M6.Baseline_IP'!M1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$N$605,IF($C$1081=\"INX\",$N$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1096),'M6.Baseline_IP'!N1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$O$605,IF($C$1081=\"INX\",$O$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1096),'M6.Baseline_IP'!O1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$P$605,IF($C$1081=\"INX\",$P$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1096),'M6.Baseline_IP'!P1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Q$605,IF($C$1081=\"INX\",$Q$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1096),'M6.Baseline_IP'!Q1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$R$605,IF($C$1081=\"INX\",$R$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1096),'M6.Baseline_IP'!R1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$S$605,IF($C$1081=\"INX\",$S$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1096),'M6.Baseline_IP'!S1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1096),'M6.Baseline_IP'!T1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$U$605,IF($C$1081=\"INX\",$U$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1096),'M6.Baseline_IP'!U1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$V$605,IF($C$1081=\"INX\",$V$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1096),'M6.Baseline_IP'!V1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$W$605,IF($C$1081=\"INX\",$W$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1096),'M6.Baseline_IP'!W1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$X$605,IF($C$1081=\"INX\",$X$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1096),'M6.Baseline_IP'!X1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1096),'M6.Baseline_IP'!Y1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Z$605,IF($C$1081=\"INX\",$Z$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1096),'M6.Baseline_IP'!Z1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AA$605,IF($C$1081=\"INX\",$AA$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1096),'M6.Baseline_IP'!AA1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AB$605,IF($C$1081=\"INX\",$AB$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1096),'M6.Baseline_IP'!AB1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AC$605,IF($C$1081=\"INX\",$AC$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1096),'M6.Baseline_IP'!AC1096,0)","v":0}]
[null,null,null,20,null,{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1101),'M6.Baseline_IP'!F1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$G$605,IF($C$1081=\"INX\",$G$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1101),'M6.Baseline_IP'!G1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1101),'M6.Baseline_IP'!H1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$I$605,IF($C$1081=\"INX\",$I$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1101),'M6.Baseline_IP'!I1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$J$605,IF($C$1081=\"INX\",$J$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1101),'M6.Baseline_IP'!J1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1101),'M6.Baseline_IP'!K1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$L$605,IF($C$1081=\"INX\",$L$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1101),'M6.Baseline_IP'!L1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$M$605,IF($C$1081=\"INX\",$M$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1101),'M6.Baseline_IP'!M1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$N$605,IF($C$1081=\"INX\",$N$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1101),'M6.Baseline_IP'!N1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$O$605,IF($C$1081=\"INX\",$O$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1101),'M6.Baseline_IP'!O1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$P$605,IF($C$1081=\"INX\",$P$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1101),'M6.Baseline_IP'!P1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Q$605,IF($C$1081=\"INX\",$Q$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1101),'M6.Baseline_IP'!Q1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$R$605,IF($C$1081=\"INX\",$R$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1101),'M6.Baseline_IP'!R1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$S$605,IF($C$1081=\"INX\",$S$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1101),'M6.Baseline_IP'!S1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1101),'M6.Baseline_IP'!T1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$U$605,IF($C$1081=\"INX\",$U$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1101),'M6.Baseline_IP'!U1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$V$605,IF($C$1081=\"INX\",$V$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1101),'M6.Baseline_IP'!V1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$W$605,IF($C$1081=\"INX\",$W$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1101),'M6.Baseline_IP'!W1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$X$605,IF($C$1081=\"INX\",$X$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1101),'M6.Baseline_IP'!X1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1101),'M6.Baseline_IP'!Y1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Z$605,IF($C$1081=\"INX\",$Z$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1101),'M6.Baseline_IP'!Z1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AA$605,IF($C$1081=\"INX\",$AA$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1101),'M6.Baseline_IP'!AA1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AB$605,IF($C$1081=\"INX\",$AB$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1101),'M6.Baseline_IP'!AB1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AC$605,IF($C$1081=\"INX\",$AC$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1101),'M6.Baseline_IP'!AC1101,0)","v":0}]
[]
[null,null,null,3,null,{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1110),'M6.Baseline_IP'!F1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1110),'M6.Baseline_IP'!G1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1110),'M6.Baseline_IP'!H1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1110),'M6.Baseline_IP'!I1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1110),'M6.Baseline_IP'!J1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1110),'M6.Baseline_IP'!K1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1110),'M6.Baseline_IP'!L1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1110),'M6.Baseline_IP'!M1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1110),'M6.Baseline_IP'!N1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1110),'M6.Baseline_IP'!O1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1110),'M6.Baseline_IP'!P1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1110),'M6.Baseline_IP'!Q1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1110),'M6.Baseline_IP'!R1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1110),'M6.Baseline_IP'!S1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1110),'M6.Baseline_IP'!T1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$U$605,IF($C$1107=\"INX\",$U$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1110),'M6.Baseline_IP'!U1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1110),'M6.Baseline_IP'!V1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1110),'M6.Baseline_IP'!W1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1110),'M6.Baseline_IP'!X1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1110),'M6.Baseline_IP'!Y1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1110),'M6.Baseline_IP'!Z1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1110),'M6.Baseline_IP'!AA1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1110),'M6.Baseline_IP'!AB1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1110),'M6.Baseline_IP'!AC1110,0)","v":0}]
[null,null,null,6,null,{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1113),'M6.Baseline_IP'!F1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1113),'M6.Baseline_IP'!G1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1113),'M6.Baseline_IP'!H1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1113),'M6.Baseline_IP'!I1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1113),'M6.Baseline_IP'!J1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1113),'M6.Baseline_IP'!K1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1113),'M6.Baseline_IP'!L1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1113),'M6.Baseline_IP'!M1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1113),'M6.Baseline_IP'!N1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1113),'M6.Baseline_IP'!O1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1113),'M6.Baseline_IP'!P1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1113),'M6.Baseline_IP'!Q1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1113),'M6.Baseline_IP'!R1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1113),'M6.Baseline_IP'!S1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1113),'M6.Baseline_IP'!T1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$U$605,IF($C$1107=\"INX\",$U$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1113),'M6.Baseline_IP'!U1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1113),'M6.Baseline_IP'!V1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1113),'M6.Baseline_IP'!W1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1113),'M6.Baseline_IP'!X1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1113),'M6.Baseline_IP'!Y1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1113),'M6.Baseline_IP'!Z1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1113),'M6.Baseline_IP'!AA1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1113),'M6.Baseline_IP'!AB1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1113),'M6.Baseline_IP'!AC1113,0)","v":0}]
[null,null,null,12,null,{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1119),'M6.Baseline_IP'!F1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1119),'M6.Baseline_IP'!G1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1119),'M6.Baseline_IP'!H1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1119),'M6.Baseline_IP'!I1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1119),'M6.Baseline_IP'!J1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1119),'M6.Baseline_IP'!K1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1119),'M6.Baseline_IP'!L1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1119),'M6.Baseline_IP'!M1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1119),'M6.Baseline_IP'!N1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1119),'M6.Baseline_IP'!O1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1119),'M6.Baseline_IP'!P1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1119),'M6.Baseline_IP'!Q1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1119),'M6.Baseline_IP'!R1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1119),'M6.Baseline_IP'!S1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1119),'M6.Baseline_IP'!T1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$U$605,IF($C$1107=\"INX\",$U$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1119),'M6.Baseline_IP'!U1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1119),'M6.Baseline_IP'!V1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1119),'M6.Baseline_IP'!W1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1119),'M6.Baseline_IP'!X1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1119),'M6.Baseline_IP'!Y1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1119),'M6.Baseline_IP'!Z1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1119),'M6.Baseline_IP'!AA1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1119),'M6.Baseline_IP'!AB1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1119),'M6.Baseline_IP'!AC1119,0)","v":0}]
[null,null,null,17,null,{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1124),'M6.Baseline_IP'!F1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1124),'M6.Baseline_IP'!G1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1124),'M6.Baseline_IP'!H1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1124),'M6.Baseline_IP'!I1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1124),'M6.Baseline_IP'!J1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1124),'M6.Baseline_IP'!K1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1124),'M6.Baseline_IP'!L1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1124),'M6.Baseline_IP'!M1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1124),'M6.Baseline_IP'!N1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1124),'M6.Baseline_IP'!O1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1124),'M6.Baseline_IP'!P1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1124),'M6.Baseline_IP'!Q1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1124),'M6.Baseline_IP'!R1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1124),'M6.Baseline_IP'!S1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1124),'M6.Baseline_IP'!T1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1124),'M6.Baseline_IP'!U1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1124),'M6.Baseline_IP'!V1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1124),'M6.Baseline_IP'!W1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1124),'M6.Baseline_IP'!X1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1124),'M6.Baseline_IP'!Y1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1124),'M6.Baseline_IP'!Z1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1124),'M6.Baseline_IP'!AA1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1124),'M6.Baseline_IP'!AB1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1124),'M6.Baseline_IP'!AC1124,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1129),'M6.Baseline_IP'!F1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1129),'M6.Baseline_IP'!G1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1129),'M6.Baseline_IP'!H1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1129),'M6.Baseline_IP'!I1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1129),'M6.Baseline_IP'!J1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1129),'M6.Baseline_IP'!K1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1129),'M6.Baseline_IP'!L1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1129),'M6.Baseline_IP'!M1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1129),'M6.Baseline_IP'!N1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1129),'M6.Baseline_IP'!O1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1129),'M6.Baseline_IP'!P1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1129),'M6.Baseline_IP'!Q1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1129),'M6.Baseline_IP'!R1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1129),'M6.Baseline_IP'!S1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1129),'M6.Baseline_IP'!T1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$U$605,IF($C$1107=\"INX\",$U$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1129),'M6.Baseline_IP'!U1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1129),'M6.Baseline_IP'!V1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1129),'M6.Baseline_IP'!W1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1129),'M6.Baseline_IP'!X1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1129),'M6.Baseline_IP'!Y1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1129),'M6.Baseline_IP'!Z1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1129),'M6.Baseline_IP'!AA1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1129),'M6.Baseline_IP'!AB1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1129),'M6.Baseline_IP'!AC1129,0)","v":0}]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,1,null,{"$f":"IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1141),'M6.Baseline_IP'!F1141,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$G$605,IF($C$1140=\"INX\",$G$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1141),'M6.Baseline_IP'!G1141,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$H$605,IF($C$1140=\"INX\",$H$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1141),'M6.Baseline_IP'!H1141,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$I$605,IF($C$1140=\"INX\",$I$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1141),'M6.Baseline_IP'!I1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$J$605,IF($C$1140=\"INX\",$J$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1141),'M6.Baseline_IP'!J1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1141),'M6.Baseline_IP'!K1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$L$605,IF($C$1140=\"INX\",$L$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1141),'M6.Baseline_IP'!L1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$M$605,IF($C$1140=\"INX\",$M$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1141),'M6.Baseline_IP'!M1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$N$605,IF($C$1140=\"INX\",$N$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1141),'M6.Baseline_IP'!N1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$O$605,IF($C$1140=\"INX\",$O$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1141),'M6.Baseline_IP'!O1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$P$605,IF($C$1140=\"INX\",$P$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1141),'M6.Baseline_IP'!P1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1141),'M6.Baseline_IP'!Q1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$R$605,IF($C$1140=\"INX\",$R$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1141),'M6.Baseline_IP'!R1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$S$605,IF($C$1140=\"INX\",$S$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1141),'M6.Baseline_IP'!S1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$T$605,IF($C$1140=\"INX\",$T$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1141),'M6.Baseline_IP'!T1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$U$605,IF($C$1140=\"INX\",$U$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1141),'M6.Baseline_IP'!U1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$V$605,IF($C$1140=\"INX\",$V$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1141),'M6.Baseline_IP'!V1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1141),'M6.Baseline_IP'!W1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$X$605,IF($C$1140=\"INX\",$X$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1141),'M6.Baseline_IP'!X1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Y$605,IF($C$1140=\"INX\",$Y$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1141),'M6.Baseline_IP'!Y1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Z$605,IF($C$1140=\"INX\",$Z$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1141),'M6.Baseline_IP'!Z1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AA$605,IF($C$1140=\"INX\",$AA$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1141),'M6.Baseline_IP'!AA1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AB$605,IF($C$1140=\"INX\",$AB$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1141),'M6.Baseline_IP'!AB1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1141),'M6.Baseline_IP'!AC1141,0)","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1146),'M6.Baseline_IP'!K1146,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$L$605,IF($C$1140=\"INX\",$L$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1146),'M6.Baseline_IP'!L1146,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$M$605,IF($C$1140=\"INX\",$M$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1146),'M6.Baseline_IP'!M1146,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$N$605,IF($C$1140=\"INX\",$N$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1146),'M6.Baseline_IP'!N1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$O$605,IF($C$1140=\"INX\",$O$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1146),'M6.Baseline_IP'!O1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$P$605,IF($C$1140=\"INX\",$P$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1146),'M6.Baseline_IP'!P1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1146),'M6.Baseline_IP'!Q1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$R$605,IF($C$1140=\"INX\",$R$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1146),'M6.Baseline_IP'!R1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$S$605,IF($C$1140=\"INX\",$S$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1146),'M6.Baseline_IP'!S1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$T$605,IF($C$1140=\"INX\",$T$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1146),'M6.Baseline_IP'!T1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$U$605,IF($C$1140=\"INX\",$U$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1146),'M6.Baseline_IP'!U1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$V$605,IF($C$1140=\"INX\",$V$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1146),'M6.Baseline_IP'!V1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1146),'M6.Baseline_IP'!W1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$X$605,IF($C$1140=\"INX\",$X$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1146),'M6.Baseline_IP'!X1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Y$605,IF($C$1140=\"INX\",$Y$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1146),'M6.Baseline_IP'!Y1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Z$605,IF($C$1140=\"INX\",$Z$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1146),'M6.Baseline_IP'!Z1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AA$605,IF($C$1140=\"INX\",$AA$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1146),'M6.Baseline_IP'!AA1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AB$605,IF($C$1140=\"INX\",$AB$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1146),'M6.Baseline_IP'!AB1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1146),'M6.Baseline_IP'!AC1146,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1152),'M6.Baseline_IP'!Q1152,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$R$605,IF($C$1140=\"INX\",$R$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1152),'M6.Baseline_IP'!R1152,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$S$605,IF($C$1140=\"INX\",$S$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1152),'M6.Baseline_IP'!S1152,0)","v":232.07340895469011},{"$f":"IF($C$1140=\"IDX\",$T$605,IF($C$1140=\"INX\",$T$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1152),'M6.Baseline_IP'!T1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$U$605,IF($C$1140=\"INX\",$U$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1152),'M6.Baseline_IP'!U1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$V$605,IF($C$1140=\"INX\",$V$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1152),'M6.Baseline_IP'!V1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1152),'M6.Baseline_IP'!W1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$X$605,IF($C$1140=\"INX\",$X$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1152),'M6.Baseline_IP'!X1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Y$605,IF($C$1140=\"INX\",$Y$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1152),'M6.Baseline_IP'!Y1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Z$605,IF($C$1140=\"INX\",$Z$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1152),'M6.Baseline_IP'!Z1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AA$605,IF($C$1140=\"INX\",$AA$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1152),'M6.Baseline_IP'!AA1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AB$605,IF($C$1140=\"INX\",$AB$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1152),'M6.Baseline_IP'!AB1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1152),'M6.Baseline_IP'!AC1152,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1158),'M6.Baseline_IP'!W1158,0)","v":180.8795119603958},{"$f":"IF($C$1140=\"IDX\",$X$605,IF($C$1140=\"INX\",$X$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1158),'M6.Baseline_IP'!X1158,0)","v":180.8795119603958},{"$f":"IF($C$1140=\"IDX\",$Y$605,IF($C$1140=\"INX\",$Y$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1158),'M6.Baseline_IP'!Y1158,0)","v":180.8795119603958},{"$f":"IF($C$1140=\"IDX\",$Z$605,IF($C$1140=\"INX\",$Z$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1158),'M6.Baseline_IP'!Z1158,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AA$605,IF($C$1140=\"INX\",$AA$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1158),'M6.Baseline_IP'!AA1158,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AB$605,IF($C$1140=\"INX\",$AB$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1158),'M6.Baseline_IP'!AB1158,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1158),'M6.Baseline_IP'!AC1158,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1164),'M6.Baseline_IP'!AC1164,0)","v":180.8795119603958}]
[null,null,null,3,null,null,null,{"$f":"IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1169),'M6.Baseline_IP'!H1169,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$I$605,IF($C$1166=\"INX\",$I$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1169),'M6.Baseline_IP'!I1169,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$J$605,IF($C$1166=\"INX\",$J$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1169),'M6.Baseline_IP'!J1169,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$K$605,IF($C$1166=\"INX\",$K$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1169),'M6.Baseline_IP'!K1169,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$L$605,IF($C$1166=\"INX\",$L$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1169),'M6.Baseline_IP'!L1169,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1169),'M6.Baseline_IP'!M1169,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$N$605,IF($C$1166=\"INX\",$N$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1169),'M6.Baseline_IP'!N1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$O$605,IF($C$1166=\"INX\",$O$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1169),'M6.Baseline_IP'!O1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1169),'M6.Baseline_IP'!P1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Q$605,IF($C$1166=\"INX\",$Q$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1169),'M6.Baseline_IP'!Q1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$R$605,IF($C$1166=\"INX\",$R$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1169),'M6.Baseline_IP'!R1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$S$605,IF($C$1166=\"INX\",$S$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1169),'M6.Baseline_IP'!S1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1169),'M6.Baseline_IP'!T1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$U$605,IF($C$1166=\"INX\",$U$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1169),'M6.Baseline_IP'!U1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$V$605,IF($C$1166=\"INX\",$V$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1169),'M6.Baseline_IP'!V1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$W$605,IF($C$1166=\"INX\",$W$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1169),'M6.Baseline_IP'!W1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$X$605,IF($C$1166=\"INX\",$X$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1169),'M6.Baseline_IP'!X1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Y$605,IF($C$1166=\"INX\",$Y$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1169),'M6.Baseline_IP'!Y1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1169),'M6.Baseline_IP'!Z1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1169),'M6.Baseline_IP'!AA1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1169),'M6.Baseline_IP'!AB1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1169),'M6.Baseline_IP'!AC1169,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1174),'M6.Baseline_IP'!M1174,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$N$605,IF($C$1166=\"INX\",$N$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1174),'M6.Baseline_IP'!N1174,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$O$605,IF($C$1166=\"INX\",$O$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1174),'M6.Baseline_IP'!O1174,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1174),'M6.Baseline_IP'!P1174,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$Q$605,IF($C$1166=\"INX\",$Q$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1174),'M6.Baseline_IP'!Q1174,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$R$605,IF($C$1166=\"INX\",$R$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1174),'M6.Baseline_IP'!R1174,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$S$605,IF($C$1166=\"INX\",$S$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1174),'M6.Baseline_IP'!S1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1174),'M6.Baseline_IP'!T1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$U$605,IF($C$1166=\"INX\",$U$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1174),'M6.Baseline_IP'!U1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$V$605,IF($C$1166=\"INX\",$V$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1174),'M6.Baseline_IP'!V1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$W$605,IF($C$1166=\"INX\",$W$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1174),'M6.Baseline_IP'!W1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$X$605,IF($C$1166=\"INX\",$X$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1174),'M6.Baseline_IP'!X1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Y$605,IF($C$1166=\"INX\",$Y$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1174),'M6.Baseline_IP'!Y1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1174),'M6.Baseline_IP'!Z1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1174),'M6.Baseline_IP'!AA1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1174),'M6.Baseline_IP'!AB1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1174),'M6.Baseline_IP'!AC1174,0)","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1177),'M6.Baseline_IP'!P1177,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$Q$605,IF($C$1166=\"INX\",$Q$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1177),'M6.Baseline_IP'!Q1177,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$R$605,IF($C$1166=\"INX\",$R$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1177),'M6.Baseline_IP'!R1177,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$S$605,IF($C$1166=\"INX\",$S$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1177),'M6.Baseline_IP'!S1177,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1177),'M6.Baseline_IP'!T1177,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$U$605,IF($C$1166=\"INX\",$U$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1177),'M6.Baseline_IP'!U1177,0)","v":116.03670447734505},{"$f":"IF($C$1166=\"IDX\",$V$605,IF($C$1166=\"INX\",$V$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1177),'M6.Baseline_IP'!V1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$W$605,IF($C$1166=\"INX\",$W$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1177),'M6.Baseline_IP'!W1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$X$605,IF($C$1166=\"INX\",$X$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1177),'M6.Baseline_IP'!X1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Y$605,IF($C$1166=\"INX\",$Y$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1177),'M6.Baseline_IP'!Y1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1177),'M6.Baseline_IP'!Z1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1177),'M6.Baseline_IP'!AA1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1177),'M6.Baseline_IP'!AB1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1177),'M6.Baseline_IP'!AC1177,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1181),'M6.Baseline_IP'!T1181,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$U$605,IF($C$1166=\"INX\",$U$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1181),'M6.Baseline_IP'!U1181,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$V$605,IF($C$1166=\"INX\",$V$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1181),'M6.Baseline_IP'!V1181,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$W$605,IF($C$1166=\"INX\",$W$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1181),'M6.Baseline_IP'!W1181,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$X$605,IF($C$1166=\"INX\",$X$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1181),'M6.Baseline_IP'!X1181,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$Y$605,IF($C$1166=\"INX\",$Y$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1181),'M6.Baseline_IP'!Y1181,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1181),'M6.Baseline_IP'!Z1181,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1181),'M6.Baseline_IP'!AA1181,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1181),'M6.Baseline_IP'!AB1181,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1181),'M6.Baseline_IP'!AC1181,0)","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1187),'M6.Baseline_IP'!Z1187,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1187),'M6.Baseline_IP'!AA1187,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1187),'M6.Baseline_IP'!AB1187,0)","v":90.439755980197901},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1187),'M6.Baseline_IP'!AC1187,0)","v":90.439755980197901}]
[null,3,{"$f":"Instruments!$L$9","v":"No"},null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1196),'M6.Baseline_IP'!I1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$J$605,IF($C$1192=\"INX\",$J$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1196),'M6.Baseline_IP'!J1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$K$605,IF($C$1192=\"INX\",$K$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1196),'M6.Baseline_IP'!K1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$L$605,IF($C$1192=\"INX\",$L$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1196),'M6.Baseline_IP'!L1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$M$605,IF($C$1192=\"INX\",$M$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1196),'M6.Baseline_IP'!M1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$N$605,IF($C$1192=\"INX\",$N$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1196),'M6.Baseline_IP'!N1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$O$605,IF($C$1192=\"INX\",$O$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1196),'M6.Baseline_IP'!O1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$P$605,IF($C$1192=\"INX\",$P$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1196),'M6.Baseline_IP'!P1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1196),'M6.Baseline_IP'!Q1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$R$605,IF($C$1192=\"INX\",$R$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1196),'M6.Baseline_IP'!R1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$S$605,IF($C$1192=\"INX\",$S$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1196),'M6.Baseline_IP'!S1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$T$605,IF($C$1192=\"INX\",$T$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1196),'M6.Baseline_IP'!T1196,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$U$605,IF($C$1192=\"INX\",$U$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1196),'M6.Baseline_IP'!U1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1196),'M6.Baseline_IP'!V1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$W$605,IF($C$1192=\"INX\",$W$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1196),'M6.Baseline_IP'!W1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$X$605,IF($C$1192=\"INX\",$X$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1196),'M6.Baseline_IP'!X1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$Y$605,IF($C$1192=\"INX\",$Y$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1196),'M6.Baseline_IP'!Y1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$Z$605,IF($C$1192=\"INX\",$Z$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1196),'M6.Baseline_IP'!Z1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1196),'M6.Baseline_IP'!AA1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$AB$605,IF($C$1192=\"INX\",$AB$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1196),'M6.Baseline_IP'!AB1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$AC$605,IF($C$1192=\"INX\",$AC$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1196),'M6.Baseline_IP'!AC1196,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1204),'M6.Baseline_IP'!Q1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$R$605,IF($C$1192=\"INX\",$R$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1204),'M6.Baseline_IP'!R1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$S$605,IF($C$1192=\"INX\",$S$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1204),'M6.Baseline_IP'!S1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$T$605,IF($C$1192=\"INX\",$T$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1204),'M6.Baseline_IP'!T1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$U$605,IF($C$1192=\"INX\",$U$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1204),'M6.Baseline_IP'!U1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1204),'M6.Baseline_IP'!V1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$W$605,IF($C$1192=\"INX\",$W$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1204),'M6.Baseline_IP'!W1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$X$605,IF($C$1192=\"INX\",$X$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1204),'M6.Baseline_IP'!X1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$Y$605,IF($C$1192=\"INX\",$Y$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1204),'M6.Baseline_IP'!Y1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$Z$605,IF($C$1192=\"INX\",$Z$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1204),'M6.Baseline_IP'!Z1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1204),'M6.Baseline_IP'!AA1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$AB$605,IF($C$1192=\"INX\",$AB$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1204),'M6.Baseline_IP'!AB1204,0)","v":116.03670447734505},{"$f":"IF($C$1192=\"IDX\",$AC$605,IF($C$1192=\"INX\",$AC$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1204),'M6.Baseline_IP'!AC1204,0)","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1209),'M6.Baseline_IP'!V1209,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$W$605,IF($C$1192=\"INX\",$W$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1209),'M6.Baseline_IP'!W1209,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$X$605,IF($C$1192=\"INX\",$X$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1209),'M6.Baseline_IP'!X1209,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$Y$605,IF($C$1192=\"INX\",$Y$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1209),'M6.Baseline_IP'!Y1209,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$Z$605,IF($C$1192=\"INX\",$Z$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1209),'M6.Baseline_IP'!Z1209,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1209),'M6.Baseline_IP'!AA1209,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$AB$605,IF($C$1192=\"INX\",$AB$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1209),'M6.Baseline_IP'!AB1209,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$AC$605,IF($C$1192=\"INX\",$AC$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1209),'M6.Baseline_IP'!AC1209,0)","v":90.439755980197901}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))/IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1214),'M6.Baseline_IP'!AA1214,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$AB$605,IF($C$1192=\"INX\",$AB$606,1))/IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1214),'M6.Baseline_IP'!AB1214,0)","v":90.439755980197901},{"$f":"IF($C$1192=\"IDX\",$AC$605,IF($C$1192=\"INX\",$AC$606,1))/IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1214),'M6.Baseline_IP'!AC1214,0)","v":90.439755980197901}]
[null,null,null,1,null,{"$f":"IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1219),'M6.Baseline_IP'!F1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$G$605,IF($C$1218=\"INX\",$G$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1219),'M6.Baseline_IP'!G1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$H$605,IF($C$1218=\"INX\",$H$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1219),'M6.Baseline_IP'!H1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$I$605,IF($C$1218=\"INX\",$I$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1219),'M6.Baseline_IP'!I1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$J$605,IF($C$1218=\"INX\",$J$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1219),'M6.Baseline_IP'!J1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$K$605,IF($C$1218=\"INX\",$K$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1219),'M6.Baseline_IP'!K1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$L$605,IF($C$1218=\"INX\",$L$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1219),'M6.Baseline_IP'!L1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1219),'M6.Baseline_IP'!M1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$N$605,IF($C$1218=\"INX\",$N$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1219),'M6.Baseline_IP'!N1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$O$605,IF($C$1218=\"INX\",$O$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1219),'M6.Baseline_IP'!O1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$P$605,IF($C$1218=\"INX\",$P$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1219),'M6.Baseline_IP'!P1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Q$605,IF($C$1218=\"INX\",$Q$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1219),'M6.Baseline_IP'!Q1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$R$605,IF($C$1218=\"INX\",$R$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1219),'M6.Baseline_IP'!R1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1219),'M6.Baseline_IP'!S1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$T$605,IF($C$1218=\"INX\",$T$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1219),'M6.Baseline_IP'!T1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$U$605,IF($C$1218=\"INX\",$U$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1219),'M6.Baseline_IP'!U1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$V$605,IF($C$1218=\"INX\",$V$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1219),'M6.Baseline_IP'!V1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$W$605,IF($C$1218=\"INX\",$W$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1219),'M6.Baseline_IP'!W1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1219),'M6.Baseline_IP'!X1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Y$605,IF($C$1218=\"INX\",$Y$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1219),'M6.Baseline_IP'!Y1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Z$605,IF($C$1218=\"INX\",$Z$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1219),'M6.Baseline_IP'!Z1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AA$605,IF($C$1218=\"INX\",$AA$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1219),'M6.Baseline_IP'!AA1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AB$605,IF($C$1218=\"INX\",$AB$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1219),'M6.Baseline_IP'!AB1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1219),'M6.Baseline_IP'!AC1219,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1226),'M6.Baseline_IP'!M1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$N$605,IF($C$1218=\"INX\",$N$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1226),'M6.Baseline_IP'!N1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$O$605,IF($C$1218=\"INX\",$O$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1226),'M6.Baseline_IP'!O1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$P$605,IF($C$1218=\"INX\",$P$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1226),'M6.Baseline_IP'!P1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$Q$605,IF($C$1218=\"INX\",$Q$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1226),'M6.Baseline_IP'!Q1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$R$605,IF($C$1218=\"INX\",$R$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1226),'M6.Baseline_IP'!R1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1226),'M6.Baseline_IP'!S1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$T$605,IF($C$1218=\"INX\",$T$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1226),'M6.Baseline_IP'!T1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$U$605,IF($C$1218=\"INX\",$U$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1226),'M6.Baseline_IP'!U1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$V$605,IF($C$1218=\"INX\",$V$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1226),'M6.Baseline_IP'!V1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$W$605,IF($C$1218=\"INX\",$W$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1226),'M6.Baseline_IP'!W1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1226),'M6.Baseline_IP'!X1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$Y$605,IF($C$1218=\"INX\",$Y$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1226),'M6.Baseline_IP'!Y1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$Z$605,IF($C$1218=\"INX\",$Z$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1226),'M6.Baseline_IP'!Z1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$AA$605,IF($C$1218=\"INX\",$AA$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1226),'M6.Baseline_IP'!AA1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$AB$605,IF($C$1218=\"INX\",$AB$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1226),'M6.Baseline_IP'!AB1226,0)","v":116.03670447734505},{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1226),'M6.Baseline_IP'!AC1226,0)","v":116.03670447734505}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1232),'M6.Baseline_IP'!S1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$T$605,IF($C$1218=\"INX\",$T$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1232),'M6.Baseline_IP'!T1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$U$605,IF($C$1218=\"INX\",$U$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1232),'M6.Baseline_IP'!U1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$V$605,IF($C$1218=\"INX\",$V$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1232),'M6.Baseline_IP'!V1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$W$605,IF($C$1218=\"INX\",$W$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1232),'M6.Baseline_IP'!W1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1232),'M6.Baseline_IP'!X1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$Y$605,IF($C$1218=\"INX\",$Y$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1232),'M6.Baseline_IP'!Y1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$Z$605,IF($C$1218=\"INX\",$Z$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1232),'M6.Baseline_IP'!Z1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$AA$605,IF($C$1218=\"INX\",$AA$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1232),'M6.Baseline_IP'!AA1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$AB$605,IF($C$1218=\"INX\",$AB$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1232),'M6.Baseline_IP'!AB1232,0)","v":90.439755980197901},{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1232),'M6.Baseline_IP'!AC1232,0)","v":90.439755980197901}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1237),'M6.Baseline_IP'!X1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Y$605,IF($C$1218=\"INX\",$Y$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1237),'M6.Baseline_IP'!Y1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Z$605,IF($C$1218=\"INX\",$Z$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1237),'M6.Baseline_IP'!Z1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AA$605,IF($C$1218=\"INX\",$AA$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1237),'M6.Baseline_IP'!AA1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AB$605,IF($C$1218=\"INX\",$AB$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1237),'M6.Baseline_IP'!AB1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1237),'M6.Baseline_IP'!AC1237,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1242),'M6.Baseline_IP'!AC1242,0)","v":90.439755980197901}]
[null,5,{"$f":"Instruments!$L$11","v":"No"},null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,5,null,null,null,null,null,{"$f":"IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1249),'M6.Baseline_IP'!J1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$K$605,IF($C$1244=\"INX\",$K$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1249),'M6.Baseline_IP'!K1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$L$605,IF($C$1244=\"INX\",$L$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1249),'M6.Baseline_IP'!L1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$M$605,IF($C$1244=\"INX\",$M$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1249),'M6.Baseline_IP'!M1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$N$605,IF($C$1244=\"INX\",$N$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1249),'M6.Baseline_IP'!N1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$O$605,IF($C$1244=\"INX\",$O$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1249),'M6.Baseline_IP'!O1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1249),'M6.Baseline_IP'!P1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$Q$605,IF($C$1244=\"INX\",$Q$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1249),'M6.Baseline_IP'!Q1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$R$605,IF($C$1244=\"INX\",$R$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1249),'M6.Baseline_IP'!R1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$S$605,IF($C$1244=\"INX\",$S$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1249),'M6.Baseline_IP'!S1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$T$605,IF($C$1244=\"INX\",$T$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1249),'M6.Baseline_IP'!T1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1249),'M6.Baseline_IP'!U1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$V$605,IF($C$1244=\"INX\",$V$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1249),'M6.Baseline_IP'!V1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$W$605,IF($C$1244=\"INX\",$W$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1249),'M6.Baseline_IP'!W1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$X$605,IF($C$1244=\"INX\",$X$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1249),'M6.Baseline_IP'!X1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$Y$605,IF($C$1244=\"INX\",$Y$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1249),'M6.Baseline_IP'!Y1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$Z$605,IF($C$1244=\"INX\",$Z$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1249),'M6.Baseline_IP'!Z1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$AA$605,IF($C$1244=\"INX\",$AA$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1249),'M6.Baseline_IP'!AA1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$AB$605,IF($C$1244=\"INX\",$AB$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1249),'M6.Baseline_IP'!AB1249,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$AC$605,IF($C$1244=\"INX\",$AC$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1249),'M6.Baseline_IP'!AC1249,0)","v":116.03670447734505}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1255),'M6.Baseline_IP'!P1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$Q$605,IF($C$1244=\"INX\",$Q$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1255),'M6.Baseline_IP'!Q1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$R$605,IF($C$1244=\"INX\",$R$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1255),'M6.Baseline_IP'!R1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$S$605,IF($C$1244=\"INX\",$S$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1255),'M6.Baseline_IP'!S1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$T$605,IF($C$1244=\"INX\",$T$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1255),'M6.Baseline_IP'!T1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1255),'M6.Baseline_IP'!U1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$V$605,IF($C$1244=\"INX\",$V$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1255),'M6.Baseline_IP'!V1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$W$605,IF($C$1244=\"INX\",$W$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1255),'M6.Baseline_IP'!W1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$X$605,IF($C$1244=\"INX\",$X$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1255),'M6.Baseline_IP'!X1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$Y$605,IF($C$1244=\"INX\",$Y$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1255),'M6.Baseline_IP'!Y1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$Z$605,IF($C$1244=\"INX\",$Z$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1255),'M6.Baseline_IP'!Z1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$AA$605,IF($C$1244=\"INX\",$AA$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1255),'M6.Baseline_IP'!AA1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$AB$605,IF($C$1244=\"INX\",$AB$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1255),'M6.Baseline_IP'!AB1255,0)","v":116.03670447734505},{"$f":"IF($C$1244=\"IDX\",$AC$605,IF($C$1244=\"INX\",$AC$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1255),'M6.Baseline_IP'!AC1255,0)","v":116.03670447734505}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1260),'M6.Baseline_IP'!U1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$V$605,IF($C$1244=\"INX\",$V$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1260),'M6.Baseline_IP'!V1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$W$605,IF($C$1244=\"INX\",$W$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1260),'M6.Baseline_IP'!W1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$X$605,IF($C$1244=\"INX\",$X$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1260),'M6.Baseline_IP'!X1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$Y$605,IF($C$1244=\"INX\",$Y$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1260),'M6.Baseline_IP'!Y1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$Z$605,IF($C$1244=\"INX\",$Z$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1260),'M6.Baseline_IP'!Z1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$AA$605,IF($C$1244=\"INX\",$AA$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1260),'M6.Baseline_IP'!AA1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$AB$605,IF($C$1244=\"INX\",$AB$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1260),'M6.Baseline_IP'!AB1260,0)","v":0},{"$f":"IF($C$1244=\"IDX\",$AC$605,IF($C$1244=\"INX\",$AC$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1260),'M6.Baseline_IP'!AC1260,0)","v":0}]
[]
[null,null,null,2,null,null,{"$f":"IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1272),'M6.Baseline_IP'!G1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$H$605,IF($C$1270=\"INX\",$H$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1272),'M6.Baseline_IP'!H1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$I$605,IF($C$1270=\"INX\",$I$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1272),'M6.Baseline_IP'!I1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$J$605,IF($C$1270=\"INX\",$J$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1272),'M6.Baseline_IP'!J1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$K$605,IF($C$1270=\"INX\",$K$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1272),'M6.Baseline_IP'!K1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1272),'M6.Baseline_IP'!L1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$M$605,IF($C$1270=\"INX\",$M$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1272),'M6.Baseline_IP'!M1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$N$605,IF($C$1270=\"INX\",$N$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1272),'M6.Baseline_IP'!N1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$O$605,IF($C$1270=\"INX\",$O$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1272),'M6.Baseline_IP'!O1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$P$605,IF($C$1270=\"INX\",$P$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1272),'M6.Baseline_IP'!P1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1272),'M6.Baseline_IP'!Q1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$R$605,IF($C$1270=\"INX\",$R$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1272),'M6.Baseline_IP'!R1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$S$605,IF($C$1270=\"INX\",$S$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1272),'M6.Baseline_IP'!S1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$T$605,IF($C$1270=\"INX\",$T$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1272),'M6.Baseline_IP'!T1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1272),'M6.Baseline_IP'!U1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$V$605,IF($C$1270=\"INX\",$V$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1272),'M6.Baseline_IP'!V1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$W$605,IF($C$1270=\"INX\",$W$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1272),'M6.Baseline_IP'!W1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$X$605,IF($C$1270=\"INX\",$X$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1272),'M6.Baseline_IP'!X1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$Y$605,IF($C$1270=\"INX\",$Y$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1272),'M6.Baseline_IP'!Y1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$Z$605,IF($C$1270=\"INX\",$Z$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1272),'M6.Baseline_IP'!Z1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$AA$605,IF($C$1270=\"INX\",$AA$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1272),'M6.Baseline_IP'!AA1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$AB$605,IF($C$1270=\"INX\",$AB$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1272),'M6.Baseline_IP'!AB1272,0)","v":174.05505671601759},{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1272),'M6.Baseline_IP'!AC1272,0)","v":174.05505671601759}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1277),'M6.Baseline_IP'!L1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$M$605,IF($C$1270=\"INX\",$M$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1277),'M6.Baseline_IP'!M1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$N$605,IF($C$1270=\"INX\",$N$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1277),'M6.Baseline_IP'!N1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$O$605,IF($C$1270=\"INX\",$O$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1277),'M6.Baseline_IP'!O1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$P$605,IF($C$1270=\"INX\",$P$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1277),'M6.Baseline_IP'!P1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1277),'M6.Baseline_IP'!Q1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$R$605,IF($C$1270=\"INX\",$R$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1277),'M6.Baseline_IP'!R1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$S$605,IF($C$1270=\"INX\",$S$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1277),'M6.Baseline_IP'!S1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$T$605,IF($C$1270=\"INX\",$T$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1277),'M6.Baseline_IP'!T1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1277),'M6.Baseline_IP'!U1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$V$605,IF($C$1270=\"INX\",$V$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1277),'M6.Baseline_IP'!V1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$W$605,IF($C$1270=\"INX\",$W$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1277),'M6.Baseline_IP'!W1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$X$605,IF($C$1270=\"INX\",$X$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1277),'M6.Baseline_IP'!X1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Y$605,IF($C$1270=\"INX\",$Y$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1277),'M6.Baseline_IP'!Y1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Z$605,IF($C$1270=\"INX\",$Z$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1277),'M6.Baseline_IP'!Z1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AA$605,IF($C$1270=\"INX\",$AA$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1277),'M6.Baseline_IP'!AA1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AB$605,IF($C$1270=\"INX\",$AB$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1277),'M6.Baseline_IP'!AB1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1277),'M6.Baseline_IP'!AC1277,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1282),'M6.Baseline_IP'!Q1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$R$605,IF($C$1270=\"INX\",$R$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1282),'M6.Baseline_IP'!R1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$S$605,IF($C$1270=\"INX\",$S$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1282),'M6.Baseline_IP'!S1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$T$605,IF($C$1270=\"INX\",$T$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1282),'M6.Baseline_IP'!T1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1282),'M6.Baseline_IP'!U1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$V$605,IF($C$1270=\"INX\",$V$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1282),'M6.Baseline_IP'!V1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$W$605,IF($C$1270=\"INX\",$W$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1282),'M6.Baseline_IP'!W1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$X$605,IF($C$1270=\"INX\",$X$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1282),'M6.Baseline_IP'!X1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Y$605,IF($C$1270=\"INX\",$Y$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1282),'M6.Baseline_IP'!Y1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Z$605,IF($C$1270=\"INX\",$Z$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1282),'M6.Baseline_IP'!Z1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AA$605,IF($C$1270=\"INX\",$AA$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1282),'M6.Baseline_IP'!AA1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AB$605,IF($C$1270=\"INX\",$AB$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1282),'M6.Baseline_IP'!AB1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1282),'M6.Baseline_IP'!AC1282,0)","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1286),'M6.Baseline_IP'!U1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$V$605,IF($C$1270=\"INX\",$V$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1286),'M6.Baseline_IP'!V1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$W$605,IF($C$1270=\"INX\",$W$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1286),'M6.Baseline_IP'!W1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$X$605,IF($C$1270=\"INX\",$X$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1286),'M6.Baseline_IP'!X1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$Y$605,IF($C$1270=\"INX\",$Y$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1286),'M6.Baseline_IP'!Y1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$Z$605,IF($C$1270=\"INX\",$Z$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1286),'M6.Baseline_IP'!Z1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$AA$605,IF($C$1270=\"INX\",$AA$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1286),'M6.Baseline_IP'!AA1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$AB$605,IF($C$1270=\"INX\",$AB$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1286),'M6.Baseline_IP'!AB1286,0)","v":135.65963397029685},{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1286),'M6.Baseline_IP'!AC1286,0)","v":135.65963397029685}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1294),'M6.Baseline_IP'!AC1294,0)","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1300),'M6.Baseline_IP'!I1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$J$605,IF($C$1296=\"INX\",$J$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1300),'M6.Baseline_IP'!J1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$K$605,IF($C$1296=\"INX\",$K$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1300),'M6.Baseline_IP'!K1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$L$605,IF($C$1296=\"INX\",$L$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1300),'M6.Baseline_IP'!L1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$M$605,IF($C$1296=\"INX\",$M$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1300),'M6.Baseline_IP'!M1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1300),'M6.Baseline_IP'!N1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$O$605,IF($C$1296=\"INX\",$O$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1300),'M6.Baseline_IP'!O1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$P$605,IF($C$1296=\"INX\",$P$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1300),'M6.Baseline_IP'!P1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Q$605,IF($C$1296=\"INX\",$Q$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1300),'M6.Baseline_IP'!Q1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$R$605,IF($C$1296=\"INX\",$R$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1300),'M6.Baseline_IP'!R1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1300),'M6.Baseline_IP'!S1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1300),'M6.Baseline_IP'!T1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$U$605,IF($C$1296=\"INX\",$U$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1300),'M6.Baseline_IP'!U1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$V$605,IF($C$1296=\"INX\",$V$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1300),'M6.Baseline_IP'!V1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$W$605,IF($C$1296=\"INX\",$W$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1300),'M6.Baseline_IP'!W1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$X$605,IF($C$1296=\"INX\",$X$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1300),'M6.Baseline_IP'!X1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Y$605,IF($C$1296=\"INX\",$Y$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1300),'M6.Baseline_IP'!Y1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1300),'M6.Baseline_IP'!Z1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1300),'M6.Baseline_IP'!AA1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1300),'M6.Baseline_IP'!AB1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1300),'M6.Baseline_IP'!AC1300,0)","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1305),'M6.Baseline_IP'!N1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$O$605,IF($C$1296=\"INX\",$O$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1305),'M6.Baseline_IP'!O1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$P$605,IF($C$1296=\"INX\",$P$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1305),'M6.Baseline_IP'!P1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Q$605,IF($C$1296=\"INX\",$Q$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1305),'M6.Baseline_IP'!Q1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$R$605,IF($C$1296=\"INX\",$R$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1305),'M6.Baseline_IP'!R1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1305),'M6.Baseline_IP'!S1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1305),'M6.Baseline_IP'!T1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$U$605,IF($C$1296=\"INX\",$U$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1305),'M6.Baseline_IP'!U1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$V$605,IF($C$1296=\"INX\",$V$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1305),'M6.Baseline_IP'!V1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$W$605,IF($C$1296=\"INX\",$W$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1305),'M6.Baseline_IP'!W1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$X$605,IF($C$1296=\"INX\",$X$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1305),'M6.Baseline_IP'!X1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Y$605,IF($C$1296=\"INX\",$Y$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1305),'M6.Baseline_IP'!Y1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1305),'M6.Baseline_IP'!Z1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1305),'M6.Baseline_IP'!AA1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1305),'M6.Baseline_IP'!AB1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1305),'M6.Baseline_IP'!AC1305,0)","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1310),'M6.Baseline_IP'!S1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1310),'M6.Baseline_IP'!T1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$U$605,IF($C$1296=\"INX\",$U$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1310),'M6.Baseline_IP'!U1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$V$605,IF($C$1296=\"INX\",$V$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1310),'M6.Baseline_IP'!V1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$W$605,IF($C$1296=\"INX\",$W$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1310),'M6.Baseline_IP'!W1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$X$605,IF($C$1296=\"INX\",$X$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1310),'M6.Baseline_IP'!X1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Y$605,IF($C$1296=\"INX\",$Y$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1310),'M6.Baseline_IP'!Y1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1310),'M6.Baseline_IP'!Z1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1310),'M6.Baseline_IP'!AA1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1310),'M6.Baseline_IP'!AB1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1310),'M6.Baseline_IP'!AC1310,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1311),'M6.Baseline_IP'!T1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$U$605,IF($C$1296=\"INX\",$U$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1311),'M6.Baseline_IP'!U1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$V$605,IF($C$1296=\"INX\",$V$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1311),'M6.Baseline_IP'!V1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$W$605,IF($C$1296=\"INX\",$W$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1311),'M6.Baseline_IP'!W1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$X$605,IF($C$1296=\"INX\",$X$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1311),'M6.Baseline_IP'!X1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Y$605,IF($C$1296=\"INX\",$Y$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1311),'M6.Baseline_IP'!Y1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1311),'M6.Baseline_IP'!Z1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1311),'M6.Baseline_IP'!AA1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1311),'M6.Baseline_IP'!AB1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1311),'M6.Baseline_IP'!AC1311,0)","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1317),'M6.Baseline_IP'!Z1317,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1317),'M6.Baseline_IP'!AA1317,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1317),'M6.Baseline_IP'!AB1317,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1317),'M6.Baseline_IP'!AC1317,0)","v":0}]
[null,8,{"$f":"Instruments!$L$14","v":"No"},null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1328),'M6.Baseline_IP'!K1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$L$605,IF($C$1322=\"INX\",$L$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1328),'M6.Baseline_IP'!L1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$M$605,IF($C$1322=\"INX\",$M$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1328),'M6.Baseline_IP'!M1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$N$605,IF($C$1322=\"INX\",$N$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1328),'M6.Baseline_IP'!N1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$O$605,IF($C$1322=\"INX\",$O$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1328),'M6.Baseline_IP'!O1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$P$605,IF($C$1322=\"INX\",$P$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1328),'M6.Baseline_IP'!P1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$Q$605,IF($C$1322=\"INX\",$Q$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1328),'M6.Baseline_IP'!Q1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$R$605,IF($C$1322=\"INX\",$R$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1328),'M6.Baseline_IP'!R1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1328),'M6.Baseline_IP'!S1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$T$605,IF($C$1322=\"INX\",$T$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1328),'M6.Baseline_IP'!T1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$U$605,IF($C$1322=\"INX\",$U$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1328),'M6.Baseline_IP'!U1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$V$605,IF($C$1322=\"INX\",$V$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1328),'M6.Baseline_IP'!V1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1328),'M6.Baseline_IP'!W1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$X$605,IF($C$1322=\"INX\",$X$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1328),'M6.Baseline_IP'!X1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$Y$605,IF($C$1322=\"INX\",$Y$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1328),'M6.Baseline_IP'!Y1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$Z$605,IF($C$1322=\"INX\",$Z$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1328),'M6.Baseline_IP'!Z1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$AA$605,IF($C$1322=\"INX\",$AA$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1328),'M6.Baseline_IP'!AA1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1328),'M6.Baseline_IP'!AB1328,0)","v":348.11011343203518},{"$f":"IF($C$1322=\"IDX\",$AC$605,IF($C$1322=\"INX\",$AC$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1328),'M6.Baseline_IP'!AC1328,0)","v":348.11011343203518}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1336),'M6.Baseline_IP'!S1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$T$605,IF($C$1322=\"INX\",$T$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1336),'M6.Baseline_IP'!T1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$U$605,IF($C$1322=\"INX\",$U$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1336),'M6.Baseline_IP'!U1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$V$605,IF($C$1322=\"INX\",$V$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1336),'M6.Baseline_IP'!V1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1336),'M6.Baseline_IP'!W1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$X$605,IF($C$1322=\"INX\",$X$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1336),'M6.Baseline_IP'!X1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$Y$605,IF($C$1322=\"INX\",$Y$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1336),'M6.Baseline_IP'!Y1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$Z$605,IF($C$1322=\"INX\",$Z$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1336),'M6.Baseline_IP'!Z1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$AA$605,IF($C$1322=\"INX\",$AA$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1336),'M6.Baseline_IP'!AA1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1336),'M6.Baseline_IP'!AB1336,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$AC$605,IF($C$1322=\"INX\",$AC$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1336),'M6.Baseline_IP'!AC1336,0)","v":271.3192679405937}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1340),'M6.Baseline_IP'!W1340,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$X$605,IF($C$1322=\"INX\",$X$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1340),'M6.Baseline_IP'!X1340,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$Y$605,IF($C$1322=\"INX\",$Y$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1340),'M6.Baseline_IP'!Y1340,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$Z$605,IF($C$1322=\"INX\",$Z$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1340),'M6.Baseline_IP'!Z1340,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$AA$605,IF($C$1322=\"INX\",$AA$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1340),'M6.Baseline_IP'!AA1340,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1340),'M6.Baseline_IP'!AB1340,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$AC$605,IF($C$1322=\"INX\",$AC$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1340),'M6.Baseline_IP'!AC1340,0)","v":271.3192679405937}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))/IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1345),'M6.Baseline_IP'!AB1345,0)","v":271.3192679405937},{"$f":"IF($C$1322=\"IDX\",$AC$605,IF($C$1322=\"INX\",$AC$606,1))/IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1345),'M6.Baseline_IP'!AC1345,0)","v":271.3192679405937}]
[null,null,null,2,null,null,{"$f":"IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1350),'M6.Baseline_IP'!G1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$H$605,IF($C$1348=\"INX\",$H$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1350),'M6.Baseline_IP'!H1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$I$605,IF($C$1348=\"INX\",$I$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1350),'M6.Baseline_IP'!I1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1350),'M6.Baseline_IP'!J1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$K$605,IF($C$1348=\"INX\",$K$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1350),'M6.Baseline_IP'!K1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$L$605,IF($C$1348=\"INX\",$L$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1350),'M6.Baseline_IP'!L1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$M$605,IF($C$1348=\"INX\",$M$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1350),'M6.Baseline_IP'!M1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$N$605,IF($C$1348=\"INX\",$N$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1350),'M6.Baseline_IP'!N1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$O$605,IF($C$1348=\"INX\",$O$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1350),'M6.Baseline_IP'!O1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$P$605,IF($C$1348=\"INX\",$P$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1350),'M6.Baseline_IP'!P1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Q$605,IF($C$1348=\"INX\",$Q$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1350),'M6.Baseline_IP'!Q1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$R$605,IF($C$1348=\"INX\",$R$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1350),'M6.Baseline_IP'!R1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1350),'M6.Baseline_IP'!S1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$T$605,IF($C$1348=\"INX\",$T$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1350),'M6.Baseline_IP'!T1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$U$605,IF($C$1348=\"INX\",$U$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1350),'M6.Baseline_IP'!U1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$V$605,IF($C$1348=\"INX\",$V$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1350),'M6.Baseline_IP'!V1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$W$605,IF($C$1348=\"INX\",$W$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1350),'M6.Baseline_IP'!W1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$X$605,IF($C$1348=\"INX\",$X$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1350),'M6.Baseline_IP'!X1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1350),'M6.Baseline_IP'!Y1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Z$605,IF($C$1348=\"INX\",$Z$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1350),'M6.Baseline_IP'!Z1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AA$605,IF($C$1348=\"INX\",$AA$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1350),'M6.Baseline_IP'!AA1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AB$605,IF($C$1348=\"INX\",$AB$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1350),'M6.Baseline_IP'!AB1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AC$605,IF($C$1348=\"INX\",$AC$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1350),'M6.Baseline_IP'!AC1350,0)","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1353),'M6.Baseline_IP'!J1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$K$605,IF($C$1348=\"INX\",$K$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1353),'M6.Baseline_IP'!K1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$L$605,IF($C$1348=\"INX\",$L$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1353),'M6.Baseline_IP'!L1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$M$605,IF($C$1348=\"INX\",$M$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1353),'M6.Baseline_IP'!M1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$N$605,IF($C$1348=\"INX\",$N$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1353),'M6.Baseline_IP'!N1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$O$605,IF($C$1348=\"INX\",$O$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1353),'M6.Baseline_IP'!O1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$P$605,IF($C$1348=\"INX\",$P$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1353),'M6.Baseline_IP'!P1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Q$605,IF($C$1348=\"INX\",$Q$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1353),'M6.Baseline_IP'!Q1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$R$605,IF($C$1348=\"INX\",$R$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1353),'M6.Baseline_IP'!R1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1353),'M6.Baseline_IP'!S1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$T$605,IF($C$1348=\"INX\",$T$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1353),'M6.Baseline_IP'!T1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$U$605,IF($C$1348=\"INX\",$U$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1353),'M6.Baseline_IP'!U1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$V$605,IF($C$1348=\"INX\",$V$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1353),'M6.Baseline_IP'!V1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$W$605,IF($C$1348=\"INX\",$W$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1353),'M6.Baseline_IP'!W1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$X$605,IF($C$1348=\"INX\",$X$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1353),'M6.Baseline_IP'!X1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1353),'M6.Baseline_IP'!Y1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Z$605,IF($C$1348=\"INX\",$Z$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1353),'M6.Baseline_IP'!Z1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AA$605,IF($C$1348=\"INX\",$AA$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1353),'M6.Baseline_IP'!AA1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AB$605,IF($C$1348=\"INX\",$AB$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1353),'M6.Baseline_IP'!AB1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AC$605,IF($C$1348=\"INX\",$AC$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1353),'M6.Baseline_IP'!AC1353,0)","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1362),'M6.Baseline_IP'!S1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$T$605,IF($C$1348=\"INX\",$T$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1362),'M6.Baseline_IP'!T1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$U$605,IF($C$1348=\"INX\",$U$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1362),'M6.Baseline_IP'!U1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$V$605,IF($C$1348=\"INX\",$V$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1362),'M6.Baseline_IP'!V1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$W$605,IF($C$1348=\"INX\",$W$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1362),'M6.Baseline_IP'!W1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$X$605,IF($C$1348=\"INX\",$X$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1362),'M6.Baseline_IP'!X1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1362),'M6.Baseline_IP'!Y1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Z$605,IF($C$1348=\"INX\",$Z$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1362),'M6.Baseline_IP'!Z1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AA$605,IF($C$1348=\"INX\",$AA$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1362),'M6.Baseline_IP'!AA1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AB$605,IF($C$1348=\"INX\",$AB$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1362),'M6.Baseline_IP'!AB1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AC$605,IF($C$1348=\"INX\",$AC$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1362),'M6.Baseline_IP'!AC1362,0)","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1368),'M6.Baseline_IP'!Y1368,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Z$605,IF($C$1348=\"INX\",$Z$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1368),'M6.Baseline_IP'!Z1368,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AA$605,IF($C$1348=\"INX\",$AA$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1368),'M6.Baseline_IP'!AA1368,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AB$605,IF($C$1348=\"INX\",$AB$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1368),'M6.Baseline_IP'!AB1368,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AC$605,IF($C$1348=\"INX\",$AC$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1368),'M6.Baseline_IP'!AC1368,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1378),'M6.Baseline_IP'!I1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$J$605,IF($C$1374=\"INX\",$J$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1378),'M6.Baseline_IP'!J1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$K$605,IF($C$1374=\"INX\",$K$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1378),'M6.Baseline_IP'!K1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$L$605,IF($C$1374=\"INX\",$L$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1378),'M6.Baseline_IP'!L1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$M$605,IF($C$1374=\"INX\",$M$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1378),'M6.Baseline_IP'!M1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$N$605,IF($C$1374=\"INX\",$N$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1378),'M6.Baseline_IP'!N1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1378),'M6.Baseline_IP'!O1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1378),'M6.Baseline_IP'!P1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Q$605,IF($C$1374=\"INX\",$Q$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1378),'M6.Baseline_IP'!Q1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$R$605,IF($C$1374=\"INX\",$R$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1378),'M6.Baseline_IP'!R1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$S$605,IF($C$1374=\"INX\",$S$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1378),'M6.Baseline_IP'!S1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$T$605,IF($C$1374=\"INX\",$T$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1378),'M6.Baseline_IP'!T1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1378),'M6.Baseline_IP'!U1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$V$605,IF($C$1374=\"INX\",$V$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1378),'M6.Baseline_IP'!V1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$W$605,IF($C$1374=\"INX\",$W$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1378),'M6.Baseline_IP'!W1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$X$605,IF($C$1374=\"INX\",$X$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1378),'M6.Baseline_IP'!X1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Y$605,IF($C$1374=\"INX\",$Y$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1378),'M6.Baseline_IP'!Y1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Z$605,IF($C$1374=\"INX\",$Z$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1378),'M6.Baseline_IP'!Z1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1378),'M6.Baseline_IP'!AA1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1378),'M6.Baseline_IP'!AB1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1378),'M6.Baseline_IP'!AC1378,0)","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1384),'M6.Baseline_IP'!O1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1384),'M6.Baseline_IP'!P1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Q$605,IF($C$1374=\"INX\",$Q$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1384),'M6.Baseline_IP'!Q1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$R$605,IF($C$1374=\"INX\",$R$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1384),'M6.Baseline_IP'!R1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$S$605,IF($C$1374=\"INX\",$S$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1384),'M6.Baseline_IP'!S1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$T$605,IF($C$1374=\"INX\",$T$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1384),'M6.Baseline_IP'!T1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1384),'M6.Baseline_IP'!U1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$V$605,IF($C$1374=\"INX\",$V$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1384),'M6.Baseline_IP'!V1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$W$605,IF($C$1374=\"INX\",$W$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1384),'M6.Baseline_IP'!W1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$X$605,IF($C$1374=\"INX\",$X$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1384),'M6.Baseline_IP'!X1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Y$605,IF($C$1374=\"INX\",$Y$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1384),'M6.Baseline_IP'!Y1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Z$605,IF($C$1374=\"INX\",$Z$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1384),'M6.Baseline_IP'!Z1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1384),'M6.Baseline_IP'!AA1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1384),'M6.Baseline_IP'!AB1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1384),'M6.Baseline_IP'!AC1384,0)","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1385),'M6.Baseline_IP'!P1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Q$605,IF($C$1374=\"INX\",$Q$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1385),'M6.Baseline_IP'!Q1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$R$605,IF($C$1374=\"INX\",$R$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1385),'M6.Baseline_IP'!R1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$S$605,IF($C$1374=\"INX\",$S$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1385),'M6.Baseline_IP'!S1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$T$605,IF($C$1374=\"INX\",$T$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1385),'M6.Baseline_IP'!T1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1385),'M6.Baseline_IP'!U1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$V$605,IF($C$1374=\"INX\",$V$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1385),'M6.Baseline_IP'!V1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$W$605,IF($C$1374=\"INX\",$W$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1385),'M6.Baseline_IP'!W1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$X$605,IF($C$1374=\"INX\",$X$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1385),'M6.Baseline_IP'!X1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Y$605,IF($C$1374=\"INX\",$Y$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1385),'M6.Baseline_IP'!Y1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Z$605,IF($C$1374=\"INX\",$Z$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1385),'M6.Baseline_IP'!Z1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1385),'M6.Baseline_IP'!AA1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1385),'M6.Baseline_IP'!AB1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1385),'M6.Baseline_IP'!AC1385,0)","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1390),'M6.Baseline_IP'!U1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$V$605,IF($C$1374=\"INX\",$V$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1390),'M6.Baseline_IP'!V1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$W$605,IF($C$1374=\"INX\",$W$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1390),'M6.Baseline_IP'!W1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$X$605,IF($C$1374=\"INX\",$X$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1390),'M6.Baseline_IP'!X1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Y$605,IF($C$1374=\"INX\",$Y$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1390),'M6.Baseline_IP'!Y1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Z$605,IF($C$1374=\"INX\",$Z$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1390),'M6.Baseline_IP'!Z1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1390),'M6.Baseline_IP'!AA1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1390),'M6.Baseline_IP'!AB1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1390),'M6.Baseline_IP'!AC1390,0)","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1396),'M6.Baseline_IP'!AA1396,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1396),'M6.Baseline_IP'!AB1396,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1396),'M6.Baseline_IP'!AC1396,0)","v":0}]
[null,null,null,3,null,null,null,{"$f":"IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1403),'M6.Baseline_IP'!H1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$I$605,IF($C$1400=\"INX\",$I$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1403),'M6.Baseline_IP'!I1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$J$605,IF($C$1400=\"INX\",$J$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1403),'M6.Baseline_IP'!J1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$K$605,IF($C$1400=\"INX\",$K$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1403),'M6.Baseline_IP'!K1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$L$605,IF($C$1400=\"INX\",$L$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1403),'M6.Baseline_IP'!L1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1403),'M6.Baseline_IP'!M1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$N$605,IF($C$1400=\"INX\",$N$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1403),'M6.Baseline_IP'!N1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$O$605,IF($C$1400=\"INX\",$O$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1403),'M6.Baseline_IP'!O1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$P$605,IF($C$1400=\"INX\",$P$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1403),'M6.Baseline_IP'!P1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Q$605,IF($C$1400=\"INX\",$Q$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1403),'M6.Baseline_IP'!Q1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1403),'M6.Baseline_IP'!R1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$S$605,IF($C$1400=\"INX\",$S$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1403),'M6.Baseline_IP'!S1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$T$605,IF($C$1400=\"INX\",$T$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1403),'M6.Baseline_IP'!T1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$U$605,IF($C$1400=\"INX\",$U$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1403),'M6.Baseline_IP'!U1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$V$605,IF($C$1400=\"INX\",$V$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1403),'M6.Baseline_IP'!V1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1403),'M6.Baseline_IP'!W1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$X$605,IF($C$1400=\"INX\",$X$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1403),'M6.Baseline_IP'!X1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Y$605,IF($C$1400=\"INX\",$Y$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1403),'M6.Baseline_IP'!Y1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Z$605,IF($C$1400=\"INX\",$Z$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1403),'M6.Baseline_IP'!Z1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AA$605,IF($C$1400=\"INX\",$AA$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1403),'M6.Baseline_IP'!AA1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AB$605,IF($C$1400=\"INX\",$AB$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1403),'M6.Baseline_IP'!AB1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AC$605,IF($C$1400=\"INX\",$AC$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1403),'M6.Baseline_IP'!AC1403,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1408),'M6.Baseline_IP'!M1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$N$605,IF($C$1400=\"INX\",$N$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1408),'M6.Baseline_IP'!N1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$O$605,IF($C$1400=\"INX\",$O$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1408),'M6.Baseline_IP'!O1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$P$605,IF($C$1400=\"INX\",$P$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1408),'M6.Baseline_IP'!P1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Q$605,IF($C$1400=\"INX\",$Q$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1408),'M6.Baseline_IP'!Q1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1408),'M6.Baseline_IP'!R1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$S$605,IF($C$1400=\"INX\",$S$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1408),'M6.Baseline_IP'!S1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$T$605,IF($C$1400=\"INX\",$T$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1408),'M6.Baseline_IP'!T1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$U$605,IF($C$1400=\"INX\",$U$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1408),'M6.Baseline_IP'!U1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$V$605,IF($C$1400=\"INX\",$V$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1408),'M6.Baseline_IP'!V1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1408),'M6.Baseline_IP'!W1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$X$605,IF($C$1400=\"INX\",$X$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1408),'M6.Baseline_IP'!X1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Y$605,IF($C$1400=\"INX\",$Y$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1408),'M6.Baseline_IP'!Y1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Z$605,IF($C$1400=\"INX\",$Z$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1408),'M6.Baseline_IP'!Z1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AA$605,IF($C$1400=\"INX\",$AA$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1408),'M6.Baseline_IP'!AA1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AB$605,IF($C$1400=\"INX\",$AB$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1408),'M6.Baseline_IP'!AB1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AC$605,IF($C$1400=\"INX\",$AC$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1408),'M6.Baseline_IP'!AC1408,0)","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1413),'M6.Baseline_IP'!R1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$S$605,IF($C$1400=\"INX\",$S$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1413),'M6.Baseline_IP'!S1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$T$605,IF($C$1400=\"INX\",$T$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1413),'M6.Baseline_IP'!T1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$U$605,IF($C$1400=\"INX\",$U$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1413),'M6.Baseline_IP'!U1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$V$605,IF($C$1400=\"INX\",$V$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1413),'M6.Baseline_IP'!V1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1413),'M6.Baseline_IP'!W1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$X$605,IF($C$1400=\"INX\",$X$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1413),'M6.Baseline_IP'!X1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Y$605,IF($C$1400=\"INX\",$Y$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1413),'M6.Baseline_IP'!Y1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Z$605,IF($C$1400=\"INX\",$Z$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1413),'M6.Baseline_IP'!Z1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AA$605,IF($C$1400=\"INX\",$AA$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1413),'M6.Baseline_IP'!AA1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AB$605,IF($C$1400=\"INX\",$AB$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1413),'M6.Baseline_IP'!AB1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AC$605,IF($C$1400=\"INX\",$AC$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1413),'M6.Baseline_IP'!AC1413,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1418),'M6.Baseline_IP'!W1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$X$605,IF($C$1400=\"INX\",$X$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1418),'M6.Baseline_IP'!X1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Y$605,IF($C$1400=\"INX\",$Y$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1418),'M6.Baseline_IP'!Y1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Z$605,IF($C$1400=\"INX\",$Z$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1418),'M6.Baseline_IP'!Z1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AA$605,IF($C$1400=\"INX\",$AA$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1418),'M6.Baseline_IP'!AA1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AB$605,IF($C$1400=\"INX\",$AB$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1418),'M6.Baseline_IP'!AB1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AC$605,IF($C$1400=\"INX\",$AC$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1418),'M6.Baseline_IP'!AC1418,0)","v":0}]
[null,12,{"$f":"Instruments!$L$18","v":0},null,{"$f":"$E$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1430),'M6.Baseline_IP'!I1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$J$605,IF($C$1426=\"INX\",$J$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1430),'M6.Baseline_IP'!J1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$K$605,IF($C$1426=\"INX\",$K$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1430),'M6.Baseline_IP'!K1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$L$605,IF($C$1426=\"INX\",$L$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1430),'M6.Baseline_IP'!L1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$M$605,IF($C$1426=\"INX\",$M$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1430),'M6.Baseline_IP'!M1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1430),'M6.Baseline_IP'!N1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$O$605,IF($C$1426=\"INX\",$O$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1430),'M6.Baseline_IP'!O1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$P$605,IF($C$1426=\"INX\",$P$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1430),'M6.Baseline_IP'!P1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Q$605,IF($C$1426=\"INX\",$Q$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1430),'M6.Baseline_IP'!Q1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$R$605,IF($C$1426=\"INX\",$R$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1430),'M6.Baseline_IP'!R1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$S$605,IF($C$1426=\"INX\",$S$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1430),'M6.Baseline_IP'!S1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1430),'M6.Baseline_IP'!T1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$U$605,IF($C$1426=\"INX\",$U$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1430),'M6.Baseline_IP'!U1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$V$605,IF($C$1426=\"INX\",$V$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1430),'M6.Baseline_IP'!V1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$W$605,IF($C$1426=\"INX\",$W$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1430),'M6.Baseline_IP'!W1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$X$605,IF($C$1426=\"INX\",$X$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1430),'M6.Baseline_IP'!X1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1430),'M6.Baseline_IP'!Y1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Z$605,IF($C$1426=\"INX\",$Z$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1430),'M6.Baseline_IP'!Z1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AA$605,IF($C$1426=\"INX\",$AA$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1430),'M6.Baseline_IP'!AA1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AB$605,IF($C$1426=\"INX\",$AB$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1430),'M6.Baseline_IP'!AB1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AC$605,IF($C$1426=\"INX\",$AC$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1430),'M6.Baseline_IP'!AC1430,0)","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1435),'M6.Baseline_IP'!N1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$O$605,IF($C$1426=\"INX\",$O$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1435),'M6.Baseline_IP'!O1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$P$605,IF($C$1426=\"INX\",$P$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1435),'M6.Baseline_IP'!P1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Q$605,IF($C$1426=\"INX\",$Q$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1435),'M6.Baseline_IP'!Q1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$R$605,IF($C$1426=\"INX\",$R$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1435),'M6.Baseline_IP'!R1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$S$605,IF($C$1426=\"INX\",$S$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1435),'M6.Baseline_IP'!S1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1435),'M6.Baseline_IP'!T1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$U$605,IF($C$1426=\"INX\",$U$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1435),'M6.Baseline_IP'!U1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$V$605,IF($C$1426=\"INX\",$V$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1435),'M6.Baseline_IP'!V1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$W$605,IF($C$1426=\"INX\",$W$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1435),'M6.Baseline_IP'!W1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$X$605,IF($C$1426=\"INX\",$X$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1435),'M6.Baseline_IP'!X1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1435),'M6.Baseline_IP'!Y1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Z$605,IF($C$1426=\"INX\",$Z$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1435),'M6.Baseline_IP'!Z1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AA$605,IF($C$1426=\"INX\",$AA$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1435),'M6.Baseline_IP'!AA1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AB$605,IF($C$1426=\"INX\",$AB$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1435),'M6.Baseline_IP'!AB1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AC$605,IF($C$1426=\"INX\",$AC$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1435),'M6.Baseline_IP'!AC1435,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1441),'M6.Baseline_IP'!T1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$U$605,IF($C$1426=\"INX\",$U$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1441),'M6.Baseline_IP'!U1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$V$605,IF($C$1426=\"INX\",$V$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1441),'M6.Baseline_IP'!V1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$W$605,IF($C$1426=\"INX\",$W$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1441),'M6.Baseline_IP'!W1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$X$605,IF($C$1426=\"INX\",$X$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1441),'M6.Baseline_IP'!X1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1441),'M6.Baseline_IP'!Y1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Z$605,IF($C$1426=\"INX\",$Z$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1441),'M6.Baseline_IP'!Z1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AA$605,IF($C$1426=\"INX\",$AA$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1441),'M6.Baseline_IP'!AA1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AB$605,IF($C$1426=\"INX\",$AB$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1441),'M6.Baseline_IP'!AB1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AC$605,IF($C$1426=\"INX\",$AC$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1441),'M6.Baseline_IP'!AC1441,0)","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1446),'M6.Baseline_IP'!Y1446,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Z$605,IF($C$1426=\"INX\",$Z$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1446),'M6.Baseline_IP'!Z1446,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AA$605,IF($C$1426=\"INX\",$AA$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1446),'M6.Baseline_IP'!AA1446,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AB$605,IF($C$1426=\"INX\",$AB$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1446),'M6.Baseline_IP'!AB1446,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AC$605,IF($C$1426=\"INX\",$AC$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1446),'M6.Baseline_IP'!AC1446,0)","v":0}]
[]
[null,null,null,1,null,{"$f":"IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!F1453),'M6.Baseline_IP'!F1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$G$605,IF($C$1452=\"INX\",$G$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1453),'M6.Baseline_IP'!G1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$H$605,IF($C$1452=\"INX\",$H$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1453),'M6.Baseline_IP'!H1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$I$605,IF($C$1452=\"INX\",$I$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1453),'M6.Baseline_IP'!I1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$J$605,IF($C$1452=\"INX\",$J$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1453),'M6.Baseline_IP'!J1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1453),'M6.Baseline_IP'!K1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$L$605,IF($C$1452=\"INX\",$L$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1453),'M6.Baseline_IP'!L1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$M$605,IF($C$1452=\"INX\",$M$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1453),'M6.Baseline_IP'!M1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$N$605,IF($C$1452=\"INX\",$N$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1453),'M6.Baseline_IP'!N1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$O$605,IF($C$1452=\"INX\",$O$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1453),'M6.Baseline_IP'!O1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$P$605,IF($C$1452=\"INX\",$P$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1453),'M6.Baseline_IP'!P1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1453),'M6.Baseline_IP'!Q1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$R$605,IF($C$1452=\"INX\",$R$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1453),'M6.Baseline_IP'!R1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$S$605,IF($C$1452=\"INX\",$S$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1453),'M6.Baseline_IP'!S1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$T$605,IF($C$1452=\"INX\",$T$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1453),'M6.Baseline_IP'!T1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$U$605,IF($C$1452=\"INX\",$U$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1453),'M6.Baseline_IP'!U1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$V$605,IF($C$1452=\"INX\",$V$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1453),'M6.Baseline_IP'!V1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1453),'M6.Baseline_IP'!W1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$X$605,IF($C$1452=\"INX\",$X$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1453),'M6.Baseline_IP'!X1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Y$605,IF($C$1452=\"INX\",$Y$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1453),'M6.Baseline_IP'!Y1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Z$605,IF($C$1452=\"INX\",$Z$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1453),'M6.Baseline_IP'!Z1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AA$605,IF($C$1452=\"INX\",$AA$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1453),'M6.Baseline_IP'!AA1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AB$605,IF($C$1452=\"INX\",$AB$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1453),'M6.Baseline_IP'!AB1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1453),'M6.Baseline_IP'!AC1453,0)","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1458),'M6.Baseline_IP'!K1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$L$605,IF($C$1452=\"INX\",$L$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1458),'M6.Baseline_IP'!L1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$M$605,IF($C$1452=\"INX\",$M$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1458),'M6.Baseline_IP'!M1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$N$605,IF($C$1452=\"INX\",$N$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1458),'M6.Baseline_IP'!N1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$O$605,IF($C$1452=\"INX\",$O$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1458),'M6.Baseline_IP'!O1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$P$605,IF($C$1452=\"INX\",$P$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1458),'M6.Baseline_IP'!P1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1458),'M6.Baseline_IP'!Q1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$R$605,IF($C$1452=\"INX\",$R$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1458),'M6.Baseline_IP'!R1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$S$605,IF($C$1452=\"INX\",$S$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1458),'M6.Baseline_IP'!S1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$T$605,IF($C$1452=\"INX\",$T$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1458),'M6.Baseline_IP'!T1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$U$605,IF($C$1452=\"INX\",$U$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1458),'M6.Baseline_IP'!U1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$V$605,IF($C$1452=\"INX\",$V$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1458),'M6.Baseline_IP'!V1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1458),'M6.Baseline_IP'!W1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$X$605,IF($C$1452=\"INX\",$X$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1458),'M6.Baseline_IP'!X1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Y$605,IF($C$1452=\"INX\",$Y$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1458),'M6.Baseline_IP'!Y1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Z$605,IF($C$1452=\"INX\",$Z$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1458),'M6.Baseline_IP'!Z1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AA$605,IF($C$1452=\"INX\",$AA$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1458),'M6.Baseline_IP'!AA1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AB$605,IF($C$1452=\"INX\",$AB$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1458),'M6.Baseline_IP'!AB1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1458),'M6.Baseline_IP'!AC1458,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1464),'M6.Baseline_IP'!Q1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$R$605,IF($C$1452=\"INX\",$R$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1464),'M6.Baseline_IP'!R1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$S$605,IF($C$1452=\"INX\",$S$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1464),'M6.Baseline_IP'!S1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$T$605,IF($C$1452=\"INX\",$T$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1464),'M6.Baseline_IP'!T1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$U$605,IF($C$1452=\"INX\",$U$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1464),'M6.Baseline_IP'!U1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$V$605,IF($C$1452=\"INX\",$V$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1464),'M6.Baseline_IP'!V1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1464),'M6.Baseline_IP'!W1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$X$605,IF($C$1452=\"INX\",$X$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1464),'M6.Baseline_IP'!X1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Y$605,IF($C$1452=\"INX\",$Y$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1464),'M6.Baseline_IP'!Y1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Z$605,IF($C$1452=\"INX\",$Z$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1464),'M6.Baseline_IP'!Z1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AA$605,IF($C$1452=\"INX\",$AA$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1464),'M6.Baseline_IP'!AA1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AB$605,IF($C$1452=\"INX\",$AB$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1464),'M6.Baseline_IP'!AB1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1464),'M6.Baseline_IP'!AC1464,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1470),'M6.Baseline_IP'!W1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$X$605,IF($C$1452=\"INX\",$X$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1470),'M6.Baseline_IP'!X1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Y$605,IF($C$1452=\"INX\",$Y$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1470),'M6.Baseline_IP'!Y1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Z$605,IF($C$1452=\"INX\",$Z$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1470),'M6.Baseline_IP'!Z1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AA$605,IF($C$1452=\"INX\",$AA$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1470),'M6.Baseline_IP'!AA1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AB$605,IF($C$1452=\"INX\",$AB$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1470),'M6.Baseline_IP'!AB1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1470),'M6.Baseline_IP'!AC1470,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1476),'M6.Baseline_IP'!AC1476,0)","v":0}]
[null,null,null,3,null,null,null,{"$f":"IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1481),'M6.Baseline_IP'!H1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$I$605,IF($C$1478=\"INX\",$I$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1481),'M6.Baseline_IP'!I1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$J$605,IF($C$1478=\"INX\",$J$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1481),'M6.Baseline_IP'!J1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$K$605,IF($C$1478=\"INX\",$K$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1481),'M6.Baseline_IP'!K1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$L$605,IF($C$1478=\"INX\",$L$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1481),'M6.Baseline_IP'!L1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1481),'M6.Baseline_IP'!M1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$N$605,IF($C$1478=\"INX\",$N$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1481),'M6.Baseline_IP'!N1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$O$605,IF($C$1478=\"INX\",$O$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1481),'M6.Baseline_IP'!O1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$P$605,IF($C$1478=\"INX\",$P$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1481),'M6.Baseline_IP'!P1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Q$605,IF($C$1478=\"INX\",$Q$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1481),'M6.Baseline_IP'!Q1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$R$605,IF($C$1478=\"INX\",$R$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1481),'M6.Baseline_IP'!R1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$S$605,IF($C$1478=\"INX\",$S$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1481),'M6.Baseline_IP'!S1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1481),'M6.Baseline_IP'!T1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$U$605,IF($C$1478=\"INX\",$U$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1481),'M6.Baseline_IP'!U1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$V$605,IF($C$1478=\"INX\",$V$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1481),'M6.Baseline_IP'!V1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$W$605,IF($C$1478=\"INX\",$W$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1481),'M6.Baseline_IP'!W1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$X$605,IF($C$1478=\"INX\",$X$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1481),'M6.Baseline_IP'!X1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1481),'M6.Baseline_IP'!Y1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Z$605,IF($C$1478=\"INX\",$Z$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1481),'M6.Baseline_IP'!Z1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AA$605,IF($C$1478=\"INX\",$AA$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1481),'M6.Baseline_IP'!AA1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AB$605,IF($C$1478=\"INX\",$AB$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1481),'M6.Baseline_IP'!AB1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AC$605,IF($C$1478=\"INX\",$AC$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1481),'M6.Baseline_IP'!AC1481,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1486),'M6.Baseline_IP'!M1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$N$605,IF($C$1478=\"INX\",$N$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1486),'M6.Baseline_IP'!N1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$O$605,IF($C$1478=\"INX\",$O$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1486),'M6.Baseline_IP'!O1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$P$605,IF($C$1478=\"INX\",$P$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1486),'M6.Baseline_IP'!P1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Q$605,IF($C$1478=\"INX\",$Q$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1486),'M6.Baseline_IP'!Q1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$R$605,IF($C$1478=\"INX\",$R$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1486),'M6.Baseline_IP'!R1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$S$605,IF($C$1478=\"INX\",$S$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1486),'M6.Baseline_IP'!S1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1486),'M6.Baseline_IP'!T1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$U$605,IF($C$1478=\"INX\",$U$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1486),'M6.Baseline_IP'!U1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$V$605,IF($C$1478=\"INX\",$V$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1486),'M6.Baseline_IP'!V1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$W$605,IF($C$1478=\"INX\",$W$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1486),'M6.Baseline_IP'!W1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$X$605,IF($C$1478=\"INX\",$X$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1486),'M6.Baseline_IP'!X1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1486),'M6.Baseline_IP'!Y1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Z$605,IF($C$1478=\"INX\",$Z$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1486),'M6.Baseline_IP'!Z1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AA$605,IF($C$1478=\"INX\",$AA$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1486),'M6.Baseline_IP'!AA1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AB$605,IF($C$1478=\"INX\",$AB$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1486),'M6.Baseline_IP'!AB1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AC$605,IF($C$1478=\"INX\",$AC$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1486),'M6.Baseline_IP'!AC1486,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1493),'M6.Baseline_IP'!T1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$U$605,IF($C$1478=\"INX\",$U$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1493),'M6.Baseline_IP'!U1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$V$605,IF($C$1478=\"INX\",$V$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1493),'M6.Baseline_IP'!V1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$W$605,IF($C$1478=\"INX\",$W$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1493),'M6.Baseline_IP'!W1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$X$605,IF($C$1478=\"INX\",$X$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1493),'M6.Baseline_IP'!X1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1493),'M6.Baseline_IP'!Y1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Z$605,IF($C$1478=\"INX\",$Z$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1493),'M6.Baseline_IP'!Z1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AA$605,IF($C$1478=\"INX\",$AA$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1493),'M6.Baseline_IP'!AA1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AB$605,IF($C$1478=\"INX\",$AB$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1493),'M6.Baseline_IP'!AB1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AC$605,IF($C$1478=\"INX\",$AC$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1493),'M6.Baseline_IP'!AC1493,0)","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1498),'M6.Baseline_IP'!Y1498,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Z$605,IF($C$1478=\"INX\",$Z$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1498),'M6.Baseline_IP'!Z1498,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AA$605,IF($C$1478=\"INX\",$AA$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1498),'M6.Baseline_IP'!AA1498,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AB$605,IF($C$1478=\"INX\",$AB$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1498),'M6.Baseline_IP'!AB1498,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AC$605,IF($C$1478=\"INX\",$AC$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1498),'M6.Baseline_IP'!AC1498,0)","v":0}]
[]
[null,null,null,5,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1509),'M6.Baseline_IP'!J1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$K$605,IF($C$1504=\"INX\",$K$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1509),'M6.Baseline_IP'!K1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$L$605,IF($C$1504=\"INX\",$L$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1509),'M6.Baseline_IP'!L1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1509),'M6.Baseline_IP'!M1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$N$605,IF($C$1504=\"INX\",$N$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1509),'M6.Baseline_IP'!N1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$O$605,IF($C$1504=\"INX\",$O$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1509),'M6.Baseline_IP'!O1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$P$605,IF($C$1504=\"INX\",$P$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1509),'M6.Baseline_IP'!P1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1509),'M6.Baseline_IP'!Q1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$R$605,IF($C$1504=\"INX\",$R$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1509),'M6.Baseline_IP'!R1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$S$605,IF($C$1504=\"INX\",$S$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1509),'M6.Baseline_IP'!S1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$T$605,IF($C$1504=\"INX\",$T$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1509),'M6.Baseline_IP'!T1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$U$605,IF($C$1504=\"INX\",$U$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1509),'M6.Baseline_IP'!U1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1509),'M6.Baseline_IP'!V1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$W$605,IF($C$1504=\"INX\",$W$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1509),'M6.Baseline_IP'!W1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$X$605,IF($C$1504=\"INX\",$X$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1509),'M6.Baseline_IP'!X1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Y$605,IF($C$1504=\"INX\",$Y$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1509),'M6.Baseline_IP'!Y1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Z$605,IF($C$1504=\"INX\",$Z$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1509),'M6.Baseline_IP'!Z1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1509),'M6.Baseline_IP'!AA1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1509),'M6.Baseline_IP'!AB1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1509),'M6.Baseline_IP'!AC1509,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1512),'M6.Baseline_IP'!M1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$N$605,IF($C$1504=\"INX\",$N$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1512),'M6.Baseline_IP'!N1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$O$605,IF($C$1504=\"INX\",$O$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1512),'M6.Baseline_IP'!O1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$P$605,IF($C$1504=\"INX\",$P$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1512),'M6.Baseline_IP'!P1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1512),'M6.Baseline_IP'!Q1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$R$605,IF($C$1504=\"INX\",$R$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1512),'M6.Baseline_IP'!R1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$S$605,IF($C$1504=\"INX\",$S$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1512),'M6.Baseline_IP'!S1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$T$605,IF($C$1504=\"INX\",$T$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1512),'M6.Baseline_IP'!T1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$U$605,IF($C$1504=\"INX\",$U$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1512),'M6.Baseline_IP'!U1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1512),'M6.Baseline_IP'!V1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$W$605,IF($C$1504=\"INX\",$W$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1512),'M6.Baseline_IP'!W1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$X$605,IF($C$1504=\"INX\",$X$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1512),'M6.Baseline_IP'!X1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Y$605,IF($C$1504=\"INX\",$Y$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1512),'M6.Baseline_IP'!Y1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Z$605,IF($C$1504=\"INX\",$Z$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1512),'M6.Baseline_IP'!Z1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1512),'M6.Baseline_IP'!AA1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1512),'M6.Baseline_IP'!AB1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1512),'M6.Baseline_IP'!AC1512,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1516),'M6.Baseline_IP'!Q1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$R$605,IF($C$1504=\"INX\",$R$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1516),'M6.Baseline_IP'!R1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$S$605,IF($C$1504=\"INX\",$S$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1516),'M6.Baseline_IP'!S1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$T$605,IF($C$1504=\"INX\",$T$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1516),'M6.Baseline_IP'!T1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$U$605,IF($C$1504=\"INX\",$U$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1516),'M6.Baseline_IP'!U1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1516),'M6.Baseline_IP'!V1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$W$605,IF($C$1504=\"INX\",$W$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1516),'M6.Baseline_IP'!W1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$X$605,IF($C$1504=\"INX\",$X$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1516),'M6.Baseline_IP'!X1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Y$605,IF($C$1504=\"INX\",$Y$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1516),'M6.Baseline_IP'!Y1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Z$605,IF($C$1504=\"INX\",$Z$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1516),'M6.Baseline_IP'!Z1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1516),'M6.Baseline_IP'!AA1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1516),'M6.Baseline_IP'!AB1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1516),'M6.Baseline_IP'!AC1516,0)","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1521),'M6.Baseline_IP'!V1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$W$605,IF($C$1504=\"INX\",$W$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1521),'M6.Baseline_IP'!W1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$X$605,IF($C$1504=\"INX\",$X$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1521),'M6.Baseline_IP'!X1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Y$605,IF($C$1504=\"INX\",$Y$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1521),'M6.Baseline_IP'!Y1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Z$605,IF($C$1504=\"INX\",$Z$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1521),'M6.Baseline_IP'!Z1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1521),'M6.Baseline_IP'!AA1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1521),'M6.Baseline_IP'!AB1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1521),'M6.Baseline_IP'!AC1521,0)","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1526),'M6.Baseline_IP'!AA1526,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1526),'M6.Baseline_IP'!AB1526,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1526),'M6.Baseline_IP'!AC1526,0)","v":0}]
[null,null,null,2,null,null,{"$f":"IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1532),'M6.Baseline_IP'!G1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$H$605,IF($C$1530=\"INX\",$H$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1532),'M6.Baseline_IP'!H1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$I$605,IF($C$1530=\"INX\",$I$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1532),'M6.Baseline_IP'!I1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$J$605,IF($C$1530=\"INX\",$J$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1532),'M6.Baseline_IP'!J1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$K$605,IF($C$1530=\"INX\",$K$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1532),'M6.Baseline_IP'!K1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1532),'M6.Baseline_IP'!L1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$M$605,IF($C$1530=\"INX\",$M$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1532),'M6.Baseline_IP'!M1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$N$605,IF($C$1530=\"INX\",$N$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1532),'M6.Baseline_IP'!N1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$O$605,IF($C$1530=\"INX\",$O$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1532),'M6.Baseline_IP'!O1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$P$605,IF($C$1530=\"INX\",$P$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1532),'M6.Baseline_IP'!P1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Q$605,IF($C$1530=\"INX\",$Q$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1532),'M6.Baseline_IP'!Q1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$R$605,IF($C$1530=\"INX\",$R$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1532),'M6.Baseline_IP'!R1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1532),'M6.Baseline_IP'!S1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$T$605,IF($C$1530=\"INX\",$T$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1532),'M6.Baseline_IP'!T1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$U$605,IF($C$1530=\"INX\",$U$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1532),'M6.Baseline_IP'!U1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$V$605,IF($C$1530=\"INX\",$V$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1532),'M6.Baseline_IP'!V1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$W$605,IF($C$1530=\"INX\",$W$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1532),'M6.Baseline_IP'!W1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1532),'M6.Baseline_IP'!X1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Y$605,IF($C$1530=\"INX\",$Y$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1532),'M6.Baseline_IP'!Y1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Z$605,IF($C$1530=\"INX\",$Z$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1532),'M6.Baseline_IP'!Z1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AA$605,IF($C$1530=\"INX\",$AA$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1532),'M6.Baseline_IP'!AA1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AB$605,IF($C$1530=\"INX\",$AB$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1532),'M6.Baseline_IP'!AB1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1532),'M6.Baseline_IP'!AC1532,0)","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1537),'M6.Baseline_IP'!L1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$M$605,IF($C$1530=\"INX\",$M$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1537),'M6.Baseline_IP'!M1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$N$605,IF($C$1530=\"INX\",$N$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1537),'M6.Baseline_IP'!N1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$O$605,IF($C$1530=\"INX\",$O$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1537),'M6.Baseline_IP'!O1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$P$605,IF($C$1530=\"INX\",$P$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1537),'M6.Baseline_IP'!P1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Q$605,IF($C$1530=\"INX\",$Q$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1537),'M6.Baseline_IP'!Q1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$R$605,IF($C$1530=\"INX\",$R$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1537),'M6.Baseline_IP'!R1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1537),'M6.Baseline_IP'!S1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$T$605,IF($C$1530=\"INX\",$T$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1537),'M6.Baseline_IP'!T1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$U$605,IF($C$1530=\"INX\",$U$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1537),'M6.Baseline_IP'!U1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$V$605,IF($C$1530=\"INX\",$V$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1537),'M6.Baseline_IP'!V1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$W$605,IF($C$1530=\"INX\",$W$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1537),'M6.Baseline_IP'!W1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1537),'M6.Baseline_IP'!X1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Y$605,IF($C$1530=\"INX\",$Y$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1537),'M6.Baseline_IP'!Y1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Z$605,IF($C$1530=\"INX\",$Z$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1537),'M6.Baseline_IP'!Z1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AA$605,IF($C$1530=\"INX\",$AA$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1537),'M6.Baseline_IP'!AA1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AB$605,IF($C$1530=\"INX\",$AB$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1537),'M6.Baseline_IP'!AB1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1537),'M6.Baseline_IP'!AC1537,0)","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1544),'M6.Baseline_IP'!S1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$T$605,IF($C$1530=\"INX\",$T$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1544),'M6.Baseline_IP'!T1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$U$605,IF($C$1530=\"INX\",$U$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1544),'M6.Baseline_IP'!U1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$V$605,IF($C$1530=\"INX\",$V$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1544),'M6.Baseline_IP'!V1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$W$605,IF($C$1530=\"INX\",$W$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1544),'M6.Baseline_IP'!W1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1544),'M6.Baseline_IP'!X1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Y$605,IF($C$1530=\"INX\",$Y$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1544),'M6.Baseline_IP'!Y1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Z$605,IF($C$1530=\"INX\",$Z$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1544),'M6.Baseline_IP'!Z1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AA$605,IF($C$1530=\"INX\",$AA$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1544),'M6.Baseline_IP'!AA1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AB$605,IF($C$1530=\"INX\",$AB$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1544),'M6.Baseline_IP'!AB1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1544),'M6.Baseline_IP'!AC1544,0)","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1549),'M6.Baseline_IP'!X1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Y$605,IF($C$1530=\"INX\",$Y$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1549),'M6.Baseline_IP'!Y1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Z$605,IF($C$1530=\"INX\",$Z$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1549),'M6.Baseline_IP'!Z1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AA$605,IF($C$1530=\"INX\",$AA$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1549),'M6.Baseline_IP'!AA1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AB$605,IF($C$1530=\"INX\",$AB$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1549),'M6.Baseline_IP'!AB1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1549),'M6.Baseline_IP'!AC1549,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1554),'M6.Baseline_IP'!AC1554,0)","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1560),'M6.Baseline_IP'!I1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$J$605,IF($C$1556=\"INX\",$J$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1560),'M6.Baseline_IP'!J1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$K$605,IF($C$1556=\"INX\",$K$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1560),'M6.Baseline_IP'!K1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$L$605,IF($C$1556=\"INX\",$L$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1560),'M6.Baseline_IP'!L1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$M$605,IF($C$1556=\"INX\",$M$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1560),'M6.Baseline_IP'!M1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$N$605,IF($C$1556=\"INX\",$N$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1560),'M6.Baseline_IP'!N1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1560),'M6.Baseline_IP'!O1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$P$605,IF($C$1556=\"INX\",$P$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1560),'M6.Baseline_IP'!P1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Q$605,IF($C$1556=\"INX\",$Q$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1560),'M6.Baseline_IP'!Q1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$R$605,IF($C$1556=\"INX\",$R$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1560),'M6.Baseline_IP'!R1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$S$605,IF($C$1556=\"INX\",$S$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1560),'M6.Baseline_IP'!S1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1560),'M6.Baseline_IP'!T1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$U$605,IF($C$1556=\"INX\",$U$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1560),'M6.Baseline_IP'!U1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$V$605,IF($C$1556=\"INX\",$V$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1560),'M6.Baseline_IP'!V1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$W$605,IF($C$1556=\"INX\",$W$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1560),'M6.Baseline_IP'!W1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$X$605,IF($C$1556=\"INX\",$X$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1560),'M6.Baseline_IP'!X1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Y$605,IF($C$1556=\"INX\",$Y$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1560),'M6.Baseline_IP'!Y1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1560),'M6.Baseline_IP'!Z1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AA$605,IF($C$1556=\"INX\",$AA$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1560),'M6.Baseline_IP'!AA1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1560),'M6.Baseline_IP'!AB1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1560),'M6.Baseline_IP'!AC1560,0)","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1566),'M6.Baseline_IP'!O1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$P$605,IF($C$1556=\"INX\",$P$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1566),'M6.Baseline_IP'!P1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Q$605,IF($C$1556=\"INX\",$Q$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1566),'M6.Baseline_IP'!Q1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$R$605,IF($C$1556=\"INX\",$R$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1566),'M6.Baseline_IP'!R1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$S$605,IF($C$1556=\"INX\",$S$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1566),'M6.Baseline_IP'!S1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1566),'M6.Baseline_IP'!T1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$U$605,IF($C$1556=\"INX\",$U$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1566),'M6.Baseline_IP'!U1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$V$605,IF($C$1556=\"INX\",$V$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1566),'M6.Baseline_IP'!V1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$W$605,IF($C$1556=\"INX\",$W$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1566),'M6.Baseline_IP'!W1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$X$605,IF($C$1556=\"INX\",$X$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1566),'M6.Baseline_IP'!X1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Y$605,IF($C$1556=\"INX\",$Y$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1566),'M6.Baseline_IP'!Y1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1566),'M6.Baseline_IP'!Z1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AA$605,IF($C$1556=\"INX\",$AA$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1566),'M6.Baseline_IP'!AA1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1566),'M6.Baseline_IP'!AB1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1566),'M6.Baseline_IP'!AC1566,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1571),'M6.Baseline_IP'!T1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$U$605,IF($C$1556=\"INX\",$U$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1571),'M6.Baseline_IP'!U1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$V$605,IF($C$1556=\"INX\",$V$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1571),'M6.Baseline_IP'!V1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$W$605,IF($C$1556=\"INX\",$W$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1571),'M6.Baseline_IP'!W1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$X$605,IF($C$1556=\"INX\",$X$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1571),'M6.Baseline_IP'!X1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Y$605,IF($C$1556=\"INX\",$Y$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1571),'M6.Baseline_IP'!Y1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1571),'M6.Baseline_IP'!Z1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AA$605,IF($C$1556=\"INX\",$AA$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1571),'M6.Baseline_IP'!AA1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1571),'M6.Baseline_IP'!AB1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1571),'M6.Baseline_IP'!AC1571,0)","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))/IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1577),'M6.Baseline_IP'!Z1577,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AA$605,IF($C$1556=\"INX\",$AA$606,1))/IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1577),'M6.Baseline_IP'!AA1577,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1577),'M6.Baseline_IP'!AB1577,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1577),'M6.Baseline_IP'!AC1577,0)","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1579),'M6.Baseline_IP'!AB1579,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1579),'M6.Baseline_IP'!AC1579,0)","v":0}]
[null,null,null,2,null,null,{"$f":"IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!G1584),'M6.Baseline_IP'!G1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$H$605,IF($C$1582=\"INX\",$H$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1584),'M6.Baseline_IP'!H1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$I$605,IF($C$1582=\"INX\",$I$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1584),'M6.Baseline_IP'!I1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$J$605,IF($C$1582=\"INX\",$J$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1584),'M6.Baseline_IP'!J1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$K$605,IF($C$1582=\"INX\",$K$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1584),'M6.Baseline_IP'!K1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1584),'M6.Baseline_IP'!L1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$M$605,IF($C$1582=\"INX\",$M$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1584),'M6.Baseline_IP'!M1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$N$605,IF($C$1582=\"INX\",$N$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1584),'M6.Baseline_IP'!N1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$O$605,IF($C$1582=\"INX\",$O$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1584),'M6.Baseline_IP'!O1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$P$605,IF($C$1582=\"INX\",$P$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1584),'M6.Baseline_IP'!P1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1584),'M6.Baseline_IP'!Q1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$R$605,IF($C$1582=\"INX\",$R$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1584),'M6.Baseline_IP'!R1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$S$605,IF($C$1582=\"INX\",$S$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1584),'M6.Baseline_IP'!S1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$T$605,IF($C$1582=\"INX\",$T$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1584),'M6.Baseline_IP'!T1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$U$605,IF($C$1582=\"INX\",$U$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1584),'M6.Baseline_IP'!U1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$V$605,IF($C$1582=\"INX\",$V$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1584),'M6.Baseline_IP'!V1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1584),'M6.Baseline_IP'!W1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$X$605,IF($C$1582=\"INX\",$X$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1584),'M6.Baseline_IP'!X1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Y$605,IF($C$1582=\"INX\",$Y$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1584),'M6.Baseline_IP'!Y1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Z$605,IF($C$1582=\"INX\",$Z$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1584),'M6.Baseline_IP'!Z1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1584),'M6.Baseline_IP'!AA1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1584),'M6.Baseline_IP'!AB1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1584),'M6.Baseline_IP'!AC1584,0)","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1589),'M6.Baseline_IP'!L1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$M$605,IF($C$1582=\"INX\",$M$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1589),'M6.Baseline_IP'!M1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$N$605,IF($C$1582=\"INX\",$N$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1589),'M6.Baseline_IP'!N1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$O$605,IF($C$1582=\"INX\",$O$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1589),'M6.Baseline_IP'!O1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$P$605,IF($C$1582=\"INX\",$P$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1589),'M6.Baseline_IP'!P1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1589),'M6.Baseline_IP'!Q1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$R$605,IF($C$1582=\"INX\",$R$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1589),'M6.Baseline_IP'!R1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$S$605,IF($C$1582=\"INX\",$S$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1589),'M6.Baseline_IP'!S1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$T$605,IF($C$1582=\"INX\",$T$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1589),'M6.Baseline_IP'!T1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$U$605,IF($C$1582=\"INX\",$U$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1589),'M6.Baseline_IP'!U1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$V$605,IF($C$1582=\"INX\",$V$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1589),'M6.Baseline_IP'!V1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1589),'M6.Baseline_IP'!W1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$X$605,IF($C$1582=\"INX\",$X$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1589),'M6.Baseline_IP'!X1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Y$605,IF($C$1582=\"INX\",$Y$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1589),'M6.Baseline_IP'!Y1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Z$605,IF($C$1582=\"INX\",$Z$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1589),'M6.Baseline_IP'!Z1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1589),'M6.Baseline_IP'!AA1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1589),'M6.Baseline_IP'!AB1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1589),'M6.Baseline_IP'!AC1589,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1594),'M6.Baseline_IP'!Q1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$R$605,IF($C$1582=\"INX\",$R$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1594),'M6.Baseline_IP'!R1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$S$605,IF($C$1582=\"INX\",$S$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1594),'M6.Baseline_IP'!S1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$T$605,IF($C$1582=\"INX\",$T$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1594),'M6.Baseline_IP'!T1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$U$605,IF($C$1582=\"INX\",$U$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1594),'M6.Baseline_IP'!U1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$V$605,IF($C$1582=\"INX\",$V$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1594),'M6.Baseline_IP'!V1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1594),'M6.Baseline_IP'!W1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$X$605,IF($C$1582=\"INX\",$X$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1594),'M6.Baseline_IP'!X1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Y$605,IF($C$1582=\"INX\",$Y$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1594),'M6.Baseline_IP'!Y1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Z$605,IF($C$1582=\"INX\",$Z$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1594),'M6.Baseline_IP'!Z1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1594),'M6.Baseline_IP'!AA1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1594),'M6.Baseline_IP'!AB1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1594),'M6.Baseline_IP'!AC1594,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1600),'M6.Baseline_IP'!W1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$X$605,IF($C$1582=\"INX\",$X$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1600),'M6.Baseline_IP'!X1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Y$605,IF($C$1582=\"INX\",$Y$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1600),'M6.Baseline_IP'!Y1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Z$605,IF($C$1582=\"INX\",$Z$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1600),'M6.Baseline_IP'!Z1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1600),'M6.Baseline_IP'!AA1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1600),'M6.Baseline_IP'!AB1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1600),'M6.Baseline_IP'!AC1600,0)","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1604),'M6.Baseline_IP'!AA1604,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1604),'M6.Baseline_IP'!AB1604,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1604),'M6.Baseline_IP'!AC1604,0)","v":0}]
[null,null,null,3,null,null,null,{"$f":"IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!H1611),'M6.Baseline_IP'!H1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$I$605,IF($C$1608=\"INX\",$I$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!I1611),'M6.Baseline_IP'!I1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$J$605,IF($C$1608=\"INX\",$J$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1611),'M6.Baseline_IP'!J1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$K$605,IF($C$1608=\"INX\",$K$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1611),'M6.Baseline_IP'!K1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$L$605,IF($C$1608=\"INX\",$L$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1611),'M6.Baseline_IP'!L1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$M$605,IF($C$1608=\"INX\",$M$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1611),'M6.Baseline_IP'!M1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1611),'M6.Baseline_IP'!N1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$O$605,IF($C$1608=\"INX\",$O$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1611),'M6.Baseline_IP'!O1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$P$605,IF($C$1608=\"INX\",$P$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1611),'M6.Baseline_IP'!P1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Q$605,IF($C$1608=\"INX\",$Q$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1611),'M6.Baseline_IP'!Q1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$R$605,IF($C$1608=\"INX\",$R$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1611),'M6.Baseline_IP'!R1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1611),'M6.Baseline_IP'!S1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$T$605,IF($C$1608=\"INX\",$T$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1611),'M6.Baseline_IP'!T1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$U$605,IF($C$1608=\"INX\",$U$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1611),'M6.Baseline_IP'!U1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$V$605,IF($C$1608=\"INX\",$V$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1611),'M6.Baseline_IP'!V1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$W$605,IF($C$1608=\"INX\",$W$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1611),'M6.Baseline_IP'!W1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1611),'M6.Baseline_IP'!X1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Y$605,IF($C$1608=\"INX\",$Y$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1611),'M6.Baseline_IP'!Y1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Z$605,IF($C$1608=\"INX\",$Z$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1611),'M6.Baseline_IP'!Z1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AA$605,IF($C$1608=\"INX\",$AA$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1611),'M6.Baseline_IP'!AA1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AB$605,IF($C$1608=\"INX\",$AB$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1611),'M6.Baseline_IP'!AB1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AC$605,IF($C$1608=\"INX\",$AC$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1611),'M6.Baseline_IP'!AC1611,0)","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1617),'M6.Baseline_IP'!N1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$O$605,IF($C$1608=\"INX\",$O$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1617),'M6.Baseline_IP'!O1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$P$605,IF($C$1608=\"INX\",$P$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1617),'M6.Baseline_IP'!P1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Q$605,IF($C$1608=\"INX\",$Q$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1617),'M6.Baseline_IP'!Q1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$R$605,IF($C$1608=\"INX\",$R$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1617),'M6.Baseline_IP'!R1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1617),'M6.Baseline_IP'!S1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$T$605,IF($C$1608=\"INX\",$T$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1617),'M6.Baseline_IP'!T1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$U$605,IF($C$1608=\"INX\",$U$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1617),'M6.Baseline_IP'!U1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$V$605,IF($C$1608=\"INX\",$V$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1617),'M6.Baseline_IP'!V1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$W$605,IF($C$1608=\"INX\",$W$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1617),'M6.Baseline_IP'!W1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1617),'M6.Baseline_IP'!X1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Y$605,IF($C$1608=\"INX\",$Y$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1617),'M6.Baseline_IP'!Y1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Z$605,IF($C$1608=\"INX\",$Z$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1617),'M6.Baseline_IP'!Z1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AA$605,IF($C$1608=\"INX\",$AA$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1617),'M6.Baseline_IP'!AA1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AB$605,IF($C$1608=\"INX\",$AB$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1617),'M6.Baseline_IP'!AB1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AC$605,IF($C$1608=\"INX\",$AC$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1617),'M6.Baseline_IP'!AC1617,0)","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1622),'M6.Baseline_IP'!S1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$T$605,IF($C$1608=\"INX\",$T$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1622),'M6.Baseline_IP'!T1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$U$605,IF($C$1608=\"INX\",$U$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1622),'M6.Baseline_IP'!U1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$V$605,IF($C$1608=\"INX\",$V$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1622),'M6.Baseline_IP'!V1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$W$605,IF($C$1608=\"INX\",$W$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1622),'M6.Baseline_IP'!W1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1622),'M6.Baseline_IP'!X1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Y$605,IF($C$1608=\"INX\",$Y$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1622),'M6.Baseline_IP'!Y1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Z$605,IF($C$1608=\"INX\",$Z$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1622),'M6.Baseline_IP'!Z1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AA$605,IF($C$1608=\"INX\",$AA$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1622),'M6.Baseline_IP'!AA1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AB$605,IF($C$1608=\"INX\",$AB$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1622),'M6.Baseline_IP'!AB1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AC$605,IF($C$1608=\"INX\",$AC$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1622),'M6.Baseline_IP'!AC1622,0)","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1627),'M6.Baseline_IP'!X1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Y$605,IF($C$1608=\"INX\",$Y$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1627),'M6.Baseline_IP'!Y1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Z$605,IF($C$1608=\"INX\",$Z$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1627),'M6.Baseline_IP'!Z1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AA$605,IF($C$1608=\"INX\",$AA$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1627),'M6.Baseline_IP'!AA1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AB$605,IF($C$1608=\"INX\",$AB$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1627),'M6.Baseline_IP'!AB1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AC$605,IF($C$1608=\"INX\",$AC$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1627),'M6.Baseline_IP'!AC1627,0)","v":0}]
[null,20,{"$f":"Instruments!$L$26","v":0},null,{"$f":"$E$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!J1639),'M6.Baseline_IP'!J1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$K$605,IF($C$1634=\"INX\",$K$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!K1639),'M6.Baseline_IP'!K1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$L$605,IF($C$1634=\"INX\",$L$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!L1639),'M6.Baseline_IP'!L1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$M$605,IF($C$1634=\"INX\",$M$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!M1639),'M6.Baseline_IP'!M1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$N$605,IF($C$1634=\"INX\",$N$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!N1639),'M6.Baseline_IP'!N1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$O$605,IF($C$1634=\"INX\",$O$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!O1639),'M6.Baseline_IP'!O1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1639),'M6.Baseline_IP'!P1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1639),'M6.Baseline_IP'!Q1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$R$605,IF($C$1634=\"INX\",$R$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1639),'M6.Baseline_IP'!R1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$S$605,IF($C$1634=\"INX\",$S$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1639),'M6.Baseline_IP'!S1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$T$605,IF($C$1634=\"INX\",$T$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1639),'M6.Baseline_IP'!T1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$U$605,IF($C$1634=\"INX\",$U$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1639),'M6.Baseline_IP'!U1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$V$605,IF($C$1634=\"INX\",$V$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1639),'M6.Baseline_IP'!V1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1639),'M6.Baseline_IP'!W1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$X$605,IF($C$1634=\"INX\",$X$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1639),'M6.Baseline_IP'!X1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Y$605,IF($C$1634=\"INX\",$Y$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1639),'M6.Baseline_IP'!Y1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Z$605,IF($C$1634=\"INX\",$Z$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1639),'M6.Baseline_IP'!Z1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AA$605,IF($C$1634=\"INX\",$AA$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1639),'M6.Baseline_IP'!AA1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1639),'M6.Baseline_IP'!AB1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1639),'M6.Baseline_IP'!AC1639,0)","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!P1645),'M6.Baseline_IP'!P1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1645),'M6.Baseline_IP'!Q1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$R$605,IF($C$1634=\"INX\",$R$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1645),'M6.Baseline_IP'!R1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$S$605,IF($C$1634=\"INX\",$S$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1645),'M6.Baseline_IP'!S1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$T$605,IF($C$1634=\"INX\",$T$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1645),'M6.Baseline_IP'!T1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$U$605,IF($C$1634=\"INX\",$U$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1645),'M6.Baseline_IP'!U1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$V$605,IF($C$1634=\"INX\",$V$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1645),'M6.Baseline_IP'!V1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1645),'M6.Baseline_IP'!W1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$X$605,IF($C$1634=\"INX\",$X$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1645),'M6.Baseline_IP'!X1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Y$605,IF($C$1634=\"INX\",$Y$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1645),'M6.Baseline_IP'!Y1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Z$605,IF($C$1634=\"INX\",$Z$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1645),'M6.Baseline_IP'!Z1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AA$605,IF($C$1634=\"INX\",$AA$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1645),'M6.Baseline_IP'!AA1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1645),'M6.Baseline_IP'!AB1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1645),'M6.Baseline_IP'!AC1645,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Q1646),'M6.Baseline_IP'!Q1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$R$605,IF($C$1634=\"INX\",$R$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!R1646),'M6.Baseline_IP'!R1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$S$605,IF($C$1634=\"INX\",$S$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!S1646),'M6.Baseline_IP'!S1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$T$605,IF($C$1634=\"INX\",$T$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!T1646),'M6.Baseline_IP'!T1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$U$605,IF($C$1634=\"INX\",$U$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!U1646),'M6.Baseline_IP'!U1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$V$605,IF($C$1634=\"INX\",$V$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!V1646),'M6.Baseline_IP'!V1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1646),'M6.Baseline_IP'!W1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$X$605,IF($C$1634=\"INX\",$X$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1646),'M6.Baseline_IP'!X1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Y$605,IF($C$1634=\"INX\",$Y$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1646),'M6.Baseline_IP'!Y1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Z$605,IF($C$1634=\"INX\",$Z$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1646),'M6.Baseline_IP'!Z1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AA$605,IF($C$1634=\"INX\",$AA$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1646),'M6.Baseline_IP'!AA1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1646),'M6.Baseline_IP'!AB1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1646),'M6.Baseline_IP'!AC1646,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!W1652),'M6.Baseline_IP'!W1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$X$605,IF($C$1634=\"INX\",$X$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!X1652),'M6.Baseline_IP'!X1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Y$605,IF($C$1634=\"INX\",$Y$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Y1652),'M6.Baseline_IP'!Y1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Z$605,IF($C$1634=\"INX\",$Z$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!Z1652),'M6.Baseline_IP'!Z1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AA$605,IF($C$1634=\"INX\",$AA$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AA1652),'M6.Baseline_IP'!AA1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1652),'M6.Baseline_IP'!AB1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1652),'M6.Baseline_IP'!AC1652,0)","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AB1657),'M6.Baseline_IP'!AB1657,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))*IF(ISNUMBER('M6.Baseline_IP'!AC1657),'M6.Baseline_IP'!AC1657,0)","v":0}]
[]
[null,null,null,1,{"$f":"$E$6","v":"T-bills 3m"},null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1141>0),F1141,0)))*IF($C$1667=1,(IF(OR(G$1664=$D1668+12,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54,F$54)))),IF($C$1667=2,(IF(OR(G$1664=$D1668+6,G$1664=$D1668+12,G$1664=$D1668+18,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/2,F$54/2)))),(IF(OR(G$1664=$D1668+3,G$1664=$D1668+6,G$1664=$D1668+9,G$1664=$D1668+12,G$1664=$D1668+15,G$1664=$D1668+18,G$1664=$D1668+21,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/4,F$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1141>0),G1141,0)))*IF($C$1667=1,(IF(OR(H$1664=$D1668+12,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54,G$54)))),IF($C$1667=2,(IF(OR(H$1664=$D1668+6,H$1664=$D1668+12,H$1664=$D1668+18,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/2,G$54/2)))),(IF(OR(H$1664=$D1668+3,H$1664=$D1668+6,H$1664=$D1668+9,H$1664=$D1668+12,H$1664=$D1668+15,H$1664=$D1668+18,H$1664=$D1668+21,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/4,G$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",O1150>0),O1150,0)))*IF($C$1667=1,(IF(OR(P$1664=$D1677+12,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54,O$54)))),IF($C$1667=2,(IF(OR(P$1664=$D1677+6,P$1664=$D1677+12,P$1664=$D1677+18,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/2,O$54/2)))),(IF(OR(P$1664=$D1677+3,P$1664=$D1677+6,P$1664=$D1677+9,P$1664=$D1677+12,P$1664=$D1677+15,P$1664=$D1677+18,P$1664=$D1677+21,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/4,O$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",P1150>0),P1150,0)))*IF($C$1667=1,(IF(OR(Q$1664=$D1677+12,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54,P$54)))),IF($C$1667=2,(IF(OR(Q$1664=$D1677+6,Q$1664=$D1677+12,Q$1664=$D1677+18,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/2,P$54/2)))),(IF(OR(Q$1664=$D1677+3,Q$1664=$D1677+6,Q$1664=$D1677+9,Q$1664=$D1677+12,Q$1664=$D1677+15,Q$1664=$D1677+18,Q$1664=$D1677+21,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/4,P$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",Q1152>0),Q1152,0)))*IF($C$1667=1,(IF(OR(R$1664=$D1679+12,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54,Q$54)))),IF($C$1667=2,(IF(OR(R$1664=$D1679+6,R$1664=$D1679+12,R$1664=$D1679+18,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/2,Q$54/2)))),(IF(OR(R$1664=$D1679+3,R$1664=$D1679+6,R$1664=$D1679+9,R$1664=$D1679+12,R$1664=$D1679+15,R$1664=$D1679+18,R$1664=$D1679+21,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/4,Q$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",R1152>0),R1152,0)))*IF($C$1667=1,(IF(OR(S$1664=$D1679+12,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54,R$54)))),IF($C$1667=2,(IF(OR(S$1664=$D1679+6,S$1664=$D1679+12,S$1664=$D1679+18,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/2,R$54/2)))),(IF(OR(S$1664=$D1679+3,S$1664=$D1679+6,S$1664=$D1679+9,S$1664=$D1679+12,S$1664=$D1679+15,S$1664=$D1679+18,S$1664=$D1679+21,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/4,R$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",W1158>0),W1158,0)))*IF($C$1667=1,(IF(OR(X$1664=$D1685+12,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54,W$54)))),IF($C$1667=2,(IF(OR(X$1664=$D1685+6,X$1664=$D1685+12,X$1664=$D1685+18,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/2,W$54/2)))),(IF(OR(X$1664=$D1685+3,X$1664=$D1685+6,X$1664=$D1685+9,X$1664=$D1685+12,X$1664=$D1685+15,X$1664=$D1685+18,X$1664=$D1685+21,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/4,W$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",X1158>0),X1158,0)))*IF($C$1667=1,(IF(OR(Y$1664=$D1685+12,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54,X$54)))),IF($C$1667=2,(IF(OR(Y$1664=$D1685+6,Y$1664=$D1685+12,Y$1664=$D1685+18,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/2,X$54/2)))),(IF(OR(Y$1664=$D1685+3,Y$1664=$D1685+6,Y$1664=$D1685+9,Y$1664=$D1685+12,Y$1664=$D1685+15,Y$1664=$D1685+18,Y$1664=$D1685+21,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/4,X$54/4))))))","v":0},0,0,0,0]
[null,null,null,23,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",AB1163>0),AB1163,0)))*IF($C$1667=1,(IF(OR(AC$1664=$D1690+12,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54,$AB$54)))),IF($C$1667=2,(IF(OR(AC$1664=$D1690+6,AC$1664=$D1690+12,AC$1664=$D1690+18,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54/2,$AB$54/2)))),(IF(OR(AC$1664=$D1690+3,AC$1664=$D1690+6,AC$1664=$D1690+9,AC$1664=$D1690+12,AC$1664=$D1690+15,AC$1664=$D1690+18,AC$1664=$D1690+21,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54/4,$AB$54/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$7","v":"T-bills 6m"},null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1167>0),F1167,0)))*IF($C$1693=1,(IF(OR(G$1664=$D1694+12,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55,F$55)))),IF($C$1693=2,(IF(OR(G$1664=$D1694+6,G$1664=$D1694+12,G$1664=$D1694+18,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55/2,F$55/2)))),(IF(OR(G$1664=$D1694+3,G$1664=$D1694+6,G$1664=$D1694+9,G$1664=$D1694+12,G$1664=$D1694+15,G$1664=$D1694+18,G$1664=$D1694+21,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55/4,F$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"T-bills 6m",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",N1175>0),N1175,0)))*IF($C$1693=1,(IF(OR(O$1664=$D1702+12,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55,N$55)))),IF($C$1693=2,(IF(OR(O$1664=$D1702+6,O$1664=$D1702+12,O$1664=$D1702+18,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55/2,N$55/2)))),(IF(OR(O$1664=$D1702+3,O$1664=$D1702+6,O$1664=$D1702+9,O$1664=$D1702+12,O$1664=$D1702+15,O$1664=$D1702+18,O$1664=$D1702+21,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55/4,N$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",S1180>0),S1180,0)))*IF($C$1693=1,(IF(OR(T$1664=$D1707+12,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55,S$55)))),IF($C$1693=2,(IF(OR(T$1664=$D1707+6,T$1664=$D1707+12,T$1664=$D1707+18,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55/2,S$55/2)))),(IF(OR(T$1664=$D1707+3,T$1664=$D1707+6,T$1664=$D1707+9,T$1664=$D1707+12,T$1664=$D1707+15,T$1664=$D1707+18,T$1664=$D1707+21,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55/4,S$55/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Y1186>0),Y1186,0)))*IF($C$1693=1,(IF(OR(Z$1664=$D1713+12,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,Y$55)))),IF($C$1693=2,(IF(OR(Z$1664=$D1713+6,Z$1664=$D1713+12,Z$1664=$D1713+18,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,Y$55/2)))),(IF(OR(Z$1664=$D1713+3,Z$1664=$D1713+6,Z$1664=$D1713+9,Z$1664=$D1713+12,Z$1664=$D1713+15,Z$1664=$D1713+18,Z$1664=$D1713+21,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,Y$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Z1186>0),Z1186,0)))*IF($C$1693=1,(IF(OR(AA$1664=$D1713+12,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,Z$55)))),IF($C$1693=2,(IF(OR(AA$1664=$D1713+6,AA$1664=$D1713+12,AA$1664=$D1713+18,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,Z$55/2)))),(IF(OR(AA$1664=$D1713+3,AA$1664=$D1713+6,AA$1664=$D1713+9,AA$1664=$D1713+12,AA$1664=$D1713+15,AA$1664=$D1713+18,AA$1664=$D1713+21,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,Z$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AA1186>0),AA1186,0)))*IF($C$1693=1,(IF(OR(AB$1664=$D1713+12,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,AA$55)))),IF($C$1693=2,(IF(OR(AB$1664=$D1713+6,AB$1664=$D1713+12,AB$1664=$D1713+18,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,AA$55/2)))),(IF(OR(AB$1664=$D1713+3,AB$1664=$D1713+6,AB$1664=$D1713+9,AB$1664=$D1713+12,AB$1664=$D1713+15,AB$1664=$D1713+18,AB$1664=$D1713+21,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,AA$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AB1186>0),AB1186,0)))*IF($C$1693=1,(IF(OR(AC$1664=$D1713+12,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,AB$55)))),IF($C$1693=2,(IF(OR(AC$1664=$D1713+6,AC$1664=$D1713+12,AC$1664=$D1713+18,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,AB$55/2)))),(IF(OR(AC$1664=$D1713+3,AC$1664=$D1713+6,AC$1664=$D1713+9,AC$1664=$D1713+12,AC$1664=$D1713+15,AC$1664=$D1713+18,AC$1664=$D1713+21,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,AB$55/4))))))","v":0}]
[null,3,{"$f":"IF($B$8=\"Bonds\",Instruments!$O$9,\" \")","v":" "},null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,5,"T-bills 12m",null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",J1197>0),J1197,0)))*IF($C$1719=1,(IF(OR(K$1664=$D1724+12,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56,J$56)))),IF($C$1719=2,(IF(OR(K$1664=$D1724+6,K$1664=$D1724+12,K$1664=$D1724+18,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56/2,J$56/2)))),(IF(OR(K$1664=$D1724+3,K$1664=$D1724+6,K$1664=$D1724+9,K$1664=$D1724+12,K$1664=$D1724+15,K$1664=$D1724+18,K$1664=$D1724+21,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56/4,J$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"T-bills 12m",null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",K1198>0),K1198,0)))*IF($C$1719=1,(IF(OR(L$1664=$D1725+12,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56,K$56)))),IF($C$1719=2,(IF(OR(L$1664=$D1725+6,L$1664=$D1725+12,L$1664=$D1725+18,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56/2,K$56/2)))),(IF(OR(L$1664=$D1725+3,L$1664=$D1725+6,L$1664=$D1725+9,L$1664=$D1725+12,L$1664=$D1725+15,L$1664=$D1725+18,L$1664=$D1725+21,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56/4,K$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",P1203>0),P1203,0)))*IF($C$1719=1,(IF(OR(Q$1664=$D1730+12,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56,P$56)))),IF($C$1719=2,(IF(OR(Q$1664=$D1730+6,Q$1664=$D1730+12,Q$1664=$D1730+18,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56/2,P$56/2)))),(IF(OR(Q$1664=$D1730+3,Q$1664=$D1730+6,Q$1664=$D1730+9,Q$1664=$D1730+12,Q$1664=$D1730+15,Q$1664=$D1730+18,Q$1664=$D1730+21,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56/4,P$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",V1209>0),V1209,0)))*IF($C$1719=1,(IF(OR(W$1664=$D1736+12,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56,V$56)))),IF($C$1719=2,(IF(OR(W$1664=$D1736+6,W$1664=$D1736+12,W$1664=$D1736+18,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56/2,V$56/2)))),(IF(OR(W$1664=$D1736+3,W$1664=$D1736+6,W$1664=$D1736+9,W$1664=$D1736+12,W$1664=$D1736+15,W$1664=$D1736+18,W$1664=$D1736+21,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56/4,V$56/4))))))","v":0},0,0,0,0,0,0]
[]
[null,null,null,2,"2yr ",null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",G1220>0),G1220,0)))*IF($C$1745=1,(IF(OR(H$1664=$D1747+12,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57,G$57)))),IF($C$1745=2,(IF(OR(H$1664=$D1747+6,H$1664=$D1747+12,H$1664=$D1747+18,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57/2,G$57/2)))),(IF(OR(H$1664=$D1747+3,H$1664=$D1747+6,H$1664=$D1747+9,H$1664=$D1747+12,H$1664=$D1747+15,H$1664=$D1747+18,H$1664=$D1747+21,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57/4,G$57/4))))))","v":0},0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,8,"2yr ",null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",M1226>0),M1226,0)))*IF($C$1745=1,(IF(OR(N$1664=$D1753+12,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57,M$57)))),IF($C$1745=2,(IF(OR(N$1664=$D1753+6,N$1664=$D1753+12,N$1664=$D1753+18,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57/2,M$57/2)))),(IF(OR(N$1664=$D1753+3,N$1664=$D1753+6,N$1664=$D1753+9,N$1664=$D1753+12,N$1664=$D1753+15,N$1664=$D1753+18,N$1664=$D1753+21,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57/4,M$57/4))))))","v":0},0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,13,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",R1231>0),R1231,0)))*IF($C$1745=1,(IF(OR(S$1664=$D1758+12,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57,R$57)))),IF($C$1745=2,(IF(OR(S$1664=$D1758+6,S$1664=$D1758+12,S$1664=$D1758+18,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/2,R$57/2)))),(IF(OR(S$1664=$D1758+3,S$1664=$D1758+6,S$1664=$D1758+9,S$1664=$D1758+12,S$1664=$D1758+15,S$1664=$D1758+18,S$1664=$D1758+21,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/4,R$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",S1231>0),S1231,0)))*IF($C$1745=1,(IF(OR(T$1664=$D1758+12,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57,S$57)))),IF($C$1745=2,(IF(OR(T$1664=$D1758+6,T$1664=$D1758+12,T$1664=$D1758+18,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/2,S$57/2)))),(IF(OR(T$1664=$D1758+3,T$1664=$D1758+6,T$1664=$D1758+9,T$1664=$D1758+12,T$1664=$D1758+15,T$1664=$D1758+18,T$1664=$D1758+21,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/4,S$57/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",U1234>0),U1234,0)))*IF($C$1745=1,(IF(OR(V$1664=$D1761+12,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57,U$57)))),IF($C$1745=2,(IF(OR(V$1664=$D1761+6,V$1664=$D1761+12,V$1664=$D1761+18,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57/2,U$57/2)))),(IF(OR(V$1664=$D1761+3,V$1664=$D1761+6,V$1664=$D1761+9,V$1664=$D1761+12,V$1664=$D1761+15,V$1664=$D1761+18,V$1664=$D1761+21,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57/4,U$57/4))))))","v":0},0,1.6053056686485125,0,0,1.6053056686485125,0,0]
[]
[null,null,null,4,"3yr",null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",I1248>0),I1248,0)))*IF($C$1771=1,(IF(OR(J$1664=$D1775+12,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58,I$58)))),IF($C$1771=2,(IF(OR(J$1664=$D1775+6,J$1664=$D1775+12,J$1664=$D1775+18,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58/2,I$58/2)))),(IF(OR(J$1664=$D1775+3,J$1664=$D1775+6,J$1664=$D1775+9,J$1664=$D1775+12,J$1664=$D1775+15,J$1664=$D1775+18,J$1664=$D1775+21,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58/4,I$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"3yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",O1254>0),O1254,0)))*IF($C$1771=1,(IF(OR(P$1664=$D1781+12,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58,O$58)))),IF($C$1771=2,(IF(OR(P$1664=$D1781+6,P$1664=$D1781+12,P$1664=$D1781+18,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58/2,O$58/2)))),(IF(OR(P$1664=$D1781+3,P$1664=$D1781+6,P$1664=$D1781+9,P$1664=$D1781+12,P$1664=$D1781+15,P$1664=$D1781+18,P$1664=$D1781+21,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58/4,O$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",T1259>0),T1259,0)))*IF($C$1771=1,(IF(OR(U$1664=$D1786+12,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58,T$58)))),IF($C$1771=2,(IF(OR(U$1664=$D1786+6,U$1664=$D1786+12,U$1664=$D1786+18,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58/2,T$58/2)))),(IF(OR(U$1664=$D1786+3,U$1664=$D1786+6,U$1664=$D1786+9,U$1664=$D1786+12,U$1664=$D1786+15,U$1664=$D1786+18,U$1664=$D1786+21,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58/4,T$58/4))))))","v":0},0,1.7070503941262354,0,0,1.7070503941262354,0,0,1.7070503941262354]
[null,null,null,21,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",Z1265>0),Z1265,0)))*IF($C$1771=1,(IF(OR(AA$1664=$D1792+12,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,Z$58)))),IF($C$1771=2,(IF(OR(AA$1664=$D1792+6,AA$1664=$D1792+12,AA$1664=$D1792+18,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,Z$58/2)))),(IF(OR(AA$1664=$D1792+3,AA$1664=$D1792+6,AA$1664=$D1792+9,AA$1664=$D1792+12,AA$1664=$D1792+15,AA$1664=$D1792+18,AA$1664=$D1792+21,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,Z$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AA1265>0),AA1265,0)))*IF($C$1771=1,(IF(OR(AB$1664=$D1792+12,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,AA$58)))),IF($C$1771=2,(IF(OR(AB$1664=$D1792+6,AB$1664=$D1792+12,AB$1664=$D1792+18,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,AA$58/2)))),(IF(OR(AB$1664=$D1792+3,AB$1664=$D1792+6,AB$1664=$D1792+9,AB$1664=$D1792+12,AB$1664=$D1792+15,AB$1664=$D1792+18,AB$1664=$D1792+21,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1265>0),AB1265,0)))*IF($C$1771=1,(IF(OR(AC$1664=$D1792+12,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,AB$58)))),IF($C$1771=2,(IF(OR(AC$1664=$D1792+6,AC$1664=$D1792+12,AC$1664=$D1792+18,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,AB$58/2)))),(IF(OR(AC$1664=$D1792+3,AC$1664=$D1792+6,AC$1664=$D1792+9,AC$1664=$D1792+12,AC$1664=$D1792+15,AC$1664=$D1792+18,AC$1664=$D1792+21,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,AB$58/4))))))","v":1.7070503941262354}]
[null,null,null,22,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AA1266>0),AA1266,0)))*IF($C$1771=1,(IF(OR(AB$1664=$D1793+12,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58,AA$58)))),IF($C$1771=2,(IF(OR(AB$1664=$D1793+6,AB$1664=$D1793+12,AB$1664=$D1793+18,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/2,AA$58/2)))),(IF(OR(AB$1664=$D1793+3,AB$1664=$D1793+6,AB$1664=$D1793+9,AB$1664=$D1793+12,AB$1664=$D1793+15,AB$1664=$D1793+18,AB$1664=$D1793+21,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1266>0),AB1266,0)))*IF($C$1771=1,(IF(OR(AC$1664=$D1793+12,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58,AB$58)))),IF($C$1771=2,(IF(OR(AC$1664=$D1793+6,AC$1664=$D1793+12,AC$1664=$D1793+18,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/2,AB$58/2)))),(IF(OR(AC$1664=$D1793+3,AC$1664=$D1793+6,AC$1664=$D1793+9,AC$1664=$D1793+12,AC$1664=$D1793+15,AC$1664=$D1793+18,AC$1664=$D1793+21,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/4,AB$58/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$11","v":"5yr"},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1271>0),F1271,0)))*IF($C$1797=1,(IF(OR(G$1664=$D1798+12,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59,F$59)))),IF($C$1797=2,(IF(OR(G$1664=$D1798+6,G$1664=$D1798+12,G$1664=$D1798+18,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59/2,F$59/2)))),(IF(OR(G$1664=$D1798+3,G$1664=$D1798+6,G$1664=$D1798+9,G$1664=$D1798+12,G$1664=$D1798+15,G$1664=$D1798+18,G$1664=$D1798+21,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59/4,F$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"5yr",null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",K1276>0),K1276,0)))*IF($C$1797=1,(IF(OR(L$1664=$D1803+12,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59,K$59)))),IF($C$1797=2,(IF(OR(L$1664=$D1803+6,L$1664=$D1803+12,L$1664=$D1803+18,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59/2,K$59/2)))),(IF(OR(L$1664=$D1803+3,L$1664=$D1803+6,L$1664=$D1803+9,L$1664=$D1803+12,L$1664=$D1803+15,L$1664=$D1803+18,L$1664=$D1803+21,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59/4,K$59/4))))))","v":0},0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305]
[null,null,null,13,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",R1283>0),R1283,0)))*IF($C$1797=1,(IF(OR(S$1664=$D1810+12,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59,R$59)))),IF($C$1797=2,(IF(OR(S$1664=$D1810+6,S$1664=$D1810+12,S$1664=$D1810+18,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/2,R$59/2)))),(IF(OR(S$1664=$D1810+3,S$1664=$D1810+6,S$1664=$D1810+9,S$1664=$D1810+12,S$1664=$D1810+15,S$1664=$D1810+18,S$1664=$D1810+21,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/4,R$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",S1283>0),S1283,0)))*IF($C$1797=1,(IF(OR(T$1664=$D1810+12,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59,S$59)))),IF($C$1797=2,(IF(OR(T$1664=$D1810+6,T$1664=$D1810+12,T$1664=$D1810+18,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/2,S$59/2)))),(IF(OR(T$1664=$D1810+3,T$1664=$D1810+6,T$1664=$D1810+9,T$1664=$D1810+12,T$1664=$D1810+15,T$1664=$D1810+18,T$1664=$D1810+21,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/4,S$59/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,18,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",W1288>0),W1288,0)))*IF($C$1797=1,(IF(OR(X$1664=$D1815+12,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59,W$59)))),IF($C$1797=2,(IF(OR(X$1664=$D1815+6,X$1664=$D1815+12,X$1664=$D1815+18,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59/2,W$59/2)))),(IF(OR(X$1664=$D1815+3,X$1664=$D1815+6,X$1664=$D1815+9,X$1664=$D1815+12,X$1664=$D1815+15,X$1664=$D1815+18,X$1664=$D1815+21,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59/4,W$59/4))))))","v":0},0,0,0,0,5.8333642607227638]
[null,null,null,24,"5yr"]
[null,null,null,3,"7yr",null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",H1299>0),H1299,0)))*IF($C$1823=1,(IF(OR(I$1664=$D1826+12,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60,H$60)))),IF($C$1823=2,(IF(OR(I$1664=$D1826+6,I$1664=$D1826+12,I$1664=$D1826+18,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60/2,H$60/2)))),(IF(OR(I$1664=$D1826+3,I$1664=$D1826+6,I$1664=$D1826+9,I$1664=$D1826+12,I$1664=$D1826+15,I$1664=$D1826+18,I$1664=$D1826+21,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60/4,H$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"7yr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",P1307>0),P1307,0)))*IF($C$1823=1,(IF(OR(Q$1664=$D1834+12,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60,P$60)))),IF($C$1823=2,(IF(OR(Q$1664=$D1834+6,Q$1664=$D1834+12,Q$1664=$D1834+18,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60/2,P$60/2)))),(IF(OR(Q$1664=$D1834+3,Q$1664=$D1834+6,Q$1664=$D1834+9,Q$1664=$D1834+12,Q$1664=$D1834+15,Q$1664=$D1834+18,Q$1664=$D1834+21,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60/4,P$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",T1311>0),T1311,0)))*IF($C$1823=1,(IF(OR(U$1664=$D1838+12,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60,T$60)))),IF($C$1823=2,(IF(OR(U$1664=$D1838+6,U$1664=$D1838+12,U$1664=$D1838+18,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60/2,T$60/2)))),(IF(OR(U$1664=$D1838+3,U$1664=$D1838+6,U$1664=$D1838+9,U$1664=$D1838+12,U$1664=$D1838+15,U$1664=$D1838+18,U$1664=$D1838+21,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60/4,T$60/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Y1316>0),Y1316,0)))*IF($C$1823=1,(IF(OR(Z$1664=$D1843+12,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,Y$60)))),IF($C$1823=2,(IF(OR(Z$1664=$D1843+6,Z$1664=$D1843+12,Z$1664=$D1843+18,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,Y$60/2)))),(IF(OR(Z$1664=$D1843+3,Z$1664=$D1843+6,Z$1664=$D1843+9,Z$1664=$D1843+12,Z$1664=$D1843+15,Z$1664=$D1843+18,Z$1664=$D1843+21,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,Y$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Z1316>0),Z1316,0)))*IF($C$1823=1,(IF(OR(AA$1664=$D1843+12,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,Z$60)))),IF($C$1823=2,(IF(OR(AA$1664=$D1843+6,AA$1664=$D1843+12,AA$1664=$D1843+18,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,Z$60/2)))),(IF(OR(AA$1664=$D1843+3,AA$1664=$D1843+6,AA$1664=$D1843+9,AA$1664=$D1843+12,AA$1664=$D1843+15,AA$1664=$D1843+18,AA$1664=$D1843+21,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,Z$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AA1316>0),AA1316,0)))*IF($C$1823=1,(IF(OR(AB$1664=$D1843+12,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,AA$60)))),IF($C$1823=2,(IF(OR(AB$1664=$D1843+6,AB$1664=$D1843+12,AB$1664=$D1843+18,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,AA$60/2)))),(IF(OR(AB$1664=$D1843+3,AB$1664=$D1843+6,AB$1664=$D1843+9,AB$1664=$D1843+12,AB$1664=$D1843+15,AB$1664=$D1843+18,AB$1664=$D1843+21,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,AA$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AB1316>0),AB1316,0)))*IF($C$1823=1,(IF(OR(AC$1664=$D1843+12,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,AB$60)))),IF($C$1823=2,(IF(OR(AC$1664=$D1843+6,AC$1664=$D1843+12,AC$1664=$D1843+18,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,AB$60/2)))),(IF(OR(AC$1664=$D1843+3,AC$1664=$D1843+6,AC$1664=$D1843+9,AC$1664=$D1843+12,AC$1664=$D1843+15,AC$1664=$D1843+18,AC$1664=$D1843+21,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,AB$60/4))))))","v":0}]
[null,8,{"$f":"IF($B$13=\"Bonds\",Instruments!$O$14,\" \")","v":2},null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,4,"10yr",null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",I1326>0),I1326,0)))*IF($C$1849=1,(IF(OR(J$1664=$D1853+12,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61,I$61)))),IF($C$1849=2,(IF(OR(J$1664=$D1853+6,J$1664=$D1853+12,J$1664=$D1853+18,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61/2,I$61/2)))),(IF(OR(J$1664=$D1853+3,J$1664=$D1853+6,J$1664=$D1853+9,J$1664=$D1853+12,J$1664=$D1853+15,J$1664=$D1853+18,J$1664=$D1853+21,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61/4,I$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"10yr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",P1333>0),P1333,0)))*IF($C$1849=1,(IF(OR(Q$1664=$D1860+12,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61,P$61)))),IF($C$1849=2,(IF(OR(Q$1664=$D1860+6,Q$1664=$D1860+12,Q$1664=$D1860+18,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61/2,P$61/2)))),(IF(OR(Q$1664=$D1860+3,Q$1664=$D1860+6,Q$1664=$D1860+9,Q$1664=$D1860+12,Q$1664=$D1860+15,Q$1664=$D1860+18,Q$1664=$D1860+21,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61/4,P$61/4))))))","v":0},0,0,0,0,25.290199740837359,0,0,0,0,0,25.290199740837359,0]
[null,null,null,12,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",Q1334>0),Q1334,0)))*IF($C$1849=1,(IF(OR(R$1664=$D1861+12,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61,Q$61)))),IF($C$1849=2,(IF(OR(R$1664=$D1861+6,R$1664=$D1861+12,R$1664=$D1861+18,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61/2,Q$61/2)))),(IF(OR(R$1664=$D1861+3,R$1664=$D1861+6,R$1664=$D1861+9,R$1664=$D1861+12,R$1664=$D1861+15,R$1664=$D1861+18,R$1664=$D1861+21,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61/4,Q$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",V1339>0),V1339,0)))*IF($C$1849=1,(IF(OR(W$1664=$D1866+12,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61,V$61)))),IF($C$1849=2,(IF(OR(W$1664=$D1866+6,W$1664=$D1866+12,W$1664=$D1866+18,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61/2,V$61/2)))),(IF(OR(W$1664=$D1866+3,W$1664=$D1866+6,W$1664=$D1866+9,W$1664=$D1866+12,W$1664=$D1866+15,W$1664=$D1866+18,W$1664=$D1866+21,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61/4,V$61/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,1,{"$f":"$E$14","v":0},null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1349>0),F1349,0)))*IF($C$1875=1,(IF(OR(G$1664=$D1876+12,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62,F$62)))),IF($C$1875=2,(IF(OR(G$1664=$D1876+6,G$1664=$D1876+12,G$1664=$D1876+18,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/2,F$62/2)))),(IF(OR(G$1664=$D1876+3,G$1664=$D1876+6,G$1664=$D1876+9,G$1664=$D1876+12,G$1664=$D1876+15,G$1664=$D1876+18,G$1664=$D1876+21,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/4,F$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,0,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",H1351>0),H1351,0)))*IF($C$1875=1,(IF(OR(I$1664=$D1878+12,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62,H$62)))),IF($C$1875=2,(IF(OR(I$1664=$D1878+6,I$1664=$D1878+12,I$1664=$D1878+18,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62/2,H$62/2)))),(IF(OR(I$1664=$D1878+3,I$1664=$D1878+6,I$1664=$D1878+9,I$1664=$D1878+12,I$1664=$D1878+15,I$1664=$D1878+18,I$1664=$D1878+21,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62/4,H$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",M1356>0),M1356,0)))*IF($C$1875=1,(IF(OR(N$1664=$D1883+12,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62,M$62)))),IF($C$1875=2,(IF(OR(N$1664=$D1883+6,N$1664=$D1883+12,N$1664=$D1883+18,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62/2,M$62/2)))),(IF(OR(N$1664=$D1883+3,N$1664=$D1883+6,N$1664=$D1883+9,N$1664=$D1883+12,N$1664=$D1883+15,N$1664=$D1883+18,N$1664=$D1883+21,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62/4,M$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",S1362>0),S1362,0)))*IF($C$1875=1,(IF(OR(T$1664=$D1889+12,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62,S$62)))),IF($C$1875=2,(IF(OR(T$1664=$D1889+6,T$1664=$D1889+12,T$1664=$D1889+18,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62/2,S$62/2)))),(IF(OR(T$1664=$D1889+3,T$1664=$D1889+6,T$1664=$D1889+9,T$1664=$D1889+12,T$1664=$D1889+15,T$1664=$D1889+18,T$1664=$D1889+21,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62/4,S$62/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",X1367>0),X1367,0)))*IF($C$1875=1,(IF(OR(Y$1664=$D1894+12,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,X$62)))),IF($C$1875=2,(IF(OR(Y$1664=$D1894+6,Y$1664=$D1894+12,Y$1664=$D1894+18,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,X$62/2)))),(IF(OR(Y$1664=$D1894+3,Y$1664=$D1894+6,Y$1664=$D1894+9,Y$1664=$D1894+12,Y$1664=$D1894+15,Y$1664=$D1894+18,Y$1664=$D1894+21,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,X$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",Y1367>0),Y1367,0)))*IF($C$1875=1,(IF(OR(Z$1664=$D1894+12,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,Y$62)))),IF($C$1875=2,(IF(OR(Z$1664=$D1894+6,Z$1664=$D1894+12,Z$1664=$D1894+18,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,Y$62/2)))),(IF(OR(Z$1664=$D1894+3,Z$1664=$D1894+6,Z$1664=$D1894+9,Z$1664=$D1894+12,Z$1664=$D1894+15,Z$1664=$D1894+18,Z$1664=$D1894+21,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,Y$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",Z1367>0),Z1367,0)))*IF($C$1875=1,(IF(OR(AA$1664=$D1894+12,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,Z$62)))),IF($C$1875=2,(IF(OR(AA$1664=$D1894+6,AA$1664=$D1894+12,AA$1664=$D1894+18,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,Z$62/2)))),(IF(OR(AA$1664=$D1894+3,AA$1664=$D1894+6,AA$1664=$D1894+9,AA$1664=$D1894+12,AA$1664=$D1894+15,AA$1664=$D1894+18,AA$1664=$D1894+21,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,Z$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AA1367>0),AA1367,0)))*IF($C$1875=1,(IF(OR(AB$1664=$D1894+12,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,AA$62)))),IF($C$1875=2,(IF(OR(AB$1664=$D1894+6,AB$1664=$D1894+12,AB$1664=$D1894+18,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,AA$62/2)))),(IF(OR(AB$1664=$D1894+3,AB$1664=$D1894+6,AB$1664=$D1894+9,AB$1664=$D1894+12,AB$1664=$D1894+15,AB$1664=$D1894+18,AB$1664=$D1894+21,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1367>0),AB1367,0)))*IF($C$1875=1,(IF(OR(AC$1664=$D1894+12,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,AB$62)))),IF($C$1875=2,(IF(OR(AC$1664=$D1894+6,AC$1664=$D1894+12,AC$1664=$D1894+18,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,AB$62/2)))),(IF(OR(AC$1664=$D1894+3,AC$1664=$D1894+6,AC$1664=$D1894+9,AC$1664=$D1894+12,AC$1664=$D1894+15,AC$1664=$D1894+18,AC$1664=$D1894+21,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,AB$62/4))))))","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AA1370>0),AA1370,0)))*IF($C$1875=1,(IF(OR(AB$1664=$D1897+12,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62,AA$62)))),IF($C$1875=2,(IF(OR(AB$1664=$D1897+6,AB$1664=$D1897+12,AB$1664=$D1897+18,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/2,AA$62/2)))),(IF(OR(AB$1664=$D1897+3,AB$1664=$D1897+6,AB$1664=$D1897+9,AB$1664=$D1897+12,AB$1664=$D1897+15,AB$1664=$D1897+18,AB$1664=$D1897+21,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1370>0),AB1370,0)))*IF($C$1875=1,(IF(OR(AC$1664=$D1897+12,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62,AB$62)))),IF($C$1875=2,(IF(OR(AC$1664=$D1897+6,AC$1664=$D1897+12,AC$1664=$D1897+18,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/2,AB$62/2)))),(IF(OR(AC$1664=$D1897+3,AC$1664=$D1897+6,AC$1664=$D1897+9,AC$1664=$D1897+12,AC$1664=$D1897+15,AC$1664=$D1897+18,AC$1664=$D1897+21,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/4,AB$62/4))))))","v":0}]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",J1379>0),J1379,0)))*IF($C$1901=1,(IF(OR(K$1664=$D1906+12,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63,J$63)))),IF($C$1901=2,(IF(OR(K$1664=$D1906+6,K$1664=$D1906+12,K$1664=$D1906+18,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63/2,J$63/2)))),(IF(OR(K$1664=$D1906+3,K$1664=$D1906+6,K$1664=$D1906+9,K$1664=$D1906+12,K$1664=$D1906+15,K$1664=$D1906+18,K$1664=$D1906+21,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63/4,J$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",O1384>0),O1384,0)))*IF($C$1901=1,(IF(OR(P$1664=$D1911+12,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63,O$63)))),IF($C$1901=2,(IF(OR(P$1664=$D1911+6,P$1664=$D1911+12,P$1664=$D1911+18,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63/2,O$63/2)))),(IF(OR(P$1664=$D1911+3,P$1664=$D1911+6,P$1664=$D1911+9,P$1664=$D1911+12,P$1664=$D1911+15,P$1664=$D1911+18,P$1664=$D1911+21,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63/4,O$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",U1390>0),U1390,0)))*IF($C$1901=1,(IF(OR(V$1664=$D1917+12,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63,U$63)))),IF($C$1901=2,(IF(OR(V$1664=$D1917+6,V$1664=$D1917+12,V$1664=$D1917+18,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63/2,U$63/2)))),(IF(OR(V$1664=$D1917+3,V$1664=$D1917+6,V$1664=$D1917+9,V$1664=$D1917+12,V$1664=$D1917+15,V$1664=$D1917+18,V$1664=$D1917+21,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63/4,U$63/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",X1393>0),X1393,0)))*IF($C$1901=1,(IF(OR(Y$1664=$D1920+12,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,X$63)))),IF($C$1901=2,(IF(OR(Y$1664=$D1920+6,Y$1664=$D1920+12,Y$1664=$D1920+18,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,X$63/2)))),(IF(OR(Y$1664=$D1920+3,Y$1664=$D1920+6,Y$1664=$D1920+9,Y$1664=$D1920+12,Y$1664=$D1920+15,Y$1664=$D1920+18,Y$1664=$D1920+21,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,X$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",Y1393>0),Y1393,0)))*IF($C$1901=1,(IF(OR(Z$1664=$D1920+12,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,Y$63)))),IF($C$1901=2,(IF(OR(Z$1664=$D1920+6,Z$1664=$D1920+12,Z$1664=$D1920+18,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,Y$63/2)))),(IF(OR(Z$1664=$D1920+3,Z$1664=$D1920+6,Z$1664=$D1920+9,Z$1664=$D1920+12,Z$1664=$D1920+15,Z$1664=$D1920+18,Z$1664=$D1920+21,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,Y$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",Z1393>0),Z1393,0)))*IF($C$1901=1,(IF(OR(AA$1664=$D1920+12,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,Z$63)))),IF($C$1901=2,(IF(OR(AA$1664=$D1920+6,AA$1664=$D1920+12,AA$1664=$D1920+18,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,Z$63/2)))),(IF(OR(AA$1664=$D1920+3,AA$1664=$D1920+6,AA$1664=$D1920+9,AA$1664=$D1920+12,AA$1664=$D1920+15,AA$1664=$D1920+18,AA$1664=$D1920+21,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,Z$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AA1393>0),AA1393,0)))*IF($C$1901=1,(IF(OR(AB$1664=$D1920+12,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,AA$63)))),IF($C$1901=2,(IF(OR(AB$1664=$D1920+6,AB$1664=$D1920+12,AB$1664=$D1920+18,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,AA$63/2)))),(IF(OR(AB$1664=$D1920+3,AB$1664=$D1920+6,AB$1664=$D1920+9,AB$1664=$D1920+12,AB$1664=$D1920+15,AB$1664=$D1920+18,AB$1664=$D1920+21,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,AA$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AB1393>0),AB1393,0)))*IF($C$1901=1,(IF(OR(AC$1664=$D1920+12,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,AB$63)))),IF($C$1901=2,(IF(OR(AC$1664=$D1920+6,AC$1664=$D1920+12,AC$1664=$D1920+18,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,AB$63/2)))),(IF(OR(AC$1664=$D1920+3,AC$1664=$D1920+6,AC$1664=$D1920+9,AC$1664=$D1920+12,AC$1664=$D1920+15,AC$1664=$D1920+18,AC$1664=$D1920+21,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,AB$63/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$16","v":0},null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1401>0),F1401,0)))*IF($C$1927=1,(IF(OR(G$1664=$D1928+12,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64,F$64)))),IF($C$1927=2,(IF(OR(G$1664=$D1928+6,G$1664=$D1928+12,G$1664=$D1928+18,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64/2,F$64/2)))),(IF(OR(G$1664=$D1928+3,G$1664=$D1928+6,G$1664=$D1928+9,G$1664=$D1928+12,G$1664=$D1928+15,G$1664=$D1928+18,G$1664=$D1928+21,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64/4,F$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,0,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",G1402>0),G1402,0)))*IF($C$1927=1,(IF(OR(H$1664=$D1929+12,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64,G$64)))),IF($C$1927=2,(IF(OR(H$1664=$D1929+6,H$1664=$D1929+12,H$1664=$D1929+18,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64/2,G$64/2)))),(IF(OR(H$1664=$D1929+3,H$1664=$D1929+6,H$1664=$D1929+9,H$1664=$D1929+12,H$1664=$D1929+15,H$1664=$D1929+18,H$1664=$D1929+21,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64/4,G$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",L1407>0),L1407,0)))*IF($C$1927=1,(IF(OR(M$1664=$D1934+12,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64,L$64)))),IF($C$1927=2,(IF(OR(M$1664=$D1934+6,M$1664=$D1934+12,M$1664=$D1934+18,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64/2,L$64/2)))),(IF(OR(M$1664=$D1934+3,M$1664=$D1934+6,M$1664=$D1934+9,M$1664=$D1934+12,M$1664=$D1934+15,M$1664=$D1934+18,M$1664=$D1934+21,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64/4,L$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",U1416>0),U1416,0)))*IF($C$1927=1,(IF(OR(V$1664=$D1943+12,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64,U$64)))),IF($C$1927=2,(IF(OR(V$1664=$D1943+6,V$1664=$D1943+12,V$1664=$D1943+18,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64/2,U$64/2)))),(IF(OR(V$1664=$D1943+3,V$1664=$D1943+6,V$1664=$D1943+9,V$1664=$D1943+12,V$1664=$D1943+15,V$1664=$D1943+18,V$1664=$D1943+21,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64/4,U$64/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",X1419>0),X1419,0)))*IF($C$1927=1,(IF(OR(Y$1664=$D1946+12,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,X$64)))),IF($C$1927=2,(IF(OR(Y$1664=$D1946+6,Y$1664=$D1946+12,Y$1664=$D1946+18,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,X$64/2)))),(IF(OR(Y$1664=$D1946+3,Y$1664=$D1946+6,Y$1664=$D1946+9,Y$1664=$D1946+12,Y$1664=$D1946+15,Y$1664=$D1946+18,Y$1664=$D1946+21,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,X$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Y1419>0),Y1419,0)))*IF($C$1927=1,(IF(OR(Z$1664=$D1946+12,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,Y$64)))),IF($C$1927=2,(IF(OR(Z$1664=$D1946+6,Z$1664=$D1946+12,Z$1664=$D1946+18,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,Y$64/2)))),(IF(OR(Z$1664=$D1946+3,Z$1664=$D1946+6,Z$1664=$D1946+9,Z$1664=$D1946+12,Z$1664=$D1946+15,Z$1664=$D1946+18,Z$1664=$D1946+21,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,Y$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Z1419>0),Z1419,0)))*IF($C$1927=1,(IF(OR(AA$1664=$D1946+12,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,Z$64)))),IF($C$1927=2,(IF(OR(AA$1664=$D1946+6,AA$1664=$D1946+12,AA$1664=$D1946+18,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,Z$64/2)))),(IF(OR(AA$1664=$D1946+3,AA$1664=$D1946+6,AA$1664=$D1946+9,AA$1664=$D1946+12,AA$1664=$D1946+15,AA$1664=$D1946+18,AA$1664=$D1946+21,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,Z$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",AA1419>0),AA1419,0)))*IF($C$1927=1,(IF(OR(AB$1664=$D1946+12,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,AA$64)))),IF($C$1927=2,(IF(OR(AB$1664=$D1946+6,AB$1664=$D1946+12,AB$1664=$D1946+18,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,AA$64/2)))),(IF(OR(AB$1664=$D1946+3,AB$1664=$D1946+6,AB$1664=$D1946+9,AB$1664=$D1946+12,AB$1664=$D1946+15,AB$1664=$D1946+18,AB$1664=$D1946+21,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,AA$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",AB1419>0),AB1419,0)))*IF($C$1927=1,(IF(OR(AC$1664=$D1946+12,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,AB$64)))),IF($C$1927=2,(IF(OR(AC$1664=$D1946+6,AC$1664=$D1946+12,AC$1664=$D1946+18,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,AB$64/2)))),(IF(OR(AC$1664=$D1946+3,AC$1664=$D1946+6,AC$1664=$D1946+9,AC$1664=$D1946+12,AC$1664=$D1946+15,AC$1664=$D1946+18,AC$1664=$D1946+21,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,AB$64/4))))))","v":0}]
[null,null,null,24,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",I1430>0),I1430,0)))*IF($C$1953=1,(IF(OR(J$1664=$D1957+12,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65,I$65)))),IF($C$1953=2,(IF(OR(J$1664=$D1957+6,J$1664=$D1957+12,J$1664=$D1957+18,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65/2,I$65/2)))),(IF(OR(J$1664=$D1957+3,J$1664=$D1957+6,J$1664=$D1957+9,J$1664=$D1957+12,J$1664=$D1957+15,J$1664=$D1957+18,J$1664=$D1957+21,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65/4,I$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",N1435>0),N1435,0)))*IF($C$1953=1,(IF(OR(O$1664=$D1962+12,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65,N$65)))),IF($C$1953=2,(IF(OR(O$1664=$D1962+6,O$1664=$D1962+12,O$1664=$D1962+18,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65/2,N$65/2)))),(IF(OR(O$1664=$D1962+3,O$1664=$D1962+6,O$1664=$D1962+9,O$1664=$D1962+12,O$1664=$D1962+15,O$1664=$D1962+18,O$1664=$D1962+21,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65/4,N$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",V1443>0),V1443,0)))*IF($C$1953=1,(IF(OR(W$1664=$D1970+12,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65,V$65)))),IF($C$1953=2,(IF(OR(W$1664=$D1970+6,W$1664=$D1970+12,W$1664=$D1970+18,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65/2,V$65/2)))),(IF(OR(W$1664=$D1970+3,W$1664=$D1970+6,W$1664=$D1970+9,W$1664=$D1970+12,W$1664=$D1970+15,W$1664=$D1970+18,W$1664=$D1970+21,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65/4,V$65/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",Z1447>0),Z1447,0)))*IF($C$1953=1,(IF(OR(AA$1664=$D1974+12,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,Z$65)))),IF($C$1953=2,(IF(OR(AA$1664=$D1974+6,AA$1664=$D1974+12,AA$1664=$D1974+18,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,Z$65/2)))),(IF(OR(AA$1664=$D1974+3,AA$1664=$D1974+6,AA$1664=$D1974+9,AA$1664=$D1974+12,AA$1664=$D1974+15,AA$1664=$D1974+18,AA$1664=$D1974+21,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,Z$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AA1447>0),AA1447,0)))*IF($C$1953=1,(IF(OR(AB$1664=$D1974+12,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,AA$65)))),IF($C$1953=2,(IF(OR(AB$1664=$D1974+6,AB$1664=$D1974+12,AB$1664=$D1974+18,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,AA$65/2)))),(IF(OR(AB$1664=$D1974+3,AB$1664=$D1974+6,AB$1664=$D1974+9,AB$1664=$D1974+12,AB$1664=$D1974+15,AB$1664=$D1974+18,AB$1664=$D1974+21,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,AA$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AB1447>0),AB1447,0)))*IF($C$1953=1,(IF(OR(AC$1664=$D1974+12,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,AB$65)))),IF($C$1953=2,(IF(OR(AC$1664=$D1974+6,AC$1664=$D1974+12,AC$1664=$D1974+18,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,AB$65/2)))),(IF(OR(AC$1664=$D1974+3,AC$1664=$D1974+6,AC$1664=$D1974+9,AC$1664=$D1974+12,AC$1664=$D1974+15,AC$1664=$D1974+18,AC$1664=$D1974+21,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,AB$65/4))))))","v":0}]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},null,{"$f":"$E$18","v":0}]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",K1458>0),K1458,0)))*IF($C$1979=1,(IF(OR(L$1664=$D1985+12,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66,K$66)))),IF($C$1979=2,(IF(OR(L$1664=$D1985+6,L$1664=$D1985+12,L$1664=$D1985+18,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66/2,K$66/2)))),(IF(OR(L$1664=$D1985+3,L$1664=$D1985+6,L$1664=$D1985+9,L$1664=$D1985+12,L$1664=$D1985+15,L$1664=$D1985+18,L$1664=$D1985+21,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66/4,K$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",M1460>0),M1460,0)))*IF($C$1979=1,(IF(OR(N$1664=$D1987+12,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66,M$66)))),IF($C$1979=2,(IF(OR(N$1664=$D1987+6,N$1664=$D1987+12,N$1664=$D1987+18,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66/2,M$66/2)))),(IF(OR(N$1664=$D1987+3,N$1664=$D1987+6,N$1664=$D1987+9,N$1664=$D1987+12,N$1664=$D1987+15,N$1664=$D1987+18,N$1664=$D1987+21,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66/4,M$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",V1469>0),V1469,0)))*IF($C$1979=1,(IF(OR(W$1664=$D1996+12,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66,V$66)))),IF($C$1979=2,(IF(OR(W$1664=$D1996+6,W$1664=$D1996+12,W$1664=$D1996+18,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66/2,V$66/2)))),(IF(OR(W$1664=$D1996+3,W$1664=$D1996+6,W$1664=$D1996+9,W$1664=$D1996+12,W$1664=$D1996+15,W$1664=$D1996+18,W$1664=$D1996+21,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66/4,V$66/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",W1470>0),W1470,0)))*IF($C$1979=1,(IF(OR(X$1664=$D1997+12,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66,W$66)))),IF($C$1979=2,(IF(OR(X$1664=$D1997+6,X$1664=$D1997+12,X$1664=$D1997+18,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66/2,W$66/2)))),(IF(OR(X$1664=$D1997+3,X$1664=$D1997+6,X$1664=$D1997+9,X$1664=$D1997+12,X$1664=$D1997+15,X$1664=$D1997+18,X$1664=$D1997+21,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66/4,W$66/4))))))","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AB1475>0),AB1475,0)))*IF($C$1979=1,(IF(OR(AC$1664=$D2002+12,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66,$AB$66)))),IF($C$1979=2,(IF(OR(AC$1664=$D2002+6,AC$1664=$D2002+12,AC$1664=$D2002+18,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66/2,$AB$66/2)))),(IF(OR(AC$1664=$D2002+3,AC$1664=$D2002+6,AC$1664=$D2002+9,AC$1664=$D2002+12,AC$1664=$D2002+15,AC$1664=$D2002+18,AC$1664=$D2002+21,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66/4,$AB$66/4))))))","v":0}]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",J1483>0),J1483,0)))*IF($C$2005=1,(IF(OR(K$1664=$D2010+12,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67,J$67)))),IF($C$2005=2,(IF(OR(K$1664=$D2010+6,K$1664=$D2010+12,K$1664=$D2010+18,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67/2,J$67/2)))),(IF(OR(K$1664=$D2010+3,K$1664=$D2010+6,K$1664=$D2010+9,K$1664=$D2010+12,K$1664=$D2010+15,K$1664=$D2010+18,K$1664=$D2010+21,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67/4,J$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",N1487>0),N1487,0)))*IF($C$2005=1,(IF(OR(O$1664=$D2014+12,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67,N$67)))),IF($C$2005=2,(IF(OR(O$1664=$D2014+6,O$1664=$D2014+12,O$1664=$D2014+18,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67/2,N$67/2)))),(IF(OR(O$1664=$D2014+3,O$1664=$D2014+6,O$1664=$D2014+9,O$1664=$D2014+12,O$1664=$D2014+15,O$1664=$D2014+18,O$1664=$D2014+21,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67/4,N$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",S1492>0),S1492,0)))*IF($C$2005=1,(IF(OR(T$1664=$D2019+12,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67,S$67)))),IF($C$2005=2,(IF(OR(T$1664=$D2019+6,T$1664=$D2019+12,T$1664=$D2019+18,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67/2,S$67/2)))),(IF(OR(T$1664=$D2019+3,T$1664=$D2019+6,T$1664=$D2019+9,T$1664=$D2019+12,T$1664=$D2019+15,T$1664=$D2019+18,T$1664=$D2019+21,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67/4,S$67/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Y1498>0),Y1498,0)))*IF($C$2005=1,(IF(OR(Z$1664=$D2025+12,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,Y$67)))),IF($C$2005=2,(IF(OR(Z$1664=$D2025+6,Z$1664=$D2025+12,Z$1664=$D2025+18,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,Y$67/2)))),(IF(OR(Z$1664=$D2025+3,Z$1664=$D2025+6,Z$1664=$D2025+9,Z$1664=$D2025+12,Z$1664=$D2025+15,Z$1664=$D2025+18,Z$1664=$D2025+21,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,Y$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Z1498>0),Z1498,0)))*IF($C$2005=1,(IF(OR(AA$1664=$D2025+12,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,Z$67)))),IF($C$2005=2,(IF(OR(AA$1664=$D2025+6,AA$1664=$D2025+12,AA$1664=$D2025+18,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,Z$67/2)))),(IF(OR(AA$1664=$D2025+3,AA$1664=$D2025+6,AA$1664=$D2025+9,AA$1664=$D2025+12,AA$1664=$D2025+15,AA$1664=$D2025+18,AA$1664=$D2025+21,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,Z$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AA1498>0),AA1498,0)))*IF($C$2005=1,(IF(OR(AB$1664=$D2025+12,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,AA$67)))),IF($C$2005=2,(IF(OR(AB$1664=$D2025+6,AB$1664=$D2025+12,AB$1664=$D2025+18,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,AA$67/2)))),(IF(OR(AB$1664=$D2025+3,AB$1664=$D2025+6,AB$1664=$D2025+9,AB$1664=$D2025+12,AB$1664=$D2025+15,AB$1664=$D2025+18,AB$1664=$D2025+21,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,AA$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AB1498>0),AB1498,0)))*IF($C$2005=1,(IF(OR(AC$1664=$D2025+12,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,AB$67)))),IF($C$2005=2,(IF(OR(AC$1664=$D2025+6,AC$1664=$D2025+12,AC$1664=$D2025+18,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,AB$67/2)))),(IF(OR(AC$1664=$D2025+3,AC$1664=$D2025+6,AC$1664=$D2025+9,AC$1664=$D2025+12,AC$1664=$D2025+15,AC$1664=$D2025+18,AC$1664=$D2025+21,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,AB$67/4))))))","v":0}]
[]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",K1510>0),K1510,0)))*IF($C$2031=1,(IF(OR(L$1664=$D2037+12,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68,K$68)))),IF($C$2031=2,(IF(OR(L$1664=$D2037+6,L$1664=$D2037+12,L$1664=$D2037+18,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68/2,K$68/2)))),(IF(OR(L$1664=$D2037+3,L$1664=$D2037+6,L$1664=$D2037+9,L$1664=$D2037+12,L$1664=$D2037+15,L$1664=$D2037+18,L$1664=$D2037+21,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68/4,K$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",P1515>0),P1515,0)))*IF($C$2031=1,(IF(OR(Q$1664=$D2042+12,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68,P$68)))),IF($C$2031=2,(IF(OR(Q$1664=$D2042+6,Q$1664=$D2042+12,Q$1664=$D2042+18,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68/2,P$68/2)))),(IF(OR(Q$1664=$D2042+3,Q$1664=$D2042+6,Q$1664=$D2042+9,Q$1664=$D2042+12,Q$1664=$D2042+15,Q$1664=$D2042+18,Q$1664=$D2042+21,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68/4,P$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",U1520>0),U1520,0)))*IF($C$2031=1,(IF(OR(V$1664=$D2047+12,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68,U$68)))),IF($C$2031=2,(IF(OR(V$1664=$D2047+6,V$1664=$D2047+12,V$1664=$D2047+18,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68/2,U$68/2)))),(IF(OR(V$1664=$D2047+3,V$1664=$D2047+6,V$1664=$D2047+9,V$1664=$D2047+12,V$1664=$D2047+15,V$1664=$D2047+18,V$1664=$D2047+21,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68/4,U$68/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AA1526>0),AA1526,0)))*IF($C$2031=1,(IF(OR(AB$1664=$D2053+12,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68,AA$68)))),IF($C$2031=2,(IF(OR(AB$1664=$D2053+6,AB$1664=$D2053+12,AB$1664=$D2053+18,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/2,AA$68/2)))),(IF(OR(AB$1664=$D2053+3,AB$1664=$D2053+6,AB$1664=$D2053+9,AB$1664=$D2053+12,AB$1664=$D2053+15,AB$1664=$D2053+18,AB$1664=$D2053+21,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/4,AA$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1526>0),AB1526,0)))*IF($C$2031=1,(IF(OR(AC$1664=$D2053+12,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68,AB$68)))),IF($C$2031=2,(IF(OR(AC$1664=$D2053+6,AC$1664=$D2053+12,AC$1664=$D2053+18,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/2,AB$68/2)))),(IF(OR(AC$1664=$D2053+3,AC$1664=$D2053+6,AC$1664=$D2053+9,AC$1664=$D2053+12,AC$1664=$D2053+15,AC$1664=$D2053+18,AC$1664=$D2053+21,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/4,AB$68/4))))))","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1527>0),AB1527,0)))*IF($C$2031=1,(IF(OR(AC$1664=$D2054+12,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68,$AB$68)))),IF($C$2031=2,(IF(OR(AC$1664=$D2054+6,AC$1664=$D2054+12,AC$1664=$D2054+18,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68/2,$AB$68/2)))),(IF(OR(AC$1664=$D2054+3,AC$1664=$D2054+6,AC$1664=$D2054+9,AC$1664=$D2054+12,AC$1664=$D2054+15,AC$1664=$D2054+18,AC$1664=$D2054+21,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68/4,$AB$68/4))))))","v":0}]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",L1537>0),L1537,0)))*IF($C$2057=1,(IF(OR(M$1664=$D2064+12,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69,L$69)))),IF($C$2057=2,(IF(OR(M$1664=$D2064+6,M$1664=$D2064+12,M$1664=$D2064+18,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69/2,L$69/2)))),(IF(OR(M$1664=$D2064+3,M$1664=$D2064+6,M$1664=$D2064+9,M$1664=$D2064+12,M$1664=$D2064+15,M$1664=$D2064+18,M$1664=$D2064+21,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69/4,L$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",M1538>0),M1538,0)))*IF($C$2057=1,(IF(OR(N$1664=$D2065+12,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69,M$69)))),IF($C$2057=2,(IF(OR(N$1664=$D2065+6,N$1664=$D2065+12,N$1664=$D2065+18,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69/2,M$69/2)))),(IF(OR(N$1664=$D2065+3,N$1664=$D2065+6,N$1664=$D2065+9,N$1664=$D2065+12,N$1664=$D2065+15,N$1664=$D2065+18,N$1664=$D2065+21,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69/4,M$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",R1543>0),R1543,0)))*IF($C$2057=1,(IF(OR(S$1664=$D2070+12,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69,R$69)))),IF($C$2057=2,(IF(OR(S$1664=$D2070+6,S$1664=$D2070+12,S$1664=$D2070+18,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/2,R$69/2)))),(IF(OR(S$1664=$D2070+3,S$1664=$D2070+6,S$1664=$D2070+9,S$1664=$D2070+12,S$1664=$D2070+15,S$1664=$D2070+18,S$1664=$D2070+21,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/4,R$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",S1543>0),S1543,0)))*IF($C$2057=1,(IF(OR(T$1664=$D2070+12,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69,S$69)))),IF($C$2057=2,(IF(OR(T$1664=$D2070+6,T$1664=$D2070+12,T$1664=$D2070+18,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/2,S$69/2)))),(IF(OR(T$1664=$D2070+3,T$1664=$D2070+6,T$1664=$D2070+9,T$1664=$D2070+12,T$1664=$D2070+15,T$1664=$D2070+18,T$1664=$D2070+21,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/4,S$69/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AA1552>0),AA1552,0)))*IF($C$2057=1,(IF(OR(AB$1664=$D2079+12,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69,AA$69)))),IF($C$2057=2,(IF(OR(AB$1664=$D2079+6,AB$1664=$D2079+12,AB$1664=$D2079+18,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/2,AA$69/2)))),(IF(OR(AB$1664=$D2079+3,AB$1664=$D2079+6,AB$1664=$D2079+9,AB$1664=$D2079+12,AB$1664=$D2079+15,AB$1664=$D2079+18,AB$1664=$D2079+21,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/4,AA$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AB1552>0),AB1552,0)))*IF($C$2057=1,(IF(OR(AC$1664=$D2079+12,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69,AB$69)))),IF($C$2057=2,(IF(OR(AC$1664=$D2079+6,AC$1664=$D2079+12,AC$1664=$D2079+18,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/2,AB$69/2)))),(IF(OR(AC$1664=$D2079+3,AC$1664=$D2079+6,AC$1664=$D2079+9,AC$1664=$D2079+12,AC$1664=$D2079+15,AC$1664=$D2079+18,AC$1664=$D2079+21,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/4,AB$69/4))))))","v":0}]
[]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",I1560>0),I1560,0)))*IF($C$2083=1,(IF(OR(J$1664=$D2087+12,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70,I$70)))),IF($C$2083=2,(IF(OR(J$1664=$D2087+6,J$1664=$D2087+12,J$1664=$D2087+18,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70/2,I$70/2)))),(IF(OR(J$1664=$D2087+3,J$1664=$D2087+6,J$1664=$D2087+9,J$1664=$D2087+12,J$1664=$D2087+15,J$1664=$D2087+18,J$1664=$D2087+21,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70/4,I$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",O1566>0),O1566,0)))*IF($C$2083=1,(IF(OR(P$1664=$D2093+12,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70,O$70)))),IF($C$2083=2,(IF(OR(P$1664=$D2093+6,P$1664=$D2093+12,P$1664=$D2093+18,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70/2,O$70/2)))),(IF(OR(P$1664=$D2093+3,P$1664=$D2093+6,P$1664=$D2093+9,P$1664=$D2093+12,P$1664=$D2093+15,P$1664=$D2093+18,P$1664=$D2093+21,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70/4,O$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",T1571>0),T1571,0)))*IF($C$2083=1,(IF(OR(U$1664=$D2098+12,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70,T$70)))),IF($C$2083=2,(IF(OR(U$1664=$D2098+6,U$1664=$D2098+12,U$1664=$D2098+18,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70/2,T$70/2)))),(IF(OR(U$1664=$D2098+3,U$1664=$D2098+6,U$1664=$D2098+9,U$1664=$D2098+12,U$1664=$D2098+15,U$1664=$D2098+18,U$1664=$D2098+21,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70/4,T$70/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",Z1577>0),Z1577,0)))*IF($C$2083=1,(IF(OR(AA$1664=$D2104+12,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,Z$70)))),IF($C$2083=2,(IF(OR(AA$1664=$D2104+6,AA$1664=$D2104+12,AA$1664=$D2104+18,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,Z$70/2)))),(IF(OR(AA$1664=$D2104+3,AA$1664=$D2104+6,AA$1664=$D2104+9,AA$1664=$D2104+12,AA$1664=$D2104+15,AA$1664=$D2104+18,AA$1664=$D2104+21,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,Z$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AA1577>0),AA1577,0)))*IF($C$2083=1,(IF(OR(AB$1664=$D2104+12,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,AA$70)))),IF($C$2083=2,(IF(OR(AB$1664=$D2104+6,AB$1664=$D2104+12,AB$1664=$D2104+18,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,AA$70/2)))),(IF(OR(AB$1664=$D2104+3,AB$1664=$D2104+6,AB$1664=$D2104+9,AB$1664=$D2104+12,AB$1664=$D2104+15,AB$1664=$D2104+18,AB$1664=$D2104+21,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,AA$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AB1577>0),AB1577,0)))*IF($C$2083=1,(IF(OR(AC$1664=$D2104+12,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,AB$70)))),IF($C$2083=2,(IF(OR(AC$1664=$D2104+6,AC$1664=$D2104+12,AC$1664=$D2104+18,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,AB$70/2)))),(IF(OR(AC$1664=$D2104+3,AC$1664=$D2104+6,AC$1664=$D2104+9,AC$1664=$D2104+12,AC$1664=$D2104+15,AC$1664=$D2104+18,AC$1664=$D2104+21,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,AB$70/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$23","v":0},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1583>0),F1583,0)))*IF($C$2109=1,(IF(OR(G$1664=$D2110+12,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71,F$71)))),IF($C$2109=2,(IF(OR(G$1664=$D2110+6,G$1664=$D2110+12,G$1664=$D2110+18,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71/2,F$71/2)))),(IF(OR(G$1664=$D2110+3,G$1664=$D2110+6,G$1664=$D2110+9,G$1664=$D2110+12,G$1664=$D2110+15,G$1664=$D2110+18,G$1664=$D2110+21,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71/4,F$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",K1588>0),K1588,0)))*IF($C$2109=1,(IF(OR(L$1664=$D2115+12,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71,K$71)))),IF($C$2109=2,(IF(OR(L$1664=$D2115+6,L$1664=$D2115+12,L$1664=$D2115+18,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71/2,K$71/2)))),(IF(OR(L$1664=$D2115+3,L$1664=$D2115+6,L$1664=$D2115+9,L$1664=$D2115+12,L$1664=$D2115+15,L$1664=$D2115+18,L$1664=$D2115+21,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71/4,K$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",Q1594>0),Q1594,0)))*IF($C$2109=1,(IF(OR(R$1664=$D2121+12,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71,Q$71)))),IF($C$2109=2,(IF(OR(R$1664=$D2121+6,R$1664=$D2121+12,R$1664=$D2121+18,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71/2,Q$71/2)))),(IF(OR(R$1664=$D2121+3,R$1664=$D2121+6,R$1664=$D2121+9,R$1664=$D2121+12,R$1664=$D2121+15,R$1664=$D2121+18,R$1664=$D2121+21,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71/4,Q$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",W1600>0),W1600,0)))*IF($C$2109=1,(IF(OR(X$1664=$D2127+12,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71,W$71)))),IF($C$2109=2,(IF(OR(X$1664=$D2127+6,X$1664=$D2127+12,X$1664=$D2127+18,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71/2,W$71/2)))),(IF(OR(X$1664=$D2127+3,X$1664=$D2127+6,X$1664=$D2127+9,X$1664=$D2127+12,X$1664=$D2127+15,X$1664=$D2127+18,X$1664=$D2127+21,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71/4,W$71/4))))))","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AB1605>0),AB1605,0)))*IF($C$2109=1,(IF(OR(AC$1664=$D2132+12,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71,$AB$71)))),IF($C$2109=2,(IF(OR(AC$1664=$D2132+6,AC$1664=$D2132+12,AC$1664=$D2132+18,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71/2,$AB$71/2)))),(IF(OR(AC$1664=$D2132+3,AC$1664=$D2132+6,AC$1664=$D2132+9,AC$1664=$D2132+12,AC$1664=$D2132+15,AC$1664=$D2132+18,AC$1664=$D2132+21,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71/4,$AB$71/4))))))","v":0}]
[null,null,null,24,0]
[null,null,null,3,0,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",H1611>0),H1611,0)))*IF($C$2135=1,(IF(OR(I$1664=$D2138+12,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72,H$72)))),IF($C$2135=2,(IF(OR(I$1664=$D2138+6,I$1664=$D2138+12,I$1664=$D2138+18,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72/2,H$72/2)))),(IF(OR(I$1664=$D2138+3,I$1664=$D2138+6,I$1664=$D2138+9,I$1664=$D2138+12,I$1664=$D2138+15,I$1664=$D2138+18,I$1664=$D2138+21,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72/4,H$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",P1619>0),P1619,0)))*IF($C$2135=1,(IF(OR(Q$1664=$D2146+12,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72,P$72)))),IF($C$2135=2,(IF(OR(Q$1664=$D2146+6,Q$1664=$D2146+12,Q$1664=$D2146+18,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72/2,P$72/2)))),(IF(OR(Q$1664=$D2146+3,Q$1664=$D2146+6,Q$1664=$D2146+9,Q$1664=$D2146+12,Q$1664=$D2146+15,Q$1664=$D2146+18,Q$1664=$D2146+21,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72/4,P$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",T1623>0),T1623,0)))*IF($C$2135=1,(IF(OR(U$1664=$D2150+12,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72,T$72)))),IF($C$2135=2,(IF(OR(U$1664=$D2150+6,U$1664=$D2150+12,U$1664=$D2150+18,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72/2,T$72/2)))),(IF(OR(U$1664=$D2150+3,U$1664=$D2150+6,U$1664=$D2150+9,U$1664=$D2150+12,U$1664=$D2150+15,U$1664=$D2150+18,U$1664=$D2150+21,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72/4,T$72/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Y1628>0),Y1628,0)))*IF($C$2135=1,(IF(OR(Z$1664=$D2155+12,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,Y$72)))),IF($C$2135=2,(IF(OR(Z$1664=$D2155+6,Z$1664=$D2155+12,Z$1664=$D2155+18,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,Y$72/2)))),(IF(OR(Z$1664=$D2155+3,Z$1664=$D2155+6,Z$1664=$D2155+9,Z$1664=$D2155+12,Z$1664=$D2155+15,Z$1664=$D2155+18,Z$1664=$D2155+21,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,Y$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Z1628>0),Z1628,0)))*IF($C$2135=1,(IF(OR(AA$1664=$D2155+12,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,Z$72)))),IF($C$2135=2,(IF(OR(AA$1664=$D2155+6,AA$1664=$D2155+12,AA$1664=$D2155+18,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,Z$72/2)))),(IF(OR(AA$1664=$D2155+3,AA$1664=$D2155+6,AA$1664=$D2155+9,AA$1664=$D2155+12,AA$1664=$D2155+15,AA$1664=$D2155+18,AA$1664=$D2155+21,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,Z$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AA1628>0),AA1628,0)))*IF($C$2135=1,(IF(OR(AB$1664=$D2155+12,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,AA$72)))),IF($C$2135=2,(IF(OR(AB$1664=$D2155+6,AB$1664=$D2155+12,AB$1664=$D2155+18,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,AA$72/2)))),(IF(OR(AB$1664=$D2155+3,AB$1664=$D2155+6,AB$1664=$D2155+9,AB$1664=$D2155+12,AB$1664=$D2155+15,AB$1664=$D2155+18,AB$1664=$D2155+21,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,AA$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AB1628>0),AB1628,0)))*IF($C$2135=1,(IF(OR(AC$1664=$D2155+12,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,AB$72)))),IF($C$2135=2,(IF(OR(AC$1664=$D2155+6,AC$1664=$D2155+12,AC$1664=$D2155+18,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,AB$72/2)))),(IF(OR(AC$1664=$D2155+3,AC$1664=$D2155+6,AC$1664=$D2155+9,AC$1664=$D2155+12,AC$1664=$D2155+15,AC$1664=$D2155+18,AC$1664=$D2155+21,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,AB$72/4))))))","v":0}]
[null,20,{"$f":"IF($B$25=\"Bonds\",Instruments!$O$26,\" \")","v":0},null,{"$f":"$E$25","v":0}]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",M1642>0),M1642,0)))*IF($C$2161=1,(IF(OR(N$1664=$D2169+12,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73,M$73)))),IF($C$2161=2,(IF(OR(N$1664=$D2169+6,N$1664=$D2169+12,N$1664=$D2169+18,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73/2,M$73/2)))),(IF(OR(N$1664=$D2169+3,N$1664=$D2169+6,N$1664=$D2169+9,N$1664=$D2169+12,N$1664=$D2169+15,N$1664=$D2169+18,N$1664=$D2169+21,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73/4,M$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",P1645>0),P1645,0)))*IF($C$2161=1,(IF(OR(Q$1664=$D2172+12,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73,P$73)))),IF($C$2161=2,(IF(OR(Q$1664=$D2172+6,Q$1664=$D2172+12,Q$1664=$D2172+18,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73/2,P$73/2)))),(IF(OR(Q$1664=$D2172+3,Q$1664=$D2172+6,Q$1664=$D2172+9,Q$1664=$D2172+12,Q$1664=$D2172+15,Q$1664=$D2172+18,Q$1664=$D2172+21,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73/4,P$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",V1651>0),V1651,0)))*IF($C$2161=1,(IF(OR(W$1664=$D2178+12,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73,V$73)))),IF($C$2161=2,(IF(OR(W$1664=$D2178+6,W$1664=$D2178+12,W$1664=$D2178+18,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73/2,V$73/2)))),(IF(OR(W$1664=$D2178+3,W$1664=$D2178+6,W$1664=$D2178+9,W$1664=$D2178+12,W$1664=$D2178+15,W$1664=$D2178+18,W$1664=$D2178+21,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73/4,V$73/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",AA1656>0),AA1656,0)))*IF($C$2161=1,(IF(OR(AB$1664=$D2183+12,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73,AA$73)))),IF($C$2161=2,(IF(OR(AB$1664=$D2183+6,AB$1664=$D2183+12,AB$1664=$D2183+18,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/2,AA$73/2)))),(IF(OR(AB$1664=$D2183+3,AB$1664=$D2183+6,AB$1664=$D2183+9,AB$1664=$D2183+12,AB$1664=$D2183+15,AB$1664=$D2183+18,AB$1664=$D2183+21,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/4,AA$73/4))))))","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",AB1656>0),AB1656,0)))*IF($C$2161=1,(IF(OR(AC$1664=$D2183+12,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73,AB$73)))),IF($C$2161=2,(IF(OR(AC$1664=$D2183+6,AC$1664=$D2183+12,AC$1664=$D2183+18,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/2,AB$73/2)))),(IF(OR(AC$1664=$D2183+3,AC$1664=$D2183+6,AC$1664=$D2183+9,AC$1664=$D2183+12,AC$1664=$D2183+15,AC$1664=$D2183+18,AC$1664=$D2183+21,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/4,AB$73/4))))))","v":0}]
[]
[null,1,null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F625+F1679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,232.07340895469011,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180.8795119603958,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.439755980197901,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.03670447734505,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U687+U1741","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F688+F1742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,null,0,0,0,0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,2.0393450811893392,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0,0,2.0596515044728747,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6053056686485125,0,0,1.6053056686485125,0,0,1.6053056686485125,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,2.1814900441740872,0,0,2.1814900441740872,0,0,2.190192797009888,0,0,2.190192797009888,0,0,2.190192797009888,0,0,2.190192797009888,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7070503941262354]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305,0,0,0,0,0,7.2232848537147305,0,0]
[null,null,null,12,null,{"$f":"F755+F1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8333642607227638]
[null,null,null,23,null,{"$f":"F766+F1820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,25.290199740837359,0,0,0,0,0,25.290199740837359,0,0,0,0,0,25.290199740837359]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U806+U1860","v":0},25.290199740837359,0,0,0,0,0,25.290199740837359,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U869+U1923","v":0},0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F874+F1928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F937+F1991","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F948+F2002","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U973+U2027","v":0},0,0,0,0,0,0,0,0]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U999+U2053","v":0},0,0,0,0,0,0,0,0]
[null,null,null,2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1015+F2069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1040+U2094","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,null,null,{"$f":"$E$23","v":0}]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1067+F2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1078+F2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F1082+F2136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1118+U2172","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1130+F2184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,1,{"$f":"IF($B$6=\"Bonds\",Instruments!$O$7,\" \")","v":" "},{"$f":"$D$30","v":3},{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,6,"T-bills 3m",null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,K619>0),K619,0)))*$K$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"T-bills 3m",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,N622>0),N622,0)))*$N$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,W631>0),W631,0)))*$W$54","v":0},0,0,0,0,0]
[null,null,null,23,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,AB636>0),AB636,0)))*$AB$54","v":0}]
[null,null,null,{"$f":"D2748+1","v":2},"T-bills 6m",null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,G641>0),G641,0)))*$G$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2749+1","v":3},"T-bills 6m",null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,H642>0),H642,0)))*$H$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"T-bills 6m",null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,M647>0),M647,0)))*$M$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,T654>0),T654,0)))*$T$55","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,Y659>0),Y659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,Z659>0),Z659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,AA659>0),AA659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,AB659>0),AB659,0)))*$Y$55","v":0}]
[]
[null,null,null,5,"T-bills 12m",null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,J670>0),J670,0)))*$J$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,P676>0),P676,0)))*$P$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,U681>0),U681,0)))*$U$56","v":0},0,0,0,0,0,0,0]
[null,null,null,22,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,AA687>0),AA687,0)))*$AA$56","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,AB687>0),AB687,0)))*$AA$56","v":0}]
[null,null,null,24,"T-bills 12m"]
[null,null,null,8,"2yr ",null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,M699>0),M699,0)))*$M$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,R704>0),R704,0)))*$R$57","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,W709>0),W709,0)))*$W$57","v":0},0,0,0,0,0]
[null,null,null,21,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,Z712>0),Z712,0)))*$Z$57","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,AA712>0),AA712,0)))*$Z$57","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,AB712>0),AB712,0)))*$Z$57","v":0}]
[]
[null,null,null,4,"3yr",null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,I721>0),I721,0)))*$I$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"3yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,O727>0),O727,0)))*$O$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,T732>0),T732,0)))*$T$58","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,Y737>0),Y737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,Z737>0),Z737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,AA737>0),AA737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,AB737>0),AB737,0)))*$Y$58","v":0}]
[null,null,null,1,{"$f":"$E$11","v":"5yr"},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,F744>0),F744,0)))*$F$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"5yr",null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,K749>0),K749,0)))*$K$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Q755>0),Q755,0)))*$Q$59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,X762>0),X762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Y762>0),Y762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Z762>0),Z762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,AA762>0),AA762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,AB762>0),AB762,0)))*$X$59","v":0}]
[null,null,null,24,"5yr"]
[null,null,null,{"$f":"D2879+1","v":3},"7yr",null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,H772>0),H772,0)))*$H$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"7yr",null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,M777>0),M777,0)))*$M$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"7yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,O779>0),O779,0)))*$O$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,T784>0),T784,0)))*$T$60","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,Y789>0),Y789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,Z789>0),Z789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,AA789>0),AA789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,AB789>0),AB789,0)))*$Y$60","v":0}]
[null,8,{"$f":"IF($B$13=\"Bonds\",Instruments!$O$14,\" \")","v":2},{"$f":"$D$37","v":120},{"$f":"$E$13","v":"10yr"}]
[null,null,null,5,"10yr",null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,J800>0),J800,0)))*$J$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"10yr",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,N804>0),N804,0)))*$N$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,V812>0),V812,0)))*$V$61","v":0},0,0,0,0,0,0]
[null,null,null,22,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,AA817>0),AA817,0)))*$AA$61","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,AB817>0),AB817,0)))*$AA$61","v":0}]
[null,null,null,{"$f":"D2930+1","v":2},0,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,G823>0),G823,0)))*$G$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,H823>0),H823,0)))*$G$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,M829>0),M829,0)))*$M$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,N829>0),N829,0)))*$M$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,R834>0),R834,0)))*$R$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,S834>0),S834,0)))*$R$62","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,X840>0),X840,0)))*$X$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,Y840>0),Y840,0)))*$X$62","v":0},0,0,0]
[null,null,null,24,0]
[]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,J852>0),J852,0)))*$J$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,O857>0),O857,0)))*$O$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,U863>0),U863,0)))*$U$63","v":0},0,0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,Z868>0),Z868,0)))*$Z$63","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,AA868>0),AA868,0)))*$Z$63","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,AB868>0),AB868,0)))*$Z$63","v":0}]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,I877>0),I877,0)))*$I$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,L880>0),L880,0)))*$L$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,Q885>0),Q885,0)))*$Q$64","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,W891>0),W891,0)))*$W$64","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,AB896>0),AB896,0)))*$AB$64","v":0}]
[null,null,null,{"$f":"D3009+1","v":3},0,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,H902>0),H902,0)))*$H$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,N908>0),N908,0)))*$N$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3020+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,S913>0),S913,0)))*$S$65","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Y919>0),Y919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Z919>0),Z919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AA919>0),AA919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AB919>0),AB919,0)))*$Y$65","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Z920>0),Z920,0)))*$Z$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AA920>0),AA920,0)))*$Z$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AB920>0),AB920,0)))*$Z$65","v":0}]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},{"$f":"$D$42","v":0},{"$f":"$E$18","v":0}]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,K931>0),K931,0)))*$K$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,P936>0),P936,0)))*$P$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,X944>0),X944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,Y944>0),Y944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,Z944>0),Z944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AA944>0),AA944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AB944>0),AB944,0)))*$X$66","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AB948>0),AB948,0)))*$AB$66","v":0}]
[null,null,null,{"$f":"D3060+1","v":2},0,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,G953>0),G953,0)))*$G$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,M959>0),M959,0)))*$M$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Q963>0),Q963,0)))*$Q$67","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,X970>0),X970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Y970>0),Y970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Z970>0),Z970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,AA970>0),AA970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,AB970>0),AB970,0)))*$X$67","v":0}]
[]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,I981>0),I981,0)))*$I$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,N986>0),N986,0)))*$N$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,P988>0),P988,0)))*$P$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,U993>0),U993,0)))*$U$68","v":0},0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,AA999>0),AA999,0)))*$AA$68","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,AB999>0),AB999,0)))*$AA$68","v":0}]
[null,null,null,{"$f":"D3112+1","v":2},0,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,G1005>0),G1005,0)))*$G$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,K1009>0),K1009,0)))*$K$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,L1010>0),L1010,0)))*$L$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,M1011>0),M1011,0)))*$M$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,N1012>0),N1012,0)))*$N$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,O1013>0),O1013,0)))*$O$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,P1014>0),P1014,0)))*$P$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Q1015>0),Q1015,0)))*$Q$69","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3123+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,R1016>0),R1016,0)))*$R$69","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3124+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,S1017>0),S1017,0)))*$S$69","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,T1018>0),T1018,0)))*$T$69","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,U1019>0),U1019,0)))*$U$69","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,V1020>0),V1020,0)))*$V$69","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,W1021>0),W1021,0)))*$W$69","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,X1022>0),X1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Y1022>0),Y1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1022>0),Z1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1022>0),AA1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1022>0),AB1022,0)))*$X$69","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Y1023>0),Y1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1023>0),Z1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1023>0),AA1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1023>0),AB1023,0)))*$Y$69","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1024>0),Z1024,0)))*$Z$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1024>0),AA1024,0)))*$Z$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1024>0),AB1024,0)))*$Z$69","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1025>0),AA1025,0)))*$AA$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1025>0),AB1025,0)))*$AA$69","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1026>0),AB1026,0)))*$AB$69","v":0}]
[null,null,null,24,0]
[]
[null,17,{"$f":"IF($B$22=\"Bonds\",Instruments!$O$23,\" \")","v":0},{"$f":"$D$46","v":0},{"$f":"$E$22","v":0}]
[null,null,null,1,{"$f":"$E$22","v":0},null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,F1030>0),F1030,0)))*$F$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3138+1","v":2},0,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,G1031>0),G1031,0)))*$G$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3139+1","v":3},0,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,H1032>0),H1032,0)))*$H$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,I1033>0),I1033,0)))*$I$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,J1034>0),J1034,0)))*$J$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,K1035>0),K1035,0)))*$K$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,L1036>0),L1036,0)))*$L$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,M1037>0),M1037,0)))*$M$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,N1038>0),N1038,0)))*$N$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,O1039>0),O1039,0)))*$O$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,P1040>0),P1040,0)))*$P$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Q1041>0),Q1041,0)))*$Q$70","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3149+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,R1042>0),R1042,0)))*$R$70","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3150+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,S1043>0),S1043,0)))*$S$70","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,T1044>0),T1044,0)))*$T$70","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,U1045>0),U1045,0)))*$U$70","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,V1046>0),V1046,0)))*$V$70","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,W1047>0),W1047,0)))*$W$70","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,X1048>0),X1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Y1048>0),Y1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1048>0),Z1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1048>0),AA1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1048>0),AB1048,0)))*$X$70","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Y1049>0),Y1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1049>0),Z1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1049>0),AA1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1049>0),AB1049,0)))*$Y$70","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1050>0),Z1050,0)))*$Z$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1050>0),AA1050,0)))*$Z$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1050>0),AB1050,0)))*$Z$70","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1051>0),AA1051,0)))*$AA$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1051>0),AB1051,0)))*$AA$70","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1052>0),AB1052,0)))*$AB$70","v":0}]
[null,null,null,24,0]
[]
[null,18,{"$f":"IF($B$23=\"Bonds\",Instruments!$O$24,\" \")","v":0},{"$f":"$D$47","v":0},{"$f":"$E$23","v":0}]
[null,null,null,1,{"$f":"$E$23","v":0},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,F1056>0),F1056,0)))*$F$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3164+1","v":2},0,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,G1057>0),G1057,0)))*$G$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3165+1","v":3},0,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,H1058>0),H1058,0)))*$H$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,I1059>0),I1059,0)))*$I$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,J1060>0),J1060,0)))*$J$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,K1061>0),K1061,0)))*$K$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,L1062>0),L1062,0)))*$L$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,M1063>0),M1063,0)))*$M$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,N1064>0),N1064,0)))*$N$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,O1065>0),O1065,0)))*$O$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,P1066>0),P1066,0)))*$P$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Q1067>0),Q1067,0)))*$Q$71","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3175+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,R1068>0),R1068,0)))*$R$71","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3176+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,S1069>0),S1069,0)))*$S$71","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,T1070>0),T1070,0)))*$T$71","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,U1071>0),U1071,0)))*$U$71","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,V1072>0),V1072,0)))*$V$71","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,W1073>0),W1073,0)))*$W$71","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,X1074>0),X1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Y1074>0),Y1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1074>0),Z1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1074>0),AA1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1074>0),AB1074,0)))*$X$71","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Y1075>0),Y1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1075>0),Z1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1075>0),AA1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1075>0),AB1075,0)))*$Y$71","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1076>0),Z1076,0)))*$Z$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1076>0),AA1076,0)))*$Z$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1076>0),AB1076,0)))*$Z$71","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1077>0),AA1077,0)))*$AA$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1077>0),AB1077,0)))*$AA$71","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1078>0),AB1078,0)))*$AB$71","v":0}]
[null,null,null,24,0]
[]
[null,19,{"$f":"IF($B$24=\"Bonds\",Instruments!$O$25,\" \")","v":0},{"$f":"$D$48","v":0},{"$f":"$E$24","v":0}]
[null,null,null,1,{"$f":"$E$24","v":0},null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,F1082>0),F1082,0)))*$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3190+1","v":2},0,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,G1083>0),G1083,0)))*$G$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3191+1","v":3},0,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,H1084>0),H1084,0)))*$H$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,I1085>0),I1085,0)))*$I$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,J1086>0),J1086,0)))*$J$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,K1087>0),K1087,0)))*$K$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,L1088>0),L1088,0)))*$L$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,M1089>0),M1089,0)))*$M$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,N1090>0),N1090,0)))*$N$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,O1091>0),O1091,0)))*$O$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,P1092>0),P1092,0)))*$P$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Q1093>0),Q1093,0)))*$Q$72","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3201+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,R1094>0),R1094,0)))*$R$72","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3202+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,S1095>0),S1095,0)))*$S$72","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,T1096>0),T1096,0)))*$T$72","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,U1097>0),U1097,0)))*$U$72","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,V1098>0),V1098,0)))*$V$72","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,W1099>0),W1099,0)))*$W$72","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,X1100>0),X1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Y1100>0),Y1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1100>0),Z1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1100>0),AA1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1100>0),AB1100,0)))*$X$72","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Y1101>0),Y1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1101>0),Z1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1101>0),AA1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1101>0),AB1101,0)))*$Y$72","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1102>0),Z1102,0)))*$Z$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1102>0),AA1102,0)))*$Z$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1102>0),AB1102,0)))*$Z$72","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1103>0),AA1103,0)))*$AA$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1103>0),AB1103,0)))*$AA$72","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1104>0),AB1104,0)))*$AB$72","v":0}]
[null,null,null,24,0]
[]
[null,20,{"$f":"IF($B$25=\"Bonds\",Instruments!$O$26,\" \")","v":0},{"$f":"$D$49","v":0},{"$f":"$E$25","v":0}]
[null,null,null,1,{"$f":"$E$25","v":0},null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,F1108>0),F1108,0)))*$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3216+1","v":2},0,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,G1109>0),G1109,0)))*$G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3217+1","v":3},0,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,H1110>0),H1110,0)))*$H$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,I1111>0),I1111,0)))*$I$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,J1112>0),J1112,0)))*$J$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,K1113>0),K1113,0)))*$K$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,L1114>0),L1114,0)))*$L$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,M1115>0),M1115,0)))*$M$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,N1116>0),N1116,0)))*$N$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,O1117>0),O1117,0)))*$O$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,P1118>0),P1118,0)))*$P$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Q1119>0),Q1119,0)))*$Q$73","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3227+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,R1120>0),R1120,0)))*$R$73","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3228+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,S1121>0),S1121,0)))*$S$73","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,T1122>0),T1122,0)))*$T$73","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,U1123>0),U1123,0)))*$U$73","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,V1124>0),V1124,0)))*$V$73","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,W1125>0),W1125,0)))*$W$73","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,X1126>0),X1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Y1126>0),Y1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1126>0),Z1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1126>0),AA1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1126>0),AB1126,0)))*$X$73","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Y1127>0),Y1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1127>0),Z1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1127>0),AA1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1127>0),AB1127,0)))*$Y$73","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1128>0),Z1128,0)))*$Z$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1128>0),AA1128,0)))*$Z$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1128>0),AB1128,0)))*$Z$73","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1129>0),AA1129,0)))*$AA$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1129>0),AB1129,0)))*$AA$73","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1130>0),AB1130,0)))*$AB$73","v":0}]
[null,null,null,24,0]
[]
[null,"Interest payments for loans with less than one year maturity",null,"Total interest for loans with less than 1 year maturity",null,{"$f":"SUM(F2722:F3239)","v":0},{"$f":"SUM(G2722:G3239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"M8.ASC_IP","index":31,"n_rows":3241,"n_cols":32,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,"Interest Payments",{"$f":"SUM(F2187:Q2187)","v":99.337500000000006}]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026}]
[null,"Instrument","Interest","Maturity","Face Value/Offer"]
[null,null,null,null,null,1,{"$f":"F5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$M$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF('M3.ASC'!E20<>\" \",'M3.ASC'!E20,0)","v":150},{"$f":"IF('M3.ASC'!F20<>\" \",'M3.ASC'!F20,0)","v":100},{"$f":"IF('M3.ASC'!G20<>\" \",'M3.ASC'!G20,0)","v":150},{"$f":"IF('M3.ASC'!H20<>\" \",'M3.ASC'!H20,0)","v":100},{"$f":"IF('M3.ASC'!I20<>\" \",'M3.ASC'!I20,0)","v":150},{"$f":"IF('M3.ASC'!J20<>\" \",'M3.ASC'!J20,0)","v":150},{"$f":"IF('M3.ASC'!K20<>\" \",'M3.ASC'!K20,0)","v":250},{"$f":"IF('M3.ASC'!L20<>\" \",'M3.ASC'!L20,0)","v":0},{"$f":"IF('M3.ASC'!M20<>\" \",'M3.ASC'!M20,0)","v":150},{"$f":"IF('M3.ASC'!N20<>\" \",'M3.ASC'!N20,0)","v":250},{"$f":"IF('M3.ASC'!O20<>\" \",'M3.ASC'!O20,0)","v":250},{"$f":"IF('M3.ASC'!P20<>\" \",'M3.ASC'!P20,0)","v":250},{"$f":"IF('M3.ASC'!Q20<>\" \",'M3.ASC'!Q20,0)","v":100},{"$f":"IF('M3.ASC'!R20<>\" \",'M3.ASC'!R20,0)","v":100},{"$f":"IF('M3.ASC'!S20<>\" \",'M3.ASC'!S20,0)","v":100},{"$f":"IF('M3.ASC'!T20<>\" \",'M3.ASC'!T20,0)","v":100},{"$f":"IF('M3.ASC'!U20<>\" \",'M3.ASC'!U20,0)","v":100},{"$f":"IF('M3.ASC'!V20<>\" \",'M3.ASC'!V20,0)","v":50},{"$f":"IF('M3.ASC'!W20<>\" \",'M3.ASC'!W20,0)","v":50},{"$f":"IF('M3.ASC'!X20<>\" \",'M3.ASC'!X20,0)","v":50},{"$f":"IF('M3.ASC'!Y20<>\" \",'M3.ASC'!Y20,0)","v":50},{"$f":"IF('M3.ASC'!Z20<>\" \",'M3.ASC'!Z20,0)","v":50},{"$f":"IF('M3.ASC'!AA20<>\" \",'M3.ASC'!AA20,0)","v":50},{"$f":"IF('M3.ASC'!AB20<>\" \",'M3.ASC'!AB20,0)","v":50},null,{"$f":"IF(C6=\"T-bills\",(IF($D6=1,$Q6,(IF($D6=2,SUM($P6:$Q6),(IF($D6=3,SUM($O6:$Q6),(IF($D6=4,SUM($N6:$Q6),IF($D6=5,SUM($M6:$Q6),(IF($D6=6,SUM($L6:$Q6),(IF($D6=7,SUM($K6:$Q6),(IF($D6=8,SUM($J6:$Q6),(IF($D6=9,SUM($I6:$Q6),IF($D6=10,SUM($H6:$Q6),(IF($D6=11,SUM($G6:$Q6),IF($D6=12,SUM($F6:$Q6),0))))))))))))))))))))),SUM($F6:$Q6))","v":750},{"$f":"IF($C6=\"T-bills\",IF($D6=1,$AC6,(IF($D6=2,SUM($AB6:$AC6),(IF($D6=3,SUM($AA6:$AC6),(IF($D6=4,SUM($Z6:$AC6),IF($D6=5,SUM($Y6:$AC6),(IF($D6=6,SUM($X6:$AC6),(IF($D6=7,SUM($W6:$AC6),(IF($D6=8,SUM($V6:$AC6),(IF($D6=9,SUM($U6:$AC6),IF($D6=10,SUM($T6:$AC6),(IF($D6=11,SUM($S6:$AC6),IF($D6=12,SUM($R6:$AC6),0)))))))))))))))))))),SUM($R6:$AC6))","v":150}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$M$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF('M3.ASC'!E21<>\" \",'M3.ASC'!E21,0)","v":150},{"$f":"IF('M3.ASC'!F21<>\" \",'M3.ASC'!F21,0)","v":100},{"$f":"IF('M3.ASC'!G21<>\" \",'M3.ASC'!G21,0)","v":150},{"$f":"IF('M3.ASC'!H21<>\" \",'M3.ASC'!H21,0)","v":100},{"$f":"IF('M3.ASC'!I21<>\" \",'M3.ASC'!I21,0)","v":150},{"$f":"IF('M3.ASC'!J21<>\" \",'M3.ASC'!J21,0)","v":150},{"$f":"IF('M3.ASC'!K21<>\" \",'M3.ASC'!K21,0)","v":150},{"$f":"IF('M3.ASC'!L21<>\" \",'M3.ASC'!L21,0)","v":150},{"$f":"IF('M3.ASC'!M21<>\" \",'M3.ASC'!M21,0)","v":150},{"$f":"IF('M3.ASC'!N21<>\" \",'M3.ASC'!N21,0)","v":150},{"$f":"IF('M3.ASC'!O21<>\" \",'M3.ASC'!O21,0)","v":200},{"$f":"IF('M3.ASC'!P21<>\" \",'M3.ASC'!P21,0)","v":200},{"$f":"IF('M3.ASC'!Q21<>\" \",'M3.ASC'!Q21,0)","v":100},{"$f":"IF('M3.ASC'!R21<>\" \",'M3.ASC'!R21,0)","v":100},{"$f":"IF('M3.ASC'!S21<>\" \",'M3.ASC'!S21,0)","v":100},{"$f":"IF('M3.ASC'!T21<>\" \",'M3.ASC'!T21,0)","v":100},{"$f":"IF('M3.ASC'!U21<>\" \",'M3.ASC'!U21,0)","v":100},{"$f":"IF('M3.ASC'!V21<>\" \",'M3.ASC'!V21,0)","v":50},{"$f":"IF('M3.ASC'!W21<>\" \",'M3.ASC'!W21,0)","v":50},{"$f":"IF('M3.ASC'!X21<>\" \",'M3.ASC'!X21,0)","v":100},{"$f":"IF('M3.ASC'!Y21<>\" \",'M3.ASC'!Y21,0)","v":50},{"$f":"IF('M3.ASC'!Z21<>\" \",'M3.ASC'!Z21,0)","v":100},{"$f":"IF('M3.ASC'!AA21<>\" \",'M3.ASC'!AA21,0)","v":50},{"$f":"IF('M3.ASC'!AB21<>\" \",'M3.ASC'!AB21,0)","v":0},null,1000,{"$f":"IF($C7=\"T-bills\",IF($D7=1,$AC7,(IF($D7=2,SUM($AB7:$AC7),(IF($D7=3,SUM($AA7:$AC7),(IF($D7=4,SUM($Z7:$AC7),IF($D7=5,SUM($Y7:$AC7),(IF($D7=6,SUM($X7:$AC7),(IF($D7=7,SUM($W7:$AC7),(IF($D7=8,SUM($V7:$AC7),(IF($D7=9,SUM($U7:$AC7),IF($D7=10,SUM($T7:$AC7),(IF($D7=11,SUM($S7:$AC7),IF($D7=12,SUM($R7:$AC7),0)))))))))))))))))))),SUM($R7:$AC7))","v":350}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$M$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF('M3.ASC'!E22<>\" \",'M3.ASC'!E22,0)","v":150},{"$f":"IF('M3.ASC'!F22<>\" \",'M3.ASC'!F22,0)","v":100},{"$f":"IF('M3.ASC'!G22<>\" \",'M3.ASC'!G22,0)","v":150},{"$f":"IF('M3.ASC'!H22<>\" \",'M3.ASC'!H22,0)","v":100},{"$f":"IF('M3.ASC'!I22<>\" \",'M3.ASC'!I22,0)","v":150},{"$f":"IF('M3.ASC'!J22<>\" \",'M3.ASC'!J22,0)","v":100},{"$f":"IF('M3.ASC'!K22<>\" \",'M3.ASC'!K22,0)","v":150},{"$f":"IF('M3.ASC'!L22<>\" \",'M3.ASC'!L22,0)","v":150},{"$f":"IF('M3.ASC'!M22<>\" \",'M3.ASC'!M22,0)","v":150},{"$f":"IF('M3.ASC'!N22<>\" \",'M3.ASC'!N22,0)","v":200},{"$f":"IF('M3.ASC'!O22<>\" \",'M3.ASC'!O22,0)","v":200},{"$f":"IF('M3.ASC'!P22<>\" \",'M3.ASC'!P22,0)","v":200},{"$f":"IF('M3.ASC'!Q22<>\" \",'M3.ASC'!Q22,0)","v":0},{"$f":"IF('M3.ASC'!R22<>\" \",'M3.ASC'!R22,0)","v":0},{"$f":"IF('M3.ASC'!S22<>\" \",'M3.ASC'!S22,0)","v":0},{"$f":"IF('M3.ASC'!T22<>\" \",'M3.ASC'!T22,0)","v":0},{"$f":"IF('M3.ASC'!U22<>\" \",'M3.ASC'!U22,0)","v":0},{"$f":"IF('M3.ASC'!V22<>\" \",'M3.ASC'!V22,0)","v":0},{"$f":"IF('M3.ASC'!W22<>\" \",'M3.ASC'!W22,0)","v":0},{"$f":"IF('M3.ASC'!X22<>\" \",'M3.ASC'!X22,0)","v":0},{"$f":"IF('M3.ASC'!Y22<>\" \",'M3.ASC'!Y22,0)","v":0},{"$f":"IF('M3.ASC'!Z22<>\" \",'M3.ASC'!Z22,0)","v":0},{"$f":"IF('M3.ASC'!AA22<>\" \",'M3.ASC'!AA22,0)","v":0},{"$f":"IF('M3.ASC'!AB22<>\" \",'M3.ASC'!AB22,0)","v":0},null,{"$f":"IF(C8=\"T-bills\",(IF($D8=1,$Q8,(IF($D8=2,SUM($P8:$Q8),(IF($D8=3,SUM($O8:$Q8),(IF($D8=4,SUM($N8:$Q8),IF($D8=5,SUM($M8:$Q8),(IF($D8=6,SUM($L8:$Q8),(IF($D8=7,SUM($K8:$Q8),(IF($D8=8,SUM($J8:$Q8),(IF($D8=9,SUM($I8:$Q8),IF($D8=10,SUM($H8:$Q8),(IF($D8=11,SUM($G8:$Q8),IF($D8=12,SUM($F8:$Q8),0))))))))))))))))))))),SUM($F8:$Q8))","v":1800},0]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$M$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF('M3.ASC'!E23<>\" \",'M3.ASC'!E23,0)","v":0},{"$f":"IF('M3.ASC'!F23<>\" \",'M3.ASC'!F23,0)","v":200},{"$f":"IF('M3.ASC'!G23<>\" \",'M3.ASC'!G23,0)","v":0},{"$f":"IF('M3.ASC'!H23<>\" \",'M3.ASC'!H23,0)","v":200},{"$f":"IF('M3.ASC'!I23<>\" \",'M3.ASC'!I23,0)","v":0},{"$f":"IF('M3.ASC'!J23<>\" \",'M3.ASC'!J23,0)","v":200},{"$f":"IF('M3.ASC'!K23<>\" \",'M3.ASC'!K23,0)","v":0},{"$f":"IF('M3.ASC'!L23<>\" \",'M3.ASC'!L23,0)","v":200},{"$f":"IF('M3.ASC'!M23<>\" \",'M3.ASC'!M23,0)","v":0},{"$f":"IF('M3.ASC'!N23<>\" \",'M3.ASC'!N23,0)","v":200},{"$f":"IF('M3.ASC'!O23<>\" \",'M3.ASC'!O23,0)","v":0},{"$f":"IF('M3.ASC'!P23<>\" \",'M3.ASC'!P23,0)","v":0},{"$f":"IF('M3.ASC'!Q23<>\" \",'M3.ASC'!Q23,0)","v":0},{"$f":"IF('M3.ASC'!R23<>\" \",'M3.ASC'!R23,0)","v":0},{"$f":"IF('M3.ASC'!S23<>\" \",'M3.ASC'!S23,0)","v":0},{"$f":"IF('M3.ASC'!T23<>\" \",'M3.ASC'!T23,0)","v":0},{"$f":"IF('M3.ASC'!U23<>\" \",'M3.ASC'!U23,0)","v":0},{"$f":"IF('M3.ASC'!V23<>\" \",'M3.ASC'!V23,0)","v":0},{"$f":"IF('M3.ASC'!W23<>\" \",'M3.ASC'!W23,0)","v":0},{"$f":"IF('M3.ASC'!X23<>\" \",'M3.ASC'!X23,0)","v":0},{"$f":"IF('M3.ASC'!Y23<>\" \",'M3.ASC'!Y23,0)","v":0},{"$f":"IF('M3.ASC'!Z23<>\" \",'M3.ASC'!Z23,0)","v":0},{"$f":"IF('M3.ASC'!AA23<>\" \",'M3.ASC'!AA23,0)","v":0},{"$f":"IF('M3.ASC'!AB23<>\" \",'M3.ASC'!AB23,0)","v":0},null,{"$f":"IF(C9=\"T-bills\",(IF($D9=1,$Q9,(IF($D9=2,SUM($P9:$Q9),(IF($D9=3,SUM($O9:$Q9),(IF($D9=4,SUM($N9:$Q9),IF($D9=5,SUM($M9:$Q9),(IF($D9=6,SUM($L9:$Q9),(IF($D9=7,SUM($K9:$Q9),(IF($D9=8,SUM($J9:$Q9),(IF($D9=9,SUM($I9:$Q9),IF($D9=10,SUM($H9:$Q9),(IF($D9=11,SUM($G9:$Q9),IF($D9=12,SUM($F9:$Q9),0))))))))))))))))))))),SUM($F9:$Q9))","v":1000},0]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$M$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF('M3.ASC'!E24<>\" \",'M3.ASC'!E24,0)","v":200},{"$f":"IF('M3.ASC'!F24<>\" \",'M3.ASC'!F24,0)","v":0},{"$f":"IF('M3.ASC'!G24<>\" \",'M3.ASC'!G24,0)","v":0},{"$f":"IF('M3.ASC'!H24<>\" \",'M3.ASC'!H24,0)","v":0},{"$f":"IF('M3.ASC'!I24<>\" \",'M3.ASC'!I24,0)","v":200},{"$f":"IF('M3.ASC'!J24<>\" \",'M3.ASC'!J24,0)","v":0},{"$f":"IF('M3.ASC'!K24<>\" \",'M3.ASC'!K24,0)","v":200},{"$f":"IF('M3.ASC'!L24<>\" \",'M3.ASC'!L24,0)","v":0},{"$f":"IF('M3.ASC'!M24<>\" \",'M3.ASC'!M24,0)","v":200},{"$f":"IF('M3.ASC'!N24<>\" \",'M3.ASC'!N24,0)","v":0},{"$f":"IF('M3.ASC'!O24<>\" \",'M3.ASC'!O24,0)","v":200},{"$f":"IF('M3.ASC'!P24<>\" \",'M3.ASC'!P24,0)","v":0},{"$f":"IF('M3.ASC'!Q24<>\" \",'M3.ASC'!Q24,0)","v":150},{"$f":"IF('M3.ASC'!R24<>\" \",'M3.ASC'!R24,0)","v":150},{"$f":"IF('M3.ASC'!S24<>\" \",'M3.ASC'!S24,0)","v":150},{"$f":"IF('M3.ASC'!T24<>\" \",'M3.ASC'!T24,0)","v":150},{"$f":"IF('M3.ASC'!U24<>\" \",'M3.ASC'!U24,0)","v":150},{"$f":"IF('M3.ASC'!V24<>\" \",'M3.ASC'!V24,0)","v":150},{"$f":"IF('M3.ASC'!W24<>\" \",'M3.ASC'!W24,0)","v":150},{"$f":"IF('M3.ASC'!X24<>\" \",'M3.ASC'!X24,0)","v":150},{"$f":"IF('M3.ASC'!Y24<>\" \",'M3.ASC'!Y24,0)","v":150},{"$f":"IF('M3.ASC'!Z24<>\" \",'M3.ASC'!Z24,0)","v":150},{"$f":"IF('M3.ASC'!AA24<>\" \",'M3.ASC'!AA24,0)","v":150},{"$f":"IF('M3.ASC'!AB24<>\" \",'M3.ASC'!AB24,0)","v":150},null,1000,1800]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$M$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF('M3.ASC'!E25<>\" \",'M3.ASC'!E25,0)","v":0},{"$f":"IF('M3.ASC'!F25<>\" \",'M3.ASC'!F25,0)","v":200},{"$f":"IF('M3.ASC'!G25<>\" \",'M3.ASC'!G25,0)","v":0},{"$f":"IF('M3.ASC'!H25<>\" \",'M3.ASC'!H25,0)","v":200},{"$f":"IF('M3.ASC'!I25<>\" \",'M3.ASC'!I25,0)","v":0},{"$f":"IF('M3.ASC'!J25<>\" \",'M3.ASC'!J25,0)","v":0},{"$f":"IF('M3.ASC'!K25<>\" \",'M3.ASC'!K25,0)","v":0},{"$f":"IF('M3.ASC'!L25<>\" \",'M3.ASC'!L25,0)","v":200},{"$f":"IF('M3.ASC'!M25<>\" \",'M3.ASC'!M25,0)","v":0},{"$f":"IF('M3.ASC'!N25<>\" \",'M3.ASC'!N25,0)","v":0},{"$f":"IF('M3.ASC'!O25<>\" \",'M3.ASC'!O25,0)","v":0},{"$f":"IF('M3.ASC'!P25<>\" \",'M3.ASC'!P25,0)","v":0},{"$f":"IF('M3.ASC'!Q25<>\" \",'M3.ASC'!Q25,0)","v":150},{"$f":"IF('M3.ASC'!R25<>\" \",'M3.ASC'!R25,0)","v":150},{"$f":"IF('M3.ASC'!S25<>\" \",'M3.ASC'!S25,0)","v":150},{"$f":"IF('M3.ASC'!T25<>\" \",'M3.ASC'!T25,0)","v":150},{"$f":"IF('M3.ASC'!U25<>\" \",'M3.ASC'!U25,0)","v":150},{"$f":"IF('M3.ASC'!V25<>\" \",'M3.ASC'!V25,0)","v":150},{"$f":"IF('M3.ASC'!W25<>\" \",'M3.ASC'!W25,0)","v":150},{"$f":"IF('M3.ASC'!X25<>\" \",'M3.ASC'!X25,0)","v":150},{"$f":"IF('M3.ASC'!Y25<>\" \",'M3.ASC'!Y25,0)","v":150},{"$f":"IF('M3.ASC'!Z25<>\" \",'M3.ASC'!Z25,0)","v":150},{"$f":"IF('M3.ASC'!AA25<>\" \",'M3.ASC'!AA25,0)","v":150},{"$f":"IF('M3.ASC'!AB25<>\" \",'M3.ASC'!AB25,0)","v":150},null,600,1800]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$M$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF('M3.ASC'!E26<>\" \",'M3.ASC'!E26,0)","v":200},{"$f":"IF('M3.ASC'!F26<>\" \",'M3.ASC'!F26,0)","v":0},{"$f":"IF('M3.ASC'!G26<>\" \",'M3.ASC'!G26,0)","v":0},{"$f":"IF('M3.ASC'!H26<>\" \",'M3.ASC'!H26,0)","v":0},{"$f":"IF('M3.ASC'!I26<>\" \",'M3.ASC'!I26,0)","v":200},{"$f":"IF('M3.ASC'!J26<>\" \",'M3.ASC'!J26,0)","v":0},{"$f":"IF('M3.ASC'!K26<>\" \",'M3.ASC'!K26,0)","v":0},{"$f":"IF('M3.ASC'!L26<>\" \",'M3.ASC'!L26,0)","v":0},{"$f":"IF('M3.ASC'!M26<>\" \",'M3.ASC'!M26,0)","v":0},{"$f":"IF('M3.ASC'!N26<>\" \",'M3.ASC'!N26,0)","v":200},{"$f":"IF('M3.ASC'!O26<>\" \",'M3.ASC'!O26,0)","v":0},{"$f":"IF('M3.ASC'!P26<>\" \",'M3.ASC'!P26,0)","v":0},{"$f":"IF('M3.ASC'!Q26<>\" \",'M3.ASC'!Q26,0)","v":0},{"$f":"IF('M3.ASC'!R26<>\" \",'M3.ASC'!R26,0)","v":0},{"$f":"IF('M3.ASC'!S26<>\" \",'M3.ASC'!S26,0)","v":0},{"$f":"IF('M3.ASC'!T26<>\" \",'M3.ASC'!T26,0)","v":0},{"$f":"IF('M3.ASC'!U26<>\" \",'M3.ASC'!U26,0)","v":0},{"$f":"IF('M3.ASC'!V26<>\" \",'M3.ASC'!V26,0)","v":0},{"$f":"IF('M3.ASC'!W26<>\" \",'M3.ASC'!W26,0)","v":0},{"$f":"IF('M3.ASC'!X26<>\" \",'M3.ASC'!X26,0)","v":0},{"$f":"IF('M3.ASC'!Y26<>\" \",'M3.ASC'!Y26,0)","v":0},{"$f":"IF('M3.ASC'!Z26<>\" \",'M3.ASC'!Z26,0)","v":0},{"$f":"IF('M3.ASC'!AA26<>\" \",'M3.ASC'!AA26,0)","v":0},{"$f":"IF('M3.ASC'!AB26<>\" \",'M3.ASC'!AB26,0)","v":0},null,600,0]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$M$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF('M3.ASC'!E27<>\" \",'M3.ASC'!E27,0)","v":0},{"$f":"IF('M3.ASC'!F27<>\" \",'M3.ASC'!F27,0)","v":150},{"$f":"IF('M3.ASC'!G27<>\" \",'M3.ASC'!G27,0)","v":0},{"$f":"IF('M3.ASC'!H27<>\" \",'M3.ASC'!H27,0)","v":0},{"$f":"IF('M3.ASC'!I27<>\" \",'M3.ASC'!I27,0)","v":0},{"$f":"IF('M3.ASC'!J27<>\" \",'M3.ASC'!J27,0)","v":0},{"$f":"IF('M3.ASC'!K27<>\" \",'M3.ASC'!K27,0)","v":0},{"$f":"IF('M3.ASC'!L27<>\" \",'M3.ASC'!L27,0)","v":150},{"$f":"IF('M3.ASC'!M27<>\" \",'M3.ASC'!M27,0)","v":0},{"$f":"IF('M3.ASC'!N27<>\" \",'M3.ASC'!N27,0)","v":0},{"$f":"IF('M3.ASC'!O27<>\" \",'M3.ASC'!O27,0)","v":150},{"$f":"IF('M3.ASC'!P27<>\" \",'M3.ASC'!P27,0)","v":0},{"$f":"IF('M3.ASC'!Q27<>\" \",'M3.ASC'!Q27,0)","v":150},{"$f":"IF('M3.ASC'!R27<>\" \",'M3.ASC'!R27,0)","v":0},{"$f":"IF('M3.ASC'!S27<>\" \",'M3.ASC'!S27,0)","v":150},{"$f":"IF('M3.ASC'!T27<>\" \",'M3.ASC'!T27,0)","v":0},{"$f":"IF('M3.ASC'!U27<>\" \",'M3.ASC'!U27,0)","v":150},{"$f":"IF('M3.ASC'!V27<>\" \",'M3.ASC'!V27,0)","v":0},{"$f":"IF('M3.ASC'!W27<>\" \",'M3.ASC'!W27,0)","v":150},{"$f":"IF('M3.ASC'!X27<>\" \",'M3.ASC'!X27,0)","v":0},{"$f":"IF('M3.ASC'!Y27<>\" \",'M3.ASC'!Y27,0)","v":150},{"$f":"IF('M3.ASC'!Z27<>\" \",'M3.ASC'!Z27,0)","v":0},{"$f":"IF('M3.ASC'!AA27<>\" \",'M3.ASC'!AA27,0)","v":150},{"$f":"IF('M3.ASC'!AB27<>\" \",'M3.ASC'!AB27,0)","v":0},null,450,900]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$M$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF('M3.ASC'!E28<>\" \",'M3.ASC'!E28,0)","v":0},{"$f":"IF('M3.ASC'!F28<>\" \",'M3.ASC'!F28,0)","v":0},{"$f":"IF('M3.ASC'!G28<>\" \",'M3.ASC'!G28,0)","v":0},{"$f":"IF('M3.ASC'!H28<>\" \",'M3.ASC'!H28,0)","v":0},{"$f":"IF('M3.ASC'!I28<>\" \",'M3.ASC'!I28,0)","v":0},{"$f":"IF('M3.ASC'!J28<>\" \",'M3.ASC'!J28,0)","v":0},{"$f":"IF('M3.ASC'!K28<>\" \",'M3.ASC'!K28,0)","v":0},{"$f":"IF('M3.ASC'!L28<>\" \",'M3.ASC'!L28,0)","v":0},{"$f":"IF('M3.ASC'!M28<>\" \",'M3.ASC'!M28,0)","v":0},{"$f":"IF('M3.ASC'!N28<>\" \",'M3.ASC'!N28,0)","v":0},{"$f":"IF('M3.ASC'!O28<>\" \",'M3.ASC'!O28,0)","v":0},{"$f":"IF('M3.ASC'!P28<>\" \",'M3.ASC'!P28,0)","v":0},{"$f":"IF('M3.ASC'!Q28<>\" \",'M3.ASC'!Q28,0)","v":0},{"$f":"IF('M3.ASC'!R28<>\" \",'M3.ASC'!R28,0)","v":0},{"$f":"IF('M3.ASC'!S28<>\" \",'M3.ASC'!S28,0)","v":0},{"$f":"IF('M3.ASC'!T28<>\" \",'M3.ASC'!T28,0)","v":0},{"$f":"IF('M3.ASC'!U28<>\" \",'M3.ASC'!U28,0)","v":0},{"$f":"IF('M3.ASC'!V28<>\" \",'M3.ASC'!V28,0)","v":0},{"$f":"IF('M3.ASC'!W28<>\" \",'M3.ASC'!W28,0)","v":0},{"$f":"IF('M3.ASC'!X28<>\" \",'M3.ASC'!X28,0)","v":0},{"$f":"IF('M3.ASC'!Y28<>\" \",'M3.ASC'!Y28,0)","v":0},{"$f":"IF('M3.ASC'!Z28<>\" \",'M3.ASC'!Z28,0)","v":0},{"$f":"IF('M3.ASC'!AA28<>\" \",'M3.ASC'!AA28,0)","v":0},{"$f":"IF('M3.ASC'!AB28<>\" \",'M3.ASC'!AB28,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$M$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF('M3.ASC'!E29<>\" \",'M3.ASC'!E29,0)","v":0},{"$f":"IF('M3.ASC'!F29<>\" \",'M3.ASC'!F29,0)","v":0},{"$f":"IF('M3.ASC'!G29<>\" \",'M3.ASC'!G29,0)","v":0},{"$f":"IF('M3.ASC'!H29<>\" \",'M3.ASC'!H29,0)","v":0},{"$f":"IF('M3.ASC'!I29<>\" \",'M3.ASC'!I29,0)","v":0},{"$f":"IF('M3.ASC'!J29<>\" \",'M3.ASC'!J29,0)","v":0},{"$f":"IF('M3.ASC'!K29<>\" \",'M3.ASC'!K29,0)","v":0},{"$f":"IF('M3.ASC'!L29<>\" \",'M3.ASC'!L29,0)","v":0},{"$f":"IF('M3.ASC'!M29<>\" \",'M3.ASC'!M29,0)","v":0},{"$f":"IF('M3.ASC'!N29<>\" \",'M3.ASC'!N29,0)","v":0},{"$f":"IF('M3.ASC'!O29<>\" \",'M3.ASC'!O29,0)","v":0},{"$f":"IF('M3.ASC'!P29<>\" \",'M3.ASC'!P29,0)","v":0},{"$f":"IF('M3.ASC'!Q29<>\" \",'M3.ASC'!Q29,0)","v":0},{"$f":"IF('M3.ASC'!R29<>\" \",'M3.ASC'!R29,0)","v":0},{"$f":"IF('M3.ASC'!S29<>\" \",'M3.ASC'!S29,0)","v":0},{"$f":"IF('M3.ASC'!T29<>\" \",'M3.ASC'!T29,0)","v":0},{"$f":"IF('M3.ASC'!U29<>\" \",'M3.ASC'!U29,0)","v":0},{"$f":"IF('M3.ASC'!V29<>\" \",'M3.ASC'!V29,0)","v":0},{"$f":"IF('M3.ASC'!W29<>\" \",'M3.ASC'!W29,0)","v":0},{"$f":"IF('M3.ASC'!X29<>\" \",'M3.ASC'!X29,0)","v":0},{"$f":"IF('M3.ASC'!Y29<>\" \",'M3.ASC'!Y29,0)","v":0},{"$f":"IF('M3.ASC'!Z29<>\" \",'M3.ASC'!Z29,0)","v":0},{"$f":"IF('M3.ASC'!AA29<>\" \",'M3.ASC'!AA29,0)","v":0},{"$f":"IF('M3.ASC'!AB29<>\" \",'M3.ASC'!AB29,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$M$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF('M3.ASC'!E30<>\" \",'M3.ASC'!E30,0)","v":0},{"$f":"IF('M3.ASC'!F30<>\" \",'M3.ASC'!F30,0)","v":0},{"$f":"IF('M3.ASC'!G30<>\" \",'M3.ASC'!G30,0)","v":0},{"$f":"IF('M3.ASC'!H30<>\" \",'M3.ASC'!H30,0)","v":0},{"$f":"IF('M3.ASC'!I30<>\" \",'M3.ASC'!I30,0)","v":0},{"$f":"IF('M3.ASC'!J30<>\" \",'M3.ASC'!J30,0)","v":0},{"$f":"IF('M3.ASC'!K30<>\" \",'M3.ASC'!K30,0)","v":0},{"$f":"IF('M3.ASC'!L30<>\" \",'M3.ASC'!L30,0)","v":0},{"$f":"IF('M3.ASC'!M30<>\" \",'M3.ASC'!M30,0)","v":0},{"$f":"IF('M3.ASC'!N30<>\" \",'M3.ASC'!N30,0)","v":0},{"$f":"IF('M3.ASC'!O30<>\" \",'M3.ASC'!O30,0)","v":0},{"$f":"IF('M3.ASC'!P30<>\" \",'M3.ASC'!P30,0)","v":0},{"$f":"IF('M3.ASC'!Q30<>\" \",'M3.ASC'!Q30,0)","v":0},{"$f":"IF('M3.ASC'!R30<>\" \",'M3.ASC'!R30,0)","v":0},{"$f":"IF('M3.ASC'!S30<>\" \",'M3.ASC'!S30,0)","v":0},{"$f":"IF('M3.ASC'!T30<>\" \",'M3.ASC'!T30,0)","v":0},{"$f":"IF('M3.ASC'!U30<>\" \",'M3.ASC'!U30,0)","v":0},{"$f":"IF('M3.ASC'!V30<>\" \",'M3.ASC'!V30,0)","v":0},{"$f":"IF('M3.ASC'!W30<>\" \",'M3.ASC'!W30,0)","v":0},{"$f":"IF('M3.ASC'!X30<>\" \",'M3.ASC'!X30,0)","v":0},{"$f":"IF('M3.ASC'!Y30<>\" \",'M3.ASC'!Y30,0)","v":0},{"$f":"IF('M3.ASC'!Z30<>\" \",'M3.ASC'!Z30,0)","v":0},{"$f":"IF('M3.ASC'!AA30<>\" \",'M3.ASC'!AA30,0)","v":0},{"$f":"IF('M3.ASC'!AB30<>\" \",'M3.ASC'!AB30,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$M$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF('M3.ASC'!E31<>\" \",'M3.ASC'!E31,0)","v":0},{"$f":"IF('M3.ASC'!F31<>\" \",'M3.ASC'!F31,0)","v":0},{"$f":"IF('M3.ASC'!G31<>\" \",'M3.ASC'!G31,0)","v":0},{"$f":"IF('M3.ASC'!H31<>\" \",'M3.ASC'!H31,0)","v":0},{"$f":"IF('M3.ASC'!I31<>\" \",'M3.ASC'!I31,0)","v":0},{"$f":"IF('M3.ASC'!J31<>\" \",'M3.ASC'!J31,0)","v":0},{"$f":"IF('M3.ASC'!K31<>\" \",'M3.ASC'!K31,0)","v":0},{"$f":"IF('M3.ASC'!L31<>\" \",'M3.ASC'!L31,0)","v":0},{"$f":"IF('M3.ASC'!M31<>\" \",'M3.ASC'!M31,0)","v":0},{"$f":"IF('M3.ASC'!N31<>\" \",'M3.ASC'!N31,0)","v":0},{"$f":"IF('M3.ASC'!O31<>\" \",'M3.ASC'!O31,0)","v":0},{"$f":"IF('M3.ASC'!P31<>\" \",'M3.ASC'!P31,0)","v":0},{"$f":"IF('M3.ASC'!Q31<>\" \",'M3.ASC'!Q31,0)","v":0},{"$f":"IF('M3.ASC'!R31<>\" \",'M3.ASC'!R31,0)","v":0},{"$f":"IF('M3.ASC'!S31<>\" \",'M3.ASC'!S31,0)","v":0},{"$f":"IF('M3.ASC'!T31<>\" \",'M3.ASC'!T31,0)","v":0},{"$f":"IF('M3.ASC'!U31<>\" \",'M3.ASC'!U31,0)","v":0},{"$f":"IF('M3.ASC'!V31<>\" \",'M3.ASC'!V31,0)","v":0},{"$f":"IF('M3.ASC'!W31<>\" \",'M3.ASC'!W31,0)","v":0},{"$f":"IF('M3.ASC'!X31<>\" \",'M3.ASC'!X31,0)","v":0},{"$f":"IF('M3.ASC'!Y31<>\" \",'M3.ASC'!Y31,0)","v":0},{"$f":"IF('M3.ASC'!Z31<>\" \",'M3.ASC'!Z31,0)","v":0},{"$f":"IF('M3.ASC'!AA31<>\" \",'M3.ASC'!AA31,0)","v":0},{"$f":"IF('M3.ASC'!AB31<>\" \",'M3.ASC'!AB31,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$M$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF('M3.ASC'!E32<>\" \",'M3.ASC'!E32,0)","v":0},{"$f":"IF('M3.ASC'!F32<>\" \",'M3.ASC'!F32,0)","v":0},{"$f":"IF('M3.ASC'!G32<>\" \",'M3.ASC'!G32,0)","v":0},{"$f":"IF('M3.ASC'!H32<>\" \",'M3.ASC'!H32,0)","v":0},{"$f":"IF('M3.ASC'!I32<>\" \",'M3.ASC'!I32,0)","v":0},{"$f":"IF('M3.ASC'!J32<>\" \",'M3.ASC'!J32,0)","v":0},{"$f":"IF('M3.ASC'!K32<>\" \",'M3.ASC'!K32,0)","v":0},{"$f":"IF('M3.ASC'!L32<>\" \",'M3.ASC'!L32,0)","v":0},{"$f":"IF('M3.ASC'!M32<>\" \",'M3.ASC'!M32,0)","v":0},{"$f":"IF('M3.ASC'!N32<>\" \",'M3.ASC'!N32,0)","v":0},{"$f":"IF('M3.ASC'!O32<>\" \",'M3.ASC'!O32,0)","v":0},{"$f":"IF('M3.ASC'!P32<>\" \",'M3.ASC'!P32,0)","v":0},{"$f":"IF('M3.ASC'!Q32<>\" \",'M3.ASC'!Q32,0)","v":0},{"$f":"IF('M3.ASC'!R32<>\" \",'M3.ASC'!R32,0)","v":0},{"$f":"IF('M3.ASC'!S32<>\" \",'M3.ASC'!S32,0)","v":0},{"$f":"IF('M3.ASC'!T32<>\" \",'M3.ASC'!T32,0)","v":0},{"$f":"IF('M3.ASC'!U32<>\" \",'M3.ASC'!U32,0)","v":0},{"$f":"IF('M3.ASC'!V32<>\" \",'M3.ASC'!V32,0)","v":0},{"$f":"IF('M3.ASC'!W32<>\" \",'M3.ASC'!W32,0)","v":0},{"$f":"IF('M3.ASC'!X32<>\" \",'M3.ASC'!X32,0)","v":0},{"$f":"IF('M3.ASC'!Y32<>\" \",'M3.ASC'!Y32,0)","v":0},{"$f":"IF('M3.ASC'!Z32<>\" \",'M3.ASC'!Z32,0)","v":0},{"$f":"IF('M3.ASC'!AA32<>\" \",'M3.ASC'!AA32,0)","v":0},{"$f":"IF('M3.ASC'!AB32<>\" \",'M3.ASC'!AB32,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$M$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF('M3.ASC'!E33<>\" \",'M3.ASC'!E33,0)","v":0},{"$f":"IF('M3.ASC'!F33<>\" \",'M3.ASC'!F33,0)","v":0},{"$f":"IF('M3.ASC'!G33<>\" \",'M3.ASC'!G33,0)","v":0},{"$f":"IF('M3.ASC'!H33<>\" \",'M3.ASC'!H33,0)","v":0},{"$f":"IF('M3.ASC'!I33<>\" \",'M3.ASC'!I33,0)","v":0},{"$f":"IF('M3.ASC'!J33<>\" \",'M3.ASC'!J33,0)","v":0},{"$f":"IF('M3.ASC'!K33<>\" \",'M3.ASC'!K33,0)","v":0},{"$f":"IF('M3.ASC'!L33<>\" \",'M3.ASC'!L33,0)","v":0},{"$f":"IF('M3.ASC'!M33<>\" \",'M3.ASC'!M33,0)","v":0},{"$f":"IF('M3.ASC'!N33<>\" \",'M3.ASC'!N33,0)","v":0},{"$f":"IF('M3.ASC'!O33<>\" \",'M3.ASC'!O33,0)","v":0},{"$f":"IF('M3.ASC'!P33<>\" \",'M3.ASC'!P33,0)","v":0},{"$f":"IF('M3.ASC'!Q33<>\" \",'M3.ASC'!Q33,0)","v":0},{"$f":"IF('M3.ASC'!R33<>\" \",'M3.ASC'!R33,0)","v":0},{"$f":"IF('M3.ASC'!S33<>\" \",'M3.ASC'!S33,0)","v":0},{"$f":"IF('M3.ASC'!T33<>\" \",'M3.ASC'!T33,0)","v":0},{"$f":"IF('M3.ASC'!U33<>\" \",'M3.ASC'!U33,0)","v":0},{"$f":"IF('M3.ASC'!V33<>\" \",'M3.ASC'!V33,0)","v":0},{"$f":"IF('M3.ASC'!W33<>\" \",'M3.ASC'!W33,0)","v":0},{"$f":"IF('M3.ASC'!X33<>\" \",'M3.ASC'!X33,0)","v":0},{"$f":"IF('M3.ASC'!Y33<>\" \",'M3.ASC'!Y33,0)","v":0},{"$f":"IF('M3.ASC'!Z33<>\" \",'M3.ASC'!Z33,0)","v":0},{"$f":"IF('M3.ASC'!AA33<>\" \",'M3.ASC'!AA33,0)","v":0},{"$f":"IF('M3.ASC'!AB33<>\" \",'M3.ASC'!AB33,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$M$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF('M3.ASC'!E34<>\" \",'M3.ASC'!E34,0)","v":0},{"$f":"IF('M3.ASC'!F34<>\" \",'M3.ASC'!F34,0)","v":0},{"$f":"IF('M3.ASC'!G34<>\" \",'M3.ASC'!G34,0)","v":0},{"$f":"IF('M3.ASC'!H34<>\" \",'M3.ASC'!H34,0)","v":0},{"$f":"IF('M3.ASC'!I34<>\" \",'M3.ASC'!I34,0)","v":0},{"$f":"IF('M3.ASC'!J34<>\" \",'M3.ASC'!J34,0)","v":0},{"$f":"IF('M3.ASC'!K34<>\" \",'M3.ASC'!K34,0)","v":0},{"$f":"IF('M3.ASC'!L34<>\" \",'M3.ASC'!L34,0)","v":0},{"$f":"IF('M3.ASC'!M34<>\" \",'M3.ASC'!M34,0)","v":0},{"$f":"IF('M3.ASC'!N34<>\" \",'M3.ASC'!N34,0)","v":0},{"$f":"IF('M3.ASC'!O34<>\" \",'M3.ASC'!O34,0)","v":0},{"$f":"IF('M3.ASC'!P34<>\" \",'M3.ASC'!P34,0)","v":0},{"$f":"IF('M3.ASC'!Q34<>\" \",'M3.ASC'!Q34,0)","v":0},{"$f":"IF('M3.ASC'!R34<>\" \",'M3.ASC'!R34,0)","v":0},{"$f":"IF('M3.ASC'!S34<>\" \",'M3.ASC'!S34,0)","v":0},{"$f":"IF('M3.ASC'!T34<>\" \",'M3.ASC'!T34,0)","v":0},{"$f":"IF('M3.ASC'!U34<>\" \",'M3.ASC'!U34,0)","v":0},{"$f":"IF('M3.ASC'!V34<>\" \",'M3.ASC'!V34,0)","v":0},{"$f":"IF('M3.ASC'!W34<>\" \",'M3.ASC'!W34,0)","v":0},{"$f":"IF('M3.ASC'!X34<>\" \",'M3.ASC'!X34,0)","v":0},{"$f":"IF('M3.ASC'!Y34<>\" \",'M3.ASC'!Y34,0)","v":0},{"$f":"IF('M3.ASC'!Z34<>\" \",'M3.ASC'!Z34,0)","v":0},{"$f":"IF('M3.ASC'!AA34<>\" \",'M3.ASC'!AA34,0)","v":0},{"$f":"IF('M3.ASC'!AB34<>\" \",'M3.ASC'!AB34,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$M$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF('M3.ASC'!E35<>\" \",'M3.ASC'!E35,0)","v":0},{"$f":"IF('M3.ASC'!F35<>\" \",'M3.ASC'!F35,0)","v":0},{"$f":"IF('M3.ASC'!G35<>\" \",'M3.ASC'!G35,0)","v":0},{"$f":"IF('M3.ASC'!H35<>\" \",'M3.ASC'!H35,0)","v":0},{"$f":"IF('M3.ASC'!I35<>\" \",'M3.ASC'!I35,0)","v":0},{"$f":"IF('M3.ASC'!J35<>\" \",'M3.ASC'!J35,0)","v":0},{"$f":"IF('M3.ASC'!K35<>\" \",'M3.ASC'!K35,0)","v":0},{"$f":"IF('M3.ASC'!L35<>\" \",'M3.ASC'!L35,0)","v":0},{"$f":"IF('M3.ASC'!M35<>\" \",'M3.ASC'!M35,0)","v":0},{"$f":"IF('M3.ASC'!N35<>\" \",'M3.ASC'!N35,0)","v":0},{"$f":"IF('M3.ASC'!O35<>\" \",'M3.ASC'!O35,0)","v":0},{"$f":"IF('M3.ASC'!P35<>\" \",'M3.ASC'!P35,0)","v":0},{"$f":"IF('M3.ASC'!Q35<>\" \",'M3.ASC'!Q35,0)","v":0},{"$f":"IF('M3.ASC'!R35<>\" \",'M3.ASC'!R35,0)","v":0},{"$f":"IF('M3.ASC'!S35<>\" \",'M3.ASC'!S35,0)","v":0},{"$f":"IF('M3.ASC'!T35<>\" \",'M3.ASC'!T35,0)","v":0},{"$f":"IF('M3.ASC'!U35<>\" \",'M3.ASC'!U35,0)","v":0},{"$f":"IF('M3.ASC'!V35<>\" \",'M3.ASC'!V35,0)","v":0},{"$f":"IF('M3.ASC'!W35<>\" \",'M3.ASC'!W35,0)","v":0},{"$f":"IF('M3.ASC'!X35<>\" \",'M3.ASC'!X35,0)","v":0},{"$f":"IF('M3.ASC'!Y35<>\" \",'M3.ASC'!Y35,0)","v":0},{"$f":"IF('M3.ASC'!Z35<>\" \",'M3.ASC'!Z35,0)","v":0},{"$f":"IF('M3.ASC'!AA35<>\" \",'M3.ASC'!AA35,0)","v":0},{"$f":"IF('M3.ASC'!AB35<>\" \",'M3.ASC'!AB35,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$M$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF('M3.ASC'!E36<>\" \",'M3.ASC'!E36,0)","v":0},{"$f":"IF('M3.ASC'!F36<>\" \",'M3.ASC'!F36,0)","v":0},{"$f":"IF('M3.ASC'!G36<>\" \",'M3.ASC'!G36,0)","v":0},{"$f":"IF('M3.ASC'!H36<>\" \",'M3.ASC'!H36,0)","v":0},{"$f":"IF('M3.ASC'!I36<>\" \",'M3.ASC'!I36,0)","v":0},{"$f":"IF('M3.ASC'!J36<>\" \",'M3.ASC'!J36,0)","v":0},{"$f":"IF('M3.ASC'!K36<>\" \",'M3.ASC'!K36,0)","v":0},{"$f":"IF('M3.ASC'!L36<>\" \",'M3.ASC'!L36,0)","v":0},{"$f":"IF('M3.ASC'!M36<>\" \",'M3.ASC'!M36,0)","v":0},{"$f":"IF('M3.ASC'!N36<>\" \",'M3.ASC'!N36,0)","v":0},{"$f":"IF('M3.ASC'!O36<>\" \",'M3.ASC'!O36,0)","v":0},{"$f":"IF('M3.ASC'!P36<>\" \",'M3.ASC'!P36,0)","v":0},{"$f":"IF('M3.ASC'!Q36<>\" \",'M3.ASC'!Q36,0)","v":0},{"$f":"IF('M3.ASC'!R36<>\" \",'M3.ASC'!R36,0)","v":0},{"$f":"IF('M3.ASC'!S36<>\" \",'M3.ASC'!S36,0)","v":0},{"$f":"IF('M3.ASC'!T36<>\" \",'M3.ASC'!T36,0)","v":0},{"$f":"IF('M3.ASC'!U36<>\" \",'M3.ASC'!U36,0)","v":0},{"$f":"IF('M3.ASC'!V36<>\" \",'M3.ASC'!V36,0)","v":0},{"$f":"IF('M3.ASC'!W36<>\" \",'M3.ASC'!W36,0)","v":0},{"$f":"IF('M3.ASC'!X36<>\" \",'M3.ASC'!X36,0)","v":0},{"$f":"IF('M3.ASC'!Y36<>\" \",'M3.ASC'!Y36,0)","v":0},{"$f":"IF('M3.ASC'!Z36<>\" \",'M3.ASC'!Z36,0)","v":0},{"$f":"IF('M3.ASC'!AA36<>\" \",'M3.ASC'!AA36,0)","v":0},{"$f":"IF('M3.ASC'!AB36<>\" \",'M3.ASC'!AB36,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$M$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF('M3.ASC'!E37<>\" \",'M3.ASC'!E37,0)","v":0},{"$f":"IF('M3.ASC'!F37<>\" \",'M3.ASC'!F37,0)","v":0},{"$f":"IF('M3.ASC'!G37<>\" \",'M3.ASC'!G37,0)","v":0},{"$f":"IF('M3.ASC'!H37<>\" \",'M3.ASC'!H37,0)","v":0},{"$f":"IF('M3.ASC'!I37<>\" \",'M3.ASC'!I37,0)","v":0},{"$f":"IF('M3.ASC'!J37<>\" \",'M3.ASC'!J37,0)","v":0},{"$f":"IF('M3.ASC'!K37<>\" \",'M3.ASC'!K37,0)","v":0},{"$f":"IF('M3.ASC'!L37<>\" \",'M3.ASC'!L37,0)","v":0},{"$f":"IF('M3.ASC'!M37<>\" \",'M3.ASC'!M37,0)","v":0},{"$f":"IF('M3.ASC'!N37<>\" \",'M3.ASC'!N37,0)","v":0},{"$f":"IF('M3.ASC'!O37<>\" \",'M3.ASC'!O37,0)","v":0},{"$f":"IF('M3.ASC'!P37<>\" \",'M3.ASC'!P37,0)","v":0},{"$f":"IF('M3.ASC'!Q37<>\" \",'M3.ASC'!Q37,0)","v":0},{"$f":"IF('M3.ASC'!R37<>\" \",'M3.ASC'!R37,0)","v":0},{"$f":"IF('M3.ASC'!S37<>\" \",'M3.ASC'!S37,0)","v":0},{"$f":"IF('M3.ASC'!T37<>\" \",'M3.ASC'!T37,0)","v":0},{"$f":"IF('M3.ASC'!U37<>\" \",'M3.ASC'!U37,0)","v":0},{"$f":"IF('M3.ASC'!V37<>\" \",'M3.ASC'!V37,0)","v":0},{"$f":"IF('M3.ASC'!W37<>\" \",'M3.ASC'!W37,0)","v":0},{"$f":"IF('M3.ASC'!X37<>\" \",'M3.ASC'!X37,0)","v":0},{"$f":"IF('M3.ASC'!Y37<>\" \",'M3.ASC'!Y37,0)","v":0},{"$f":"IF('M3.ASC'!Z37<>\" \",'M3.ASC'!Z37,0)","v":0},{"$f":"IF('M3.ASC'!AA37<>\" \",'M3.ASC'!AA37,0)","v":0},{"$f":"IF('M3.ASC'!AB37<>\" \",'M3.ASC'!AB37,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$M$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF('M3.ASC'!E38<>\" \",'M3.ASC'!E38,0)","v":0},{"$f":"IF('M3.ASC'!F38<>\" \",'M3.ASC'!F38,0)","v":0},{"$f":"IF('M3.ASC'!G38<>\" \",'M3.ASC'!G38,0)","v":0},{"$f":"IF('M3.ASC'!H38<>\" \",'M3.ASC'!H38,0)","v":0},{"$f":"IF('M3.ASC'!I38<>\" \",'M3.ASC'!I38,0)","v":0},{"$f":"IF('M3.ASC'!J38<>\" \",'M3.ASC'!J38,0)","v":0},{"$f":"IF('M3.ASC'!K38<>\" \",'M3.ASC'!K38,0)","v":0},{"$f":"IF('M3.ASC'!L38<>\" \",'M3.ASC'!L38,0)","v":0},{"$f":"IF('M3.ASC'!M38<>\" \",'M3.ASC'!M38,0)","v":0},{"$f":"IF('M3.ASC'!N38<>\" \",'M3.ASC'!N38,0)","v":0},{"$f":"IF('M3.ASC'!O38<>\" \",'M3.ASC'!O38,0)","v":0},{"$f":"IF('M3.ASC'!P38<>\" \",'M3.ASC'!P38,0)","v":0},{"$f":"IF('M3.ASC'!Q38<>\" \",'M3.ASC'!Q38,0)","v":0},{"$f":"IF('M3.ASC'!R38<>\" \",'M3.ASC'!R38,0)","v":0},{"$f":"IF('M3.ASC'!S38<>\" \",'M3.ASC'!S38,0)","v":0},{"$f":"IF('M3.ASC'!T38<>\" \",'M3.ASC'!T38,0)","v":0},{"$f":"IF('M3.ASC'!U38<>\" \",'M3.ASC'!U38,0)","v":0},{"$f":"IF('M3.ASC'!V38<>\" \",'M3.ASC'!V38,0)","v":0},{"$f":"IF('M3.ASC'!W38<>\" \",'M3.ASC'!W38,0)","v":0},{"$f":"IF('M3.ASC'!X38<>\" \",'M3.ASC'!X38,0)","v":0},{"$f":"IF('M3.ASC'!Y38<>\" \",'M3.ASC'!Y38,0)","v":0},{"$f":"IF('M3.ASC'!Z38<>\" \",'M3.ASC'!Z38,0)","v":0},{"$f":"IF('M3.ASC'!AA38<>\" \",'M3.ASC'!AA38,0)","v":0},{"$f":"IF('M3.ASC'!AB38<>\" \",'M3.ASC'!AB38,0)","v":0},null,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$M$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF('M3.ASC'!E39<>\" \",'M3.ASC'!E39,0)","v":0},{"$f":"IF('M3.ASC'!F39<>\" \",'M3.ASC'!F39,0)","v":0},{"$f":"IF('M3.ASC'!G39<>\" \",'M3.ASC'!G39,0)","v":0},{"$f":"IF('M3.ASC'!H39<>\" \",'M3.ASC'!H39,0)","v":0},{"$f":"IF('M3.ASC'!I39<>\" \",'M3.ASC'!I39,0)","v":0},{"$f":"IF('M3.ASC'!J39<>\" \",'M3.ASC'!J39,0)","v":0},{"$f":"IF('M3.ASC'!K39<>\" \",'M3.ASC'!K39,0)","v":0},{"$f":"IF('M3.ASC'!L39<>\" \",'M3.ASC'!L39,0)","v":0},{"$f":"IF('M3.ASC'!M39<>\" \",'M3.ASC'!M39,0)","v":0},{"$f":"IF('M3.ASC'!N39<>\" \",'M3.ASC'!N39,0)","v":0},{"$f":"IF('M3.ASC'!O39<>\" \",'M3.ASC'!O39,0)","v":0},{"$f":"IF('M3.ASC'!P39<>\" \",'M3.ASC'!P39,0)","v":0},{"$f":"IF('M3.ASC'!Q39<>\" \",'M3.ASC'!Q39,0)","v":0},{"$f":"IF('M3.ASC'!R39<>\" \",'M3.ASC'!R39,0)","v":0},{"$f":"IF('M3.ASC'!S39<>\" \",'M3.ASC'!S39,0)","v":0},{"$f":"IF('M3.ASC'!T39<>\" \",'M3.ASC'!T39,0)","v":0},{"$f":"IF('M3.ASC'!U39<>\" \",'M3.ASC'!U39,0)","v":0},{"$f":"IF('M3.ASC'!V39<>\" \",'M3.ASC'!V39,0)","v":0},{"$f":"IF('M3.ASC'!W39<>\" \",'M3.ASC'!W39,0)","v":0},{"$f":"IF('M3.ASC'!X39<>\" \",'M3.ASC'!X39,0)","v":0},{"$f":"IF('M3.ASC'!Y39<>\" \",'M3.ASC'!Y39,0)","v":0},{"$f":"IF('M3.ASC'!Z39<>\" \",'M3.ASC'!Z39,0)","v":0},{"$f":"IF('M3.ASC'!AA39<>\" \",'M3.ASC'!AA39,0)","v":0},{"$f":"IF('M3.ASC'!AB39<>\" \",'M3.ASC'!AB39,0)","v":0},null,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Principal Payments Based on Issuance"]
[null,null,null,null,null,1,{"$f":"F29+1","v":2},{"$f":"G29+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(AND(F$29-$D30+$D30=F$29,F$29>$D30),HLOOKUP(F$29-$D30,$F$5:$AC$25,2,FALSE),0)","v":0},0,0,150,100,150,100,150,150,250,0,150,250,250,250,100,100,100,100,100,50,50,50,50]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(AND(F$29-$D31+$D31=F$29,F$29>$D31),HLOOKUP(F$29-$D31,$F$5:$AC$25,3,FALSE),0)","v":0},0,0,0,0,0,150,100,150,100,150,150,150,150,150,150,200,200,100,100,100,100,100,50]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(AND(F$29-$D32+$D32=F$29,F$29>$D32),HLOOKUP(F$29-$D32,$F$5:$AC$25,4,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,150,100,150,100,150,100,150,150,150,200,200,200]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"'Auction Parameters'!$N$10","v":24},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(AND(F$29-$D33+$D33=F$29,F$29>$D33),HLOOKUP(F$29-$D33,$F$5:$AC$25,5,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"'Auction Parameters'!$N$11","v":36},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(AND(F$29-$D34+$D34=F$29,F$29>$D34),HLOOKUP(F$29-$D34,$F$5:$AC$25,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"'Auction Parameters'!$N$12","v":60},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(AND(F$29-$D35+$D35=F$29,F$29>$D35),HLOOKUP(F$29-$D35,$F$5:$AC$25,7,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"'Auction Parameters'!$N$13","v":84},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(AND(F$29-$D36+$D36=F$29,F$29>$D36),HLOOKUP(F$29-$D36,$F$5:$AC$25,8,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"'Auction Parameters'!$N$14","v":120},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(AND(F$29-$D37+$D37=F$29,F$29>$D37),HLOOKUP(F$29-$D37,$F$5:$AC$25,9,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(AND(F$29-$D38+$D38=F$29,F$29>$D38),HLOOKUP(F$29-$D38,$F$5:$AC$25,10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(AND(F$29-$D39+$D39=F$29,F$29>$D39),HLOOKUP(F$29-$D39,$F$5:$AC$25,11,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(AND(F$29-$D40+$D40=F$29,F$29>$D40),HLOOKUP(F$29-$D40,$F$5:$AC$25,12,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(AND(F$29-$D41+$D41=F$29,F$29>$D41),HLOOKUP(F$29-$D41,$F$5:$AC$25,13,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(AND(F$29-$D42+$D42=F$29,F$29>$D42),HLOOKUP(F$29-$D42,$F$5:$AC$25,14,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(AND(F$29-$D43+$D43=F$29,F$29>$D43),HLOOKUP(F$29-$D43,$F$5:$AC$25,15,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(AND(F$29-$D44+$D44=F$29,F$29>$D44),HLOOKUP(F$29-$D44,$F$5:$AC$25,16,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(AND(F$29-$D45+$D45=F$29,F$29>$D45),HLOOKUP(F$29-$D45,$F$5:$AC$25,17,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(AND(F$29-$D46+$D46=F$29,F$29>$D46),HLOOKUP(F$29-$D46,$F$5:$AC$25,18,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(AND(F$29-$D47+$D47=F$29,F$29>$D47),HLOOKUP(F$29-$D47,$F$5:$AC$25,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(AND(F$29-$D48+$D48=F$29,F$29>$D48),HLOOKUP(F$29-$D48,$F$5:$AC$25,20,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(AND(F$29-$D49+$D49=F$29,F$29>$D49),HLOOKUP(F$29-$D49,$F$5:$AC$25,21,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Yield for T-bills /Coupons for Bonds"]
[null,null,null,null,null,1,{"$f":"F53+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$M$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"Coupon_Yield_Indices_DX!E7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!F7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!G7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!H7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!I7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!J7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!K7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!L7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!M7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!N7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!O7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!P7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Q7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!R7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!S7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!T7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!U7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!V7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!W7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!X7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Y7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Z7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!AA7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!AB7","v":0.03}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$M$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"Coupon_Yield_Indices_DX!E8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!F8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!G8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!H8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!I8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!J8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!K8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!L8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!M8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!N8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!O8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!P8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Q8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!R8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!S8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!T8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!U8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!V8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!W8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!X8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Y8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Z8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!AA8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!AB8","v":0.04}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$M$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"Coupon_Yield_Indices_DX!E9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!F9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!G9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!H9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!I9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!J9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!K9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!L9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!M9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!N9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!O9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!P9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!Q9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!R9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!S9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!T9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!U9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!V9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!W9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!X9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!Y9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!Z9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!AA9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!AB9","v":6.25E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$M$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"Coupon_Yield_Indices_DX!E10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!F10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!G10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!H10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!I10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!J10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!K10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!L10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!M10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!N10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!O10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!P10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!Q10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!R10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!S10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!T10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!U10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!V10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!W10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!X10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Y10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Z10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!AA10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!AB10","v":7.0999999999999994E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$M$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"Coupon_Yield_Indices_DX!E11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!F11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!G11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!H11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!I11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!J11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!K11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!L11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!M11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!N11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!O11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!P11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!Q11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!R11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!S11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!T11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!U11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!V11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!W11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!X11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!Y11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!Z11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!AA11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!AB11","v":7.5499999999999998E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$M$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"Coupon_Yield_Indices_DX!E12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!F12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!G12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!H12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!I12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!J12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!K12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!L12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!M12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!N12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!O12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!P12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!Q12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!R12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!S12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!T12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!U12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!V12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!W12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!X12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!Y12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!Z12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!AA12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!AB12","v":8.5999999999999993E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$M$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"Coupon_Yield_Indices_DX!E13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!F13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!G13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!H13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!I13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!J13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!K13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!L13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!M13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!N13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!O13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!P13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Q13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!R13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!S13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!T13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!U13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!V13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!W13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!X13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!Y13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!Z13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!AA13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!AB13","v":8.8999999999999996E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$M$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"Coupon_Yield_Indices_DX!E14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!F14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!G14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!H14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!I14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!J14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!K14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!L14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!M14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!N14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!O14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!P14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!Q14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!R14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!S14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!T14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!U14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!V14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!W14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!X14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!Y14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!Z14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!AA14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!AB14","v":0.14499999999999999}]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$M$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"Coupon_Yield_Indices_DX!E15","v":0},{"$f":"Coupon_Yield_Indices_DX!F15","v":0},{"$f":"Coupon_Yield_Indices_DX!G15","v":0},{"$f":"Coupon_Yield_Indices_DX!H15","v":0},{"$f":"Coupon_Yield_Indices_DX!I15","v":0},{"$f":"Coupon_Yield_Indices_DX!J15","v":0},{"$f":"Coupon_Yield_Indices_DX!K15","v":0},{"$f":"Coupon_Yield_Indices_DX!L15","v":0},{"$f":"Coupon_Yield_Indices_DX!M15","v":0},{"$f":"Coupon_Yield_Indices_DX!N15","v":0},{"$f":"Coupon_Yield_Indices_DX!O15","v":0},{"$f":"Coupon_Yield_Indices_DX!P15","v":0},{"$f":"Coupon_Yield_Indices_DX!Q15","v":0},{"$f":"Coupon_Yield_Indices_DX!R15","v":0},{"$f":"Coupon_Yield_Indices_DX!S15","v":0},{"$f":"Coupon_Yield_Indices_DX!T15","v":0},{"$f":"Coupon_Yield_Indices_DX!U15","v":0},{"$f":"Coupon_Yield_Indices_DX!V15","v":0},{"$f":"Coupon_Yield_Indices_DX!W15","v":0},{"$f":"Coupon_Yield_Indices_DX!X15","v":0},{"$f":"Coupon_Yield_Indices_DX!Y15","v":0},{"$f":"Coupon_Yield_Indices_DX!Z15","v":0},{"$f":"Coupon_Yield_Indices_DX!AA15","v":0},{"$f":"Coupon_Yield_Indices_DX!AB15","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$M$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"Coupon_Yield_Indices_DX!E16","v":0},{"$f":"Coupon_Yield_Indices_DX!F16","v":0},{"$f":"Coupon_Yield_Indices_DX!G16","v":0},{"$f":"Coupon_Yield_Indices_DX!H16","v":0},{"$f":"Coupon_Yield_Indices_DX!I16","v":0},{"$f":"Coupon_Yield_Indices_DX!J16","v":0},{"$f":"Coupon_Yield_Indices_DX!K16","v":0},{"$f":"Coupon_Yield_Indices_DX!L16","v":0},{"$f":"Coupon_Yield_Indices_DX!M16","v":0},{"$f":"Coupon_Yield_Indices_DX!N16","v":0},{"$f":"Coupon_Yield_Indices_DX!O16","v":0},{"$f":"Coupon_Yield_Indices_DX!P16","v":0},{"$f":"Coupon_Yield_Indices_DX!Q16","v":0},{"$f":"Coupon_Yield_Indices_DX!R16","v":0},{"$f":"Coupon_Yield_Indices_DX!S16","v":0},{"$f":"Coupon_Yield_Indices_DX!T16","v":0},{"$f":"Coupon_Yield_Indices_DX!U16","v":0},{"$f":"Coupon_Yield_Indices_DX!V16","v":0},{"$f":"Coupon_Yield_Indices_DX!W16","v":0},{"$f":"Coupon_Yield_Indices_DX!X16","v":0},{"$f":"Coupon_Yield_Indices_DX!Y16","v":0},{"$f":"Coupon_Yield_Indices_DX!Z16","v":0},{"$f":"Coupon_Yield_Indices_DX!AA16","v":0},{"$f":"Coupon_Yield_Indices_DX!AB16","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$M$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"Coupon_Yield_Indices_DX!E17","v":0},{"$f":"Coupon_Yield_Indices_DX!F17","v":0},{"$f":"Coupon_Yield_Indices_DX!G17","v":0},{"$f":"Coupon_Yield_Indices_DX!H17","v":0},{"$f":"Coupon_Yield_Indices_DX!I17","v":0},{"$f":"Coupon_Yield_Indices_DX!J17","v":0},{"$f":"Coupon_Yield_Indices_DX!K17","v":0},{"$f":"Coupon_Yield_Indices_DX!L17","v":0},{"$f":"Coupon_Yield_Indices_DX!M17","v":0},{"$f":"Coupon_Yield_Indices_DX!N17","v":0},{"$f":"Coupon_Yield_Indices_DX!O17","v":0},{"$f":"Coupon_Yield_Indices_DX!P17","v":0},{"$f":"Coupon_Yield_Indices_DX!Q17","v":0},{"$f":"Coupon_Yield_Indices_DX!R17","v":0},{"$f":"Coupon_Yield_Indices_DX!S17","v":0},{"$f":"Coupon_Yield_Indices_DX!T17","v":0},{"$f":"Coupon_Yield_Indices_DX!U17","v":0},{"$f":"Coupon_Yield_Indices_DX!V17","v":0},{"$f":"Coupon_Yield_Indices_DX!W17","v":0},{"$f":"Coupon_Yield_Indices_DX!X17","v":0},{"$f":"Coupon_Yield_Indices_DX!Y17","v":0},{"$f":"Coupon_Yield_Indices_DX!Z17","v":0},{"$f":"Coupon_Yield_Indices_DX!AA17","v":0},{"$f":"Coupon_Yield_Indices_DX!AB17","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$M$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"Coupon_Yield_Indices_DX!E18","v":0},{"$f":"Coupon_Yield_Indices_DX!F18","v":0},{"$f":"Coupon_Yield_Indices_DX!G18","v":0},{"$f":"Coupon_Yield_Indices_DX!H18","v":0},{"$f":"Coupon_Yield_Indices_DX!I18","v":0},{"$f":"Coupon_Yield_Indices_DX!J18","v":0},{"$f":"Coupon_Yield_Indices_DX!K18","v":0},{"$f":"Coupon_Yield_Indices_DX!L18","v":0},{"$f":"Coupon_Yield_Indices_DX!M18","v":0},{"$f":"Coupon_Yield_Indices_DX!N18","v":0},{"$f":"Coupon_Yield_Indices_DX!O18","v":0},{"$f":"Coupon_Yield_Indices_DX!P18","v":0},{"$f":"Coupon_Yield_Indices_DX!Q18","v":0},{"$f":"Coupon_Yield_Indices_DX!R18","v":0},{"$f":"Coupon_Yield_Indices_DX!S18","v":0},{"$f":"Coupon_Yield_Indices_DX!T18","v":0},{"$f":"Coupon_Yield_Indices_DX!U18","v":0},{"$f":"Coupon_Yield_Indices_DX!V18","v":0},{"$f":"Coupon_Yield_Indices_DX!W18","v":0},{"$f":"Coupon_Yield_Indices_DX!X18","v":0},{"$f":"Coupon_Yield_Indices_DX!Y18","v":0},{"$f":"Coupon_Yield_Indices_DX!Z18","v":0},{"$f":"Coupon_Yield_Indices_DX!AA18","v":0},{"$f":"Coupon_Yield_Indices_DX!AB18","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$M$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"Coupon_Yield_Indices_DX!E19","v":0},{"$f":"Coupon_Yield_Indices_DX!F19","v":0},{"$f":"Coupon_Yield_Indices_DX!G19","v":0},{"$f":"Coupon_Yield_Indices_DX!H19","v":0},{"$f":"Coupon_Yield_Indices_DX!I19","v":0},{"$f":"Coupon_Yield_Indices_DX!J19","v":0},{"$f":"Coupon_Yield_Indices_DX!K19","v":0},{"$f":"Coupon_Yield_Indices_DX!L19","v":0},{"$f":"Coupon_Yield_Indices_DX!M19","v":0},{"$f":"Coupon_Yield_Indices_DX!N19","v":0},{"$f":"Coupon_Yield_Indices_DX!O19","v":0},{"$f":"Coupon_Yield_Indices_DX!P19","v":0},{"$f":"Coupon_Yield_Indices_DX!Q19","v":0},{"$f":"Coupon_Yield_Indices_DX!R19","v":0},{"$f":"Coupon_Yield_Indices_DX!S19","v":0},{"$f":"Coupon_Yield_Indices_DX!T19","v":0},{"$f":"Coupon_Yield_Indices_DX!U19","v":0},{"$f":"Coupon_Yield_Indices_DX!V19","v":0},{"$f":"Coupon_Yield_Indices_DX!W19","v":0},{"$f":"Coupon_Yield_Indices_DX!X19","v":0},{"$f":"Coupon_Yield_Indices_DX!Y19","v":0},{"$f":"Coupon_Yield_Indices_DX!Z19","v":0},{"$f":"Coupon_Yield_Indices_DX!AA19","v":0},{"$f":"Coupon_Yield_Indices_DX!AB19","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$M$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"Coupon_Yield_Indices_DX!E20","v":0},{"$f":"Coupon_Yield_Indices_DX!F20","v":0},{"$f":"Coupon_Yield_Indices_DX!G20","v":0},{"$f":"Coupon_Yield_Indices_DX!H20","v":0},{"$f":"Coupon_Yield_Indices_DX!I20","v":0},{"$f":"Coupon_Yield_Indices_DX!J20","v":0},{"$f":"Coupon_Yield_Indices_DX!K20","v":0},{"$f":"Coupon_Yield_Indices_DX!L20","v":0},{"$f":"Coupon_Yield_Indices_DX!M20","v":0},{"$f":"Coupon_Yield_Indices_DX!N20","v":0},{"$f":"Coupon_Yield_Indices_DX!O20","v":0},{"$f":"Coupon_Yield_Indices_DX!P20","v":0},{"$f":"Coupon_Yield_Indices_DX!Q20","v":0},{"$f":"Coupon_Yield_Indices_DX!R20","v":0},{"$f":"Coupon_Yield_Indices_DX!S20","v":0},{"$f":"Coupon_Yield_Indices_DX!T20","v":0},{"$f":"Coupon_Yield_Indices_DX!U20","v":0},{"$f":"Coupon_Yield_Indices_DX!V20","v":0},{"$f":"Coupon_Yield_Indices_DX!W20","v":0},{"$f":"Coupon_Yield_Indices_DX!X20","v":0},{"$f":"Coupon_Yield_Indices_DX!Y20","v":0},{"$f":"Coupon_Yield_Indices_DX!Z20","v":0},{"$f":"Coupon_Yield_Indices_DX!AA20","v":0},{"$f":"Coupon_Yield_Indices_DX!AB20","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$M$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"Coupon_Yield_Indices_DX!E21","v":0},{"$f":"Coupon_Yield_Indices_DX!F21","v":0},{"$f":"Coupon_Yield_Indices_DX!G21","v":0},{"$f":"Coupon_Yield_Indices_DX!H21","v":0},{"$f":"Coupon_Yield_Indices_DX!I21","v":0},{"$f":"Coupon_Yield_Indices_DX!J21","v":0},{"$f":"Coupon_Yield_Indices_DX!K21","v":0},{"$f":"Coupon_Yield_Indices_DX!L21","v":0},{"$f":"Coupon_Yield_Indices_DX!M21","v":0},{"$f":"Coupon_Yield_Indices_DX!N21","v":0},{"$f":"Coupon_Yield_Indices_DX!O21","v":0},{"$f":"Coupon_Yield_Indices_DX!P21","v":0},{"$f":"Coupon_Yield_Indices_DX!Q21","v":0},{"$f":"Coupon_Yield_Indices_DX!R21","v":0},{"$f":"Coupon_Yield_Indices_DX!S21","v":0},{"$f":"Coupon_Yield_Indices_DX!T21","v":0},{"$f":"Coupon_Yield_Indices_DX!U21","v":0},{"$f":"Coupon_Yield_Indices_DX!V21","v":0},{"$f":"Coupon_Yield_Indices_DX!W21","v":0},{"$f":"Coupon_Yield_Indices_DX!X21","v":0},{"$f":"Coupon_Yield_Indices_DX!Y21","v":0},{"$f":"Coupon_Yield_Indices_DX!Z21","v":0},{"$f":"Coupon_Yield_Indices_DX!AA21","v":0},{"$f":"Coupon_Yield_Indices_DX!AB21","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$M$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"Coupon_Yield_Indices_DX!E22","v":0},{"$f":"Coupon_Yield_Indices_DX!F22","v":0},{"$f":"Coupon_Yield_Indices_DX!G22","v":0},{"$f":"Coupon_Yield_Indices_DX!H22","v":0},{"$f":"Coupon_Yield_Indices_DX!I22","v":0},{"$f":"Coupon_Yield_Indices_DX!J22","v":0},{"$f":"Coupon_Yield_Indices_DX!K22","v":0},{"$f":"Coupon_Yield_Indices_DX!L22","v":0},{"$f":"Coupon_Yield_Indices_DX!M22","v":0},{"$f":"Coupon_Yield_Indices_DX!N22","v":0},{"$f":"Coupon_Yield_Indices_DX!O22","v":0},{"$f":"Coupon_Yield_Indices_DX!P22","v":0},{"$f":"Coupon_Yield_Indices_DX!Q22","v":0},{"$f":"Coupon_Yield_Indices_DX!R22","v":0},{"$f":"Coupon_Yield_Indices_DX!S22","v":0},{"$f":"Coupon_Yield_Indices_DX!T22","v":0},{"$f":"Coupon_Yield_Indices_DX!U22","v":0},{"$f":"Coupon_Yield_Indices_DX!V22","v":0},{"$f":"Coupon_Yield_Indices_DX!W22","v":0},{"$f":"Coupon_Yield_Indices_DX!X22","v":0},{"$f":"Coupon_Yield_Indices_DX!Y22","v":0},{"$f":"Coupon_Yield_Indices_DX!Z22","v":0},{"$f":"Coupon_Yield_Indices_DX!AA22","v":0},{"$f":"Coupon_Yield_Indices_DX!AB22","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$M$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"Coupon_Yield_Indices_DX!E23","v":0},{"$f":"Coupon_Yield_Indices_DX!F23","v":0},{"$f":"Coupon_Yield_Indices_DX!G23","v":0},{"$f":"Coupon_Yield_Indices_DX!H23","v":0},{"$f":"Coupon_Yield_Indices_DX!I23","v":0},{"$f":"Coupon_Yield_Indices_DX!J23","v":0},{"$f":"Coupon_Yield_Indices_DX!K23","v":0},{"$f":"Coupon_Yield_Indices_DX!L23","v":0},{"$f":"Coupon_Yield_Indices_DX!M23","v":0},{"$f":"Coupon_Yield_Indices_DX!N23","v":0},{"$f":"Coupon_Yield_Indices_DX!O23","v":0},{"$f":"Coupon_Yield_Indices_DX!P23","v":0},{"$f":"Coupon_Yield_Indices_DX!Q23","v":0},{"$f":"Coupon_Yield_Indices_DX!R23","v":0},{"$f":"Coupon_Yield_Indices_DX!S23","v":0},{"$f":"Coupon_Yield_Indices_DX!T23","v":0},{"$f":"Coupon_Yield_Indices_DX!U23","v":0},{"$f":"Coupon_Yield_Indices_DX!V23","v":0},{"$f":"Coupon_Yield_Indices_DX!W23","v":0},{"$f":"Coupon_Yield_Indices_DX!X23","v":0},{"$f":"Coupon_Yield_Indices_DX!Y23","v":0},{"$f":"Coupon_Yield_Indices_DX!Z23","v":0},{"$f":"Coupon_Yield_Indices_DX!AA23","v":0},{"$f":"Coupon_Yield_Indices_DX!AB23","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$M$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"Coupon_Yield_Indices_DX!E24","v":0},{"$f":"Coupon_Yield_Indices_DX!F24","v":0},{"$f":"Coupon_Yield_Indices_DX!G24","v":0},{"$f":"Coupon_Yield_Indices_DX!H24","v":0},{"$f":"Coupon_Yield_Indices_DX!I24","v":0},{"$f":"Coupon_Yield_Indices_DX!J24","v":0},{"$f":"Coupon_Yield_Indices_DX!K24","v":0},{"$f":"Coupon_Yield_Indices_DX!L24","v":0},{"$f":"Coupon_Yield_Indices_DX!M24","v":0},{"$f":"Coupon_Yield_Indices_DX!N24","v":0},{"$f":"Coupon_Yield_Indices_DX!O24","v":0},{"$f":"Coupon_Yield_Indices_DX!P24","v":0},{"$f":"Coupon_Yield_Indices_DX!Q24","v":0},{"$f":"Coupon_Yield_Indices_DX!R24","v":0},{"$f":"Coupon_Yield_Indices_DX!S24","v":0},{"$f":"Coupon_Yield_Indices_DX!T24","v":0},{"$f":"Coupon_Yield_Indices_DX!U24","v":0},{"$f":"Coupon_Yield_Indices_DX!V24","v":0},{"$f":"Coupon_Yield_Indices_DX!W24","v":0},{"$f":"Coupon_Yield_Indices_DX!X24","v":0},{"$f":"Coupon_Yield_Indices_DX!Y24","v":0},{"$f":"Coupon_Yield_Indices_DX!Z24","v":0},{"$f":"Coupon_Yield_Indices_DX!AA24","v":0},{"$f":"Coupon_Yield_Indices_DX!AB24","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$M$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"Coupon_Yield_Indices_DX!E25","v":0},{"$f":"Coupon_Yield_Indices_DX!F25","v":0},{"$f":"Coupon_Yield_Indices_DX!G25","v":0},{"$f":"Coupon_Yield_Indices_DX!H25","v":0},{"$f":"Coupon_Yield_Indices_DX!I25","v":0},{"$f":"Coupon_Yield_Indices_DX!J25","v":0},{"$f":"Coupon_Yield_Indices_DX!K25","v":0},{"$f":"Coupon_Yield_Indices_DX!L25","v":0},{"$f":"Coupon_Yield_Indices_DX!M25","v":0},{"$f":"Coupon_Yield_Indices_DX!N25","v":0},{"$f":"Coupon_Yield_Indices_DX!O25","v":0},{"$f":"Coupon_Yield_Indices_DX!P25","v":0},{"$f":"Coupon_Yield_Indices_DX!Q25","v":0},{"$f":"Coupon_Yield_Indices_DX!R25","v":0},{"$f":"Coupon_Yield_Indices_DX!S25","v":0},{"$f":"Coupon_Yield_Indices_DX!T25","v":0},{"$f":"Coupon_Yield_Indices_DX!U25","v":0},{"$f":"Coupon_Yield_Indices_DX!V25","v":0},{"$f":"Coupon_Yield_Indices_DX!W25","v":0},{"$f":"Coupon_Yield_Indices_DX!X25","v":0},{"$f":"Coupon_Yield_Indices_DX!Y25","v":0},{"$f":"Coupon_Yield_Indices_DX!Z25","v":0},{"$f":"Coupon_Yield_Indices_DX!AA25","v":0},{"$f":"Coupon_Yield_Indices_DX!AB25","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$M$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"Coupon_Yield_Indices_DX!E26","v":0},{"$f":"Coupon_Yield_Indices_DX!F26","v":0},{"$f":"Coupon_Yield_Indices_DX!G26","v":0},{"$f":"Coupon_Yield_Indices_DX!H26","v":0},{"$f":"Coupon_Yield_Indices_DX!I26","v":0},{"$f":"Coupon_Yield_Indices_DX!J26","v":0},{"$f":"Coupon_Yield_Indices_DX!K26","v":0},{"$f":"Coupon_Yield_Indices_DX!L26","v":0},{"$f":"Coupon_Yield_Indices_DX!M26","v":0},{"$f":"Coupon_Yield_Indices_DX!N26","v":0},{"$f":"Coupon_Yield_Indices_DX!O26","v":0},{"$f":"Coupon_Yield_Indices_DX!P26","v":0},{"$f":"Coupon_Yield_Indices_DX!Q26","v":0},{"$f":"Coupon_Yield_Indices_DX!R26","v":0},{"$f":"Coupon_Yield_Indices_DX!S26","v":0},{"$f":"Coupon_Yield_Indices_DX!T26","v":0},{"$f":"Coupon_Yield_Indices_DX!U26","v":0},{"$f":"Coupon_Yield_Indices_DX!V26","v":0},{"$f":"Coupon_Yield_Indices_DX!W26","v":0},{"$f":"Coupon_Yield_Indices_DX!X26","v":0},{"$f":"Coupon_Yield_Indices_DX!Y26","v":0},{"$f":"Coupon_Yield_Indices_DX!Z26","v":0},{"$f":"Coupon_Yield_Indices_DX!AA26","v":0},{"$f":"Coupon_Yield_Indices_DX!AB26","v":0}]
[]
[]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,null,1,{"$f":"F78+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q78+1","v":13},{"$f":"R78+1","v":14},15,16,17,18,19,20,21,22,23,24]
[]
[null,null,null,null,"Disbursements"]
[null,1,null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,1,null,{"$f":"$F$6","v":150}]
[null,null,null,{"$f":"D82+1","v":2},null,null,{"$f":"$G$6","v":100}]
[null,null,null,{"$f":"D83+1","v":3},null,null,null,{"$f":"$H$6","v":150}]
[null,null,null,4,null,null,null,null,{"$f":"$I$6","v":100}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$6","v":150}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$6","v":150}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$6","v":250}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$6","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$6","v":150}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$6","v":250}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$6","v":250}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$6","v":250}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$6","v":100}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$6","v":100}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$6","v":100}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$6","v":100}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$6","v":100}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$6","v":50}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$6","v":50}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$6","v":50}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$6","v":50}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$6","v":50}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$6","v":50}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$6","v":50}]
[]
[null,2,null,null,{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,1,null,{"$f":"$F$7","v":150}]
[null,null,null,{"$f":"D108+1","v":2},null,null,{"$f":"$G$7","v":100}]
[null,null,null,{"$f":"D109+1","v":3},null,null,null,{"$f":"$H$7","v":150}]
[null,null,null,4,null,null,null,null,{"$f":"$I$7","v":100}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$7","v":150}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$7","v":150}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$7","v":150}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$7","v":150}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$7","v":150}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$7","v":150}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$7","v":200}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$7","v":200}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$7","v":100}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$7","v":100}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$7","v":100}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$7","v":100}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$7","v":100}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$7","v":50}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$7","v":50}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$7","v":100}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$7","v":50}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$7","v":100}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$7","v":50}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$7","v":0}]
[]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,1,null,{"$f":"$F$8","v":150}]
[null,null,null,{"$f":"D134+1","v":2},null,null,{"$f":"$G$8","v":100}]
[null,null,null,{"$f":"D135+1","v":3},null,null,null,{"$f":"$H$8","v":150}]
[null,null,null,4,null,null,null,null,{"$f":"$I$8","v":100}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$8","v":150}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$8","v":100}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$8","v":150}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$8","v":150}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$8","v":150}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$8","v":200}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$8","v":200}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$8","v":200}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$8","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$8","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$8","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$8","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$8","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$8","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$8","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$8","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$8","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$8","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$8","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$8","v":0}]
[]
[null,4,null,null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,1,null,{"$f":"$F$9","v":0}]
[null,null,null,{"$f":"D160+1","v":2},null,null,{"$f":"$G$9","v":200}]
[null,null,null,{"$f":"D161+1","v":3},null,null,null,{"$f":"$H$9","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$9","v":200}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$9","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$9","v":200}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$9","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$9","v":200}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$9","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$9","v":200}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$9","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$9","v":0}]
[null,null,null,{"$f":"D171+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$9","v":0}]
[null,null,null,{"$f":"D172+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$9","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$9","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$9","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$9","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$9","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$9","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$9","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$9","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$9","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$9","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$9","v":0}]
[]
[null,5,null,null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,1,null,{"$f":"$F$10","v":200}]
[null,null,null,{"$f":"D186+1","v":2},null,null,{"$f":"$G$10","v":0}]
[null,null,null,{"$f":"D187+1","v":3},null,null,null,{"$f":"$H$10","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$10","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$10","v":200}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$10","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$10","v":200}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$10","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$10","v":200}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$10","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$10","v":200}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$10","v":0}]
[null,null,null,{"$f":"D197+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$10","v":150}]
[null,null,null,{"$f":"D198+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$10","v":150}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$10","v":150}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$10","v":150}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$10","v":150}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$10","v":150}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$10","v":150}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$10","v":150}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$10","v":150}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":150}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$10","v":150}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$10","v":150}]
[]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,1,null,{"$f":"$F$11","v":0}]
[null,null,null,{"$f":"D212+1","v":2},null,null,{"$f":"$G$11","v":200}]
[null,null,null,{"$f":"D213+1","v":3},null,null,null,{"$f":"$H$11","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$11","v":200}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$11","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$11","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$11","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$11","v":200}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$11","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$11","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$11","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$11","v":0}]
[null,null,null,{"$f":"D223+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$11","v":150}]
[null,null,null,{"$f":"D224+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$11","v":150}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$11","v":150}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$11","v":150}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$11","v":150}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$11","v":150}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$11","v":150}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$11","v":150}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$11","v":150}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":150}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$11","v":150}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$11","v":150}]
[]
[null,7,null,null,{"$f":"$E$12","v":"7yr"}]
[null,null,null,1,null,{"$f":"$F$12","v":200}]
[null,null,null,{"$f":"D238+1","v":2},null,null,{"$f":"$G$12","v":0}]
[null,null,null,{"$f":"D239+1","v":3},null,null,null,{"$f":"$H$12","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$12","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$12","v":200}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$12","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$12","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$12","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$12","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$12","v":200}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$12","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$12","v":0}]
[null,null,null,{"$f":"D249+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$12","v":0}]
[null,null,null,{"$f":"D250+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$12","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$12","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$12","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$12","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$12","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$12","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$12","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$12","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$12","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$12","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$12","v":0}]
[]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,1,null,{"$f":"$F$13","v":0}]
[null,null,null,{"$f":"D264+1","v":2},null,null,{"$f":"$G$13","v":150}]
[null,null,null,{"$f":"D265+1","v":3},null,null,null,{"$f":"$H$13","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$13","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$13","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$13","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$13","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$13","v":150}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$13","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$13","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$13","v":150}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$13","v":0}]
[null,null,null,{"$f":"D275+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$13","v":150}]
[null,null,null,{"$f":"D276+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$13","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$13","v":150}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$13","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$13","v":150}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$13","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$13","v":150}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$13","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$13","v":150}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$13","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$13","v":150}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$13","v":0}]
[]
[null,9,null,null,{"$f":"$E$14","v":0}]
[null,null,null,1,null,{"$f":"$F$14","v":0}]
[null,null,null,{"$f":"D290+1","v":2},null,null,{"$f":"$G$14","v":0}]
[null,null,null,{"$f":"D291+1","v":3},null,null,null,{"$f":"$H$14","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$14","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$14","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$14","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$14","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$14","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$14","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$14","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$14","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$14","v":0}]
[null,null,null,{"$f":"D301+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$14","v":0}]
[null,null,null,{"$f":"D302+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$14","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$14","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$14","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$14","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$14","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$14","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$14","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$14","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$14","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$14","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$14","v":0}]
[]
[null,10,null,null,{"$f":"$E$15","v":0}]
[null,null,null,1,null,{"$f":"$F$15","v":0}]
[null,null,null,{"$f":"D316+1","v":2},null,null,{"$f":"$G$15","v":0}]
[null,null,null,{"$f":"D317+1","v":3},null,null,null,{"$f":"$H$15","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$15","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$15","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$15","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$15","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$15","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$15","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$15","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$15","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$15","v":0}]
[null,null,null,{"$f":"D327+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$15","v":0}]
[null,null,null,{"$f":"D328+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$15","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$15","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$15","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$15","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$15","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$15","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$15","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$15","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$15","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$15","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$15","v":0}]
[]
[null,11,null,null,{"$f":"$E$16","v":0}]
[null,null,null,1,null,{"$f":"$F$16","v":0}]
[null,null,null,{"$f":"D342+1","v":2},null,null,{"$f":"$G$16","v":0}]
[null,null,null,{"$f":"D343+1","v":3},null,null,null,{"$f":"$H$16","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$16","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$16","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$16","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$16","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$16","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$16","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$16","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$16","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$16","v":0}]
[null,null,null,{"$f":"D353+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$16","v":0}]
[null,null,null,{"$f":"D354+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$16","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$16","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$16","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$16","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$16","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$16","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$16","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$16","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$16","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$16","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$16","v":0}]
[]
[null,12,null,null,{"$f":"$E$17","v":0}]
[null,null,null,1,null,{"$f":"$F$17","v":0}]
[null,null,null,{"$f":"D368+1","v":2},null,null,{"$f":"$G$17","v":0}]
[null,null,null,{"$f":"D369+1","v":3},null,null,null,{"$f":"$H$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$17","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$17","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$17","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$17","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$17","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$17","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$17","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$17","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$17","v":0}]
[null,null,null,{"$f":"D379+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$17","v":0}]
[null,null,null,{"$f":"D380+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$17","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$17","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$17","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$17","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$17","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$17","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$17","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$17","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$17","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$17","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$17","v":0}]
[]
[null,13,null,null,{"$f":"$E$18","v":0}]
[null,null,null,1,null,{"$f":"$F$18","v":0}]
[null,null,null,{"$f":"D394+1","v":2},null,null,{"$f":"$G$18","v":0}]
[null,null,null,{"$f":"D395+1","v":3},null,null,null,{"$f":"$H$18","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$18","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$18","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$18","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$18","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$18","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$18","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$18","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$18","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$18","v":0}]
[null,null,null,{"$f":"D405+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$18","v":0}]
[null,null,null,{"$f":"D406+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$18","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$18","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$18","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$18","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$18","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$18","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$18","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$18","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$18","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$18","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$18","v":0}]
[]
[null,14,null,null,{"$f":"$E$19","v":0}]
[null,null,null,1,null,{"$f":"$F$19","v":0}]
[null,null,null,{"$f":"D420+1","v":2},null,null,{"$f":"$G$19","v":0}]
[null,null,null,{"$f":"D421+1","v":3},null,null,null,{"$f":"$H$19","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$19","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$19","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$19","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$19","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$19","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$19","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$19","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$19","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$19","v":0}]
[null,null,null,{"$f":"D431+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$19","v":0}]
[null,null,null,{"$f":"D432+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$19","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$19","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$19","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$19","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$19","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$19","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$19","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$19","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$19","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$19","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$19","v":0}]
[]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,1,null,{"$f":"$F$20","v":0}]
[null,null,null,{"$f":"D446+1","v":2},null,null,{"$f":"$G$20","v":0}]
[null,null,null,{"$f":"D447+1","v":3},null,null,null,{"$f":"$H$20","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$20","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$20","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$20","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$20","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$20","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$20","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$20","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$20","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$20","v":0}]
[null,null,null,{"$f":"D457+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$20","v":0}]
[null,null,null,{"$f":"D458+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$20","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$20","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$20","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$20","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$20","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$20","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$20","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$20","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$20","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$20","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$20","v":0}]
[]
[null,16,null,null,{"$f":"$E$21","v":0}]
[null,null,null,1,null,{"$f":"$F$21","v":0}]
[null,null,null,{"$f":"D472+1","v":2},null,null,{"$f":"$G$21","v":0}]
[null,null,null,{"$f":"D473+1","v":3},null,null,null,{"$f":"$H$21","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$21","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$21","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$21","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$21","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$21","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$21","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$21","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$21","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$21","v":0}]
[null,null,null,{"$f":"D483+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$21","v":0}]
[null,null,null,{"$f":"D484+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$21","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$21","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$21","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$21","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$21","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$21","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$21","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$21","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$21","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$21","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$21","v":0}]
[]
[null,17,null,null,{"$f":"$E$22","v":0}]
[null,null,null,1,null,{"$f":"$F$22","v":0}]
[null,null,null,{"$f":"D498+1","v":2},null,null,{"$f":"$G$22","v":0}]
[null,null,null,{"$f":"D499+1","v":3},null,null,null,{"$f":"$H$22","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$22","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$22","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$22","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$22","v":0}]
[null,null,null,{"$f":"D525+1","v":3},null,null,null,{"$f":"$H$23","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$23","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$23","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$23","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$23","v":0}]
[null,null,null,{"$f":"D551+1","v":3},null,null,null,{"$f":"$H$24","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$24","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$24","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$24","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$24","v":0}]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$25","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$25","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$25","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$25","v":0}]
[]
[]
[null,null,null,null,null,1,{"$f":"F610+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q610+1","v":13},{"$f":"R610+1","v":14},15,16,17,18,19,20,21,22,23,24]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,{"$f":"$D$32","v":12},{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"IF($D676+$D$665=F$29,F$32,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D676+$D$665=P$29,P$32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,200,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D692+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D693+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"IF($D702+$D$691=F$29,F$33,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D702+$D$691=P$29,P$33,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D744+$D$743=F$29,F$35,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D744+$D$743=P$29,P$35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D745+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,{"$f":"$D$36","v":84},{"$f":"$E$12","v":"7yr"}]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D823+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,{"$f":"$D$39","v":0},{"$f":"$E$15","v":0}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D860+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D874+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D885+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D927+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D952+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D964+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,15,null,{"$f":"$D$44","v":0},{"$f":"$E$20","v":0}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"IF($D988+$D$977=F$29,F$44,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D988+$D$977=P$29,P$44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1004+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1015+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1042+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D1056+$D$1055=F$29,F$47,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1056+$D$1055=P$29,P$47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1067+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1083+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1109+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,1,null,{"$f":"IFERROR($F$6-F614,0)","v":150},{"$f":"IFERROR(F1141-G614,0)","v":150},150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$6-K619,0)","v":150},150,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$6-Q625,0)","v":250},250,250,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$6-W631,0)","v":50},50,50,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$6-AC637,0)","v":50}]
[null,null,null,{"$f":"D1168+1","v":3},null,null,null,{"$f":"IFERROR($H$7-H642,0)","v":150},150,150,150,150,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$7-M647,0)","v":150},150,150,150,150,150,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$7-P650,0)","v":200},200,200,200,200,200,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$7-T654,0)","v":100},100,100,100,100,100,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$7-Z660,0)","v":50},{"$f":"IFERROR(Z1187-AA660,0)","v":50},{"$f":"IFERROR(AA1187-AB660,0)","v":50},{"$f":"IFERROR(AB1187-AC660,0)","v":50}]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$8-I669,0)","v":100},100,100,100,100,100,100,100,100,100,100,100,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$8-Q677,0)","v":200},200,200,200,200,200,200,200,200,200,200,200,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$8-V682,0)","v":0},{"$f":"IFERROR(V1209-W682,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$8-AA687,0)","v":0},{"$f":"IFERROR(AA1214-AB687,0)","v":0},{"$f":"IFERROR(AB1214-AC687,0)","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$9-F692,0)","v":0},{"$f":"IFERROR(F1219-G692,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$9-M699,0)","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$9-S705,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$9-X710,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$9-AC715,0)","v":0}]
[null,5,null,null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$10-J722,0)","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$10-P728,0)","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$10-U733,0)","v":150},150,150,150,150,150,150,150,150]
[]
[null,null,null,{"$f":"D1271+1","v":2},null,null,{"$f":"IFERROR($G$11-G745,0)","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$11-L750,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$11-Q755,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$11-U759,0)","v":150},150,150,150,150,150,150,150,150]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$11-AC767,0)","v":150}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$12-I773,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$12-N778,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$12-S783,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$12-T784,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$12-Z790,0)","v":0},{"$f":"IFERROR(Z1317-AA790,0)","v":0},{"$f":"IFERROR(AA1317-AB790,0)","v":0},{"$f":"IFERROR(AB1317-AC790,0)","v":0}]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$13-K801,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$13-S809,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$13-W813,0)","v":0},0,0,0,0,0,0]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$13-AB818,0)","v":150},{"$f":"IFERROR(AB1345-AC818,0)","v":150}]
[null,null,null,{"$f":"D1349+1","v":2},null,null,{"$f":"IFERROR($G$14-G823,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$14-J826,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$14-S835,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$14-Y841,0)","v":0},{"$f":"IFERROR(Y1368-Z841,0)","v":0},{"$f":"IFERROR(Z1368-AA841,0)","v":0},{"$f":"IFERROR(AA1368-AB841,0)","v":0},{"$f":"IFERROR(AB1368-AC841,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$15-I851,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$15-O857,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$15-P858,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$15-U863,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$15-AA869,0)","v":0},{"$f":"IFERROR(AA1396-AB869,0)","v":0},{"$f":"IFERROR(AB1396-AC869,0)","v":0}]
[null,null,null,{"$f":"D1402+1","v":3},null,null,null,{"$f":"IFERROR($H$16-H876,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$16-M881,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1412+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$16-R886,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$16-W891,0)","v":0},0,0,0,0,0,0]
[null,12,null,null,{"$f":"$E$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$17-I903,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$17-N908,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$17-T914,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$17-Y919,0)","v":0},{"$f":"IFERROR(Y1446-Z919,0)","v":0},{"$f":"IFERROR(Z1446-AA919,0)","v":0},{"$f":"IFERROR(AA1446-AB919,0)","v":0},{"$f":"IFERROR(AB1446-AC919,0)","v":0}]
[]
[null,null,null,1,null,{"$f":"IFERROR($F$18-F926,0)","v":0},{"$f":"IFERROR(F1453-G926,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$18-K931,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$18-Q937,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$18-W943,0)","v":0},0,0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$18-AC949,0)","v":0}]
[null,null,null,{"$f":"D1480+1","v":3},null,null,null,{"$f":"IFERROR($H$19-H954,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$19-M959,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$19-T966,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$19-Y971,0)","v":0},{"$f":"IFERROR(Y1498-Z971,0)","v":0},{"$f":"IFERROR(Z1498-AA971,0)","v":0},{"$f":"IFERROR(AA1498-AB971,0)","v":0},{"$f":"IFERROR(AB1498-AC971,0)","v":0}]
[]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$20-J982,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$20-M985,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$20-Q989,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$20-V994,0)","v":0},{"$f":"IFERROR(V1521-W994,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$20-AA999,0)","v":0},{"$f":"IFERROR(AA1526-AB999,0)","v":0},{"$f":"IFERROR(AB1526-AC999,0)","v":0}]
[null,null,null,{"$f":"D1531+1","v":2},null,null,{"$f":"IFERROR($G$21-G1005,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$21-L1010,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1543+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$21-S1017,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$21-X1022,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$21-AC1027,0)","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$22-I1033,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$22-O1039,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$22-T1044,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$22-Z1050,0)","v":0},{"$f":"IFERROR(Z1577-AA1050,0)","v":0},{"$f":"IFERROR(AA1577-AB1050,0)","v":0},{"$f":"IFERROR(AB1577-AC1050,0)","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$22-AB1052,0)","v":0},{"$f":"IFERROR(AB1579-AC1052,0)","v":0}]
[null,null,null,{"$f":"D1583+1","v":2},null,null,{"$f":"IFERROR($G$23-G1057,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$23-L1062,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$23-Q1067,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$23-W1073,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$23-AA1077,0)","v":0},{"$f":"IFERROR(AA1604-AB1077,0)","v":0},{"$f":"IFERROR(AB1604-AC1077,0)","v":0}]
[null,null,null,{"$f":"D1610+1","v":3},null,null,null,{"$f":"IFERROR($H$24-H1084,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$24-N1090,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1621+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$24-S1095,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$24-X1100,0)","v":0},0,0,0,0,0]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$25-J1112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$25-P1118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$25-Q1119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$25-W1125,0)","v":0},0,0,0,0,0,0]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$25-AB1130,0)","v":0},{"$f":"IFERROR(AB1657-AC1130,0)","v":0}]
[]
[null,null,{"$f":"IF($B$6=\"Bonds\",Instruments!$O$7,\" \")","v":" "},1,{"$f":"$E$6","v":"T-bills 3m"},null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1141>0),F1141,0)))*IF($C$1667=1,(IF(OR(G$1664=$D1668+12,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54,F$54)))),IF($C$1667=2,(IF(OR(G$1664=$D1668+6,G$1664=$D1668+12,G$1664=$D1668+18,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/2,F$54/2)))),(IF(OR(G$1664=$D1668+3,G$1664=$D1668+6,G$1664=$D1668+9,G$1664=$D1668+12,G$1664=$D1668+15,G$1664=$D1668+18,G$1664=$D1668+21,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/4,F$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1141>0),G1141,0)))*IF($C$1667=1,(IF(OR(H$1664=$D1668+12,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54,G$54)))),IF($C$1667=2,(IF(OR(H$1664=$D1668+6,H$1664=$D1668+12,H$1664=$D1668+18,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/2,G$54/2)))),(IF(OR(H$1664=$D1668+3,H$1664=$D1668+6,H$1664=$D1668+9,H$1664=$D1668+12,H$1664=$D1668+15,H$1664=$D1668+18,H$1664=$D1668+21,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/4,G$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",O1150>0),O1150,0)))*IF($C$1667=1,(IF(OR(P$1664=$D1677+12,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54,O$54)))),IF($C$1667=2,(IF(OR(P$1664=$D1677+6,P$1664=$D1677+12,P$1664=$D1677+18,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/2,O$54/2)))),(IF(OR(P$1664=$D1677+3,P$1664=$D1677+6,P$1664=$D1677+9,P$1664=$D1677+12,P$1664=$D1677+15,P$1664=$D1677+18,P$1664=$D1677+21,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/4,O$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",P1150>0),P1150,0)))*IF($C$1667=1,(IF(OR(Q$1664=$D1677+12,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54,P$54)))),IF($C$1667=2,(IF(OR(Q$1664=$D1677+6,Q$1664=$D1677+12,Q$1664=$D1677+18,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/2,P$54/2)))),(IF(OR(Q$1664=$D1677+3,Q$1664=$D1677+6,Q$1664=$D1677+9,Q$1664=$D1677+12,Q$1664=$D1677+15,Q$1664=$D1677+18,Q$1664=$D1677+21,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/4,P$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",Q1152>0),Q1152,0)))*IF($C$1667=1,(IF(OR(R$1664=$D1679+12,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54,Q$54)))),IF($C$1667=2,(IF(OR(R$1664=$D1679+6,R$1664=$D1679+12,R$1664=$D1679+18,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/2,Q$54/2)))),(IF(OR(R$1664=$D1679+3,R$1664=$D1679+6,R$1664=$D1679+9,R$1664=$D1679+12,R$1664=$D1679+15,R$1664=$D1679+18,R$1664=$D1679+21,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/4,Q$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",R1152>0),R1152,0)))*IF($C$1667=1,(IF(OR(S$1664=$D1679+12,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54,R$54)))),IF($C$1667=2,(IF(OR(S$1664=$D1679+6,S$1664=$D1679+12,S$1664=$D1679+18,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/2,R$54/2)))),(IF(OR(S$1664=$D1679+3,S$1664=$D1679+6,S$1664=$D1679+9,S$1664=$D1679+12,S$1664=$D1679+15,S$1664=$D1679+18,S$1664=$D1679+21,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/4,R$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",W1158>0),W1158,0)))*IF($C$1667=1,(IF(OR(X$1664=$D1685+12,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54,W$54)))),IF($C$1667=2,(IF(OR(X$1664=$D1685+6,X$1664=$D1685+12,X$1664=$D1685+18,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/2,W$54/2)))),(IF(OR(X$1664=$D1685+3,X$1664=$D1685+6,X$1664=$D1685+9,X$1664=$D1685+12,X$1664=$D1685+15,X$1664=$D1685+18,X$1664=$D1685+21,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/4,W$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",X1158>0),X1158,0)))*IF($C$1667=1,(IF(OR(Y$1664=$D1685+12,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54,X$54)))),IF($C$1667=2,(IF(OR(Y$1664=$D1685+6,Y$1664=$D1685+12,Y$1664=$D1685+18,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/2,X$54/2)))),(IF(OR(Y$1664=$D1685+3,Y$1664=$D1685+6,Y$1664=$D1685+9,Y$1664=$D1685+12,Y$1664=$D1685+15,Y$1664=$D1685+18,Y$1664=$D1685+21,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/4,X$54/4))))))","v":0},0,0,0,0]
[null,null,null,23,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",AB1163>0),AB1163,0)))*IF($C$1667=1,(IF(OR(AC$1664=$D1690+12,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54,$AB$54)))),IF($C$1667=2,(IF(OR(AC$1664=$D1690+6,AC$1664=$D1690+12,AC$1664=$D1690+18,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54/2,$AB$54/2)))),(IF(OR(AC$1664=$D1690+3,AC$1664=$D1690+6,AC$1664=$D1690+9,AC$1664=$D1690+12,AC$1664=$D1690+15,AC$1664=$D1690+18,AC$1664=$D1690+21,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54/4,$AB$54/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$7","v":"T-bills 6m"},null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1167>0),F1167,0)))*IF($C$1693=1,(IF(OR(G$1664=$D1694+12,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55,F$55)))),IF($C$1693=2,(IF(OR(G$1664=$D1694+6,G$1664=$D1694+12,G$1664=$D1694+18,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55/2,F$55/2)))),(IF(OR(G$1664=$D1694+3,G$1664=$D1694+6,G$1664=$D1694+9,G$1664=$D1694+12,G$1664=$D1694+15,G$1664=$D1694+18,G$1664=$D1694+21,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55/4,F$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"T-bills 6m",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",N1175>0),N1175,0)))*IF($C$1693=1,(IF(OR(O$1664=$D1702+12,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55,N$55)))),IF($C$1693=2,(IF(OR(O$1664=$D1702+6,O$1664=$D1702+12,O$1664=$D1702+18,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55/2,N$55/2)))),(IF(OR(O$1664=$D1702+3,O$1664=$D1702+6,O$1664=$D1702+9,O$1664=$D1702+12,O$1664=$D1702+15,O$1664=$D1702+18,O$1664=$D1702+21,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55/4,N$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",S1180>0),S1180,0)))*IF($C$1693=1,(IF(OR(T$1664=$D1707+12,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55,S$55)))),IF($C$1693=2,(IF(OR(T$1664=$D1707+6,T$1664=$D1707+12,T$1664=$D1707+18,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55/2,S$55/2)))),(IF(OR(T$1664=$D1707+3,T$1664=$D1707+6,T$1664=$D1707+9,T$1664=$D1707+12,T$1664=$D1707+15,T$1664=$D1707+18,T$1664=$D1707+21,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55/4,S$55/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Y1186>0),Y1186,0)))*IF($C$1693=1,(IF(OR(Z$1664=$D1713+12,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,Y$55)))),IF($C$1693=2,(IF(OR(Z$1664=$D1713+6,Z$1664=$D1713+12,Z$1664=$D1713+18,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,Y$55/2)))),(IF(OR(Z$1664=$D1713+3,Z$1664=$D1713+6,Z$1664=$D1713+9,Z$1664=$D1713+12,Z$1664=$D1713+15,Z$1664=$D1713+18,Z$1664=$D1713+21,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,Y$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Z1186>0),Z1186,0)))*IF($C$1693=1,(IF(OR(AA$1664=$D1713+12,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,Z$55)))),IF($C$1693=2,(IF(OR(AA$1664=$D1713+6,AA$1664=$D1713+12,AA$1664=$D1713+18,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,Z$55/2)))),(IF(OR(AA$1664=$D1713+3,AA$1664=$D1713+6,AA$1664=$D1713+9,AA$1664=$D1713+12,AA$1664=$D1713+15,AA$1664=$D1713+18,AA$1664=$D1713+21,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,Z$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AA1186>0),AA1186,0)))*IF($C$1693=1,(IF(OR(AB$1664=$D1713+12,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,AA$55)))),IF($C$1693=2,(IF(OR(AB$1664=$D1713+6,AB$1664=$D1713+12,AB$1664=$D1713+18,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,AA$55/2)))),(IF(OR(AB$1664=$D1713+3,AB$1664=$D1713+6,AB$1664=$D1713+9,AB$1664=$D1713+12,AB$1664=$D1713+15,AB$1664=$D1713+18,AB$1664=$D1713+21,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,AA$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AB1186>0),AB1186,0)))*IF($C$1693=1,(IF(OR(AC$1664=$D1713+12,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,AB$55)))),IF($C$1693=2,(IF(OR(AC$1664=$D1713+6,AC$1664=$D1713+12,AC$1664=$D1713+18,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,AB$55/2)))),(IF(OR(AC$1664=$D1713+3,AC$1664=$D1713+6,AC$1664=$D1713+9,AC$1664=$D1713+12,AC$1664=$D1713+15,AC$1664=$D1713+18,AC$1664=$D1713+21,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,AB$55/4))))))","v":0}]
[null,3,{"$f":"IF($B$8=\"Bonds\",Instruments!$O$9,\" \")","v":" "},null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,5,"T-bills 12m",null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",J1197>0),J1197,0)))*IF($C$1719=1,(IF(OR(K$1664=$D1724+12,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56,J$56)))),IF($C$1719=2,(IF(OR(K$1664=$D1724+6,K$1664=$D1724+12,K$1664=$D1724+18,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56/2,J$56/2)))),(IF(OR(K$1664=$D1724+3,K$1664=$D1724+6,K$1664=$D1724+9,K$1664=$D1724+12,K$1664=$D1724+15,K$1664=$D1724+18,K$1664=$D1724+21,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56/4,J$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"T-bills 12m",null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",K1198>0),K1198,0)))*IF($C$1719=1,(IF(OR(L$1664=$D1725+12,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56,K$56)))),IF($C$1719=2,(IF(OR(L$1664=$D1725+6,L$1664=$D1725+12,L$1664=$D1725+18,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56/2,K$56/2)))),(IF(OR(L$1664=$D1725+3,L$1664=$D1725+6,L$1664=$D1725+9,L$1664=$D1725+12,L$1664=$D1725+15,L$1664=$D1725+18,L$1664=$D1725+21,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56/4,K$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",P1203>0),P1203,0)))*IF($C$1719=1,(IF(OR(Q$1664=$D1730+12,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56,P$56)))),IF($C$1719=2,(IF(OR(Q$1664=$D1730+6,Q$1664=$D1730+12,Q$1664=$D1730+18,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56/2,P$56/2)))),(IF(OR(Q$1664=$D1730+3,Q$1664=$D1730+6,Q$1664=$D1730+9,Q$1664=$D1730+12,Q$1664=$D1730+15,Q$1664=$D1730+18,Q$1664=$D1730+21,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56/4,P$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",V1209>0),V1209,0)))*IF($C$1719=1,(IF(OR(W$1664=$D1736+12,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56,V$56)))),IF($C$1719=2,(IF(OR(W$1664=$D1736+6,W$1664=$D1736+12,W$1664=$D1736+18,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56/2,V$56/2)))),(IF(OR(W$1664=$D1736+3,W$1664=$D1736+6,W$1664=$D1736+9,W$1664=$D1736+12,W$1664=$D1736+15,W$1664=$D1736+18,W$1664=$D1736+21,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56/4,V$56/4))))))","v":0},0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1746+1","v":2},"2yr ",null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",G1220>0),G1220,0)))*IF($C$1745=1,(IF(OR(H$1664=$D1747+12,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57,G$57)))),IF($C$1745=2,(IF(OR(H$1664=$D1747+6,H$1664=$D1747+12,H$1664=$D1747+18,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57/2,G$57/2)))),(IF(OR(H$1664=$D1747+3,H$1664=$D1747+6,H$1664=$D1747+9,H$1664=$D1747+12,H$1664=$D1747+15,H$1664=$D1747+18,H$1664=$D1747+21,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57/4,G$57/4))))))","v":0},0,3.5150000000000001,0,0,3.5150000000000001,0,0,3.5150000000000001,0,0,3.55,0,0,3.55,0,0,3.55,0,0,3.55,0]
[null,null,null,8,"2yr ",null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",M1226>0),M1226,0)))*IF($C$1745=1,(IF(OR(N$1664=$D1753+12,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57,M$57)))),IF($C$1745=2,(IF(OR(N$1664=$D1753+6,N$1664=$D1753+12,N$1664=$D1753+18,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57/2,M$57/2)))),(IF(OR(N$1664=$D1753+3,N$1664=$D1753+6,N$1664=$D1753+9,N$1664=$D1753+12,N$1664=$D1753+15,N$1664=$D1753+18,N$1664=$D1753+21,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57/4,M$57/4))))))","v":0},0,3.5150000000000001,0,0,3.55,0,0,3.55,0,0,3.55,0,0,3.55,0]
[null,null,null,13,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",R1231>0),R1231,0)))*IF($C$1745=1,(IF(OR(S$1664=$D1758+12,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57,R$57)))),IF($C$1745=2,(IF(OR(S$1664=$D1758+6,S$1664=$D1758+12,S$1664=$D1758+18,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/2,R$57/2)))),(IF(OR(S$1664=$D1758+3,S$1664=$D1758+6,S$1664=$D1758+9,S$1664=$D1758+12,S$1664=$D1758+15,S$1664=$D1758+18,S$1664=$D1758+21,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/4,R$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",S1231>0),S1231,0)))*IF($C$1745=1,(IF(OR(T$1664=$D1758+12,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57,S$57)))),IF($C$1745=2,(IF(OR(T$1664=$D1758+6,T$1664=$D1758+12,T$1664=$D1758+18,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/2,S$57/2)))),(IF(OR(T$1664=$D1758+3,T$1664=$D1758+6,T$1664=$D1758+9,T$1664=$D1758+12,T$1664=$D1758+15,T$1664=$D1758+18,T$1664=$D1758+21,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/4,S$57/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",U1234>0),U1234,0)))*IF($C$1745=1,(IF(OR(V$1664=$D1761+12,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57,U$57)))),IF($C$1745=2,(IF(OR(V$1664=$D1761+6,V$1664=$D1761+12,V$1664=$D1761+18,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57/2,U$57/2)))),(IF(OR(V$1664=$D1761+3,V$1664=$D1761+6,V$1664=$D1761+9,V$1664=$D1761+12,V$1664=$D1761+15,V$1664=$D1761+18,V$1664=$D1761+21,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57/4,U$57/4))))))","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,4,"3yr",null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",I1248>0),I1248,0)))*IF($C$1771=1,(IF(OR(J$1664=$D1775+12,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58,I$58)))),IF($C$1771=2,(IF(OR(J$1664=$D1775+6,J$1664=$D1775+12,J$1664=$D1775+18,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58/2,I$58/2)))),(IF(OR(J$1664=$D1775+3,J$1664=$D1775+6,J$1664=$D1775+9,J$1664=$D1775+12,J$1664=$D1775+15,J$1664=$D1775+18,J$1664=$D1775+21,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58/4,I$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"3yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",O1254>0),O1254,0)))*IF($C$1771=1,(IF(OR(P$1664=$D1781+12,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58,O$58)))),IF($C$1771=2,(IF(OR(P$1664=$D1781+6,P$1664=$D1781+12,P$1664=$D1781+18,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58/2,O$58/2)))),(IF(OR(P$1664=$D1781+3,P$1664=$D1781+6,P$1664=$D1781+9,P$1664=$D1781+12,P$1664=$D1781+15,P$1664=$D1781+18,P$1664=$D1781+21,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58/4,O$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",T1259>0),T1259,0)))*IF($C$1771=1,(IF(OR(U$1664=$D1786+12,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58,T$58)))),IF($C$1771=2,(IF(OR(U$1664=$D1786+6,U$1664=$D1786+12,U$1664=$D1786+18,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58/2,T$58/2)))),(IF(OR(U$1664=$D1786+3,U$1664=$D1786+6,U$1664=$D1786+9,U$1664=$D1786+12,U$1664=$D1786+15,U$1664=$D1786+18,U$1664=$D1786+21,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58/4,T$58/4))))))","v":0},0,2.8312499999999998,0,0,2.8312499999999998,0,0,2.8312499999999998]
[null,null,null,21,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",Z1265>0),Z1265,0)))*IF($C$1771=1,(IF(OR(AA$1664=$D1792+12,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,Z$58)))),IF($C$1771=2,(IF(OR(AA$1664=$D1792+6,AA$1664=$D1792+12,AA$1664=$D1792+18,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,Z$58/2)))),(IF(OR(AA$1664=$D1792+3,AA$1664=$D1792+6,AA$1664=$D1792+9,AA$1664=$D1792+12,AA$1664=$D1792+15,AA$1664=$D1792+18,AA$1664=$D1792+21,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,Z$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AA1265>0),AA1265,0)))*IF($C$1771=1,(IF(OR(AB$1664=$D1792+12,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,AA$58)))),IF($C$1771=2,(IF(OR(AB$1664=$D1792+6,AB$1664=$D1792+12,AB$1664=$D1792+18,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,AA$58/2)))),(IF(OR(AB$1664=$D1792+3,AB$1664=$D1792+6,AB$1664=$D1792+9,AB$1664=$D1792+12,AB$1664=$D1792+15,AB$1664=$D1792+18,AB$1664=$D1792+21,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1265>0),AB1265,0)))*IF($C$1771=1,(IF(OR(AC$1664=$D1792+12,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,AB$58)))),IF($C$1771=2,(IF(OR(AC$1664=$D1792+6,AC$1664=$D1792+12,AC$1664=$D1792+18,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,AB$58/2)))),(IF(OR(AC$1664=$D1792+3,AC$1664=$D1792+6,AC$1664=$D1792+9,AC$1664=$D1792+12,AC$1664=$D1792+15,AC$1664=$D1792+18,AC$1664=$D1792+21,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,AB$58/4))))))","v":2.8312499999999998}]
[null,null,null,22,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AA1266>0),AA1266,0)))*IF($C$1771=1,(IF(OR(AB$1664=$D1793+12,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58,AA$58)))),IF($C$1771=2,(IF(OR(AB$1664=$D1793+6,AB$1664=$D1793+12,AB$1664=$D1793+18,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/2,AA$58/2)))),(IF(OR(AB$1664=$D1793+3,AB$1664=$D1793+6,AB$1664=$D1793+9,AB$1664=$D1793+12,AB$1664=$D1793+15,AB$1664=$D1793+18,AB$1664=$D1793+21,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1266>0),AB1266,0)))*IF($C$1771=1,(IF(OR(AC$1664=$D1793+12,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58,AB$58)))),IF($C$1771=2,(IF(OR(AC$1664=$D1793+6,AC$1664=$D1793+12,AC$1664=$D1793+18,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/2,AB$58/2)))),(IF(OR(AC$1664=$D1793+3,AC$1664=$D1793+6,AC$1664=$D1793+9,AC$1664=$D1793+12,AC$1664=$D1793+15,AC$1664=$D1793+18,AC$1664=$D1793+21,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/4,AB$58/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$11","v":"5yr"},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1271>0),F1271,0)))*IF($C$1797=1,(IF(OR(G$1664=$D1798+12,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59,F$59)))),IF($C$1797=2,(IF(OR(G$1664=$D1798+6,G$1664=$D1798+12,G$1664=$D1798+18,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59/2,F$59/2)))),(IF(OR(G$1664=$D1798+3,G$1664=$D1798+6,G$1664=$D1798+9,G$1664=$D1798+12,G$1664=$D1798+15,G$1664=$D1798+18,G$1664=$D1798+21,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59/4,F$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"5yr",null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",K1276>0),K1276,0)))*IF($C$1797=1,(IF(OR(L$1664=$D1803+12,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59,K$59)))),IF($C$1797=2,(IF(OR(L$1664=$D1803+6,L$1664=$D1803+12,L$1664=$D1803+18,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59/2,K$59/2)))),(IF(OR(L$1664=$D1803+3,L$1664=$D1803+6,L$1664=$D1803+9,L$1664=$D1803+12,L$1664=$D1803+15,L$1664=$D1803+18,L$1664=$D1803+21,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59/4,K$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",R1283>0),R1283,0)))*IF($C$1797=1,(IF(OR(S$1664=$D1810+12,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59,R$59)))),IF($C$1797=2,(IF(OR(S$1664=$D1810+6,S$1664=$D1810+12,S$1664=$D1810+18,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/2,R$59/2)))),(IF(OR(S$1664=$D1810+3,S$1664=$D1810+6,S$1664=$D1810+9,S$1664=$D1810+12,S$1664=$D1810+15,S$1664=$D1810+18,S$1664=$D1810+21,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/4,R$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",S1283>0),S1283,0)))*IF($C$1797=1,(IF(OR(T$1664=$D1810+12,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59,S$59)))),IF($C$1797=2,(IF(OR(T$1664=$D1810+6,T$1664=$D1810+12,T$1664=$D1810+18,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/2,S$59/2)))),(IF(OR(T$1664=$D1810+3,T$1664=$D1810+6,T$1664=$D1810+9,T$1664=$D1810+12,T$1664=$D1810+15,T$1664=$D1810+18,T$1664=$D1810+21,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/4,S$59/4))))))","v":0},0,0,0,6.4499999999999993,0,0,0,0,0]
[null,null,null,18,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",W1288>0),W1288,0)))*IF($C$1797=1,(IF(OR(X$1664=$D1815+12,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59,W$59)))),IF($C$1797=2,(IF(OR(X$1664=$D1815+6,X$1664=$D1815+12,X$1664=$D1815+18,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59/2,W$59/2)))),(IF(OR(X$1664=$D1815+3,X$1664=$D1815+6,X$1664=$D1815+9,X$1664=$D1815+12,X$1664=$D1815+15,X$1664=$D1815+18,X$1664=$D1815+21,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59/4,W$59/4))))))","v":0},0,0,0,0,6.4499999999999993]
[null,null,null,24,"5yr"]
[null,null,null,{"$f":"D1825+1","v":3},"7yr",null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",H1299>0),H1299,0)))*IF($C$1823=1,(IF(OR(I$1664=$D1826+12,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60,H$60)))),IF($C$1823=2,(IF(OR(I$1664=$D1826+6,I$1664=$D1826+12,I$1664=$D1826+18,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60/2,H$60/2)))),(IF(OR(I$1664=$D1826+3,I$1664=$D1826+6,I$1664=$D1826+9,I$1664=$D1826+12,I$1664=$D1826+15,I$1664=$D1826+18,I$1664=$D1826+21,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60/4,H$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"7yr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",P1307>0),P1307,0)))*IF($C$1823=1,(IF(OR(Q$1664=$D1834+12,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60,P$60)))),IF($C$1823=2,(IF(OR(Q$1664=$D1834+6,Q$1664=$D1834+12,Q$1664=$D1834+18,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60/2,P$60/2)))),(IF(OR(Q$1664=$D1834+3,Q$1664=$D1834+6,Q$1664=$D1834+9,Q$1664=$D1834+12,Q$1664=$D1834+15,Q$1664=$D1834+18,Q$1664=$D1834+21,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60/4,P$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",T1311>0),T1311,0)))*IF($C$1823=1,(IF(OR(U$1664=$D1838+12,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60,T$60)))),IF($C$1823=2,(IF(OR(U$1664=$D1838+6,U$1664=$D1838+12,U$1664=$D1838+18,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60/2,T$60/2)))),(IF(OR(U$1664=$D1838+3,U$1664=$D1838+6,U$1664=$D1838+9,U$1664=$D1838+12,U$1664=$D1838+15,U$1664=$D1838+18,U$1664=$D1838+21,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60/4,T$60/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Y1316>0),Y1316,0)))*IF($C$1823=1,(IF(OR(Z$1664=$D1843+12,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,Y$60)))),IF($C$1823=2,(IF(OR(Z$1664=$D1843+6,Z$1664=$D1843+12,Z$1664=$D1843+18,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,Y$60/2)))),(IF(OR(Z$1664=$D1843+3,Z$1664=$D1843+6,Z$1664=$D1843+9,Z$1664=$D1843+12,Z$1664=$D1843+15,Z$1664=$D1843+18,Z$1664=$D1843+21,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,Y$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Z1316>0),Z1316,0)))*IF($C$1823=1,(IF(OR(AA$1664=$D1843+12,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,Z$60)))),IF($C$1823=2,(IF(OR(AA$1664=$D1843+6,AA$1664=$D1843+12,AA$1664=$D1843+18,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,Z$60/2)))),(IF(OR(AA$1664=$D1843+3,AA$1664=$D1843+6,AA$1664=$D1843+9,AA$1664=$D1843+12,AA$1664=$D1843+15,AA$1664=$D1843+18,AA$1664=$D1843+21,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,Z$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AA1316>0),AA1316,0)))*IF($C$1823=1,(IF(OR(AB$1664=$D1843+12,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,AA$60)))),IF($C$1823=2,(IF(OR(AB$1664=$D1843+6,AB$1664=$D1843+12,AB$1664=$D1843+18,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,AA$60/2)))),(IF(OR(AB$1664=$D1843+3,AB$1664=$D1843+6,AB$1664=$D1843+9,AB$1664=$D1843+12,AB$1664=$D1843+15,AB$1664=$D1843+18,AB$1664=$D1843+21,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,AA$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AB1316>0),AB1316,0)))*IF($C$1823=1,(IF(OR(AC$1664=$D1843+12,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,AB$60)))),IF($C$1823=2,(IF(OR(AC$1664=$D1843+6,AC$1664=$D1843+12,AC$1664=$D1843+18,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,AB$60/2)))),(IF(OR(AC$1664=$D1843+3,AC$1664=$D1843+6,AC$1664=$D1843+9,AC$1664=$D1843+12,AC$1664=$D1843+15,AC$1664=$D1843+18,AC$1664=$D1843+21,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,AB$60/4))))))","v":0}]
[null,8,{"$f":"IF($B$13=\"Bonds\",Instruments!$O$14,\" \")","v":2},null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,4,"10yr",null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",I1326>0),I1326,0)))*IF($C$1849=1,(IF(OR(J$1664=$D1853+12,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61,I$61)))),IF($C$1849=2,(IF(OR(J$1664=$D1853+6,J$1664=$D1853+12,J$1664=$D1853+18,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61/2,I$61/2)))),(IF(OR(J$1664=$D1853+3,J$1664=$D1853+6,J$1664=$D1853+9,J$1664=$D1853+12,J$1664=$D1853+15,J$1664=$D1853+18,J$1664=$D1853+21,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61/4,I$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"10yr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",P1333>0),P1333,0)))*IF($C$1849=1,(IF(OR(Q$1664=$D1860+12,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61,P$61)))),IF($C$1849=2,(IF(OR(Q$1664=$D1860+6,Q$1664=$D1860+12,Q$1664=$D1860+18,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61/2,P$61/2)))),(IF(OR(Q$1664=$D1860+3,Q$1664=$D1860+6,Q$1664=$D1860+9,Q$1664=$D1860+12,Q$1664=$D1860+15,Q$1664=$D1860+18,Q$1664=$D1860+21,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61/4,P$61/4))))))","v":0},0,0,0,0,10.897500000000001,0,0,0,0,0,10.897500000000001,0]
[null,null,null,12,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",Q1334>0),Q1334,0)))*IF($C$1849=1,(IF(OR(R$1664=$D1861+12,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61,Q$61)))),IF($C$1849=2,(IF(OR(R$1664=$D1861+6,R$1664=$D1861+12,R$1664=$D1861+18,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61/2,Q$61/2)))),(IF(OR(R$1664=$D1861+3,R$1664=$D1861+6,R$1664=$D1861+9,R$1664=$D1861+12,R$1664=$D1861+15,R$1664=$D1861+18,R$1664=$D1861+21,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61/4,Q$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",V1339>0),V1339,0)))*IF($C$1849=1,(IF(OR(W$1664=$D1866+12,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61,V$61)))),IF($C$1849=2,(IF(OR(W$1664=$D1866+6,W$1664=$D1866+12,W$1664=$D1866+18,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61/2,V$61/2)))),(IF(OR(W$1664=$D1866+3,W$1664=$D1866+6,W$1664=$D1866+9,W$1664=$D1866+12,W$1664=$D1866+15,W$1664=$D1866+18,W$1664=$D1866+21,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61/4,V$61/4))))))","v":0},0,0,0,0,10.875,0]
[null,null,null,1,{"$f":"$E$14","v":0},null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1349>0),F1349,0)))*IF($C$1875=1,(IF(OR(G$1664=$D1876+12,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62,F$62)))),IF($C$1875=2,(IF(OR(G$1664=$D1876+6,G$1664=$D1876+12,G$1664=$D1876+18,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/2,F$62/2)))),(IF(OR(G$1664=$D1876+3,G$1664=$D1876+6,G$1664=$D1876+9,G$1664=$D1876+12,G$1664=$D1876+15,G$1664=$D1876+18,G$1664=$D1876+21,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/4,F$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1877+1","v":3},0,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",H1351>0),H1351,0)))*IF($C$1875=1,(IF(OR(I$1664=$D1878+12,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62,H$62)))),IF($C$1875=2,(IF(OR(I$1664=$D1878+6,I$1664=$D1878+12,I$1664=$D1878+18,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62/2,H$62/2)))),(IF(OR(I$1664=$D1878+3,I$1664=$D1878+6,I$1664=$D1878+9,I$1664=$D1878+12,I$1664=$D1878+15,I$1664=$D1878+18,I$1664=$D1878+21,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62/4,H$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",M1356>0),M1356,0)))*IF($C$1875=1,(IF(OR(N$1664=$D1883+12,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62,M$62)))),IF($C$1875=2,(IF(OR(N$1664=$D1883+6,N$1664=$D1883+12,N$1664=$D1883+18,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62/2,M$62/2)))),(IF(OR(N$1664=$D1883+3,N$1664=$D1883+6,N$1664=$D1883+9,N$1664=$D1883+12,N$1664=$D1883+15,N$1664=$D1883+18,N$1664=$D1883+21,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62/4,M$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",S1362>0),S1362,0)))*IF($C$1875=1,(IF(OR(T$1664=$D1889+12,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62,S$62)))),IF($C$1875=2,(IF(OR(T$1664=$D1889+6,T$1664=$D1889+12,T$1664=$D1889+18,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62/2,S$62/2)))),(IF(OR(T$1664=$D1889+3,T$1664=$D1889+6,T$1664=$D1889+9,T$1664=$D1889+12,T$1664=$D1889+15,T$1664=$D1889+18,T$1664=$D1889+21,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62/4,S$62/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",X1367>0),X1367,0)))*IF($C$1875=1,(IF(OR(Y$1664=$D1894+12,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,X$62)))),IF($C$1875=2,(IF(OR(Y$1664=$D1894+6,Y$1664=$D1894+12,Y$1664=$D1894+18,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,X$62/2)))),(IF(OR(Y$1664=$D1894+3,Y$1664=$D1894+6,Y$1664=$D1894+9,Y$1664=$D1894+12,Y$1664=$D1894+15,Y$1664=$D1894+18,Y$1664=$D1894+21,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,X$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",Y1367>0),Y1367,0)))*IF($C$1875=1,(IF(OR(Z$1664=$D1894+12,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,Y$62)))),IF($C$1875=2,(IF(OR(Z$1664=$D1894+6,Z$1664=$D1894+12,Z$1664=$D1894+18,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,Y$62/2)))),(IF(OR(Z$1664=$D1894+3,Z$1664=$D1894+6,Z$1664=$D1894+9,Z$1664=$D1894+12,Z$1664=$D1894+15,Z$1664=$D1894+18,Z$1664=$D1894+21,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,Y$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",Z1367>0),Z1367,0)))*IF($C$1875=1,(IF(OR(AA$1664=$D1894+12,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,Z$62)))),IF($C$1875=2,(IF(OR(AA$1664=$D1894+6,AA$1664=$D1894+12,AA$1664=$D1894+18,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,Z$62/2)))),(IF(OR(AA$1664=$D1894+3,AA$1664=$D1894+6,AA$1664=$D1894+9,AA$1664=$D1894+12,AA$1664=$D1894+15,AA$1664=$D1894+18,AA$1664=$D1894+21,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,Z$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AA1367>0),AA1367,0)))*IF($C$1875=1,(IF(OR(AB$1664=$D1894+12,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,AA$62)))),IF($C$1875=2,(IF(OR(AB$1664=$D1894+6,AB$1664=$D1894+12,AB$1664=$D1894+18,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,AA$62/2)))),(IF(OR(AB$1664=$D1894+3,AB$1664=$D1894+6,AB$1664=$D1894+9,AB$1664=$D1894+12,AB$1664=$D1894+15,AB$1664=$D1894+18,AB$1664=$D1894+21,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1367>0),AB1367,0)))*IF($C$1875=1,(IF(OR(AC$1664=$D1894+12,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,AB$62)))),IF($C$1875=2,(IF(OR(AC$1664=$D1894+6,AC$1664=$D1894+12,AC$1664=$D1894+18,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,AB$62/2)))),(IF(OR(AC$1664=$D1894+3,AC$1664=$D1894+6,AC$1664=$D1894+9,AC$1664=$D1894+12,AC$1664=$D1894+15,AC$1664=$D1894+18,AC$1664=$D1894+21,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,AB$62/4))))))","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AA1370>0),AA1370,0)))*IF($C$1875=1,(IF(OR(AB$1664=$D1897+12,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62,AA$62)))),IF($C$1875=2,(IF(OR(AB$1664=$D1897+6,AB$1664=$D1897+12,AB$1664=$D1897+18,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/2,AA$62/2)))),(IF(OR(AB$1664=$D1897+3,AB$1664=$D1897+6,AB$1664=$D1897+9,AB$1664=$D1897+12,AB$1664=$D1897+15,AB$1664=$D1897+18,AB$1664=$D1897+21,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1370>0),AB1370,0)))*IF($C$1875=1,(IF(OR(AC$1664=$D1897+12,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62,AB$62)))),IF($C$1875=2,(IF(OR(AC$1664=$D1897+6,AC$1664=$D1897+12,AC$1664=$D1897+18,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/2,AB$62/2)))),(IF(OR(AC$1664=$D1897+3,AC$1664=$D1897+6,AC$1664=$D1897+9,AC$1664=$D1897+12,AC$1664=$D1897+15,AC$1664=$D1897+18,AC$1664=$D1897+21,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/4,AB$62/4))))))","v":0}]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",J1379>0),J1379,0)))*IF($C$1901=1,(IF(OR(K$1664=$D1906+12,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63,J$63)))),IF($C$1901=2,(IF(OR(K$1664=$D1906+6,K$1664=$D1906+12,K$1664=$D1906+18,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63/2,J$63/2)))),(IF(OR(K$1664=$D1906+3,K$1664=$D1906+6,K$1664=$D1906+9,K$1664=$D1906+12,K$1664=$D1906+15,K$1664=$D1906+18,K$1664=$D1906+21,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63/4,J$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",O1384>0),O1384,0)))*IF($C$1901=1,(IF(OR(P$1664=$D1911+12,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63,O$63)))),IF($C$1901=2,(IF(OR(P$1664=$D1911+6,P$1664=$D1911+12,P$1664=$D1911+18,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63/2,O$63/2)))),(IF(OR(P$1664=$D1911+3,P$1664=$D1911+6,P$1664=$D1911+9,P$1664=$D1911+12,P$1664=$D1911+15,P$1664=$D1911+18,P$1664=$D1911+21,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63/4,O$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",U1390>0),U1390,0)))*IF($C$1901=1,(IF(OR(V$1664=$D1917+12,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63,U$63)))),IF($C$1901=2,(IF(OR(V$1664=$D1917+6,V$1664=$D1917+12,V$1664=$D1917+18,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63/2,U$63/2)))),(IF(OR(V$1664=$D1917+3,V$1664=$D1917+6,V$1664=$D1917+9,V$1664=$D1917+12,V$1664=$D1917+15,V$1664=$D1917+18,V$1664=$D1917+21,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63/4,U$63/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",X1393>0),X1393,0)))*IF($C$1901=1,(IF(OR(Y$1664=$D1920+12,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,X$63)))),IF($C$1901=2,(IF(OR(Y$1664=$D1920+6,Y$1664=$D1920+12,Y$1664=$D1920+18,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,X$63/2)))),(IF(OR(Y$1664=$D1920+3,Y$1664=$D1920+6,Y$1664=$D1920+9,Y$1664=$D1920+12,Y$1664=$D1920+15,Y$1664=$D1920+18,Y$1664=$D1920+21,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,X$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",Y1393>0),Y1393,0)))*IF($C$1901=1,(IF(OR(Z$1664=$D1920+12,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,Y$63)))),IF($C$1901=2,(IF(OR(Z$1664=$D1920+6,Z$1664=$D1920+12,Z$1664=$D1920+18,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,Y$63/2)))),(IF(OR(Z$1664=$D1920+3,Z$1664=$D1920+6,Z$1664=$D1920+9,Z$1664=$D1920+12,Z$1664=$D1920+15,Z$1664=$D1920+18,Z$1664=$D1920+21,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,Y$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",Z1393>0),Z1393,0)))*IF($C$1901=1,(IF(OR(AA$1664=$D1920+12,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,Z$63)))),IF($C$1901=2,(IF(OR(AA$1664=$D1920+6,AA$1664=$D1920+12,AA$1664=$D1920+18,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,Z$63/2)))),(IF(OR(AA$1664=$D1920+3,AA$1664=$D1920+6,AA$1664=$D1920+9,AA$1664=$D1920+12,AA$1664=$D1920+15,AA$1664=$D1920+18,AA$1664=$D1920+21,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,Z$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AA1393>0),AA1393,0)))*IF($C$1901=1,(IF(OR(AB$1664=$D1920+12,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,AA$63)))),IF($C$1901=2,(IF(OR(AB$1664=$D1920+6,AB$1664=$D1920+12,AB$1664=$D1920+18,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,AA$63/2)))),(IF(OR(AB$1664=$D1920+3,AB$1664=$D1920+6,AB$1664=$D1920+9,AB$1664=$D1920+12,AB$1664=$D1920+15,AB$1664=$D1920+18,AB$1664=$D1920+21,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,AA$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AB1393>0),AB1393,0)))*IF($C$1901=1,(IF(OR(AC$1664=$D1920+12,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,AB$63)))),IF($C$1901=2,(IF(OR(AC$1664=$D1920+6,AC$1664=$D1920+12,AC$1664=$D1920+18,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,AB$63/2)))),(IF(OR(AC$1664=$D1920+3,AC$1664=$D1920+6,AC$1664=$D1920+9,AC$1664=$D1920+12,AC$1664=$D1920+15,AC$1664=$D1920+18,AC$1664=$D1920+21,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,AB$63/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$16","v":0},null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1401>0),F1401,0)))*IF($C$1927=1,(IF(OR(G$1664=$D1928+12,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64,F$64)))),IF($C$1927=2,(IF(OR(G$1664=$D1928+6,G$1664=$D1928+12,G$1664=$D1928+18,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64/2,F$64/2)))),(IF(OR(G$1664=$D1928+3,G$1664=$D1928+6,G$1664=$D1928+9,G$1664=$D1928+12,G$1664=$D1928+15,G$1664=$D1928+18,G$1664=$D1928+21,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64/4,F$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1928+1","v":2},0,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",G1402>0),G1402,0)))*IF($C$1927=1,(IF(OR(H$1664=$D1929+12,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64,G$64)))),IF($C$1927=2,(IF(OR(H$1664=$D1929+6,H$1664=$D1929+12,H$1664=$D1929+18,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64/2,G$64/2)))),(IF(OR(H$1664=$D1929+3,H$1664=$D1929+6,H$1664=$D1929+9,H$1664=$D1929+12,H$1664=$D1929+15,H$1664=$D1929+18,H$1664=$D1929+21,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64/4,G$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",L1407>0),L1407,0)))*IF($C$1927=1,(IF(OR(M$1664=$D1934+12,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64,L$64)))),IF($C$1927=2,(IF(OR(M$1664=$D1934+6,M$1664=$D1934+12,M$1664=$D1934+18,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64/2,L$64/2)))),(IF(OR(M$1664=$D1934+3,M$1664=$D1934+6,M$1664=$D1934+9,M$1664=$D1934+12,M$1664=$D1934+15,M$1664=$D1934+18,M$1664=$D1934+21,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64/4,L$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",U1416>0),U1416,0)))*IF($C$1927=1,(IF(OR(V$1664=$D1943+12,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64,U$64)))),IF($C$1927=2,(IF(OR(V$1664=$D1943+6,V$1664=$D1943+12,V$1664=$D1943+18,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64/2,U$64/2)))),(IF(OR(V$1664=$D1943+3,V$1664=$D1943+6,V$1664=$D1943+9,V$1664=$D1943+12,V$1664=$D1943+15,V$1664=$D1943+18,V$1664=$D1943+21,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64/4,U$64/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",X1419>0),X1419,0)))*IF($C$1927=1,(IF(OR(Y$1664=$D1946+12,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,X$64)))),IF($C$1927=2,(IF(OR(Y$1664=$D1946+6,Y$1664=$D1946+12,Y$1664=$D1946+18,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,X$64/2)))),(IF(OR(Y$1664=$D1946+3,Y$1664=$D1946+6,Y$1664=$D1946+9,Y$1664=$D1946+12,Y$1664=$D1946+15,Y$1664=$D1946+18,Y$1664=$D1946+21,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,X$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Y1419>0),Y1419,0)))*IF($C$1927=1,(IF(OR(Z$1664=$D1946+12,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,Y$64)))),IF($C$1927=2,(IF(OR(Z$1664=$D1946+6,Z$1664=$D1946+12,Z$1664=$D1946+18,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,Y$64/2)))),(IF(OR(Z$1664=$D1946+3,Z$1664=$D1946+6,Z$1664=$D1946+9,Z$1664=$D1946+12,Z$1664=$D1946+15,Z$1664=$D1946+18,Z$1664=$D1946+21,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,Y$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Z1419>0),Z1419,0)))*IF($C$1927=1,(IF(OR(AA$1664=$D1946+12,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,Z$64)))),IF($C$1927=2,(IF(OR(AA$1664=$D1946+6,AA$1664=$D1946+12,AA$1664=$D1946+18,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,Z$64/2)))),(IF(OR(AA$1664=$D1946+3,AA$1664=$D1946+6,AA$1664=$D1946+9,AA$1664=$D1946+12,AA$1664=$D1946+15,AA$1664=$D1946+18,AA$1664=$D1946+21,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,Z$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",AA1419>0),AA1419,0)))*IF($C$1927=1,(IF(OR(AB$1664=$D1946+12,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,AA$64)))),IF($C$1927=2,(IF(OR(AB$1664=$D1946+6,AB$1664=$D1946+12,AB$1664=$D1946+18,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,AA$64/2)))),(IF(OR(AB$1664=$D1946+3,AB$1664=$D1946+6,AB$1664=$D1946+9,AB$1664=$D1946+12,AB$1664=$D1946+15,AB$1664=$D1946+18,AB$1664=$D1946+21,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,AA$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",AB1419>0),AB1419,0)))*IF($C$1927=1,(IF(OR(AC$1664=$D1946+12,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,AB$64)))),IF($C$1927=2,(IF(OR(AC$1664=$D1946+6,AC$1664=$D1946+12,AC$1664=$D1946+18,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,AB$64/2)))),(IF(OR(AC$1664=$D1946+3,AC$1664=$D1946+6,AC$1664=$D1946+9,AC$1664=$D1946+12,AC$1664=$D1946+15,AC$1664=$D1946+18,AC$1664=$D1946+21,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,AB$64/4))))))","v":0}]
[null,null,null,24,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",I1430>0),I1430,0)))*IF($C$1953=1,(IF(OR(J$1664=$D1957+12,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65,I$65)))),IF($C$1953=2,(IF(OR(J$1664=$D1957+6,J$1664=$D1957+12,J$1664=$D1957+18,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65/2,I$65/2)))),(IF(OR(J$1664=$D1957+3,J$1664=$D1957+6,J$1664=$D1957+9,J$1664=$D1957+12,J$1664=$D1957+15,J$1664=$D1957+18,J$1664=$D1957+21,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65/4,I$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",N1435>0),N1435,0)))*IF($C$1953=1,(IF(OR(O$1664=$D1962+12,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65,N$65)))),IF($C$1953=2,(IF(OR(O$1664=$D1962+6,O$1664=$D1962+12,O$1664=$D1962+18,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65/2,N$65/2)))),(IF(OR(O$1664=$D1962+3,O$1664=$D1962+6,O$1664=$D1962+9,O$1664=$D1962+12,O$1664=$D1962+15,O$1664=$D1962+18,O$1664=$D1962+21,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65/4,N$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",V1443>0),V1443,0)))*IF($C$1953=1,(IF(OR(W$1664=$D1970+12,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65,V$65)))),IF($C$1953=2,(IF(OR(W$1664=$D1970+6,W$1664=$D1970+12,W$1664=$D1970+18,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65/2,V$65/2)))),(IF(OR(W$1664=$D1970+3,W$1664=$D1970+6,W$1664=$D1970+9,W$1664=$D1970+12,W$1664=$D1970+15,W$1664=$D1970+18,W$1664=$D1970+21,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65/4,V$65/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",Z1447>0),Z1447,0)))*IF($C$1953=1,(IF(OR(AA$1664=$D1974+12,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,Z$65)))),IF($C$1953=2,(IF(OR(AA$1664=$D1974+6,AA$1664=$D1974+12,AA$1664=$D1974+18,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,Z$65/2)))),(IF(OR(AA$1664=$D1974+3,AA$1664=$D1974+6,AA$1664=$D1974+9,AA$1664=$D1974+12,AA$1664=$D1974+15,AA$1664=$D1974+18,AA$1664=$D1974+21,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,Z$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AA1447>0),AA1447,0)))*IF($C$1953=1,(IF(OR(AB$1664=$D1974+12,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,AA$65)))),IF($C$1953=2,(IF(OR(AB$1664=$D1974+6,AB$1664=$D1974+12,AB$1664=$D1974+18,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,AA$65/2)))),(IF(OR(AB$1664=$D1974+3,AB$1664=$D1974+6,AB$1664=$D1974+9,AB$1664=$D1974+12,AB$1664=$D1974+15,AB$1664=$D1974+18,AB$1664=$D1974+21,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,AA$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AB1447>0),AB1447,0)))*IF($C$1953=1,(IF(OR(AC$1664=$D1974+12,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,AB$65)))),IF($C$1953=2,(IF(OR(AC$1664=$D1974+6,AC$1664=$D1974+12,AC$1664=$D1974+18,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,AB$65/2)))),(IF(OR(AC$1664=$D1974+3,AC$1664=$D1974+6,AC$1664=$D1974+9,AC$1664=$D1974+12,AC$1664=$D1974+15,AC$1664=$D1974+18,AC$1664=$D1974+21,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,AB$65/4))))))","v":0}]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},null,{"$f":"$E$18","v":0}]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",K1458>0),K1458,0)))*IF($C$1979=1,(IF(OR(L$1664=$D1985+12,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66,K$66)))),IF($C$1979=2,(IF(OR(L$1664=$D1985+6,L$1664=$D1985+12,L$1664=$D1985+18,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66/2,K$66/2)))),(IF(OR(L$1664=$D1985+3,L$1664=$D1985+6,L$1664=$D1985+9,L$1664=$D1985+12,L$1664=$D1985+15,L$1664=$D1985+18,L$1664=$D1985+21,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66/4,K$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",M1460>0),M1460,0)))*IF($C$1979=1,(IF(OR(N$1664=$D1987+12,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66,M$66)))),IF($C$1979=2,(IF(OR(N$1664=$D1987+6,N$1664=$D1987+12,N$1664=$D1987+18,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66/2,M$66/2)))),(IF(OR(N$1664=$D1987+3,N$1664=$D1987+6,N$1664=$D1987+9,N$1664=$D1987+12,N$1664=$D1987+15,N$1664=$D1987+18,N$1664=$D1987+21,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66/4,M$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",V1469>0),V1469,0)))*IF($C$1979=1,(IF(OR(W$1664=$D1996+12,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66,V$66)))),IF($C$1979=2,(IF(OR(W$1664=$D1996+6,W$1664=$D1996+12,W$1664=$D1996+18,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66/2,V$66/2)))),(IF(OR(W$1664=$D1996+3,W$1664=$D1996+6,W$1664=$D1996+9,W$1664=$D1996+12,W$1664=$D1996+15,W$1664=$D1996+18,W$1664=$D1996+21,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66/4,V$66/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",W1470>0),W1470,0)))*IF($C$1979=1,(IF(OR(X$1664=$D1997+12,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66,W$66)))),IF($C$1979=2,(IF(OR(X$1664=$D1997+6,X$1664=$D1997+12,X$1664=$D1997+18,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66/2,W$66/2)))),(IF(OR(X$1664=$D1997+3,X$1664=$D1997+6,X$1664=$D1997+9,X$1664=$D1997+12,X$1664=$D1997+15,X$1664=$D1997+18,X$1664=$D1997+21,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66/4,W$66/4))))))","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AB1475>0),AB1475,0)))*IF($C$1979=1,(IF(OR(AC$1664=$D2002+12,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66,$AB$66)))),IF($C$1979=2,(IF(OR(AC$1664=$D2002+6,AC$1664=$D2002+12,AC$1664=$D2002+18,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66/2,$AB$66/2)))),(IF(OR(AC$1664=$D2002+3,AC$1664=$D2002+6,AC$1664=$D2002+9,AC$1664=$D2002+12,AC$1664=$D2002+15,AC$1664=$D2002+18,AC$1664=$D2002+21,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66/4,$AB$66/4))))))","v":0}]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",J1483>0),J1483,0)))*IF($C$2005=1,(IF(OR(K$1664=$D2010+12,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67,J$67)))),IF($C$2005=2,(IF(OR(K$1664=$D2010+6,K$1664=$D2010+12,K$1664=$D2010+18,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67/2,J$67/2)))),(IF(OR(K$1664=$D2010+3,K$1664=$D2010+6,K$1664=$D2010+9,K$1664=$D2010+12,K$1664=$D2010+15,K$1664=$D2010+18,K$1664=$D2010+21,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67/4,J$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",N1487>0),N1487,0)))*IF($C$2005=1,(IF(OR(O$1664=$D2014+12,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67,N$67)))),IF($C$2005=2,(IF(OR(O$1664=$D2014+6,O$1664=$D2014+12,O$1664=$D2014+18,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67/2,N$67/2)))),(IF(OR(O$1664=$D2014+3,O$1664=$D2014+6,O$1664=$D2014+9,O$1664=$D2014+12,O$1664=$D2014+15,O$1664=$D2014+18,O$1664=$D2014+21,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67/4,N$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2018+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",S1492>0),S1492,0)))*IF($C$2005=1,(IF(OR(T$1664=$D2019+12,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67,S$67)))),IF($C$2005=2,(IF(OR(T$1664=$D2019+6,T$1664=$D2019+12,T$1664=$D2019+18,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67/2,S$67/2)))),(IF(OR(T$1664=$D2019+3,T$1664=$D2019+6,T$1664=$D2019+9,T$1664=$D2019+12,T$1664=$D2019+15,T$1664=$D2019+18,T$1664=$D2019+21,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67/4,S$67/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Y1498>0),Y1498,0)))*IF($C$2005=1,(IF(OR(Z$1664=$D2025+12,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,Y$67)))),IF($C$2005=2,(IF(OR(Z$1664=$D2025+6,Z$1664=$D2025+12,Z$1664=$D2025+18,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,Y$67/2)))),(IF(OR(Z$1664=$D2025+3,Z$1664=$D2025+6,Z$1664=$D2025+9,Z$1664=$D2025+12,Z$1664=$D2025+15,Z$1664=$D2025+18,Z$1664=$D2025+21,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,Y$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Z1498>0),Z1498,0)))*IF($C$2005=1,(IF(OR(AA$1664=$D2025+12,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,Z$67)))),IF($C$2005=2,(IF(OR(AA$1664=$D2025+6,AA$1664=$D2025+12,AA$1664=$D2025+18,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,Z$67/2)))),(IF(OR(AA$1664=$D2025+3,AA$1664=$D2025+6,AA$1664=$D2025+9,AA$1664=$D2025+12,AA$1664=$D2025+15,AA$1664=$D2025+18,AA$1664=$D2025+21,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,Z$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AA1498>0),AA1498,0)))*IF($C$2005=1,(IF(OR(AB$1664=$D2025+12,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,AA$67)))),IF($C$2005=2,(IF(OR(AB$1664=$D2025+6,AB$1664=$D2025+12,AB$1664=$D2025+18,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,AA$67/2)))),(IF(OR(AB$1664=$D2025+3,AB$1664=$D2025+6,AB$1664=$D2025+9,AB$1664=$D2025+12,AB$1664=$D2025+15,AB$1664=$D2025+18,AB$1664=$D2025+21,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,AA$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AB1498>0),AB1498,0)))*IF($C$2005=1,(IF(OR(AC$1664=$D2025+12,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,AB$67)))),IF($C$2005=2,(IF(OR(AC$1664=$D2025+6,AC$1664=$D2025+12,AC$1664=$D2025+18,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,AB$67/2)))),(IF(OR(AC$1664=$D2025+3,AC$1664=$D2025+6,AC$1664=$D2025+9,AC$1664=$D2025+12,AC$1664=$D2025+15,AC$1664=$D2025+18,AC$1664=$D2025+21,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,AB$67/4))))))","v":0}]
[]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",K1510>0),K1510,0)))*IF($C$2031=1,(IF(OR(L$1664=$D2037+12,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68,K$68)))),IF($C$2031=2,(IF(OR(L$1664=$D2037+6,L$1664=$D2037+12,L$1664=$D2037+18,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68/2,K$68/2)))),(IF(OR(L$1664=$D2037+3,L$1664=$D2037+6,L$1664=$D2037+9,L$1664=$D2037+12,L$1664=$D2037+15,L$1664=$D2037+18,L$1664=$D2037+21,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68/4,K$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",P1515>0),P1515,0)))*IF($C$2031=1,(IF(OR(Q$1664=$D2042+12,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68,P$68)))),IF($C$2031=2,(IF(OR(Q$1664=$D2042+6,Q$1664=$D2042+12,Q$1664=$D2042+18,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68/2,P$68/2)))),(IF(OR(Q$1664=$D2042+3,Q$1664=$D2042+6,Q$1664=$D2042+9,Q$1664=$D2042+12,Q$1664=$D2042+15,Q$1664=$D2042+18,Q$1664=$D2042+21,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68/4,P$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",U1520>0),U1520,0)))*IF($C$2031=1,(IF(OR(V$1664=$D2047+12,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68,U$68)))),IF($C$2031=2,(IF(OR(V$1664=$D2047+6,V$1664=$D2047+12,V$1664=$D2047+18,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68/2,U$68/2)))),(IF(OR(V$1664=$D2047+3,V$1664=$D2047+6,V$1664=$D2047+9,V$1664=$D2047+12,V$1664=$D2047+15,V$1664=$D2047+18,V$1664=$D2047+21,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68/4,U$68/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AA1526>0),AA1526,0)))*IF($C$2031=1,(IF(OR(AB$1664=$D2053+12,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68,AA$68)))),IF($C$2031=2,(IF(OR(AB$1664=$D2053+6,AB$1664=$D2053+12,AB$1664=$D2053+18,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/2,AA$68/2)))),(IF(OR(AB$1664=$D2053+3,AB$1664=$D2053+6,AB$1664=$D2053+9,AB$1664=$D2053+12,AB$1664=$D2053+15,AB$1664=$D2053+18,AB$1664=$D2053+21,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/4,AA$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1526>0),AB1526,0)))*IF($C$2031=1,(IF(OR(AC$1664=$D2053+12,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68,AB$68)))),IF($C$2031=2,(IF(OR(AC$1664=$D2053+6,AC$1664=$D2053+12,AC$1664=$D2053+18,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/2,AB$68/2)))),(IF(OR(AC$1664=$D2053+3,AC$1664=$D2053+6,AC$1664=$D2053+9,AC$1664=$D2053+12,AC$1664=$D2053+15,AC$1664=$D2053+18,AC$1664=$D2053+21,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/4,AB$68/4))))))","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1527>0),AB1527,0)))*IF($C$2031=1,(IF(OR(AC$1664=$D2054+12,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68,$AB$68)))),IF($C$2031=2,(IF(OR(AC$1664=$D2054+6,AC$1664=$D2054+12,AC$1664=$D2054+18,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68/2,$AB$68/2)))),(IF(OR(AC$1664=$D2054+3,AC$1664=$D2054+6,AC$1664=$D2054+9,AC$1664=$D2054+12,AC$1664=$D2054+15,AC$1664=$D2054+18,AC$1664=$D2054+21,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68/4,$AB$68/4))))))","v":0}]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",L1537>0),L1537,0)))*IF($C$2057=1,(IF(OR(M$1664=$D2064+12,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69,L$69)))),IF($C$2057=2,(IF(OR(M$1664=$D2064+6,M$1664=$D2064+12,M$1664=$D2064+18,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69/2,L$69/2)))),(IF(OR(M$1664=$D2064+3,M$1664=$D2064+6,M$1664=$D2064+9,M$1664=$D2064+12,M$1664=$D2064+15,M$1664=$D2064+18,M$1664=$D2064+21,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69/4,L$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",M1538>0),M1538,0)))*IF($C$2057=1,(IF(OR(N$1664=$D2065+12,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69,M$69)))),IF($C$2057=2,(IF(OR(N$1664=$D2065+6,N$1664=$D2065+12,N$1664=$D2065+18,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69/2,M$69/2)))),(IF(OR(N$1664=$D2065+3,N$1664=$D2065+6,N$1664=$D2065+9,N$1664=$D2065+12,N$1664=$D2065+15,N$1664=$D2065+18,N$1664=$D2065+21,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69/4,M$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2069+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",R1543>0),R1543,0)))*IF($C$2057=1,(IF(OR(S$1664=$D2070+12,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69,R$69)))),IF($C$2057=2,(IF(OR(S$1664=$D2070+6,S$1664=$D2070+12,S$1664=$D2070+18,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/2,R$69/2)))),(IF(OR(S$1664=$D2070+3,S$1664=$D2070+6,S$1664=$D2070+9,S$1664=$D2070+12,S$1664=$D2070+15,S$1664=$D2070+18,S$1664=$D2070+21,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/4,R$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",S1543>0),S1543,0)))*IF($C$2057=1,(IF(OR(T$1664=$D2070+12,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69,S$69)))),IF($C$2057=2,(IF(OR(T$1664=$D2070+6,T$1664=$D2070+12,T$1664=$D2070+18,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/2,S$69/2)))),(IF(OR(T$1664=$D2070+3,T$1664=$D2070+6,T$1664=$D2070+9,T$1664=$D2070+12,T$1664=$D2070+15,T$1664=$D2070+18,T$1664=$D2070+21,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/4,S$69/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AA1552>0),AA1552,0)))*IF($C$2057=1,(IF(OR(AB$1664=$D2079+12,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69,AA$69)))),IF($C$2057=2,(IF(OR(AB$1664=$D2079+6,AB$1664=$D2079+12,AB$1664=$D2079+18,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/2,AA$69/2)))),(IF(OR(AB$1664=$D2079+3,AB$1664=$D2079+6,AB$1664=$D2079+9,AB$1664=$D2079+12,AB$1664=$D2079+15,AB$1664=$D2079+18,AB$1664=$D2079+21,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/4,AA$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AB1552>0),AB1552,0)))*IF($C$2057=1,(IF(OR(AC$1664=$D2079+12,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69,AB$69)))),IF($C$2057=2,(IF(OR(AC$1664=$D2079+6,AC$1664=$D2079+12,AC$1664=$D2079+18,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/2,AB$69/2)))),(IF(OR(AC$1664=$D2079+3,AC$1664=$D2079+6,AC$1664=$D2079+9,AC$1664=$D2079+12,AC$1664=$D2079+15,AC$1664=$D2079+18,AC$1664=$D2079+21,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/4,AB$69/4))))))","v":0}]
[]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",I1560>0),I1560,0)))*IF($C$2083=1,(IF(OR(J$1664=$D2087+12,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70,I$70)))),IF($C$2083=2,(IF(OR(J$1664=$D2087+6,J$1664=$D2087+12,J$1664=$D2087+18,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70/2,I$70/2)))),(IF(OR(J$1664=$D2087+3,J$1664=$D2087+6,J$1664=$D2087+9,J$1664=$D2087+12,J$1664=$D2087+15,J$1664=$D2087+18,J$1664=$D2087+21,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70/4,I$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",O1566>0),O1566,0)))*IF($C$2083=1,(IF(OR(P$1664=$D2093+12,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70,O$70)))),IF($C$2083=2,(IF(OR(P$1664=$D2093+6,P$1664=$D2093+12,P$1664=$D2093+18,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70/2,O$70/2)))),(IF(OR(P$1664=$D2093+3,P$1664=$D2093+6,P$1664=$D2093+9,P$1664=$D2093+12,P$1664=$D2093+15,P$1664=$D2093+18,P$1664=$D2093+21,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70/4,O$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",T1571>0),T1571,0)))*IF($C$2083=1,(IF(OR(U$1664=$D2098+12,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70,T$70)))),IF($C$2083=2,(IF(OR(U$1664=$D2098+6,U$1664=$D2098+12,U$1664=$D2098+18,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70/2,T$70/2)))),(IF(OR(U$1664=$D2098+3,U$1664=$D2098+6,U$1664=$D2098+9,U$1664=$D2098+12,U$1664=$D2098+15,U$1664=$D2098+18,U$1664=$D2098+21,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70/4,T$70/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",Z1577>0),Z1577,0)))*IF($C$2083=1,(IF(OR(AA$1664=$D2104+12,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,Z$70)))),IF($C$2083=2,(IF(OR(AA$1664=$D2104+6,AA$1664=$D2104+12,AA$1664=$D2104+18,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,Z$70/2)))),(IF(OR(AA$1664=$D2104+3,AA$1664=$D2104+6,AA$1664=$D2104+9,AA$1664=$D2104+12,AA$1664=$D2104+15,AA$1664=$D2104+18,AA$1664=$D2104+21,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,Z$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AA1577>0),AA1577,0)))*IF($C$2083=1,(IF(OR(AB$1664=$D2104+12,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,AA$70)))),IF($C$2083=2,(IF(OR(AB$1664=$D2104+6,AB$1664=$D2104+12,AB$1664=$D2104+18,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,AA$70/2)))),(IF(OR(AB$1664=$D2104+3,AB$1664=$D2104+6,AB$1664=$D2104+9,AB$1664=$D2104+12,AB$1664=$D2104+15,AB$1664=$D2104+18,AB$1664=$D2104+21,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,AA$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AB1577>0),AB1577,0)))*IF($C$2083=1,(IF(OR(AC$1664=$D2104+12,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,AB$70)))),IF($C$2083=2,(IF(OR(AC$1664=$D2104+6,AC$1664=$D2104+12,AC$1664=$D2104+18,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,AB$70/2)))),(IF(OR(AC$1664=$D2104+3,AC$1664=$D2104+6,AC$1664=$D2104+9,AC$1664=$D2104+12,AC$1664=$D2104+15,AC$1664=$D2104+18,AC$1664=$D2104+21,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,AB$70/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$23","v":0},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1583>0),F1583,0)))*IF($C$2109=1,(IF(OR(G$1664=$D2110+12,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71,F$71)))),IF($C$2109=2,(IF(OR(G$1664=$D2110+6,G$1664=$D2110+12,G$1664=$D2110+18,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71/2,F$71/2)))),(IF(OR(G$1664=$D2110+3,G$1664=$D2110+6,G$1664=$D2110+9,G$1664=$D2110+12,G$1664=$D2110+15,G$1664=$D2110+18,G$1664=$D2110+21,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71/4,F$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",K1588>0),K1588,0)))*IF($C$2109=1,(IF(OR(L$1664=$D2115+12,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71,K$71)))),IF($C$2109=2,(IF(OR(L$1664=$D2115+6,L$1664=$D2115+12,L$1664=$D2115+18,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71/2,K$71/2)))),(IF(OR(L$1664=$D2115+3,L$1664=$D2115+6,L$1664=$D2115+9,L$1664=$D2115+12,L$1664=$D2115+15,L$1664=$D2115+18,L$1664=$D2115+21,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71/4,K$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",Q1594>0),Q1594,0)))*IF($C$2109=1,(IF(OR(R$1664=$D2121+12,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71,Q$71)))),IF($C$2109=2,(IF(OR(R$1664=$D2121+6,R$1664=$D2121+12,R$1664=$D2121+18,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71/2,Q$71/2)))),(IF(OR(R$1664=$D2121+3,R$1664=$D2121+6,R$1664=$D2121+9,R$1664=$D2121+12,R$1664=$D2121+15,R$1664=$D2121+18,R$1664=$D2121+21,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71/4,Q$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",W1600>0),W1600,0)))*IF($C$2109=1,(IF(OR(X$1664=$D2127+12,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71,W$71)))),IF($C$2109=2,(IF(OR(X$1664=$D2127+6,X$1664=$D2127+12,X$1664=$D2127+18,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71/2,W$71/2)))),(IF(OR(X$1664=$D2127+3,X$1664=$D2127+6,X$1664=$D2127+9,X$1664=$D2127+12,X$1664=$D2127+15,X$1664=$D2127+18,X$1664=$D2127+21,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71/4,W$71/4))))))","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AB1605>0),AB1605,0)))*IF($C$2109=1,(IF(OR(AC$1664=$D2132+12,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71,$AB$71)))),IF($C$2109=2,(IF(OR(AC$1664=$D2132+6,AC$1664=$D2132+12,AC$1664=$D2132+18,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71/2,$AB$71/2)))),(IF(OR(AC$1664=$D2132+3,AC$1664=$D2132+6,AC$1664=$D2132+9,AC$1664=$D2132+12,AC$1664=$D2132+15,AC$1664=$D2132+18,AC$1664=$D2132+21,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71/4,$AB$71/4))))))","v":0}]
[null,null,null,24,0]
[null,null,null,{"$f":"D2137+1","v":3},0,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",H1611>0),H1611,0)))*IF($C$2135=1,(IF(OR(I$1664=$D2138+12,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72,H$72)))),IF($C$2135=2,(IF(OR(I$1664=$D2138+6,I$1664=$D2138+12,I$1664=$D2138+18,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72/2,H$72/2)))),(IF(OR(I$1664=$D2138+3,I$1664=$D2138+6,I$1664=$D2138+9,I$1664=$D2138+12,I$1664=$D2138+15,I$1664=$D2138+18,I$1664=$D2138+21,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72/4,H$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",P1619>0),P1619,0)))*IF($C$2135=1,(IF(OR(Q$1664=$D2146+12,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72,P$72)))),IF($C$2135=2,(IF(OR(Q$1664=$D2146+6,Q$1664=$D2146+12,Q$1664=$D2146+18,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72/2,P$72/2)))),(IF(OR(Q$1664=$D2146+3,Q$1664=$D2146+6,Q$1664=$D2146+9,Q$1664=$D2146+12,Q$1664=$D2146+15,Q$1664=$D2146+18,Q$1664=$D2146+21,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72/4,P$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",T1623>0),T1623,0)))*IF($C$2135=1,(IF(OR(U$1664=$D2150+12,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72,T$72)))),IF($C$2135=2,(IF(OR(U$1664=$D2150+6,U$1664=$D2150+12,U$1664=$D2150+18,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72/2,T$72/2)))),(IF(OR(U$1664=$D2150+3,U$1664=$D2150+6,U$1664=$D2150+9,U$1664=$D2150+12,U$1664=$D2150+15,U$1664=$D2150+18,U$1664=$D2150+21,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72/4,T$72/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Y1628>0),Y1628,0)))*IF($C$2135=1,(IF(OR(Z$1664=$D2155+12,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,Y$72)))),IF($C$2135=2,(IF(OR(Z$1664=$D2155+6,Z$1664=$D2155+12,Z$1664=$D2155+18,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,Y$72/2)))),(IF(OR(Z$1664=$D2155+3,Z$1664=$D2155+6,Z$1664=$D2155+9,Z$1664=$D2155+12,Z$1664=$D2155+15,Z$1664=$D2155+18,Z$1664=$D2155+21,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,Y$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Z1628>0),Z1628,0)))*IF($C$2135=1,(IF(OR(AA$1664=$D2155+12,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,Z$72)))),IF($C$2135=2,(IF(OR(AA$1664=$D2155+6,AA$1664=$D2155+12,AA$1664=$D2155+18,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,Z$72/2)))),(IF(OR(AA$1664=$D2155+3,AA$1664=$D2155+6,AA$1664=$D2155+9,AA$1664=$D2155+12,AA$1664=$D2155+15,AA$1664=$D2155+18,AA$1664=$D2155+21,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,Z$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AA1628>0),AA1628,0)))*IF($C$2135=1,(IF(OR(AB$1664=$D2155+12,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,AA$72)))),IF($C$2135=2,(IF(OR(AB$1664=$D2155+6,AB$1664=$D2155+12,AB$1664=$D2155+18,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,AA$72/2)))),(IF(OR(AB$1664=$D2155+3,AB$1664=$D2155+6,AB$1664=$D2155+9,AB$1664=$D2155+12,AB$1664=$D2155+15,AB$1664=$D2155+18,AB$1664=$D2155+21,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,AA$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AB1628>0),AB1628,0)))*IF($C$2135=1,(IF(OR(AC$1664=$D2155+12,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,AB$72)))),IF($C$2135=2,(IF(OR(AC$1664=$D2155+6,AC$1664=$D2155+12,AC$1664=$D2155+18,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,AB$72/2)))),(IF(OR(AC$1664=$D2155+3,AC$1664=$D2155+6,AC$1664=$D2155+9,AC$1664=$D2155+12,AC$1664=$D2155+15,AC$1664=$D2155+18,AC$1664=$D2155+21,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,AB$72/4))))))","v":0}]
[null,20,{"$f":"IF($B$25=\"Bonds\",Instruments!$O$26,\" \")","v":0},null,{"$f":"$E$25","v":0}]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",M1642>0),M1642,0)))*IF($C$2161=1,(IF(OR(N$1664=$D2169+12,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73,M$73)))),IF($C$2161=2,(IF(OR(N$1664=$D2169+6,N$1664=$D2169+12,N$1664=$D2169+18,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73/2,M$73/2)))),(IF(OR(N$1664=$D2169+3,N$1664=$D2169+6,N$1664=$D2169+9,N$1664=$D2169+12,N$1664=$D2169+15,N$1664=$D2169+18,N$1664=$D2169+21,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73/4,M$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",P1645>0),P1645,0)))*IF($C$2161=1,(IF(OR(Q$1664=$D2172+12,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73,P$73)))),IF($C$2161=2,(IF(OR(Q$1664=$D2172+6,Q$1664=$D2172+12,Q$1664=$D2172+18,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73/2,P$73/2)))),(IF(OR(Q$1664=$D2172+3,Q$1664=$D2172+6,Q$1664=$D2172+9,Q$1664=$D2172+12,Q$1664=$D2172+15,Q$1664=$D2172+18,Q$1664=$D2172+21,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73/4,P$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",V1651>0),V1651,0)))*IF($C$2161=1,(IF(OR(W$1664=$D2178+12,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73,V$73)))),IF($C$2161=2,(IF(OR(W$1664=$D2178+6,W$1664=$D2178+12,W$1664=$D2178+18,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73/2,V$73/2)))),(IF(OR(W$1664=$D2178+3,W$1664=$D2178+6,W$1664=$D2178+9,W$1664=$D2178+12,W$1664=$D2178+15,W$1664=$D2178+18,W$1664=$D2178+21,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73/4,V$73/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",AA1656>0),AA1656,0)))*IF($C$2161=1,(IF(OR(AB$1664=$D2183+12,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73,AA$73)))),IF($C$2161=2,(IF(OR(AB$1664=$D2183+6,AB$1664=$D2183+12,AB$1664=$D2183+18,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/2,AA$73/2)))),(IF(OR(AB$1664=$D2183+3,AB$1664=$D2183+6,AB$1664=$D2183+9,AB$1664=$D2183+12,AB$1664=$D2183+15,AB$1664=$D2183+18,AB$1664=$D2183+21,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/4,AA$73/4))))))","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",AB1656>0),AB1656,0)))*IF($C$2161=1,(IF(OR(AC$1664=$D2183+12,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73,AB$73)))),IF($C$2161=2,(IF(OR(AC$1664=$D2183+6,AC$1664=$D2183+12,AC$1664=$D2183+18,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/2,AB$73/2)))),(IF(OR(AC$1664=$D2183+3,AC$1664=$D2183+6,AC$1664=$D2183+9,AC$1664=$D2183+12,AC$1664=$D2183+15,AC$1664=$D2183+18,AC$1664=$D2183+21,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/4,AB$73/4))))))","v":0}]
[]
[null,1,null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F625+F1679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2222+1","v":3},null,0,0,0,0,0,0,0,0,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U687+U1741","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F688+F1742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2273+1","v":2},null,0,0,0,0,3.5150000000000001,0,0,3.5150000000000001,0,0,3.5150000000000001,0,0,3.55,0,0,3.55,0,0,3.55,0,0,3.55,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,3.5150000000000001,0,0,3.55,0,0,3.55,0,0,3.55,0,0,3.55,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,3.7600000000000002,0,0,3.7600000000000002,0,0,3.7749999999999999,0,0,3.7749999999999999,0,0,3.7749999999999999,0,0,3.7749999999999999,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8312499999999998,0,0,2.8312499999999998,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8312499999999998]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,8.3000000000000007,0,0,0,0,0,8.3000000000000007,0,0,0,0,0,8.3000000000000007,0,0]
[null,null,null,12,null,{"$f":"F755+F1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4499999999999993,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4499999999999993]
[null,null,null,23,null,{"$f":"F766+F1820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U806+U1860","v":0},10.897500000000001,0,0,0,0,0,10.897500000000001,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2403+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2404+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U869+U1923","v":0},0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F874+F1928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2466+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F937+F1991","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F948+F2002","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2534+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2544+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2545+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U973+U2027","v":0},0,0,0,0,0,0,0,0]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U999+U2053","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2585+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1015+F2069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2612+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1040+U2094","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,null,null,{"$f":"$E$23","v":0}]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1067+F2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1078+F2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F1082+F2136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2675+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1118+U2172","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1130+F2184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,1,{"$f":"IF($B$6=\"Bonds\",Instruments!$O$7,\" \")","v":" "},{"$f":"$D$30","v":3},{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,6,"T-bills 3m",null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,K619>0),K619,0)))*$K$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"T-bills 3m",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,N622>0),N622,0)))*$N$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,W631>0),W631,0)))*$W$54","v":0},0,0,0,0,0]
[null,null,null,23,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,AB636>0),AB636,0)))*$AB$54","v":0}]
[null,null,null,{"$f":"D2748+1","v":2},"T-bills 6m",null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,G641>0),G641,0)))*$G$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2749+1","v":3},"T-bills 6m",null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,H642>0),H642,0)))*$H$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"T-bills 6m",null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,M647>0),M647,0)))*$M$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,T654>0),T654,0)))*$T$55","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,Y659>0),Y659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,Z659>0),Z659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,AA659>0),AA659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,AB659>0),AB659,0)))*$Y$55","v":0}]
[]
[null,null,null,5,"T-bills 12m",null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,J670>0),J670,0)))*$J$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,P676>0),P676,0)))*$P$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,U681>0),U681,0)))*$U$56","v":0},0,0,0,0,0,0,0]
[null,null,null,22,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,AA687>0),AA687,0)))*$AA$56","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,AB687>0),AB687,0)))*$AA$56","v":0}]
[null,null,null,24,"T-bills 12m"]
[null,null,null,8,"2yr ",null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,M699>0),M699,0)))*$M$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,R704>0),R704,0)))*$R$57","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,W709>0),W709,0)))*$W$57","v":0},0,0,0,0,0]
[null,null,null,21,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,Z712>0),Z712,0)))*$Z$57","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,AA712>0),AA712,0)))*$Z$57","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,AB712>0),AB712,0)))*$Z$57","v":0}]
[]
[null,null,null,4,"3yr",null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,I721>0),I721,0)))*$I$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"3yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,O727>0),O727,0)))*$O$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,T732>0),T732,0)))*$T$58","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,Y737>0),Y737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,Z737>0),Z737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,AA737>0),AA737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,AB737>0),AB737,0)))*$Y$58","v":0}]
[null,null,null,1,{"$f":"$E$11","v":"5yr"},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,F744>0),F744,0)))*$F$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"5yr",null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,K749>0),K749,0)))*$K$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Q755>0),Q755,0)))*$Q$59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,X762>0),X762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Y762>0),Y762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Z762>0),Z762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,AA762>0),AA762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,AB762>0),AB762,0)))*$X$59","v":0}]
[null,null,null,24,"5yr"]
[null,null,null,{"$f":"D2879+1","v":3},"7yr",null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,H772>0),H772,0)))*$H$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"7yr",null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,M777>0),M777,0)))*$M$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"7yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,O779>0),O779,0)))*$O$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,T784>0),T784,0)))*$T$60","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,Y789>0),Y789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,Z789>0),Z789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,AA789>0),AA789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,AB789>0),AB789,0)))*$Y$60","v":0}]
[null,8,{"$f":"IF($B$13=\"Bonds\",Instruments!$O$14,\" \")","v":2},{"$f":"$D$37","v":120},{"$f":"$E$13","v":"10yr"}]
[null,null,null,5,"10yr",null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,J800>0),J800,0)))*$J$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"10yr",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,N804>0),N804,0)))*$N$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,V812>0),V812,0)))*$V$61","v":0},0,0,0,0,0,0]
[null,null,null,22,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,AA817>0),AA817,0)))*$AA$61","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,AB817>0),AB817,0)))*$AA$61","v":0}]
[null,null,null,{"$f":"D2930+1","v":2},0,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,G823>0),G823,0)))*$G$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,H823>0),H823,0)))*$G$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,M829>0),M829,0)))*$M$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,N829>0),N829,0)))*$M$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,R834>0),R834,0)))*$R$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,S834>0),S834,0)))*$R$62","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,X840>0),X840,0)))*$X$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,Y840>0),Y840,0)))*$X$62","v":0},0,0,0]
[null,null,null,24,0]
[]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,J852>0),J852,0)))*$J$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,O857>0),O857,0)))*$O$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,U863>0),U863,0)))*$U$63","v":0},0,0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,Z868>0),Z868,0)))*$Z$63","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,AA868>0),AA868,0)))*$Z$63","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,AB868>0),AB868,0)))*$Z$63","v":0}]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,I877>0),I877,0)))*$I$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,L880>0),L880,0)))*$L$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,Q885>0),Q885,0)))*$Q$64","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,W891>0),W891,0)))*$W$64","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,AB896>0),AB896,0)))*$AB$64","v":0}]
[null,null,null,{"$f":"D3009+1","v":3},0,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,H902>0),H902,0)))*$H$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,N908>0),N908,0)))*$N$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3020+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,S913>0),S913,0)))*$S$65","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Y919>0),Y919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Z919>0),Z919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AA919>0),AA919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AB919>0),AB919,0)))*$Y$65","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Z920>0),Z920,0)))*$Z$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AA920>0),AA920,0)))*$Z$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AB920>0),AB920,0)))*$Z$65","v":0}]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},{"$f":"$D$42","v":0},{"$f":"$E$18","v":0}]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,K931>0),K931,0)))*$K$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,P936>0),P936,0)))*$P$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,X944>0),X944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,Y944>0),Y944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,Z944>0),Z944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AA944>0),AA944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AB944>0),AB944,0)))*$X$66","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AB948>0),AB948,0)))*$AB$66","v":0}]
[null,null,null,{"$f":"D3060+1","v":2},0,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,G953>0),G953,0)))*$G$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,M959>0),M959,0)))*$M$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Q963>0),Q963,0)))*$Q$67","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,X970>0),X970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Y970>0),Y970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Z970>0),Z970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,AA970>0),AA970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,AB970>0),AB970,0)))*$X$67","v":0}]
[]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,I981>0),I981,0)))*$I$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,N986>0),N986,0)))*$N$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,P988>0),P988,0)))*$P$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,U993>0),U993,0)))*$U$68","v":0},0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,AA999>0),AA999,0)))*$AA$68","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,AB999>0),AB999,0)))*$AA$68","v":0}]
[null,null,null,{"$f":"D3112+1","v":2},0,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,G1005>0),G1005,0)))*$G$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,K1009>0),K1009,0)))*$K$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,L1010>0),L1010,0)))*$L$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,M1011>0),M1011,0)))*$M$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,N1012>0),N1012,0)))*$N$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,O1013>0),O1013,0)))*$O$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,P1014>0),P1014,0)))*$P$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Q1015>0),Q1015,0)))*$Q$69","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3123+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,R1016>0),R1016,0)))*$R$69","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3124+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,S1017>0),S1017,0)))*$S$69","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,T1018>0),T1018,0)))*$T$69","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,U1019>0),U1019,0)))*$U$69","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,V1020>0),V1020,0)))*$V$69","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,W1021>0),W1021,0)))*$W$69","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,X1022>0),X1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Y1022>0),Y1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1022>0),Z1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1022>0),AA1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1022>0),AB1022,0)))*$X$69","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Y1023>0),Y1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1023>0),Z1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1023>0),AA1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1023>0),AB1023,0)))*$Y$69","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1024>0),Z1024,0)))*$Z$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1024>0),AA1024,0)))*$Z$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1024>0),AB1024,0)))*$Z$69","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1025>0),AA1025,0)))*$AA$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1025>0),AB1025,0)))*$AA$69","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1026>0),AB1026,0)))*$AB$69","v":0}]
[null,null,null,24,0]
[]
[null,17,{"$f":"IF($B$22=\"Bonds\",Instruments!$O$23,\" \")","v":0},{"$f":"$D$46","v":0},{"$f":"$E$22","v":0}]
[null,null,null,1,{"$f":"$E$22","v":0},null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,F1030>0),F1030,0)))*$F$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3138+1","v":2},0,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,G1031>0),G1031,0)))*$G$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3139+1","v":3},0,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,H1032>0),H1032,0)))*$H$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,I1033>0),I1033,0)))*$I$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,J1034>0),J1034,0)))*$J$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,K1035>0),K1035,0)))*$K$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,L1036>0),L1036,0)))*$L$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,M1037>0),M1037,0)))*$M$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,N1038>0),N1038,0)))*$N$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,O1039>0),O1039,0)))*$O$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,P1040>0),P1040,0)))*$P$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Q1041>0),Q1041,0)))*$Q$70","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3149+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,R1042>0),R1042,0)))*$R$70","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3150+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,S1043>0),S1043,0)))*$S$70","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,T1044>0),T1044,0)))*$T$70","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,U1045>0),U1045,0)))*$U$70","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,V1046>0),V1046,0)))*$V$70","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,W1047>0),W1047,0)))*$W$70","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,X1048>0),X1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Y1048>0),Y1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1048>0),Z1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1048>0),AA1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1048>0),AB1048,0)))*$X$70","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Y1049>0),Y1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1049>0),Z1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1049>0),AA1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1049>0),AB1049,0)))*$Y$70","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1050>0),Z1050,0)))*$Z$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1050>0),AA1050,0)))*$Z$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1050>0),AB1050,0)))*$Z$70","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1051>0),AA1051,0)))*$AA$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1051>0),AB1051,0)))*$AA$70","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1052>0),AB1052,0)))*$AB$70","v":0}]
[null,null,null,24,0]
[]
[null,18,{"$f":"IF($B$23=\"Bonds\",Instruments!$O$24,\" \")","v":0},{"$f":"$D$47","v":0},{"$f":"$E$23","v":0}]
[null,null,null,1,{"$f":"$E$23","v":0},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,F1056>0),F1056,0)))*$F$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3164+1","v":2},0,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,G1057>0),G1057,0)))*$G$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3165+1","v":3},0,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,H1058>0),H1058,0)))*$H$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,I1059>0),I1059,0)))*$I$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,J1060>0),J1060,0)))*$J$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,K1061>0),K1061,0)))*$K$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,L1062>0),L1062,0)))*$L$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,M1063>0),M1063,0)))*$M$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,N1064>0),N1064,0)))*$N$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,O1065>0),O1065,0)))*$O$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,P1066>0),P1066,0)))*$P$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Q1067>0),Q1067,0)))*$Q$71","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3175+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,R1068>0),R1068,0)))*$R$71","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3176+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,S1069>0),S1069,0)))*$S$71","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,T1070>0),T1070,0)))*$T$71","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,U1071>0),U1071,0)))*$U$71","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,V1072>0),V1072,0)))*$V$71","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,W1073>0),W1073,0)))*$W$71","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,X1074>0),X1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Y1074>0),Y1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1074>0),Z1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1074>0),AA1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1074>0),AB1074,0)))*$X$71","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Y1075>0),Y1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1075>0),Z1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1075>0),AA1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1075>0),AB1075,0)))*$Y$71","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1076>0),Z1076,0)))*$Z$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1076>0),AA1076,0)))*$Z$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1076>0),AB1076,0)))*$Z$71","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1077>0),AA1077,0)))*$AA$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1077>0),AB1077,0)))*$AA$71","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1078>0),AB1078,0)))*$AB$71","v":0}]
[null,null,null,24,0]
[]
[null,19,{"$f":"IF($B$24=\"Bonds\",Instruments!$O$25,\" \")","v":0},{"$f":"$D$48","v":0},{"$f":"$E$24","v":0}]
[null,null,null,1,{"$f":"$E$24","v":0},null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,F1082>0),F1082,0)))*$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3190+1","v":2},0,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,G1083>0),G1083,0)))*$G$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3191+1","v":3},0,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,H1084>0),H1084,0)))*$H$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,I1085>0),I1085,0)))*$I$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,J1086>0),J1086,0)))*$J$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,K1087>0),K1087,0)))*$K$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,L1088>0),L1088,0)))*$L$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,M1089>0),M1089,0)))*$M$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,N1090>0),N1090,0)))*$N$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,O1091>0),O1091,0)))*$O$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,P1092>0),P1092,0)))*$P$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Q1093>0),Q1093,0)))*$Q$72","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3201+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,R1094>0),R1094,0)))*$R$72","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3202+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,S1095>0),S1095,0)))*$S$72","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,T1096>0),T1096,0)))*$T$72","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,U1097>0),U1097,0)))*$U$72","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,V1098>0),V1098,0)))*$V$72","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,W1099>0),W1099,0)))*$W$72","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,X1100>0),X1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Y1100>0),Y1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1100>0),Z1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1100>0),AA1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1100>0),AB1100,0)))*$X$72","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Y1101>0),Y1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1101>0),Z1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1101>0),AA1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1101>0),AB1101,0)))*$Y$72","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1102>0),Z1102,0)))*$Z$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1102>0),AA1102,0)))*$Z$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1102>0),AB1102,0)))*$Z$72","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1103>0),AA1103,0)))*$AA$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1103>0),AB1103,0)))*$AA$72","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1104>0),AB1104,0)))*$AB$72","v":0}]
[null,null,null,24,0]
[]
[null,20,{"$f":"IF($B$25=\"Bonds\",Instruments!$O$26,\" \")","v":0},{"$f":"$D$49","v":0},{"$f":"$E$25","v":0}]
[null,null,null,1,{"$f":"$E$25","v":0},null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,F1108>0),F1108,0)))*$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3216+1","v":2},0,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,G1109>0),G1109,0)))*$G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3217+1","v":3},0,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,H1110>0),H1110,0)))*$H$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,I1111>0),I1111,0)))*$I$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,J1112>0),J1112,0)))*$J$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,K1113>0),K1113,0)))*$K$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,L1114>0),L1114,0)))*$L$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,M1115>0),M1115,0)))*$M$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,N1116>0),N1116,0)))*$N$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,O1117>0),O1117,0)))*$O$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,P1118>0),P1118,0)))*$P$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Q1119>0),Q1119,0)))*$Q$73","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3227+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,R1120>0),R1120,0)))*$R$73","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3228+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,S1121>0),S1121,0)))*$S$73","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,T1122>0),T1122,0)))*$T$73","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,U1123>0),U1123,0)))*$U$73","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,V1124>0),V1124,0)))*$V$73","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,W1125>0),W1125,0)))*$W$73","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,X1126>0),X1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Y1126>0),Y1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1126>0),Z1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1126>0),AA1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1126>0),AB1126,0)))*$X$73","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Y1127>0),Y1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1127>0),Z1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1127>0),AA1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1127>0),AB1127,0)))*$Y$73","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1128>0),Z1128,0)))*$Z$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1128>0),AA1128,0)))*$Z$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1128>0),AB1128,0)))*$Z$73","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1129>0),AA1129,0)))*$AA$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1129>0),AB1129,0)))*$AA$73","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1130>0),AB1130,0)))*$AB$73","v":0}]
[null,null,null,24,0]
[]
[null,"Interest payments for loans with less than one year maturity",null,"Total interest for loans with less than 1 year maturity",null,{"$f":"SUM(F2722:F3239)","v":0},{"$f":"SUM(G2722:G3239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"M9.ASC_IP_Uplift","index":32,"n_rows":3241,"n_cols":29,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,"Interest Payments on bonds",{"$f":"SUM(F2187:Q2187)","v":99.337500000000006}]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Face Value/Offer"]
[null,null,null,null,null,1,{"$f":"F5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$L$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF('M3.ASC'!E20<>\" \",'M3.ASC'!E20,0)","v":150},{"$f":"IF('M3.ASC'!F20<>\" \",'M3.ASC'!F20,0)","v":100},{"$f":"IF('M3.ASC'!G20<>\" \",'M3.ASC'!G20,0)","v":150},{"$f":"IF('M3.ASC'!H20<>\" \",'M3.ASC'!H20,0)","v":100},{"$f":"IF('M3.ASC'!I20<>\" \",'M3.ASC'!I20,0)","v":150},{"$f":"IF('M3.ASC'!J20<>\" \",'M3.ASC'!J20,0)","v":150},{"$f":"IF('M3.ASC'!K20<>\" \",'M3.ASC'!K20,0)","v":250},{"$f":"IF('M3.ASC'!L20<>\" \",'M3.ASC'!L20,0)","v":0},{"$f":"IF('M3.ASC'!M20<>\" \",'M3.ASC'!M20,0)","v":150},{"$f":"IF('M3.ASC'!N20<>\" \",'M3.ASC'!N20,0)","v":250},{"$f":"IF('M3.ASC'!O20<>\" \",'M3.ASC'!O20,0)","v":250},{"$f":"IF('M3.ASC'!P20<>\" \",'M3.ASC'!P20,0)","v":250},{"$f":"IF('M3.ASC'!Q20<>\" \",'M3.ASC'!Q20,0)","v":100},{"$f":"IF('M3.ASC'!R20<>\" \",'M3.ASC'!R20,0)","v":100},{"$f":"IF('M3.ASC'!S20<>\" \",'M3.ASC'!S20,0)","v":100},{"$f":"IF('M3.ASC'!T20<>\" \",'M3.ASC'!T20,0)","v":100},{"$f":"IF('M3.ASC'!U20<>\" \",'M3.ASC'!U20,0)","v":100},{"$f":"IF('M3.ASC'!V20<>\" \",'M3.ASC'!V20,0)","v":50},{"$f":"IF('M3.ASC'!W20<>\" \",'M3.ASC'!W20,0)","v":50},{"$f":"IF('M3.ASC'!X20<>\" \",'M3.ASC'!X20,0)","v":50},{"$f":"IF('M3.ASC'!Y20<>\" \",'M3.ASC'!Y20,0)","v":50},{"$f":"IF('M3.ASC'!Z20<>\" \",'M3.ASC'!Z20,0)","v":50},{"$f":"IF('M3.ASC'!AA20<>\" \",'M3.ASC'!AA20,0)","v":50},{"$f":"IF('M3.ASC'!AB20<>\" \",'M3.ASC'!AB20,0)","v":50}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$L$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF('M3.ASC'!E21<>\" \",'M3.ASC'!E21,0)","v":150},{"$f":"IF('M3.ASC'!F21<>\" \",'M3.ASC'!F21,0)","v":100},{"$f":"IF('M3.ASC'!G21<>\" \",'M3.ASC'!G21,0)","v":150},{"$f":"IF('M3.ASC'!H21<>\" \",'M3.ASC'!H21,0)","v":100},{"$f":"IF('M3.ASC'!I21<>\" \",'M3.ASC'!I21,0)","v":150},{"$f":"IF('M3.ASC'!J21<>\" \",'M3.ASC'!J21,0)","v":150},{"$f":"IF('M3.ASC'!K21<>\" \",'M3.ASC'!K21,0)","v":150},{"$f":"IF('M3.ASC'!L21<>\" \",'M3.ASC'!L21,0)","v":150},{"$f":"IF('M3.ASC'!M21<>\" \",'M3.ASC'!M21,0)","v":150},{"$f":"IF('M3.ASC'!N21<>\" \",'M3.ASC'!N21,0)","v":150},{"$f":"IF('M3.ASC'!O21<>\" \",'M3.ASC'!O21,0)","v":200},{"$f":"IF('M3.ASC'!P21<>\" \",'M3.ASC'!P21,0)","v":200},{"$f":"IF('M3.ASC'!Q21<>\" \",'M3.ASC'!Q21,0)","v":100},{"$f":"IF('M3.ASC'!R21<>\" \",'M3.ASC'!R21,0)","v":100},{"$f":"IF('M3.ASC'!S21<>\" \",'M3.ASC'!S21,0)","v":100},{"$f":"IF('M3.ASC'!T21<>\" \",'M3.ASC'!T21,0)","v":100},{"$f":"IF('M3.ASC'!U21<>\" \",'M3.ASC'!U21,0)","v":100},{"$f":"IF('M3.ASC'!V21<>\" \",'M3.ASC'!V21,0)","v":50},{"$f":"IF('M3.ASC'!W21<>\" \",'M3.ASC'!W21,0)","v":50},{"$f":"IF('M3.ASC'!X21<>\" \",'M3.ASC'!X21,0)","v":100},{"$f":"IF('M3.ASC'!Y21<>\" \",'M3.ASC'!Y21,0)","v":50},{"$f":"IF('M3.ASC'!Z21<>\" \",'M3.ASC'!Z21,0)","v":100},{"$f":"IF('M3.ASC'!AA21<>\" \",'M3.ASC'!AA21,0)","v":50},{"$f":"IF('M3.ASC'!AB21<>\" \",'M3.ASC'!AB21,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$L$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF('M3.ASC'!E22<>\" \",'M3.ASC'!E22,0)","v":150},{"$f":"IF('M3.ASC'!F22<>\" \",'M3.ASC'!F22,0)","v":100},{"$f":"IF('M3.ASC'!G22<>\" \",'M3.ASC'!G22,0)","v":150},{"$f":"IF('M3.ASC'!H22<>\" \",'M3.ASC'!H22,0)","v":100},{"$f":"IF('M3.ASC'!I22<>\" \",'M3.ASC'!I22,0)","v":150},{"$f":"IF('M3.ASC'!J22<>\" \",'M3.ASC'!J22,0)","v":100},{"$f":"IF('M3.ASC'!K22<>\" \",'M3.ASC'!K22,0)","v":150},{"$f":"IF('M3.ASC'!L22<>\" \",'M3.ASC'!L22,0)","v":150},{"$f":"IF('M3.ASC'!M22<>\" \",'M3.ASC'!M22,0)","v":150},{"$f":"IF('M3.ASC'!N22<>\" \",'M3.ASC'!N22,0)","v":200},{"$f":"IF('M3.ASC'!O22<>\" \",'M3.ASC'!O22,0)","v":200},{"$f":"IF('M3.ASC'!P22<>\" \",'M3.ASC'!P22,0)","v":200},{"$f":"IF('M3.ASC'!Q22<>\" \",'M3.ASC'!Q22,0)","v":0},{"$f":"IF('M3.ASC'!R22<>\" \",'M3.ASC'!R22,0)","v":0},{"$f":"IF('M3.ASC'!S22<>\" \",'M3.ASC'!S22,0)","v":0},{"$f":"IF('M3.ASC'!T22<>\" \",'M3.ASC'!T22,0)","v":0},{"$f":"IF('M3.ASC'!U22<>\" \",'M3.ASC'!U22,0)","v":0},{"$f":"IF('M3.ASC'!V22<>\" \",'M3.ASC'!V22,0)","v":0},{"$f":"IF('M3.ASC'!W22<>\" \",'M3.ASC'!W22,0)","v":0},{"$f":"IF('M3.ASC'!X22<>\" \",'M3.ASC'!X22,0)","v":0},{"$f":"IF('M3.ASC'!Y22<>\" \",'M3.ASC'!Y22,0)","v":0},{"$f":"IF('M3.ASC'!Z22<>\" \",'M3.ASC'!Z22,0)","v":0},{"$f":"IF('M3.ASC'!AA22<>\" \",'M3.ASC'!AA22,0)","v":0},{"$f":"IF('M3.ASC'!AB22<>\" \",'M3.ASC'!AB22,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$L$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF('M3.ASC'!E23<>\" \",'M3.ASC'!E23,0)","v":0},{"$f":"IF('M3.ASC'!F23<>\" \",'M3.ASC'!F23,0)","v":200},{"$f":"IF('M3.ASC'!G23<>\" \",'M3.ASC'!G23,0)","v":0},{"$f":"IF('M3.ASC'!H23<>\" \",'M3.ASC'!H23,0)","v":200},{"$f":"IF('M3.ASC'!I23<>\" \",'M3.ASC'!I23,0)","v":0},{"$f":"IF('M3.ASC'!J23<>\" \",'M3.ASC'!J23,0)","v":200},{"$f":"IF('M3.ASC'!K23<>\" \",'M3.ASC'!K23,0)","v":0},{"$f":"IF('M3.ASC'!L23<>\" \",'M3.ASC'!L23,0)","v":200},{"$f":"IF('M3.ASC'!M23<>\" \",'M3.ASC'!M23,0)","v":0},{"$f":"IF('M3.ASC'!N23<>\" \",'M3.ASC'!N23,0)","v":200},{"$f":"IF('M3.ASC'!O23<>\" \",'M3.ASC'!O23,0)","v":0},{"$f":"IF('M3.ASC'!P23<>\" \",'M3.ASC'!P23,0)","v":0},{"$f":"IF('M3.ASC'!Q23<>\" \",'M3.ASC'!Q23,0)","v":0},{"$f":"IF('M3.ASC'!R23<>\" \",'M3.ASC'!R23,0)","v":0},{"$f":"IF('M3.ASC'!S23<>\" \",'M3.ASC'!S23,0)","v":0},{"$f":"IF('M3.ASC'!T23<>\" \",'M3.ASC'!T23,0)","v":0},{"$f":"IF('M3.ASC'!U23<>\" \",'M3.ASC'!U23,0)","v":0},{"$f":"IF('M3.ASC'!V23<>\" \",'M3.ASC'!V23,0)","v":0},{"$f":"IF('M3.ASC'!W23<>\" \",'M3.ASC'!W23,0)","v":0},{"$f":"IF('M3.ASC'!X23<>\" \",'M3.ASC'!X23,0)","v":0},{"$f":"IF('M3.ASC'!Y23<>\" \",'M3.ASC'!Y23,0)","v":0},{"$f":"IF('M3.ASC'!Z23<>\" \",'M3.ASC'!Z23,0)","v":0},{"$f":"IF('M3.ASC'!AA23<>\" \",'M3.ASC'!AA23,0)","v":0},{"$f":"IF('M3.ASC'!AB23<>\" \",'M3.ASC'!AB23,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$L$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF('M3.ASC'!E24<>\" \",'M3.ASC'!E24,0)","v":200},{"$f":"IF('M3.ASC'!F24<>\" \",'M3.ASC'!F24,0)","v":0},{"$f":"IF('M3.ASC'!G24<>\" \",'M3.ASC'!G24,0)","v":0},{"$f":"IF('M3.ASC'!H24<>\" \",'M3.ASC'!H24,0)","v":0},{"$f":"IF('M3.ASC'!I24<>\" \",'M3.ASC'!I24,0)","v":200},{"$f":"IF('M3.ASC'!J24<>\" \",'M3.ASC'!J24,0)","v":0},{"$f":"IF('M3.ASC'!K24<>\" \",'M3.ASC'!K24,0)","v":200},{"$f":"IF('M3.ASC'!L24<>\" \",'M3.ASC'!L24,0)","v":0},{"$f":"IF('M3.ASC'!M24<>\" \",'M3.ASC'!M24,0)","v":200},{"$f":"IF('M3.ASC'!N24<>\" \",'M3.ASC'!N24,0)","v":0},{"$f":"IF('M3.ASC'!O24<>\" \",'M3.ASC'!O24,0)","v":200},{"$f":"IF('M3.ASC'!P24<>\" \",'M3.ASC'!P24,0)","v":0},{"$f":"IF('M3.ASC'!Q24<>\" \",'M3.ASC'!Q24,0)","v":150},{"$f":"IF('M3.ASC'!R24<>\" \",'M3.ASC'!R24,0)","v":150},{"$f":"IF('M3.ASC'!S24<>\" \",'M3.ASC'!S24,0)","v":150},{"$f":"IF('M3.ASC'!T24<>\" \",'M3.ASC'!T24,0)","v":150},{"$f":"IF('M3.ASC'!U24<>\" \",'M3.ASC'!U24,0)","v":150},{"$f":"IF('M3.ASC'!V24<>\" \",'M3.ASC'!V24,0)","v":150},{"$f":"IF('M3.ASC'!W24<>\" \",'M3.ASC'!W24,0)","v":150},{"$f":"IF('M3.ASC'!X24<>\" \",'M3.ASC'!X24,0)","v":150},{"$f":"IF('M3.ASC'!Y24<>\" \",'M3.ASC'!Y24,0)","v":150},{"$f":"IF('M3.ASC'!Z24<>\" \",'M3.ASC'!Z24,0)","v":150},{"$f":"IF('M3.ASC'!AA24<>\" \",'M3.ASC'!AA24,0)","v":150},{"$f":"IF('M3.ASC'!AB24<>\" \",'M3.ASC'!AB24,0)","v":150}]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$L$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF('M3.ASC'!E25<>\" \",'M3.ASC'!E25,0)","v":0},{"$f":"IF('M3.ASC'!F25<>\" \",'M3.ASC'!F25,0)","v":200},{"$f":"IF('M3.ASC'!G25<>\" \",'M3.ASC'!G25,0)","v":0},{"$f":"IF('M3.ASC'!H25<>\" \",'M3.ASC'!H25,0)","v":200},{"$f":"IF('M3.ASC'!I25<>\" \",'M3.ASC'!I25,0)","v":0},{"$f":"IF('M3.ASC'!J25<>\" \",'M3.ASC'!J25,0)","v":0},{"$f":"IF('M3.ASC'!K25<>\" \",'M3.ASC'!K25,0)","v":0},{"$f":"IF('M3.ASC'!L25<>\" \",'M3.ASC'!L25,0)","v":200},{"$f":"IF('M3.ASC'!M25<>\" \",'M3.ASC'!M25,0)","v":0},{"$f":"IF('M3.ASC'!N25<>\" \",'M3.ASC'!N25,0)","v":0},{"$f":"IF('M3.ASC'!O25<>\" \",'M3.ASC'!O25,0)","v":0},{"$f":"IF('M3.ASC'!P25<>\" \",'M3.ASC'!P25,0)","v":0},{"$f":"IF('M3.ASC'!Q25<>\" \",'M3.ASC'!Q25,0)","v":150},{"$f":"IF('M3.ASC'!R25<>\" \",'M3.ASC'!R25,0)","v":150},{"$f":"IF('M3.ASC'!S25<>\" \",'M3.ASC'!S25,0)","v":150},{"$f":"IF('M3.ASC'!T25<>\" \",'M3.ASC'!T25,0)","v":150},{"$f":"IF('M3.ASC'!U25<>\" \",'M3.ASC'!U25,0)","v":150},{"$f":"IF('M3.ASC'!V25<>\" \",'M3.ASC'!V25,0)","v":150},{"$f":"IF('M3.ASC'!W25<>\" \",'M3.ASC'!W25,0)","v":150},{"$f":"IF('M3.ASC'!X25<>\" \",'M3.ASC'!X25,0)","v":150},{"$f":"IF('M3.ASC'!Y25<>\" \",'M3.ASC'!Y25,0)","v":150},{"$f":"IF('M3.ASC'!Z25<>\" \",'M3.ASC'!Z25,0)","v":150},{"$f":"IF('M3.ASC'!AA25<>\" \",'M3.ASC'!AA25,0)","v":150},{"$f":"IF('M3.ASC'!AB25<>\" \",'M3.ASC'!AB25,0)","v":150}]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$L$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF('M3.ASC'!E26<>\" \",'M3.ASC'!E26,0)","v":200},{"$f":"IF('M3.ASC'!F26<>\" \",'M3.ASC'!F26,0)","v":0},{"$f":"IF('M3.ASC'!G26<>\" \",'M3.ASC'!G26,0)","v":0},{"$f":"IF('M3.ASC'!H26<>\" \",'M3.ASC'!H26,0)","v":0},{"$f":"IF('M3.ASC'!I26<>\" \",'M3.ASC'!I26,0)","v":200},{"$f":"IF('M3.ASC'!J26<>\" \",'M3.ASC'!J26,0)","v":0},{"$f":"IF('M3.ASC'!K26<>\" \",'M3.ASC'!K26,0)","v":0},{"$f":"IF('M3.ASC'!L26<>\" \",'M3.ASC'!L26,0)","v":0},{"$f":"IF('M3.ASC'!M26<>\" \",'M3.ASC'!M26,0)","v":0},{"$f":"IF('M3.ASC'!N26<>\" \",'M3.ASC'!N26,0)","v":200},{"$f":"IF('M3.ASC'!O26<>\" \",'M3.ASC'!O26,0)","v":0},{"$f":"IF('M3.ASC'!P26<>\" \",'M3.ASC'!P26,0)","v":0},{"$f":"IF('M3.ASC'!Q26<>\" \",'M3.ASC'!Q26,0)","v":0},{"$f":"IF('M3.ASC'!R26<>\" \",'M3.ASC'!R26,0)","v":0},{"$f":"IF('M3.ASC'!S26<>\" \",'M3.ASC'!S26,0)","v":0},{"$f":"IF('M3.ASC'!T26<>\" \",'M3.ASC'!T26,0)","v":0},{"$f":"IF('M3.ASC'!U26<>\" \",'M3.ASC'!U26,0)","v":0},{"$f":"IF('M3.ASC'!V26<>\" \",'M3.ASC'!V26,0)","v":0},{"$f":"IF('M3.ASC'!W26<>\" \",'M3.ASC'!W26,0)","v":0},{"$f":"IF('M3.ASC'!X26<>\" \",'M3.ASC'!X26,0)","v":0},{"$f":"IF('M3.ASC'!Y26<>\" \",'M3.ASC'!Y26,0)","v":0},{"$f":"IF('M3.ASC'!Z26<>\" \",'M3.ASC'!Z26,0)","v":0},{"$f":"IF('M3.ASC'!AA26<>\" \",'M3.ASC'!AA26,0)","v":0},{"$f":"IF('M3.ASC'!AB26<>\" \",'M3.ASC'!AB26,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$L$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF('M3.ASC'!E27<>\" \",'M3.ASC'!E27,0)","v":0},{"$f":"IF('M3.ASC'!F27<>\" \",'M3.ASC'!F27,0)","v":150},{"$f":"IF('M3.ASC'!G27<>\" \",'M3.ASC'!G27,0)","v":0},{"$f":"IF('M3.ASC'!H27<>\" \",'M3.ASC'!H27,0)","v":0},{"$f":"IF('M3.ASC'!I27<>\" \",'M3.ASC'!I27,0)","v":0},{"$f":"IF('M3.ASC'!J27<>\" \",'M3.ASC'!J27,0)","v":0},{"$f":"IF('M3.ASC'!K27<>\" \",'M3.ASC'!K27,0)","v":0},{"$f":"IF('M3.ASC'!L27<>\" \",'M3.ASC'!L27,0)","v":150},{"$f":"IF('M3.ASC'!M27<>\" \",'M3.ASC'!M27,0)","v":0},{"$f":"IF('M3.ASC'!N27<>\" \",'M3.ASC'!N27,0)","v":0},{"$f":"IF('M3.ASC'!O27<>\" \",'M3.ASC'!O27,0)","v":150},{"$f":"IF('M3.ASC'!P27<>\" \",'M3.ASC'!P27,0)","v":0},{"$f":"IF('M3.ASC'!Q27<>\" \",'M3.ASC'!Q27,0)","v":150},{"$f":"IF('M3.ASC'!R27<>\" \",'M3.ASC'!R27,0)","v":0},{"$f":"IF('M3.ASC'!S27<>\" \",'M3.ASC'!S27,0)","v":150},{"$f":"IF('M3.ASC'!T27<>\" \",'M3.ASC'!T27,0)","v":0},{"$f":"IF('M3.ASC'!U27<>\" \",'M3.ASC'!U27,0)","v":150},{"$f":"IF('M3.ASC'!V27<>\" \",'M3.ASC'!V27,0)","v":0},{"$f":"IF('M3.ASC'!W27<>\" \",'M3.ASC'!W27,0)","v":150},{"$f":"IF('M3.ASC'!X27<>\" \",'M3.ASC'!X27,0)","v":0},{"$f":"IF('M3.ASC'!Y27<>\" \",'M3.ASC'!Y27,0)","v":150},{"$f":"IF('M3.ASC'!Z27<>\" \",'M3.ASC'!Z27,0)","v":0},{"$f":"IF('M3.ASC'!AA27<>\" \",'M3.ASC'!AA27,0)","v":150},{"$f":"IF('M3.ASC'!AB27<>\" \",'M3.ASC'!AB27,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$L$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF('M3.ASC'!E28<>\" \",'M3.ASC'!E28,0)","v":0},{"$f":"IF('M3.ASC'!F28<>\" \",'M3.ASC'!F28,0)","v":0},{"$f":"IF('M3.ASC'!G28<>\" \",'M3.ASC'!G28,0)","v":0},{"$f":"IF('M3.ASC'!H28<>\" \",'M3.ASC'!H28,0)","v":0},{"$f":"IF('M3.ASC'!I28<>\" \",'M3.ASC'!I28,0)","v":0},{"$f":"IF('M3.ASC'!J28<>\" \",'M3.ASC'!J28,0)","v":0},{"$f":"IF('M3.ASC'!K28<>\" \",'M3.ASC'!K28,0)","v":0},{"$f":"IF('M3.ASC'!L28<>\" \",'M3.ASC'!L28,0)","v":0},{"$f":"IF('M3.ASC'!M28<>\" \",'M3.ASC'!M28,0)","v":0},{"$f":"IF('M3.ASC'!N28<>\" \",'M3.ASC'!N28,0)","v":0},{"$f":"IF('M3.ASC'!O28<>\" \",'M3.ASC'!O28,0)","v":0},{"$f":"IF('M3.ASC'!P28<>\" \",'M3.ASC'!P28,0)","v":0},{"$f":"IF('M3.ASC'!Q28<>\" \",'M3.ASC'!Q28,0)","v":0},{"$f":"IF('M3.ASC'!R28<>\" \",'M3.ASC'!R28,0)","v":0},{"$f":"IF('M3.ASC'!S28<>\" \",'M3.ASC'!S28,0)","v":0},{"$f":"IF('M3.ASC'!T28<>\" \",'M3.ASC'!T28,0)","v":0},{"$f":"IF('M3.ASC'!U28<>\" \",'M3.ASC'!U28,0)","v":0},{"$f":"IF('M3.ASC'!V28<>\" \",'M3.ASC'!V28,0)","v":0},{"$f":"IF('M3.ASC'!W28<>\" \",'M3.ASC'!W28,0)","v":0},{"$f":"IF('M3.ASC'!X28<>\" \",'M3.ASC'!X28,0)","v":0},{"$f":"IF('M3.ASC'!Y28<>\" \",'M3.ASC'!Y28,0)","v":0},{"$f":"IF('M3.ASC'!Z28<>\" \",'M3.ASC'!Z28,0)","v":0},{"$f":"IF('M3.ASC'!AA28<>\" \",'M3.ASC'!AA28,0)","v":0},{"$f":"IF('M3.ASC'!AB28<>\" \",'M3.ASC'!AB28,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$L$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF('M3.ASC'!E29<>\" \",'M3.ASC'!E29,0)","v":0},{"$f":"IF('M3.ASC'!F29<>\" \",'M3.ASC'!F29,0)","v":0},{"$f":"IF('M3.ASC'!G29<>\" \",'M3.ASC'!G29,0)","v":0},{"$f":"IF('M3.ASC'!H29<>\" \",'M3.ASC'!H29,0)","v":0},{"$f":"IF('M3.ASC'!I29<>\" \",'M3.ASC'!I29,0)","v":0},{"$f":"IF('M3.ASC'!J29<>\" \",'M3.ASC'!J29,0)","v":0},{"$f":"IF('M3.ASC'!K29<>\" \",'M3.ASC'!K29,0)","v":0},{"$f":"IF('M3.ASC'!L29<>\" \",'M3.ASC'!L29,0)","v":0},{"$f":"IF('M3.ASC'!M29<>\" \",'M3.ASC'!M29,0)","v":0},{"$f":"IF('M3.ASC'!N29<>\" \",'M3.ASC'!N29,0)","v":0},{"$f":"IF('M3.ASC'!O29<>\" \",'M3.ASC'!O29,0)","v":0},{"$f":"IF('M3.ASC'!P29<>\" \",'M3.ASC'!P29,0)","v":0},{"$f":"IF('M3.ASC'!Q29<>\" \",'M3.ASC'!Q29,0)","v":0},{"$f":"IF('M3.ASC'!R29<>\" \",'M3.ASC'!R29,0)","v":0},{"$f":"IF('M3.ASC'!S29<>\" \",'M3.ASC'!S29,0)","v":0},{"$f":"IF('M3.ASC'!T29<>\" \",'M3.ASC'!T29,0)","v":0},{"$f":"IF('M3.ASC'!U29<>\" \",'M3.ASC'!U29,0)","v":0},{"$f":"IF('M3.ASC'!V29<>\" \",'M3.ASC'!V29,0)","v":0},{"$f":"IF('M3.ASC'!W29<>\" \",'M3.ASC'!W29,0)","v":0},{"$f":"IF('M3.ASC'!X29<>\" \",'M3.ASC'!X29,0)","v":0},{"$f":"IF('M3.ASC'!Y29<>\" \",'M3.ASC'!Y29,0)","v":0},{"$f":"IF('M3.ASC'!Z29<>\" \",'M3.ASC'!Z29,0)","v":0},{"$f":"IF('M3.ASC'!AA29<>\" \",'M3.ASC'!AA29,0)","v":0},{"$f":"IF('M3.ASC'!AB29<>\" \",'M3.ASC'!AB29,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$L$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF('M3.ASC'!E30<>\" \",'M3.ASC'!E30,0)","v":0},{"$f":"IF('M3.ASC'!F30<>\" \",'M3.ASC'!F30,0)","v":0},{"$f":"IF('M3.ASC'!G30<>\" \",'M3.ASC'!G30,0)","v":0},{"$f":"IF('M3.ASC'!H30<>\" \",'M3.ASC'!H30,0)","v":0},{"$f":"IF('M3.ASC'!I30<>\" \",'M3.ASC'!I30,0)","v":0},{"$f":"IF('M3.ASC'!J30<>\" \",'M3.ASC'!J30,0)","v":0},{"$f":"IF('M3.ASC'!K30<>\" \",'M3.ASC'!K30,0)","v":0},{"$f":"IF('M3.ASC'!L30<>\" \",'M3.ASC'!L30,0)","v":0},{"$f":"IF('M3.ASC'!M30<>\" \",'M3.ASC'!M30,0)","v":0},{"$f":"IF('M3.ASC'!N30<>\" \",'M3.ASC'!N30,0)","v":0},{"$f":"IF('M3.ASC'!O30<>\" \",'M3.ASC'!O30,0)","v":0},{"$f":"IF('M3.ASC'!P30<>\" \",'M3.ASC'!P30,0)","v":0},{"$f":"IF('M3.ASC'!Q30<>\" \",'M3.ASC'!Q30,0)","v":0},{"$f":"IF('M3.ASC'!R30<>\" \",'M3.ASC'!R30,0)","v":0},{"$f":"IF('M3.ASC'!S30<>\" \",'M3.ASC'!S30,0)","v":0},{"$f":"IF('M3.ASC'!T30<>\" \",'M3.ASC'!T30,0)","v":0},{"$f":"IF('M3.ASC'!U30<>\" \",'M3.ASC'!U30,0)","v":0},{"$f":"IF('M3.ASC'!V30<>\" \",'M3.ASC'!V30,0)","v":0},{"$f":"IF('M3.ASC'!W30<>\" \",'M3.ASC'!W30,0)","v":0},{"$f":"IF('M3.ASC'!X30<>\" \",'M3.ASC'!X30,0)","v":0},{"$f":"IF('M3.ASC'!Y30<>\" \",'M3.ASC'!Y30,0)","v":0},{"$f":"IF('M3.ASC'!Z30<>\" \",'M3.ASC'!Z30,0)","v":0},{"$f":"IF('M3.ASC'!AA30<>\" \",'M3.ASC'!AA30,0)","v":0},{"$f":"IF('M3.ASC'!AB30<>\" \",'M3.ASC'!AB30,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$L$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF('M3.ASC'!E31<>\" \",'M3.ASC'!E31,0)","v":0},{"$f":"IF('M3.ASC'!F31<>\" \",'M3.ASC'!F31,0)","v":0},{"$f":"IF('M3.ASC'!G31<>\" \",'M3.ASC'!G31,0)","v":0},{"$f":"IF('M3.ASC'!H31<>\" \",'M3.ASC'!H31,0)","v":0},{"$f":"IF('M3.ASC'!I31<>\" \",'M3.ASC'!I31,0)","v":0},{"$f":"IF('M3.ASC'!J31<>\" \",'M3.ASC'!J31,0)","v":0},{"$f":"IF('M3.ASC'!K31<>\" \",'M3.ASC'!K31,0)","v":0},{"$f":"IF('M3.ASC'!L31<>\" \",'M3.ASC'!L31,0)","v":0},{"$f":"IF('M3.ASC'!M31<>\" \",'M3.ASC'!M31,0)","v":0},{"$f":"IF('M3.ASC'!N31<>\" \",'M3.ASC'!N31,0)","v":0},{"$f":"IF('M3.ASC'!O31<>\" \",'M3.ASC'!O31,0)","v":0},{"$f":"IF('M3.ASC'!P31<>\" \",'M3.ASC'!P31,0)","v":0},{"$f":"IF('M3.ASC'!Q31<>\" \",'M3.ASC'!Q31,0)","v":0},{"$f":"IF('M3.ASC'!R31<>\" \",'M3.ASC'!R31,0)","v":0},{"$f":"IF('M3.ASC'!S31<>\" \",'M3.ASC'!S31,0)","v":0},{"$f":"IF('M3.ASC'!T31<>\" \",'M3.ASC'!T31,0)","v":0},{"$f":"IF('M3.ASC'!U31<>\" \",'M3.ASC'!U31,0)","v":0},{"$f":"IF('M3.ASC'!V31<>\" \",'M3.ASC'!V31,0)","v":0},{"$f":"IF('M3.ASC'!W31<>\" \",'M3.ASC'!W31,0)","v":0},{"$f":"IF('M3.ASC'!X31<>\" \",'M3.ASC'!X31,0)","v":0},{"$f":"IF('M3.ASC'!Y31<>\" \",'M3.ASC'!Y31,0)","v":0},{"$f":"IF('M3.ASC'!Z31<>\" \",'M3.ASC'!Z31,0)","v":0},{"$f":"IF('M3.ASC'!AA31<>\" \",'M3.ASC'!AA31,0)","v":0},{"$f":"IF('M3.ASC'!AB31<>\" \",'M3.ASC'!AB31,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$L$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF('M3.ASC'!E32<>\" \",'M3.ASC'!E32,0)","v":0},{"$f":"IF('M3.ASC'!F32<>\" \",'M3.ASC'!F32,0)","v":0},{"$f":"IF('M3.ASC'!G32<>\" \",'M3.ASC'!G32,0)","v":0},{"$f":"IF('M3.ASC'!H32<>\" \",'M3.ASC'!H32,0)","v":0},{"$f":"IF('M3.ASC'!I32<>\" \",'M3.ASC'!I32,0)","v":0},{"$f":"IF('M3.ASC'!J32<>\" \",'M3.ASC'!J32,0)","v":0},{"$f":"IF('M3.ASC'!K32<>\" \",'M3.ASC'!K32,0)","v":0},{"$f":"IF('M3.ASC'!L32<>\" \",'M3.ASC'!L32,0)","v":0},{"$f":"IF('M3.ASC'!M32<>\" \",'M3.ASC'!M32,0)","v":0},{"$f":"IF('M3.ASC'!N32<>\" \",'M3.ASC'!N32,0)","v":0},{"$f":"IF('M3.ASC'!O32<>\" \",'M3.ASC'!O32,0)","v":0},{"$f":"IF('M3.ASC'!P32<>\" \",'M3.ASC'!P32,0)","v":0},{"$f":"IF('M3.ASC'!Q32<>\" \",'M3.ASC'!Q32,0)","v":0},{"$f":"IF('M3.ASC'!R32<>\" \",'M3.ASC'!R32,0)","v":0},{"$f":"IF('M3.ASC'!S32<>\" \",'M3.ASC'!S32,0)","v":0},{"$f":"IF('M3.ASC'!T32<>\" \",'M3.ASC'!T32,0)","v":0},{"$f":"IF('M3.ASC'!U32<>\" \",'M3.ASC'!U32,0)","v":0},{"$f":"IF('M3.ASC'!V32<>\" \",'M3.ASC'!V32,0)","v":0},{"$f":"IF('M3.ASC'!W32<>\" \",'M3.ASC'!W32,0)","v":0},{"$f":"IF('M3.ASC'!X32<>\" \",'M3.ASC'!X32,0)","v":0},{"$f":"IF('M3.ASC'!Y32<>\" \",'M3.ASC'!Y32,0)","v":0},{"$f":"IF('M3.ASC'!Z32<>\" \",'M3.ASC'!Z32,0)","v":0},{"$f":"IF('M3.ASC'!AA32<>\" \",'M3.ASC'!AA32,0)","v":0},{"$f":"IF('M3.ASC'!AB32<>\" \",'M3.ASC'!AB32,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$L$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF('M3.ASC'!E33<>\" \",'M3.ASC'!E33,0)","v":0},{"$f":"IF('M3.ASC'!F33<>\" \",'M3.ASC'!F33,0)","v":0},{"$f":"IF('M3.ASC'!G33<>\" \",'M3.ASC'!G33,0)","v":0},{"$f":"IF('M3.ASC'!H33<>\" \",'M3.ASC'!H33,0)","v":0},{"$f":"IF('M3.ASC'!I33<>\" \",'M3.ASC'!I33,0)","v":0},{"$f":"IF('M3.ASC'!J33<>\" \",'M3.ASC'!J33,0)","v":0},{"$f":"IF('M3.ASC'!K33<>\" \",'M3.ASC'!K33,0)","v":0},{"$f":"IF('M3.ASC'!L33<>\" \",'M3.ASC'!L33,0)","v":0},{"$f":"IF('M3.ASC'!M33<>\" \",'M3.ASC'!M33,0)","v":0},{"$f":"IF('M3.ASC'!N33<>\" \",'M3.ASC'!N33,0)","v":0},{"$f":"IF('M3.ASC'!O33<>\" \",'M3.ASC'!O33,0)","v":0},{"$f":"IF('M3.ASC'!P33<>\" \",'M3.ASC'!P33,0)","v":0},{"$f":"IF('M3.ASC'!Q33<>\" \",'M3.ASC'!Q33,0)","v":0},{"$f":"IF('M3.ASC'!R33<>\" \",'M3.ASC'!R33,0)","v":0},{"$f":"IF('M3.ASC'!S33<>\" \",'M3.ASC'!S33,0)","v":0},{"$f":"IF('M3.ASC'!T33<>\" \",'M3.ASC'!T33,0)","v":0},{"$f":"IF('M3.ASC'!U33<>\" \",'M3.ASC'!U33,0)","v":0},{"$f":"IF('M3.ASC'!V33<>\" \",'M3.ASC'!V33,0)","v":0},{"$f":"IF('M3.ASC'!W33<>\" \",'M3.ASC'!W33,0)","v":0},{"$f":"IF('M3.ASC'!X33<>\" \",'M3.ASC'!X33,0)","v":0},{"$f":"IF('M3.ASC'!Y33<>\" \",'M3.ASC'!Y33,0)","v":0},{"$f":"IF('M3.ASC'!Z33<>\" \",'M3.ASC'!Z33,0)","v":0},{"$f":"IF('M3.ASC'!AA33<>\" \",'M3.ASC'!AA33,0)","v":0},{"$f":"IF('M3.ASC'!AB33<>\" \",'M3.ASC'!AB33,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$L$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF('M3.ASC'!E34<>\" \",'M3.ASC'!E34,0)","v":0},{"$f":"IF('M3.ASC'!F34<>\" \",'M3.ASC'!F34,0)","v":0},{"$f":"IF('M3.ASC'!G34<>\" \",'M3.ASC'!G34,0)","v":0},{"$f":"IF('M3.ASC'!H34<>\" \",'M3.ASC'!H34,0)","v":0},{"$f":"IF('M3.ASC'!I34<>\" \",'M3.ASC'!I34,0)","v":0},{"$f":"IF('M3.ASC'!J34<>\" \",'M3.ASC'!J34,0)","v":0},{"$f":"IF('M3.ASC'!K34<>\" \",'M3.ASC'!K34,0)","v":0},{"$f":"IF('M3.ASC'!L34<>\" \",'M3.ASC'!L34,0)","v":0},{"$f":"IF('M3.ASC'!M34<>\" \",'M3.ASC'!M34,0)","v":0},{"$f":"IF('M3.ASC'!N34<>\" \",'M3.ASC'!N34,0)","v":0},{"$f":"IF('M3.ASC'!O34<>\" \",'M3.ASC'!O34,0)","v":0},{"$f":"IF('M3.ASC'!P34<>\" \",'M3.ASC'!P34,0)","v":0},{"$f":"IF('M3.ASC'!Q34<>\" \",'M3.ASC'!Q34,0)","v":0},{"$f":"IF('M3.ASC'!R34<>\" \",'M3.ASC'!R34,0)","v":0},{"$f":"IF('M3.ASC'!S34<>\" \",'M3.ASC'!S34,0)","v":0},{"$f":"IF('M3.ASC'!T34<>\" \",'M3.ASC'!T34,0)","v":0},{"$f":"IF('M3.ASC'!U34<>\" \",'M3.ASC'!U34,0)","v":0},{"$f":"IF('M3.ASC'!V34<>\" \",'M3.ASC'!V34,0)","v":0},{"$f":"IF('M3.ASC'!W34<>\" \",'M3.ASC'!W34,0)","v":0},{"$f":"IF('M3.ASC'!X34<>\" \",'M3.ASC'!X34,0)","v":0},{"$f":"IF('M3.ASC'!Y34<>\" \",'M3.ASC'!Y34,0)","v":0},{"$f":"IF('M3.ASC'!Z34<>\" \",'M3.ASC'!Z34,0)","v":0},{"$f":"IF('M3.ASC'!AA34<>\" \",'M3.ASC'!AA34,0)","v":0},{"$f":"IF('M3.ASC'!AB34<>\" \",'M3.ASC'!AB34,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$L$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF('M3.ASC'!E35<>\" \",'M3.ASC'!E35,0)","v":0},{"$f":"IF('M3.ASC'!F35<>\" \",'M3.ASC'!F35,0)","v":0},{"$f":"IF('M3.ASC'!G35<>\" \",'M3.ASC'!G35,0)","v":0},{"$f":"IF('M3.ASC'!H35<>\" \",'M3.ASC'!H35,0)","v":0},{"$f":"IF('M3.ASC'!I35<>\" \",'M3.ASC'!I35,0)","v":0},{"$f":"IF('M3.ASC'!J35<>\" \",'M3.ASC'!J35,0)","v":0},{"$f":"IF('M3.ASC'!K35<>\" \",'M3.ASC'!K35,0)","v":0},{"$f":"IF('M3.ASC'!L35<>\" \",'M3.ASC'!L35,0)","v":0},{"$f":"IF('M3.ASC'!M35<>\" \",'M3.ASC'!M35,0)","v":0},{"$f":"IF('M3.ASC'!N35<>\" \",'M3.ASC'!N35,0)","v":0},{"$f":"IF('M3.ASC'!O35<>\" \",'M3.ASC'!O35,0)","v":0},{"$f":"IF('M3.ASC'!P35<>\" \",'M3.ASC'!P35,0)","v":0},{"$f":"IF('M3.ASC'!Q35<>\" \",'M3.ASC'!Q35,0)","v":0},{"$f":"IF('M3.ASC'!R35<>\" \",'M3.ASC'!R35,0)","v":0},{"$f":"IF('M3.ASC'!S35<>\" \",'M3.ASC'!S35,0)","v":0},{"$f":"IF('M3.ASC'!T35<>\" \",'M3.ASC'!T35,0)","v":0},{"$f":"IF('M3.ASC'!U35<>\" \",'M3.ASC'!U35,0)","v":0},{"$f":"IF('M3.ASC'!V35<>\" \",'M3.ASC'!V35,0)","v":0},{"$f":"IF('M3.ASC'!W35<>\" \",'M3.ASC'!W35,0)","v":0},{"$f":"IF('M3.ASC'!X35<>\" \",'M3.ASC'!X35,0)","v":0},{"$f":"IF('M3.ASC'!Y35<>\" \",'M3.ASC'!Y35,0)","v":0},{"$f":"IF('M3.ASC'!Z35<>\" \",'M3.ASC'!Z35,0)","v":0},{"$f":"IF('M3.ASC'!AA35<>\" \",'M3.ASC'!AA35,0)","v":0},{"$f":"IF('M3.ASC'!AB35<>\" \",'M3.ASC'!AB35,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$L$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF('M3.ASC'!E36<>\" \",'M3.ASC'!E36,0)","v":0},{"$f":"IF('M3.ASC'!F36<>\" \",'M3.ASC'!F36,0)","v":0},{"$f":"IF('M3.ASC'!G36<>\" \",'M3.ASC'!G36,0)","v":0},{"$f":"IF('M3.ASC'!H36<>\" \",'M3.ASC'!H36,0)","v":0},{"$f":"IF('M3.ASC'!I36<>\" \",'M3.ASC'!I36,0)","v":0},{"$f":"IF('M3.ASC'!J36<>\" \",'M3.ASC'!J36,0)","v":0},{"$f":"IF('M3.ASC'!K36<>\" \",'M3.ASC'!K36,0)","v":0},{"$f":"IF('M3.ASC'!L36<>\" \",'M3.ASC'!L36,0)","v":0},{"$f":"IF('M3.ASC'!M36<>\" \",'M3.ASC'!M36,0)","v":0},{"$f":"IF('M3.ASC'!N36<>\" \",'M3.ASC'!N36,0)","v":0},{"$f":"IF('M3.ASC'!O36<>\" \",'M3.ASC'!O36,0)","v":0},{"$f":"IF('M3.ASC'!P36<>\" \",'M3.ASC'!P36,0)","v":0},{"$f":"IF('M3.ASC'!Q36<>\" \",'M3.ASC'!Q36,0)","v":0},{"$f":"IF('M3.ASC'!R36<>\" \",'M3.ASC'!R36,0)","v":0},{"$f":"IF('M3.ASC'!S36<>\" \",'M3.ASC'!S36,0)","v":0},{"$f":"IF('M3.ASC'!T36<>\" \",'M3.ASC'!T36,0)","v":0},{"$f":"IF('M3.ASC'!U36<>\" \",'M3.ASC'!U36,0)","v":0},{"$f":"IF('M3.ASC'!V36<>\" \",'M3.ASC'!V36,0)","v":0},{"$f":"IF('M3.ASC'!W36<>\" \",'M3.ASC'!W36,0)","v":0},{"$f":"IF('M3.ASC'!X36<>\" \",'M3.ASC'!X36,0)","v":0},{"$f":"IF('M3.ASC'!Y36<>\" \",'M3.ASC'!Y36,0)","v":0},{"$f":"IF('M3.ASC'!Z36<>\" \",'M3.ASC'!Z36,0)","v":0},{"$f":"IF('M3.ASC'!AA36<>\" \",'M3.ASC'!AA36,0)","v":0},{"$f":"IF('M3.ASC'!AB36<>\" \",'M3.ASC'!AB36,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$L$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF('M3.ASC'!E37<>\" \",'M3.ASC'!E37,0)","v":0},{"$f":"IF('M3.ASC'!F37<>\" \",'M3.ASC'!F37,0)","v":0},{"$f":"IF('M3.ASC'!G37<>\" \",'M3.ASC'!G37,0)","v":0},{"$f":"IF('M3.ASC'!H37<>\" \",'M3.ASC'!H37,0)","v":0},{"$f":"IF('M3.ASC'!I37<>\" \",'M3.ASC'!I37,0)","v":0},{"$f":"IF('M3.ASC'!J37<>\" \",'M3.ASC'!J37,0)","v":0},{"$f":"IF('M3.ASC'!K37<>\" \",'M3.ASC'!K37,0)","v":0},{"$f":"IF('M3.ASC'!L37<>\" \",'M3.ASC'!L37,0)","v":0},{"$f":"IF('M3.ASC'!M37<>\" \",'M3.ASC'!M37,0)","v":0},{"$f":"IF('M3.ASC'!N37<>\" \",'M3.ASC'!N37,0)","v":0},{"$f":"IF('M3.ASC'!O37<>\" \",'M3.ASC'!O37,0)","v":0},{"$f":"IF('M3.ASC'!P37<>\" \",'M3.ASC'!P37,0)","v":0},{"$f":"IF('M3.ASC'!Q37<>\" \",'M3.ASC'!Q37,0)","v":0},{"$f":"IF('M3.ASC'!R37<>\" \",'M3.ASC'!R37,0)","v":0},{"$f":"IF('M3.ASC'!S37<>\" \",'M3.ASC'!S37,0)","v":0},{"$f":"IF('M3.ASC'!T37<>\" \",'M3.ASC'!T37,0)","v":0},{"$f":"IF('M3.ASC'!U37<>\" \",'M3.ASC'!U37,0)","v":0},{"$f":"IF('M3.ASC'!V37<>\" \",'M3.ASC'!V37,0)","v":0},{"$f":"IF('M3.ASC'!W37<>\" \",'M3.ASC'!W37,0)","v":0},{"$f":"IF('M3.ASC'!X37<>\" \",'M3.ASC'!X37,0)","v":0},{"$f":"IF('M3.ASC'!Y37<>\" \",'M3.ASC'!Y37,0)","v":0},{"$f":"IF('M3.ASC'!Z37<>\" \",'M3.ASC'!Z37,0)","v":0},{"$f":"IF('M3.ASC'!AA37<>\" \",'M3.ASC'!AA37,0)","v":0},{"$f":"IF('M3.ASC'!AB37<>\" \",'M3.ASC'!AB37,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$L$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF('M3.ASC'!E38<>\" \",'M3.ASC'!E38,0)","v":0},{"$f":"IF('M3.ASC'!F38<>\" \",'M3.ASC'!F38,0)","v":0},{"$f":"IF('M3.ASC'!G38<>\" \",'M3.ASC'!G38,0)","v":0},{"$f":"IF('M3.ASC'!H38<>\" \",'M3.ASC'!H38,0)","v":0},{"$f":"IF('M3.ASC'!I38<>\" \",'M3.ASC'!I38,0)","v":0},{"$f":"IF('M3.ASC'!J38<>\" \",'M3.ASC'!J38,0)","v":0},{"$f":"IF('M3.ASC'!K38<>\" \",'M3.ASC'!K38,0)","v":0},{"$f":"IF('M3.ASC'!L38<>\" \",'M3.ASC'!L38,0)","v":0},{"$f":"IF('M3.ASC'!M38<>\" \",'M3.ASC'!M38,0)","v":0},{"$f":"IF('M3.ASC'!N38<>\" \",'M3.ASC'!N38,0)","v":0},{"$f":"IF('M3.ASC'!O38<>\" \",'M3.ASC'!O38,0)","v":0},{"$f":"IF('M3.ASC'!P38<>\" \",'M3.ASC'!P38,0)","v":0},{"$f":"IF('M3.ASC'!Q38<>\" \",'M3.ASC'!Q38,0)","v":0},{"$f":"IF('M3.ASC'!R38<>\" \",'M3.ASC'!R38,0)","v":0},{"$f":"IF('M3.ASC'!S38<>\" \",'M3.ASC'!S38,0)","v":0},{"$f":"IF('M3.ASC'!T38<>\" \",'M3.ASC'!T38,0)","v":0},{"$f":"IF('M3.ASC'!U38<>\" \",'M3.ASC'!U38,0)","v":0},{"$f":"IF('M3.ASC'!V38<>\" \",'M3.ASC'!V38,0)","v":0},{"$f":"IF('M3.ASC'!W38<>\" \",'M3.ASC'!W38,0)","v":0},{"$f":"IF('M3.ASC'!X38<>\" \",'M3.ASC'!X38,0)","v":0},{"$f":"IF('M3.ASC'!Y38<>\" \",'M3.ASC'!Y38,0)","v":0},{"$f":"IF('M3.ASC'!Z38<>\" \",'M3.ASC'!Z38,0)","v":0},{"$f":"IF('M3.ASC'!AA38<>\" \",'M3.ASC'!AA38,0)","v":0},{"$f":"IF('M3.ASC'!AB38<>\" \",'M3.ASC'!AB38,0)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$L$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF('M3.ASC'!E39<>\" \",'M3.ASC'!E39,0)","v":0},{"$f":"IF('M3.ASC'!F39<>\" \",'M3.ASC'!F39,0)","v":0},{"$f":"IF('M3.ASC'!G39<>\" \",'M3.ASC'!G39,0)","v":0},{"$f":"IF('M3.ASC'!H39<>\" \",'M3.ASC'!H39,0)","v":0},{"$f":"IF('M3.ASC'!I39<>\" \",'M3.ASC'!I39,0)","v":0},{"$f":"IF('M3.ASC'!J39<>\" \",'M3.ASC'!J39,0)","v":0},{"$f":"IF('M3.ASC'!K39<>\" \",'M3.ASC'!K39,0)","v":0},{"$f":"IF('M3.ASC'!L39<>\" \",'M3.ASC'!L39,0)","v":0},{"$f":"IF('M3.ASC'!M39<>\" \",'M3.ASC'!M39,0)","v":0},{"$f":"IF('M3.ASC'!N39<>\" \",'M3.ASC'!N39,0)","v":0},{"$f":"IF('M3.ASC'!O39<>\" \",'M3.ASC'!O39,0)","v":0},{"$f":"IF('M3.ASC'!P39<>\" \",'M3.ASC'!P39,0)","v":0},{"$f":"IF('M3.ASC'!Q39<>\" \",'M3.ASC'!Q39,0)","v":0},{"$f":"IF('M3.ASC'!R39<>\" \",'M3.ASC'!R39,0)","v":0},{"$f":"IF('M3.ASC'!S39<>\" \",'M3.ASC'!S39,0)","v":0},{"$f":"IF('M3.ASC'!T39<>\" \",'M3.ASC'!T39,0)","v":0},{"$f":"IF('M3.ASC'!U39<>\" \",'M3.ASC'!U39,0)","v":0},{"$f":"IF('M3.ASC'!V39<>\" \",'M3.ASC'!V39,0)","v":0},{"$f":"IF('M3.ASC'!W39<>\" \",'M3.ASC'!W39,0)","v":0},{"$f":"IF('M3.ASC'!X39<>\" \",'M3.ASC'!X39,0)","v":0},{"$f":"IF('M3.ASC'!Y39<>\" \",'M3.ASC'!Y39,0)","v":0},{"$f":"IF('M3.ASC'!Z39<>\" \",'M3.ASC'!Z39,0)","v":0},{"$f":"IF('M3.ASC'!AA39<>\" \",'M3.ASC'!AA39,0)","v":0},{"$f":"IF('M3.ASC'!AB39<>\" \",'M3.ASC'!AB39,0)","v":0}]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Principal Payments Based on Issuance"]
[null,null,null,null,null,1,{"$f":"F29+1","v":2},{"$f":"G29+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(AND(F$29-$D30+$D30=F$29,F$29>$D30),HLOOKUP(F$29-$D30,$F$5:$AC$25,2,FALSE),0)","v":0},0,0,150,100,150,100,150,150,250,0,150,250,250,250,100,100,100,100,100,50,50,50,50]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(AND(F$29-$D31+$D31=F$29,F$29>$D31),HLOOKUP(F$29-$D31,$F$5:$AC$25,3,FALSE),0)","v":0},0,0,0,0,0,150,100,150,100,150,150,150,150,150,150,200,200,100,100,100,100,100,50]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(AND(F$29-$D32+$D32=F$29,F$29>$D32),HLOOKUP(F$29-$D32,$F$5:$AC$25,4,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,150,100,150,100,150,100,150,150,150,200,200,200]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$N$10","v":24},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(AND(F$29-$D33+$D33=F$29,F$29>$D33),HLOOKUP(F$29-$D33,$F$5:$AC$25,5,FALSE),0)","v":0},{"$f":"IF(AND(G$29-$D33+$D33=G$29,G$29>$D33),HLOOKUP(G$29-$D33,$F$5:$AC$25,5,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$N$11","v":36},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(AND(F$29-$D34+$D34=F$29,F$29>$D34),HLOOKUP(F$29-$D34,$F$5:$AC$25,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$N$12","v":60},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(AND(F$29-$D35+$D35=F$29,F$29>$D35),HLOOKUP(F$29-$D35,$F$5:$AC$25,7,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$N$13","v":84},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(AND(F$29-$D36+$D36=F$29,F$29>$D36),HLOOKUP(F$29-$D36,$F$5:$AC$25,8,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$N$14","v":120},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(AND(F$29-$D37+$D37=F$29,F$29>$D37),HLOOKUP(F$29-$D37,$F$5:$AC$25,9,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(AND(F$29-$D38+$D38=F$29,F$29>$D38),HLOOKUP(F$29-$D38,$F$5:$AC$25,10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(AND(F$29-$D39+$D39=F$29,F$29>$D39),HLOOKUP(F$29-$D39,$F$5:$AC$25,11,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(AND(F$29-$D40+$D40=F$29,F$29>$D40),HLOOKUP(F$29-$D40,$F$5:$AC$25,12,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(AND(F$29-$D41+$D41=F$29,F$29>$D41),HLOOKUP(F$29-$D41,$F$5:$AC$25,13,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(AND(F$29-$D42+$D42=F$29,F$29>$D42),HLOOKUP(F$29-$D42,$F$5:$AC$25,14,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(AND(F$29-$D43+$D43=F$29,F$29>$D43),HLOOKUP(F$29-$D43,$F$5:$AC$25,15,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(AND(F$29-$D44+$D44=F$29,F$29>$D44),HLOOKUP(F$29-$D44,$F$5:$AC$25,16,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(AND(F$29-$D45+$D45=F$29,F$29>$D45),HLOOKUP(F$29-$D45,$F$5:$AC$25,17,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(AND(F$29-$D46+$D46=F$29,F$29>$D46),HLOOKUP(F$29-$D46,$F$5:$AC$25,18,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(AND(F$29-$D47+$D47=F$29,F$29>$D47),HLOOKUP(F$29-$D47,$F$5:$AC$25,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(AND(F$29-$D48+$D48=F$29,F$29>$D48),HLOOKUP(F$29-$D48,$F$5:$AC$25,20,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(AND(F$29-$D49+$D49=F$29,F$29>$D49),HLOOKUP(F$29-$D49,$F$5:$AC$25,21,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Yield for T-bills /Coupons for Bonds"]
[null,null,null,null,null,1,{"$f":"F53+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$7","v":"T-bills"},{"$f":"'Auction Parameters'!$L$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!E7,Coupon_Yield_Indices_DX!E33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!F7,Coupon_Yield_Indices_DX!F33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!G7,Coupon_Yield_Indices_DX!G33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!H7,Coupon_Yield_Indices_DX!H33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!I7,Coupon_Yield_Indices_DX!I33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!J7,Coupon_Yield_Indices_DX!J33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!K7,Coupon_Yield_Indices_DX!K33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!L7,Coupon_Yield_Indices_DX!L33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!M7,Coupon_Yield_Indices_DX!M33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!N7,Coupon_Yield_Indices_DX!N33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!O7,Coupon_Yield_Indices_DX!O33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!P7,Coupon_Yield_Indices_DX!P33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!Q7,Coupon_Yield_Indices_DX!Q33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!R7,Coupon_Yield_Indices_DX!R33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!S7,Coupon_Yield_Indices_DX!S33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!T7,Coupon_Yield_Indices_DX!T33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!U7,Coupon_Yield_Indices_DX!U33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!V7,Coupon_Yield_Indices_DX!V33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!W7,Coupon_Yield_Indices_DX!W33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!X7,Coupon_Yield_Indices_DX!X33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!Y7,Coupon_Yield_Indices_DX!Y33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!Z7,Coupon_Yield_Indices_DX!Z33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!AA7,Coupon_Yield_Indices_DX!AA33)","v":0.03},{"$f":"IF($B54=\"T-bills\",Coupon_Yield_Indices_DX!AB7,Coupon_Yield_Indices_DX!AB33)","v":0.03}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$8","v":"T-bills"},{"$f":"'Auction Parameters'!$L$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!E8,Coupon_Yield_Indices_DX!E34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!F8,Coupon_Yield_Indices_DX!F34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!G8,Coupon_Yield_Indices_DX!G34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!H8,Coupon_Yield_Indices_DX!H34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!I8,Coupon_Yield_Indices_DX!I34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!J8,Coupon_Yield_Indices_DX!J34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!K8,Coupon_Yield_Indices_DX!K34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!L8,Coupon_Yield_Indices_DX!L34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!M8,Coupon_Yield_Indices_DX!M34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!N8,Coupon_Yield_Indices_DX!N34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!O8,Coupon_Yield_Indices_DX!O34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!P8,Coupon_Yield_Indices_DX!P34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!Q8,Coupon_Yield_Indices_DX!Q34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!R8,Coupon_Yield_Indices_DX!R34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!S8,Coupon_Yield_Indices_DX!S34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!T8,Coupon_Yield_Indices_DX!T34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!U8,Coupon_Yield_Indices_DX!U34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!V8,Coupon_Yield_Indices_DX!V34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!W8,Coupon_Yield_Indices_DX!W34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!X8,Coupon_Yield_Indices_DX!X34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!Y8,Coupon_Yield_Indices_DX!Y34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!Z8,Coupon_Yield_Indices_DX!Z34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!AA8,Coupon_Yield_Indices_DX!AA34)","v":0.04},{"$f":"IF($B55=\"T-bills\",Coupon_Yield_Indices_DX!AB8,Coupon_Yield_Indices_DX!AB34)","v":0.04}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"'Auction Parameters'!$J$9","v":"T-bills"},{"$f":"'Auction Parameters'!$L$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!E9,Coupon_Yield_Indices_DX!E35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!F9,Coupon_Yield_Indices_DX!F35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!G9,Coupon_Yield_Indices_DX!G35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!H9,Coupon_Yield_Indices_DX!H35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!I9,Coupon_Yield_Indices_DX!I35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!J9,Coupon_Yield_Indices_DX!J35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!K9,Coupon_Yield_Indices_DX!K35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!L9,Coupon_Yield_Indices_DX!L35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!M9,Coupon_Yield_Indices_DX!M35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!N9,Coupon_Yield_Indices_DX!N35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!O9,Coupon_Yield_Indices_DX!O35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!P9,Coupon_Yield_Indices_DX!P35)","v":0.06},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!Q9,Coupon_Yield_Indices_DX!Q35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!R9,Coupon_Yield_Indices_DX!R35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!S9,Coupon_Yield_Indices_DX!S35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!T9,Coupon_Yield_Indices_DX!T35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!U9,Coupon_Yield_Indices_DX!U35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!V9,Coupon_Yield_Indices_DX!V35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!W9,Coupon_Yield_Indices_DX!W35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!X9,Coupon_Yield_Indices_DX!X35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!Y9,Coupon_Yield_Indices_DX!Y35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!Z9,Coupon_Yield_Indices_DX!Z35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!AA9,Coupon_Yield_Indices_DX!AA35)","v":6.25E-2},{"$f":"IF($B56=\"T-bills\",Coupon_Yield_Indices_DX!AB9,Coupon_Yield_Indices_DX!AB35)","v":6.25E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$10","v":"Var"},{"$f":"'Auction Parameters'!$L$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!E10,Coupon_Yield_Indices_DX!E36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!F10,Coupon_Yield_Indices_DX!F36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!G10,Coupon_Yield_Indices_DX!G36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!H10,Coupon_Yield_Indices_DX!H36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!I10,Coupon_Yield_Indices_DX!I36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!J10,Coupon_Yield_Indices_DX!J36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!K10,Coupon_Yield_Indices_DX!K36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!L10,Coupon_Yield_Indices_DX!L36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!M10,Coupon_Yield_Indices_DX!M36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!N10,Coupon_Yield_Indices_DX!N36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!O10,Coupon_Yield_Indices_DX!O36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!P10,Coupon_Yield_Indices_DX!P36)","v":7.0300000000000001E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!Q10,Coupon_Yield_Indices_DX!Q36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!R10,Coupon_Yield_Indices_DX!R36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!S10,Coupon_Yield_Indices_DX!S36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!T10,Coupon_Yield_Indices_DX!T36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!U10,Coupon_Yield_Indices_DX!U36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!V10,Coupon_Yield_Indices_DX!V36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!W10,Coupon_Yield_Indices_DX!W36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!X10,Coupon_Yield_Indices_DX!X36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!Y10,Coupon_Yield_Indices_DX!Y36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!Z10,Coupon_Yield_Indices_DX!Z36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!AA10,Coupon_Yield_Indices_DX!AA36)","v":7.0999999999999994E-2},{"$f":"IF($B57=\"T-bills\",Coupon_Yield_Indices_DX!AB10,Coupon_Yield_Indices_DX!AB36)","v":7.0999999999999994E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$11","v":"Var"},{"$f":"'Auction Parameters'!$L$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!E11,Coupon_Yield_Indices_DX!E37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!F11,Coupon_Yield_Indices_DX!F37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!G11,Coupon_Yield_Indices_DX!G37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!H11,Coupon_Yield_Indices_DX!H37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!I11,Coupon_Yield_Indices_DX!I37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!J11,Coupon_Yield_Indices_DX!J37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!K11,Coupon_Yield_Indices_DX!K37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!L11,Coupon_Yield_Indices_DX!L37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!M11,Coupon_Yield_Indices_DX!M37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!N11,Coupon_Yield_Indices_DX!N37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!O11,Coupon_Yield_Indices_DX!O37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!P11,Coupon_Yield_Indices_DX!P37)","v":7.5200000000000003E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!Q11,Coupon_Yield_Indices_DX!Q37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!R11,Coupon_Yield_Indices_DX!R37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!S11,Coupon_Yield_Indices_DX!S37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!T11,Coupon_Yield_Indices_DX!T37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!U11,Coupon_Yield_Indices_DX!U37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!V11,Coupon_Yield_Indices_DX!V37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!W11,Coupon_Yield_Indices_DX!W37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!X11,Coupon_Yield_Indices_DX!X37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!Y11,Coupon_Yield_Indices_DX!Y37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!Z11,Coupon_Yield_Indices_DX!Z37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!AA11,Coupon_Yield_Indices_DX!AA37)","v":7.5499999999999998E-2},{"$f":"IF($B58=\"T-bills\",Coupon_Yield_Indices_DX!AB11,Coupon_Yield_Indices_DX!AB37)","v":7.5499999999999998E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$12","v":"Fix"},{"$f":"'Auction Parameters'!$L$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!E12,Coupon_Yield_Indices_DX!E38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!F12,Coupon_Yield_Indices_DX!F38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!G12,Coupon_Yield_Indices_DX!G38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!H12,Coupon_Yield_Indices_DX!H38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!I12,Coupon_Yield_Indices_DX!I38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!J12,Coupon_Yield_Indices_DX!J38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!K12,Coupon_Yield_Indices_DX!K38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!L12,Coupon_Yield_Indices_DX!L38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!M12,Coupon_Yield_Indices_DX!M38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!N12,Coupon_Yield_Indices_DX!N38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!O12,Coupon_Yield_Indices_DX!O38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!P12,Coupon_Yield_Indices_DX!P38)","v":8.3000000000000004E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!Q12,Coupon_Yield_Indices_DX!Q38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!R12,Coupon_Yield_Indices_DX!R38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!S12,Coupon_Yield_Indices_DX!S38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!T12,Coupon_Yield_Indices_DX!T38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!U12,Coupon_Yield_Indices_DX!U38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!V12,Coupon_Yield_Indices_DX!V38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!W12,Coupon_Yield_Indices_DX!W38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!X12,Coupon_Yield_Indices_DX!X38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!Y12,Coupon_Yield_Indices_DX!Y38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!Z12,Coupon_Yield_Indices_DX!Z38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!AA12,Coupon_Yield_Indices_DX!AA38)","v":8.5999999999999993E-2},{"$f":"IF($B59=\"T-bills\",Coupon_Yield_Indices_DX!AB12,Coupon_Yield_Indices_DX!AB38)","v":8.5999999999999993E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$13","v":"Fix"},{"$f":"'Auction Parameters'!$L$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!E13,Coupon_Yield_Indices_DX!E39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!F13,Coupon_Yield_Indices_DX!F39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!G13,Coupon_Yield_Indices_DX!G39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!H13,Coupon_Yield_Indices_DX!H39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!I13,Coupon_Yield_Indices_DX!I39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!J13,Coupon_Yield_Indices_DX!J39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!K13,Coupon_Yield_Indices_DX!K39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!L13,Coupon_Yield_Indices_DX!L39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!M13,Coupon_Yield_Indices_DX!M39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!N13,Coupon_Yield_Indices_DX!N39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!O13,Coupon_Yield_Indices_DX!O39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!P13,Coupon_Yield_Indices_DX!P39)","v":8.6999999999999994E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!Q13,Coupon_Yield_Indices_DX!Q39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!R13,Coupon_Yield_Indices_DX!R39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!S13,Coupon_Yield_Indices_DX!S39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!T13,Coupon_Yield_Indices_DX!T39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!U13,Coupon_Yield_Indices_DX!U39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!V13,Coupon_Yield_Indices_DX!V39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!W13,Coupon_Yield_Indices_DX!W39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!X13,Coupon_Yield_Indices_DX!X39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!Y13,Coupon_Yield_Indices_DX!Y39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!Z13,Coupon_Yield_Indices_DX!Z39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!AA13,Coupon_Yield_Indices_DX!AA39)","v":8.8999999999999996E-2},{"$f":"IF($B60=\"T-bills\",Coupon_Yield_Indices_DX!AB13,Coupon_Yield_Indices_DX!AB39)","v":8.8999999999999996E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$14","v":"Fix"},{"$f":"'Auction Parameters'!$L$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!E14,Coupon_Yield_Indices_DX!E40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!F14,Coupon_Yield_Indices_DX!F40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!G14,Coupon_Yield_Indices_DX!G40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!H14,Coupon_Yield_Indices_DX!H40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!I14,Coupon_Yield_Indices_DX!I40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!J14,Coupon_Yield_Indices_DX!J40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!K14,Coupon_Yield_Indices_DX!K40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!L14,Coupon_Yield_Indices_DX!L40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!M14,Coupon_Yield_Indices_DX!M40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!N14,Coupon_Yield_Indices_DX!N40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!O14,Coupon_Yield_Indices_DX!O40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!P14,Coupon_Yield_Indices_DX!P40)","v":0.14530000000000001},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!Q14,Coupon_Yield_Indices_DX!Q40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!R14,Coupon_Yield_Indices_DX!R40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!S14,Coupon_Yield_Indices_DX!S40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!T14,Coupon_Yield_Indices_DX!T40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!U14,Coupon_Yield_Indices_DX!U40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!V14,Coupon_Yield_Indices_DX!V40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!W14,Coupon_Yield_Indices_DX!W40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!X14,Coupon_Yield_Indices_DX!X40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!Y14,Coupon_Yield_Indices_DX!Y40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!Z14,Coupon_Yield_Indices_DX!Z40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!AA14,Coupon_Yield_Indices_DX!AA40)","v":0.14499999999999999},{"$f":"IF($B61=\"T-bills\",Coupon_Yield_Indices_DX!AB14,Coupon_Yield_Indices_DX!AB40)","v":0.14499999999999999}]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$15","v":0},{"$f":"'Auction Parameters'!$L$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!E15,Coupon_Yield_Indices_DX!E41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!F15,Coupon_Yield_Indices_DX!F41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!G15,Coupon_Yield_Indices_DX!G41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!H15,Coupon_Yield_Indices_DX!H41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!I15,Coupon_Yield_Indices_DX!I41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!J15,Coupon_Yield_Indices_DX!J41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!K15,Coupon_Yield_Indices_DX!K41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!L15,Coupon_Yield_Indices_DX!L41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!M15,Coupon_Yield_Indices_DX!M41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!N15,Coupon_Yield_Indices_DX!N41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!O15,Coupon_Yield_Indices_DX!O41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!P15,Coupon_Yield_Indices_DX!P41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!Q15,Coupon_Yield_Indices_DX!Q41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!R15,Coupon_Yield_Indices_DX!R41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!S15,Coupon_Yield_Indices_DX!S41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!T15,Coupon_Yield_Indices_DX!T41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!U15,Coupon_Yield_Indices_DX!U41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!V15,Coupon_Yield_Indices_DX!V41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!W15,Coupon_Yield_Indices_DX!W41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!X15,Coupon_Yield_Indices_DX!X41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!Y15,Coupon_Yield_Indices_DX!Y41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!Z15,Coupon_Yield_Indices_DX!Z41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!AA15,Coupon_Yield_Indices_DX!AA41)","v":0},{"$f":"IF($B62=\"T-bills\",Coupon_Yield_Indices_DX!AB15,Coupon_Yield_Indices_DX!AB41)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$16","v":0},{"$f":"'Auction Parameters'!$L$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!E16,Coupon_Yield_Indices_DX!E42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!F16,Coupon_Yield_Indices_DX!F42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!G16,Coupon_Yield_Indices_DX!G42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!H16,Coupon_Yield_Indices_DX!H42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!I16,Coupon_Yield_Indices_DX!I42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!J16,Coupon_Yield_Indices_DX!J42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!K16,Coupon_Yield_Indices_DX!K42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!L16,Coupon_Yield_Indices_DX!L42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!M16,Coupon_Yield_Indices_DX!M42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!N16,Coupon_Yield_Indices_DX!N42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!O16,Coupon_Yield_Indices_DX!O42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!P16,Coupon_Yield_Indices_DX!P42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!Q16,Coupon_Yield_Indices_DX!Q42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!R16,Coupon_Yield_Indices_DX!R42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!S16,Coupon_Yield_Indices_DX!S42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!T16,Coupon_Yield_Indices_DX!T42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!U16,Coupon_Yield_Indices_DX!U42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!V16,Coupon_Yield_Indices_DX!V42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!W16,Coupon_Yield_Indices_DX!W42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!X16,Coupon_Yield_Indices_DX!X42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!Y16,Coupon_Yield_Indices_DX!Y42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!Z16,Coupon_Yield_Indices_DX!Z42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!AA16,Coupon_Yield_Indices_DX!AA42)","v":0},{"$f":"IF($B63=\"T-bills\",Coupon_Yield_Indices_DX!AB16,Coupon_Yield_Indices_DX!AB42)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$17","v":0},{"$f":"'Auction Parameters'!$L$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!E17,Coupon_Yield_Indices_DX!E43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!F17,Coupon_Yield_Indices_DX!F43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!G17,Coupon_Yield_Indices_DX!G43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!H17,Coupon_Yield_Indices_DX!H43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!I17,Coupon_Yield_Indices_DX!I43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!J17,Coupon_Yield_Indices_DX!J43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!K17,Coupon_Yield_Indices_DX!K43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!L17,Coupon_Yield_Indices_DX!L43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!M17,Coupon_Yield_Indices_DX!M43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!N17,Coupon_Yield_Indices_DX!N43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!O17,Coupon_Yield_Indices_DX!O43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!P17,Coupon_Yield_Indices_DX!P43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!Q17,Coupon_Yield_Indices_DX!Q43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!R17,Coupon_Yield_Indices_DX!R43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!S17,Coupon_Yield_Indices_DX!S43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!T17,Coupon_Yield_Indices_DX!T43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!U17,Coupon_Yield_Indices_DX!U43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!V17,Coupon_Yield_Indices_DX!V43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!W17,Coupon_Yield_Indices_DX!W43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!X17,Coupon_Yield_Indices_DX!X43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!Y17,Coupon_Yield_Indices_DX!Y43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!Z17,Coupon_Yield_Indices_DX!Z43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!AA17,Coupon_Yield_Indices_DX!AA43)","v":0},{"$f":"IF($B64=\"T-bills\",Coupon_Yield_Indices_DX!AB17,Coupon_Yield_Indices_DX!AB43)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$18","v":0},{"$f":"'Auction Parameters'!$L$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!E18,Coupon_Yield_Indices_DX!E44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!F18,Coupon_Yield_Indices_DX!F44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!G18,Coupon_Yield_Indices_DX!G44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!H18,Coupon_Yield_Indices_DX!H44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!I18,Coupon_Yield_Indices_DX!I44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!J18,Coupon_Yield_Indices_DX!J44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!K18,Coupon_Yield_Indices_DX!K44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!L18,Coupon_Yield_Indices_DX!L44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!M18,Coupon_Yield_Indices_DX!M44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!N18,Coupon_Yield_Indices_DX!N44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!O18,Coupon_Yield_Indices_DX!O44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!P18,Coupon_Yield_Indices_DX!P44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!Q18,Coupon_Yield_Indices_DX!Q44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!R18,Coupon_Yield_Indices_DX!R44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!S18,Coupon_Yield_Indices_DX!S44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!T18,Coupon_Yield_Indices_DX!T44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!U18,Coupon_Yield_Indices_DX!U44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!V18,Coupon_Yield_Indices_DX!V44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!W18,Coupon_Yield_Indices_DX!W44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!X18,Coupon_Yield_Indices_DX!X44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!Y18,Coupon_Yield_Indices_DX!Y44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!Z18,Coupon_Yield_Indices_DX!Z44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!AA18,Coupon_Yield_Indices_DX!AA44)","v":0},{"$f":"IF($B65=\"T-bills\",Coupon_Yield_Indices_DX!AB18,Coupon_Yield_Indices_DX!AB44)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$19","v":0},{"$f":"'Auction Parameters'!$L$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!E19,Coupon_Yield_Indices_DX!E45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!F19,Coupon_Yield_Indices_DX!F45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!G19,Coupon_Yield_Indices_DX!G45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!H19,Coupon_Yield_Indices_DX!H45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!I19,Coupon_Yield_Indices_DX!I45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!J19,Coupon_Yield_Indices_DX!J45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!K19,Coupon_Yield_Indices_DX!K45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!L19,Coupon_Yield_Indices_DX!L45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!M19,Coupon_Yield_Indices_DX!M45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!N19,Coupon_Yield_Indices_DX!N45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!O19,Coupon_Yield_Indices_DX!O45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!P19,Coupon_Yield_Indices_DX!P45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!Q19,Coupon_Yield_Indices_DX!Q45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!R19,Coupon_Yield_Indices_DX!R45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!S19,Coupon_Yield_Indices_DX!S45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!T19,Coupon_Yield_Indices_DX!T45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!U19,Coupon_Yield_Indices_DX!U45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!V19,Coupon_Yield_Indices_DX!V45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!W19,Coupon_Yield_Indices_DX!W45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!X19,Coupon_Yield_Indices_DX!X45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!Y19,Coupon_Yield_Indices_DX!Y45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!Z19,Coupon_Yield_Indices_DX!Z45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!AA19,Coupon_Yield_Indices_DX!AA45)","v":0},{"$f":"IF($B66=\"T-bills\",Coupon_Yield_Indices_DX!AB19,Coupon_Yield_Indices_DX!AB45)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$20","v":0},{"$f":"'Auction Parameters'!$L$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!E20,Coupon_Yield_Indices_DX!E46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!F20,Coupon_Yield_Indices_DX!F46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!G20,Coupon_Yield_Indices_DX!G46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!H20,Coupon_Yield_Indices_DX!H46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!I20,Coupon_Yield_Indices_DX!I46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!J20,Coupon_Yield_Indices_DX!J46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!K20,Coupon_Yield_Indices_DX!K46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!L20,Coupon_Yield_Indices_DX!L46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!M20,Coupon_Yield_Indices_DX!M46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!N20,Coupon_Yield_Indices_DX!N46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!O20,Coupon_Yield_Indices_DX!O46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!P20,Coupon_Yield_Indices_DX!P46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!Q20,Coupon_Yield_Indices_DX!Q46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!R20,Coupon_Yield_Indices_DX!R46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!S20,Coupon_Yield_Indices_DX!S46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!T20,Coupon_Yield_Indices_DX!T46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!U20,Coupon_Yield_Indices_DX!U46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!V20,Coupon_Yield_Indices_DX!V46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!W20,Coupon_Yield_Indices_DX!W46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!X20,Coupon_Yield_Indices_DX!X46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!Y20,Coupon_Yield_Indices_DX!Y46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!Z20,Coupon_Yield_Indices_DX!Z46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!AA20,Coupon_Yield_Indices_DX!AA46)","v":0},{"$f":"IF($B67=\"T-bills\",Coupon_Yield_Indices_DX!AB20,Coupon_Yield_Indices_DX!AB46)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$21","v":0},{"$f":"'Auction Parameters'!$L$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!E21,Coupon_Yield_Indices_DX!E47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!F21,Coupon_Yield_Indices_DX!F47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!G21,Coupon_Yield_Indices_DX!G47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!H21,Coupon_Yield_Indices_DX!H47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!I21,Coupon_Yield_Indices_DX!I47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!J21,Coupon_Yield_Indices_DX!J47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!K21,Coupon_Yield_Indices_DX!K47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!L21,Coupon_Yield_Indices_DX!L47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!M21,Coupon_Yield_Indices_DX!M47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!N21,Coupon_Yield_Indices_DX!N47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!O21,Coupon_Yield_Indices_DX!O47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!P21,Coupon_Yield_Indices_DX!P47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!Q21,Coupon_Yield_Indices_DX!Q47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!R21,Coupon_Yield_Indices_DX!R47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!S21,Coupon_Yield_Indices_DX!S47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!T21,Coupon_Yield_Indices_DX!T47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!U21,Coupon_Yield_Indices_DX!U47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!V21,Coupon_Yield_Indices_DX!V47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!W21,Coupon_Yield_Indices_DX!W47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!X21,Coupon_Yield_Indices_DX!X47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!Y21,Coupon_Yield_Indices_DX!Y47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!Z21,Coupon_Yield_Indices_DX!Z47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!AA21,Coupon_Yield_Indices_DX!AA47)","v":0},{"$f":"IF($B68=\"T-bills\",Coupon_Yield_Indices_DX!AB21,Coupon_Yield_Indices_DX!AB47)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$22","v":0},{"$f":"'Auction Parameters'!$L$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!E22,Coupon_Yield_Indices_DX!E48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!F22,Coupon_Yield_Indices_DX!F48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!G22,Coupon_Yield_Indices_DX!G48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!H22,Coupon_Yield_Indices_DX!H48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!I22,Coupon_Yield_Indices_DX!I48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!J22,Coupon_Yield_Indices_DX!J48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!K22,Coupon_Yield_Indices_DX!K48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!L22,Coupon_Yield_Indices_DX!L48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!M22,Coupon_Yield_Indices_DX!M48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!N22,Coupon_Yield_Indices_DX!N48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!O22,Coupon_Yield_Indices_DX!O48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!P22,Coupon_Yield_Indices_DX!P48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!Q22,Coupon_Yield_Indices_DX!Q48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!R22,Coupon_Yield_Indices_DX!R48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!S22,Coupon_Yield_Indices_DX!S48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!T22,Coupon_Yield_Indices_DX!T48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!U22,Coupon_Yield_Indices_DX!U48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!V22,Coupon_Yield_Indices_DX!V48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!W22,Coupon_Yield_Indices_DX!W48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!X22,Coupon_Yield_Indices_DX!X48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!Y22,Coupon_Yield_Indices_DX!Y48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!Z22,Coupon_Yield_Indices_DX!Z48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!AA22,Coupon_Yield_Indices_DX!AA48)","v":0},{"$f":"IF($B69=\"T-bills\",Coupon_Yield_Indices_DX!AB22,Coupon_Yield_Indices_DX!AB48)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$23","v":0},{"$f":"'Auction Parameters'!$L$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!E23,Coupon_Yield_Indices_DX!E49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!F23,Coupon_Yield_Indices_DX!F49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!G23,Coupon_Yield_Indices_DX!G49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!H23,Coupon_Yield_Indices_DX!H49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!I23,Coupon_Yield_Indices_DX!I49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!J23,Coupon_Yield_Indices_DX!J49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!K23,Coupon_Yield_Indices_DX!K49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!L23,Coupon_Yield_Indices_DX!L49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!M23,Coupon_Yield_Indices_DX!M49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!N23,Coupon_Yield_Indices_DX!N49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!O23,Coupon_Yield_Indices_DX!O49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!P23,Coupon_Yield_Indices_DX!P49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!Q23,Coupon_Yield_Indices_DX!Q49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!R23,Coupon_Yield_Indices_DX!R49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!S23,Coupon_Yield_Indices_DX!S49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!T23,Coupon_Yield_Indices_DX!T49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!U23,Coupon_Yield_Indices_DX!U49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!V23,Coupon_Yield_Indices_DX!V49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!W23,Coupon_Yield_Indices_DX!W49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!X23,Coupon_Yield_Indices_DX!X49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!Y23,Coupon_Yield_Indices_DX!Y49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!Z23,Coupon_Yield_Indices_DX!Z49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!AA23,Coupon_Yield_Indices_DX!AA49)","v":0},{"$f":"IF($B70=\"T-bills\",Coupon_Yield_Indices_DX!AB23,Coupon_Yield_Indices_DX!AB49)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$24","v":0},{"$f":"'Auction Parameters'!$L$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!E24,Coupon_Yield_Indices_DX!E50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!F24,Coupon_Yield_Indices_DX!F50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!G24,Coupon_Yield_Indices_DX!G50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!H24,Coupon_Yield_Indices_DX!H50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!I24,Coupon_Yield_Indices_DX!I50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!J24,Coupon_Yield_Indices_DX!J50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!K24,Coupon_Yield_Indices_DX!K50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!L24,Coupon_Yield_Indices_DX!L50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!M24,Coupon_Yield_Indices_DX!M50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!N24,Coupon_Yield_Indices_DX!N50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!O24,Coupon_Yield_Indices_DX!O50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!P24,Coupon_Yield_Indices_DX!P50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!Q24,Coupon_Yield_Indices_DX!Q50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!R24,Coupon_Yield_Indices_DX!R50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!S24,Coupon_Yield_Indices_DX!S50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!T24,Coupon_Yield_Indices_DX!T50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!U24,Coupon_Yield_Indices_DX!U50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!V24,Coupon_Yield_Indices_DX!V50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!W24,Coupon_Yield_Indices_DX!W50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!X24,Coupon_Yield_Indices_DX!X50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!Y24,Coupon_Yield_Indices_DX!Y50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!Z24,Coupon_Yield_Indices_DX!Z50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!AA24,Coupon_Yield_Indices_DX!AA50)","v":0},{"$f":"IF($B71=\"T-bills\",Coupon_Yield_Indices_DX!AB24,Coupon_Yield_Indices_DX!AB50)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$25","v":0},{"$f":"'Auction Parameters'!$L$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!E25,Coupon_Yield_Indices_DX!E51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!F25,Coupon_Yield_Indices_DX!F51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!G25,Coupon_Yield_Indices_DX!G51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!H25,Coupon_Yield_Indices_DX!H51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!I25,Coupon_Yield_Indices_DX!I51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!J25,Coupon_Yield_Indices_DX!J51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!K25,Coupon_Yield_Indices_DX!K51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!L25,Coupon_Yield_Indices_DX!L51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!M25,Coupon_Yield_Indices_DX!M51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!N25,Coupon_Yield_Indices_DX!N51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!O25,Coupon_Yield_Indices_DX!O51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!P25,Coupon_Yield_Indices_DX!P51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!Q25,Coupon_Yield_Indices_DX!Q51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!R25,Coupon_Yield_Indices_DX!R51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!S25,Coupon_Yield_Indices_DX!S51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!T25,Coupon_Yield_Indices_DX!T51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!U25,Coupon_Yield_Indices_DX!U51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!V25,Coupon_Yield_Indices_DX!V51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!W25,Coupon_Yield_Indices_DX!W51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!X25,Coupon_Yield_Indices_DX!X51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!Y25,Coupon_Yield_Indices_DX!Y51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!Z25,Coupon_Yield_Indices_DX!Z51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!AA25,Coupon_Yield_Indices_DX!AA51)","v":0},{"$f":"IF($B72=\"T-bills\",Coupon_Yield_Indices_DX!AB25,Coupon_Yield_Indices_DX!AB51)","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"'Auction Parameters'!$J$26","v":0},{"$f":"'Auction Parameters'!$L$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!E26,Coupon_Yield_Indices_DX!E52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!F26,Coupon_Yield_Indices_DX!F52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!G26,Coupon_Yield_Indices_DX!G52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!H26,Coupon_Yield_Indices_DX!H52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!I26,Coupon_Yield_Indices_DX!I52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!J26,Coupon_Yield_Indices_DX!J52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!K26,Coupon_Yield_Indices_DX!K52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!L26,Coupon_Yield_Indices_DX!L52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!M26,Coupon_Yield_Indices_DX!M52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!N26,Coupon_Yield_Indices_DX!N52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!O26,Coupon_Yield_Indices_DX!O52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!P26,Coupon_Yield_Indices_DX!P52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!Q26,Coupon_Yield_Indices_DX!Q52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!R26,Coupon_Yield_Indices_DX!R52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!S26,Coupon_Yield_Indices_DX!S52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!T26,Coupon_Yield_Indices_DX!T52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!U26,Coupon_Yield_Indices_DX!U52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!V26,Coupon_Yield_Indices_DX!V52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!W26,Coupon_Yield_Indices_DX!W52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!X26,Coupon_Yield_Indices_DX!X52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!Y26,Coupon_Yield_Indices_DX!Y52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!Z26,Coupon_Yield_Indices_DX!Z52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!AA26,Coupon_Yield_Indices_DX!AA52)","v":0},{"$f":"IF($B73=\"T-bills\",Coupon_Yield_Indices_DX!AB26,Coupon_Yield_Indices_DX!AB52)","v":0}]
[]
[]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,null,1,{"$f":"F78+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q78+1","v":13},{"$f":"R78+1","v":14},15,16,17,18,19,20,21,22,23,24]
[]
[null,null,null,null,"Face Value"]
[null,1,null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,1,null,{"$f":"$F$6","v":150}]
[null,null,null,2,null,null,{"$f":"$G$6","v":100}]
[null,null,null,3,null,null,null,{"$f":"$H$6","v":150}]
[null,null,null,4,null,null,null,null,{"$f":"$I$6","v":100}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$6","v":150}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$6","v":150}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$6","v":250}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$6","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$6","v":150}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$6","v":250}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$6","v":250}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$6","v":250}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$6","v":100}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$6","v":100}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$6","v":100}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$6","v":100}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$6","v":100}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$6","v":50}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$6","v":50}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$6","v":50}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$6","v":50}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$6","v":50}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$6","v":50}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$6","v":50}]
[]
[null,2,null,null,{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,1,null,{"$f":"$F$7","v":150}]
[null,null,null,2,null,null,{"$f":"$G$7","v":100}]
[null,null,null,3,null,null,null,{"$f":"$H$7","v":150}]
[null,null,null,4,null,null,null,null,{"$f":"$I$7","v":100}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$7","v":150}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$7","v":150}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$7","v":150}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$7","v":150}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$7","v":150}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$7","v":150}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$7","v":200}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$7","v":200}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$7","v":100}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$7","v":100}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$7","v":100}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$7","v":100}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$7","v":100}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$7","v":50}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$7","v":50}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$7","v":100}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$7","v":50}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$7","v":100}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$7","v":50}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$7","v":0}]
[]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,1,null,{"$f":"$F$8","v":150}]
[null,null,null,2,null,null,{"$f":"$G$8","v":100}]
[null,null,null,3,null,null,null,{"$f":"$H$8","v":150}]
[null,null,null,4,null,null,null,null,{"$f":"$I$8","v":100}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$8","v":150}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$8","v":100}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$8","v":150}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$8","v":150}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$8","v":150}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$8","v":200}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$8","v":200}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$8","v":200}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$8","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$8","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$8","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$8","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$8","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$8","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$8","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$8","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$8","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$8","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$8","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$8","v":0}]
[]
[null,4,null,null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,1,null,{"$f":"$F$9","v":0}]
[null,null,null,2,null,null,{"$f":"$G$9","v":200}]
[null,null,null,3,null,null,null,{"$f":"$H$9","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$9","v":200}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$9","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$9","v":200}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$9","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$9","v":200}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$9","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$9","v":200}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$9","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$9","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$9","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$9","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$9","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$9","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$9","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$9","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$9","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$9","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$9","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$9","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$9","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$9","v":0}]
[]
[null,5,null,null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,1,null,{"$f":"$F$10","v":200}]
[null,null,null,2,null,null,{"$f":"$G$10","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$10","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$10","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$10","v":200}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$10","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$10","v":200}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$10","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$10","v":200}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$10","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$10","v":200}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$10","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$10","v":150}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$10","v":150}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$10","v":150}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$10","v":150}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$10","v":150}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$10","v":150}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$10","v":150}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$10","v":150}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$10","v":150}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":150}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$10","v":150}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$10","v":150}]
[]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,1,null,{"$f":"$F$11","v":0}]
[null,null,null,2,null,null,{"$f":"$G$11","v":200}]
[null,null,null,3,null,null,null,{"$f":"$H$11","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$11","v":200}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$11","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$11","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$11","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$11","v":200}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$11","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$11","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$11","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$11","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$11","v":150}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$11","v":150}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$11","v":150}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$11","v":150}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$11","v":150}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$11","v":150}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$11","v":150}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$11","v":150}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$11","v":150}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":150}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$11","v":150}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$11","v":150}]
[]
[null,7,null,null,{"$f":"$E$12","v":"7yr"}]
[null,null,null,1,null,{"$f":"$F$12","v":200}]
[null,null,null,2,null,null,{"$f":"$G$12","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$12","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$12","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$12","v":200}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$12","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$12","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$12","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$12","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$12","v":200}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$12","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$12","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$12","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$12","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$12","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$12","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$12","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$12","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$12","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$12","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$12","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$12","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$12","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$12","v":0}]
[]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,1,null,{"$f":"$F$13","v":0}]
[null,null,null,2,null,null,{"$f":"$G$13","v":150}]
[null,null,null,3,null,null,null,{"$f":"$H$13","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$13","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$13","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$13","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$13","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$13","v":150}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$13","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$13","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$13","v":150}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$13","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$13","v":150}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$13","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$13","v":150}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$13","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$13","v":150}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$13","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$13","v":150}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$13","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$13","v":150}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$13","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$13","v":150}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$13","v":0}]
[]
[null,9,null,null,{"$f":"$E$14","v":0}]
[null,null,null,1,null,{"$f":"$F$14","v":0}]
[null,null,null,2,null,null,{"$f":"$G$14","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$14","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$14","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$14","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$14","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$14","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$14","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$14","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$14","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$14","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$14","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$14","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$14","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$14","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$14","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$14","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$14","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$14","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$14","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$14","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$14","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$14","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$14","v":0}]
[]
[null,10,null,null,{"$f":"$E$15","v":0}]
[null,null,null,1,null,{"$f":"$F$15","v":0}]
[null,null,null,2,null,null,{"$f":"$G$15","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$15","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$15","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$15","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$15","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$15","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$15","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$15","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$15","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$15","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$15","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$15","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$15","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$15","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$15","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$15","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$15","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$15","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$15","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$15","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$15","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$15","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$15","v":0}]
[]
[null,11,null,null,{"$f":"$E$16","v":0}]
[null,null,null,1,null,{"$f":"$F$16","v":0}]
[null,null,null,2,null,null,{"$f":"$G$16","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$16","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$16","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$16","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$16","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$16","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$16","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$16","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$16","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$16","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$16","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$16","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$16","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$16","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$16","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$16","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$16","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$16","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$16","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$16","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$16","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$16","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$16","v":0}]
[]
[null,12,null,null,{"$f":"$E$17","v":0}]
[null,null,null,1,null,{"$f":"$F$17","v":0}]
[null,null,null,2,null,null,{"$f":"$G$17","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$17","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$17","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$17","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$17","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$17","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$17","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$17","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$17","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$17","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$17","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$17","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$17","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$17","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$17","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$17","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$17","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$17","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$17","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$17","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$17","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$17","v":0}]
[]
[null,13,null,null,{"$f":"$E$18","v":0}]
[null,null,null,1,null,{"$f":"$F$18","v":0}]
[null,null,null,2,null,null,{"$f":"$G$18","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$18","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$18","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$18","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$18","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$18","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$18","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$18","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$18","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$18","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$18","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$18","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$18","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$18","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$18","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$18","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$18","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$18","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$18","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$18","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$18","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$18","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$18","v":0}]
[]
[null,14,null,null,{"$f":"$E$19","v":0}]
[null,null,null,1,null,{"$f":"$F$19","v":0}]
[null,null,null,2,null,null,{"$f":"$G$19","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$19","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$19","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$19","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$19","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$19","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$19","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$19","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$19","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$19","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$19","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$19","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$19","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$19","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$19","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$19","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$19","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$19","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$19","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$19","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$19","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$19","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$19","v":0}]
[]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,1,null,{"$f":"$F$20","v":0}]
[null,null,null,2,null,null,{"$f":"$G$20","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$20","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$20","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$20","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$20","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$20","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$20","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$20","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$20","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$20","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$20","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$20","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$20","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$20","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$20","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$20","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$20","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$20","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$20","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$20","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$20","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$20","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$20","v":0}]
[]
[null,16,null,null,{"$f":"$E$21","v":0}]
[null,null,null,1,null,{"$f":"$F$21","v":0}]
[null,null,null,2,null,null,{"$f":"$G$21","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$21","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$21","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$21","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$21","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$21","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$21","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$21","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$21","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$21","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$21","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$21","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$21","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$21","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$21","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$21","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$21","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$21","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$21","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$21","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$21","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$21","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$21","v":0}]
[]
[null,17,null,null,{"$f":"$E$22","v":0}]
[null,null,null,1,null,{"$f":"$F$22","v":0}]
[null,null,null,2,null,null,{"$f":"$G$22","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$22","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$22","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$22","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$22","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$22","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$23","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$23","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$23","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$23","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$23","v":0}]
[null,null,null,3,null,null,null,{"$f":"$H$24","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$24","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$24","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$24","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$24","v":0}]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$25","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$25","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$25","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$25","v":0}]
[]
[]
[null,null,null,null,null,1,{"$f":"F610+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q610+1","v":13},{"$f":"R610+1","v":14},15,16,17,18,19,20,21,22,23,24]
[null,null,null,7,null,{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!F620),'M8.ASC_IP'!F620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!G620),'M8.ASC_IP'!G620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!H620),'M8.ASC_IP'!H620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!I620),'M8.ASC_IP'!I620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!J620),'M8.ASC_IP'!J620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!K620),'M8.ASC_IP'!K620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!L620),'M8.ASC_IP'!L620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!M620),'M8.ASC_IP'!M620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!N620),'M8.ASC_IP'!N620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!O620),'M8.ASC_IP'!O620,0)","v":250},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!P620),'M8.ASC_IP'!P620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q620),'M8.ASC_IP'!Q620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!R620),'M8.ASC_IP'!R620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!S620),'M8.ASC_IP'!S620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!T620),'M8.ASC_IP'!T620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!U620),'M8.ASC_IP'!U620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!V620),'M8.ASC_IP'!V620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!W620),'M8.ASC_IP'!W620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!X620),'M8.ASC_IP'!X620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y620),'M8.ASC_IP'!Y620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z620),'M8.ASC_IP'!Z620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA620),'M8.ASC_IP'!AA620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB620),'M8.ASC_IP'!AB620,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC620),'M8.ASC_IP'!AC620,0)","v":0}]
[null,null,null,12,null,{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!F625),'M8.ASC_IP'!F625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!G625),'M8.ASC_IP'!G625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!H625),'M8.ASC_IP'!H625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!I625),'M8.ASC_IP'!I625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!J625),'M8.ASC_IP'!J625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!K625),'M8.ASC_IP'!K625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!L625),'M8.ASC_IP'!L625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!M625),'M8.ASC_IP'!M625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!N625),'M8.ASC_IP'!N625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!O625),'M8.ASC_IP'!O625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!P625),'M8.ASC_IP'!P625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q625),'M8.ASC_IP'!Q625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!R625),'M8.ASC_IP'!R625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!S625),'M8.ASC_IP'!S625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!T625),'M8.ASC_IP'!T625,0)","v":250},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!U625),'M8.ASC_IP'!U625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!V625),'M8.ASC_IP'!V625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!W625),'M8.ASC_IP'!W625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!X625),'M8.ASC_IP'!X625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y625),'M8.ASC_IP'!Y625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z625),'M8.ASC_IP'!Z625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA625),'M8.ASC_IP'!AA625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB625),'M8.ASC_IP'!AB625,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC625),'M8.ASC_IP'!AC625,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!F626),'M8.ASC_IP'!F626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!G626),'M8.ASC_IP'!G626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!H626),'M8.ASC_IP'!H626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!I626),'M8.ASC_IP'!I626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!J626),'M8.ASC_IP'!J626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!K626),'M8.ASC_IP'!K626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!L626),'M8.ASC_IP'!L626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!M626),'M8.ASC_IP'!M626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!N626),'M8.ASC_IP'!N626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!O626),'M8.ASC_IP'!O626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!P626),'M8.ASC_IP'!P626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q626),'M8.ASC_IP'!Q626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!R626),'M8.ASC_IP'!R626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!S626),'M8.ASC_IP'!S626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!T626),'M8.ASC_IP'!T626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!U626),'M8.ASC_IP'!U626,0)","v":100},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!V626),'M8.ASC_IP'!V626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!W626),'M8.ASC_IP'!W626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!X626),'M8.ASC_IP'!X626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y626),'M8.ASC_IP'!Y626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z626),'M8.ASC_IP'!Z626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA626),'M8.ASC_IP'!AA626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB626),'M8.ASC_IP'!AB626,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC626),'M8.ASC_IP'!AC626,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!F635),'M8.ASC_IP'!F635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!G635),'M8.ASC_IP'!G635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!H635),'M8.ASC_IP'!H635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!I635),'M8.ASC_IP'!I635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!J635),'M8.ASC_IP'!J635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!K635),'M8.ASC_IP'!K635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!L635),'M8.ASC_IP'!L635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!M635),'M8.ASC_IP'!M635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!N635),'M8.ASC_IP'!N635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!O635),'M8.ASC_IP'!O635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!P635),'M8.ASC_IP'!P635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q635),'M8.ASC_IP'!Q635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!R635),'M8.ASC_IP'!R635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!S635),'M8.ASC_IP'!S635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!T635),'M8.ASC_IP'!T635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!U635),'M8.ASC_IP'!U635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!V635),'M8.ASC_IP'!V635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!W635),'M8.ASC_IP'!W635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!X635),'M8.ASC_IP'!X635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y635),'M8.ASC_IP'!Y635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z635),'M8.ASC_IP'!Z635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA635),'M8.ASC_IP'!AA635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB635),'M8.ASC_IP'!AB635,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC635),'M8.ASC_IP'!AC635,0)","v":0}]
[null,null,null,24,null,{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!F637),'M8.ASC_IP'!F637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$G$605,IF($C$613=\"INX\",$G$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!G637),'M8.ASC_IP'!G637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$H$605,IF($C$613=\"INX\",$H$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!H637),'M8.ASC_IP'!H637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$I$605,IF($C$613=\"INX\",$I$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!I637),'M8.ASC_IP'!I637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$J$605,IF($C$613=\"INX\",$J$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!J637),'M8.ASC_IP'!J637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$K$605,IF($C$613=\"INX\",$K$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!K637),'M8.ASC_IP'!K637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$L$605,IF($C$613=\"INX\",$L$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!L637),'M8.ASC_IP'!L637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$M$605,IF($C$613=\"INX\",$M$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!M637),'M8.ASC_IP'!M637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$N$605,IF($C$613=\"INX\",$N$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!N637),'M8.ASC_IP'!N637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$O$605,IF($C$613=\"INX\",$O$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!O637),'M8.ASC_IP'!O637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$P$605,IF($C$613=\"INX\",$P$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!P637),'M8.ASC_IP'!P637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Q$605,IF($C$613=\"INX\",$Q$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q637),'M8.ASC_IP'!Q637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$R$605,IF($C$613=\"INX\",$R$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!R637),'M8.ASC_IP'!R637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$S$605,IF($C$613=\"INX\",$S$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!S637),'M8.ASC_IP'!S637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$T$605,IF($C$613=\"INX\",$T$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!T637),'M8.ASC_IP'!T637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$U$605,IF($C$613=\"INX\",$U$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!U637),'M8.ASC_IP'!U637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$V$605,IF($C$613=\"INX\",$V$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!V637),'M8.ASC_IP'!V637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$W$605,IF($C$613=\"INX\",$W$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!W637),'M8.ASC_IP'!W637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$X$605,IF($C$613=\"INX\",$X$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!X637),'M8.ASC_IP'!X637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Y$605,IF($C$613=\"INX\",$Y$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y637),'M8.ASC_IP'!Y637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$Z$605,IF($C$613=\"INX\",$Z$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z637),'M8.ASC_IP'!Z637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AA$605,IF($C$613=\"INX\",$AA$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA637),'M8.ASC_IP'!AA637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AB$605,IF($C$613=\"INX\",$AB$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB637),'M8.ASC_IP'!AB637,0)","v":0},{"$f":"IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))/IF($C$613=\"IDX\",$AC$605,IF($C$613=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC637),'M8.ASC_IP'!AC637,0)","v":0}]
[null,null,null,4,null,{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!F643),'M8.ASC_IP'!F643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$G$605,IF($C$639=\"INX\",$G$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!G643),'M8.ASC_IP'!G643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$H$605,IF($C$639=\"INX\",$H$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!H643),'M8.ASC_IP'!H643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!I643),'M8.ASC_IP'!I643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$J$605,IF($C$639=\"INX\",$J$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!J643),'M8.ASC_IP'!J643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$K$605,IF($C$639=\"INX\",$K$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!K643),'M8.ASC_IP'!K643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$L$605,IF($C$639=\"INX\",$L$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!L643),'M8.ASC_IP'!L643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$M$605,IF($C$639=\"INX\",$M$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!M643),'M8.ASC_IP'!M643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!N643),'M8.ASC_IP'!N643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$O$605,IF($C$639=\"INX\",$O$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!O643),'M8.ASC_IP'!O643,0)","v":100},{"$f":"IF($C$639=\"IDX\",$P$605,IF($C$639=\"INX\",$P$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!P643),'M8.ASC_IP'!P643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Q$605,IF($C$639=\"INX\",$Q$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q643),'M8.ASC_IP'!Q643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$R$605,IF($C$639=\"INX\",$R$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!R643),'M8.ASC_IP'!R643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$S$605,IF($C$639=\"INX\",$S$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!S643),'M8.ASC_IP'!S643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!T643),'M8.ASC_IP'!T643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$U$605,IF($C$639=\"INX\",$U$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!U643),'M8.ASC_IP'!U643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$V$605,IF($C$639=\"INX\",$V$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!V643),'M8.ASC_IP'!V643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$W$605,IF($C$639=\"INX\",$W$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!W643),'M8.ASC_IP'!W643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$X$605,IF($C$639=\"INX\",$X$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!X643),'M8.ASC_IP'!X643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Y$605,IF($C$639=\"INX\",$Y$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y643),'M8.ASC_IP'!Y643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z643),'M8.ASC_IP'!Z643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AA$605,IF($C$639=\"INX\",$AA$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA643),'M8.ASC_IP'!AA643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AB$605,IF($C$639=\"INX\",$AB$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB643),'M8.ASC_IP'!AB643,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AC$605,IF($C$639=\"INX\",$AC$606,1))/IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC643),'M8.ASC_IP'!AC643,0)","v":0}]
[null,null,null,9,null,{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!F648),'M8.ASC_IP'!F648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$G$605,IF($C$639=\"INX\",$G$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!G648),'M8.ASC_IP'!G648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$H$605,IF($C$639=\"INX\",$H$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!H648),'M8.ASC_IP'!H648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!I648),'M8.ASC_IP'!I648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$J$605,IF($C$639=\"INX\",$J$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!J648),'M8.ASC_IP'!J648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$K$605,IF($C$639=\"INX\",$K$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!K648),'M8.ASC_IP'!K648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$L$605,IF($C$639=\"INX\",$L$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!L648),'M8.ASC_IP'!L648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$M$605,IF($C$639=\"INX\",$M$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!M648),'M8.ASC_IP'!M648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!N648),'M8.ASC_IP'!N648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$O$605,IF($C$639=\"INX\",$O$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!O648),'M8.ASC_IP'!O648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$P$605,IF($C$639=\"INX\",$P$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!P648),'M8.ASC_IP'!P648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Q$605,IF($C$639=\"INX\",$Q$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q648),'M8.ASC_IP'!Q648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$R$605,IF($C$639=\"INX\",$R$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!R648),'M8.ASC_IP'!R648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$S$605,IF($C$639=\"INX\",$S$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!S648),'M8.ASC_IP'!S648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!T648),'M8.ASC_IP'!T648,0)","v":150},{"$f":"IF($C$639=\"IDX\",$U$605,IF($C$639=\"INX\",$U$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!U648),'M8.ASC_IP'!U648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$V$605,IF($C$639=\"INX\",$V$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!V648),'M8.ASC_IP'!V648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$W$605,IF($C$639=\"INX\",$W$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!W648),'M8.ASC_IP'!W648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$X$605,IF($C$639=\"INX\",$X$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!X648),'M8.ASC_IP'!X648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Y$605,IF($C$639=\"INX\",$Y$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y648),'M8.ASC_IP'!Y648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z648),'M8.ASC_IP'!Z648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AA$605,IF($C$639=\"INX\",$AA$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA648),'M8.ASC_IP'!AA648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AB$605,IF($C$639=\"INX\",$AB$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB648),'M8.ASC_IP'!AB648,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AC$605,IF($C$639=\"INX\",$AC$606,1))/IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC648),'M8.ASC_IP'!AC648,0)","v":0}]
[null,null,null,15,null,{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!F654),'M8.ASC_IP'!F654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$G$605,IF($C$639=\"INX\",$G$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!G654),'M8.ASC_IP'!G654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$H$605,IF($C$639=\"INX\",$H$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!H654),'M8.ASC_IP'!H654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!I654),'M8.ASC_IP'!I654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$J$605,IF($C$639=\"INX\",$J$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!J654),'M8.ASC_IP'!J654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$K$605,IF($C$639=\"INX\",$K$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!K654),'M8.ASC_IP'!K654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$L$605,IF($C$639=\"INX\",$L$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!L654),'M8.ASC_IP'!L654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$M$605,IF($C$639=\"INX\",$M$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!M654),'M8.ASC_IP'!M654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!N654),'M8.ASC_IP'!N654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$O$605,IF($C$639=\"INX\",$O$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!O654),'M8.ASC_IP'!O654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$P$605,IF($C$639=\"INX\",$P$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!P654),'M8.ASC_IP'!P654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Q$605,IF($C$639=\"INX\",$Q$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q654),'M8.ASC_IP'!Q654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$R$605,IF($C$639=\"INX\",$R$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!R654),'M8.ASC_IP'!R654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$S$605,IF($C$639=\"INX\",$S$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!S654),'M8.ASC_IP'!S654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!T654),'M8.ASC_IP'!T654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$U$605,IF($C$639=\"INX\",$U$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!U654),'M8.ASC_IP'!U654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$V$605,IF($C$639=\"INX\",$V$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!V654),'M8.ASC_IP'!V654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$W$605,IF($C$639=\"INX\",$W$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!W654),'M8.ASC_IP'!W654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$X$605,IF($C$639=\"INX\",$X$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!X654),'M8.ASC_IP'!X654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Y$605,IF($C$639=\"INX\",$Y$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y654),'M8.ASC_IP'!Y654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z654),'M8.ASC_IP'!Z654,0)","v":100},{"$f":"IF($C$639=\"IDX\",$AA$605,IF($C$639=\"INX\",$AA$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA654),'M8.ASC_IP'!AA654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AB$605,IF($C$639=\"INX\",$AB$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB654),'M8.ASC_IP'!AB654,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AC$605,IF($C$639=\"INX\",$AC$606,1))/IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC654),'M8.ASC_IP'!AC654,0)","v":0}]
[null,null,null,21,null,{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!F660),'M8.ASC_IP'!F660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$G$605,IF($C$639=\"INX\",$G$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!G660),'M8.ASC_IP'!G660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$H$605,IF($C$639=\"INX\",$H$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!H660),'M8.ASC_IP'!H660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$I$605,IF($C$639=\"INX\",$I$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!I660),'M8.ASC_IP'!I660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$J$605,IF($C$639=\"INX\",$J$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!J660),'M8.ASC_IP'!J660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$K$605,IF($C$639=\"INX\",$K$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!K660),'M8.ASC_IP'!K660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$L$605,IF($C$639=\"INX\",$L$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!L660),'M8.ASC_IP'!L660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$M$605,IF($C$639=\"INX\",$M$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!M660),'M8.ASC_IP'!M660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$N$605,IF($C$639=\"INX\",$N$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!N660),'M8.ASC_IP'!N660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$O$605,IF($C$639=\"INX\",$O$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!O660),'M8.ASC_IP'!O660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$P$605,IF($C$639=\"INX\",$P$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!P660),'M8.ASC_IP'!P660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Q$605,IF($C$639=\"INX\",$Q$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q660),'M8.ASC_IP'!Q660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$R$605,IF($C$639=\"INX\",$R$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!R660),'M8.ASC_IP'!R660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$S$605,IF($C$639=\"INX\",$S$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!S660),'M8.ASC_IP'!S660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$T$605,IF($C$639=\"INX\",$T$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!T660),'M8.ASC_IP'!T660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$U$605,IF($C$639=\"INX\",$U$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!U660),'M8.ASC_IP'!U660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$V$605,IF($C$639=\"INX\",$V$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!V660),'M8.ASC_IP'!V660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$W$605,IF($C$639=\"INX\",$W$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!W660),'M8.ASC_IP'!W660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$X$605,IF($C$639=\"INX\",$X$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!X660),'M8.ASC_IP'!X660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Y$605,IF($C$639=\"INX\",$Y$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y660),'M8.ASC_IP'!Y660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z660),'M8.ASC_IP'!Z660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AA$605,IF($C$639=\"INX\",$AA$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA660),'M8.ASC_IP'!AA660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AB$605,IF($C$639=\"INX\",$AB$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB660),'M8.ASC_IP'!AB660,0)","v":0},{"$f":"IF($C$639=\"IDX\",$AC$605,IF($C$639=\"INX\",$AC$606,1))/IF($C$639=\"IDX\",$Z$605,IF($C$639=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC660),'M8.ASC_IP'!AC660,0)","v":0}]
[null,3,{"$f":"Instruments!$L$9","v":"No"},{"$f":"$D$32","v":12},{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,6,null,{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!F671),'M8.ASC_IP'!F671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$G$605,IF($C$665=\"INX\",$G$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!G671),'M8.ASC_IP'!G671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$H$605,IF($C$665=\"INX\",$H$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!H671),'M8.ASC_IP'!H671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$I$605,IF($C$665=\"INX\",$I$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!I671),'M8.ASC_IP'!I671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$J$605,IF($C$665=\"INX\",$J$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!J671),'M8.ASC_IP'!J671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!K671),'M8.ASC_IP'!K671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$L$605,IF($C$665=\"INX\",$L$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!L671),'M8.ASC_IP'!L671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$M$605,IF($C$665=\"INX\",$M$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!M671),'M8.ASC_IP'!M671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$N$605,IF($C$665=\"INX\",$N$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!N671),'M8.ASC_IP'!N671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$O$605,IF($C$665=\"INX\",$O$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!O671),'M8.ASC_IP'!O671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!P671),'M8.ASC_IP'!P671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Q$605,IF($C$665=\"INX\",$Q$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q671),'M8.ASC_IP'!Q671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$R$605,IF($C$665=\"INX\",$R$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!R671),'M8.ASC_IP'!R671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!S671),'M8.ASC_IP'!S671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$T$605,IF($C$665=\"INX\",$T$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!T671),'M8.ASC_IP'!T671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$U$605,IF($C$665=\"INX\",$U$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!U671),'M8.ASC_IP'!U671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$V$605,IF($C$665=\"INX\",$V$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!V671),'M8.ASC_IP'!V671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$W$605,IF($C$665=\"INX\",$W$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!W671),'M8.ASC_IP'!W671,0)","v":100},{"$f":"IF($C$665=\"IDX\",$X$605,IF($C$665=\"INX\",$X$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!X671),'M8.ASC_IP'!X671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Y$605,IF($C$665=\"INX\",$Y$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y671),'M8.ASC_IP'!Y671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Z$605,IF($C$665=\"INX\",$Z$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z671),'M8.ASC_IP'!Z671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AA$605,IF($C$665=\"INX\",$AA$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA671),'M8.ASC_IP'!AA671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB671),'M8.ASC_IP'!AB671,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AC$605,IF($C$665=\"INX\",$AC$606,1))/IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC671),'M8.ASC_IP'!AC671,0)","v":0}]
[null,null,null,11,null,{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!F676),'M8.ASC_IP'!F676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$G$605,IF($C$665=\"INX\",$G$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!G676),'M8.ASC_IP'!G676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$H$605,IF($C$665=\"INX\",$H$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!H676),'M8.ASC_IP'!H676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$I$605,IF($C$665=\"INX\",$I$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!I676),'M8.ASC_IP'!I676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$J$605,IF($C$665=\"INX\",$J$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!J676),'M8.ASC_IP'!J676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!K676),'M8.ASC_IP'!K676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$L$605,IF($C$665=\"INX\",$L$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!L676),'M8.ASC_IP'!L676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$M$605,IF($C$665=\"INX\",$M$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!M676),'M8.ASC_IP'!M676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$N$605,IF($C$665=\"INX\",$N$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!N676),'M8.ASC_IP'!N676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$O$605,IF($C$665=\"INX\",$O$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!O676),'M8.ASC_IP'!O676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!P676),'M8.ASC_IP'!P676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Q$605,IF($C$665=\"INX\",$Q$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q676),'M8.ASC_IP'!Q676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$R$605,IF($C$665=\"INX\",$R$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!R676),'M8.ASC_IP'!R676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!S676),'M8.ASC_IP'!S676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$T$605,IF($C$665=\"INX\",$T$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!T676),'M8.ASC_IP'!T676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$U$605,IF($C$665=\"INX\",$U$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!U676),'M8.ASC_IP'!U676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$V$605,IF($C$665=\"INX\",$V$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!V676),'M8.ASC_IP'!V676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$W$605,IF($C$665=\"INX\",$W$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!W676),'M8.ASC_IP'!W676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$X$605,IF($C$665=\"INX\",$X$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!X676),'M8.ASC_IP'!X676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Y$605,IF($C$665=\"INX\",$Y$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y676),'M8.ASC_IP'!Y676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Z$605,IF($C$665=\"INX\",$Z$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z676),'M8.ASC_IP'!Z676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AA$605,IF($C$665=\"INX\",$AA$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA676),'M8.ASC_IP'!AA676,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB676),'M8.ASC_IP'!AB676,0)","v":200},{"$f":"IF($C$665=\"IDX\",$AC$605,IF($C$665=\"INX\",$AC$606,1))/IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC676),'M8.ASC_IP'!AC676,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!F679),'M8.ASC_IP'!F679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$G$605,IF($C$665=\"INX\",$G$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!G679),'M8.ASC_IP'!G679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$H$605,IF($C$665=\"INX\",$H$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!H679),'M8.ASC_IP'!H679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$I$605,IF($C$665=\"INX\",$I$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!I679),'M8.ASC_IP'!I679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$J$605,IF($C$665=\"INX\",$J$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!J679),'M8.ASC_IP'!J679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!K679),'M8.ASC_IP'!K679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$L$605,IF($C$665=\"INX\",$L$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!L679),'M8.ASC_IP'!L679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$M$605,IF($C$665=\"INX\",$M$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!M679),'M8.ASC_IP'!M679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$N$605,IF($C$665=\"INX\",$N$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!N679),'M8.ASC_IP'!N679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$O$605,IF($C$665=\"INX\",$O$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!O679),'M8.ASC_IP'!O679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!P679),'M8.ASC_IP'!P679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Q$605,IF($C$665=\"INX\",$Q$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q679),'M8.ASC_IP'!Q679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$R$605,IF($C$665=\"INX\",$R$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!R679),'M8.ASC_IP'!R679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!S679),'M8.ASC_IP'!S679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$T$605,IF($C$665=\"INX\",$T$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!T679),'M8.ASC_IP'!T679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$U$605,IF($C$665=\"INX\",$U$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!U679),'M8.ASC_IP'!U679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$V$605,IF($C$665=\"INX\",$V$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!V679),'M8.ASC_IP'!V679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$W$605,IF($C$665=\"INX\",$W$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!W679),'M8.ASC_IP'!W679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$X$605,IF($C$665=\"INX\",$X$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!X679),'M8.ASC_IP'!X679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Y$605,IF($C$665=\"INX\",$Y$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y679),'M8.ASC_IP'!Y679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Z$605,IF($C$665=\"INX\",$Z$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z679),'M8.ASC_IP'!Z679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AA$605,IF($C$665=\"INX\",$AA$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA679),'M8.ASC_IP'!AA679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB679),'M8.ASC_IP'!AB679,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AC$605,IF($C$665=\"INX\",$AC$606,1))/IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC679),'M8.ASC_IP'!AC679,0)","v":0}]
[null,null,null,23,null,{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!F688),'M8.ASC_IP'!F688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$G$605,IF($C$665=\"INX\",$G$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!G688),'M8.ASC_IP'!G688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$H$605,IF($C$665=\"INX\",$H$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!H688),'M8.ASC_IP'!H688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$I$605,IF($C$665=\"INX\",$I$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!I688),'M8.ASC_IP'!I688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$J$605,IF($C$665=\"INX\",$J$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!J688),'M8.ASC_IP'!J688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$K$605,IF($C$665=\"INX\",$K$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!K688),'M8.ASC_IP'!K688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$L$605,IF($C$665=\"INX\",$L$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!L688),'M8.ASC_IP'!L688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$M$605,IF($C$665=\"INX\",$M$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!M688),'M8.ASC_IP'!M688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$N$605,IF($C$665=\"INX\",$N$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!N688),'M8.ASC_IP'!N688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$O$605,IF($C$665=\"INX\",$O$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!O688),'M8.ASC_IP'!O688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$P$605,IF($C$665=\"INX\",$P$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!P688),'M8.ASC_IP'!P688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Q$605,IF($C$665=\"INX\",$Q$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q688),'M8.ASC_IP'!Q688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$R$605,IF($C$665=\"INX\",$R$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!R688),'M8.ASC_IP'!R688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$S$605,IF($C$665=\"INX\",$S$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!S688),'M8.ASC_IP'!S688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$T$605,IF($C$665=\"INX\",$T$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!T688),'M8.ASC_IP'!T688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$U$605,IF($C$665=\"INX\",$U$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!U688),'M8.ASC_IP'!U688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$V$605,IF($C$665=\"INX\",$V$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!V688),'M8.ASC_IP'!V688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$W$605,IF($C$665=\"INX\",$W$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!W688),'M8.ASC_IP'!W688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$X$605,IF($C$665=\"INX\",$X$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!X688),'M8.ASC_IP'!X688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Y$605,IF($C$665=\"INX\",$Y$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y688),'M8.ASC_IP'!Y688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$Z$605,IF($C$665=\"INX\",$Z$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z688),'M8.ASC_IP'!Z688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AA$605,IF($C$665=\"INX\",$AA$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA688),'M8.ASC_IP'!AA688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB688),'M8.ASC_IP'!AB688,0)","v":0},{"$f":"IF($C$665=\"IDX\",$AC$605,IF($C$665=\"INX\",$AC$606,1))/IF($C$665=\"IDX\",$AB$605,IF($C$665=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC688),'M8.ASC_IP'!AC688,0)","v":0}]
[null,null,null,2,null,{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!F693),'M8.ASC_IP'!F693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!G693),'M8.ASC_IP'!G693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!H693),'M8.ASC_IP'!H693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!I693),'M8.ASC_IP'!I693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!J693),'M8.ASC_IP'!J693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!K693),'M8.ASC_IP'!K693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!L693),'M8.ASC_IP'!L693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!M693),'M8.ASC_IP'!M693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!N693),'M8.ASC_IP'!N693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!O693),'M8.ASC_IP'!O693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!P693),'M8.ASC_IP'!P693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q693),'M8.ASC_IP'!Q693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!R693),'M8.ASC_IP'!R693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!S693),'M8.ASC_IP'!S693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!T693),'M8.ASC_IP'!T693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!U693),'M8.ASC_IP'!U693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!V693),'M8.ASC_IP'!V693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!W693),'M8.ASC_IP'!W693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!X693),'M8.ASC_IP'!X693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y693),'M8.ASC_IP'!Y693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z693),'M8.ASC_IP'!Z693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA693),'M8.ASC_IP'!AA693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB693),'M8.ASC_IP'!AB693,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC693),'M8.ASC_IP'!AC693,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!F694),'M8.ASC_IP'!F694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!G694),'M8.ASC_IP'!G694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!H694),'M8.ASC_IP'!H694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!I694),'M8.ASC_IP'!I694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!J694),'M8.ASC_IP'!J694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!K694),'M8.ASC_IP'!K694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!L694),'M8.ASC_IP'!L694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!M694),'M8.ASC_IP'!M694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!N694),'M8.ASC_IP'!N694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!O694),'M8.ASC_IP'!O694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!P694),'M8.ASC_IP'!P694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q694),'M8.ASC_IP'!Q694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!R694),'M8.ASC_IP'!R694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!S694),'M8.ASC_IP'!S694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!T694),'M8.ASC_IP'!T694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!U694),'M8.ASC_IP'!U694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!V694),'M8.ASC_IP'!V694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!W694),'M8.ASC_IP'!W694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!X694),'M8.ASC_IP'!X694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y694),'M8.ASC_IP'!Y694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z694),'M8.ASC_IP'!Z694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA694),'M8.ASC_IP'!AA694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB694),'M8.ASC_IP'!AB694,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC694),'M8.ASC_IP'!AC694,0)","v":0}]
[null,null,null,11,null,{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!F702),'M8.ASC_IP'!F702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!G702),'M8.ASC_IP'!G702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!H702),'M8.ASC_IP'!H702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!I702),'M8.ASC_IP'!I702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!J702),'M8.ASC_IP'!J702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!K702),'M8.ASC_IP'!K702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!L702),'M8.ASC_IP'!L702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!M702),'M8.ASC_IP'!M702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!N702),'M8.ASC_IP'!N702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!O702),'M8.ASC_IP'!O702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!P702),'M8.ASC_IP'!P702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q702),'M8.ASC_IP'!Q702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!R702),'M8.ASC_IP'!R702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!S702),'M8.ASC_IP'!S702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!T702),'M8.ASC_IP'!T702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!U702),'M8.ASC_IP'!U702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!V702),'M8.ASC_IP'!V702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!W702),'M8.ASC_IP'!W702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!X702),'M8.ASC_IP'!X702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y702),'M8.ASC_IP'!Y702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z702),'M8.ASC_IP'!Z702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA702),'M8.ASC_IP'!AA702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB702),'M8.ASC_IP'!AB702,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC702),'M8.ASC_IP'!AC702,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!F705),'M8.ASC_IP'!F705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!G705),'M8.ASC_IP'!G705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!H705),'M8.ASC_IP'!H705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!I705),'M8.ASC_IP'!I705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!J705),'M8.ASC_IP'!J705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!K705),'M8.ASC_IP'!K705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!L705),'M8.ASC_IP'!L705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!M705),'M8.ASC_IP'!M705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!N705),'M8.ASC_IP'!N705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!O705),'M8.ASC_IP'!O705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!P705),'M8.ASC_IP'!P705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q705),'M8.ASC_IP'!Q705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!R705),'M8.ASC_IP'!R705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!S705),'M8.ASC_IP'!S705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!T705),'M8.ASC_IP'!T705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!U705),'M8.ASC_IP'!U705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!V705),'M8.ASC_IP'!V705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!W705),'M8.ASC_IP'!W705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!X705),'M8.ASC_IP'!X705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y705),'M8.ASC_IP'!Y705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z705),'M8.ASC_IP'!Z705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA705),'M8.ASC_IP'!AA705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB705),'M8.ASC_IP'!AB705,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC705),'M8.ASC_IP'!AC705,0)","v":0}]
[null,null,null,20,null,{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!F711),'M8.ASC_IP'!F711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$G$605,IF($C$691=\"INX\",$G$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!G711),'M8.ASC_IP'!G711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$H$605,IF($C$691=\"INX\",$H$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!H711),'M8.ASC_IP'!H711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$I$605,IF($C$691=\"INX\",$I$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!I711),'M8.ASC_IP'!I711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$J$605,IF($C$691=\"INX\",$J$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!J711),'M8.ASC_IP'!J711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$K$605,IF($C$691=\"INX\",$K$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!K711),'M8.ASC_IP'!K711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$L$605,IF($C$691=\"INX\",$L$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!L711),'M8.ASC_IP'!L711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$M$605,IF($C$691=\"INX\",$M$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!M711),'M8.ASC_IP'!M711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$N$605,IF($C$691=\"INX\",$N$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!N711),'M8.ASC_IP'!N711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$O$605,IF($C$691=\"INX\",$O$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!O711),'M8.ASC_IP'!O711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$P$605,IF($C$691=\"INX\",$P$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!P711),'M8.ASC_IP'!P711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Q$605,IF($C$691=\"INX\",$Q$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q711),'M8.ASC_IP'!Q711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$R$605,IF($C$691=\"INX\",$R$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!R711),'M8.ASC_IP'!R711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$S$605,IF($C$691=\"INX\",$S$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!S711),'M8.ASC_IP'!S711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$T$605,IF($C$691=\"INX\",$T$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!T711),'M8.ASC_IP'!T711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$U$605,IF($C$691=\"INX\",$U$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!U711),'M8.ASC_IP'!U711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$V$605,IF($C$691=\"INX\",$V$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!V711),'M8.ASC_IP'!V711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$W$605,IF($C$691=\"INX\",$W$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!W711),'M8.ASC_IP'!W711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$X$605,IF($C$691=\"INX\",$X$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!X711),'M8.ASC_IP'!X711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y711),'M8.ASC_IP'!Y711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$Z$605,IF($C$691=\"INX\",$Z$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z711),'M8.ASC_IP'!Z711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AA$605,IF($C$691=\"INX\",$AA$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA711),'M8.ASC_IP'!AA711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AB$605,IF($C$691=\"INX\",$AB$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB711),'M8.ASC_IP'!AB711,0)","v":0},{"$f":"IF($C$691=\"IDX\",$AC$605,IF($C$691=\"INX\",$AC$606,1))/IF($C$691=\"IDX\",$Y$605,IF($C$691=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC711),'M8.ASC_IP'!AC711,0)","v":0}]
[]
[null,null,null,5,null,{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!F722),'M8.ASC_IP'!F722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$G$605,IF($C$717=\"INX\",$G$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!G722),'M8.ASC_IP'!G722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$H$605,IF($C$717=\"INX\",$H$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!H722),'M8.ASC_IP'!H722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$I$605,IF($C$717=\"INX\",$I$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!I722),'M8.ASC_IP'!I722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!J722),'M8.ASC_IP'!J722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$K$605,IF($C$717=\"INX\",$K$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!K722),'M8.ASC_IP'!K722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$L$605,IF($C$717=\"INX\",$L$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!L722),'M8.ASC_IP'!L722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$M$605,IF($C$717=\"INX\",$M$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!M722),'M8.ASC_IP'!M722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$N$605,IF($C$717=\"INX\",$N$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!N722),'M8.ASC_IP'!N722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!O722),'M8.ASC_IP'!O722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$P$605,IF($C$717=\"INX\",$P$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!P722),'M8.ASC_IP'!P722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Q$605,IF($C$717=\"INX\",$Q$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q722),'M8.ASC_IP'!Q722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$R$605,IF($C$717=\"INX\",$R$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!R722),'M8.ASC_IP'!R722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$S$605,IF($C$717=\"INX\",$S$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!S722),'M8.ASC_IP'!S722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$T$605,IF($C$717=\"INX\",$T$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!T722),'M8.ASC_IP'!T722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!U722),'M8.ASC_IP'!U722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$V$605,IF($C$717=\"INX\",$V$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!V722),'M8.ASC_IP'!V722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$W$605,IF($C$717=\"INX\",$W$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!W722),'M8.ASC_IP'!W722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$X$605,IF($C$717=\"INX\",$X$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!X722),'M8.ASC_IP'!X722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Y$605,IF($C$717=\"INX\",$Y$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y722),'M8.ASC_IP'!Y722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Z$605,IF($C$717=\"INX\",$Z$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z722),'M8.ASC_IP'!Z722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA722),'M8.ASC_IP'!AA722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AB$605,IF($C$717=\"INX\",$AB$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB722),'M8.ASC_IP'!AB722,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AC$605,IF($C$717=\"INX\",$AC$606,1))/IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC722),'M8.ASC_IP'!AC722,0)","v":0}]
[null,null,null,10,null,{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!F727),'M8.ASC_IP'!F727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$G$605,IF($C$717=\"INX\",$G$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!G727),'M8.ASC_IP'!G727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$H$605,IF($C$717=\"INX\",$H$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!H727),'M8.ASC_IP'!H727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$I$605,IF($C$717=\"INX\",$I$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!I727),'M8.ASC_IP'!I727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!J727),'M8.ASC_IP'!J727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$K$605,IF($C$717=\"INX\",$K$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!K727),'M8.ASC_IP'!K727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$L$605,IF($C$717=\"INX\",$L$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!L727),'M8.ASC_IP'!L727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$M$605,IF($C$717=\"INX\",$M$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!M727),'M8.ASC_IP'!M727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$N$605,IF($C$717=\"INX\",$N$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!N727),'M8.ASC_IP'!N727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!O727),'M8.ASC_IP'!O727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$P$605,IF($C$717=\"INX\",$P$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!P727),'M8.ASC_IP'!P727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Q$605,IF($C$717=\"INX\",$Q$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q727),'M8.ASC_IP'!Q727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$R$605,IF($C$717=\"INX\",$R$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!R727),'M8.ASC_IP'!R727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$S$605,IF($C$717=\"INX\",$S$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!S727),'M8.ASC_IP'!S727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$T$605,IF($C$717=\"INX\",$T$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!T727),'M8.ASC_IP'!T727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!U727),'M8.ASC_IP'!U727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$V$605,IF($C$717=\"INX\",$V$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!V727),'M8.ASC_IP'!V727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$W$605,IF($C$717=\"INX\",$W$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!W727),'M8.ASC_IP'!W727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$X$605,IF($C$717=\"INX\",$X$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!X727),'M8.ASC_IP'!X727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Y$605,IF($C$717=\"INX\",$Y$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y727),'M8.ASC_IP'!Y727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Z$605,IF($C$717=\"INX\",$Z$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z727),'M8.ASC_IP'!Z727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA727),'M8.ASC_IP'!AA727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AB$605,IF($C$717=\"INX\",$AB$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB727),'M8.ASC_IP'!AB727,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AC$605,IF($C$717=\"INX\",$AC$606,1))/IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC727),'M8.ASC_IP'!AC727,0)","v":0}]
[null,null,null,16,null,{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!F733),'M8.ASC_IP'!F733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$G$605,IF($C$717=\"INX\",$G$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!G733),'M8.ASC_IP'!G733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$H$605,IF($C$717=\"INX\",$H$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!H733),'M8.ASC_IP'!H733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$I$605,IF($C$717=\"INX\",$I$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!I733),'M8.ASC_IP'!I733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!J733),'M8.ASC_IP'!J733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$K$605,IF($C$717=\"INX\",$K$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!K733),'M8.ASC_IP'!K733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$L$605,IF($C$717=\"INX\",$L$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!L733),'M8.ASC_IP'!L733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$M$605,IF($C$717=\"INX\",$M$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!M733),'M8.ASC_IP'!M733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$N$605,IF($C$717=\"INX\",$N$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!N733),'M8.ASC_IP'!N733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!O733),'M8.ASC_IP'!O733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$P$605,IF($C$717=\"INX\",$P$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!P733),'M8.ASC_IP'!P733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Q$605,IF($C$717=\"INX\",$Q$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q733),'M8.ASC_IP'!Q733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$R$605,IF($C$717=\"INX\",$R$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!R733),'M8.ASC_IP'!R733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$S$605,IF($C$717=\"INX\",$S$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!S733),'M8.ASC_IP'!S733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$T$605,IF($C$717=\"INX\",$T$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!T733),'M8.ASC_IP'!T733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!U733),'M8.ASC_IP'!U733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$V$605,IF($C$717=\"INX\",$V$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!V733),'M8.ASC_IP'!V733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$W$605,IF($C$717=\"INX\",$W$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!W733),'M8.ASC_IP'!W733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$X$605,IF($C$717=\"INX\",$X$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!X733),'M8.ASC_IP'!X733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Y$605,IF($C$717=\"INX\",$Y$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y733),'M8.ASC_IP'!Y733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Z$605,IF($C$717=\"INX\",$Z$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z733),'M8.ASC_IP'!Z733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA733),'M8.ASC_IP'!AA733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AB$605,IF($C$717=\"INX\",$AB$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB733),'M8.ASC_IP'!AB733,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AC$605,IF($C$717=\"INX\",$AC$606,1))/IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC733),'M8.ASC_IP'!AC733,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!F739),'M8.ASC_IP'!F739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$G$605,IF($C$717=\"INX\",$G$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!G739),'M8.ASC_IP'!G739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$H$605,IF($C$717=\"INX\",$H$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!H739),'M8.ASC_IP'!H739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$I$605,IF($C$717=\"INX\",$I$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!I739),'M8.ASC_IP'!I739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$J$605,IF($C$717=\"INX\",$J$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!J739),'M8.ASC_IP'!J739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$K$605,IF($C$717=\"INX\",$K$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!K739),'M8.ASC_IP'!K739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$L$605,IF($C$717=\"INX\",$L$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!L739),'M8.ASC_IP'!L739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$M$605,IF($C$717=\"INX\",$M$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!M739),'M8.ASC_IP'!M739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$N$605,IF($C$717=\"INX\",$N$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!N739),'M8.ASC_IP'!N739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$O$605,IF($C$717=\"INX\",$O$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!O739),'M8.ASC_IP'!O739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$P$605,IF($C$717=\"INX\",$P$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!P739),'M8.ASC_IP'!P739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Q$605,IF($C$717=\"INX\",$Q$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q739),'M8.ASC_IP'!Q739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$R$605,IF($C$717=\"INX\",$R$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!R739),'M8.ASC_IP'!R739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$S$605,IF($C$717=\"INX\",$S$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!S739),'M8.ASC_IP'!S739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$T$605,IF($C$717=\"INX\",$T$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!T739),'M8.ASC_IP'!T739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$U$605,IF($C$717=\"INX\",$U$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!U739),'M8.ASC_IP'!U739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$V$605,IF($C$717=\"INX\",$V$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!V739),'M8.ASC_IP'!V739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$W$605,IF($C$717=\"INX\",$W$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!W739),'M8.ASC_IP'!W739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$X$605,IF($C$717=\"INX\",$X$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!X739),'M8.ASC_IP'!X739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Y$605,IF($C$717=\"INX\",$Y$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y739),'M8.ASC_IP'!Y739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$Z$605,IF($C$717=\"INX\",$Z$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z739),'M8.ASC_IP'!Z739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA739),'M8.ASC_IP'!AA739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AB$605,IF($C$717=\"INX\",$AB$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB739),'M8.ASC_IP'!AB739,0)","v":0},{"$f":"IF($C$717=\"IDX\",$AC$605,IF($C$717=\"INX\",$AC$606,1))/IF($C$717=\"IDX\",$AA$605,IF($C$717=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC739),'M8.ASC_IP'!AC739,0)","v":0}]
[null,null,null,1,null,{"$f":"IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!F744),'M8.ASC_IP'!F744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!G744),'M8.ASC_IP'!G744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!H744),'M8.ASC_IP'!H744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!I744),'M8.ASC_IP'!I744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!J744),'M8.ASC_IP'!J744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!K744),'M8.ASC_IP'!K744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!L744),'M8.ASC_IP'!L744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!M744),'M8.ASC_IP'!M744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!N744),'M8.ASC_IP'!N744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!O744),'M8.ASC_IP'!O744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!P744),'M8.ASC_IP'!P744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q744),'M8.ASC_IP'!Q744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!R744),'M8.ASC_IP'!R744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!S744),'M8.ASC_IP'!S744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!T744),'M8.ASC_IP'!T744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!U744),'M8.ASC_IP'!U744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!V744),'M8.ASC_IP'!V744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!W744),'M8.ASC_IP'!W744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!X744),'M8.ASC_IP'!X744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y744),'M8.ASC_IP'!Y744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z744),'M8.ASC_IP'!Z744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA744),'M8.ASC_IP'!AA744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB744),'M8.ASC_IP'!AB744,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$F$605,IF($C$743=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC744),'M8.ASC_IP'!AC744,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!F746),'M8.ASC_IP'!F746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!G746),'M8.ASC_IP'!G746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!H746),'M8.ASC_IP'!H746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!I746),'M8.ASC_IP'!I746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!J746),'M8.ASC_IP'!J746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!K746),'M8.ASC_IP'!K746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!L746),'M8.ASC_IP'!L746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!M746),'M8.ASC_IP'!M746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!N746),'M8.ASC_IP'!N746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!O746),'M8.ASC_IP'!O746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!P746),'M8.ASC_IP'!P746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q746),'M8.ASC_IP'!Q746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!R746),'M8.ASC_IP'!R746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!S746),'M8.ASC_IP'!S746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!T746),'M8.ASC_IP'!T746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!U746),'M8.ASC_IP'!U746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!V746),'M8.ASC_IP'!V746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!W746),'M8.ASC_IP'!W746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!X746),'M8.ASC_IP'!X746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y746),'M8.ASC_IP'!Y746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z746),'M8.ASC_IP'!Z746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA746),'M8.ASC_IP'!AA746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB746),'M8.ASC_IP'!AB746,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC746),'M8.ASC_IP'!AC746,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!F756),'M8.ASC_IP'!F756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!G756),'M8.ASC_IP'!G756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!H756),'M8.ASC_IP'!H756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!I756),'M8.ASC_IP'!I756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!J756),'M8.ASC_IP'!J756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!K756),'M8.ASC_IP'!K756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!L756),'M8.ASC_IP'!L756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!M756),'M8.ASC_IP'!M756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!N756),'M8.ASC_IP'!N756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!O756),'M8.ASC_IP'!O756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!P756),'M8.ASC_IP'!P756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q756),'M8.ASC_IP'!Q756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!R756),'M8.ASC_IP'!R756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!S756),'M8.ASC_IP'!S756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!T756),'M8.ASC_IP'!T756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!U756),'M8.ASC_IP'!U756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!V756),'M8.ASC_IP'!V756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!W756),'M8.ASC_IP'!W756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!X756),'M8.ASC_IP'!X756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y756),'M8.ASC_IP'!Y756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z756),'M8.ASC_IP'!Z756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA756),'M8.ASC_IP'!AA756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB756),'M8.ASC_IP'!AB756,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC756),'M8.ASC_IP'!AC756,0)","v":0}]
[null,null,null,18,null,{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!F761),'M8.ASC_IP'!F761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!G761),'M8.ASC_IP'!G761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!H761),'M8.ASC_IP'!H761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!I761),'M8.ASC_IP'!I761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!J761),'M8.ASC_IP'!J761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!K761),'M8.ASC_IP'!K761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!L761),'M8.ASC_IP'!L761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!M761),'M8.ASC_IP'!M761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!N761),'M8.ASC_IP'!N761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!O761),'M8.ASC_IP'!O761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!P761),'M8.ASC_IP'!P761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q761),'M8.ASC_IP'!Q761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!R761),'M8.ASC_IP'!R761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!S761),'M8.ASC_IP'!S761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!T761),'M8.ASC_IP'!T761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!U761),'M8.ASC_IP'!U761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!V761),'M8.ASC_IP'!V761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!W761),'M8.ASC_IP'!W761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!X761),'M8.ASC_IP'!X761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y761),'M8.ASC_IP'!Y761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z761),'M8.ASC_IP'!Z761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA761),'M8.ASC_IP'!AA761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB761),'M8.ASC_IP'!AB761,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC761),'M8.ASC_IP'!AC761,0)","v":0}]
[null,null,null,19,null,{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!F762),'M8.ASC_IP'!F762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$G$605,IF($C$743=\"INX\",$G$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!G762),'M8.ASC_IP'!G762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$H$605,IF($C$743=\"INX\",$H$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!H762),'M8.ASC_IP'!H762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$I$605,IF($C$743=\"INX\",$I$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!I762),'M8.ASC_IP'!I762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$J$605,IF($C$743=\"INX\",$J$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!J762),'M8.ASC_IP'!J762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$K$605,IF($C$743=\"INX\",$K$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!K762),'M8.ASC_IP'!K762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$L$605,IF($C$743=\"INX\",$L$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!L762),'M8.ASC_IP'!L762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$M$605,IF($C$743=\"INX\",$M$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!M762),'M8.ASC_IP'!M762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$N$605,IF($C$743=\"INX\",$N$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!N762),'M8.ASC_IP'!N762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$O$605,IF($C$743=\"INX\",$O$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!O762),'M8.ASC_IP'!O762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$P$605,IF($C$743=\"INX\",$P$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!P762),'M8.ASC_IP'!P762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Q$605,IF($C$743=\"INX\",$Q$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q762),'M8.ASC_IP'!Q762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$R$605,IF($C$743=\"INX\",$R$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!R762),'M8.ASC_IP'!R762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$S$605,IF($C$743=\"INX\",$S$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!S762),'M8.ASC_IP'!S762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$T$605,IF($C$743=\"INX\",$T$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!T762),'M8.ASC_IP'!T762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$U$605,IF($C$743=\"INX\",$U$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!U762),'M8.ASC_IP'!U762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$V$605,IF($C$743=\"INX\",$V$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!V762),'M8.ASC_IP'!V762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$W$605,IF($C$743=\"INX\",$W$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!W762),'M8.ASC_IP'!W762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!X762),'M8.ASC_IP'!X762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Y$605,IF($C$743=\"INX\",$Y$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y762),'M8.ASC_IP'!Y762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$Z$605,IF($C$743=\"INX\",$Z$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z762),'M8.ASC_IP'!Z762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AA$605,IF($C$743=\"INX\",$AA$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA762),'M8.ASC_IP'!AA762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AB$605,IF($C$743=\"INX\",$AB$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB762),'M8.ASC_IP'!AB762,0)","v":0},{"$f":"IF($C$743=\"IDX\",$AC$605,IF($C$743=\"INX\",$AC$606,1))/IF($C$743=\"IDX\",$X$605,IF($C$743=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC762),'M8.ASC_IP'!AC762,0)","v":0}]
[null,7,{"$f":"Instruments!$L$13","v":"No"},{"$f":"$D$36","v":84},{"$f":"$E$12","v":"7yr"}]
[null,null,null,4,null,{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!F773),'M8.ASC_IP'!F773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$G$605,IF($C$769=\"INX\",$G$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!G773),'M8.ASC_IP'!G773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$H$605,IF($C$769=\"INX\",$H$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!H773),'M8.ASC_IP'!H773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!I773),'M8.ASC_IP'!I773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$J$605,IF($C$769=\"INX\",$J$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!J773),'M8.ASC_IP'!J773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$K$605,IF($C$769=\"INX\",$K$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!K773),'M8.ASC_IP'!K773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$L$605,IF($C$769=\"INX\",$L$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!L773),'M8.ASC_IP'!L773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$M$605,IF($C$769=\"INX\",$M$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!M773),'M8.ASC_IP'!M773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$N$605,IF($C$769=\"INX\",$N$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!N773),'M8.ASC_IP'!N773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!O773),'M8.ASC_IP'!O773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$P$605,IF($C$769=\"INX\",$P$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!P773),'M8.ASC_IP'!P773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Q$605,IF($C$769=\"INX\",$Q$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q773),'M8.ASC_IP'!Q773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$R$605,IF($C$769=\"INX\",$R$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!R773),'M8.ASC_IP'!R773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$S$605,IF($C$769=\"INX\",$S$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!S773),'M8.ASC_IP'!S773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!T773),'M8.ASC_IP'!T773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$U$605,IF($C$769=\"INX\",$U$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!U773),'M8.ASC_IP'!U773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$V$605,IF($C$769=\"INX\",$V$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!V773),'M8.ASC_IP'!V773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$W$605,IF($C$769=\"INX\",$W$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!W773),'M8.ASC_IP'!W773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$X$605,IF($C$769=\"INX\",$X$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!X773),'M8.ASC_IP'!X773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Y$605,IF($C$769=\"INX\",$Y$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y773),'M8.ASC_IP'!Y773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z773),'M8.ASC_IP'!Z773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AA$605,IF($C$769=\"INX\",$AA$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA773),'M8.ASC_IP'!AA773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AB$605,IF($C$769=\"INX\",$AB$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB773),'M8.ASC_IP'!AB773,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AC$605,IF($C$769=\"INX\",$AC$606,1))/IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC773),'M8.ASC_IP'!AC773,0)","v":0}]
[null,null,null,10,null,{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!F779),'M8.ASC_IP'!F779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$G$605,IF($C$769=\"INX\",$G$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!G779),'M8.ASC_IP'!G779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$H$605,IF($C$769=\"INX\",$H$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!H779),'M8.ASC_IP'!H779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!I779),'M8.ASC_IP'!I779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$J$605,IF($C$769=\"INX\",$J$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!J779),'M8.ASC_IP'!J779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$K$605,IF($C$769=\"INX\",$K$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!K779),'M8.ASC_IP'!K779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$L$605,IF($C$769=\"INX\",$L$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!L779),'M8.ASC_IP'!L779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$M$605,IF($C$769=\"INX\",$M$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!M779),'M8.ASC_IP'!M779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$N$605,IF($C$769=\"INX\",$N$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!N779),'M8.ASC_IP'!N779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!O779),'M8.ASC_IP'!O779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$P$605,IF($C$769=\"INX\",$P$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!P779),'M8.ASC_IP'!P779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Q$605,IF($C$769=\"INX\",$Q$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q779),'M8.ASC_IP'!Q779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$R$605,IF($C$769=\"INX\",$R$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!R779),'M8.ASC_IP'!R779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$S$605,IF($C$769=\"INX\",$S$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!S779),'M8.ASC_IP'!S779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!T779),'M8.ASC_IP'!T779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$U$605,IF($C$769=\"INX\",$U$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!U779),'M8.ASC_IP'!U779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$V$605,IF($C$769=\"INX\",$V$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!V779),'M8.ASC_IP'!V779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$W$605,IF($C$769=\"INX\",$W$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!W779),'M8.ASC_IP'!W779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$X$605,IF($C$769=\"INX\",$X$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!X779),'M8.ASC_IP'!X779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Y$605,IF($C$769=\"INX\",$Y$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y779),'M8.ASC_IP'!Y779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z779),'M8.ASC_IP'!Z779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AA$605,IF($C$769=\"INX\",$AA$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA779),'M8.ASC_IP'!AA779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AB$605,IF($C$769=\"INX\",$AB$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB779),'M8.ASC_IP'!AB779,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AC$605,IF($C$769=\"INX\",$AC$606,1))/IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC779),'M8.ASC_IP'!AC779,0)","v":0}]
[null,null,null,15,null,{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!F784),'M8.ASC_IP'!F784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$G$605,IF($C$769=\"INX\",$G$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!G784),'M8.ASC_IP'!G784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$H$605,IF($C$769=\"INX\",$H$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!H784),'M8.ASC_IP'!H784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!I784),'M8.ASC_IP'!I784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$J$605,IF($C$769=\"INX\",$J$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!J784),'M8.ASC_IP'!J784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$K$605,IF($C$769=\"INX\",$K$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!K784),'M8.ASC_IP'!K784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$L$605,IF($C$769=\"INX\",$L$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!L784),'M8.ASC_IP'!L784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$M$605,IF($C$769=\"INX\",$M$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!M784),'M8.ASC_IP'!M784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$N$605,IF($C$769=\"INX\",$N$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!N784),'M8.ASC_IP'!N784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!O784),'M8.ASC_IP'!O784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$P$605,IF($C$769=\"INX\",$P$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!P784),'M8.ASC_IP'!P784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Q$605,IF($C$769=\"INX\",$Q$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q784),'M8.ASC_IP'!Q784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$R$605,IF($C$769=\"INX\",$R$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!R784),'M8.ASC_IP'!R784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$S$605,IF($C$769=\"INX\",$S$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!S784),'M8.ASC_IP'!S784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!T784),'M8.ASC_IP'!T784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$U$605,IF($C$769=\"INX\",$U$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!U784),'M8.ASC_IP'!U784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$V$605,IF($C$769=\"INX\",$V$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!V784),'M8.ASC_IP'!V784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$W$605,IF($C$769=\"INX\",$W$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!W784),'M8.ASC_IP'!W784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$X$605,IF($C$769=\"INX\",$X$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!X784),'M8.ASC_IP'!X784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Y$605,IF($C$769=\"INX\",$Y$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y784),'M8.ASC_IP'!Y784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z784),'M8.ASC_IP'!Z784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AA$605,IF($C$769=\"INX\",$AA$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA784),'M8.ASC_IP'!AA784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AB$605,IF($C$769=\"INX\",$AB$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB784),'M8.ASC_IP'!AB784,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AC$605,IF($C$769=\"INX\",$AC$606,1))/IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC784),'M8.ASC_IP'!AC784,0)","v":0}]
[null,null,null,21,null,{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!F790),'M8.ASC_IP'!F790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$G$605,IF($C$769=\"INX\",$G$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!G790),'M8.ASC_IP'!G790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$H$605,IF($C$769=\"INX\",$H$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!H790),'M8.ASC_IP'!H790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$I$605,IF($C$769=\"INX\",$I$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!I790),'M8.ASC_IP'!I790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$J$605,IF($C$769=\"INX\",$J$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!J790),'M8.ASC_IP'!J790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$K$605,IF($C$769=\"INX\",$K$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!K790),'M8.ASC_IP'!K790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$L$605,IF($C$769=\"INX\",$L$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!L790),'M8.ASC_IP'!L790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$M$605,IF($C$769=\"INX\",$M$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!M790),'M8.ASC_IP'!M790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$N$605,IF($C$769=\"INX\",$N$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!N790),'M8.ASC_IP'!N790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$O$605,IF($C$769=\"INX\",$O$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!O790),'M8.ASC_IP'!O790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$P$605,IF($C$769=\"INX\",$P$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!P790),'M8.ASC_IP'!P790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Q$605,IF($C$769=\"INX\",$Q$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q790),'M8.ASC_IP'!Q790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$R$605,IF($C$769=\"INX\",$R$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!R790),'M8.ASC_IP'!R790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$S$605,IF($C$769=\"INX\",$S$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!S790),'M8.ASC_IP'!S790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$T$605,IF($C$769=\"INX\",$T$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!T790),'M8.ASC_IP'!T790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$U$605,IF($C$769=\"INX\",$U$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!U790),'M8.ASC_IP'!U790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$V$605,IF($C$769=\"INX\",$V$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!V790),'M8.ASC_IP'!V790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$W$605,IF($C$769=\"INX\",$W$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!W790),'M8.ASC_IP'!W790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$X$605,IF($C$769=\"INX\",$X$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!X790),'M8.ASC_IP'!X790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Y$605,IF($C$769=\"INX\",$Y$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y790),'M8.ASC_IP'!Y790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z790),'M8.ASC_IP'!Z790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AA$605,IF($C$769=\"INX\",$AA$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA790),'M8.ASC_IP'!AA790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AB$605,IF($C$769=\"INX\",$AB$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB790),'M8.ASC_IP'!AB790,0)","v":0},{"$f":"IF($C$769=\"IDX\",$AC$605,IF($C$769=\"INX\",$AC$606,1))/IF($C$769=\"IDX\",$Z$605,IF($C$769=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC790),'M8.ASC_IP'!AC790,0)","v":0}]
[]
[null,null,null,6,null,{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!F801),'M8.ASC_IP'!F801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$G$605,IF($C$795=\"INX\",$G$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!G801),'M8.ASC_IP'!G801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$H$605,IF($C$795=\"INX\",$H$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!H801),'M8.ASC_IP'!H801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$I$605,IF($C$795=\"INX\",$I$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!I801),'M8.ASC_IP'!I801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$J$605,IF($C$795=\"INX\",$J$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!J801),'M8.ASC_IP'!J801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!K801),'M8.ASC_IP'!K801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$L$605,IF($C$795=\"INX\",$L$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!L801),'M8.ASC_IP'!L801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$M$605,IF($C$795=\"INX\",$M$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!M801),'M8.ASC_IP'!M801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$N$605,IF($C$795=\"INX\",$N$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!N801),'M8.ASC_IP'!N801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$O$605,IF($C$795=\"INX\",$O$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!O801),'M8.ASC_IP'!O801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$P$605,IF($C$795=\"INX\",$P$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!P801),'M8.ASC_IP'!P801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q801),'M8.ASC_IP'!Q801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$R$605,IF($C$795=\"INX\",$R$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!R801),'M8.ASC_IP'!R801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$S$605,IF($C$795=\"INX\",$S$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!S801),'M8.ASC_IP'!S801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$T$605,IF($C$795=\"INX\",$T$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!T801),'M8.ASC_IP'!T801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$U$605,IF($C$795=\"INX\",$U$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!U801),'M8.ASC_IP'!U801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!V801),'M8.ASC_IP'!V801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$W$605,IF($C$795=\"INX\",$W$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!W801),'M8.ASC_IP'!W801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$X$605,IF($C$795=\"INX\",$X$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!X801),'M8.ASC_IP'!X801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Y$605,IF($C$795=\"INX\",$Y$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y801),'M8.ASC_IP'!Y801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Z$605,IF($C$795=\"INX\",$Z$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z801),'M8.ASC_IP'!Z801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AA$605,IF($C$795=\"INX\",$AA$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA801),'M8.ASC_IP'!AA801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AB$605,IF($C$795=\"INX\",$AB$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB801),'M8.ASC_IP'!AB801,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC801),'M8.ASC_IP'!AC801,0)","v":0}]
[null,null,null,12,null,{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!F807),'M8.ASC_IP'!F807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$G$605,IF($C$795=\"INX\",$G$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!G807),'M8.ASC_IP'!G807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$H$605,IF($C$795=\"INX\",$H$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!H807),'M8.ASC_IP'!H807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$I$605,IF($C$795=\"INX\",$I$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!I807),'M8.ASC_IP'!I807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$J$605,IF($C$795=\"INX\",$J$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!J807),'M8.ASC_IP'!J807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!K807),'M8.ASC_IP'!K807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$L$605,IF($C$795=\"INX\",$L$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!L807),'M8.ASC_IP'!L807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$M$605,IF($C$795=\"INX\",$M$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!M807),'M8.ASC_IP'!M807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$N$605,IF($C$795=\"INX\",$N$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!N807),'M8.ASC_IP'!N807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$O$605,IF($C$795=\"INX\",$O$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!O807),'M8.ASC_IP'!O807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$P$605,IF($C$795=\"INX\",$P$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!P807),'M8.ASC_IP'!P807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q807),'M8.ASC_IP'!Q807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$R$605,IF($C$795=\"INX\",$R$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!R807),'M8.ASC_IP'!R807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$S$605,IF($C$795=\"INX\",$S$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!S807),'M8.ASC_IP'!S807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$T$605,IF($C$795=\"INX\",$T$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!T807),'M8.ASC_IP'!T807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$U$605,IF($C$795=\"INX\",$U$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!U807),'M8.ASC_IP'!U807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!V807),'M8.ASC_IP'!V807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$W$605,IF($C$795=\"INX\",$W$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!W807),'M8.ASC_IP'!W807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$X$605,IF($C$795=\"INX\",$X$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!X807),'M8.ASC_IP'!X807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Y$605,IF($C$795=\"INX\",$Y$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y807),'M8.ASC_IP'!Y807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Z$605,IF($C$795=\"INX\",$Z$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z807),'M8.ASC_IP'!Z807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AA$605,IF($C$795=\"INX\",$AA$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA807),'M8.ASC_IP'!AA807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AB$605,IF($C$795=\"INX\",$AB$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB807),'M8.ASC_IP'!AB807,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC807),'M8.ASC_IP'!AC807,0)","v":0}]
[null,null,null,17,null,{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!F812),'M8.ASC_IP'!F812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$G$605,IF($C$795=\"INX\",$G$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!G812),'M8.ASC_IP'!G812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$H$605,IF($C$795=\"INX\",$H$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!H812),'M8.ASC_IP'!H812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$I$605,IF($C$795=\"INX\",$I$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!I812),'M8.ASC_IP'!I812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$J$605,IF($C$795=\"INX\",$J$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!J812),'M8.ASC_IP'!J812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!K812),'M8.ASC_IP'!K812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$L$605,IF($C$795=\"INX\",$L$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!L812),'M8.ASC_IP'!L812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$M$605,IF($C$795=\"INX\",$M$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!M812),'M8.ASC_IP'!M812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$N$605,IF($C$795=\"INX\",$N$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!N812),'M8.ASC_IP'!N812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$O$605,IF($C$795=\"INX\",$O$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!O812),'M8.ASC_IP'!O812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$P$605,IF($C$795=\"INX\",$P$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!P812),'M8.ASC_IP'!P812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q812),'M8.ASC_IP'!Q812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$R$605,IF($C$795=\"INX\",$R$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!R812),'M8.ASC_IP'!R812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$S$605,IF($C$795=\"INX\",$S$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!S812),'M8.ASC_IP'!S812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$T$605,IF($C$795=\"INX\",$T$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!T812),'M8.ASC_IP'!T812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!U812),'M8.ASC_IP'!U812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!V812),'M8.ASC_IP'!V812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$W$605,IF($C$795=\"INX\",$W$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!W812),'M8.ASC_IP'!W812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$X$605,IF($C$795=\"INX\",$X$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!X812),'M8.ASC_IP'!X812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Y$605,IF($C$795=\"INX\",$Y$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y812),'M8.ASC_IP'!Y812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Z$605,IF($C$795=\"INX\",$Z$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z812),'M8.ASC_IP'!Z812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AA$605,IF($C$795=\"INX\",$AA$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA812),'M8.ASC_IP'!AA812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AB$605,IF($C$795=\"INX\",$AB$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB812),'M8.ASC_IP'!AB812,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC812),'M8.ASC_IP'!AC812,0)","v":0}]
[null,null,null,24,null,{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!F819),'M8.ASC_IP'!F819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$G$605,IF($C$795=\"INX\",$G$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!G819),'M8.ASC_IP'!G819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$H$605,IF($C$795=\"INX\",$H$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!H819),'M8.ASC_IP'!H819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$I$605,IF($C$795=\"INX\",$I$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!I819),'M8.ASC_IP'!I819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$J$605,IF($C$795=\"INX\",$J$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!J819),'M8.ASC_IP'!J819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$K$605,IF($C$795=\"INX\",$K$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!K819),'M8.ASC_IP'!K819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$L$605,IF($C$795=\"INX\",$L$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!L819),'M8.ASC_IP'!L819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$M$605,IF($C$795=\"INX\",$M$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!M819),'M8.ASC_IP'!M819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$N$605,IF($C$795=\"INX\",$N$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!N819),'M8.ASC_IP'!N819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$O$605,IF($C$795=\"INX\",$O$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!O819),'M8.ASC_IP'!O819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$P$605,IF($C$795=\"INX\",$P$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!P819),'M8.ASC_IP'!P819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Q$605,IF($C$795=\"INX\",$Q$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q819),'M8.ASC_IP'!Q819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$R$605,IF($C$795=\"INX\",$R$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!R819),'M8.ASC_IP'!R819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$S$605,IF($C$795=\"INX\",$S$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!S819),'M8.ASC_IP'!S819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$T$605,IF($C$795=\"INX\",$T$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!T819),'M8.ASC_IP'!T819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$U$605,IF($C$795=\"INX\",$U$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!U819),'M8.ASC_IP'!U819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$V$605,IF($C$795=\"INX\",$V$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!V819),'M8.ASC_IP'!V819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$W$605,IF($C$795=\"INX\",$W$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!W819),'M8.ASC_IP'!W819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$X$605,IF($C$795=\"INX\",$X$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!X819),'M8.ASC_IP'!X819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Y$605,IF($C$795=\"INX\",$Y$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y819),'M8.ASC_IP'!Y819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$Z$605,IF($C$795=\"INX\",$Z$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z819),'M8.ASC_IP'!Z819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AA$605,IF($C$795=\"INX\",$AA$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA819),'M8.ASC_IP'!AA819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AB$605,IF($C$795=\"INX\",$AB$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB819),'M8.ASC_IP'!AB819,0)","v":0},{"$f":"IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))/IF($C$795=\"IDX\",$AC$605,IF($C$795=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC819),'M8.ASC_IP'!AC819,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!F824),'M8.ASC_IP'!F824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!G824),'M8.ASC_IP'!G824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!H824),'M8.ASC_IP'!H824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!I824),'M8.ASC_IP'!I824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!J824),'M8.ASC_IP'!J824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!K824),'M8.ASC_IP'!K824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!L824),'M8.ASC_IP'!L824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!M824),'M8.ASC_IP'!M824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!N824),'M8.ASC_IP'!N824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!O824),'M8.ASC_IP'!O824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!P824),'M8.ASC_IP'!P824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q824),'M8.ASC_IP'!Q824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!R824),'M8.ASC_IP'!R824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!S824),'M8.ASC_IP'!S824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!T824),'M8.ASC_IP'!T824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!U824),'M8.ASC_IP'!U824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!V824),'M8.ASC_IP'!V824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!W824),'M8.ASC_IP'!W824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!X824),'M8.ASC_IP'!X824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y824),'M8.ASC_IP'!Y824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z824),'M8.ASC_IP'!Z824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA824),'M8.ASC_IP'!AA824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB824),'M8.ASC_IP'!AB824,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC824),'M8.ASC_IP'!AC824,0)","v":0}]
[null,null,null,8,null,{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!F829),'M8.ASC_IP'!F829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!G829),'M8.ASC_IP'!G829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!H829),'M8.ASC_IP'!H829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!I829),'M8.ASC_IP'!I829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!J829),'M8.ASC_IP'!J829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!K829),'M8.ASC_IP'!K829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!L829),'M8.ASC_IP'!L829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!M829),'M8.ASC_IP'!M829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!N829),'M8.ASC_IP'!N829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!O829),'M8.ASC_IP'!O829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!P829),'M8.ASC_IP'!P829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q829),'M8.ASC_IP'!Q829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!R829),'M8.ASC_IP'!R829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!S829),'M8.ASC_IP'!S829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!T829),'M8.ASC_IP'!T829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!U829),'M8.ASC_IP'!U829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!V829),'M8.ASC_IP'!V829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!W829),'M8.ASC_IP'!W829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!X829),'M8.ASC_IP'!X829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y829),'M8.ASC_IP'!Y829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z829),'M8.ASC_IP'!Z829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA829),'M8.ASC_IP'!AA829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB829),'M8.ASC_IP'!AB829,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC829),'M8.ASC_IP'!AC829,0)","v":0}]
[null,null,null,9,null,{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!F830),'M8.ASC_IP'!F830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!G830),'M8.ASC_IP'!G830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!H830),'M8.ASC_IP'!H830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!I830),'M8.ASC_IP'!I830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!J830),'M8.ASC_IP'!J830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!K830),'M8.ASC_IP'!K830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!L830),'M8.ASC_IP'!L830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!M830),'M8.ASC_IP'!M830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!N830),'M8.ASC_IP'!N830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!O830),'M8.ASC_IP'!O830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!P830),'M8.ASC_IP'!P830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q830),'M8.ASC_IP'!Q830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!R830),'M8.ASC_IP'!R830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!S830),'M8.ASC_IP'!S830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!T830),'M8.ASC_IP'!T830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!U830),'M8.ASC_IP'!U830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!V830),'M8.ASC_IP'!V830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!W830),'M8.ASC_IP'!W830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!X830),'M8.ASC_IP'!X830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y830),'M8.ASC_IP'!Y830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z830),'M8.ASC_IP'!Z830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA830),'M8.ASC_IP'!AA830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB830),'M8.ASC_IP'!AB830,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC830),'M8.ASC_IP'!AC830,0)","v":0}]
[null,null,null,15,null,{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!F836),'M8.ASC_IP'!F836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!G836),'M8.ASC_IP'!G836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!H836),'M8.ASC_IP'!H836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!I836),'M8.ASC_IP'!I836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!J836),'M8.ASC_IP'!J836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!K836),'M8.ASC_IP'!K836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!L836),'M8.ASC_IP'!L836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!M836),'M8.ASC_IP'!M836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!N836),'M8.ASC_IP'!N836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!O836),'M8.ASC_IP'!O836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!P836),'M8.ASC_IP'!P836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q836),'M8.ASC_IP'!Q836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!R836),'M8.ASC_IP'!R836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!S836),'M8.ASC_IP'!S836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!T836),'M8.ASC_IP'!T836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!U836),'M8.ASC_IP'!U836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!V836),'M8.ASC_IP'!V836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!W836),'M8.ASC_IP'!W836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!X836),'M8.ASC_IP'!X836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y836),'M8.ASC_IP'!Y836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z836),'M8.ASC_IP'!Z836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA836),'M8.ASC_IP'!AA836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB836),'M8.ASC_IP'!AB836,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC836),'M8.ASC_IP'!AC836,0)","v":0}]
[null,null,null,20,null,{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!F841),'M8.ASC_IP'!F841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$G$605,IF($C$821=\"INX\",$G$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!G841),'M8.ASC_IP'!G841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$H$605,IF($C$821=\"INX\",$H$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!H841),'M8.ASC_IP'!H841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$I$605,IF($C$821=\"INX\",$I$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!I841),'M8.ASC_IP'!I841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$J$605,IF($C$821=\"INX\",$J$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!J841),'M8.ASC_IP'!J841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$K$605,IF($C$821=\"INX\",$K$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!K841),'M8.ASC_IP'!K841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$L$605,IF($C$821=\"INX\",$L$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!L841),'M8.ASC_IP'!L841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$M$605,IF($C$821=\"INX\",$M$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!M841),'M8.ASC_IP'!M841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$N$605,IF($C$821=\"INX\",$N$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!N841),'M8.ASC_IP'!N841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$O$605,IF($C$821=\"INX\",$O$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!O841),'M8.ASC_IP'!O841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$P$605,IF($C$821=\"INX\",$P$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!P841),'M8.ASC_IP'!P841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Q$605,IF($C$821=\"INX\",$Q$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q841),'M8.ASC_IP'!Q841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$R$605,IF($C$821=\"INX\",$R$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!R841),'M8.ASC_IP'!R841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$S$605,IF($C$821=\"INX\",$S$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!S841),'M8.ASC_IP'!S841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$T$605,IF($C$821=\"INX\",$T$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!T841),'M8.ASC_IP'!T841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$U$605,IF($C$821=\"INX\",$U$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!U841),'M8.ASC_IP'!U841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$V$605,IF($C$821=\"INX\",$V$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!V841),'M8.ASC_IP'!V841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$W$605,IF($C$821=\"INX\",$W$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!W841),'M8.ASC_IP'!W841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$X$605,IF($C$821=\"INX\",$X$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!X841),'M8.ASC_IP'!X841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y841),'M8.ASC_IP'!Y841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$Z$605,IF($C$821=\"INX\",$Z$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z841),'M8.ASC_IP'!Z841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AA$605,IF($C$821=\"INX\",$AA$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA841),'M8.ASC_IP'!AA841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AB$605,IF($C$821=\"INX\",$AB$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB841),'M8.ASC_IP'!AB841,0)","v":0},{"$f":"IF($C$821=\"IDX\",$AC$605,IF($C$821=\"INX\",$AC$606,1))/IF($C$821=\"IDX\",$Y$605,IF($C$821=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC841),'M8.ASC_IP'!AC841,0)","v":0}]
[null,10,{"$f":"Instruments!$L$16","v":0},{"$f":"$D$39","v":0},{"$f":"$E$15","v":0}]
[null,null,null,5,null,{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!F852),'M8.ASC_IP'!F852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$G$605,IF($C$847=\"INX\",$G$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!G852),'M8.ASC_IP'!G852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$H$605,IF($C$847=\"INX\",$H$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!H852),'M8.ASC_IP'!H852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$I$605,IF($C$847=\"INX\",$I$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!I852),'M8.ASC_IP'!I852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!J852),'M8.ASC_IP'!J852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$K$605,IF($C$847=\"INX\",$K$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!K852),'M8.ASC_IP'!K852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$L$605,IF($C$847=\"INX\",$L$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!L852),'M8.ASC_IP'!L852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$M$605,IF($C$847=\"INX\",$M$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!M852),'M8.ASC_IP'!M852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$N$605,IF($C$847=\"INX\",$N$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!N852),'M8.ASC_IP'!N852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$O$605,IF($C$847=\"INX\",$O$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!O852),'M8.ASC_IP'!O852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$P$605,IF($C$847=\"INX\",$P$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!P852),'M8.ASC_IP'!P852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Q$605,IF($C$847=\"INX\",$Q$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q852),'M8.ASC_IP'!Q852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$R$605,IF($C$847=\"INX\",$R$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!R852),'M8.ASC_IP'!R852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!S852),'M8.ASC_IP'!S852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$T$605,IF($C$847=\"INX\",$T$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!T852),'M8.ASC_IP'!T852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$U$605,IF($C$847=\"INX\",$U$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!U852),'M8.ASC_IP'!U852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!V852),'M8.ASC_IP'!V852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$W$605,IF($C$847=\"INX\",$W$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!W852),'M8.ASC_IP'!W852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$X$605,IF($C$847=\"INX\",$X$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!X852),'M8.ASC_IP'!X852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Y$605,IF($C$847=\"INX\",$Y$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y852),'M8.ASC_IP'!Y852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Z$605,IF($C$847=\"INX\",$Z$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z852),'M8.ASC_IP'!Z852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA852),'M8.ASC_IP'!AA852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AB$605,IF($C$847=\"INX\",$AB$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB852),'M8.ASC_IP'!AB852,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AC$605,IF($C$847=\"INX\",$AC$606,1))/IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC852),'M8.ASC_IP'!AC852,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!F861),'M8.ASC_IP'!F861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$G$605,IF($C$847=\"INX\",$G$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!G861),'M8.ASC_IP'!G861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$H$605,IF($C$847=\"INX\",$H$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!H861),'M8.ASC_IP'!H861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$I$605,IF($C$847=\"INX\",$I$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!I861),'M8.ASC_IP'!I861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!J861),'M8.ASC_IP'!J861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$K$605,IF($C$847=\"INX\",$K$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!K861),'M8.ASC_IP'!K861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$L$605,IF($C$847=\"INX\",$L$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!L861),'M8.ASC_IP'!L861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$M$605,IF($C$847=\"INX\",$M$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!M861),'M8.ASC_IP'!M861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$N$605,IF($C$847=\"INX\",$N$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!N861),'M8.ASC_IP'!N861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$O$605,IF($C$847=\"INX\",$O$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!O861),'M8.ASC_IP'!O861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$P$605,IF($C$847=\"INX\",$P$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!P861),'M8.ASC_IP'!P861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Q$605,IF($C$847=\"INX\",$Q$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q861),'M8.ASC_IP'!Q861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$R$605,IF($C$847=\"INX\",$R$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!R861),'M8.ASC_IP'!R861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!S861),'M8.ASC_IP'!S861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$T$605,IF($C$847=\"INX\",$T$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!T861),'M8.ASC_IP'!T861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$U$605,IF($C$847=\"INX\",$U$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!U861),'M8.ASC_IP'!U861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!V861),'M8.ASC_IP'!V861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$W$605,IF($C$847=\"INX\",$W$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!W861),'M8.ASC_IP'!W861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$X$605,IF($C$847=\"INX\",$X$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!X861),'M8.ASC_IP'!X861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Y$605,IF($C$847=\"INX\",$Y$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y861),'M8.ASC_IP'!Y861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Z$605,IF($C$847=\"INX\",$Z$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z861),'M8.ASC_IP'!Z861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA861),'M8.ASC_IP'!AA861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AB$605,IF($C$847=\"INX\",$AB$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB861),'M8.ASC_IP'!AB861,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AC$605,IF($C$847=\"INX\",$AC$606,1))/IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC861),'M8.ASC_IP'!AC861,0)","v":0}]
[null,null,null,17,null,{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!F864),'M8.ASC_IP'!F864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$G$605,IF($C$847=\"INX\",$G$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!G864),'M8.ASC_IP'!G864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$H$605,IF($C$847=\"INX\",$H$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!H864),'M8.ASC_IP'!H864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$I$605,IF($C$847=\"INX\",$I$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!I864),'M8.ASC_IP'!I864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!J864),'M8.ASC_IP'!J864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$K$605,IF($C$847=\"INX\",$K$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!K864),'M8.ASC_IP'!K864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$L$605,IF($C$847=\"INX\",$L$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!L864),'M8.ASC_IP'!L864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$M$605,IF($C$847=\"INX\",$M$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!M864),'M8.ASC_IP'!M864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$N$605,IF($C$847=\"INX\",$N$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!N864),'M8.ASC_IP'!N864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$O$605,IF($C$847=\"INX\",$O$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!O864),'M8.ASC_IP'!O864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$P$605,IF($C$847=\"INX\",$P$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!P864),'M8.ASC_IP'!P864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Q$605,IF($C$847=\"INX\",$Q$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q864),'M8.ASC_IP'!Q864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$R$605,IF($C$847=\"INX\",$R$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!R864),'M8.ASC_IP'!R864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!S864),'M8.ASC_IP'!S864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$T$605,IF($C$847=\"INX\",$T$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!T864),'M8.ASC_IP'!T864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!U864),'M8.ASC_IP'!U864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!V864),'M8.ASC_IP'!V864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$W$605,IF($C$847=\"INX\",$W$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!W864),'M8.ASC_IP'!W864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$X$605,IF($C$847=\"INX\",$X$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!X864),'M8.ASC_IP'!X864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Y$605,IF($C$847=\"INX\",$Y$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y864),'M8.ASC_IP'!Y864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Z$605,IF($C$847=\"INX\",$Z$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z864),'M8.ASC_IP'!Z864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA864),'M8.ASC_IP'!AA864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AB$605,IF($C$847=\"INX\",$AB$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB864),'M8.ASC_IP'!AB864,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AC$605,IF($C$847=\"INX\",$AC$606,1))/IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC864),'M8.ASC_IP'!AC864,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!F869),'M8.ASC_IP'!F869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$G$605,IF($C$847=\"INX\",$G$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!G869),'M8.ASC_IP'!G869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$H$605,IF($C$847=\"INX\",$H$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!H869),'M8.ASC_IP'!H869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$I$605,IF($C$847=\"INX\",$I$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!I869),'M8.ASC_IP'!I869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$J$605,IF($C$847=\"INX\",$J$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!J869),'M8.ASC_IP'!J869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$K$605,IF($C$847=\"INX\",$K$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!K869),'M8.ASC_IP'!K869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$L$605,IF($C$847=\"INX\",$L$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!L869),'M8.ASC_IP'!L869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$M$605,IF($C$847=\"INX\",$M$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!M869),'M8.ASC_IP'!M869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$N$605,IF($C$847=\"INX\",$N$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!N869),'M8.ASC_IP'!N869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$O$605,IF($C$847=\"INX\",$O$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!O869),'M8.ASC_IP'!O869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$P$605,IF($C$847=\"INX\",$P$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!P869),'M8.ASC_IP'!P869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Q$605,IF($C$847=\"INX\",$Q$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q869),'M8.ASC_IP'!Q869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$R$605,IF($C$847=\"INX\",$R$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!R869),'M8.ASC_IP'!R869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$S$605,IF($C$847=\"INX\",$S$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!S869),'M8.ASC_IP'!S869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$T$605,IF($C$847=\"INX\",$T$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!T869),'M8.ASC_IP'!T869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$U$605,IF($C$847=\"INX\",$U$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!U869),'M8.ASC_IP'!U869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$V$605,IF($C$847=\"INX\",$V$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!V869),'M8.ASC_IP'!V869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$W$605,IF($C$847=\"INX\",$W$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!W869),'M8.ASC_IP'!W869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$X$605,IF($C$847=\"INX\",$X$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!X869),'M8.ASC_IP'!X869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Y$605,IF($C$847=\"INX\",$Y$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y869),'M8.ASC_IP'!Y869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$Z$605,IF($C$847=\"INX\",$Z$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z869),'M8.ASC_IP'!Z869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA869),'M8.ASC_IP'!AA869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AB$605,IF($C$847=\"INX\",$AB$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB869),'M8.ASC_IP'!AB869,0)","v":0},{"$f":"IF($C$847=\"IDX\",$AC$605,IF($C$847=\"INX\",$AC$606,1))/IF($C$847=\"IDX\",$AA$605,IF($C$847=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC869),'M8.ASC_IP'!AC869,0)","v":0}]
[null,null,null,2,null,{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!F875),'M8.ASC_IP'!F875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!G875),'M8.ASC_IP'!G875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!H875),'M8.ASC_IP'!H875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!I875),'M8.ASC_IP'!I875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!J875),'M8.ASC_IP'!J875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!K875),'M8.ASC_IP'!K875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!L875),'M8.ASC_IP'!L875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!M875),'M8.ASC_IP'!M875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!N875),'M8.ASC_IP'!N875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!O875),'M8.ASC_IP'!O875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!P875),'M8.ASC_IP'!P875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q875),'M8.ASC_IP'!Q875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!R875),'M8.ASC_IP'!R875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!S875),'M8.ASC_IP'!S875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!T875),'M8.ASC_IP'!T875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!U875),'M8.ASC_IP'!U875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!V875),'M8.ASC_IP'!V875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!W875),'M8.ASC_IP'!W875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!X875),'M8.ASC_IP'!X875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y875),'M8.ASC_IP'!Y875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z875),'M8.ASC_IP'!Z875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA875),'M8.ASC_IP'!AA875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB875),'M8.ASC_IP'!AB875,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC875),'M8.ASC_IP'!AC875,0)","v":0}]
[null,null,null,7,null,{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!F880),'M8.ASC_IP'!F880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!G880),'M8.ASC_IP'!G880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!H880),'M8.ASC_IP'!H880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!I880),'M8.ASC_IP'!I880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!J880),'M8.ASC_IP'!J880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!K880),'M8.ASC_IP'!K880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!L880),'M8.ASC_IP'!L880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!M880),'M8.ASC_IP'!M880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!N880),'M8.ASC_IP'!N880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!O880),'M8.ASC_IP'!O880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!P880),'M8.ASC_IP'!P880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q880),'M8.ASC_IP'!Q880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!R880),'M8.ASC_IP'!R880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!S880),'M8.ASC_IP'!S880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!T880),'M8.ASC_IP'!T880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!U880),'M8.ASC_IP'!U880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!V880),'M8.ASC_IP'!V880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!W880),'M8.ASC_IP'!W880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!X880),'M8.ASC_IP'!X880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y880),'M8.ASC_IP'!Y880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z880),'M8.ASC_IP'!Z880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA880),'M8.ASC_IP'!AA880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB880),'M8.ASC_IP'!AB880,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC880),'M8.ASC_IP'!AC880,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!F886),'M8.ASC_IP'!F886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!G886),'M8.ASC_IP'!G886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!H886),'M8.ASC_IP'!H886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!I886),'M8.ASC_IP'!I886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!J886),'M8.ASC_IP'!J886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!K886),'M8.ASC_IP'!K886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!L886),'M8.ASC_IP'!L886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!M886),'M8.ASC_IP'!M886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!N886),'M8.ASC_IP'!N886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!O886),'M8.ASC_IP'!O886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!P886),'M8.ASC_IP'!P886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q886),'M8.ASC_IP'!Q886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!R886),'M8.ASC_IP'!R886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!S886),'M8.ASC_IP'!S886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!T886),'M8.ASC_IP'!T886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!U886),'M8.ASC_IP'!U886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!V886),'M8.ASC_IP'!V886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!W886),'M8.ASC_IP'!W886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!X886),'M8.ASC_IP'!X886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y886),'M8.ASC_IP'!Y886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z886),'M8.ASC_IP'!Z886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA886),'M8.ASC_IP'!AA886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB886),'M8.ASC_IP'!AB886,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC886),'M8.ASC_IP'!AC886,0)","v":0}]
[null,null,null,19,null,{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!F892),'M8.ASC_IP'!F892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!G892),'M8.ASC_IP'!G892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!H892),'M8.ASC_IP'!H892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!I892),'M8.ASC_IP'!I892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!J892),'M8.ASC_IP'!J892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!K892),'M8.ASC_IP'!K892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!L892),'M8.ASC_IP'!L892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!M892),'M8.ASC_IP'!M892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!N892),'M8.ASC_IP'!N892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!O892),'M8.ASC_IP'!O892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!P892),'M8.ASC_IP'!P892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q892),'M8.ASC_IP'!Q892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!R892),'M8.ASC_IP'!R892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!S892),'M8.ASC_IP'!S892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!T892),'M8.ASC_IP'!T892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!U892),'M8.ASC_IP'!U892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!V892),'M8.ASC_IP'!V892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!W892),'M8.ASC_IP'!W892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!X892),'M8.ASC_IP'!X892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y892),'M8.ASC_IP'!Y892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z892),'M8.ASC_IP'!Z892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA892),'M8.ASC_IP'!AA892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB892),'M8.ASC_IP'!AB892,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC892),'M8.ASC_IP'!AC892,0)","v":0}]
[null,null,null,24,null,{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!F897),'M8.ASC_IP'!F897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$G$605,IF($C$873=\"INX\",$G$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!G897),'M8.ASC_IP'!G897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$H$605,IF($C$873=\"INX\",$H$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!H897),'M8.ASC_IP'!H897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$I$605,IF($C$873=\"INX\",$I$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!I897),'M8.ASC_IP'!I897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$J$605,IF($C$873=\"INX\",$J$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!J897),'M8.ASC_IP'!J897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$K$605,IF($C$873=\"INX\",$K$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!K897),'M8.ASC_IP'!K897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$L$605,IF($C$873=\"INX\",$L$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!L897),'M8.ASC_IP'!L897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$M$605,IF($C$873=\"INX\",$M$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!M897),'M8.ASC_IP'!M897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$N$605,IF($C$873=\"INX\",$N$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!N897),'M8.ASC_IP'!N897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$O$605,IF($C$873=\"INX\",$O$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!O897),'M8.ASC_IP'!O897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$P$605,IF($C$873=\"INX\",$P$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!P897),'M8.ASC_IP'!P897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Q$605,IF($C$873=\"INX\",$Q$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q897),'M8.ASC_IP'!Q897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$R$605,IF($C$873=\"INX\",$R$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!R897),'M8.ASC_IP'!R897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$S$605,IF($C$873=\"INX\",$S$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!S897),'M8.ASC_IP'!S897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$T$605,IF($C$873=\"INX\",$T$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!T897),'M8.ASC_IP'!T897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$U$605,IF($C$873=\"INX\",$U$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!U897),'M8.ASC_IP'!U897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$V$605,IF($C$873=\"INX\",$V$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!V897),'M8.ASC_IP'!V897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$W$605,IF($C$873=\"INX\",$W$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!W897),'M8.ASC_IP'!W897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$X$605,IF($C$873=\"INX\",$X$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!X897),'M8.ASC_IP'!X897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Y$605,IF($C$873=\"INX\",$Y$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y897),'M8.ASC_IP'!Y897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$Z$605,IF($C$873=\"INX\",$Z$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z897),'M8.ASC_IP'!Z897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AA$605,IF($C$873=\"INX\",$AA$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA897),'M8.ASC_IP'!AA897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AB$605,IF($C$873=\"INX\",$AB$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB897),'M8.ASC_IP'!AB897,0)","v":0},{"$f":"IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))/IF($C$873=\"IDX\",$AC$605,IF($C$873=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC897),'M8.ASC_IP'!AC897,0)","v":0}]
[]
[null,null,null,4,null,{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!F903),'M8.ASC_IP'!F903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$G$605,IF($C$899=\"INX\",$G$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!G903),'M8.ASC_IP'!G903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$H$605,IF($C$899=\"INX\",$H$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!H903),'M8.ASC_IP'!H903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!I903),'M8.ASC_IP'!I903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$J$605,IF($C$899=\"INX\",$J$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!J903),'M8.ASC_IP'!J903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$K$605,IF($C$899=\"INX\",$K$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!K903),'M8.ASC_IP'!K903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$L$605,IF($C$899=\"INX\",$L$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!L903),'M8.ASC_IP'!L903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$M$605,IF($C$899=\"INX\",$M$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!M903),'M8.ASC_IP'!M903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$N$605,IF($C$899=\"INX\",$N$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!N903),'M8.ASC_IP'!N903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!O903),'M8.ASC_IP'!O903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$P$605,IF($C$899=\"INX\",$P$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!P903),'M8.ASC_IP'!P903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Q$605,IF($C$899=\"INX\",$Q$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q903),'M8.ASC_IP'!Q903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$R$605,IF($C$899=\"INX\",$R$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!R903),'M8.ASC_IP'!R903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$S$605,IF($C$899=\"INX\",$S$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!S903),'M8.ASC_IP'!S903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$T$605,IF($C$899=\"INX\",$T$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!T903),'M8.ASC_IP'!T903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!U903),'M8.ASC_IP'!U903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$V$605,IF($C$899=\"INX\",$V$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!V903),'M8.ASC_IP'!V903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$W$605,IF($C$899=\"INX\",$W$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!W903),'M8.ASC_IP'!W903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$X$605,IF($C$899=\"INX\",$X$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!X903),'M8.ASC_IP'!X903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Y$605,IF($C$899=\"INX\",$Y$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y903),'M8.ASC_IP'!Y903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z903),'M8.ASC_IP'!Z903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AA$605,IF($C$899=\"INX\",$AA$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA903),'M8.ASC_IP'!AA903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AB$605,IF($C$899=\"INX\",$AB$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB903),'M8.ASC_IP'!AB903,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AC$605,IF($C$899=\"INX\",$AC$606,1))/IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC903),'M8.ASC_IP'!AC903,0)","v":0}]
[null,null,null,10,null,{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!F909),'M8.ASC_IP'!F909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$G$605,IF($C$899=\"INX\",$G$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!G909),'M8.ASC_IP'!G909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$H$605,IF($C$899=\"INX\",$H$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!H909),'M8.ASC_IP'!H909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!I909),'M8.ASC_IP'!I909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$J$605,IF($C$899=\"INX\",$J$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!J909),'M8.ASC_IP'!J909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$K$605,IF($C$899=\"INX\",$K$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!K909),'M8.ASC_IP'!K909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$L$605,IF($C$899=\"INX\",$L$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!L909),'M8.ASC_IP'!L909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$M$605,IF($C$899=\"INX\",$M$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!M909),'M8.ASC_IP'!M909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$N$605,IF($C$899=\"INX\",$N$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!N909),'M8.ASC_IP'!N909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!O909),'M8.ASC_IP'!O909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$P$605,IF($C$899=\"INX\",$P$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!P909),'M8.ASC_IP'!P909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Q$605,IF($C$899=\"INX\",$Q$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q909),'M8.ASC_IP'!Q909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$R$605,IF($C$899=\"INX\",$R$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!R909),'M8.ASC_IP'!R909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$S$605,IF($C$899=\"INX\",$S$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!S909),'M8.ASC_IP'!S909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$T$605,IF($C$899=\"INX\",$T$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!T909),'M8.ASC_IP'!T909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!U909),'M8.ASC_IP'!U909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$V$605,IF($C$899=\"INX\",$V$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!V909),'M8.ASC_IP'!V909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$W$605,IF($C$899=\"INX\",$W$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!W909),'M8.ASC_IP'!W909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$X$605,IF($C$899=\"INX\",$X$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!X909),'M8.ASC_IP'!X909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Y$605,IF($C$899=\"INX\",$Y$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y909),'M8.ASC_IP'!Y909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z909),'M8.ASC_IP'!Z909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AA$605,IF($C$899=\"INX\",$AA$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA909),'M8.ASC_IP'!AA909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AB$605,IF($C$899=\"INX\",$AB$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB909),'M8.ASC_IP'!AB909,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AC$605,IF($C$899=\"INX\",$AC$606,1))/IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC909),'M8.ASC_IP'!AC909,0)","v":0}]
[null,null,null,16,null,{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!F915),'M8.ASC_IP'!F915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$G$605,IF($C$899=\"INX\",$G$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!G915),'M8.ASC_IP'!G915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$H$605,IF($C$899=\"INX\",$H$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!H915),'M8.ASC_IP'!H915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!I915),'M8.ASC_IP'!I915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$J$605,IF($C$899=\"INX\",$J$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!J915),'M8.ASC_IP'!J915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$K$605,IF($C$899=\"INX\",$K$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!K915),'M8.ASC_IP'!K915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$L$605,IF($C$899=\"INX\",$L$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!L915),'M8.ASC_IP'!L915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$M$605,IF($C$899=\"INX\",$M$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!M915),'M8.ASC_IP'!M915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$N$605,IF($C$899=\"INX\",$N$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!N915),'M8.ASC_IP'!N915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!O915),'M8.ASC_IP'!O915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$P$605,IF($C$899=\"INX\",$P$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!P915),'M8.ASC_IP'!P915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Q$605,IF($C$899=\"INX\",$Q$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q915),'M8.ASC_IP'!Q915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$R$605,IF($C$899=\"INX\",$R$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!R915),'M8.ASC_IP'!R915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$S$605,IF($C$899=\"INX\",$S$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!S915),'M8.ASC_IP'!S915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$T$605,IF($C$899=\"INX\",$T$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!T915),'M8.ASC_IP'!T915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!U915),'M8.ASC_IP'!U915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$V$605,IF($C$899=\"INX\",$V$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!V915),'M8.ASC_IP'!V915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$W$605,IF($C$899=\"INX\",$W$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!W915),'M8.ASC_IP'!W915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$X$605,IF($C$899=\"INX\",$X$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!X915),'M8.ASC_IP'!X915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Y$605,IF($C$899=\"INX\",$Y$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y915),'M8.ASC_IP'!Y915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z915),'M8.ASC_IP'!Z915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AA$605,IF($C$899=\"INX\",$AA$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA915),'M8.ASC_IP'!AA915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AB$605,IF($C$899=\"INX\",$AB$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB915),'M8.ASC_IP'!AB915,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AC$605,IF($C$899=\"INX\",$AC$606,1))/IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC915),'M8.ASC_IP'!AC915,0)","v":0}]
[null,null,null,21,null,{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!F920),'M8.ASC_IP'!F920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$G$605,IF($C$899=\"INX\",$G$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!G920),'M8.ASC_IP'!G920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$H$605,IF($C$899=\"INX\",$H$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!H920),'M8.ASC_IP'!H920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$I$605,IF($C$899=\"INX\",$I$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!I920),'M8.ASC_IP'!I920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$J$605,IF($C$899=\"INX\",$J$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!J920),'M8.ASC_IP'!J920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$K$605,IF($C$899=\"INX\",$K$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!K920),'M8.ASC_IP'!K920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$L$605,IF($C$899=\"INX\",$L$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!L920),'M8.ASC_IP'!L920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$M$605,IF($C$899=\"INX\",$M$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!M920),'M8.ASC_IP'!M920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$N$605,IF($C$899=\"INX\",$N$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!N920),'M8.ASC_IP'!N920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$O$605,IF($C$899=\"INX\",$O$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!O920),'M8.ASC_IP'!O920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$P$605,IF($C$899=\"INX\",$P$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!P920),'M8.ASC_IP'!P920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Q$605,IF($C$899=\"INX\",$Q$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q920),'M8.ASC_IP'!Q920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$R$605,IF($C$899=\"INX\",$R$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!R920),'M8.ASC_IP'!R920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$S$605,IF($C$899=\"INX\",$S$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!S920),'M8.ASC_IP'!S920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$T$605,IF($C$899=\"INX\",$T$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!T920),'M8.ASC_IP'!T920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$U$605,IF($C$899=\"INX\",$U$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!U920),'M8.ASC_IP'!U920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$V$605,IF($C$899=\"INX\",$V$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!V920),'M8.ASC_IP'!V920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$W$605,IF($C$899=\"INX\",$W$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!W920),'M8.ASC_IP'!W920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$X$605,IF($C$899=\"INX\",$X$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!X920),'M8.ASC_IP'!X920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Y$605,IF($C$899=\"INX\",$Y$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y920),'M8.ASC_IP'!Y920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z920),'M8.ASC_IP'!Z920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AA$605,IF($C$899=\"INX\",$AA$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA920),'M8.ASC_IP'!AA920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AB$605,IF($C$899=\"INX\",$AB$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB920),'M8.ASC_IP'!AB920,0)","v":0},{"$f":"IF($C$899=\"IDX\",$AC$605,IF($C$899=\"INX\",$AC$606,1))/IF($C$899=\"IDX\",$Z$605,IF($C$899=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC920),'M8.ASC_IP'!AC920,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!F928),'M8.ASC_IP'!F928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!G928),'M8.ASC_IP'!G928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!H928),'M8.ASC_IP'!H928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!I928),'M8.ASC_IP'!I928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!J928),'M8.ASC_IP'!J928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!K928),'M8.ASC_IP'!K928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!L928),'M8.ASC_IP'!L928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!M928),'M8.ASC_IP'!M928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!N928),'M8.ASC_IP'!N928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!O928),'M8.ASC_IP'!O928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!P928),'M8.ASC_IP'!P928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q928),'M8.ASC_IP'!Q928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!R928),'M8.ASC_IP'!R928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!S928),'M8.ASC_IP'!S928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!T928),'M8.ASC_IP'!T928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!U928),'M8.ASC_IP'!U928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!V928),'M8.ASC_IP'!V928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!W928),'M8.ASC_IP'!W928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!X928),'M8.ASC_IP'!X928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y928),'M8.ASC_IP'!Y928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z928),'M8.ASC_IP'!Z928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA928),'M8.ASC_IP'!AA928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB928),'M8.ASC_IP'!AB928,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC928),'M8.ASC_IP'!AC928,0)","v":0}]
[null,null,null,7,null,{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!F932),'M8.ASC_IP'!F932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!G932),'M8.ASC_IP'!G932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!H932),'M8.ASC_IP'!H932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!I932),'M8.ASC_IP'!I932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!J932),'M8.ASC_IP'!J932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!K932),'M8.ASC_IP'!K932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!L932),'M8.ASC_IP'!L932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!M932),'M8.ASC_IP'!M932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!N932),'M8.ASC_IP'!N932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!O932),'M8.ASC_IP'!O932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!P932),'M8.ASC_IP'!P932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q932),'M8.ASC_IP'!Q932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!R932),'M8.ASC_IP'!R932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!S932),'M8.ASC_IP'!S932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!T932),'M8.ASC_IP'!T932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!U932),'M8.ASC_IP'!U932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!V932),'M8.ASC_IP'!V932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!W932),'M8.ASC_IP'!W932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!X932),'M8.ASC_IP'!X932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y932),'M8.ASC_IP'!Y932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z932),'M8.ASC_IP'!Z932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA932),'M8.ASC_IP'!AA932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB932),'M8.ASC_IP'!AB932,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC932),'M8.ASC_IP'!AC932,0)","v":0}]
[null,null,null,12,null,{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!F937),'M8.ASC_IP'!F937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!G937),'M8.ASC_IP'!G937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!H937),'M8.ASC_IP'!H937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!I937),'M8.ASC_IP'!I937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!J937),'M8.ASC_IP'!J937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!K937),'M8.ASC_IP'!K937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!L937),'M8.ASC_IP'!L937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!M937),'M8.ASC_IP'!M937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!N937),'M8.ASC_IP'!N937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!O937),'M8.ASC_IP'!O937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!P937),'M8.ASC_IP'!P937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q937),'M8.ASC_IP'!Q937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!R937),'M8.ASC_IP'!R937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!S937),'M8.ASC_IP'!S937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!T937),'M8.ASC_IP'!T937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!U937),'M8.ASC_IP'!U937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!V937),'M8.ASC_IP'!V937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!W937),'M8.ASC_IP'!W937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!X937),'M8.ASC_IP'!X937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y937),'M8.ASC_IP'!Y937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z937),'M8.ASC_IP'!Z937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA937),'M8.ASC_IP'!AA937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB937),'M8.ASC_IP'!AB937,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC937),'M8.ASC_IP'!AC937,0)","v":0}]
[null,null,null,18,null,{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!F943),'M8.ASC_IP'!F943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!G943),'M8.ASC_IP'!G943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!H943),'M8.ASC_IP'!H943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!I943),'M8.ASC_IP'!I943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!J943),'M8.ASC_IP'!J943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!K943),'M8.ASC_IP'!K943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!L943),'M8.ASC_IP'!L943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!M943),'M8.ASC_IP'!M943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!N943),'M8.ASC_IP'!N943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!O943),'M8.ASC_IP'!O943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!P943),'M8.ASC_IP'!P943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q943),'M8.ASC_IP'!Q943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!R943),'M8.ASC_IP'!R943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!S943),'M8.ASC_IP'!S943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!T943),'M8.ASC_IP'!T943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!U943),'M8.ASC_IP'!U943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!V943),'M8.ASC_IP'!V943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!W943),'M8.ASC_IP'!W943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!X943),'M8.ASC_IP'!X943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y943),'M8.ASC_IP'!Y943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z943),'M8.ASC_IP'!Z943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA943),'M8.ASC_IP'!AA943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB943),'M8.ASC_IP'!AB943,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC943),'M8.ASC_IP'!AC943,0)","v":0}]
[null,null,null,23,null,{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!F948),'M8.ASC_IP'!F948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$G$605,IF($C$925=\"INX\",$G$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!G948),'M8.ASC_IP'!G948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$H$605,IF($C$925=\"INX\",$H$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!H948),'M8.ASC_IP'!H948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$I$605,IF($C$925=\"INX\",$I$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!I948),'M8.ASC_IP'!I948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$J$605,IF($C$925=\"INX\",$J$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!J948),'M8.ASC_IP'!J948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$K$605,IF($C$925=\"INX\",$K$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!K948),'M8.ASC_IP'!K948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$L$605,IF($C$925=\"INX\",$L$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!L948),'M8.ASC_IP'!L948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$M$605,IF($C$925=\"INX\",$M$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!M948),'M8.ASC_IP'!M948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$N$605,IF($C$925=\"INX\",$N$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!N948),'M8.ASC_IP'!N948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$O$605,IF($C$925=\"INX\",$O$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!O948),'M8.ASC_IP'!O948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$P$605,IF($C$925=\"INX\",$P$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!P948),'M8.ASC_IP'!P948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Q$605,IF($C$925=\"INX\",$Q$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q948),'M8.ASC_IP'!Q948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$R$605,IF($C$925=\"INX\",$R$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!R948),'M8.ASC_IP'!R948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$S$605,IF($C$925=\"INX\",$S$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!S948),'M8.ASC_IP'!S948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$T$605,IF($C$925=\"INX\",$T$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!T948),'M8.ASC_IP'!T948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$U$605,IF($C$925=\"INX\",$U$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!U948),'M8.ASC_IP'!U948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$V$605,IF($C$925=\"INX\",$V$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!V948),'M8.ASC_IP'!V948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$W$605,IF($C$925=\"INX\",$W$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!W948),'M8.ASC_IP'!W948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$X$605,IF($C$925=\"INX\",$X$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!X948),'M8.ASC_IP'!X948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Y$605,IF($C$925=\"INX\",$Y$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y948),'M8.ASC_IP'!Y948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$Z$605,IF($C$925=\"INX\",$Z$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z948),'M8.ASC_IP'!Z948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AA$605,IF($C$925=\"INX\",$AA$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA948),'M8.ASC_IP'!AA948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB948),'M8.ASC_IP'!AB948,0)","v":0},{"$f":"IF($C$925=\"IDX\",$AC$605,IF($C$925=\"INX\",$AC$606,1))/IF($C$925=\"IDX\",$AB$605,IF($C$925=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC948),'M8.ASC_IP'!AC948,0)","v":0}]
[null,null,null,2,null,{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!F953),'M8.ASC_IP'!F953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!G953),'M8.ASC_IP'!G953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$H$605,IF($C$951=\"INX\",$H$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!H953),'M8.ASC_IP'!H953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$I$605,IF($C$951=\"INX\",$I$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!I953),'M8.ASC_IP'!I953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$J$605,IF($C$951=\"INX\",$J$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!J953),'M8.ASC_IP'!J953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$K$605,IF($C$951=\"INX\",$K$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!K953),'M8.ASC_IP'!K953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$L$605,IF($C$951=\"INX\",$L$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!L953),'M8.ASC_IP'!L953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$M$605,IF($C$951=\"INX\",$M$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!M953),'M8.ASC_IP'!M953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!N953),'M8.ASC_IP'!N953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$O$605,IF($C$951=\"INX\",$O$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!O953),'M8.ASC_IP'!O953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$P$605,IF($C$951=\"INX\",$P$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!P953),'M8.ASC_IP'!P953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Q$605,IF($C$951=\"INX\",$Q$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q953),'M8.ASC_IP'!Q953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$R$605,IF($C$951=\"INX\",$R$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!R953),'M8.ASC_IP'!R953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!S953),'M8.ASC_IP'!S953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$T$605,IF($C$951=\"INX\",$T$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!T953),'M8.ASC_IP'!T953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$U$605,IF($C$951=\"INX\",$U$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!U953),'M8.ASC_IP'!U953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$V$605,IF($C$951=\"INX\",$V$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!V953),'M8.ASC_IP'!V953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$W$605,IF($C$951=\"INX\",$W$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!W953),'M8.ASC_IP'!W953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!X953),'M8.ASC_IP'!X953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Y$605,IF($C$951=\"INX\",$Y$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y953),'M8.ASC_IP'!Y953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Z$605,IF($C$951=\"INX\",$Z$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z953),'M8.ASC_IP'!Z953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AA$605,IF($C$951=\"INX\",$AA$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA953),'M8.ASC_IP'!AA953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AB$605,IF($C$951=\"INX\",$AB$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB953),'M8.ASC_IP'!AB953,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AC$605,IF($C$951=\"INX\",$AC$606,1))/IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC953),'M8.ASC_IP'!AC953,0)","v":0}]
[null,null,null,9,null,{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!F960),'M8.ASC_IP'!F960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!G960),'M8.ASC_IP'!G960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$H$605,IF($C$951=\"INX\",$H$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!H960),'M8.ASC_IP'!H960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$I$605,IF($C$951=\"INX\",$I$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!I960),'M8.ASC_IP'!I960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$J$605,IF($C$951=\"INX\",$J$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!J960),'M8.ASC_IP'!J960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$K$605,IF($C$951=\"INX\",$K$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!K960),'M8.ASC_IP'!K960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$L$605,IF($C$951=\"INX\",$L$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!L960),'M8.ASC_IP'!L960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$M$605,IF($C$951=\"INX\",$M$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!M960),'M8.ASC_IP'!M960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!N960),'M8.ASC_IP'!N960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$O$605,IF($C$951=\"INX\",$O$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!O960),'M8.ASC_IP'!O960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$P$605,IF($C$951=\"INX\",$P$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!P960),'M8.ASC_IP'!P960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Q$605,IF($C$951=\"INX\",$Q$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q960),'M8.ASC_IP'!Q960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$R$605,IF($C$951=\"INX\",$R$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!R960),'M8.ASC_IP'!R960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!S960),'M8.ASC_IP'!S960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$T$605,IF($C$951=\"INX\",$T$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!T960),'M8.ASC_IP'!T960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$U$605,IF($C$951=\"INX\",$U$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!U960),'M8.ASC_IP'!U960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$V$605,IF($C$951=\"INX\",$V$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!V960),'M8.ASC_IP'!V960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$W$605,IF($C$951=\"INX\",$W$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!W960),'M8.ASC_IP'!W960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!X960),'M8.ASC_IP'!X960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Y$605,IF($C$951=\"INX\",$Y$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y960),'M8.ASC_IP'!Y960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Z$605,IF($C$951=\"INX\",$Z$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z960),'M8.ASC_IP'!Z960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AA$605,IF($C$951=\"INX\",$AA$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA960),'M8.ASC_IP'!AA960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AB$605,IF($C$951=\"INX\",$AB$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB960),'M8.ASC_IP'!AB960,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AC$605,IF($C$951=\"INX\",$AC$606,1))/IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC960),'M8.ASC_IP'!AC960,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!F965),'M8.ASC_IP'!F965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!G965),'M8.ASC_IP'!G965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$H$605,IF($C$951=\"INX\",$H$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!H965),'M8.ASC_IP'!H965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$I$605,IF($C$951=\"INX\",$I$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!I965),'M8.ASC_IP'!I965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$J$605,IF($C$951=\"INX\",$J$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!J965),'M8.ASC_IP'!J965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$K$605,IF($C$951=\"INX\",$K$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!K965),'M8.ASC_IP'!K965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$L$605,IF($C$951=\"INX\",$L$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!L965),'M8.ASC_IP'!L965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$M$605,IF($C$951=\"INX\",$M$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!M965),'M8.ASC_IP'!M965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!N965),'M8.ASC_IP'!N965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$O$605,IF($C$951=\"INX\",$O$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!O965),'M8.ASC_IP'!O965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$P$605,IF($C$951=\"INX\",$P$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!P965),'M8.ASC_IP'!P965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Q$605,IF($C$951=\"INX\",$Q$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q965),'M8.ASC_IP'!Q965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$R$605,IF($C$951=\"INX\",$R$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!R965),'M8.ASC_IP'!R965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!S965),'M8.ASC_IP'!S965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$T$605,IF($C$951=\"INX\",$T$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!T965),'M8.ASC_IP'!T965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$U$605,IF($C$951=\"INX\",$U$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!U965),'M8.ASC_IP'!U965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$V$605,IF($C$951=\"INX\",$V$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!V965),'M8.ASC_IP'!V965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$W$605,IF($C$951=\"INX\",$W$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!W965),'M8.ASC_IP'!W965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!X965),'M8.ASC_IP'!X965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Y$605,IF($C$951=\"INX\",$Y$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y965),'M8.ASC_IP'!Y965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Z$605,IF($C$951=\"INX\",$Z$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z965),'M8.ASC_IP'!Z965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AA$605,IF($C$951=\"INX\",$AA$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA965),'M8.ASC_IP'!AA965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AB$605,IF($C$951=\"INX\",$AB$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB965),'M8.ASC_IP'!AB965,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AC$605,IF($C$951=\"INX\",$AC$606,1))/IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC965),'M8.ASC_IP'!AC965,0)","v":0}]
[null,null,null,19,null,{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!F970),'M8.ASC_IP'!F970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$G$605,IF($C$951=\"INX\",$G$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!G970),'M8.ASC_IP'!G970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$H$605,IF($C$951=\"INX\",$H$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!H970),'M8.ASC_IP'!H970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$I$605,IF($C$951=\"INX\",$I$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!I970),'M8.ASC_IP'!I970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$J$605,IF($C$951=\"INX\",$J$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!J970),'M8.ASC_IP'!J970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$K$605,IF($C$951=\"INX\",$K$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!K970),'M8.ASC_IP'!K970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$L$605,IF($C$951=\"INX\",$L$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!L970),'M8.ASC_IP'!L970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$M$605,IF($C$951=\"INX\",$M$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!M970),'M8.ASC_IP'!M970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$N$605,IF($C$951=\"INX\",$N$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!N970),'M8.ASC_IP'!N970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$O$605,IF($C$951=\"INX\",$O$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!O970),'M8.ASC_IP'!O970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$P$605,IF($C$951=\"INX\",$P$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!P970),'M8.ASC_IP'!P970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Q$605,IF($C$951=\"INX\",$Q$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q970),'M8.ASC_IP'!Q970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$R$605,IF($C$951=\"INX\",$R$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!R970),'M8.ASC_IP'!R970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$S$605,IF($C$951=\"INX\",$S$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!S970),'M8.ASC_IP'!S970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$T$605,IF($C$951=\"INX\",$T$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!T970),'M8.ASC_IP'!T970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$U$605,IF($C$951=\"INX\",$U$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!U970),'M8.ASC_IP'!U970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$V$605,IF($C$951=\"INX\",$V$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!V970),'M8.ASC_IP'!V970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$W$605,IF($C$951=\"INX\",$W$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!W970),'M8.ASC_IP'!W970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!X970),'M8.ASC_IP'!X970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Y$605,IF($C$951=\"INX\",$Y$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y970),'M8.ASC_IP'!Y970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$Z$605,IF($C$951=\"INX\",$Z$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z970),'M8.ASC_IP'!Z970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AA$605,IF($C$951=\"INX\",$AA$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA970),'M8.ASC_IP'!AA970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AB$605,IF($C$951=\"INX\",$AB$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB970),'M8.ASC_IP'!AB970,0)","v":0},{"$f":"IF($C$951=\"IDX\",$AC$605,IF($C$951=\"INX\",$AC$606,1))/IF($C$951=\"IDX\",$X$605,IF($C$951=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC970),'M8.ASC_IP'!AC970,0)","v":0}]
[]
[null,15,{"$f":"Instruments!$L$21","v":0},{"$f":"$D$44","v":0},{"$f":"$E$20","v":0}]
[null,null,null,6,null,{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!F983),'M8.ASC_IP'!F983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$G$605,IF($C$977=\"INX\",$G$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!G983),'M8.ASC_IP'!G983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$H$605,IF($C$977=\"INX\",$H$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!H983),'M8.ASC_IP'!H983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$I$605,IF($C$977=\"INX\",$I$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!I983),'M8.ASC_IP'!I983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$J$605,IF($C$977=\"INX\",$J$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!J983),'M8.ASC_IP'!J983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!K983),'M8.ASC_IP'!K983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$L$605,IF($C$977=\"INX\",$L$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!L983),'M8.ASC_IP'!L983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$M$605,IF($C$977=\"INX\",$M$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!M983),'M8.ASC_IP'!M983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$N$605,IF($C$977=\"INX\",$N$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!N983),'M8.ASC_IP'!N983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$O$605,IF($C$977=\"INX\",$O$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!O983),'M8.ASC_IP'!O983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!P983),'M8.ASC_IP'!P983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Q$605,IF($C$977=\"INX\",$Q$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q983),'M8.ASC_IP'!Q983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$R$605,IF($C$977=\"INX\",$R$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!R983),'M8.ASC_IP'!R983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$S$605,IF($C$977=\"INX\",$S$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!S983),'M8.ASC_IP'!S983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$T$605,IF($C$977=\"INX\",$T$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!T983),'M8.ASC_IP'!T983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$U$605,IF($C$977=\"INX\",$U$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!U983),'M8.ASC_IP'!U983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$V$605,IF($C$977=\"INX\",$V$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!V983),'M8.ASC_IP'!V983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!W983),'M8.ASC_IP'!W983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$X$605,IF($C$977=\"INX\",$X$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!X983),'M8.ASC_IP'!X983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Y$605,IF($C$977=\"INX\",$Y$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y983),'M8.ASC_IP'!Y983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Z$605,IF($C$977=\"INX\",$Z$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z983),'M8.ASC_IP'!Z983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AA$605,IF($C$977=\"INX\",$AA$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA983),'M8.ASC_IP'!AA983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB983),'M8.ASC_IP'!AB983,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AC$605,IF($C$977=\"INX\",$AC$606,1))/IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC983),'M8.ASC_IP'!AC983,0)","v":0}]
[null,null,null,11,null,{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!F988),'M8.ASC_IP'!F988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$G$605,IF($C$977=\"INX\",$G$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!G988),'M8.ASC_IP'!G988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$H$605,IF($C$977=\"INX\",$H$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!H988),'M8.ASC_IP'!H988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$I$605,IF($C$977=\"INX\",$I$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!I988),'M8.ASC_IP'!I988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$J$605,IF($C$977=\"INX\",$J$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!J988),'M8.ASC_IP'!J988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!K988),'M8.ASC_IP'!K988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$L$605,IF($C$977=\"INX\",$L$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!L988),'M8.ASC_IP'!L988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$M$605,IF($C$977=\"INX\",$M$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!M988),'M8.ASC_IP'!M988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$N$605,IF($C$977=\"INX\",$N$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!N988),'M8.ASC_IP'!N988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$O$605,IF($C$977=\"INX\",$O$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!O988),'M8.ASC_IP'!O988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!P988),'M8.ASC_IP'!P988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Q$605,IF($C$977=\"INX\",$Q$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q988),'M8.ASC_IP'!Q988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$R$605,IF($C$977=\"INX\",$R$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!R988),'M8.ASC_IP'!R988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$S$605,IF($C$977=\"INX\",$S$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!S988),'M8.ASC_IP'!S988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$T$605,IF($C$977=\"INX\",$T$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!T988),'M8.ASC_IP'!T988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$U$605,IF($C$977=\"INX\",$U$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!U988),'M8.ASC_IP'!U988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$V$605,IF($C$977=\"INX\",$V$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!V988),'M8.ASC_IP'!V988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!W988),'M8.ASC_IP'!W988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$X$605,IF($C$977=\"INX\",$X$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!X988),'M8.ASC_IP'!X988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Y$605,IF($C$977=\"INX\",$Y$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y988),'M8.ASC_IP'!Y988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Z$605,IF($C$977=\"INX\",$Z$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z988),'M8.ASC_IP'!Z988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AA$605,IF($C$977=\"INX\",$AA$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA988),'M8.ASC_IP'!AA988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB988),'M8.ASC_IP'!AB988,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AC$605,IF($C$977=\"INX\",$AC$606,1))/IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC988),'M8.ASC_IP'!AC988,0)","v":0}]
[null,null,null,18,null,{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!F995),'M8.ASC_IP'!F995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$G$605,IF($C$977=\"INX\",$G$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!G995),'M8.ASC_IP'!G995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$H$605,IF($C$977=\"INX\",$H$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!H995),'M8.ASC_IP'!H995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$I$605,IF($C$977=\"INX\",$I$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!I995),'M8.ASC_IP'!I995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$J$605,IF($C$977=\"INX\",$J$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!J995),'M8.ASC_IP'!J995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!K995),'M8.ASC_IP'!K995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$L$605,IF($C$977=\"INX\",$L$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!L995),'M8.ASC_IP'!L995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$M$605,IF($C$977=\"INX\",$M$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!M995),'M8.ASC_IP'!M995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$N$605,IF($C$977=\"INX\",$N$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!N995),'M8.ASC_IP'!N995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$O$605,IF($C$977=\"INX\",$O$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!O995),'M8.ASC_IP'!O995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!P995),'M8.ASC_IP'!P995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Q$605,IF($C$977=\"INX\",$Q$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q995),'M8.ASC_IP'!Q995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$R$605,IF($C$977=\"INX\",$R$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!R995),'M8.ASC_IP'!R995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$S$605,IF($C$977=\"INX\",$S$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!S995),'M8.ASC_IP'!S995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$T$605,IF($C$977=\"INX\",$T$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!T995),'M8.ASC_IP'!T995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$U$605,IF($C$977=\"INX\",$U$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!U995),'M8.ASC_IP'!U995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$V$605,IF($C$977=\"INX\",$V$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!V995),'M8.ASC_IP'!V995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!W995),'M8.ASC_IP'!W995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$X$605,IF($C$977=\"INX\",$X$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!X995),'M8.ASC_IP'!X995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Y$605,IF($C$977=\"INX\",$Y$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y995),'M8.ASC_IP'!Y995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Z$605,IF($C$977=\"INX\",$Z$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z995),'M8.ASC_IP'!Z995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AA$605,IF($C$977=\"INX\",$AA$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA995),'M8.ASC_IP'!AA995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB995),'M8.ASC_IP'!AB995,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AC$605,IF($C$977=\"INX\",$AC$606,1))/IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC995),'M8.ASC_IP'!AC995,0)","v":0}]
[null,null,null,23,null,{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1000),'M8.ASC_IP'!F1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$G$605,IF($C$977=\"INX\",$G$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1000),'M8.ASC_IP'!G1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$H$605,IF($C$977=\"INX\",$H$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1000),'M8.ASC_IP'!H1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$I$605,IF($C$977=\"INX\",$I$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1000),'M8.ASC_IP'!I1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$J$605,IF($C$977=\"INX\",$J$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1000),'M8.ASC_IP'!J1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$K$605,IF($C$977=\"INX\",$K$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1000),'M8.ASC_IP'!K1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$L$605,IF($C$977=\"INX\",$L$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1000),'M8.ASC_IP'!L1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$M$605,IF($C$977=\"INX\",$M$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1000),'M8.ASC_IP'!M1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$N$605,IF($C$977=\"INX\",$N$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1000),'M8.ASC_IP'!N1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$O$605,IF($C$977=\"INX\",$O$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1000),'M8.ASC_IP'!O1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$P$605,IF($C$977=\"INX\",$P$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1000),'M8.ASC_IP'!P1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Q$605,IF($C$977=\"INX\",$Q$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1000),'M8.ASC_IP'!Q1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$R$605,IF($C$977=\"INX\",$R$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1000),'M8.ASC_IP'!R1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$S$605,IF($C$977=\"INX\",$S$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1000),'M8.ASC_IP'!S1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$T$605,IF($C$977=\"INX\",$T$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1000),'M8.ASC_IP'!T1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$U$605,IF($C$977=\"INX\",$U$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1000),'M8.ASC_IP'!U1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$V$605,IF($C$977=\"INX\",$V$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1000),'M8.ASC_IP'!V1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$W$605,IF($C$977=\"INX\",$W$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1000),'M8.ASC_IP'!W1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$X$605,IF($C$977=\"INX\",$X$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1000),'M8.ASC_IP'!X1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Y$605,IF($C$977=\"INX\",$Y$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1000),'M8.ASC_IP'!Y1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$Z$605,IF($C$977=\"INX\",$Z$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1000),'M8.ASC_IP'!Z1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AA$605,IF($C$977=\"INX\",$AA$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1000),'M8.ASC_IP'!AA1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1000),'M8.ASC_IP'!AB1000,0)","v":0},{"$f":"IF($C$977=\"IDX\",$AC$605,IF($C$977=\"INX\",$AC$606,1))/IF($C$977=\"IDX\",$AB$605,IF($C$977=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1000),'M8.ASC_IP'!AC1000,0)","v":0}]
[null,null,null,2,null,{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1005),'M8.ASC_IP'!F1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1005),'M8.ASC_IP'!G1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$H$605,IF($C$1003=\"INX\",$H$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1005),'M8.ASC_IP'!H1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$I$605,IF($C$1003=\"INX\",$I$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1005),'M8.ASC_IP'!I1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$J$605,IF($C$1003=\"INX\",$J$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1005),'M8.ASC_IP'!J1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$K$605,IF($C$1003=\"INX\",$K$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1005),'M8.ASC_IP'!K1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$L$605,IF($C$1003=\"INX\",$L$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1005),'M8.ASC_IP'!L1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1005),'M8.ASC_IP'!M1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$N$605,IF($C$1003=\"INX\",$N$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1005),'M8.ASC_IP'!N1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$O$605,IF($C$1003=\"INX\",$O$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1005),'M8.ASC_IP'!O1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$P$605,IF($C$1003=\"INX\",$P$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1005),'M8.ASC_IP'!P1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Q$605,IF($C$1003=\"INX\",$Q$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1005),'M8.ASC_IP'!Q1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1005),'M8.ASC_IP'!R1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$S$605,IF($C$1003=\"INX\",$S$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1005),'M8.ASC_IP'!S1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$T$605,IF($C$1003=\"INX\",$T$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1005),'M8.ASC_IP'!T1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$U$605,IF($C$1003=\"INX\",$U$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1005),'M8.ASC_IP'!U1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1005),'M8.ASC_IP'!V1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$W$605,IF($C$1003=\"INX\",$W$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1005),'M8.ASC_IP'!W1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$X$605,IF($C$1003=\"INX\",$X$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1005),'M8.ASC_IP'!X1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Y$605,IF($C$1003=\"INX\",$Y$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1005),'M8.ASC_IP'!Y1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Z$605,IF($C$1003=\"INX\",$Z$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1005),'M8.ASC_IP'!Z1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AA$605,IF($C$1003=\"INX\",$AA$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1005),'M8.ASC_IP'!AA1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AB$605,IF($C$1003=\"INX\",$AB$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1005),'M8.ASC_IP'!AB1005,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AC$605,IF($C$1003=\"INX\",$AC$606,1))/IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1005),'M8.ASC_IP'!AC1005,0)","v":0}]
[null,null,null,8,null,{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1011),'M8.ASC_IP'!F1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1011),'M8.ASC_IP'!G1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$H$605,IF($C$1003=\"INX\",$H$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1011),'M8.ASC_IP'!H1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$I$605,IF($C$1003=\"INX\",$I$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1011),'M8.ASC_IP'!I1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$J$605,IF($C$1003=\"INX\",$J$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1011),'M8.ASC_IP'!J1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$K$605,IF($C$1003=\"INX\",$K$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1011),'M8.ASC_IP'!K1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$L$605,IF($C$1003=\"INX\",$L$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1011),'M8.ASC_IP'!L1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1011),'M8.ASC_IP'!M1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$N$605,IF($C$1003=\"INX\",$N$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1011),'M8.ASC_IP'!N1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$O$605,IF($C$1003=\"INX\",$O$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1011),'M8.ASC_IP'!O1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$P$605,IF($C$1003=\"INX\",$P$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1011),'M8.ASC_IP'!P1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Q$605,IF($C$1003=\"INX\",$Q$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1011),'M8.ASC_IP'!Q1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1011),'M8.ASC_IP'!R1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$S$605,IF($C$1003=\"INX\",$S$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1011),'M8.ASC_IP'!S1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$T$605,IF($C$1003=\"INX\",$T$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1011),'M8.ASC_IP'!T1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$U$605,IF($C$1003=\"INX\",$U$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1011),'M8.ASC_IP'!U1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1011),'M8.ASC_IP'!V1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$W$605,IF($C$1003=\"INX\",$W$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1011),'M8.ASC_IP'!W1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$X$605,IF($C$1003=\"INX\",$X$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1011),'M8.ASC_IP'!X1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Y$605,IF($C$1003=\"INX\",$Y$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1011),'M8.ASC_IP'!Y1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Z$605,IF($C$1003=\"INX\",$Z$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1011),'M8.ASC_IP'!Z1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AA$605,IF($C$1003=\"INX\",$AA$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1011),'M8.ASC_IP'!AA1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AB$605,IF($C$1003=\"INX\",$AB$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1011),'M8.ASC_IP'!AB1011,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AC$605,IF($C$1003=\"INX\",$AC$606,1))/IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1011),'M8.ASC_IP'!AC1011,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1016),'M8.ASC_IP'!F1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1016),'M8.ASC_IP'!G1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$H$605,IF($C$1003=\"INX\",$H$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1016),'M8.ASC_IP'!H1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$I$605,IF($C$1003=\"INX\",$I$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1016),'M8.ASC_IP'!I1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$J$605,IF($C$1003=\"INX\",$J$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1016),'M8.ASC_IP'!J1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$K$605,IF($C$1003=\"INX\",$K$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1016),'M8.ASC_IP'!K1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$L$605,IF($C$1003=\"INX\",$L$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1016),'M8.ASC_IP'!L1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1016),'M8.ASC_IP'!M1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$N$605,IF($C$1003=\"INX\",$N$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1016),'M8.ASC_IP'!N1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$O$605,IF($C$1003=\"INX\",$O$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1016),'M8.ASC_IP'!O1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$P$605,IF($C$1003=\"INX\",$P$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1016),'M8.ASC_IP'!P1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Q$605,IF($C$1003=\"INX\",$Q$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1016),'M8.ASC_IP'!Q1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1016),'M8.ASC_IP'!R1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$S$605,IF($C$1003=\"INX\",$S$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1016),'M8.ASC_IP'!S1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$T$605,IF($C$1003=\"INX\",$T$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1016),'M8.ASC_IP'!T1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$U$605,IF($C$1003=\"INX\",$U$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1016),'M8.ASC_IP'!U1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1016),'M8.ASC_IP'!V1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$W$605,IF($C$1003=\"INX\",$W$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1016),'M8.ASC_IP'!W1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$X$605,IF($C$1003=\"INX\",$X$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1016),'M8.ASC_IP'!X1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Y$605,IF($C$1003=\"INX\",$Y$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1016),'M8.ASC_IP'!Y1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Z$605,IF($C$1003=\"INX\",$Z$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1016),'M8.ASC_IP'!Z1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AA$605,IF($C$1003=\"INX\",$AA$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1016),'M8.ASC_IP'!AA1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AB$605,IF($C$1003=\"INX\",$AB$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1016),'M8.ASC_IP'!AB1016,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AC$605,IF($C$1003=\"INX\",$AC$606,1))/IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1016),'M8.ASC_IP'!AC1016,0)","v":0}]
[null,null,null,17,null,{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1020),'M8.ASC_IP'!F1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$G$605,IF($C$1003=\"INX\",$G$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1020),'M8.ASC_IP'!G1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$H$605,IF($C$1003=\"INX\",$H$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1020),'M8.ASC_IP'!H1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$I$605,IF($C$1003=\"INX\",$I$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1020),'M8.ASC_IP'!I1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$J$605,IF($C$1003=\"INX\",$J$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1020),'M8.ASC_IP'!J1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$K$605,IF($C$1003=\"INX\",$K$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1020),'M8.ASC_IP'!K1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$L$605,IF($C$1003=\"INX\",$L$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1020),'M8.ASC_IP'!L1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$M$605,IF($C$1003=\"INX\",$M$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1020),'M8.ASC_IP'!M1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$N$605,IF($C$1003=\"INX\",$N$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1020),'M8.ASC_IP'!N1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$O$605,IF($C$1003=\"INX\",$O$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1020),'M8.ASC_IP'!O1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$P$605,IF($C$1003=\"INX\",$P$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1020),'M8.ASC_IP'!P1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Q$605,IF($C$1003=\"INX\",$Q$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1020),'M8.ASC_IP'!Q1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$R$605,IF($C$1003=\"INX\",$R$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1020),'M8.ASC_IP'!R1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$S$605,IF($C$1003=\"INX\",$S$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1020),'M8.ASC_IP'!S1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$T$605,IF($C$1003=\"INX\",$T$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1020),'M8.ASC_IP'!T1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1020),'M8.ASC_IP'!U1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1020),'M8.ASC_IP'!V1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$W$605,IF($C$1003=\"INX\",$W$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1020),'M8.ASC_IP'!W1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$X$605,IF($C$1003=\"INX\",$X$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1020),'M8.ASC_IP'!X1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Y$605,IF($C$1003=\"INX\",$Y$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1020),'M8.ASC_IP'!Y1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$Z$605,IF($C$1003=\"INX\",$Z$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1020),'M8.ASC_IP'!Z1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AA$605,IF($C$1003=\"INX\",$AA$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1020),'M8.ASC_IP'!AA1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AB$605,IF($C$1003=\"INX\",$AB$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1020),'M8.ASC_IP'!AB1020,0)","v":0},{"$f":"IF($C$1003=\"IDX\",$AC$605,IF($C$1003=\"INX\",$AC$606,1))/IF($C$1003=\"IDX\",$V$605,IF($C$1003=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1020),'M8.ASC_IP'!AC1020,0)","v":0}]
[]
[null,null,null,4,null,{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1033),'M8.ASC_IP'!F1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1033),'M8.ASC_IP'!G1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1033),'M8.ASC_IP'!H1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1033),'M8.ASC_IP'!I1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1033),'M8.ASC_IP'!J1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1033),'M8.ASC_IP'!K1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1033),'M8.ASC_IP'!L1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1033),'M8.ASC_IP'!M1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1033),'M8.ASC_IP'!N1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1033),'M8.ASC_IP'!O1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1033),'M8.ASC_IP'!P1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1033),'M8.ASC_IP'!Q1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1033),'M8.ASC_IP'!R1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1033),'M8.ASC_IP'!S1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1033),'M8.ASC_IP'!T1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1033),'M8.ASC_IP'!U1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1033),'M8.ASC_IP'!V1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1033),'M8.ASC_IP'!W1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1033),'M8.ASC_IP'!X1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1033),'M8.ASC_IP'!Y1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1033),'M8.ASC_IP'!Z1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1033),'M8.ASC_IP'!AA1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1033),'M8.ASC_IP'!AB1033,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1033),'M8.ASC_IP'!AC1033,0)","v":0}]
[null,null,null,9,null,{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1038),'M8.ASC_IP'!F1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1038),'M8.ASC_IP'!G1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1038),'M8.ASC_IP'!H1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1038),'M8.ASC_IP'!I1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1038),'M8.ASC_IP'!J1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1038),'M8.ASC_IP'!K1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1038),'M8.ASC_IP'!L1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1038),'M8.ASC_IP'!M1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1038),'M8.ASC_IP'!N1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1038),'M8.ASC_IP'!O1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1038),'M8.ASC_IP'!P1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1038),'M8.ASC_IP'!Q1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1038),'M8.ASC_IP'!R1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1038),'M8.ASC_IP'!S1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1038),'M8.ASC_IP'!T1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1038),'M8.ASC_IP'!U1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1038),'M8.ASC_IP'!V1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1038),'M8.ASC_IP'!W1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1038),'M8.ASC_IP'!X1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1038),'M8.ASC_IP'!Y1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1038),'M8.ASC_IP'!Z1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1038),'M8.ASC_IP'!AA1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1038),'M8.ASC_IP'!AB1038,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1038),'M8.ASC_IP'!AC1038,0)","v":0}]
[null,null,null,14,null,{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1043),'M8.ASC_IP'!F1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1043),'M8.ASC_IP'!G1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1043),'M8.ASC_IP'!H1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1043),'M8.ASC_IP'!I1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1043),'M8.ASC_IP'!J1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1043),'M8.ASC_IP'!K1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1043),'M8.ASC_IP'!L1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1043),'M8.ASC_IP'!M1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1043),'M8.ASC_IP'!N1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1043),'M8.ASC_IP'!O1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1043),'M8.ASC_IP'!P1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1043),'M8.ASC_IP'!Q1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1043),'M8.ASC_IP'!R1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1043),'M8.ASC_IP'!S1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1043),'M8.ASC_IP'!T1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1043),'M8.ASC_IP'!U1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1043),'M8.ASC_IP'!V1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1043),'M8.ASC_IP'!W1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1043),'M8.ASC_IP'!X1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1043),'M8.ASC_IP'!Y1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1043),'M8.ASC_IP'!Z1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1043),'M8.ASC_IP'!AA1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1043),'M8.ASC_IP'!AB1043,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1043),'M8.ASC_IP'!AC1043,0)","v":0}]
[null,null,null,16,null,{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1045),'M8.ASC_IP'!F1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1045),'M8.ASC_IP'!G1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1045),'M8.ASC_IP'!H1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1045),'M8.ASC_IP'!I1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1045),'M8.ASC_IP'!J1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1045),'M8.ASC_IP'!K1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1045),'M8.ASC_IP'!L1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1045),'M8.ASC_IP'!M1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1045),'M8.ASC_IP'!N1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1045),'M8.ASC_IP'!O1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1045),'M8.ASC_IP'!P1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1045),'M8.ASC_IP'!Q1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1045),'M8.ASC_IP'!R1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1045),'M8.ASC_IP'!S1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1045),'M8.ASC_IP'!T1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1045),'M8.ASC_IP'!U1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1045),'M8.ASC_IP'!V1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1045),'M8.ASC_IP'!W1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1045),'M8.ASC_IP'!X1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1045),'M8.ASC_IP'!Y1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1045),'M8.ASC_IP'!Z1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1045),'M8.ASC_IP'!AA1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1045),'M8.ASC_IP'!AB1045,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1045),'M8.ASC_IP'!AC1045,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1051),'M8.ASC_IP'!F1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$G$605,IF($C$1029=\"INX\",$G$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1051),'M8.ASC_IP'!G1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$H$605,IF($C$1029=\"INX\",$H$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1051),'M8.ASC_IP'!H1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$I$605,IF($C$1029=\"INX\",$I$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1051),'M8.ASC_IP'!I1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$J$605,IF($C$1029=\"INX\",$J$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1051),'M8.ASC_IP'!J1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$K$605,IF($C$1029=\"INX\",$K$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1051),'M8.ASC_IP'!K1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$L$605,IF($C$1029=\"INX\",$L$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1051),'M8.ASC_IP'!L1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$M$605,IF($C$1029=\"INX\",$M$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1051),'M8.ASC_IP'!M1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$N$605,IF($C$1029=\"INX\",$N$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1051),'M8.ASC_IP'!N1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$O$605,IF($C$1029=\"INX\",$O$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1051),'M8.ASC_IP'!O1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$P$605,IF($C$1029=\"INX\",$P$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1051),'M8.ASC_IP'!P1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Q$605,IF($C$1029=\"INX\",$Q$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1051),'M8.ASC_IP'!Q1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$R$605,IF($C$1029=\"INX\",$R$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1051),'M8.ASC_IP'!R1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$S$605,IF($C$1029=\"INX\",$S$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1051),'M8.ASC_IP'!S1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$T$605,IF($C$1029=\"INX\",$T$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1051),'M8.ASC_IP'!T1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$U$605,IF($C$1029=\"INX\",$U$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1051),'M8.ASC_IP'!U1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$V$605,IF($C$1029=\"INX\",$V$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1051),'M8.ASC_IP'!V1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$W$605,IF($C$1029=\"INX\",$W$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1051),'M8.ASC_IP'!W1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$X$605,IF($C$1029=\"INX\",$X$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1051),'M8.ASC_IP'!X1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Y$605,IF($C$1029=\"INX\",$Y$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1051),'M8.ASC_IP'!Y1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$Z$605,IF($C$1029=\"INX\",$Z$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1051),'M8.ASC_IP'!Z1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1051),'M8.ASC_IP'!AA1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AB$605,IF($C$1029=\"INX\",$AB$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1051),'M8.ASC_IP'!AB1051,0)","v":0},{"$f":"IF($C$1029=\"IDX\",$AC$605,IF($C$1029=\"INX\",$AC$606,1))/IF($C$1029=\"IDX\",$AA$605,IF($C$1029=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1051),'M8.ASC_IP'!AC1051,0)","v":0}]
[null,null,null,1,null,{"$f":"IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1056),'M8.ASC_IP'!F1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1056),'M8.ASC_IP'!G1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1056),'M8.ASC_IP'!H1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1056),'M8.ASC_IP'!I1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1056),'M8.ASC_IP'!J1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1056),'M8.ASC_IP'!K1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1056),'M8.ASC_IP'!L1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1056),'M8.ASC_IP'!M1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1056),'M8.ASC_IP'!N1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1056),'M8.ASC_IP'!O1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1056),'M8.ASC_IP'!P1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1056),'M8.ASC_IP'!Q1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1056),'M8.ASC_IP'!R1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1056),'M8.ASC_IP'!S1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1056),'M8.ASC_IP'!T1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1056),'M8.ASC_IP'!U1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1056),'M8.ASC_IP'!V1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1056),'M8.ASC_IP'!W1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1056),'M8.ASC_IP'!X1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1056),'M8.ASC_IP'!Y1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1056),'M8.ASC_IP'!Z1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1056),'M8.ASC_IP'!AA1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1056),'M8.ASC_IP'!AB1056,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$F$605,IF($C$1055=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1056),'M8.ASC_IP'!AC1056,0)","v":0}]
[null,null,null,7,null,{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1062),'M8.ASC_IP'!F1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1062),'M8.ASC_IP'!G1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1062),'M8.ASC_IP'!H1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1062),'M8.ASC_IP'!I1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1062),'M8.ASC_IP'!J1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1062),'M8.ASC_IP'!K1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1062),'M8.ASC_IP'!L1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1062),'M8.ASC_IP'!M1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1062),'M8.ASC_IP'!N1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1062),'M8.ASC_IP'!O1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1062),'M8.ASC_IP'!P1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1062),'M8.ASC_IP'!Q1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1062),'M8.ASC_IP'!R1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1062),'M8.ASC_IP'!S1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1062),'M8.ASC_IP'!T1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1062),'M8.ASC_IP'!U1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1062),'M8.ASC_IP'!V1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1062),'M8.ASC_IP'!W1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1062),'M8.ASC_IP'!X1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1062),'M8.ASC_IP'!Y1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1062),'M8.ASC_IP'!Z1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1062),'M8.ASC_IP'!AA1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1062),'M8.ASC_IP'!AB1062,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1062),'M8.ASC_IP'!AC1062,0)","v":0}]
[null,null,null,13,null,{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1068),'M8.ASC_IP'!F1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1068),'M8.ASC_IP'!G1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1068),'M8.ASC_IP'!H1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1068),'M8.ASC_IP'!I1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1068),'M8.ASC_IP'!J1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1068),'M8.ASC_IP'!K1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1068),'M8.ASC_IP'!L1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1068),'M8.ASC_IP'!M1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1068),'M8.ASC_IP'!N1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1068),'M8.ASC_IP'!O1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1068),'M8.ASC_IP'!P1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1068),'M8.ASC_IP'!Q1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1068),'M8.ASC_IP'!R1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1068),'M8.ASC_IP'!S1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1068),'M8.ASC_IP'!T1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1068),'M8.ASC_IP'!U1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1068),'M8.ASC_IP'!V1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1068),'M8.ASC_IP'!W1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1068),'M8.ASC_IP'!X1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1068),'M8.ASC_IP'!Y1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1068),'M8.ASC_IP'!Z1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1068),'M8.ASC_IP'!AA1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1068),'M8.ASC_IP'!AB1068,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1068),'M8.ASC_IP'!AC1068,0)","v":0}]
[null,null,null,18,null,{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1073),'M8.ASC_IP'!F1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1073),'M8.ASC_IP'!G1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1073),'M8.ASC_IP'!H1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1073),'M8.ASC_IP'!I1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1073),'M8.ASC_IP'!J1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1073),'M8.ASC_IP'!K1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1073),'M8.ASC_IP'!L1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1073),'M8.ASC_IP'!M1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1073),'M8.ASC_IP'!N1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1073),'M8.ASC_IP'!O1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1073),'M8.ASC_IP'!P1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1073),'M8.ASC_IP'!Q1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1073),'M8.ASC_IP'!R1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1073),'M8.ASC_IP'!S1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1073),'M8.ASC_IP'!T1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1073),'M8.ASC_IP'!U1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1073),'M8.ASC_IP'!V1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1073),'M8.ASC_IP'!W1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1073),'M8.ASC_IP'!X1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1073),'M8.ASC_IP'!Y1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1073),'M8.ASC_IP'!Z1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1073),'M8.ASC_IP'!AA1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1073),'M8.ASC_IP'!AB1073,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1073),'M8.ASC_IP'!AC1073,0)","v":0}]
[null,null,null,24,null,{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1079),'M8.ASC_IP'!F1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$G$605,IF($C$1055=\"INX\",$G$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1079),'M8.ASC_IP'!G1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$H$605,IF($C$1055=\"INX\",$H$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1079),'M8.ASC_IP'!H1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$I$605,IF($C$1055=\"INX\",$I$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1079),'M8.ASC_IP'!I1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$J$605,IF($C$1055=\"INX\",$J$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1079),'M8.ASC_IP'!J1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$K$605,IF($C$1055=\"INX\",$K$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1079),'M8.ASC_IP'!K1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$L$605,IF($C$1055=\"INX\",$L$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1079),'M8.ASC_IP'!L1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$M$605,IF($C$1055=\"INX\",$M$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1079),'M8.ASC_IP'!M1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$N$605,IF($C$1055=\"INX\",$N$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1079),'M8.ASC_IP'!N1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$O$605,IF($C$1055=\"INX\",$O$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1079),'M8.ASC_IP'!O1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$P$605,IF($C$1055=\"INX\",$P$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1079),'M8.ASC_IP'!P1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Q$605,IF($C$1055=\"INX\",$Q$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1079),'M8.ASC_IP'!Q1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$R$605,IF($C$1055=\"INX\",$R$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1079),'M8.ASC_IP'!R1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$S$605,IF($C$1055=\"INX\",$S$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1079),'M8.ASC_IP'!S1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$T$605,IF($C$1055=\"INX\",$T$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1079),'M8.ASC_IP'!T1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$U$605,IF($C$1055=\"INX\",$U$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1079),'M8.ASC_IP'!U1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$V$605,IF($C$1055=\"INX\",$V$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1079),'M8.ASC_IP'!V1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$W$605,IF($C$1055=\"INX\",$W$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1079),'M8.ASC_IP'!W1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$X$605,IF($C$1055=\"INX\",$X$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1079),'M8.ASC_IP'!X1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Y$605,IF($C$1055=\"INX\",$Y$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1079),'M8.ASC_IP'!Y1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$Z$605,IF($C$1055=\"INX\",$Z$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1079),'M8.ASC_IP'!Z1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AA$605,IF($C$1055=\"INX\",$AA$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1079),'M8.ASC_IP'!AA1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AB$605,IF($C$1055=\"INX\",$AB$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1079),'M8.ASC_IP'!AB1079,0)","v":0},{"$f":"IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))/IF($C$1055=\"IDX\",$AC$605,IF($C$1055=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1079),'M8.ASC_IP'!AC1079,0)","v":0}]
[null,null,null,3,null,{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1084),'M8.ASC_IP'!F1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$G$605,IF($C$1081=\"INX\",$G$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1084),'M8.ASC_IP'!G1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1084),'M8.ASC_IP'!H1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$I$605,IF($C$1081=\"INX\",$I$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1084),'M8.ASC_IP'!I1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$J$605,IF($C$1081=\"INX\",$J$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1084),'M8.ASC_IP'!J1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1084),'M8.ASC_IP'!K1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$L$605,IF($C$1081=\"INX\",$L$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1084),'M8.ASC_IP'!L1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$M$605,IF($C$1081=\"INX\",$M$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1084),'M8.ASC_IP'!M1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$N$605,IF($C$1081=\"INX\",$N$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1084),'M8.ASC_IP'!N1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$O$605,IF($C$1081=\"INX\",$O$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1084),'M8.ASC_IP'!O1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$P$605,IF($C$1081=\"INX\",$P$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1084),'M8.ASC_IP'!P1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Q$605,IF($C$1081=\"INX\",$Q$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1084),'M8.ASC_IP'!Q1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$R$605,IF($C$1081=\"INX\",$R$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1084),'M8.ASC_IP'!R1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$S$605,IF($C$1081=\"INX\",$S$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1084),'M8.ASC_IP'!S1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1084),'M8.ASC_IP'!T1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$U$605,IF($C$1081=\"INX\",$U$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1084),'M8.ASC_IP'!U1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$V$605,IF($C$1081=\"INX\",$V$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1084),'M8.ASC_IP'!V1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$W$605,IF($C$1081=\"INX\",$W$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1084),'M8.ASC_IP'!W1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$X$605,IF($C$1081=\"INX\",$X$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1084),'M8.ASC_IP'!X1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1084),'M8.ASC_IP'!Y1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Z$605,IF($C$1081=\"INX\",$Z$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1084),'M8.ASC_IP'!Z1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AA$605,IF($C$1081=\"INX\",$AA$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1084),'M8.ASC_IP'!AA1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AB$605,IF($C$1081=\"INX\",$AB$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1084),'M8.ASC_IP'!AB1084,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AC$605,IF($C$1081=\"INX\",$AC$606,1))/IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1084),'M8.ASC_IP'!AC1084,0)","v":0}]
[null,null,null,6,null,{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1087),'M8.ASC_IP'!F1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$G$605,IF($C$1081=\"INX\",$G$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1087),'M8.ASC_IP'!G1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1087),'M8.ASC_IP'!H1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$I$605,IF($C$1081=\"INX\",$I$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1087),'M8.ASC_IP'!I1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$J$605,IF($C$1081=\"INX\",$J$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1087),'M8.ASC_IP'!J1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1087),'M8.ASC_IP'!K1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$L$605,IF($C$1081=\"INX\",$L$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1087),'M8.ASC_IP'!L1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$M$605,IF($C$1081=\"INX\",$M$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1087),'M8.ASC_IP'!M1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$N$605,IF($C$1081=\"INX\",$N$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1087),'M8.ASC_IP'!N1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$O$605,IF($C$1081=\"INX\",$O$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1087),'M8.ASC_IP'!O1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$P$605,IF($C$1081=\"INX\",$P$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1087),'M8.ASC_IP'!P1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Q$605,IF($C$1081=\"INX\",$Q$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1087),'M8.ASC_IP'!Q1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$R$605,IF($C$1081=\"INX\",$R$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1087),'M8.ASC_IP'!R1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$S$605,IF($C$1081=\"INX\",$S$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1087),'M8.ASC_IP'!S1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1087),'M8.ASC_IP'!T1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$U$605,IF($C$1081=\"INX\",$U$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1087),'M8.ASC_IP'!U1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$V$605,IF($C$1081=\"INX\",$V$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1087),'M8.ASC_IP'!V1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$W$605,IF($C$1081=\"INX\",$W$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1087),'M8.ASC_IP'!W1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$X$605,IF($C$1081=\"INX\",$X$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1087),'M8.ASC_IP'!X1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1087),'M8.ASC_IP'!Y1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Z$605,IF($C$1081=\"INX\",$Z$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1087),'M8.ASC_IP'!Z1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AA$605,IF($C$1081=\"INX\",$AA$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1087),'M8.ASC_IP'!AA1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AB$605,IF($C$1081=\"INX\",$AB$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1087),'M8.ASC_IP'!AB1087,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AC$605,IF($C$1081=\"INX\",$AC$606,1))/IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1087),'M8.ASC_IP'!AC1087,0)","v":0}]
[null,null,null,15,null,{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1096),'M8.ASC_IP'!F1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$G$605,IF($C$1081=\"INX\",$G$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1096),'M8.ASC_IP'!G1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1096),'M8.ASC_IP'!H1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$I$605,IF($C$1081=\"INX\",$I$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1096),'M8.ASC_IP'!I1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$J$605,IF($C$1081=\"INX\",$J$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1096),'M8.ASC_IP'!J1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1096),'M8.ASC_IP'!K1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$L$605,IF($C$1081=\"INX\",$L$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1096),'M8.ASC_IP'!L1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$M$605,IF($C$1081=\"INX\",$M$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1096),'M8.ASC_IP'!M1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$N$605,IF($C$1081=\"INX\",$N$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1096),'M8.ASC_IP'!N1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$O$605,IF($C$1081=\"INX\",$O$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1096),'M8.ASC_IP'!O1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$P$605,IF($C$1081=\"INX\",$P$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1096),'M8.ASC_IP'!P1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Q$605,IF($C$1081=\"INX\",$Q$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1096),'M8.ASC_IP'!Q1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$R$605,IF($C$1081=\"INX\",$R$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1096),'M8.ASC_IP'!R1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$S$605,IF($C$1081=\"INX\",$S$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1096),'M8.ASC_IP'!S1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1096),'M8.ASC_IP'!T1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$U$605,IF($C$1081=\"INX\",$U$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1096),'M8.ASC_IP'!U1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$V$605,IF($C$1081=\"INX\",$V$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1096),'M8.ASC_IP'!V1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$W$605,IF($C$1081=\"INX\",$W$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1096),'M8.ASC_IP'!W1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$X$605,IF($C$1081=\"INX\",$X$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1096),'M8.ASC_IP'!X1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1096),'M8.ASC_IP'!Y1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Z$605,IF($C$1081=\"INX\",$Z$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1096),'M8.ASC_IP'!Z1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AA$605,IF($C$1081=\"INX\",$AA$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1096),'M8.ASC_IP'!AA1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AB$605,IF($C$1081=\"INX\",$AB$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1096),'M8.ASC_IP'!AB1096,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AC$605,IF($C$1081=\"INX\",$AC$606,1))/IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1096),'M8.ASC_IP'!AC1096,0)","v":0}]
[null,null,null,20,null,{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1101),'M8.ASC_IP'!F1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$G$605,IF($C$1081=\"INX\",$G$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1101),'M8.ASC_IP'!G1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$H$605,IF($C$1081=\"INX\",$H$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1101),'M8.ASC_IP'!H1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$I$605,IF($C$1081=\"INX\",$I$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1101),'M8.ASC_IP'!I1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$J$605,IF($C$1081=\"INX\",$J$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1101),'M8.ASC_IP'!J1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$K$605,IF($C$1081=\"INX\",$K$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1101),'M8.ASC_IP'!K1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$L$605,IF($C$1081=\"INX\",$L$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1101),'M8.ASC_IP'!L1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$M$605,IF($C$1081=\"INX\",$M$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1101),'M8.ASC_IP'!M1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$N$605,IF($C$1081=\"INX\",$N$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1101),'M8.ASC_IP'!N1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$O$605,IF($C$1081=\"INX\",$O$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1101),'M8.ASC_IP'!O1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$P$605,IF($C$1081=\"INX\",$P$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1101),'M8.ASC_IP'!P1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Q$605,IF($C$1081=\"INX\",$Q$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1101),'M8.ASC_IP'!Q1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$R$605,IF($C$1081=\"INX\",$R$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1101),'M8.ASC_IP'!R1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$S$605,IF($C$1081=\"INX\",$S$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1101),'M8.ASC_IP'!S1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$T$605,IF($C$1081=\"INX\",$T$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1101),'M8.ASC_IP'!T1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$U$605,IF($C$1081=\"INX\",$U$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1101),'M8.ASC_IP'!U1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$V$605,IF($C$1081=\"INX\",$V$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1101),'M8.ASC_IP'!V1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$W$605,IF($C$1081=\"INX\",$W$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1101),'M8.ASC_IP'!W1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$X$605,IF($C$1081=\"INX\",$X$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1101),'M8.ASC_IP'!X1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1101),'M8.ASC_IP'!Y1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$Z$605,IF($C$1081=\"INX\",$Z$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1101),'M8.ASC_IP'!Z1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AA$605,IF($C$1081=\"INX\",$AA$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1101),'M8.ASC_IP'!AA1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AB$605,IF($C$1081=\"INX\",$AB$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1101),'M8.ASC_IP'!AB1101,0)","v":0},{"$f":"IF($C$1081=\"IDX\",$AC$605,IF($C$1081=\"INX\",$AC$606,1))/IF($C$1081=\"IDX\",$Y$605,IF($C$1081=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1101),'M8.ASC_IP'!AC1101,0)","v":0}]
[]
[null,null,null,3,null,{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1110),'M8.ASC_IP'!F1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1110),'M8.ASC_IP'!G1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1110),'M8.ASC_IP'!H1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1110),'M8.ASC_IP'!I1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1110),'M8.ASC_IP'!J1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1110),'M8.ASC_IP'!K1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1110),'M8.ASC_IP'!L1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1110),'M8.ASC_IP'!M1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1110),'M8.ASC_IP'!N1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1110),'M8.ASC_IP'!O1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1110),'M8.ASC_IP'!P1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1110),'M8.ASC_IP'!Q1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1110),'M8.ASC_IP'!R1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1110),'M8.ASC_IP'!S1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1110),'M8.ASC_IP'!T1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$U$605,IF($C$1107=\"INX\",$U$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1110),'M8.ASC_IP'!U1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1110),'M8.ASC_IP'!V1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1110),'M8.ASC_IP'!W1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1110),'M8.ASC_IP'!X1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1110),'M8.ASC_IP'!Y1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1110),'M8.ASC_IP'!Z1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1110),'M8.ASC_IP'!AA1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1110),'M8.ASC_IP'!AB1110,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1110),'M8.ASC_IP'!AC1110,0)","v":0}]
[null,null,null,6,null,{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1113),'M8.ASC_IP'!F1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1113),'M8.ASC_IP'!G1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1113),'M8.ASC_IP'!H1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1113),'M8.ASC_IP'!I1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1113),'M8.ASC_IP'!J1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1113),'M8.ASC_IP'!K1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1113),'M8.ASC_IP'!L1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1113),'M8.ASC_IP'!M1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1113),'M8.ASC_IP'!N1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1113),'M8.ASC_IP'!O1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1113),'M8.ASC_IP'!P1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1113),'M8.ASC_IP'!Q1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1113),'M8.ASC_IP'!R1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1113),'M8.ASC_IP'!S1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1113),'M8.ASC_IP'!T1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$U$605,IF($C$1107=\"INX\",$U$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1113),'M8.ASC_IP'!U1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1113),'M8.ASC_IP'!V1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1113),'M8.ASC_IP'!W1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1113),'M8.ASC_IP'!X1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1113),'M8.ASC_IP'!Y1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1113),'M8.ASC_IP'!Z1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1113),'M8.ASC_IP'!AA1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1113),'M8.ASC_IP'!AB1113,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1113),'M8.ASC_IP'!AC1113,0)","v":0}]
[null,null,null,12,null,{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1119),'M8.ASC_IP'!F1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1119),'M8.ASC_IP'!G1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1119),'M8.ASC_IP'!H1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1119),'M8.ASC_IP'!I1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1119),'M8.ASC_IP'!J1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1119),'M8.ASC_IP'!K1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1119),'M8.ASC_IP'!L1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1119),'M8.ASC_IP'!M1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1119),'M8.ASC_IP'!N1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1119),'M8.ASC_IP'!O1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1119),'M8.ASC_IP'!P1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1119),'M8.ASC_IP'!Q1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1119),'M8.ASC_IP'!R1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1119),'M8.ASC_IP'!S1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1119),'M8.ASC_IP'!T1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$U$605,IF($C$1107=\"INX\",$U$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1119),'M8.ASC_IP'!U1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1119),'M8.ASC_IP'!V1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1119),'M8.ASC_IP'!W1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1119),'M8.ASC_IP'!X1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1119),'M8.ASC_IP'!Y1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1119),'M8.ASC_IP'!Z1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1119),'M8.ASC_IP'!AA1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1119),'M8.ASC_IP'!AB1119,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1119),'M8.ASC_IP'!AC1119,0)","v":0}]
[null,null,null,17,null,{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1124),'M8.ASC_IP'!F1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1124),'M8.ASC_IP'!G1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1124),'M8.ASC_IP'!H1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1124),'M8.ASC_IP'!I1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1124),'M8.ASC_IP'!J1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1124),'M8.ASC_IP'!K1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1124),'M8.ASC_IP'!L1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1124),'M8.ASC_IP'!M1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1124),'M8.ASC_IP'!N1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1124),'M8.ASC_IP'!O1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1124),'M8.ASC_IP'!P1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1124),'M8.ASC_IP'!Q1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1124),'M8.ASC_IP'!R1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1124),'M8.ASC_IP'!S1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1124),'M8.ASC_IP'!T1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1124),'M8.ASC_IP'!U1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1124),'M8.ASC_IP'!V1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1124),'M8.ASC_IP'!W1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1124),'M8.ASC_IP'!X1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1124),'M8.ASC_IP'!Y1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1124),'M8.ASC_IP'!Z1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1124),'M8.ASC_IP'!AA1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1124),'M8.ASC_IP'!AB1124,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1124),'M8.ASC_IP'!AC1124,0)","v":0}]
[null,null,null,22,null,{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1129),'M8.ASC_IP'!F1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$G$605,IF($C$1107=\"INX\",$G$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1129),'M8.ASC_IP'!G1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$H$605,IF($C$1107=\"INX\",$H$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1129),'M8.ASC_IP'!H1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$I$605,IF($C$1107=\"INX\",$I$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1129),'M8.ASC_IP'!I1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$J$605,IF($C$1107=\"INX\",$J$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1129),'M8.ASC_IP'!J1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$K$605,IF($C$1107=\"INX\",$K$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1129),'M8.ASC_IP'!K1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$L$605,IF($C$1107=\"INX\",$L$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1129),'M8.ASC_IP'!L1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$M$605,IF($C$1107=\"INX\",$M$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1129),'M8.ASC_IP'!M1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$N$605,IF($C$1107=\"INX\",$N$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1129),'M8.ASC_IP'!N1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$O$605,IF($C$1107=\"INX\",$O$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1129),'M8.ASC_IP'!O1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$P$605,IF($C$1107=\"INX\",$P$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1129),'M8.ASC_IP'!P1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Q$605,IF($C$1107=\"INX\",$Q$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1129),'M8.ASC_IP'!Q1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$R$605,IF($C$1107=\"INX\",$R$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1129),'M8.ASC_IP'!R1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$S$605,IF($C$1107=\"INX\",$S$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1129),'M8.ASC_IP'!S1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$T$605,IF($C$1107=\"INX\",$T$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1129),'M8.ASC_IP'!T1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$U$605,IF($C$1107=\"INX\",$U$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1129),'M8.ASC_IP'!U1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$V$605,IF($C$1107=\"INX\",$V$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1129),'M8.ASC_IP'!V1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$W$605,IF($C$1107=\"INX\",$W$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1129),'M8.ASC_IP'!W1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$X$605,IF($C$1107=\"INX\",$X$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1129),'M8.ASC_IP'!X1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Y$605,IF($C$1107=\"INX\",$Y$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1129),'M8.ASC_IP'!Y1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$Z$605,IF($C$1107=\"INX\",$Z$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1129),'M8.ASC_IP'!Z1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1129),'M8.ASC_IP'!AA1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AB$605,IF($C$1107=\"INX\",$AB$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1129),'M8.ASC_IP'!AB1129,0)","v":0},{"$f":"IF($C$1107=\"IDX\",$AC$605,IF($C$1107=\"INX\",$AC$606,1))/IF($C$1107=\"IDX\",$AA$605,IF($C$1107=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1129),'M8.ASC_IP'!AC1129,0)","v":0}]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,1,null,{"$f":"IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1141),'M8.ASC_IP'!F1141,0)","v":150},{"$f":"IF($C$1140=\"IDX\",$G$605,IF($C$1140=\"INX\",$G$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1141),'M8.ASC_IP'!G1141,0)","v":150},{"$f":"IF($C$1140=\"IDX\",$H$605,IF($C$1140=\"INX\",$H$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1141),'M8.ASC_IP'!H1141,0)","v":150},{"$f":"IF($C$1140=\"IDX\",$I$605,IF($C$1140=\"INX\",$I$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1141),'M8.ASC_IP'!I1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$J$605,IF($C$1140=\"INX\",$J$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1141),'M8.ASC_IP'!J1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1141),'M8.ASC_IP'!K1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$L$605,IF($C$1140=\"INX\",$L$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1141),'M8.ASC_IP'!L1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$M$605,IF($C$1140=\"INX\",$M$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1141),'M8.ASC_IP'!M1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$N$605,IF($C$1140=\"INX\",$N$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1141),'M8.ASC_IP'!N1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$O$605,IF($C$1140=\"INX\",$O$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1141),'M8.ASC_IP'!O1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$P$605,IF($C$1140=\"INX\",$P$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1141),'M8.ASC_IP'!P1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1141),'M8.ASC_IP'!Q1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$R$605,IF($C$1140=\"INX\",$R$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1141),'M8.ASC_IP'!R1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$S$605,IF($C$1140=\"INX\",$S$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1141),'M8.ASC_IP'!S1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$T$605,IF($C$1140=\"INX\",$T$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1141),'M8.ASC_IP'!T1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$U$605,IF($C$1140=\"INX\",$U$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1141),'M8.ASC_IP'!U1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$V$605,IF($C$1140=\"INX\",$V$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1141),'M8.ASC_IP'!V1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1141),'M8.ASC_IP'!W1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$X$605,IF($C$1140=\"INX\",$X$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1141),'M8.ASC_IP'!X1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Y$605,IF($C$1140=\"INX\",$Y$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1141),'M8.ASC_IP'!Y1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Z$605,IF($C$1140=\"INX\",$Z$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1141),'M8.ASC_IP'!Z1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AA$605,IF($C$1140=\"INX\",$AA$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1141),'M8.ASC_IP'!AA1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AB$605,IF($C$1140=\"INX\",$AB$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1141),'M8.ASC_IP'!AB1141,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$F$605,IF($C$1140=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1141),'M8.ASC_IP'!AC1141,0)","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1146),'M8.ASC_IP'!K1146,0)","v":150},{"$f":"IF($C$1140=\"IDX\",$L$605,IF($C$1140=\"INX\",$L$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1146),'M8.ASC_IP'!L1146,0)","v":150},{"$f":"IF($C$1140=\"IDX\",$M$605,IF($C$1140=\"INX\",$M$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1146),'M8.ASC_IP'!M1146,0)","v":150},{"$f":"IF($C$1140=\"IDX\",$N$605,IF($C$1140=\"INX\",$N$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1146),'M8.ASC_IP'!N1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$O$605,IF($C$1140=\"INX\",$O$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1146),'M8.ASC_IP'!O1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$P$605,IF($C$1140=\"INX\",$P$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1146),'M8.ASC_IP'!P1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1146),'M8.ASC_IP'!Q1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$R$605,IF($C$1140=\"INX\",$R$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1146),'M8.ASC_IP'!R1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$S$605,IF($C$1140=\"INX\",$S$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1146),'M8.ASC_IP'!S1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$T$605,IF($C$1140=\"INX\",$T$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1146),'M8.ASC_IP'!T1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$U$605,IF($C$1140=\"INX\",$U$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1146),'M8.ASC_IP'!U1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$V$605,IF($C$1140=\"INX\",$V$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1146),'M8.ASC_IP'!V1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1146),'M8.ASC_IP'!W1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$X$605,IF($C$1140=\"INX\",$X$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1146),'M8.ASC_IP'!X1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Y$605,IF($C$1140=\"INX\",$Y$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1146),'M8.ASC_IP'!Y1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Z$605,IF($C$1140=\"INX\",$Z$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1146),'M8.ASC_IP'!Z1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AA$605,IF($C$1140=\"INX\",$AA$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1146),'M8.ASC_IP'!AA1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AB$605,IF($C$1140=\"INX\",$AB$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1146),'M8.ASC_IP'!AB1146,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$K$605,IF($C$1140=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1146),'M8.ASC_IP'!AC1146,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1152),'M8.ASC_IP'!Q1152,0)","v":250},{"$f":"IF($C$1140=\"IDX\",$R$605,IF($C$1140=\"INX\",$R$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1152),'M8.ASC_IP'!R1152,0)","v":250},{"$f":"IF($C$1140=\"IDX\",$S$605,IF($C$1140=\"INX\",$S$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1152),'M8.ASC_IP'!S1152,0)","v":250},{"$f":"IF($C$1140=\"IDX\",$T$605,IF($C$1140=\"INX\",$T$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1152),'M8.ASC_IP'!T1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$U$605,IF($C$1140=\"INX\",$U$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1152),'M8.ASC_IP'!U1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$V$605,IF($C$1140=\"INX\",$V$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1152),'M8.ASC_IP'!V1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1152),'M8.ASC_IP'!W1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$X$605,IF($C$1140=\"INX\",$X$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1152),'M8.ASC_IP'!X1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Y$605,IF($C$1140=\"INX\",$Y$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1152),'M8.ASC_IP'!Y1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$Z$605,IF($C$1140=\"INX\",$Z$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1152),'M8.ASC_IP'!Z1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AA$605,IF($C$1140=\"INX\",$AA$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1152),'M8.ASC_IP'!AA1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AB$605,IF($C$1140=\"INX\",$AB$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1152),'M8.ASC_IP'!AB1152,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$Q$605,IF($C$1140=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1152),'M8.ASC_IP'!AC1152,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1158),'M8.ASC_IP'!W1158,0)","v":50},{"$f":"IF($C$1140=\"IDX\",$X$605,IF($C$1140=\"INX\",$X$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1158),'M8.ASC_IP'!X1158,0)","v":50},{"$f":"IF($C$1140=\"IDX\",$Y$605,IF($C$1140=\"INX\",$Y$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1158),'M8.ASC_IP'!Y1158,0)","v":50},{"$f":"IF($C$1140=\"IDX\",$Z$605,IF($C$1140=\"INX\",$Z$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1158),'M8.ASC_IP'!Z1158,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AA$605,IF($C$1140=\"INX\",$AA$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1158),'M8.ASC_IP'!AA1158,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AB$605,IF($C$1140=\"INX\",$AB$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1158),'M8.ASC_IP'!AB1158,0)","v":0},{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$W$605,IF($C$1140=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1158),'M8.ASC_IP'!AC1158,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))/IF($C$1140=\"IDX\",$AC$605,IF($C$1140=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1164),'M8.ASC_IP'!AC1164,0)","v":50}]
[null,null,null,3,null,null,null,{"$f":"IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1169),'M8.ASC_IP'!H1169,0)","v":150},{"$f":"IF($C$1166=\"IDX\",$I$605,IF($C$1166=\"INX\",$I$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1169),'M8.ASC_IP'!I1169,0)","v":150},{"$f":"IF($C$1166=\"IDX\",$J$605,IF($C$1166=\"INX\",$J$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1169),'M8.ASC_IP'!J1169,0)","v":150},{"$f":"IF($C$1166=\"IDX\",$K$605,IF($C$1166=\"INX\",$K$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1169),'M8.ASC_IP'!K1169,0)","v":150},{"$f":"IF($C$1166=\"IDX\",$L$605,IF($C$1166=\"INX\",$L$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1169),'M8.ASC_IP'!L1169,0)","v":150},{"$f":"IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1169),'M8.ASC_IP'!M1169,0)","v":150},{"$f":"IF($C$1166=\"IDX\",$N$605,IF($C$1166=\"INX\",$N$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1169),'M8.ASC_IP'!N1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$O$605,IF($C$1166=\"INX\",$O$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1169),'M8.ASC_IP'!O1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1169),'M8.ASC_IP'!P1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Q$605,IF($C$1166=\"INX\",$Q$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1169),'M8.ASC_IP'!Q1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$R$605,IF($C$1166=\"INX\",$R$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1169),'M8.ASC_IP'!R1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$S$605,IF($C$1166=\"INX\",$S$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1169),'M8.ASC_IP'!S1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1169),'M8.ASC_IP'!T1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$U$605,IF($C$1166=\"INX\",$U$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1169),'M8.ASC_IP'!U1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$V$605,IF($C$1166=\"INX\",$V$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1169),'M8.ASC_IP'!V1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$W$605,IF($C$1166=\"INX\",$W$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1169),'M8.ASC_IP'!W1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$X$605,IF($C$1166=\"INX\",$X$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1169),'M8.ASC_IP'!X1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Y$605,IF($C$1166=\"INX\",$Y$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1169),'M8.ASC_IP'!Y1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1169),'M8.ASC_IP'!Z1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1169),'M8.ASC_IP'!AA1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1169),'M8.ASC_IP'!AB1169,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$H$605,IF($C$1166=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1169),'M8.ASC_IP'!AC1169,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1174),'M8.ASC_IP'!M1174,0)","v":150},{"$f":"IF($C$1166=\"IDX\",$N$605,IF($C$1166=\"INX\",$N$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1174),'M8.ASC_IP'!N1174,0)","v":150},{"$f":"IF($C$1166=\"IDX\",$O$605,IF($C$1166=\"INX\",$O$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1174),'M8.ASC_IP'!O1174,0)","v":150},{"$f":"IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1174),'M8.ASC_IP'!P1174,0)","v":150},{"$f":"IF($C$1166=\"IDX\",$Q$605,IF($C$1166=\"INX\",$Q$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1174),'M8.ASC_IP'!Q1174,0)","v":150},{"$f":"IF($C$1166=\"IDX\",$R$605,IF($C$1166=\"INX\",$R$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1174),'M8.ASC_IP'!R1174,0)","v":150},{"$f":"IF($C$1166=\"IDX\",$S$605,IF($C$1166=\"INX\",$S$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1174),'M8.ASC_IP'!S1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1174),'M8.ASC_IP'!T1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$U$605,IF($C$1166=\"INX\",$U$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1174),'M8.ASC_IP'!U1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$V$605,IF($C$1166=\"INX\",$V$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1174),'M8.ASC_IP'!V1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$W$605,IF($C$1166=\"INX\",$W$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1174),'M8.ASC_IP'!W1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$X$605,IF($C$1166=\"INX\",$X$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1174),'M8.ASC_IP'!X1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Y$605,IF($C$1166=\"INX\",$Y$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1174),'M8.ASC_IP'!Y1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1174),'M8.ASC_IP'!Z1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1174),'M8.ASC_IP'!AA1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1174),'M8.ASC_IP'!AB1174,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$M$605,IF($C$1166=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1174),'M8.ASC_IP'!AC1174,0)","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1177),'M8.ASC_IP'!P1177,0)","v":200},{"$f":"IF($C$1166=\"IDX\",$Q$605,IF($C$1166=\"INX\",$Q$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1177),'M8.ASC_IP'!Q1177,0)","v":200},{"$f":"IF($C$1166=\"IDX\",$R$605,IF($C$1166=\"INX\",$R$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1177),'M8.ASC_IP'!R1177,0)","v":200},{"$f":"IF($C$1166=\"IDX\",$S$605,IF($C$1166=\"INX\",$S$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1177),'M8.ASC_IP'!S1177,0)","v":200},{"$f":"IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1177),'M8.ASC_IP'!T1177,0)","v":200},{"$f":"IF($C$1166=\"IDX\",$U$605,IF($C$1166=\"INX\",$U$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1177),'M8.ASC_IP'!U1177,0)","v":200},{"$f":"IF($C$1166=\"IDX\",$V$605,IF($C$1166=\"INX\",$V$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1177),'M8.ASC_IP'!V1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$W$605,IF($C$1166=\"INX\",$W$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1177),'M8.ASC_IP'!W1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$X$605,IF($C$1166=\"INX\",$X$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1177),'M8.ASC_IP'!X1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Y$605,IF($C$1166=\"INX\",$Y$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1177),'M8.ASC_IP'!Y1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1177),'M8.ASC_IP'!Z1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1177),'M8.ASC_IP'!AA1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1177),'M8.ASC_IP'!AB1177,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$P$605,IF($C$1166=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1177),'M8.ASC_IP'!AC1177,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1181),'M8.ASC_IP'!T1181,0)","v":100},{"$f":"IF($C$1166=\"IDX\",$U$605,IF($C$1166=\"INX\",$U$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1181),'M8.ASC_IP'!U1181,0)","v":100},{"$f":"IF($C$1166=\"IDX\",$V$605,IF($C$1166=\"INX\",$V$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1181),'M8.ASC_IP'!V1181,0)","v":100},{"$f":"IF($C$1166=\"IDX\",$W$605,IF($C$1166=\"INX\",$W$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1181),'M8.ASC_IP'!W1181,0)","v":100},{"$f":"IF($C$1166=\"IDX\",$X$605,IF($C$1166=\"INX\",$X$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1181),'M8.ASC_IP'!X1181,0)","v":100},{"$f":"IF($C$1166=\"IDX\",$Y$605,IF($C$1166=\"INX\",$Y$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1181),'M8.ASC_IP'!Y1181,0)","v":100},{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1181),'M8.ASC_IP'!Z1181,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1181),'M8.ASC_IP'!AA1181,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1181),'M8.ASC_IP'!AB1181,0)","v":0},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$T$605,IF($C$1166=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1181),'M8.ASC_IP'!AC1181,0)","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))/IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1187),'M8.ASC_IP'!Z1187,0)","v":50},{"$f":"IF($C$1166=\"IDX\",$AA$605,IF($C$1166=\"INX\",$AA$606,1))/IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1187),'M8.ASC_IP'!AA1187,0)","v":50},{"$f":"IF($C$1166=\"IDX\",$AB$605,IF($C$1166=\"INX\",$AB$606,1))/IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1187),'M8.ASC_IP'!AB1187,0)","v":50},{"$f":"IF($C$1166=\"IDX\",$AC$605,IF($C$1166=\"INX\",$AC$606,1))/IF($C$1166=\"IDX\",$Z$605,IF($C$1166=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1187),'M8.ASC_IP'!AC1187,0)","v":50}]
[null,3,{"$f":"Instruments!$L$9","v":"No"},null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1196),'M8.ASC_IP'!I1196,0)","v":100},{"$f":"IF($C$1192=\"IDX\",$J$605,IF($C$1192=\"INX\",$J$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1196),'M8.ASC_IP'!J1196,0)","v":100},{"$f":"IF($C$1192=\"IDX\",$K$605,IF($C$1192=\"INX\",$K$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1196),'M8.ASC_IP'!K1196,0)","v":100},{"$f":"IF($C$1192=\"IDX\",$L$605,IF($C$1192=\"INX\",$L$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1196),'M8.ASC_IP'!L1196,0)","v":100},{"$f":"IF($C$1192=\"IDX\",$M$605,IF($C$1192=\"INX\",$M$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1196),'M8.ASC_IP'!M1196,0)","v":100},{"$f":"IF($C$1192=\"IDX\",$N$605,IF($C$1192=\"INX\",$N$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1196),'M8.ASC_IP'!N1196,0)","v":100},{"$f":"IF($C$1192=\"IDX\",$O$605,IF($C$1192=\"INX\",$O$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1196),'M8.ASC_IP'!O1196,0)","v":100},{"$f":"IF($C$1192=\"IDX\",$P$605,IF($C$1192=\"INX\",$P$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1196),'M8.ASC_IP'!P1196,0)","v":100},{"$f":"IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1196),'M8.ASC_IP'!Q1196,0)","v":100},{"$f":"IF($C$1192=\"IDX\",$R$605,IF($C$1192=\"INX\",$R$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1196),'M8.ASC_IP'!R1196,0)","v":100},{"$f":"IF($C$1192=\"IDX\",$S$605,IF($C$1192=\"INX\",$S$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1196),'M8.ASC_IP'!S1196,0)","v":100},{"$f":"IF($C$1192=\"IDX\",$T$605,IF($C$1192=\"INX\",$T$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1196),'M8.ASC_IP'!T1196,0)","v":100},{"$f":"IF($C$1192=\"IDX\",$U$605,IF($C$1192=\"INX\",$U$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1196),'M8.ASC_IP'!U1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1196),'M8.ASC_IP'!V1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$W$605,IF($C$1192=\"INX\",$W$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1196),'M8.ASC_IP'!W1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$X$605,IF($C$1192=\"INX\",$X$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1196),'M8.ASC_IP'!X1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$Y$605,IF($C$1192=\"INX\",$Y$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1196),'M8.ASC_IP'!Y1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$Z$605,IF($C$1192=\"INX\",$Z$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1196),'M8.ASC_IP'!Z1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1196),'M8.ASC_IP'!AA1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$AB$605,IF($C$1192=\"INX\",$AB$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1196),'M8.ASC_IP'!AB1196,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$AC$605,IF($C$1192=\"INX\",$AC$606,1))/IF($C$1192=\"IDX\",$I$605,IF($C$1192=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1196),'M8.ASC_IP'!AC1196,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1204),'M8.ASC_IP'!Q1204,0)","v":200},{"$f":"IF($C$1192=\"IDX\",$R$605,IF($C$1192=\"INX\",$R$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1204),'M8.ASC_IP'!R1204,0)","v":200},{"$f":"IF($C$1192=\"IDX\",$S$605,IF($C$1192=\"INX\",$S$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1204),'M8.ASC_IP'!S1204,0)","v":200},{"$f":"IF($C$1192=\"IDX\",$T$605,IF($C$1192=\"INX\",$T$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1204),'M8.ASC_IP'!T1204,0)","v":200},{"$f":"IF($C$1192=\"IDX\",$U$605,IF($C$1192=\"INX\",$U$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1204),'M8.ASC_IP'!U1204,0)","v":200},{"$f":"IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1204),'M8.ASC_IP'!V1204,0)","v":200},{"$f":"IF($C$1192=\"IDX\",$W$605,IF($C$1192=\"INX\",$W$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1204),'M8.ASC_IP'!W1204,0)","v":200},{"$f":"IF($C$1192=\"IDX\",$X$605,IF($C$1192=\"INX\",$X$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1204),'M8.ASC_IP'!X1204,0)","v":200},{"$f":"IF($C$1192=\"IDX\",$Y$605,IF($C$1192=\"INX\",$Y$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1204),'M8.ASC_IP'!Y1204,0)","v":200},{"$f":"IF($C$1192=\"IDX\",$Z$605,IF($C$1192=\"INX\",$Z$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1204),'M8.ASC_IP'!Z1204,0)","v":200},{"$f":"IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1204),'M8.ASC_IP'!AA1204,0)","v":200},{"$f":"IF($C$1192=\"IDX\",$AB$605,IF($C$1192=\"INX\",$AB$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1204),'M8.ASC_IP'!AB1204,0)","v":200},{"$f":"IF($C$1192=\"IDX\",$AC$605,IF($C$1192=\"INX\",$AC$606,1))/IF($C$1192=\"IDX\",$Q$605,IF($C$1192=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1204),'M8.ASC_IP'!AC1204,0)","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1209),'M8.ASC_IP'!V1209,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$W$605,IF($C$1192=\"INX\",$W$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1209),'M8.ASC_IP'!W1209,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$X$605,IF($C$1192=\"INX\",$X$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1209),'M8.ASC_IP'!X1209,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$Y$605,IF($C$1192=\"INX\",$Y$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1209),'M8.ASC_IP'!Y1209,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$Z$605,IF($C$1192=\"INX\",$Z$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1209),'M8.ASC_IP'!Z1209,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1209),'M8.ASC_IP'!AA1209,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$AB$605,IF($C$1192=\"INX\",$AB$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1209),'M8.ASC_IP'!AB1209,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$AC$605,IF($C$1192=\"INX\",$AC$606,1))/IF($C$1192=\"IDX\",$V$605,IF($C$1192=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1209),'M8.ASC_IP'!AC1209,0)","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))/IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1214),'M8.ASC_IP'!AA1214,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$AB$605,IF($C$1192=\"INX\",$AB$606,1))/IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1214),'M8.ASC_IP'!AB1214,0)","v":0},{"$f":"IF($C$1192=\"IDX\",$AC$605,IF($C$1192=\"INX\",$AC$606,1))/IF($C$1192=\"IDX\",$AA$605,IF($C$1192=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1214),'M8.ASC_IP'!AC1214,0)","v":0}]
[null,null,null,1,null,{"$f":"IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1219),'M8.ASC_IP'!F1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$G$605,IF($C$1218=\"INX\",$G$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1219),'M8.ASC_IP'!G1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$H$605,IF($C$1218=\"INX\",$H$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1219),'M8.ASC_IP'!H1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$I$605,IF($C$1218=\"INX\",$I$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1219),'M8.ASC_IP'!I1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$J$605,IF($C$1218=\"INX\",$J$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1219),'M8.ASC_IP'!J1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$K$605,IF($C$1218=\"INX\",$K$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1219),'M8.ASC_IP'!K1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$L$605,IF($C$1218=\"INX\",$L$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1219),'M8.ASC_IP'!L1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1219),'M8.ASC_IP'!M1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$N$605,IF($C$1218=\"INX\",$N$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1219),'M8.ASC_IP'!N1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$O$605,IF($C$1218=\"INX\",$O$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1219),'M8.ASC_IP'!O1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$P$605,IF($C$1218=\"INX\",$P$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1219),'M8.ASC_IP'!P1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Q$605,IF($C$1218=\"INX\",$Q$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1219),'M8.ASC_IP'!Q1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$R$605,IF($C$1218=\"INX\",$R$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1219),'M8.ASC_IP'!R1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1219),'M8.ASC_IP'!S1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$T$605,IF($C$1218=\"INX\",$T$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1219),'M8.ASC_IP'!T1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$U$605,IF($C$1218=\"INX\",$U$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1219),'M8.ASC_IP'!U1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$V$605,IF($C$1218=\"INX\",$V$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1219),'M8.ASC_IP'!V1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$W$605,IF($C$1218=\"INX\",$W$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1219),'M8.ASC_IP'!W1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1219),'M8.ASC_IP'!X1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Y$605,IF($C$1218=\"INX\",$Y$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1219),'M8.ASC_IP'!Y1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Z$605,IF($C$1218=\"INX\",$Z$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1219),'M8.ASC_IP'!Z1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AA$605,IF($C$1218=\"INX\",$AA$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1219),'M8.ASC_IP'!AA1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AB$605,IF($C$1218=\"INX\",$AB$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1219),'M8.ASC_IP'!AB1219,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$F$605,IF($C$1218=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1219),'M8.ASC_IP'!AC1219,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1226),'M8.ASC_IP'!M1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$N$605,IF($C$1218=\"INX\",$N$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1226),'M8.ASC_IP'!N1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$O$605,IF($C$1218=\"INX\",$O$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1226),'M8.ASC_IP'!O1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$P$605,IF($C$1218=\"INX\",$P$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1226),'M8.ASC_IP'!P1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$Q$605,IF($C$1218=\"INX\",$Q$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1226),'M8.ASC_IP'!Q1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$R$605,IF($C$1218=\"INX\",$R$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1226),'M8.ASC_IP'!R1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1226),'M8.ASC_IP'!S1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$T$605,IF($C$1218=\"INX\",$T$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1226),'M8.ASC_IP'!T1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$U$605,IF($C$1218=\"INX\",$U$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1226),'M8.ASC_IP'!U1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$V$605,IF($C$1218=\"INX\",$V$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1226),'M8.ASC_IP'!V1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$W$605,IF($C$1218=\"INX\",$W$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1226),'M8.ASC_IP'!W1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1226),'M8.ASC_IP'!X1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$Y$605,IF($C$1218=\"INX\",$Y$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1226),'M8.ASC_IP'!Y1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$Z$605,IF($C$1218=\"INX\",$Z$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1226),'M8.ASC_IP'!Z1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$AA$605,IF($C$1218=\"INX\",$AA$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1226),'M8.ASC_IP'!AA1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$AB$605,IF($C$1218=\"INX\",$AB$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1226),'M8.ASC_IP'!AB1226,0)","v":200},{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$M$605,IF($C$1218=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1226),'M8.ASC_IP'!AC1226,0)","v":200}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1232),'M8.ASC_IP'!S1232,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$T$605,IF($C$1218=\"INX\",$T$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1232),'M8.ASC_IP'!T1232,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$U$605,IF($C$1218=\"INX\",$U$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1232),'M8.ASC_IP'!U1232,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$V$605,IF($C$1218=\"INX\",$V$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1232),'M8.ASC_IP'!V1232,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$W$605,IF($C$1218=\"INX\",$W$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1232),'M8.ASC_IP'!W1232,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1232),'M8.ASC_IP'!X1232,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Y$605,IF($C$1218=\"INX\",$Y$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1232),'M8.ASC_IP'!Y1232,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Z$605,IF($C$1218=\"INX\",$Z$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1232),'M8.ASC_IP'!Z1232,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AA$605,IF($C$1218=\"INX\",$AA$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1232),'M8.ASC_IP'!AA1232,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AB$605,IF($C$1218=\"INX\",$AB$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1232),'M8.ASC_IP'!AB1232,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$S$605,IF($C$1218=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1232),'M8.ASC_IP'!AC1232,0)","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1237),'M8.ASC_IP'!X1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Y$605,IF($C$1218=\"INX\",$Y$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1237),'M8.ASC_IP'!Y1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$Z$605,IF($C$1218=\"INX\",$Z$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1237),'M8.ASC_IP'!Z1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AA$605,IF($C$1218=\"INX\",$AA$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1237),'M8.ASC_IP'!AA1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AB$605,IF($C$1218=\"INX\",$AB$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1237),'M8.ASC_IP'!AB1237,0)","v":0},{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$X$605,IF($C$1218=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1237),'M8.ASC_IP'!AC1237,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))/IF($C$1218=\"IDX\",$AC$605,IF($C$1218=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1242),'M8.ASC_IP'!AC1242,0)","v":0}]
[null,5,{"$f":"Instruments!$L$11","v":"No"},null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,5,null,null,null,null,null,{"$f":"IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1249),'M8.ASC_IP'!J1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$K$605,IF($C$1244=\"INX\",$K$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1249),'M8.ASC_IP'!K1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$L$605,IF($C$1244=\"INX\",$L$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1249),'M8.ASC_IP'!L1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$M$605,IF($C$1244=\"INX\",$M$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1249),'M8.ASC_IP'!M1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$N$605,IF($C$1244=\"INX\",$N$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1249),'M8.ASC_IP'!N1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$O$605,IF($C$1244=\"INX\",$O$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1249),'M8.ASC_IP'!O1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1249),'M8.ASC_IP'!P1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$Q$605,IF($C$1244=\"INX\",$Q$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1249),'M8.ASC_IP'!Q1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$R$605,IF($C$1244=\"INX\",$R$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1249),'M8.ASC_IP'!R1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$S$605,IF($C$1244=\"INX\",$S$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1249),'M8.ASC_IP'!S1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$T$605,IF($C$1244=\"INX\",$T$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1249),'M8.ASC_IP'!T1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1249),'M8.ASC_IP'!U1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$V$605,IF($C$1244=\"INX\",$V$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1249),'M8.ASC_IP'!V1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$W$605,IF($C$1244=\"INX\",$W$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1249),'M8.ASC_IP'!W1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$X$605,IF($C$1244=\"INX\",$X$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1249),'M8.ASC_IP'!X1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$Y$605,IF($C$1244=\"INX\",$Y$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1249),'M8.ASC_IP'!Y1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$Z$605,IF($C$1244=\"INX\",$Z$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1249),'M8.ASC_IP'!Z1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$AA$605,IF($C$1244=\"INX\",$AA$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1249),'M8.ASC_IP'!AA1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$AB$605,IF($C$1244=\"INX\",$AB$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1249),'M8.ASC_IP'!AB1249,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$AC$605,IF($C$1244=\"INX\",$AC$606,1))/IF($C$1244=\"IDX\",$J$605,IF($C$1244=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1249),'M8.ASC_IP'!AC1249,0)","v":200}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1255),'M8.ASC_IP'!P1255,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$Q$605,IF($C$1244=\"INX\",$Q$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1255),'M8.ASC_IP'!Q1255,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$R$605,IF($C$1244=\"INX\",$R$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1255),'M8.ASC_IP'!R1255,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$S$605,IF($C$1244=\"INX\",$S$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1255),'M8.ASC_IP'!S1255,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$T$605,IF($C$1244=\"INX\",$T$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1255),'M8.ASC_IP'!T1255,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1255),'M8.ASC_IP'!U1255,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$V$605,IF($C$1244=\"INX\",$V$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1255),'M8.ASC_IP'!V1255,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$W$605,IF($C$1244=\"INX\",$W$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1255),'M8.ASC_IP'!W1255,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$X$605,IF($C$1244=\"INX\",$X$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1255),'M8.ASC_IP'!X1255,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$Y$605,IF($C$1244=\"INX\",$Y$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1255),'M8.ASC_IP'!Y1255,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$Z$605,IF($C$1244=\"INX\",$Z$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1255),'M8.ASC_IP'!Z1255,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$AA$605,IF($C$1244=\"INX\",$AA$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1255),'M8.ASC_IP'!AA1255,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$AB$605,IF($C$1244=\"INX\",$AB$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1255),'M8.ASC_IP'!AB1255,0)","v":200},{"$f":"IF($C$1244=\"IDX\",$AC$605,IF($C$1244=\"INX\",$AC$606,1))/IF($C$1244=\"IDX\",$P$605,IF($C$1244=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1255),'M8.ASC_IP'!AC1255,0)","v":200}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1260),'M8.ASC_IP'!U1260,0)","v":150},{"$f":"IF($C$1244=\"IDX\",$V$605,IF($C$1244=\"INX\",$V$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1260),'M8.ASC_IP'!V1260,0)","v":150},{"$f":"IF($C$1244=\"IDX\",$W$605,IF($C$1244=\"INX\",$W$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1260),'M8.ASC_IP'!W1260,0)","v":150},{"$f":"IF($C$1244=\"IDX\",$X$605,IF($C$1244=\"INX\",$X$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1260),'M8.ASC_IP'!X1260,0)","v":150},{"$f":"IF($C$1244=\"IDX\",$Y$605,IF($C$1244=\"INX\",$Y$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1260),'M8.ASC_IP'!Y1260,0)","v":150},{"$f":"IF($C$1244=\"IDX\",$Z$605,IF($C$1244=\"INX\",$Z$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1260),'M8.ASC_IP'!Z1260,0)","v":150},{"$f":"IF($C$1244=\"IDX\",$AA$605,IF($C$1244=\"INX\",$AA$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1260),'M8.ASC_IP'!AA1260,0)","v":150},{"$f":"IF($C$1244=\"IDX\",$AB$605,IF($C$1244=\"INX\",$AB$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1260),'M8.ASC_IP'!AB1260,0)","v":150},{"$f":"IF($C$1244=\"IDX\",$AC$605,IF($C$1244=\"INX\",$AC$606,1))/IF($C$1244=\"IDX\",$U$605,IF($C$1244=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1260),'M8.ASC_IP'!AC1260,0)","v":150}]
[]
[null,null,null,2,null,null,{"$f":"IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1272),'M8.ASC_IP'!G1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$H$605,IF($C$1270=\"INX\",$H$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1272),'M8.ASC_IP'!H1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$I$605,IF($C$1270=\"INX\",$I$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1272),'M8.ASC_IP'!I1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$J$605,IF($C$1270=\"INX\",$J$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1272),'M8.ASC_IP'!J1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$K$605,IF($C$1270=\"INX\",$K$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1272),'M8.ASC_IP'!K1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1272),'M8.ASC_IP'!L1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$M$605,IF($C$1270=\"INX\",$M$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1272),'M8.ASC_IP'!M1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$N$605,IF($C$1270=\"INX\",$N$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1272),'M8.ASC_IP'!N1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$O$605,IF($C$1270=\"INX\",$O$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1272),'M8.ASC_IP'!O1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$P$605,IF($C$1270=\"INX\",$P$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1272),'M8.ASC_IP'!P1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1272),'M8.ASC_IP'!Q1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$R$605,IF($C$1270=\"INX\",$R$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1272),'M8.ASC_IP'!R1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$S$605,IF($C$1270=\"INX\",$S$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1272),'M8.ASC_IP'!S1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$T$605,IF($C$1270=\"INX\",$T$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1272),'M8.ASC_IP'!T1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1272),'M8.ASC_IP'!U1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$V$605,IF($C$1270=\"INX\",$V$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1272),'M8.ASC_IP'!V1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$W$605,IF($C$1270=\"INX\",$W$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1272),'M8.ASC_IP'!W1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$X$605,IF($C$1270=\"INX\",$X$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1272),'M8.ASC_IP'!X1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$Y$605,IF($C$1270=\"INX\",$Y$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1272),'M8.ASC_IP'!Y1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$Z$605,IF($C$1270=\"INX\",$Z$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1272),'M8.ASC_IP'!Z1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$AA$605,IF($C$1270=\"INX\",$AA$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1272),'M8.ASC_IP'!AA1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$AB$605,IF($C$1270=\"INX\",$AB$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1272),'M8.ASC_IP'!AB1272,0)","v":200},{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$G$605,IF($C$1270=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1272),'M8.ASC_IP'!AC1272,0)","v":200}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1277),'M8.ASC_IP'!L1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$M$605,IF($C$1270=\"INX\",$M$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1277),'M8.ASC_IP'!M1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$N$605,IF($C$1270=\"INX\",$N$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1277),'M8.ASC_IP'!N1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$O$605,IF($C$1270=\"INX\",$O$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1277),'M8.ASC_IP'!O1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$P$605,IF($C$1270=\"INX\",$P$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1277),'M8.ASC_IP'!P1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1277),'M8.ASC_IP'!Q1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$R$605,IF($C$1270=\"INX\",$R$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1277),'M8.ASC_IP'!R1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$S$605,IF($C$1270=\"INX\",$S$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1277),'M8.ASC_IP'!S1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$T$605,IF($C$1270=\"INX\",$T$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1277),'M8.ASC_IP'!T1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1277),'M8.ASC_IP'!U1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$V$605,IF($C$1270=\"INX\",$V$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1277),'M8.ASC_IP'!V1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$W$605,IF($C$1270=\"INX\",$W$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1277),'M8.ASC_IP'!W1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$X$605,IF($C$1270=\"INX\",$X$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1277),'M8.ASC_IP'!X1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Y$605,IF($C$1270=\"INX\",$Y$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1277),'M8.ASC_IP'!Y1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Z$605,IF($C$1270=\"INX\",$Z$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1277),'M8.ASC_IP'!Z1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AA$605,IF($C$1270=\"INX\",$AA$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1277),'M8.ASC_IP'!AA1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AB$605,IF($C$1270=\"INX\",$AB$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1277),'M8.ASC_IP'!AB1277,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$L$605,IF($C$1270=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1277),'M8.ASC_IP'!AC1277,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1282),'M8.ASC_IP'!Q1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$R$605,IF($C$1270=\"INX\",$R$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1282),'M8.ASC_IP'!R1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$S$605,IF($C$1270=\"INX\",$S$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1282),'M8.ASC_IP'!S1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$T$605,IF($C$1270=\"INX\",$T$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1282),'M8.ASC_IP'!T1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1282),'M8.ASC_IP'!U1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$V$605,IF($C$1270=\"INX\",$V$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1282),'M8.ASC_IP'!V1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$W$605,IF($C$1270=\"INX\",$W$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1282),'M8.ASC_IP'!W1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$X$605,IF($C$1270=\"INX\",$X$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1282),'M8.ASC_IP'!X1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Y$605,IF($C$1270=\"INX\",$Y$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1282),'M8.ASC_IP'!Y1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$Z$605,IF($C$1270=\"INX\",$Z$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1282),'M8.ASC_IP'!Z1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AA$605,IF($C$1270=\"INX\",$AA$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1282),'M8.ASC_IP'!AA1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AB$605,IF($C$1270=\"INX\",$AB$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1282),'M8.ASC_IP'!AB1282,0)","v":0},{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$Q$605,IF($C$1270=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1282),'M8.ASC_IP'!AC1282,0)","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1286),'M8.ASC_IP'!U1286,0)","v":150},{"$f":"IF($C$1270=\"IDX\",$V$605,IF($C$1270=\"INX\",$V$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1286),'M8.ASC_IP'!V1286,0)","v":150},{"$f":"IF($C$1270=\"IDX\",$W$605,IF($C$1270=\"INX\",$W$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1286),'M8.ASC_IP'!W1286,0)","v":150},{"$f":"IF($C$1270=\"IDX\",$X$605,IF($C$1270=\"INX\",$X$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1286),'M8.ASC_IP'!X1286,0)","v":150},{"$f":"IF($C$1270=\"IDX\",$Y$605,IF($C$1270=\"INX\",$Y$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1286),'M8.ASC_IP'!Y1286,0)","v":150},{"$f":"IF($C$1270=\"IDX\",$Z$605,IF($C$1270=\"INX\",$Z$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1286),'M8.ASC_IP'!Z1286,0)","v":150},{"$f":"IF($C$1270=\"IDX\",$AA$605,IF($C$1270=\"INX\",$AA$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1286),'M8.ASC_IP'!AA1286,0)","v":150},{"$f":"IF($C$1270=\"IDX\",$AB$605,IF($C$1270=\"INX\",$AB$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1286),'M8.ASC_IP'!AB1286,0)","v":150},{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$U$605,IF($C$1270=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1286),'M8.ASC_IP'!AC1286,0)","v":150}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))/IF($C$1270=\"IDX\",$AC$605,IF($C$1270=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1294),'M8.ASC_IP'!AC1294,0)","v":150}]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1300),'M8.ASC_IP'!I1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$J$605,IF($C$1296=\"INX\",$J$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1300),'M8.ASC_IP'!J1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$K$605,IF($C$1296=\"INX\",$K$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1300),'M8.ASC_IP'!K1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$L$605,IF($C$1296=\"INX\",$L$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1300),'M8.ASC_IP'!L1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$M$605,IF($C$1296=\"INX\",$M$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1300),'M8.ASC_IP'!M1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1300),'M8.ASC_IP'!N1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$O$605,IF($C$1296=\"INX\",$O$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1300),'M8.ASC_IP'!O1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$P$605,IF($C$1296=\"INX\",$P$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1300),'M8.ASC_IP'!P1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Q$605,IF($C$1296=\"INX\",$Q$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1300),'M8.ASC_IP'!Q1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$R$605,IF($C$1296=\"INX\",$R$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1300),'M8.ASC_IP'!R1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1300),'M8.ASC_IP'!S1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1300),'M8.ASC_IP'!T1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$U$605,IF($C$1296=\"INX\",$U$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1300),'M8.ASC_IP'!U1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$V$605,IF($C$1296=\"INX\",$V$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1300),'M8.ASC_IP'!V1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$W$605,IF($C$1296=\"INX\",$W$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1300),'M8.ASC_IP'!W1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$X$605,IF($C$1296=\"INX\",$X$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1300),'M8.ASC_IP'!X1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Y$605,IF($C$1296=\"INX\",$Y$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1300),'M8.ASC_IP'!Y1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1300),'M8.ASC_IP'!Z1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1300),'M8.ASC_IP'!AA1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1300),'M8.ASC_IP'!AB1300,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$I$605,IF($C$1296=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1300),'M8.ASC_IP'!AC1300,0)","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1305),'M8.ASC_IP'!N1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$O$605,IF($C$1296=\"INX\",$O$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1305),'M8.ASC_IP'!O1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$P$605,IF($C$1296=\"INX\",$P$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1305),'M8.ASC_IP'!P1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Q$605,IF($C$1296=\"INX\",$Q$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1305),'M8.ASC_IP'!Q1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$R$605,IF($C$1296=\"INX\",$R$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1305),'M8.ASC_IP'!R1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1305),'M8.ASC_IP'!S1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1305),'M8.ASC_IP'!T1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$U$605,IF($C$1296=\"INX\",$U$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1305),'M8.ASC_IP'!U1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$V$605,IF($C$1296=\"INX\",$V$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1305),'M8.ASC_IP'!V1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$W$605,IF($C$1296=\"INX\",$W$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1305),'M8.ASC_IP'!W1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$X$605,IF($C$1296=\"INX\",$X$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1305),'M8.ASC_IP'!X1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Y$605,IF($C$1296=\"INX\",$Y$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1305),'M8.ASC_IP'!Y1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1305),'M8.ASC_IP'!Z1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1305),'M8.ASC_IP'!AA1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1305),'M8.ASC_IP'!AB1305,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$N$605,IF($C$1296=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1305),'M8.ASC_IP'!AC1305,0)","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1310),'M8.ASC_IP'!S1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1310),'M8.ASC_IP'!T1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$U$605,IF($C$1296=\"INX\",$U$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1310),'M8.ASC_IP'!U1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$V$605,IF($C$1296=\"INX\",$V$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1310),'M8.ASC_IP'!V1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$W$605,IF($C$1296=\"INX\",$W$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1310),'M8.ASC_IP'!W1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$X$605,IF($C$1296=\"INX\",$X$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1310),'M8.ASC_IP'!X1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Y$605,IF($C$1296=\"INX\",$Y$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1310),'M8.ASC_IP'!Y1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1310),'M8.ASC_IP'!Z1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1310),'M8.ASC_IP'!AA1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1310),'M8.ASC_IP'!AB1310,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$S$605,IF($C$1296=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1310),'M8.ASC_IP'!AC1310,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1311),'M8.ASC_IP'!T1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$U$605,IF($C$1296=\"INX\",$U$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1311),'M8.ASC_IP'!U1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$V$605,IF($C$1296=\"INX\",$V$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1311),'M8.ASC_IP'!V1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$W$605,IF($C$1296=\"INX\",$W$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1311),'M8.ASC_IP'!W1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$X$605,IF($C$1296=\"INX\",$X$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1311),'M8.ASC_IP'!X1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Y$605,IF($C$1296=\"INX\",$Y$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1311),'M8.ASC_IP'!Y1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1311),'M8.ASC_IP'!Z1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1311),'M8.ASC_IP'!AA1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1311),'M8.ASC_IP'!AB1311,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$T$605,IF($C$1296=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1311),'M8.ASC_IP'!AC1311,0)","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))/IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1317),'M8.ASC_IP'!Z1317,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AA$605,IF($C$1296=\"INX\",$AA$606,1))/IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1317),'M8.ASC_IP'!AA1317,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AB$605,IF($C$1296=\"INX\",$AB$606,1))/IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1317),'M8.ASC_IP'!AB1317,0)","v":0},{"$f":"IF($C$1296=\"IDX\",$AC$605,IF($C$1296=\"INX\",$AC$606,1))/IF($C$1296=\"IDX\",$Z$605,IF($C$1296=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1317),'M8.ASC_IP'!AC1317,0)","v":0}]
[null,8,{"$f":"Instruments!$L$14","v":"No"},null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1328),'M8.ASC_IP'!K1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$L$605,IF($C$1322=\"INX\",$L$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1328),'M8.ASC_IP'!L1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$M$605,IF($C$1322=\"INX\",$M$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1328),'M8.ASC_IP'!M1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$N$605,IF($C$1322=\"INX\",$N$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1328),'M8.ASC_IP'!N1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$O$605,IF($C$1322=\"INX\",$O$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1328),'M8.ASC_IP'!O1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$P$605,IF($C$1322=\"INX\",$P$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1328),'M8.ASC_IP'!P1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$Q$605,IF($C$1322=\"INX\",$Q$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1328),'M8.ASC_IP'!Q1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$R$605,IF($C$1322=\"INX\",$R$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1328),'M8.ASC_IP'!R1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1328),'M8.ASC_IP'!S1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$T$605,IF($C$1322=\"INX\",$T$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1328),'M8.ASC_IP'!T1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$U$605,IF($C$1322=\"INX\",$U$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1328),'M8.ASC_IP'!U1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$V$605,IF($C$1322=\"INX\",$V$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1328),'M8.ASC_IP'!V1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1328),'M8.ASC_IP'!W1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$X$605,IF($C$1322=\"INX\",$X$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1328),'M8.ASC_IP'!X1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$Y$605,IF($C$1322=\"INX\",$Y$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1328),'M8.ASC_IP'!Y1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$Z$605,IF($C$1322=\"INX\",$Z$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1328),'M8.ASC_IP'!Z1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$AA$605,IF($C$1322=\"INX\",$AA$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1328),'M8.ASC_IP'!AA1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1328),'M8.ASC_IP'!AB1328,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$AC$605,IF($C$1322=\"INX\",$AC$606,1))/IF($C$1322=\"IDX\",$K$605,IF($C$1322=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1328),'M8.ASC_IP'!AC1328,0)","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1336),'M8.ASC_IP'!S1336,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$T$605,IF($C$1322=\"INX\",$T$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1336),'M8.ASC_IP'!T1336,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$U$605,IF($C$1322=\"INX\",$U$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1336),'M8.ASC_IP'!U1336,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$V$605,IF($C$1322=\"INX\",$V$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1336),'M8.ASC_IP'!V1336,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1336),'M8.ASC_IP'!W1336,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$X$605,IF($C$1322=\"INX\",$X$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1336),'M8.ASC_IP'!X1336,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$Y$605,IF($C$1322=\"INX\",$Y$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1336),'M8.ASC_IP'!Y1336,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$Z$605,IF($C$1322=\"INX\",$Z$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1336),'M8.ASC_IP'!Z1336,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$AA$605,IF($C$1322=\"INX\",$AA$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1336),'M8.ASC_IP'!AA1336,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1336),'M8.ASC_IP'!AB1336,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$AC$605,IF($C$1322=\"INX\",$AC$606,1))/IF($C$1322=\"IDX\",$S$605,IF($C$1322=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1336),'M8.ASC_IP'!AC1336,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1340),'M8.ASC_IP'!W1340,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$X$605,IF($C$1322=\"INX\",$X$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1340),'M8.ASC_IP'!X1340,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$Y$605,IF($C$1322=\"INX\",$Y$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1340),'M8.ASC_IP'!Y1340,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$Z$605,IF($C$1322=\"INX\",$Z$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1340),'M8.ASC_IP'!Z1340,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$AA$605,IF($C$1322=\"INX\",$AA$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1340),'M8.ASC_IP'!AA1340,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1340),'M8.ASC_IP'!AB1340,0)","v":0},{"$f":"IF($C$1322=\"IDX\",$AC$605,IF($C$1322=\"INX\",$AC$606,1))/IF($C$1322=\"IDX\",$W$605,IF($C$1322=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1340),'M8.ASC_IP'!AC1340,0)","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))/IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1345),'M8.ASC_IP'!AB1345,0)","v":150},{"$f":"IF($C$1322=\"IDX\",$AC$605,IF($C$1322=\"INX\",$AC$606,1))/IF($C$1322=\"IDX\",$AB$605,IF($C$1322=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1345),'M8.ASC_IP'!AC1345,0)","v":150}]
[null,null,null,2,null,null,{"$f":"IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1350),'M8.ASC_IP'!G1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$H$605,IF($C$1348=\"INX\",$H$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1350),'M8.ASC_IP'!H1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$I$605,IF($C$1348=\"INX\",$I$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1350),'M8.ASC_IP'!I1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1350),'M8.ASC_IP'!J1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$K$605,IF($C$1348=\"INX\",$K$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1350),'M8.ASC_IP'!K1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$L$605,IF($C$1348=\"INX\",$L$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1350),'M8.ASC_IP'!L1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$M$605,IF($C$1348=\"INX\",$M$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1350),'M8.ASC_IP'!M1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$N$605,IF($C$1348=\"INX\",$N$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1350),'M8.ASC_IP'!N1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$O$605,IF($C$1348=\"INX\",$O$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1350),'M8.ASC_IP'!O1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$P$605,IF($C$1348=\"INX\",$P$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1350),'M8.ASC_IP'!P1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Q$605,IF($C$1348=\"INX\",$Q$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1350),'M8.ASC_IP'!Q1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$R$605,IF($C$1348=\"INX\",$R$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1350),'M8.ASC_IP'!R1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1350),'M8.ASC_IP'!S1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$T$605,IF($C$1348=\"INX\",$T$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1350),'M8.ASC_IP'!T1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$U$605,IF($C$1348=\"INX\",$U$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1350),'M8.ASC_IP'!U1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$V$605,IF($C$1348=\"INX\",$V$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1350),'M8.ASC_IP'!V1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$W$605,IF($C$1348=\"INX\",$W$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1350),'M8.ASC_IP'!W1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$X$605,IF($C$1348=\"INX\",$X$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1350),'M8.ASC_IP'!X1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1350),'M8.ASC_IP'!Y1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Z$605,IF($C$1348=\"INX\",$Z$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1350),'M8.ASC_IP'!Z1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AA$605,IF($C$1348=\"INX\",$AA$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1350),'M8.ASC_IP'!AA1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AB$605,IF($C$1348=\"INX\",$AB$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1350),'M8.ASC_IP'!AB1350,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AC$605,IF($C$1348=\"INX\",$AC$606,1))/IF($C$1348=\"IDX\",$G$605,IF($C$1348=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1350),'M8.ASC_IP'!AC1350,0)","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1353),'M8.ASC_IP'!J1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$K$605,IF($C$1348=\"INX\",$K$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1353),'M8.ASC_IP'!K1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$L$605,IF($C$1348=\"INX\",$L$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1353),'M8.ASC_IP'!L1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$M$605,IF($C$1348=\"INX\",$M$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1353),'M8.ASC_IP'!M1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$N$605,IF($C$1348=\"INX\",$N$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1353),'M8.ASC_IP'!N1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$O$605,IF($C$1348=\"INX\",$O$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1353),'M8.ASC_IP'!O1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$P$605,IF($C$1348=\"INX\",$P$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1353),'M8.ASC_IP'!P1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Q$605,IF($C$1348=\"INX\",$Q$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1353),'M8.ASC_IP'!Q1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$R$605,IF($C$1348=\"INX\",$R$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1353),'M8.ASC_IP'!R1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1353),'M8.ASC_IP'!S1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$T$605,IF($C$1348=\"INX\",$T$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1353),'M8.ASC_IP'!T1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$U$605,IF($C$1348=\"INX\",$U$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1353),'M8.ASC_IP'!U1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$V$605,IF($C$1348=\"INX\",$V$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1353),'M8.ASC_IP'!V1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$W$605,IF($C$1348=\"INX\",$W$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1353),'M8.ASC_IP'!W1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$X$605,IF($C$1348=\"INX\",$X$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1353),'M8.ASC_IP'!X1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1353),'M8.ASC_IP'!Y1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Z$605,IF($C$1348=\"INX\",$Z$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1353),'M8.ASC_IP'!Z1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AA$605,IF($C$1348=\"INX\",$AA$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1353),'M8.ASC_IP'!AA1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AB$605,IF($C$1348=\"INX\",$AB$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1353),'M8.ASC_IP'!AB1353,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AC$605,IF($C$1348=\"INX\",$AC$606,1))/IF($C$1348=\"IDX\",$J$605,IF($C$1348=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1353),'M8.ASC_IP'!AC1353,0)","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1362),'M8.ASC_IP'!S1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$T$605,IF($C$1348=\"INX\",$T$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1362),'M8.ASC_IP'!T1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$U$605,IF($C$1348=\"INX\",$U$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1362),'M8.ASC_IP'!U1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$V$605,IF($C$1348=\"INX\",$V$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1362),'M8.ASC_IP'!V1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$W$605,IF($C$1348=\"INX\",$W$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1362),'M8.ASC_IP'!W1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$X$605,IF($C$1348=\"INX\",$X$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1362),'M8.ASC_IP'!X1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1362),'M8.ASC_IP'!Y1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Z$605,IF($C$1348=\"INX\",$Z$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1362),'M8.ASC_IP'!Z1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AA$605,IF($C$1348=\"INX\",$AA$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1362),'M8.ASC_IP'!AA1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AB$605,IF($C$1348=\"INX\",$AB$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1362),'M8.ASC_IP'!AB1362,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AC$605,IF($C$1348=\"INX\",$AC$606,1))/IF($C$1348=\"IDX\",$S$605,IF($C$1348=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1362),'M8.ASC_IP'!AC1362,0)","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1368),'M8.ASC_IP'!Y1368,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$Z$605,IF($C$1348=\"INX\",$Z$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1368),'M8.ASC_IP'!Z1368,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AA$605,IF($C$1348=\"INX\",$AA$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1368),'M8.ASC_IP'!AA1368,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AB$605,IF($C$1348=\"INX\",$AB$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1368),'M8.ASC_IP'!AB1368,0)","v":0},{"$f":"IF($C$1348=\"IDX\",$AC$605,IF($C$1348=\"INX\",$AC$606,1))/IF($C$1348=\"IDX\",$Y$605,IF($C$1348=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1368),'M8.ASC_IP'!AC1368,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1378),'M8.ASC_IP'!I1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$J$605,IF($C$1374=\"INX\",$J$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1378),'M8.ASC_IP'!J1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$K$605,IF($C$1374=\"INX\",$K$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1378),'M8.ASC_IP'!K1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$L$605,IF($C$1374=\"INX\",$L$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1378),'M8.ASC_IP'!L1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$M$605,IF($C$1374=\"INX\",$M$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1378),'M8.ASC_IP'!M1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$N$605,IF($C$1374=\"INX\",$N$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1378),'M8.ASC_IP'!N1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1378),'M8.ASC_IP'!O1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1378),'M8.ASC_IP'!P1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Q$605,IF($C$1374=\"INX\",$Q$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1378),'M8.ASC_IP'!Q1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$R$605,IF($C$1374=\"INX\",$R$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1378),'M8.ASC_IP'!R1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$S$605,IF($C$1374=\"INX\",$S$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1378),'M8.ASC_IP'!S1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$T$605,IF($C$1374=\"INX\",$T$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1378),'M8.ASC_IP'!T1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1378),'M8.ASC_IP'!U1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$V$605,IF($C$1374=\"INX\",$V$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1378),'M8.ASC_IP'!V1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$W$605,IF($C$1374=\"INX\",$W$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1378),'M8.ASC_IP'!W1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$X$605,IF($C$1374=\"INX\",$X$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1378),'M8.ASC_IP'!X1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Y$605,IF($C$1374=\"INX\",$Y$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1378),'M8.ASC_IP'!Y1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Z$605,IF($C$1374=\"INX\",$Z$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1378),'M8.ASC_IP'!Z1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1378),'M8.ASC_IP'!AA1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1378),'M8.ASC_IP'!AB1378,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$I$605,IF($C$1374=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1378),'M8.ASC_IP'!AC1378,0)","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1384),'M8.ASC_IP'!O1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1384),'M8.ASC_IP'!P1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Q$605,IF($C$1374=\"INX\",$Q$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1384),'M8.ASC_IP'!Q1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$R$605,IF($C$1374=\"INX\",$R$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1384),'M8.ASC_IP'!R1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$S$605,IF($C$1374=\"INX\",$S$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1384),'M8.ASC_IP'!S1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$T$605,IF($C$1374=\"INX\",$T$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1384),'M8.ASC_IP'!T1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1384),'M8.ASC_IP'!U1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$V$605,IF($C$1374=\"INX\",$V$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1384),'M8.ASC_IP'!V1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$W$605,IF($C$1374=\"INX\",$W$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1384),'M8.ASC_IP'!W1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$X$605,IF($C$1374=\"INX\",$X$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1384),'M8.ASC_IP'!X1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Y$605,IF($C$1374=\"INX\",$Y$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1384),'M8.ASC_IP'!Y1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Z$605,IF($C$1374=\"INX\",$Z$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1384),'M8.ASC_IP'!Z1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1384),'M8.ASC_IP'!AA1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1384),'M8.ASC_IP'!AB1384,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$O$605,IF($C$1374=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1384),'M8.ASC_IP'!AC1384,0)","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1385),'M8.ASC_IP'!P1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Q$605,IF($C$1374=\"INX\",$Q$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1385),'M8.ASC_IP'!Q1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$R$605,IF($C$1374=\"INX\",$R$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1385),'M8.ASC_IP'!R1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$S$605,IF($C$1374=\"INX\",$S$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1385),'M8.ASC_IP'!S1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$T$605,IF($C$1374=\"INX\",$T$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1385),'M8.ASC_IP'!T1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1385),'M8.ASC_IP'!U1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$V$605,IF($C$1374=\"INX\",$V$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1385),'M8.ASC_IP'!V1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$W$605,IF($C$1374=\"INX\",$W$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1385),'M8.ASC_IP'!W1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$X$605,IF($C$1374=\"INX\",$X$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1385),'M8.ASC_IP'!X1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Y$605,IF($C$1374=\"INX\",$Y$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1385),'M8.ASC_IP'!Y1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Z$605,IF($C$1374=\"INX\",$Z$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1385),'M8.ASC_IP'!Z1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1385),'M8.ASC_IP'!AA1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1385),'M8.ASC_IP'!AB1385,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$P$605,IF($C$1374=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1385),'M8.ASC_IP'!AC1385,0)","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1390),'M8.ASC_IP'!U1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$V$605,IF($C$1374=\"INX\",$V$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1390),'M8.ASC_IP'!V1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$W$605,IF($C$1374=\"INX\",$W$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1390),'M8.ASC_IP'!W1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$X$605,IF($C$1374=\"INX\",$X$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1390),'M8.ASC_IP'!X1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Y$605,IF($C$1374=\"INX\",$Y$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1390),'M8.ASC_IP'!Y1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$Z$605,IF($C$1374=\"INX\",$Z$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1390),'M8.ASC_IP'!Z1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1390),'M8.ASC_IP'!AA1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1390),'M8.ASC_IP'!AB1390,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$U$605,IF($C$1374=\"INX\",$U$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1390),'M8.ASC_IP'!AC1390,0)","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))/IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1396),'M8.ASC_IP'!AA1396,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AB$605,IF($C$1374=\"INX\",$AB$606,1))/IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1396),'M8.ASC_IP'!AB1396,0)","v":0},{"$f":"IF($C$1374=\"IDX\",$AC$605,IF($C$1374=\"INX\",$AC$606,1))/IF($C$1374=\"IDX\",$AA$605,IF($C$1374=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1396),'M8.ASC_IP'!AC1396,0)","v":0}]
[null,null,null,3,null,null,null,{"$f":"IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1403),'M8.ASC_IP'!H1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$I$605,IF($C$1400=\"INX\",$I$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1403),'M8.ASC_IP'!I1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$J$605,IF($C$1400=\"INX\",$J$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1403),'M8.ASC_IP'!J1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$K$605,IF($C$1400=\"INX\",$K$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1403),'M8.ASC_IP'!K1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$L$605,IF($C$1400=\"INX\",$L$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1403),'M8.ASC_IP'!L1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1403),'M8.ASC_IP'!M1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$N$605,IF($C$1400=\"INX\",$N$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1403),'M8.ASC_IP'!N1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$O$605,IF($C$1400=\"INX\",$O$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1403),'M8.ASC_IP'!O1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$P$605,IF($C$1400=\"INX\",$P$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1403),'M8.ASC_IP'!P1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Q$605,IF($C$1400=\"INX\",$Q$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1403),'M8.ASC_IP'!Q1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1403),'M8.ASC_IP'!R1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$S$605,IF($C$1400=\"INX\",$S$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1403),'M8.ASC_IP'!S1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$T$605,IF($C$1400=\"INX\",$T$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1403),'M8.ASC_IP'!T1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$U$605,IF($C$1400=\"INX\",$U$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1403),'M8.ASC_IP'!U1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$V$605,IF($C$1400=\"INX\",$V$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1403),'M8.ASC_IP'!V1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1403),'M8.ASC_IP'!W1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$X$605,IF($C$1400=\"INX\",$X$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1403),'M8.ASC_IP'!X1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Y$605,IF($C$1400=\"INX\",$Y$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1403),'M8.ASC_IP'!Y1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Z$605,IF($C$1400=\"INX\",$Z$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1403),'M8.ASC_IP'!Z1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AA$605,IF($C$1400=\"INX\",$AA$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1403),'M8.ASC_IP'!AA1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AB$605,IF($C$1400=\"INX\",$AB$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1403),'M8.ASC_IP'!AB1403,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AC$605,IF($C$1400=\"INX\",$AC$606,1))/IF($C$1400=\"IDX\",$H$605,IF($C$1400=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1403),'M8.ASC_IP'!AC1403,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1408),'M8.ASC_IP'!M1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$N$605,IF($C$1400=\"INX\",$N$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1408),'M8.ASC_IP'!N1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$O$605,IF($C$1400=\"INX\",$O$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1408),'M8.ASC_IP'!O1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$P$605,IF($C$1400=\"INX\",$P$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1408),'M8.ASC_IP'!P1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Q$605,IF($C$1400=\"INX\",$Q$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1408),'M8.ASC_IP'!Q1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1408),'M8.ASC_IP'!R1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$S$605,IF($C$1400=\"INX\",$S$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1408),'M8.ASC_IP'!S1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$T$605,IF($C$1400=\"INX\",$T$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1408),'M8.ASC_IP'!T1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$U$605,IF($C$1400=\"INX\",$U$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1408),'M8.ASC_IP'!U1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$V$605,IF($C$1400=\"INX\",$V$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1408),'M8.ASC_IP'!V1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1408),'M8.ASC_IP'!W1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$X$605,IF($C$1400=\"INX\",$X$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1408),'M8.ASC_IP'!X1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Y$605,IF($C$1400=\"INX\",$Y$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1408),'M8.ASC_IP'!Y1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Z$605,IF($C$1400=\"INX\",$Z$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1408),'M8.ASC_IP'!Z1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AA$605,IF($C$1400=\"INX\",$AA$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1408),'M8.ASC_IP'!AA1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AB$605,IF($C$1400=\"INX\",$AB$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1408),'M8.ASC_IP'!AB1408,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AC$605,IF($C$1400=\"INX\",$AC$606,1))/IF($C$1400=\"IDX\",$M$605,IF($C$1400=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1408),'M8.ASC_IP'!AC1408,0)","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1413),'M8.ASC_IP'!R1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$S$605,IF($C$1400=\"INX\",$S$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1413),'M8.ASC_IP'!S1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$T$605,IF($C$1400=\"INX\",$T$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1413),'M8.ASC_IP'!T1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$U$605,IF($C$1400=\"INX\",$U$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1413),'M8.ASC_IP'!U1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$V$605,IF($C$1400=\"INX\",$V$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1413),'M8.ASC_IP'!V1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1413),'M8.ASC_IP'!W1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$X$605,IF($C$1400=\"INX\",$X$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1413),'M8.ASC_IP'!X1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Y$605,IF($C$1400=\"INX\",$Y$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1413),'M8.ASC_IP'!Y1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Z$605,IF($C$1400=\"INX\",$Z$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1413),'M8.ASC_IP'!Z1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AA$605,IF($C$1400=\"INX\",$AA$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1413),'M8.ASC_IP'!AA1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AB$605,IF($C$1400=\"INX\",$AB$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1413),'M8.ASC_IP'!AB1413,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AC$605,IF($C$1400=\"INX\",$AC$606,1))/IF($C$1400=\"IDX\",$R$605,IF($C$1400=\"INX\",$R$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1413),'M8.ASC_IP'!AC1413,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1418),'M8.ASC_IP'!W1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$X$605,IF($C$1400=\"INX\",$X$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1418),'M8.ASC_IP'!X1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Y$605,IF($C$1400=\"INX\",$Y$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1418),'M8.ASC_IP'!Y1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$Z$605,IF($C$1400=\"INX\",$Z$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1418),'M8.ASC_IP'!Z1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AA$605,IF($C$1400=\"INX\",$AA$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1418),'M8.ASC_IP'!AA1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AB$605,IF($C$1400=\"INX\",$AB$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1418),'M8.ASC_IP'!AB1418,0)","v":0},{"$f":"IF($C$1400=\"IDX\",$AC$605,IF($C$1400=\"INX\",$AC$606,1))/IF($C$1400=\"IDX\",$W$605,IF($C$1400=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1418),'M8.ASC_IP'!AC1418,0)","v":0}]
[null,12,{"$f":"Instruments!$L$18","v":0},null,{"$f":"$E$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1430),'M8.ASC_IP'!I1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$J$605,IF($C$1426=\"INX\",$J$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1430),'M8.ASC_IP'!J1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$K$605,IF($C$1426=\"INX\",$K$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1430),'M8.ASC_IP'!K1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$L$605,IF($C$1426=\"INX\",$L$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1430),'M8.ASC_IP'!L1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$M$605,IF($C$1426=\"INX\",$M$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1430),'M8.ASC_IP'!M1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1430),'M8.ASC_IP'!N1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$O$605,IF($C$1426=\"INX\",$O$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1430),'M8.ASC_IP'!O1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$P$605,IF($C$1426=\"INX\",$P$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1430),'M8.ASC_IP'!P1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Q$605,IF($C$1426=\"INX\",$Q$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1430),'M8.ASC_IP'!Q1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$R$605,IF($C$1426=\"INX\",$R$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1430),'M8.ASC_IP'!R1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$S$605,IF($C$1426=\"INX\",$S$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1430),'M8.ASC_IP'!S1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1430),'M8.ASC_IP'!T1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$U$605,IF($C$1426=\"INX\",$U$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1430),'M8.ASC_IP'!U1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$V$605,IF($C$1426=\"INX\",$V$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1430),'M8.ASC_IP'!V1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$W$605,IF($C$1426=\"INX\",$W$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1430),'M8.ASC_IP'!W1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$X$605,IF($C$1426=\"INX\",$X$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1430),'M8.ASC_IP'!X1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1430),'M8.ASC_IP'!Y1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Z$605,IF($C$1426=\"INX\",$Z$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1430),'M8.ASC_IP'!Z1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AA$605,IF($C$1426=\"INX\",$AA$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1430),'M8.ASC_IP'!AA1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AB$605,IF($C$1426=\"INX\",$AB$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1430),'M8.ASC_IP'!AB1430,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AC$605,IF($C$1426=\"INX\",$AC$606,1))/IF($C$1426=\"IDX\",$I$605,IF($C$1426=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1430),'M8.ASC_IP'!AC1430,0)","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1435),'M8.ASC_IP'!N1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$O$605,IF($C$1426=\"INX\",$O$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1435),'M8.ASC_IP'!O1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$P$605,IF($C$1426=\"INX\",$P$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1435),'M8.ASC_IP'!P1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Q$605,IF($C$1426=\"INX\",$Q$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1435),'M8.ASC_IP'!Q1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$R$605,IF($C$1426=\"INX\",$R$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1435),'M8.ASC_IP'!R1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$S$605,IF($C$1426=\"INX\",$S$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1435),'M8.ASC_IP'!S1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1435),'M8.ASC_IP'!T1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$U$605,IF($C$1426=\"INX\",$U$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1435),'M8.ASC_IP'!U1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$V$605,IF($C$1426=\"INX\",$V$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1435),'M8.ASC_IP'!V1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$W$605,IF($C$1426=\"INX\",$W$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1435),'M8.ASC_IP'!W1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$X$605,IF($C$1426=\"INX\",$X$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1435),'M8.ASC_IP'!X1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1435),'M8.ASC_IP'!Y1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Z$605,IF($C$1426=\"INX\",$Z$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1435),'M8.ASC_IP'!Z1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AA$605,IF($C$1426=\"INX\",$AA$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1435),'M8.ASC_IP'!AA1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AB$605,IF($C$1426=\"INX\",$AB$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1435),'M8.ASC_IP'!AB1435,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AC$605,IF($C$1426=\"INX\",$AC$606,1))/IF($C$1426=\"IDX\",$N$605,IF($C$1426=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1435),'M8.ASC_IP'!AC1435,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1441),'M8.ASC_IP'!T1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$U$605,IF($C$1426=\"INX\",$U$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1441),'M8.ASC_IP'!U1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$V$605,IF($C$1426=\"INX\",$V$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1441),'M8.ASC_IP'!V1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$W$605,IF($C$1426=\"INX\",$W$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1441),'M8.ASC_IP'!W1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$X$605,IF($C$1426=\"INX\",$X$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1441),'M8.ASC_IP'!X1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1441),'M8.ASC_IP'!Y1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Z$605,IF($C$1426=\"INX\",$Z$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1441),'M8.ASC_IP'!Z1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AA$605,IF($C$1426=\"INX\",$AA$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1441),'M8.ASC_IP'!AA1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AB$605,IF($C$1426=\"INX\",$AB$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1441),'M8.ASC_IP'!AB1441,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AC$605,IF($C$1426=\"INX\",$AC$606,1))/IF($C$1426=\"IDX\",$T$605,IF($C$1426=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1441),'M8.ASC_IP'!AC1441,0)","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1446),'M8.ASC_IP'!Y1446,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$Z$605,IF($C$1426=\"INX\",$Z$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1446),'M8.ASC_IP'!Z1446,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AA$605,IF($C$1426=\"INX\",$AA$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1446),'M8.ASC_IP'!AA1446,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AB$605,IF($C$1426=\"INX\",$AB$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1446),'M8.ASC_IP'!AB1446,0)","v":0},{"$f":"IF($C$1426=\"IDX\",$AC$605,IF($C$1426=\"INX\",$AC$606,1))/IF($C$1426=\"IDX\",$Y$605,IF($C$1426=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1446),'M8.ASC_IP'!AC1446,0)","v":0}]
[]
[null,null,null,1,null,{"$f":"IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!F1453),'M8.ASC_IP'!F1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$G$605,IF($C$1452=\"INX\",$G$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1453),'M8.ASC_IP'!G1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$H$605,IF($C$1452=\"INX\",$H$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1453),'M8.ASC_IP'!H1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$I$605,IF($C$1452=\"INX\",$I$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1453),'M8.ASC_IP'!I1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$J$605,IF($C$1452=\"INX\",$J$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1453),'M8.ASC_IP'!J1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1453),'M8.ASC_IP'!K1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$L$605,IF($C$1452=\"INX\",$L$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1453),'M8.ASC_IP'!L1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$M$605,IF($C$1452=\"INX\",$M$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1453),'M8.ASC_IP'!M1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$N$605,IF($C$1452=\"INX\",$N$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1453),'M8.ASC_IP'!N1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$O$605,IF($C$1452=\"INX\",$O$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1453),'M8.ASC_IP'!O1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$P$605,IF($C$1452=\"INX\",$P$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1453),'M8.ASC_IP'!P1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1453),'M8.ASC_IP'!Q1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$R$605,IF($C$1452=\"INX\",$R$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1453),'M8.ASC_IP'!R1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$S$605,IF($C$1452=\"INX\",$S$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1453),'M8.ASC_IP'!S1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$T$605,IF($C$1452=\"INX\",$T$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1453),'M8.ASC_IP'!T1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$U$605,IF($C$1452=\"INX\",$U$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1453),'M8.ASC_IP'!U1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$V$605,IF($C$1452=\"INX\",$V$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1453),'M8.ASC_IP'!V1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1453),'M8.ASC_IP'!W1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$X$605,IF($C$1452=\"INX\",$X$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1453),'M8.ASC_IP'!X1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Y$605,IF($C$1452=\"INX\",$Y$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1453),'M8.ASC_IP'!Y1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Z$605,IF($C$1452=\"INX\",$Z$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1453),'M8.ASC_IP'!Z1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AA$605,IF($C$1452=\"INX\",$AA$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1453),'M8.ASC_IP'!AA1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AB$605,IF($C$1452=\"INX\",$AB$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1453),'M8.ASC_IP'!AB1453,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$F$605,IF($C$1452=\"INX\",$F$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1453),'M8.ASC_IP'!AC1453,0)","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1458),'M8.ASC_IP'!K1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$L$605,IF($C$1452=\"INX\",$L$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1458),'M8.ASC_IP'!L1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$M$605,IF($C$1452=\"INX\",$M$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1458),'M8.ASC_IP'!M1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$N$605,IF($C$1452=\"INX\",$N$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1458),'M8.ASC_IP'!N1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$O$605,IF($C$1452=\"INX\",$O$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1458),'M8.ASC_IP'!O1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$P$605,IF($C$1452=\"INX\",$P$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1458),'M8.ASC_IP'!P1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1458),'M8.ASC_IP'!Q1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$R$605,IF($C$1452=\"INX\",$R$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1458),'M8.ASC_IP'!R1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$S$605,IF($C$1452=\"INX\",$S$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1458),'M8.ASC_IP'!S1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$T$605,IF($C$1452=\"INX\",$T$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1458),'M8.ASC_IP'!T1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$U$605,IF($C$1452=\"INX\",$U$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1458),'M8.ASC_IP'!U1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$V$605,IF($C$1452=\"INX\",$V$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1458),'M8.ASC_IP'!V1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1458),'M8.ASC_IP'!W1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$X$605,IF($C$1452=\"INX\",$X$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1458),'M8.ASC_IP'!X1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Y$605,IF($C$1452=\"INX\",$Y$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1458),'M8.ASC_IP'!Y1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Z$605,IF($C$1452=\"INX\",$Z$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1458),'M8.ASC_IP'!Z1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AA$605,IF($C$1452=\"INX\",$AA$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1458),'M8.ASC_IP'!AA1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AB$605,IF($C$1452=\"INX\",$AB$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1458),'M8.ASC_IP'!AB1458,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$K$605,IF($C$1452=\"INX\",$K$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1458),'M8.ASC_IP'!AC1458,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1464),'M8.ASC_IP'!Q1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$R$605,IF($C$1452=\"INX\",$R$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1464),'M8.ASC_IP'!R1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$S$605,IF($C$1452=\"INX\",$S$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1464),'M8.ASC_IP'!S1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$T$605,IF($C$1452=\"INX\",$T$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1464),'M8.ASC_IP'!T1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$U$605,IF($C$1452=\"INX\",$U$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1464),'M8.ASC_IP'!U1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$V$605,IF($C$1452=\"INX\",$V$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1464),'M8.ASC_IP'!V1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1464),'M8.ASC_IP'!W1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$X$605,IF($C$1452=\"INX\",$X$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1464),'M8.ASC_IP'!X1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Y$605,IF($C$1452=\"INX\",$Y$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1464),'M8.ASC_IP'!Y1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Z$605,IF($C$1452=\"INX\",$Z$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1464),'M8.ASC_IP'!Z1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AA$605,IF($C$1452=\"INX\",$AA$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1464),'M8.ASC_IP'!AA1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AB$605,IF($C$1452=\"INX\",$AB$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1464),'M8.ASC_IP'!AB1464,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$Q$605,IF($C$1452=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1464),'M8.ASC_IP'!AC1464,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1470),'M8.ASC_IP'!W1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$X$605,IF($C$1452=\"INX\",$X$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1470),'M8.ASC_IP'!X1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Y$605,IF($C$1452=\"INX\",$Y$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1470),'M8.ASC_IP'!Y1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$Z$605,IF($C$1452=\"INX\",$Z$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1470),'M8.ASC_IP'!Z1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AA$605,IF($C$1452=\"INX\",$AA$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1470),'M8.ASC_IP'!AA1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AB$605,IF($C$1452=\"INX\",$AB$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1470),'M8.ASC_IP'!AB1470,0)","v":0},{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$W$605,IF($C$1452=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1470),'M8.ASC_IP'!AC1470,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))/IF($C$1452=\"IDX\",$AC$605,IF($C$1452=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1476),'M8.ASC_IP'!AC1476,0)","v":0}]
[null,null,null,3,null,null,null,{"$f":"IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1481),'M8.ASC_IP'!H1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$I$605,IF($C$1478=\"INX\",$I$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1481),'M8.ASC_IP'!I1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$J$605,IF($C$1478=\"INX\",$J$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1481),'M8.ASC_IP'!J1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$K$605,IF($C$1478=\"INX\",$K$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1481),'M8.ASC_IP'!K1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$L$605,IF($C$1478=\"INX\",$L$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1481),'M8.ASC_IP'!L1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1481),'M8.ASC_IP'!M1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$N$605,IF($C$1478=\"INX\",$N$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1481),'M8.ASC_IP'!N1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$O$605,IF($C$1478=\"INX\",$O$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1481),'M8.ASC_IP'!O1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$P$605,IF($C$1478=\"INX\",$P$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1481),'M8.ASC_IP'!P1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Q$605,IF($C$1478=\"INX\",$Q$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1481),'M8.ASC_IP'!Q1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$R$605,IF($C$1478=\"INX\",$R$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1481),'M8.ASC_IP'!R1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$S$605,IF($C$1478=\"INX\",$S$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1481),'M8.ASC_IP'!S1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1481),'M8.ASC_IP'!T1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$U$605,IF($C$1478=\"INX\",$U$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1481),'M8.ASC_IP'!U1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$V$605,IF($C$1478=\"INX\",$V$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1481),'M8.ASC_IP'!V1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$W$605,IF($C$1478=\"INX\",$W$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1481),'M8.ASC_IP'!W1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$X$605,IF($C$1478=\"INX\",$X$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1481),'M8.ASC_IP'!X1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1481),'M8.ASC_IP'!Y1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Z$605,IF($C$1478=\"INX\",$Z$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1481),'M8.ASC_IP'!Z1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AA$605,IF($C$1478=\"INX\",$AA$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1481),'M8.ASC_IP'!AA1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AB$605,IF($C$1478=\"INX\",$AB$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1481),'M8.ASC_IP'!AB1481,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AC$605,IF($C$1478=\"INX\",$AC$606,1))/IF($C$1478=\"IDX\",$H$605,IF($C$1478=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1481),'M8.ASC_IP'!AC1481,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1486),'M8.ASC_IP'!M1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$N$605,IF($C$1478=\"INX\",$N$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1486),'M8.ASC_IP'!N1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$O$605,IF($C$1478=\"INX\",$O$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1486),'M8.ASC_IP'!O1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$P$605,IF($C$1478=\"INX\",$P$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1486),'M8.ASC_IP'!P1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Q$605,IF($C$1478=\"INX\",$Q$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1486),'M8.ASC_IP'!Q1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$R$605,IF($C$1478=\"INX\",$R$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1486),'M8.ASC_IP'!R1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$S$605,IF($C$1478=\"INX\",$S$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1486),'M8.ASC_IP'!S1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1486),'M8.ASC_IP'!T1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$U$605,IF($C$1478=\"INX\",$U$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1486),'M8.ASC_IP'!U1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$V$605,IF($C$1478=\"INX\",$V$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1486),'M8.ASC_IP'!V1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$W$605,IF($C$1478=\"INX\",$W$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1486),'M8.ASC_IP'!W1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$X$605,IF($C$1478=\"INX\",$X$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1486),'M8.ASC_IP'!X1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1486),'M8.ASC_IP'!Y1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Z$605,IF($C$1478=\"INX\",$Z$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1486),'M8.ASC_IP'!Z1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AA$605,IF($C$1478=\"INX\",$AA$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1486),'M8.ASC_IP'!AA1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AB$605,IF($C$1478=\"INX\",$AB$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1486),'M8.ASC_IP'!AB1486,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AC$605,IF($C$1478=\"INX\",$AC$606,1))/IF($C$1478=\"IDX\",$M$605,IF($C$1478=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1486),'M8.ASC_IP'!AC1486,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1493),'M8.ASC_IP'!T1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$U$605,IF($C$1478=\"INX\",$U$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1493),'M8.ASC_IP'!U1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$V$605,IF($C$1478=\"INX\",$V$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1493),'M8.ASC_IP'!V1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$W$605,IF($C$1478=\"INX\",$W$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1493),'M8.ASC_IP'!W1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$X$605,IF($C$1478=\"INX\",$X$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1493),'M8.ASC_IP'!X1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1493),'M8.ASC_IP'!Y1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Z$605,IF($C$1478=\"INX\",$Z$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1493),'M8.ASC_IP'!Z1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AA$605,IF($C$1478=\"INX\",$AA$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1493),'M8.ASC_IP'!AA1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AB$605,IF($C$1478=\"INX\",$AB$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1493),'M8.ASC_IP'!AB1493,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AC$605,IF($C$1478=\"INX\",$AC$606,1))/IF($C$1478=\"IDX\",$T$605,IF($C$1478=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1493),'M8.ASC_IP'!AC1493,0)","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1498),'M8.ASC_IP'!Y1498,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$Z$605,IF($C$1478=\"INX\",$Z$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1498),'M8.ASC_IP'!Z1498,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AA$605,IF($C$1478=\"INX\",$AA$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1498),'M8.ASC_IP'!AA1498,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AB$605,IF($C$1478=\"INX\",$AB$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1498),'M8.ASC_IP'!AB1498,0)","v":0},{"$f":"IF($C$1478=\"IDX\",$AC$605,IF($C$1478=\"INX\",$AC$606,1))/IF($C$1478=\"IDX\",$Y$605,IF($C$1478=\"INX\",$Y$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1498),'M8.ASC_IP'!AC1498,0)","v":0}]
[]
[null,null,null,5,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1509),'M8.ASC_IP'!J1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$K$605,IF($C$1504=\"INX\",$K$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1509),'M8.ASC_IP'!K1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$L$605,IF($C$1504=\"INX\",$L$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1509),'M8.ASC_IP'!L1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1509),'M8.ASC_IP'!M1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$N$605,IF($C$1504=\"INX\",$N$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1509),'M8.ASC_IP'!N1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$O$605,IF($C$1504=\"INX\",$O$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1509),'M8.ASC_IP'!O1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$P$605,IF($C$1504=\"INX\",$P$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1509),'M8.ASC_IP'!P1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1509),'M8.ASC_IP'!Q1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$R$605,IF($C$1504=\"INX\",$R$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1509),'M8.ASC_IP'!R1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$S$605,IF($C$1504=\"INX\",$S$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1509),'M8.ASC_IP'!S1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$T$605,IF($C$1504=\"INX\",$T$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1509),'M8.ASC_IP'!T1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$U$605,IF($C$1504=\"INX\",$U$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1509),'M8.ASC_IP'!U1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1509),'M8.ASC_IP'!V1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$W$605,IF($C$1504=\"INX\",$W$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1509),'M8.ASC_IP'!W1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$X$605,IF($C$1504=\"INX\",$X$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1509),'M8.ASC_IP'!X1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Y$605,IF($C$1504=\"INX\",$Y$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1509),'M8.ASC_IP'!Y1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Z$605,IF($C$1504=\"INX\",$Z$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1509),'M8.ASC_IP'!Z1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1509),'M8.ASC_IP'!AA1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1509),'M8.ASC_IP'!AB1509,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$J$605,IF($C$1504=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1509),'M8.ASC_IP'!AC1509,0)","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1512),'M8.ASC_IP'!M1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$N$605,IF($C$1504=\"INX\",$N$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1512),'M8.ASC_IP'!N1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$O$605,IF($C$1504=\"INX\",$O$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1512),'M8.ASC_IP'!O1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$P$605,IF($C$1504=\"INX\",$P$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1512),'M8.ASC_IP'!P1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1512),'M8.ASC_IP'!Q1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$R$605,IF($C$1504=\"INX\",$R$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1512),'M8.ASC_IP'!R1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$S$605,IF($C$1504=\"INX\",$S$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1512),'M8.ASC_IP'!S1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$T$605,IF($C$1504=\"INX\",$T$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1512),'M8.ASC_IP'!T1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$U$605,IF($C$1504=\"INX\",$U$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1512),'M8.ASC_IP'!U1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1512),'M8.ASC_IP'!V1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$W$605,IF($C$1504=\"INX\",$W$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1512),'M8.ASC_IP'!W1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$X$605,IF($C$1504=\"INX\",$X$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1512),'M8.ASC_IP'!X1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Y$605,IF($C$1504=\"INX\",$Y$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1512),'M8.ASC_IP'!Y1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Z$605,IF($C$1504=\"INX\",$Z$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1512),'M8.ASC_IP'!Z1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1512),'M8.ASC_IP'!AA1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1512),'M8.ASC_IP'!AB1512,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$M$605,IF($C$1504=\"INX\",$M$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1512),'M8.ASC_IP'!AC1512,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1516),'M8.ASC_IP'!Q1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$R$605,IF($C$1504=\"INX\",$R$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1516),'M8.ASC_IP'!R1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$S$605,IF($C$1504=\"INX\",$S$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1516),'M8.ASC_IP'!S1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$T$605,IF($C$1504=\"INX\",$T$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1516),'M8.ASC_IP'!T1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$U$605,IF($C$1504=\"INX\",$U$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1516),'M8.ASC_IP'!U1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1516),'M8.ASC_IP'!V1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$W$605,IF($C$1504=\"INX\",$W$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1516),'M8.ASC_IP'!W1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$X$605,IF($C$1504=\"INX\",$X$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1516),'M8.ASC_IP'!X1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Y$605,IF($C$1504=\"INX\",$Y$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1516),'M8.ASC_IP'!Y1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Z$605,IF($C$1504=\"INX\",$Z$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1516),'M8.ASC_IP'!Z1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1516),'M8.ASC_IP'!AA1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1516),'M8.ASC_IP'!AB1516,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$Q$605,IF($C$1504=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1516),'M8.ASC_IP'!AC1516,0)","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1521),'M8.ASC_IP'!V1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$W$605,IF($C$1504=\"INX\",$W$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1521),'M8.ASC_IP'!W1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$X$605,IF($C$1504=\"INX\",$X$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1521),'M8.ASC_IP'!X1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Y$605,IF($C$1504=\"INX\",$Y$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1521),'M8.ASC_IP'!Y1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$Z$605,IF($C$1504=\"INX\",$Z$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1521),'M8.ASC_IP'!Z1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1521),'M8.ASC_IP'!AA1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1521),'M8.ASC_IP'!AB1521,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$V$605,IF($C$1504=\"INX\",$V$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1521),'M8.ASC_IP'!AC1521,0)","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))/IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1526),'M8.ASC_IP'!AA1526,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AB$605,IF($C$1504=\"INX\",$AB$606,1))/IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1526),'M8.ASC_IP'!AB1526,0)","v":0},{"$f":"IF($C$1504=\"IDX\",$AC$605,IF($C$1504=\"INX\",$AC$606,1))/IF($C$1504=\"IDX\",$AA$605,IF($C$1504=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1526),'M8.ASC_IP'!AC1526,0)","v":0}]
[null,null,null,2,null,null,{"$f":"IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1532),'M8.ASC_IP'!G1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$H$605,IF($C$1530=\"INX\",$H$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1532),'M8.ASC_IP'!H1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$I$605,IF($C$1530=\"INX\",$I$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1532),'M8.ASC_IP'!I1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$J$605,IF($C$1530=\"INX\",$J$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1532),'M8.ASC_IP'!J1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$K$605,IF($C$1530=\"INX\",$K$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1532),'M8.ASC_IP'!K1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1532),'M8.ASC_IP'!L1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$M$605,IF($C$1530=\"INX\",$M$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1532),'M8.ASC_IP'!M1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$N$605,IF($C$1530=\"INX\",$N$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1532),'M8.ASC_IP'!N1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$O$605,IF($C$1530=\"INX\",$O$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1532),'M8.ASC_IP'!O1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$P$605,IF($C$1530=\"INX\",$P$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1532),'M8.ASC_IP'!P1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Q$605,IF($C$1530=\"INX\",$Q$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1532),'M8.ASC_IP'!Q1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$R$605,IF($C$1530=\"INX\",$R$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1532),'M8.ASC_IP'!R1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1532),'M8.ASC_IP'!S1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$T$605,IF($C$1530=\"INX\",$T$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1532),'M8.ASC_IP'!T1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$U$605,IF($C$1530=\"INX\",$U$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1532),'M8.ASC_IP'!U1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$V$605,IF($C$1530=\"INX\",$V$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1532),'M8.ASC_IP'!V1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$W$605,IF($C$1530=\"INX\",$W$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1532),'M8.ASC_IP'!W1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1532),'M8.ASC_IP'!X1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Y$605,IF($C$1530=\"INX\",$Y$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1532),'M8.ASC_IP'!Y1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Z$605,IF($C$1530=\"INX\",$Z$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1532),'M8.ASC_IP'!Z1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AA$605,IF($C$1530=\"INX\",$AA$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1532),'M8.ASC_IP'!AA1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AB$605,IF($C$1530=\"INX\",$AB$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1532),'M8.ASC_IP'!AB1532,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$G$605,IF($C$1530=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1532),'M8.ASC_IP'!AC1532,0)","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1537),'M8.ASC_IP'!L1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$M$605,IF($C$1530=\"INX\",$M$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1537),'M8.ASC_IP'!M1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$N$605,IF($C$1530=\"INX\",$N$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1537),'M8.ASC_IP'!N1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$O$605,IF($C$1530=\"INX\",$O$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1537),'M8.ASC_IP'!O1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$P$605,IF($C$1530=\"INX\",$P$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1537),'M8.ASC_IP'!P1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Q$605,IF($C$1530=\"INX\",$Q$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1537),'M8.ASC_IP'!Q1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$R$605,IF($C$1530=\"INX\",$R$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1537),'M8.ASC_IP'!R1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1537),'M8.ASC_IP'!S1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$T$605,IF($C$1530=\"INX\",$T$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1537),'M8.ASC_IP'!T1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$U$605,IF($C$1530=\"INX\",$U$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1537),'M8.ASC_IP'!U1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$V$605,IF($C$1530=\"INX\",$V$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1537),'M8.ASC_IP'!V1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$W$605,IF($C$1530=\"INX\",$W$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1537),'M8.ASC_IP'!W1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1537),'M8.ASC_IP'!X1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Y$605,IF($C$1530=\"INX\",$Y$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1537),'M8.ASC_IP'!Y1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Z$605,IF($C$1530=\"INX\",$Z$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1537),'M8.ASC_IP'!Z1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AA$605,IF($C$1530=\"INX\",$AA$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1537),'M8.ASC_IP'!AA1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AB$605,IF($C$1530=\"INX\",$AB$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1537),'M8.ASC_IP'!AB1537,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$L$605,IF($C$1530=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1537),'M8.ASC_IP'!AC1537,0)","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1544),'M8.ASC_IP'!S1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$T$605,IF($C$1530=\"INX\",$T$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1544),'M8.ASC_IP'!T1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$U$605,IF($C$1530=\"INX\",$U$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1544),'M8.ASC_IP'!U1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$V$605,IF($C$1530=\"INX\",$V$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1544),'M8.ASC_IP'!V1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$W$605,IF($C$1530=\"INX\",$W$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1544),'M8.ASC_IP'!W1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1544),'M8.ASC_IP'!X1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Y$605,IF($C$1530=\"INX\",$Y$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1544),'M8.ASC_IP'!Y1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Z$605,IF($C$1530=\"INX\",$Z$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1544),'M8.ASC_IP'!Z1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AA$605,IF($C$1530=\"INX\",$AA$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1544),'M8.ASC_IP'!AA1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AB$605,IF($C$1530=\"INX\",$AB$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1544),'M8.ASC_IP'!AB1544,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$S$605,IF($C$1530=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1544),'M8.ASC_IP'!AC1544,0)","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1549),'M8.ASC_IP'!X1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Y$605,IF($C$1530=\"INX\",$Y$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1549),'M8.ASC_IP'!Y1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$Z$605,IF($C$1530=\"INX\",$Z$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1549),'M8.ASC_IP'!Z1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AA$605,IF($C$1530=\"INX\",$AA$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1549),'M8.ASC_IP'!AA1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AB$605,IF($C$1530=\"INX\",$AB$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1549),'M8.ASC_IP'!AB1549,0)","v":0},{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$X$605,IF($C$1530=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1549),'M8.ASC_IP'!AC1549,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))/IF($C$1530=\"IDX\",$AC$605,IF($C$1530=\"INX\",$AC$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1554),'M8.ASC_IP'!AC1554,0)","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1560),'M8.ASC_IP'!I1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$J$605,IF($C$1556=\"INX\",$J$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1560),'M8.ASC_IP'!J1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$K$605,IF($C$1556=\"INX\",$K$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1560),'M8.ASC_IP'!K1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$L$605,IF($C$1556=\"INX\",$L$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1560),'M8.ASC_IP'!L1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$M$605,IF($C$1556=\"INX\",$M$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1560),'M8.ASC_IP'!M1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$N$605,IF($C$1556=\"INX\",$N$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1560),'M8.ASC_IP'!N1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1560),'M8.ASC_IP'!O1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$P$605,IF($C$1556=\"INX\",$P$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1560),'M8.ASC_IP'!P1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Q$605,IF($C$1556=\"INX\",$Q$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1560),'M8.ASC_IP'!Q1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$R$605,IF($C$1556=\"INX\",$R$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1560),'M8.ASC_IP'!R1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$S$605,IF($C$1556=\"INX\",$S$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1560),'M8.ASC_IP'!S1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1560),'M8.ASC_IP'!T1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$U$605,IF($C$1556=\"INX\",$U$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1560),'M8.ASC_IP'!U1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$V$605,IF($C$1556=\"INX\",$V$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1560),'M8.ASC_IP'!V1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$W$605,IF($C$1556=\"INX\",$W$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1560),'M8.ASC_IP'!W1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$X$605,IF($C$1556=\"INX\",$X$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1560),'M8.ASC_IP'!X1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Y$605,IF($C$1556=\"INX\",$Y$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1560),'M8.ASC_IP'!Y1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1560),'M8.ASC_IP'!Z1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AA$605,IF($C$1556=\"INX\",$AA$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1560),'M8.ASC_IP'!AA1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1560),'M8.ASC_IP'!AB1560,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$I$605,IF($C$1556=\"INX\",$I$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1560),'M8.ASC_IP'!AC1560,0)","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1566),'M8.ASC_IP'!O1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$P$605,IF($C$1556=\"INX\",$P$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1566),'M8.ASC_IP'!P1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Q$605,IF($C$1556=\"INX\",$Q$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1566),'M8.ASC_IP'!Q1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$R$605,IF($C$1556=\"INX\",$R$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1566),'M8.ASC_IP'!R1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$S$605,IF($C$1556=\"INX\",$S$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1566),'M8.ASC_IP'!S1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1566),'M8.ASC_IP'!T1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$U$605,IF($C$1556=\"INX\",$U$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1566),'M8.ASC_IP'!U1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$V$605,IF($C$1556=\"INX\",$V$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1566),'M8.ASC_IP'!V1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$W$605,IF($C$1556=\"INX\",$W$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1566),'M8.ASC_IP'!W1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$X$605,IF($C$1556=\"INX\",$X$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1566),'M8.ASC_IP'!X1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Y$605,IF($C$1556=\"INX\",$Y$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1566),'M8.ASC_IP'!Y1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1566),'M8.ASC_IP'!Z1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AA$605,IF($C$1556=\"INX\",$AA$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1566),'M8.ASC_IP'!AA1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1566),'M8.ASC_IP'!AB1566,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$O$605,IF($C$1556=\"INX\",$O$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1566),'M8.ASC_IP'!AC1566,0)","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1571),'M8.ASC_IP'!T1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$U$605,IF($C$1556=\"INX\",$U$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1571),'M8.ASC_IP'!U1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$V$605,IF($C$1556=\"INX\",$V$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1571),'M8.ASC_IP'!V1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$W$605,IF($C$1556=\"INX\",$W$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1571),'M8.ASC_IP'!W1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$X$605,IF($C$1556=\"INX\",$X$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1571),'M8.ASC_IP'!X1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Y$605,IF($C$1556=\"INX\",$Y$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1571),'M8.ASC_IP'!Y1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1571),'M8.ASC_IP'!Z1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AA$605,IF($C$1556=\"INX\",$AA$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1571),'M8.ASC_IP'!AA1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1571),'M8.ASC_IP'!AB1571,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$T$605,IF($C$1556=\"INX\",$T$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1571),'M8.ASC_IP'!AC1571,0)","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))/IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1577),'M8.ASC_IP'!Z1577,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AA$605,IF($C$1556=\"INX\",$AA$606,1))/IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1577),'M8.ASC_IP'!AA1577,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1577),'M8.ASC_IP'!AB1577,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$Z$605,IF($C$1556=\"INX\",$Z$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1577),'M8.ASC_IP'!AC1577,0)","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))/IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1579),'M8.ASC_IP'!AB1579,0)","v":0},{"$f":"IF($C$1556=\"IDX\",$AC$605,IF($C$1556=\"INX\",$AC$606,1))/IF($C$1556=\"IDX\",$AB$605,IF($C$1556=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1579),'M8.ASC_IP'!AC1579,0)","v":0}]
[null,null,null,2,null,null,{"$f":"IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!G1584),'M8.ASC_IP'!G1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$H$605,IF($C$1582=\"INX\",$H$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1584),'M8.ASC_IP'!H1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$I$605,IF($C$1582=\"INX\",$I$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1584),'M8.ASC_IP'!I1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$J$605,IF($C$1582=\"INX\",$J$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1584),'M8.ASC_IP'!J1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$K$605,IF($C$1582=\"INX\",$K$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1584),'M8.ASC_IP'!K1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1584),'M8.ASC_IP'!L1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$M$605,IF($C$1582=\"INX\",$M$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1584),'M8.ASC_IP'!M1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$N$605,IF($C$1582=\"INX\",$N$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1584),'M8.ASC_IP'!N1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$O$605,IF($C$1582=\"INX\",$O$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1584),'M8.ASC_IP'!O1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$P$605,IF($C$1582=\"INX\",$P$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1584),'M8.ASC_IP'!P1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1584),'M8.ASC_IP'!Q1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$R$605,IF($C$1582=\"INX\",$R$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1584),'M8.ASC_IP'!R1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$S$605,IF($C$1582=\"INX\",$S$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1584),'M8.ASC_IP'!S1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$T$605,IF($C$1582=\"INX\",$T$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1584),'M8.ASC_IP'!T1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$U$605,IF($C$1582=\"INX\",$U$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1584),'M8.ASC_IP'!U1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$V$605,IF($C$1582=\"INX\",$V$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1584),'M8.ASC_IP'!V1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1584),'M8.ASC_IP'!W1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$X$605,IF($C$1582=\"INX\",$X$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1584),'M8.ASC_IP'!X1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Y$605,IF($C$1582=\"INX\",$Y$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1584),'M8.ASC_IP'!Y1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Z$605,IF($C$1582=\"INX\",$Z$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1584),'M8.ASC_IP'!Z1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1584),'M8.ASC_IP'!AA1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1584),'M8.ASC_IP'!AB1584,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$G$605,IF($C$1582=\"INX\",$G$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1584),'M8.ASC_IP'!AC1584,0)","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1589),'M8.ASC_IP'!L1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$M$605,IF($C$1582=\"INX\",$M$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1589),'M8.ASC_IP'!M1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$N$605,IF($C$1582=\"INX\",$N$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1589),'M8.ASC_IP'!N1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$O$605,IF($C$1582=\"INX\",$O$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1589),'M8.ASC_IP'!O1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$P$605,IF($C$1582=\"INX\",$P$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1589),'M8.ASC_IP'!P1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1589),'M8.ASC_IP'!Q1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$R$605,IF($C$1582=\"INX\",$R$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1589),'M8.ASC_IP'!R1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$S$605,IF($C$1582=\"INX\",$S$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1589),'M8.ASC_IP'!S1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$T$605,IF($C$1582=\"INX\",$T$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1589),'M8.ASC_IP'!T1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$U$605,IF($C$1582=\"INX\",$U$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1589),'M8.ASC_IP'!U1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$V$605,IF($C$1582=\"INX\",$V$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1589),'M8.ASC_IP'!V1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1589),'M8.ASC_IP'!W1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$X$605,IF($C$1582=\"INX\",$X$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1589),'M8.ASC_IP'!X1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Y$605,IF($C$1582=\"INX\",$Y$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1589),'M8.ASC_IP'!Y1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Z$605,IF($C$1582=\"INX\",$Z$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1589),'M8.ASC_IP'!Z1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1589),'M8.ASC_IP'!AA1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1589),'M8.ASC_IP'!AB1589,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$L$605,IF($C$1582=\"INX\",$L$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1589),'M8.ASC_IP'!AC1589,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1594),'M8.ASC_IP'!Q1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$R$605,IF($C$1582=\"INX\",$R$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1594),'M8.ASC_IP'!R1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$S$605,IF($C$1582=\"INX\",$S$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1594),'M8.ASC_IP'!S1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$T$605,IF($C$1582=\"INX\",$T$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1594),'M8.ASC_IP'!T1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$U$605,IF($C$1582=\"INX\",$U$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1594),'M8.ASC_IP'!U1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$V$605,IF($C$1582=\"INX\",$V$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1594),'M8.ASC_IP'!V1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1594),'M8.ASC_IP'!W1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$X$605,IF($C$1582=\"INX\",$X$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1594),'M8.ASC_IP'!X1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Y$605,IF($C$1582=\"INX\",$Y$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1594),'M8.ASC_IP'!Y1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Z$605,IF($C$1582=\"INX\",$Z$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1594),'M8.ASC_IP'!Z1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1594),'M8.ASC_IP'!AA1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1594),'M8.ASC_IP'!AB1594,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$Q$605,IF($C$1582=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1594),'M8.ASC_IP'!AC1594,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1600),'M8.ASC_IP'!W1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$X$605,IF($C$1582=\"INX\",$X$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1600),'M8.ASC_IP'!X1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Y$605,IF($C$1582=\"INX\",$Y$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1600),'M8.ASC_IP'!Y1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$Z$605,IF($C$1582=\"INX\",$Z$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1600),'M8.ASC_IP'!Z1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1600),'M8.ASC_IP'!AA1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1600),'M8.ASC_IP'!AB1600,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$W$605,IF($C$1582=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1600),'M8.ASC_IP'!AC1600,0)","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))/IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1604),'M8.ASC_IP'!AA1604,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AB$605,IF($C$1582=\"INX\",$AB$606,1))/IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1604),'M8.ASC_IP'!AB1604,0)","v":0},{"$f":"IF($C$1582=\"IDX\",$AC$605,IF($C$1582=\"INX\",$AC$606,1))/IF($C$1582=\"IDX\",$AA$605,IF($C$1582=\"INX\",$AA$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1604),'M8.ASC_IP'!AC1604,0)","v":0}]
[null,null,null,3,null,null,null,{"$f":"IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!H1611),'M8.ASC_IP'!H1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$I$605,IF($C$1608=\"INX\",$I$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!I1611),'M8.ASC_IP'!I1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$J$605,IF($C$1608=\"INX\",$J$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1611),'M8.ASC_IP'!J1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$K$605,IF($C$1608=\"INX\",$K$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1611),'M8.ASC_IP'!K1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$L$605,IF($C$1608=\"INX\",$L$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1611),'M8.ASC_IP'!L1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$M$605,IF($C$1608=\"INX\",$M$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1611),'M8.ASC_IP'!M1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1611),'M8.ASC_IP'!N1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$O$605,IF($C$1608=\"INX\",$O$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1611),'M8.ASC_IP'!O1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$P$605,IF($C$1608=\"INX\",$P$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1611),'M8.ASC_IP'!P1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Q$605,IF($C$1608=\"INX\",$Q$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1611),'M8.ASC_IP'!Q1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$R$605,IF($C$1608=\"INX\",$R$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1611),'M8.ASC_IP'!R1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1611),'M8.ASC_IP'!S1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$T$605,IF($C$1608=\"INX\",$T$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1611),'M8.ASC_IP'!T1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$U$605,IF($C$1608=\"INX\",$U$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1611),'M8.ASC_IP'!U1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$V$605,IF($C$1608=\"INX\",$V$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1611),'M8.ASC_IP'!V1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$W$605,IF($C$1608=\"INX\",$W$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1611),'M8.ASC_IP'!W1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1611),'M8.ASC_IP'!X1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Y$605,IF($C$1608=\"INX\",$Y$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1611),'M8.ASC_IP'!Y1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Z$605,IF($C$1608=\"INX\",$Z$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1611),'M8.ASC_IP'!Z1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AA$605,IF($C$1608=\"INX\",$AA$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1611),'M8.ASC_IP'!AA1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AB$605,IF($C$1608=\"INX\",$AB$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1611),'M8.ASC_IP'!AB1611,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AC$605,IF($C$1608=\"INX\",$AC$606,1))/IF($C$1608=\"IDX\",$H$605,IF($C$1608=\"INX\",$H$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1611),'M8.ASC_IP'!AC1611,0)","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1617),'M8.ASC_IP'!N1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$O$605,IF($C$1608=\"INX\",$O$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1617),'M8.ASC_IP'!O1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$P$605,IF($C$1608=\"INX\",$P$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1617),'M8.ASC_IP'!P1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Q$605,IF($C$1608=\"INX\",$Q$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1617),'M8.ASC_IP'!Q1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$R$605,IF($C$1608=\"INX\",$R$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1617),'M8.ASC_IP'!R1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1617),'M8.ASC_IP'!S1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$T$605,IF($C$1608=\"INX\",$T$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1617),'M8.ASC_IP'!T1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$U$605,IF($C$1608=\"INX\",$U$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1617),'M8.ASC_IP'!U1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$V$605,IF($C$1608=\"INX\",$V$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1617),'M8.ASC_IP'!V1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$W$605,IF($C$1608=\"INX\",$W$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1617),'M8.ASC_IP'!W1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1617),'M8.ASC_IP'!X1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Y$605,IF($C$1608=\"INX\",$Y$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1617),'M8.ASC_IP'!Y1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Z$605,IF($C$1608=\"INX\",$Z$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1617),'M8.ASC_IP'!Z1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AA$605,IF($C$1608=\"INX\",$AA$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1617),'M8.ASC_IP'!AA1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AB$605,IF($C$1608=\"INX\",$AB$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1617),'M8.ASC_IP'!AB1617,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AC$605,IF($C$1608=\"INX\",$AC$606,1))/IF($C$1608=\"IDX\",$N$605,IF($C$1608=\"INX\",$N$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1617),'M8.ASC_IP'!AC1617,0)","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1622),'M8.ASC_IP'!S1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$T$605,IF($C$1608=\"INX\",$T$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1622),'M8.ASC_IP'!T1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$U$605,IF($C$1608=\"INX\",$U$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1622),'M8.ASC_IP'!U1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$V$605,IF($C$1608=\"INX\",$V$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1622),'M8.ASC_IP'!V1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$W$605,IF($C$1608=\"INX\",$W$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1622),'M8.ASC_IP'!W1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1622),'M8.ASC_IP'!X1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Y$605,IF($C$1608=\"INX\",$Y$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1622),'M8.ASC_IP'!Y1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Z$605,IF($C$1608=\"INX\",$Z$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1622),'M8.ASC_IP'!Z1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AA$605,IF($C$1608=\"INX\",$AA$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1622),'M8.ASC_IP'!AA1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AB$605,IF($C$1608=\"INX\",$AB$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1622),'M8.ASC_IP'!AB1622,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AC$605,IF($C$1608=\"INX\",$AC$606,1))/IF($C$1608=\"IDX\",$S$605,IF($C$1608=\"INX\",$S$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1622),'M8.ASC_IP'!AC1622,0)","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1627),'M8.ASC_IP'!X1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Y$605,IF($C$1608=\"INX\",$Y$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1627),'M8.ASC_IP'!Y1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$Z$605,IF($C$1608=\"INX\",$Z$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1627),'M8.ASC_IP'!Z1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AA$605,IF($C$1608=\"INX\",$AA$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1627),'M8.ASC_IP'!AA1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AB$605,IF($C$1608=\"INX\",$AB$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1627),'M8.ASC_IP'!AB1627,0)","v":0},{"$f":"IF($C$1608=\"IDX\",$AC$605,IF($C$1608=\"INX\",$AC$606,1))/IF($C$1608=\"IDX\",$X$605,IF($C$1608=\"INX\",$X$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1627),'M8.ASC_IP'!AC1627,0)","v":0}]
[null,20,{"$f":"Instruments!$L$26","v":0},null,{"$f":"$E$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!J1639),'M8.ASC_IP'!J1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$K$605,IF($C$1634=\"INX\",$K$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!K1639),'M8.ASC_IP'!K1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$L$605,IF($C$1634=\"INX\",$L$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!L1639),'M8.ASC_IP'!L1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$M$605,IF($C$1634=\"INX\",$M$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!M1639),'M8.ASC_IP'!M1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$N$605,IF($C$1634=\"INX\",$N$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!N1639),'M8.ASC_IP'!N1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$O$605,IF($C$1634=\"INX\",$O$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!O1639),'M8.ASC_IP'!O1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1639),'M8.ASC_IP'!P1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1639),'M8.ASC_IP'!Q1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$R$605,IF($C$1634=\"INX\",$R$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1639),'M8.ASC_IP'!R1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$S$605,IF($C$1634=\"INX\",$S$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1639),'M8.ASC_IP'!S1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$T$605,IF($C$1634=\"INX\",$T$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1639),'M8.ASC_IP'!T1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$U$605,IF($C$1634=\"INX\",$U$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1639),'M8.ASC_IP'!U1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$V$605,IF($C$1634=\"INX\",$V$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1639),'M8.ASC_IP'!V1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1639),'M8.ASC_IP'!W1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$X$605,IF($C$1634=\"INX\",$X$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1639),'M8.ASC_IP'!X1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Y$605,IF($C$1634=\"INX\",$Y$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1639),'M8.ASC_IP'!Y1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Z$605,IF($C$1634=\"INX\",$Z$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1639),'M8.ASC_IP'!Z1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AA$605,IF($C$1634=\"INX\",$AA$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1639),'M8.ASC_IP'!AA1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1639),'M8.ASC_IP'!AB1639,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$J$605,IF($C$1634=\"INX\",$J$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1639),'M8.ASC_IP'!AC1639,0)","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!P1645),'M8.ASC_IP'!P1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1645),'M8.ASC_IP'!Q1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$R$605,IF($C$1634=\"INX\",$R$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1645),'M8.ASC_IP'!R1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$S$605,IF($C$1634=\"INX\",$S$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1645),'M8.ASC_IP'!S1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$T$605,IF($C$1634=\"INX\",$T$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1645),'M8.ASC_IP'!T1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$U$605,IF($C$1634=\"INX\",$U$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1645),'M8.ASC_IP'!U1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$V$605,IF($C$1634=\"INX\",$V$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1645),'M8.ASC_IP'!V1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1645),'M8.ASC_IP'!W1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$X$605,IF($C$1634=\"INX\",$X$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1645),'M8.ASC_IP'!X1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Y$605,IF($C$1634=\"INX\",$Y$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1645),'M8.ASC_IP'!Y1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Z$605,IF($C$1634=\"INX\",$Z$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1645),'M8.ASC_IP'!Z1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AA$605,IF($C$1634=\"INX\",$AA$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1645),'M8.ASC_IP'!AA1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1645),'M8.ASC_IP'!AB1645,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$P$605,IF($C$1634=\"INX\",$P$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1645),'M8.ASC_IP'!AC1645,0)","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Q1646),'M8.ASC_IP'!Q1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$R$605,IF($C$1634=\"INX\",$R$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!R1646),'M8.ASC_IP'!R1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$S$605,IF($C$1634=\"INX\",$S$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!S1646),'M8.ASC_IP'!S1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$T$605,IF($C$1634=\"INX\",$T$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!T1646),'M8.ASC_IP'!T1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$U$605,IF($C$1634=\"INX\",$U$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!U1646),'M8.ASC_IP'!U1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$V$605,IF($C$1634=\"INX\",$V$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!V1646),'M8.ASC_IP'!V1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1646),'M8.ASC_IP'!W1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$X$605,IF($C$1634=\"INX\",$X$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1646),'M8.ASC_IP'!X1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Y$605,IF($C$1634=\"INX\",$Y$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1646),'M8.ASC_IP'!Y1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Z$605,IF($C$1634=\"INX\",$Z$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1646),'M8.ASC_IP'!Z1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AA$605,IF($C$1634=\"INX\",$AA$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1646),'M8.ASC_IP'!AA1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1646),'M8.ASC_IP'!AB1646,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$Q$605,IF($C$1634=\"INX\",$Q$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1646),'M8.ASC_IP'!AC1646,0)","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!W1652),'M8.ASC_IP'!W1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$X$605,IF($C$1634=\"INX\",$X$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!X1652),'M8.ASC_IP'!X1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Y$605,IF($C$1634=\"INX\",$Y$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Y1652),'M8.ASC_IP'!Y1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$Z$605,IF($C$1634=\"INX\",$Z$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!Z1652),'M8.ASC_IP'!Z1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AA$605,IF($C$1634=\"INX\",$AA$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AA1652),'M8.ASC_IP'!AA1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1652),'M8.ASC_IP'!AB1652,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$W$605,IF($C$1634=\"INX\",$W$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1652),'M8.ASC_IP'!AC1652,0)","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))/IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AB1657),'M8.ASC_IP'!AB1657,0)","v":0},{"$f":"IF($C$1634=\"IDX\",$AC$605,IF($C$1634=\"INX\",$AC$606,1))/IF($C$1634=\"IDX\",$AB$605,IF($C$1634=\"INX\",$AB$606,1))*IF(ISNUMBER('M8.ASC_IP'!AC1657),'M8.ASC_IP'!AC1657,0)","v":0}]
[]
[null,null,null,1,{"$f":"$E$6","v":"T-bills 3m"},null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1141>0),F1141,0)))*IF($C$1667=1,(IF(OR(G$1664=$D1668+12,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54,F$54)))),IF($C$1667=2,(IF(OR(G$1664=$D1668+6,G$1664=$D1668+12,G$1664=$D1668+18,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/2,F$54/2)))),(IF(OR(G$1664=$D1668+3,G$1664=$D1668+6,G$1664=$D1668+9,G$1664=$D1668+12,G$1664=$D1668+15,G$1664=$D1668+18,G$1664=$D1668+21,G$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/4,F$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1141>0),G1141,0)))*IF($C$1667=1,(IF(OR(H$1664=$D1668+12,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54,G$54)))),IF($C$1667=2,(IF(OR(H$1664=$D1668+6,H$1664=$D1668+12,H$1664=$D1668+18,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/2,G$54/2)))),(IF(OR(H$1664=$D1668+3,H$1664=$D1668+6,H$1664=$D1668+9,H$1664=$D1668+12,H$1664=$D1668+15,H$1664=$D1668+18,H$1664=$D1668+21,H$1664=$D1668+24),(IF($C$6=\"Fix\",$F$54/4,G$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",O1150>0),O1150,0)))*IF($C$1667=1,(IF(OR(P$1664=$D1677+12,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54,O$54)))),IF($C$1667=2,(IF(OR(P$1664=$D1677+6,P$1664=$D1677+12,P$1664=$D1677+18,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/2,O$54/2)))),(IF(OR(P$1664=$D1677+3,P$1664=$D1677+6,P$1664=$D1677+9,P$1664=$D1677+12,P$1664=$D1677+15,P$1664=$D1677+18,P$1664=$D1677+21,P$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/4,O$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",P1150>0),P1150,0)))*IF($C$1667=1,(IF(OR(Q$1664=$D1677+12,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54,P$54)))),IF($C$1667=2,(IF(OR(Q$1664=$D1677+6,Q$1664=$D1677+12,Q$1664=$D1677+18,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/2,P$54/2)))),(IF(OR(Q$1664=$D1677+3,Q$1664=$D1677+6,Q$1664=$D1677+9,Q$1664=$D1677+12,Q$1664=$D1677+15,Q$1664=$D1677+18,Q$1664=$D1677+21,Q$1664=$D1677+24),(IF($C$6=\"Fix\",$O$54/4,P$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",Q1152>0),Q1152,0)))*IF($C$1667=1,(IF(OR(R$1664=$D1679+12,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54,Q$54)))),IF($C$1667=2,(IF(OR(R$1664=$D1679+6,R$1664=$D1679+12,R$1664=$D1679+18,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/2,Q$54/2)))),(IF(OR(R$1664=$D1679+3,R$1664=$D1679+6,R$1664=$D1679+9,R$1664=$D1679+12,R$1664=$D1679+15,R$1664=$D1679+18,R$1664=$D1679+21,R$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/4,Q$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",R1152>0),R1152,0)))*IF($C$1667=1,(IF(OR(S$1664=$D1679+12,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54,R$54)))),IF($C$1667=2,(IF(OR(S$1664=$D1679+6,S$1664=$D1679+12,S$1664=$D1679+18,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/2,R$54/2)))),(IF(OR(S$1664=$D1679+3,S$1664=$D1679+6,S$1664=$D1679+9,S$1664=$D1679+12,S$1664=$D1679+15,S$1664=$D1679+18,S$1664=$D1679+21,S$1664=$D1679+24),(IF($C$6=\"Fix\",$Q$54/4,R$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",W1158>0),W1158,0)))*IF($C$1667=1,(IF(OR(X$1664=$D1685+12,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54,W$54)))),IF($C$1667=2,(IF(OR(X$1664=$D1685+6,X$1664=$D1685+12,X$1664=$D1685+18,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/2,W$54/2)))),(IF(OR(X$1664=$D1685+3,X$1664=$D1685+6,X$1664=$D1685+9,X$1664=$D1685+12,X$1664=$D1685+15,X$1664=$D1685+18,X$1664=$D1685+21,X$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/4,W$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",X1158>0),X1158,0)))*IF($C$1667=1,(IF(OR(Y$1664=$D1685+12,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54,X$54)))),IF($C$1667=2,(IF(OR(Y$1664=$D1685+6,Y$1664=$D1685+12,Y$1664=$D1685+18,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/2,X$54/2)))),(IF(OR(Y$1664=$D1685+3,Y$1664=$D1685+6,Y$1664=$D1685+9,Y$1664=$D1685+12,Y$1664=$D1685+15,Y$1664=$D1685+18,Y$1664=$D1685+21,Y$1664=$D1685+24),(IF($C$6=\"Fix\",$W$54/4,X$54/4))))))","v":0},0,0,0,0]
[null,null,null,23,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",AB1163>0),AB1163,0)))*IF($C$1667=1,(IF(OR(AC$1664=$D1690+12,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54,$AB$54)))),IF($C$1667=2,(IF(OR(AC$1664=$D1690+6,AC$1664=$D1690+12,AC$1664=$D1690+18,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54/2,$AB$54/2)))),(IF(OR(AC$1664=$D1690+3,AC$1664=$D1690+6,AC$1664=$D1690+9,AC$1664=$D1690+12,AC$1664=$D1690+15,AC$1664=$D1690+18,AC$1664=$D1690+21,AC$1664=$D1690+24),(IF($C$6=\"Fix\",$AB$54/4,$AB$54/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$7","v":"T-bills 6m"},null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1167>0),F1167,0)))*IF($C$1693=1,(IF(OR(G$1664=$D1694+12,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55,F$55)))),IF($C$1693=2,(IF(OR(G$1664=$D1694+6,G$1664=$D1694+12,G$1664=$D1694+18,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55/2,F$55/2)))),(IF(OR(G$1664=$D1694+3,G$1664=$D1694+6,G$1664=$D1694+9,G$1664=$D1694+12,G$1664=$D1694+15,G$1664=$D1694+18,G$1664=$D1694+21,G$1664=$D1694+24),(IF($C$7=\"Fix\",$F$55/4,F$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"T-bills 6m",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",N1175>0),N1175,0)))*IF($C$1693=1,(IF(OR(O$1664=$D1702+12,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55,N$55)))),IF($C$1693=2,(IF(OR(O$1664=$D1702+6,O$1664=$D1702+12,O$1664=$D1702+18,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55/2,N$55/2)))),(IF(OR(O$1664=$D1702+3,O$1664=$D1702+6,O$1664=$D1702+9,O$1664=$D1702+12,O$1664=$D1702+15,O$1664=$D1702+18,O$1664=$D1702+21,O$1664=$D1702+24),(IF($C$7=\"Fix\",$N$55/4,N$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",S1180>0),S1180,0)))*IF($C$1693=1,(IF(OR(T$1664=$D1707+12,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55,S$55)))),IF($C$1693=2,(IF(OR(T$1664=$D1707+6,T$1664=$D1707+12,T$1664=$D1707+18,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55/2,S$55/2)))),(IF(OR(T$1664=$D1707+3,T$1664=$D1707+6,T$1664=$D1707+9,T$1664=$D1707+12,T$1664=$D1707+15,T$1664=$D1707+18,T$1664=$D1707+21,T$1664=$D1707+24),(IF($C$7=\"Fix\",$S$55/4,S$55/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Y1186>0),Y1186,0)))*IF($C$1693=1,(IF(OR(Z$1664=$D1713+12,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,Y$55)))),IF($C$1693=2,(IF(OR(Z$1664=$D1713+6,Z$1664=$D1713+12,Z$1664=$D1713+18,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,Y$55/2)))),(IF(OR(Z$1664=$D1713+3,Z$1664=$D1713+6,Z$1664=$D1713+9,Z$1664=$D1713+12,Z$1664=$D1713+15,Z$1664=$D1713+18,Z$1664=$D1713+21,Z$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,Y$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Z1186>0),Z1186,0)))*IF($C$1693=1,(IF(OR(AA$1664=$D1713+12,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,Z$55)))),IF($C$1693=2,(IF(OR(AA$1664=$D1713+6,AA$1664=$D1713+12,AA$1664=$D1713+18,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,Z$55/2)))),(IF(OR(AA$1664=$D1713+3,AA$1664=$D1713+6,AA$1664=$D1713+9,AA$1664=$D1713+12,AA$1664=$D1713+15,AA$1664=$D1713+18,AA$1664=$D1713+21,AA$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,Z$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AA1186>0),AA1186,0)))*IF($C$1693=1,(IF(OR(AB$1664=$D1713+12,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,AA$55)))),IF($C$1693=2,(IF(OR(AB$1664=$D1713+6,AB$1664=$D1713+12,AB$1664=$D1713+18,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,AA$55/2)))),(IF(OR(AB$1664=$D1713+3,AB$1664=$D1713+6,AB$1664=$D1713+9,AB$1664=$D1713+12,AB$1664=$D1713+15,AB$1664=$D1713+18,AB$1664=$D1713+21,AB$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,AA$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AB1186>0),AB1186,0)))*IF($C$1693=1,(IF(OR(AC$1664=$D1713+12,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55,AB$55)))),IF($C$1693=2,(IF(OR(AC$1664=$D1713+6,AC$1664=$D1713+12,AC$1664=$D1713+18,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/2,AB$55/2)))),(IF(OR(AC$1664=$D1713+3,AC$1664=$D1713+6,AC$1664=$D1713+9,AC$1664=$D1713+12,AC$1664=$D1713+15,AC$1664=$D1713+18,AC$1664=$D1713+21,AC$1664=$D1713+24),(IF($C$7=\"Fix\",$Y$55/4,AB$55/4))))))","v":0}]
[null,3,{"$f":"IF($B$8=\"Bonds\",Instruments!$O$9,\" \")","v":" "},null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,5,"T-bills 12m",null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",J1197>0),J1197,0)))*IF($C$1719=1,(IF(OR(K$1664=$D1724+12,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56,J$56)))),IF($C$1719=2,(IF(OR(K$1664=$D1724+6,K$1664=$D1724+12,K$1664=$D1724+18,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56/2,J$56/2)))),(IF(OR(K$1664=$D1724+3,K$1664=$D1724+6,K$1664=$D1724+9,K$1664=$D1724+12,K$1664=$D1724+15,K$1664=$D1724+18,K$1664=$D1724+21,K$1664=$D1724+24),(IF($C$8=\"Fix\",$J$56/4,J$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"T-bills 12m",null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",K1198>0),K1198,0)))*IF($C$1719=1,(IF(OR(L$1664=$D1725+12,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56,K$56)))),IF($C$1719=2,(IF(OR(L$1664=$D1725+6,L$1664=$D1725+12,L$1664=$D1725+18,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56/2,K$56/2)))),(IF(OR(L$1664=$D1725+3,L$1664=$D1725+6,L$1664=$D1725+9,L$1664=$D1725+12,L$1664=$D1725+15,L$1664=$D1725+18,L$1664=$D1725+21,L$1664=$D1725+24),(IF($C$8=\"Fix\",$K$56/4,K$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",P1203>0),P1203,0)))*IF($C$1719=1,(IF(OR(Q$1664=$D1730+12,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56,P$56)))),IF($C$1719=2,(IF(OR(Q$1664=$D1730+6,Q$1664=$D1730+12,Q$1664=$D1730+18,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56/2,P$56/2)))),(IF(OR(Q$1664=$D1730+3,Q$1664=$D1730+6,Q$1664=$D1730+9,Q$1664=$D1730+12,Q$1664=$D1730+15,Q$1664=$D1730+18,Q$1664=$D1730+21,Q$1664=$D1730+24),(IF($C$8=\"Fix\",$P$56/4,P$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",V1209>0),V1209,0)))*IF($C$1719=1,(IF(OR(W$1664=$D1736+12,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56,V$56)))),IF($C$1719=2,(IF(OR(W$1664=$D1736+6,W$1664=$D1736+12,W$1664=$D1736+18,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56/2,V$56/2)))),(IF(OR(W$1664=$D1736+3,W$1664=$D1736+6,W$1664=$D1736+9,W$1664=$D1736+12,W$1664=$D1736+15,W$1664=$D1736+18,W$1664=$D1736+21,W$1664=$D1736+24),(IF($C$8=\"Fix\",$V$56/4,V$56/4))))))","v":0},0,0,0,0,0,0]
[]
[null,null,null,2,"2yr ",null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",G1220>0),G1220,0)))*IF($C$1745=1,(IF(OR(H$1664=$D1747+12,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57,G$57)))),IF($C$1745=2,(IF(OR(H$1664=$D1747+6,H$1664=$D1747+12,H$1664=$D1747+18,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57/2,G$57/2)))),(IF(OR(H$1664=$D1747+3,H$1664=$D1747+6,H$1664=$D1747+9,H$1664=$D1747+12,H$1664=$D1747+15,H$1664=$D1747+18,H$1664=$D1747+21,H$1664=$D1747+24),(IF($C$9=\"Fix\",$G$57/4,G$57/4))))))","v":0},0,3.5150000000000001,0,0,3.5150000000000001,0,0,3.5150000000000001,0,0,3.55,0,0,3.55,0,0,3.55,0,0,3.55,0]
[null,null,null,8,"2yr ",null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",M1226>0),M1226,0)))*IF($C$1745=1,(IF(OR(N$1664=$D1753+12,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57,M$57)))),IF($C$1745=2,(IF(OR(N$1664=$D1753+6,N$1664=$D1753+12,N$1664=$D1753+18,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57/2,M$57/2)))),(IF(OR(N$1664=$D1753+3,N$1664=$D1753+6,N$1664=$D1753+9,N$1664=$D1753+12,N$1664=$D1753+15,N$1664=$D1753+18,N$1664=$D1753+21,N$1664=$D1753+24),(IF($C$9=\"Fix\",$M$57/4,M$57/4))))))","v":0},0,3.5150000000000001,0,0,3.55,0,0,3.55,0,0,3.55,0,0,3.55,0]
[null,null,null,13,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",R1231>0),R1231,0)))*IF($C$1745=1,(IF(OR(S$1664=$D1758+12,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57,R$57)))),IF($C$1745=2,(IF(OR(S$1664=$D1758+6,S$1664=$D1758+12,S$1664=$D1758+18,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/2,R$57/2)))),(IF(OR(S$1664=$D1758+3,S$1664=$D1758+6,S$1664=$D1758+9,S$1664=$D1758+12,S$1664=$D1758+15,S$1664=$D1758+18,S$1664=$D1758+21,S$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/4,R$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",S1231>0),S1231,0)))*IF($C$1745=1,(IF(OR(T$1664=$D1758+12,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57,S$57)))),IF($C$1745=2,(IF(OR(T$1664=$D1758+6,T$1664=$D1758+12,T$1664=$D1758+18,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/2,S$57/2)))),(IF(OR(T$1664=$D1758+3,T$1664=$D1758+6,T$1664=$D1758+9,T$1664=$D1758+12,T$1664=$D1758+15,T$1664=$D1758+18,T$1664=$D1758+21,T$1664=$D1758+24),(IF($C$9=\"Fix\",$R$57/4,S$57/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",U1234>0),U1234,0)))*IF($C$1745=1,(IF(OR(V$1664=$D1761+12,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57,U$57)))),IF($C$1745=2,(IF(OR(V$1664=$D1761+6,V$1664=$D1761+12,V$1664=$D1761+18,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57/2,U$57/2)))),(IF(OR(V$1664=$D1761+3,V$1664=$D1761+6,V$1664=$D1761+9,V$1664=$D1761+12,V$1664=$D1761+15,V$1664=$D1761+18,V$1664=$D1761+21,V$1664=$D1761+24),(IF($C$9=\"Fix\",$U$57/4,U$57/4))))))","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,4,"3yr",null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",I1248>0),I1248,0)))*IF($C$1771=1,(IF(OR(J$1664=$D1775+12,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58,I$58)))),IF($C$1771=2,(IF(OR(J$1664=$D1775+6,J$1664=$D1775+12,J$1664=$D1775+18,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58/2,I$58/2)))),(IF(OR(J$1664=$D1775+3,J$1664=$D1775+6,J$1664=$D1775+9,J$1664=$D1775+12,J$1664=$D1775+15,J$1664=$D1775+18,J$1664=$D1775+21,J$1664=$D1775+24),(IF($C$10=\"Fix\",$I$58/4,I$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"3yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",O1254>0),O1254,0)))*IF($C$1771=1,(IF(OR(P$1664=$D1781+12,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58,O$58)))),IF($C$1771=2,(IF(OR(P$1664=$D1781+6,P$1664=$D1781+12,P$1664=$D1781+18,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58/2,O$58/2)))),(IF(OR(P$1664=$D1781+3,P$1664=$D1781+6,P$1664=$D1781+9,P$1664=$D1781+12,P$1664=$D1781+15,P$1664=$D1781+18,P$1664=$D1781+21,P$1664=$D1781+24),(IF($C$10=\"Fix\",$O$58/4,O$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",T1259>0),T1259,0)))*IF($C$1771=1,(IF(OR(U$1664=$D1786+12,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58,T$58)))),IF($C$1771=2,(IF(OR(U$1664=$D1786+6,U$1664=$D1786+12,U$1664=$D1786+18,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58/2,T$58/2)))),(IF(OR(U$1664=$D1786+3,U$1664=$D1786+6,U$1664=$D1786+9,U$1664=$D1786+12,U$1664=$D1786+15,U$1664=$D1786+18,U$1664=$D1786+21,U$1664=$D1786+24),(IF($C$10=\"Fix\",$T$58/4,T$58/4))))))","v":0},0,2.8312499999999998,0,0,2.8312499999999998,0,0,2.8312499999999998]
[null,null,null,21,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",Z1265>0),Z1265,0)))*IF($C$1771=1,(IF(OR(AA$1664=$D1792+12,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,Z$58)))),IF($C$1771=2,(IF(OR(AA$1664=$D1792+6,AA$1664=$D1792+12,AA$1664=$D1792+18,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,Z$58/2)))),(IF(OR(AA$1664=$D1792+3,AA$1664=$D1792+6,AA$1664=$D1792+9,AA$1664=$D1792+12,AA$1664=$D1792+15,AA$1664=$D1792+18,AA$1664=$D1792+21,AA$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,Z$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AA1265>0),AA1265,0)))*IF($C$1771=1,(IF(OR(AB$1664=$D1792+12,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,AA$58)))),IF($C$1771=2,(IF(OR(AB$1664=$D1792+6,AB$1664=$D1792+12,AB$1664=$D1792+18,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,AA$58/2)))),(IF(OR(AB$1664=$D1792+3,AB$1664=$D1792+6,AB$1664=$D1792+9,AB$1664=$D1792+12,AB$1664=$D1792+15,AB$1664=$D1792+18,AB$1664=$D1792+21,AB$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1265>0),AB1265,0)))*IF($C$1771=1,(IF(OR(AC$1664=$D1792+12,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58,AB$58)))),IF($C$1771=2,(IF(OR(AC$1664=$D1792+6,AC$1664=$D1792+12,AC$1664=$D1792+18,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/2,AB$58/2)))),(IF(OR(AC$1664=$D1792+3,AC$1664=$D1792+6,AC$1664=$D1792+9,AC$1664=$D1792+12,AC$1664=$D1792+15,AC$1664=$D1792+18,AC$1664=$D1792+21,AC$1664=$D1792+24),(IF($C$10=\"Fix\",$Z$58/4,AB$58/4))))))","v":2.8312499999999998}]
[null,null,null,22,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AA1266>0),AA1266,0)))*IF($C$1771=1,(IF(OR(AB$1664=$D1793+12,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58,AA$58)))),IF($C$1771=2,(IF(OR(AB$1664=$D1793+6,AB$1664=$D1793+12,AB$1664=$D1793+18,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/2,AA$58/2)))),(IF(OR(AB$1664=$D1793+3,AB$1664=$D1793+6,AB$1664=$D1793+9,AB$1664=$D1793+12,AB$1664=$D1793+15,AB$1664=$D1793+18,AB$1664=$D1793+21,AB$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1266>0),AB1266,0)))*IF($C$1771=1,(IF(OR(AC$1664=$D1793+12,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58,AB$58)))),IF($C$1771=2,(IF(OR(AC$1664=$D1793+6,AC$1664=$D1793+12,AC$1664=$D1793+18,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/2,AB$58/2)))),(IF(OR(AC$1664=$D1793+3,AC$1664=$D1793+6,AC$1664=$D1793+9,AC$1664=$D1793+12,AC$1664=$D1793+15,AC$1664=$D1793+18,AC$1664=$D1793+21,AC$1664=$D1793+24),(IF($C$10=\"Fix\",$AA$58/4,AB$58/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$11","v":"5yr"},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1271>0),F1271,0)))*IF($C$1797=1,(IF(OR(G$1664=$D1798+12,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59,F$59)))),IF($C$1797=2,(IF(OR(G$1664=$D1798+6,G$1664=$D1798+12,G$1664=$D1798+18,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59/2,F$59/2)))),(IF(OR(G$1664=$D1798+3,G$1664=$D1798+6,G$1664=$D1798+9,G$1664=$D1798+12,G$1664=$D1798+15,G$1664=$D1798+18,G$1664=$D1798+21,G$1664=$D1798+24),(IF($C$11=\"Fix\",$F$59/4,F$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"5yr",null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",K1276>0),K1276,0)))*IF($C$1797=1,(IF(OR(L$1664=$D1803+12,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59,K$59)))),IF($C$1797=2,(IF(OR(L$1664=$D1803+6,L$1664=$D1803+12,L$1664=$D1803+18,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59/2,K$59/2)))),(IF(OR(L$1664=$D1803+3,L$1664=$D1803+6,L$1664=$D1803+9,L$1664=$D1803+12,L$1664=$D1803+15,L$1664=$D1803+18,L$1664=$D1803+21,L$1664=$D1803+24),(IF($C$11=\"Fix\",$K$59/4,K$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",R1283>0),R1283,0)))*IF($C$1797=1,(IF(OR(S$1664=$D1810+12,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59,R$59)))),IF($C$1797=2,(IF(OR(S$1664=$D1810+6,S$1664=$D1810+12,S$1664=$D1810+18,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/2,R$59/2)))),(IF(OR(S$1664=$D1810+3,S$1664=$D1810+6,S$1664=$D1810+9,S$1664=$D1810+12,S$1664=$D1810+15,S$1664=$D1810+18,S$1664=$D1810+21,S$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/4,R$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",S1283>0),S1283,0)))*IF($C$1797=1,(IF(OR(T$1664=$D1810+12,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59,S$59)))),IF($C$1797=2,(IF(OR(T$1664=$D1810+6,T$1664=$D1810+12,T$1664=$D1810+18,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/2,S$59/2)))),(IF(OR(T$1664=$D1810+3,T$1664=$D1810+6,T$1664=$D1810+9,T$1664=$D1810+12,T$1664=$D1810+15,T$1664=$D1810+18,T$1664=$D1810+21,T$1664=$D1810+24),(IF($C$11=\"Fix\",$R$59/4,S$59/4))))))","v":0},0,0,0,6.4499999999999993,0,0,0,0,0]
[null,null,null,18,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",W1288>0),W1288,0)))*IF($C$1797=1,(IF(OR(X$1664=$D1815+12,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59,W$59)))),IF($C$1797=2,(IF(OR(X$1664=$D1815+6,X$1664=$D1815+12,X$1664=$D1815+18,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59/2,W$59/2)))),(IF(OR(X$1664=$D1815+3,X$1664=$D1815+6,X$1664=$D1815+9,X$1664=$D1815+12,X$1664=$D1815+15,X$1664=$D1815+18,X$1664=$D1815+21,X$1664=$D1815+24),(IF($C$11=\"Fix\",$W$59/4,W$59/4))))))","v":0},0,0,0,0,6.4499999999999993]
[null,null,null,24,"5yr"]
[null,null,null,3,"7yr",null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",H1299>0),H1299,0)))*IF($C$1823=1,(IF(OR(I$1664=$D1826+12,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60,H$60)))),IF($C$1823=2,(IF(OR(I$1664=$D1826+6,I$1664=$D1826+12,I$1664=$D1826+18,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60/2,H$60/2)))),(IF(OR(I$1664=$D1826+3,I$1664=$D1826+6,I$1664=$D1826+9,I$1664=$D1826+12,I$1664=$D1826+15,I$1664=$D1826+18,I$1664=$D1826+21,I$1664=$D1826+24),(IF($C$12=\"Fix\",$H$60/4,H$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"7yr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",P1307>0),P1307,0)))*IF($C$1823=1,(IF(OR(Q$1664=$D1834+12,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60,P$60)))),IF($C$1823=2,(IF(OR(Q$1664=$D1834+6,Q$1664=$D1834+12,Q$1664=$D1834+18,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60/2,P$60/2)))),(IF(OR(Q$1664=$D1834+3,Q$1664=$D1834+6,Q$1664=$D1834+9,Q$1664=$D1834+12,Q$1664=$D1834+15,Q$1664=$D1834+18,Q$1664=$D1834+21,Q$1664=$D1834+24),(IF($C$12=\"Fix\",$P$60/4,P$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",T1311>0),T1311,0)))*IF($C$1823=1,(IF(OR(U$1664=$D1838+12,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60,T$60)))),IF($C$1823=2,(IF(OR(U$1664=$D1838+6,U$1664=$D1838+12,U$1664=$D1838+18,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60/2,T$60/2)))),(IF(OR(U$1664=$D1838+3,U$1664=$D1838+6,U$1664=$D1838+9,U$1664=$D1838+12,U$1664=$D1838+15,U$1664=$D1838+18,U$1664=$D1838+21,U$1664=$D1838+24),(IF($C$12=\"Fix\",$T$60/4,T$60/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Y1316>0),Y1316,0)))*IF($C$1823=1,(IF(OR(Z$1664=$D1843+12,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,Y$60)))),IF($C$1823=2,(IF(OR(Z$1664=$D1843+6,Z$1664=$D1843+12,Z$1664=$D1843+18,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,Y$60/2)))),(IF(OR(Z$1664=$D1843+3,Z$1664=$D1843+6,Z$1664=$D1843+9,Z$1664=$D1843+12,Z$1664=$D1843+15,Z$1664=$D1843+18,Z$1664=$D1843+21,Z$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,Y$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Z1316>0),Z1316,0)))*IF($C$1823=1,(IF(OR(AA$1664=$D1843+12,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,Z$60)))),IF($C$1823=2,(IF(OR(AA$1664=$D1843+6,AA$1664=$D1843+12,AA$1664=$D1843+18,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,Z$60/2)))),(IF(OR(AA$1664=$D1843+3,AA$1664=$D1843+6,AA$1664=$D1843+9,AA$1664=$D1843+12,AA$1664=$D1843+15,AA$1664=$D1843+18,AA$1664=$D1843+21,AA$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,Z$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AA1316>0),AA1316,0)))*IF($C$1823=1,(IF(OR(AB$1664=$D1843+12,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,AA$60)))),IF($C$1823=2,(IF(OR(AB$1664=$D1843+6,AB$1664=$D1843+12,AB$1664=$D1843+18,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,AA$60/2)))),(IF(OR(AB$1664=$D1843+3,AB$1664=$D1843+6,AB$1664=$D1843+9,AB$1664=$D1843+12,AB$1664=$D1843+15,AB$1664=$D1843+18,AB$1664=$D1843+21,AB$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,AA$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AB1316>0),AB1316,0)))*IF($C$1823=1,(IF(OR(AC$1664=$D1843+12,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60,AB$60)))),IF($C$1823=2,(IF(OR(AC$1664=$D1843+6,AC$1664=$D1843+12,AC$1664=$D1843+18,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/2,AB$60/2)))),(IF(OR(AC$1664=$D1843+3,AC$1664=$D1843+6,AC$1664=$D1843+9,AC$1664=$D1843+12,AC$1664=$D1843+15,AC$1664=$D1843+18,AC$1664=$D1843+21,AC$1664=$D1843+24),(IF($C$12=\"Fix\",$Y$60/4,AB$60/4))))))","v":0}]
[null,8,{"$f":"IF($B$13=\"Bonds\",Instruments!$O$14,\" \")","v":2},null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,4,"10yr",null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",I1326>0),I1326,0)))*IF($C$1849=1,(IF(OR(J$1664=$D1853+12,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61,I$61)))),IF($C$1849=2,(IF(OR(J$1664=$D1853+6,J$1664=$D1853+12,J$1664=$D1853+18,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61/2,I$61/2)))),(IF(OR(J$1664=$D1853+3,J$1664=$D1853+6,J$1664=$D1853+9,J$1664=$D1853+12,J$1664=$D1853+15,J$1664=$D1853+18,J$1664=$D1853+21,J$1664=$D1853+24),(IF($C$13=\"Fix\",$I$61/4,I$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"10yr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",P1333>0),P1333,0)))*IF($C$1849=1,(IF(OR(Q$1664=$D1860+12,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61,P$61)))),IF($C$1849=2,(IF(OR(Q$1664=$D1860+6,Q$1664=$D1860+12,Q$1664=$D1860+18,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61/2,P$61/2)))),(IF(OR(Q$1664=$D1860+3,Q$1664=$D1860+6,Q$1664=$D1860+9,Q$1664=$D1860+12,Q$1664=$D1860+15,Q$1664=$D1860+18,Q$1664=$D1860+21,Q$1664=$D1860+24),(IF($C$13=\"Fix\",$P$61/4,P$61/4))))))","v":0},0,0,0,0,10.897500000000001,0,0,0,0,0,10.897500000000001,0]
[null,null,null,12,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",Q1334>0),Q1334,0)))*IF($C$1849=1,(IF(OR(R$1664=$D1861+12,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61,Q$61)))),IF($C$1849=2,(IF(OR(R$1664=$D1861+6,R$1664=$D1861+12,R$1664=$D1861+18,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61/2,Q$61/2)))),(IF(OR(R$1664=$D1861+3,R$1664=$D1861+6,R$1664=$D1861+9,R$1664=$D1861+12,R$1664=$D1861+15,R$1664=$D1861+18,R$1664=$D1861+21,R$1664=$D1861+24),(IF($C$13=\"Fix\",$Q$61/4,Q$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",V1339>0),V1339,0)))*IF($C$1849=1,(IF(OR(W$1664=$D1866+12,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61,V$61)))),IF($C$1849=2,(IF(OR(W$1664=$D1866+6,W$1664=$D1866+12,W$1664=$D1866+18,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61/2,V$61/2)))),(IF(OR(W$1664=$D1866+3,W$1664=$D1866+6,W$1664=$D1866+9,W$1664=$D1866+12,W$1664=$D1866+15,W$1664=$D1866+18,W$1664=$D1866+21,W$1664=$D1866+24),(IF($C$13=\"Fix\",$V$61/4,V$61/4))))))","v":0},0,0,0,0,10.875,0]
[null,null,null,1,{"$f":"$E$14","v":0},null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1349>0),F1349,0)))*IF($C$1875=1,(IF(OR(G$1664=$D1876+12,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62,F$62)))),IF($C$1875=2,(IF(OR(G$1664=$D1876+6,G$1664=$D1876+12,G$1664=$D1876+18,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/2,F$62/2)))),(IF(OR(G$1664=$D1876+3,G$1664=$D1876+6,G$1664=$D1876+9,G$1664=$D1876+12,G$1664=$D1876+15,G$1664=$D1876+18,G$1664=$D1876+21,G$1664=$D1876+24),(IF($C$14=\"Fix\",$F$62/4,F$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,0,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",H1351>0),H1351,0)))*IF($C$1875=1,(IF(OR(I$1664=$D1878+12,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62,H$62)))),IF($C$1875=2,(IF(OR(I$1664=$D1878+6,I$1664=$D1878+12,I$1664=$D1878+18,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62/2,H$62/2)))),(IF(OR(I$1664=$D1878+3,I$1664=$D1878+6,I$1664=$D1878+9,I$1664=$D1878+12,I$1664=$D1878+15,I$1664=$D1878+18,I$1664=$D1878+21,I$1664=$D1878+24),(IF($C$14=\"Fix\",$H$62/4,H$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",M1356>0),M1356,0)))*IF($C$1875=1,(IF(OR(N$1664=$D1883+12,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62,M$62)))),IF($C$1875=2,(IF(OR(N$1664=$D1883+6,N$1664=$D1883+12,N$1664=$D1883+18,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62/2,M$62/2)))),(IF(OR(N$1664=$D1883+3,N$1664=$D1883+6,N$1664=$D1883+9,N$1664=$D1883+12,N$1664=$D1883+15,N$1664=$D1883+18,N$1664=$D1883+21,N$1664=$D1883+24),(IF($C$14=\"Fix\",$M$62/4,M$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",S1362>0),S1362,0)))*IF($C$1875=1,(IF(OR(T$1664=$D1889+12,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62,S$62)))),IF($C$1875=2,(IF(OR(T$1664=$D1889+6,T$1664=$D1889+12,T$1664=$D1889+18,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62/2,S$62/2)))),(IF(OR(T$1664=$D1889+3,T$1664=$D1889+6,T$1664=$D1889+9,T$1664=$D1889+12,T$1664=$D1889+15,T$1664=$D1889+18,T$1664=$D1889+21,T$1664=$D1889+24),(IF($C$14=\"Fix\",$S$62/4,S$62/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",X1367>0),X1367,0)))*IF($C$1875=1,(IF(OR(Y$1664=$D1894+12,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,X$62)))),IF($C$1875=2,(IF(OR(Y$1664=$D1894+6,Y$1664=$D1894+12,Y$1664=$D1894+18,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,X$62/2)))),(IF(OR(Y$1664=$D1894+3,Y$1664=$D1894+6,Y$1664=$D1894+9,Y$1664=$D1894+12,Y$1664=$D1894+15,Y$1664=$D1894+18,Y$1664=$D1894+21,Y$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,X$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",Y1367>0),Y1367,0)))*IF($C$1875=1,(IF(OR(Z$1664=$D1894+12,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,Y$62)))),IF($C$1875=2,(IF(OR(Z$1664=$D1894+6,Z$1664=$D1894+12,Z$1664=$D1894+18,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,Y$62/2)))),(IF(OR(Z$1664=$D1894+3,Z$1664=$D1894+6,Z$1664=$D1894+9,Z$1664=$D1894+12,Z$1664=$D1894+15,Z$1664=$D1894+18,Z$1664=$D1894+21,Z$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,Y$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",Z1367>0),Z1367,0)))*IF($C$1875=1,(IF(OR(AA$1664=$D1894+12,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,Z$62)))),IF($C$1875=2,(IF(OR(AA$1664=$D1894+6,AA$1664=$D1894+12,AA$1664=$D1894+18,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,Z$62/2)))),(IF(OR(AA$1664=$D1894+3,AA$1664=$D1894+6,AA$1664=$D1894+9,AA$1664=$D1894+12,AA$1664=$D1894+15,AA$1664=$D1894+18,AA$1664=$D1894+21,AA$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,Z$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AA1367>0),AA1367,0)))*IF($C$1875=1,(IF(OR(AB$1664=$D1894+12,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,AA$62)))),IF($C$1875=2,(IF(OR(AB$1664=$D1894+6,AB$1664=$D1894+12,AB$1664=$D1894+18,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,AA$62/2)))),(IF(OR(AB$1664=$D1894+3,AB$1664=$D1894+6,AB$1664=$D1894+9,AB$1664=$D1894+12,AB$1664=$D1894+15,AB$1664=$D1894+18,AB$1664=$D1894+21,AB$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1367>0),AB1367,0)))*IF($C$1875=1,(IF(OR(AC$1664=$D1894+12,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62,AB$62)))),IF($C$1875=2,(IF(OR(AC$1664=$D1894+6,AC$1664=$D1894+12,AC$1664=$D1894+18,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/2,AB$62/2)))),(IF(OR(AC$1664=$D1894+3,AC$1664=$D1894+6,AC$1664=$D1894+9,AC$1664=$D1894+12,AC$1664=$D1894+15,AC$1664=$D1894+18,AC$1664=$D1894+21,AC$1664=$D1894+24),(IF($C$14=\"Fix\",$X$62/4,AB$62/4))))))","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AA1370>0),AA1370,0)))*IF($C$1875=1,(IF(OR(AB$1664=$D1897+12,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62,AA$62)))),IF($C$1875=2,(IF(OR(AB$1664=$D1897+6,AB$1664=$D1897+12,AB$1664=$D1897+18,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/2,AA$62/2)))),(IF(OR(AB$1664=$D1897+3,AB$1664=$D1897+6,AB$1664=$D1897+9,AB$1664=$D1897+12,AB$1664=$D1897+15,AB$1664=$D1897+18,AB$1664=$D1897+21,AB$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1370>0),AB1370,0)))*IF($C$1875=1,(IF(OR(AC$1664=$D1897+12,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62,AB$62)))),IF($C$1875=2,(IF(OR(AC$1664=$D1897+6,AC$1664=$D1897+12,AC$1664=$D1897+18,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/2,AB$62/2)))),(IF(OR(AC$1664=$D1897+3,AC$1664=$D1897+6,AC$1664=$D1897+9,AC$1664=$D1897+12,AC$1664=$D1897+15,AC$1664=$D1897+18,AC$1664=$D1897+21,AC$1664=$D1897+24),(IF($C$14=\"Fix\",$AA$62/4,AB$62/4))))))","v":0}]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",J1379>0),J1379,0)))*IF($C$1901=1,(IF(OR(K$1664=$D1906+12,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63,J$63)))),IF($C$1901=2,(IF(OR(K$1664=$D1906+6,K$1664=$D1906+12,K$1664=$D1906+18,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63/2,J$63/2)))),(IF(OR(K$1664=$D1906+3,K$1664=$D1906+6,K$1664=$D1906+9,K$1664=$D1906+12,K$1664=$D1906+15,K$1664=$D1906+18,K$1664=$D1906+21,K$1664=$D1906+24),(IF($C$15=\"Fix\",$J$63/4,J$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",O1384>0),O1384,0)))*IF($C$1901=1,(IF(OR(P$1664=$D1911+12,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63,O$63)))),IF($C$1901=2,(IF(OR(P$1664=$D1911+6,P$1664=$D1911+12,P$1664=$D1911+18,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63/2,O$63/2)))),(IF(OR(P$1664=$D1911+3,P$1664=$D1911+6,P$1664=$D1911+9,P$1664=$D1911+12,P$1664=$D1911+15,P$1664=$D1911+18,P$1664=$D1911+21,P$1664=$D1911+24),(IF($C$15=\"Fix\",$O$63/4,O$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",U1390>0),U1390,0)))*IF($C$1901=1,(IF(OR(V$1664=$D1917+12,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63,U$63)))),IF($C$1901=2,(IF(OR(V$1664=$D1917+6,V$1664=$D1917+12,V$1664=$D1917+18,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63/2,U$63/2)))),(IF(OR(V$1664=$D1917+3,V$1664=$D1917+6,V$1664=$D1917+9,V$1664=$D1917+12,V$1664=$D1917+15,V$1664=$D1917+18,V$1664=$D1917+21,V$1664=$D1917+24),(IF($C$15=\"Fix\",$U$63/4,U$63/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",X1393>0),X1393,0)))*IF($C$1901=1,(IF(OR(Y$1664=$D1920+12,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,X$63)))),IF($C$1901=2,(IF(OR(Y$1664=$D1920+6,Y$1664=$D1920+12,Y$1664=$D1920+18,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,X$63/2)))),(IF(OR(Y$1664=$D1920+3,Y$1664=$D1920+6,Y$1664=$D1920+9,Y$1664=$D1920+12,Y$1664=$D1920+15,Y$1664=$D1920+18,Y$1664=$D1920+21,Y$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,X$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",Y1393>0),Y1393,0)))*IF($C$1901=1,(IF(OR(Z$1664=$D1920+12,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,Y$63)))),IF($C$1901=2,(IF(OR(Z$1664=$D1920+6,Z$1664=$D1920+12,Z$1664=$D1920+18,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,Y$63/2)))),(IF(OR(Z$1664=$D1920+3,Z$1664=$D1920+6,Z$1664=$D1920+9,Z$1664=$D1920+12,Z$1664=$D1920+15,Z$1664=$D1920+18,Z$1664=$D1920+21,Z$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,Y$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",Z1393>0),Z1393,0)))*IF($C$1901=1,(IF(OR(AA$1664=$D1920+12,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,Z$63)))),IF($C$1901=2,(IF(OR(AA$1664=$D1920+6,AA$1664=$D1920+12,AA$1664=$D1920+18,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,Z$63/2)))),(IF(OR(AA$1664=$D1920+3,AA$1664=$D1920+6,AA$1664=$D1920+9,AA$1664=$D1920+12,AA$1664=$D1920+15,AA$1664=$D1920+18,AA$1664=$D1920+21,AA$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,Z$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AA1393>0),AA1393,0)))*IF($C$1901=1,(IF(OR(AB$1664=$D1920+12,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,AA$63)))),IF($C$1901=2,(IF(OR(AB$1664=$D1920+6,AB$1664=$D1920+12,AB$1664=$D1920+18,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,AA$63/2)))),(IF(OR(AB$1664=$D1920+3,AB$1664=$D1920+6,AB$1664=$D1920+9,AB$1664=$D1920+12,AB$1664=$D1920+15,AB$1664=$D1920+18,AB$1664=$D1920+21,AB$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,AA$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AB1393>0),AB1393,0)))*IF($C$1901=1,(IF(OR(AC$1664=$D1920+12,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63,AB$63)))),IF($C$1901=2,(IF(OR(AC$1664=$D1920+6,AC$1664=$D1920+12,AC$1664=$D1920+18,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/2,AB$63/2)))),(IF(OR(AC$1664=$D1920+3,AC$1664=$D1920+6,AC$1664=$D1920+9,AC$1664=$D1920+12,AC$1664=$D1920+15,AC$1664=$D1920+18,AC$1664=$D1920+21,AC$1664=$D1920+24),(IF($C$15=\"Fix\",$X$63/4,AB$63/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$16","v":0},null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1401>0),F1401,0)))*IF($C$1927=1,(IF(OR(G$1664=$D1928+12,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64,F$64)))),IF($C$1927=2,(IF(OR(G$1664=$D1928+6,G$1664=$D1928+12,G$1664=$D1928+18,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64/2,F$64/2)))),(IF(OR(G$1664=$D1928+3,G$1664=$D1928+6,G$1664=$D1928+9,G$1664=$D1928+12,G$1664=$D1928+15,G$1664=$D1928+18,G$1664=$D1928+21,G$1664=$D1928+24),(IF($C$16=\"Fix\",$F$64/4,F$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,0,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",G1402>0),G1402,0)))*IF($C$1927=1,(IF(OR(H$1664=$D1929+12,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64,G$64)))),IF($C$1927=2,(IF(OR(H$1664=$D1929+6,H$1664=$D1929+12,H$1664=$D1929+18,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64/2,G$64/2)))),(IF(OR(H$1664=$D1929+3,H$1664=$D1929+6,H$1664=$D1929+9,H$1664=$D1929+12,H$1664=$D1929+15,H$1664=$D1929+18,H$1664=$D1929+21,H$1664=$D1929+24),(IF($C$16=\"Fix\",$G$64/4,G$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",L1407>0),L1407,0)))*IF($C$1927=1,(IF(OR(M$1664=$D1934+12,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64,L$64)))),IF($C$1927=2,(IF(OR(M$1664=$D1934+6,M$1664=$D1934+12,M$1664=$D1934+18,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64/2,L$64/2)))),(IF(OR(M$1664=$D1934+3,M$1664=$D1934+6,M$1664=$D1934+9,M$1664=$D1934+12,M$1664=$D1934+15,M$1664=$D1934+18,M$1664=$D1934+21,M$1664=$D1934+24),(IF($C$16=\"Fix\",$L$64/4,L$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",U1416>0),U1416,0)))*IF($C$1927=1,(IF(OR(V$1664=$D1943+12,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64,U$64)))),IF($C$1927=2,(IF(OR(V$1664=$D1943+6,V$1664=$D1943+12,V$1664=$D1943+18,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64/2,U$64/2)))),(IF(OR(V$1664=$D1943+3,V$1664=$D1943+6,V$1664=$D1943+9,V$1664=$D1943+12,V$1664=$D1943+15,V$1664=$D1943+18,V$1664=$D1943+21,V$1664=$D1943+24),(IF($C$16=\"Fix\",$U$64/4,U$64/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",X1419>0),X1419,0)))*IF($C$1927=1,(IF(OR(Y$1664=$D1946+12,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,X$64)))),IF($C$1927=2,(IF(OR(Y$1664=$D1946+6,Y$1664=$D1946+12,Y$1664=$D1946+18,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,X$64/2)))),(IF(OR(Y$1664=$D1946+3,Y$1664=$D1946+6,Y$1664=$D1946+9,Y$1664=$D1946+12,Y$1664=$D1946+15,Y$1664=$D1946+18,Y$1664=$D1946+21,Y$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,X$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Y1419>0),Y1419,0)))*IF($C$1927=1,(IF(OR(Z$1664=$D1946+12,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,Y$64)))),IF($C$1927=2,(IF(OR(Z$1664=$D1946+6,Z$1664=$D1946+12,Z$1664=$D1946+18,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,Y$64/2)))),(IF(OR(Z$1664=$D1946+3,Z$1664=$D1946+6,Z$1664=$D1946+9,Z$1664=$D1946+12,Z$1664=$D1946+15,Z$1664=$D1946+18,Z$1664=$D1946+21,Z$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,Y$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Z1419>0),Z1419,0)))*IF($C$1927=1,(IF(OR(AA$1664=$D1946+12,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,Z$64)))),IF($C$1927=2,(IF(OR(AA$1664=$D1946+6,AA$1664=$D1946+12,AA$1664=$D1946+18,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,Z$64/2)))),(IF(OR(AA$1664=$D1946+3,AA$1664=$D1946+6,AA$1664=$D1946+9,AA$1664=$D1946+12,AA$1664=$D1946+15,AA$1664=$D1946+18,AA$1664=$D1946+21,AA$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,Z$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",AA1419>0),AA1419,0)))*IF($C$1927=1,(IF(OR(AB$1664=$D1946+12,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,AA$64)))),IF($C$1927=2,(IF(OR(AB$1664=$D1946+6,AB$1664=$D1946+12,AB$1664=$D1946+18,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,AA$64/2)))),(IF(OR(AB$1664=$D1946+3,AB$1664=$D1946+6,AB$1664=$D1946+9,AB$1664=$D1946+12,AB$1664=$D1946+15,AB$1664=$D1946+18,AB$1664=$D1946+21,AB$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,AA$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",AB1419>0),AB1419,0)))*IF($C$1927=1,(IF(OR(AC$1664=$D1946+12,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64,AB$64)))),IF($C$1927=2,(IF(OR(AC$1664=$D1946+6,AC$1664=$D1946+12,AC$1664=$D1946+18,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/2,AB$64/2)))),(IF(OR(AC$1664=$D1946+3,AC$1664=$D1946+6,AC$1664=$D1946+9,AC$1664=$D1946+12,AC$1664=$D1946+15,AC$1664=$D1946+18,AC$1664=$D1946+21,AC$1664=$D1946+24),(IF($C$16=\"Fix\",$X$64/4,AB$64/4))))))","v":0}]
[null,null,null,24,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",I1430>0),I1430,0)))*IF($C$1953=1,(IF(OR(J$1664=$D1957+12,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65,I$65)))),IF($C$1953=2,(IF(OR(J$1664=$D1957+6,J$1664=$D1957+12,J$1664=$D1957+18,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65/2,I$65/2)))),(IF(OR(J$1664=$D1957+3,J$1664=$D1957+6,J$1664=$D1957+9,J$1664=$D1957+12,J$1664=$D1957+15,J$1664=$D1957+18,J$1664=$D1957+21,J$1664=$D1957+24),(IF($C$17=\"Fix\",$I$65/4,I$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",N1435>0),N1435,0)))*IF($C$1953=1,(IF(OR(O$1664=$D1962+12,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65,N$65)))),IF($C$1953=2,(IF(OR(O$1664=$D1962+6,O$1664=$D1962+12,O$1664=$D1962+18,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65/2,N$65/2)))),(IF(OR(O$1664=$D1962+3,O$1664=$D1962+6,O$1664=$D1962+9,O$1664=$D1962+12,O$1664=$D1962+15,O$1664=$D1962+18,O$1664=$D1962+21,O$1664=$D1962+24),(IF($C$17=\"Fix\",$N$65/4,N$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",V1443>0),V1443,0)))*IF($C$1953=1,(IF(OR(W$1664=$D1970+12,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65,V$65)))),IF($C$1953=2,(IF(OR(W$1664=$D1970+6,W$1664=$D1970+12,W$1664=$D1970+18,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65/2,V$65/2)))),(IF(OR(W$1664=$D1970+3,W$1664=$D1970+6,W$1664=$D1970+9,W$1664=$D1970+12,W$1664=$D1970+15,W$1664=$D1970+18,W$1664=$D1970+21,W$1664=$D1970+24),(IF($C$17=\"Fix\",$V$65/4,V$65/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",Z1447>0),Z1447,0)))*IF($C$1953=1,(IF(OR(AA$1664=$D1974+12,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,Z$65)))),IF($C$1953=2,(IF(OR(AA$1664=$D1974+6,AA$1664=$D1974+12,AA$1664=$D1974+18,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,Z$65/2)))),(IF(OR(AA$1664=$D1974+3,AA$1664=$D1974+6,AA$1664=$D1974+9,AA$1664=$D1974+12,AA$1664=$D1974+15,AA$1664=$D1974+18,AA$1664=$D1974+21,AA$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,Z$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AA1447>0),AA1447,0)))*IF($C$1953=1,(IF(OR(AB$1664=$D1974+12,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,AA$65)))),IF($C$1953=2,(IF(OR(AB$1664=$D1974+6,AB$1664=$D1974+12,AB$1664=$D1974+18,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,AA$65/2)))),(IF(OR(AB$1664=$D1974+3,AB$1664=$D1974+6,AB$1664=$D1974+9,AB$1664=$D1974+12,AB$1664=$D1974+15,AB$1664=$D1974+18,AB$1664=$D1974+21,AB$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,AA$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AB1447>0),AB1447,0)))*IF($C$1953=1,(IF(OR(AC$1664=$D1974+12,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65,AB$65)))),IF($C$1953=2,(IF(OR(AC$1664=$D1974+6,AC$1664=$D1974+12,AC$1664=$D1974+18,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/2,AB$65/2)))),(IF(OR(AC$1664=$D1974+3,AC$1664=$D1974+6,AC$1664=$D1974+9,AC$1664=$D1974+12,AC$1664=$D1974+15,AC$1664=$D1974+18,AC$1664=$D1974+21,AC$1664=$D1974+24),(IF($C$17=\"Fix\",$Z$65/4,AB$65/4))))))","v":0}]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},null,{"$f":"$E$18","v":0}]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",K1458>0),K1458,0)))*IF($C$1979=1,(IF(OR(L$1664=$D1985+12,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66,K$66)))),IF($C$1979=2,(IF(OR(L$1664=$D1985+6,L$1664=$D1985+12,L$1664=$D1985+18,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66/2,K$66/2)))),(IF(OR(L$1664=$D1985+3,L$1664=$D1985+6,L$1664=$D1985+9,L$1664=$D1985+12,L$1664=$D1985+15,L$1664=$D1985+18,L$1664=$D1985+21,L$1664=$D1985+24),(IF($C$18=\"Fix\",$K$66/4,K$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",M1460>0),M1460,0)))*IF($C$1979=1,(IF(OR(N$1664=$D1987+12,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66,M$66)))),IF($C$1979=2,(IF(OR(N$1664=$D1987+6,N$1664=$D1987+12,N$1664=$D1987+18,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66/2,M$66/2)))),(IF(OR(N$1664=$D1987+3,N$1664=$D1987+6,N$1664=$D1987+9,N$1664=$D1987+12,N$1664=$D1987+15,N$1664=$D1987+18,N$1664=$D1987+21,N$1664=$D1987+24),(IF($C$18=\"Fix\",$M$66/4,M$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",V1469>0),V1469,0)))*IF($C$1979=1,(IF(OR(W$1664=$D1996+12,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66,V$66)))),IF($C$1979=2,(IF(OR(W$1664=$D1996+6,W$1664=$D1996+12,W$1664=$D1996+18,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66/2,V$66/2)))),(IF(OR(W$1664=$D1996+3,W$1664=$D1996+6,W$1664=$D1996+9,W$1664=$D1996+12,W$1664=$D1996+15,W$1664=$D1996+18,W$1664=$D1996+21,W$1664=$D1996+24),(IF($C$18=\"Fix\",$V$66/4,V$66/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",W1470>0),W1470,0)))*IF($C$1979=1,(IF(OR(X$1664=$D1997+12,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66,W$66)))),IF($C$1979=2,(IF(OR(X$1664=$D1997+6,X$1664=$D1997+12,X$1664=$D1997+18,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66/2,W$66/2)))),(IF(OR(X$1664=$D1997+3,X$1664=$D1997+6,X$1664=$D1997+9,X$1664=$D1997+12,X$1664=$D1997+15,X$1664=$D1997+18,X$1664=$D1997+21,X$1664=$D1997+24),(IF($C$18=\"Fix\",$W$66/4,W$66/4))))))","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AB1475>0),AB1475,0)))*IF($C$1979=1,(IF(OR(AC$1664=$D2002+12,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66,$AB$66)))),IF($C$1979=2,(IF(OR(AC$1664=$D2002+6,AC$1664=$D2002+12,AC$1664=$D2002+18,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66/2,$AB$66/2)))),(IF(OR(AC$1664=$D2002+3,AC$1664=$D2002+6,AC$1664=$D2002+9,AC$1664=$D2002+12,AC$1664=$D2002+15,AC$1664=$D2002+18,AC$1664=$D2002+21,AC$1664=$D2002+24),(IF($C$18=\"Fix\",$AB$66/4,$AB$66/4))))))","v":0}]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",J1483>0),J1483,0)))*IF($C$2005=1,(IF(OR(K$1664=$D2010+12,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67,J$67)))),IF($C$2005=2,(IF(OR(K$1664=$D2010+6,K$1664=$D2010+12,K$1664=$D2010+18,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67/2,J$67/2)))),(IF(OR(K$1664=$D2010+3,K$1664=$D2010+6,K$1664=$D2010+9,K$1664=$D2010+12,K$1664=$D2010+15,K$1664=$D2010+18,K$1664=$D2010+21,K$1664=$D2010+24),(IF($C$19=\"Fix\",$J$67/4,J$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",N1487>0),N1487,0)))*IF($C$2005=1,(IF(OR(O$1664=$D2014+12,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67,N$67)))),IF($C$2005=2,(IF(OR(O$1664=$D2014+6,O$1664=$D2014+12,O$1664=$D2014+18,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67/2,N$67/2)))),(IF(OR(O$1664=$D2014+3,O$1664=$D2014+6,O$1664=$D2014+9,O$1664=$D2014+12,O$1664=$D2014+15,O$1664=$D2014+18,O$1664=$D2014+21,O$1664=$D2014+24),(IF($C$19=\"Fix\",$N$67/4,N$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",S1492>0),S1492,0)))*IF($C$2005=1,(IF(OR(T$1664=$D2019+12,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67,S$67)))),IF($C$2005=2,(IF(OR(T$1664=$D2019+6,T$1664=$D2019+12,T$1664=$D2019+18,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67/2,S$67/2)))),(IF(OR(T$1664=$D2019+3,T$1664=$D2019+6,T$1664=$D2019+9,T$1664=$D2019+12,T$1664=$D2019+15,T$1664=$D2019+18,T$1664=$D2019+21,T$1664=$D2019+24),(IF($C$19=\"Fix\",$S$67/4,S$67/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Y1498>0),Y1498,0)))*IF($C$2005=1,(IF(OR(Z$1664=$D2025+12,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,Y$67)))),IF($C$2005=2,(IF(OR(Z$1664=$D2025+6,Z$1664=$D2025+12,Z$1664=$D2025+18,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,Y$67/2)))),(IF(OR(Z$1664=$D2025+3,Z$1664=$D2025+6,Z$1664=$D2025+9,Z$1664=$D2025+12,Z$1664=$D2025+15,Z$1664=$D2025+18,Z$1664=$D2025+21,Z$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,Y$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Z1498>0),Z1498,0)))*IF($C$2005=1,(IF(OR(AA$1664=$D2025+12,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,Z$67)))),IF($C$2005=2,(IF(OR(AA$1664=$D2025+6,AA$1664=$D2025+12,AA$1664=$D2025+18,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,Z$67/2)))),(IF(OR(AA$1664=$D2025+3,AA$1664=$D2025+6,AA$1664=$D2025+9,AA$1664=$D2025+12,AA$1664=$D2025+15,AA$1664=$D2025+18,AA$1664=$D2025+21,AA$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,Z$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AA1498>0),AA1498,0)))*IF($C$2005=1,(IF(OR(AB$1664=$D2025+12,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,AA$67)))),IF($C$2005=2,(IF(OR(AB$1664=$D2025+6,AB$1664=$D2025+12,AB$1664=$D2025+18,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,AA$67/2)))),(IF(OR(AB$1664=$D2025+3,AB$1664=$D2025+6,AB$1664=$D2025+9,AB$1664=$D2025+12,AB$1664=$D2025+15,AB$1664=$D2025+18,AB$1664=$D2025+21,AB$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,AA$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AB1498>0),AB1498,0)))*IF($C$2005=1,(IF(OR(AC$1664=$D2025+12,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67,AB$67)))),IF($C$2005=2,(IF(OR(AC$1664=$D2025+6,AC$1664=$D2025+12,AC$1664=$D2025+18,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/2,AB$67/2)))),(IF(OR(AC$1664=$D2025+3,AC$1664=$D2025+6,AC$1664=$D2025+9,AC$1664=$D2025+12,AC$1664=$D2025+15,AC$1664=$D2025+18,AC$1664=$D2025+21,AC$1664=$D2025+24),(IF($C$19=\"Fix\",$Y$67/4,AB$67/4))))))","v":0}]
[]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",K1510>0),K1510,0)))*IF($C$2031=1,(IF(OR(L$1664=$D2037+12,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68,K$68)))),IF($C$2031=2,(IF(OR(L$1664=$D2037+6,L$1664=$D2037+12,L$1664=$D2037+18,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68/2,K$68/2)))),(IF(OR(L$1664=$D2037+3,L$1664=$D2037+6,L$1664=$D2037+9,L$1664=$D2037+12,L$1664=$D2037+15,L$1664=$D2037+18,L$1664=$D2037+21,L$1664=$D2037+24),(IF($C$20=\"Fix\",$K$68/4,K$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",P1515>0),P1515,0)))*IF($C$2031=1,(IF(OR(Q$1664=$D2042+12,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68,P$68)))),IF($C$2031=2,(IF(OR(Q$1664=$D2042+6,Q$1664=$D2042+12,Q$1664=$D2042+18,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68/2,P$68/2)))),(IF(OR(Q$1664=$D2042+3,Q$1664=$D2042+6,Q$1664=$D2042+9,Q$1664=$D2042+12,Q$1664=$D2042+15,Q$1664=$D2042+18,Q$1664=$D2042+21,Q$1664=$D2042+24),(IF($C$20=\"Fix\",$P$68/4,P$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",U1520>0),U1520,0)))*IF($C$2031=1,(IF(OR(V$1664=$D2047+12,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68,U$68)))),IF($C$2031=2,(IF(OR(V$1664=$D2047+6,V$1664=$D2047+12,V$1664=$D2047+18,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68/2,U$68/2)))),(IF(OR(V$1664=$D2047+3,V$1664=$D2047+6,V$1664=$D2047+9,V$1664=$D2047+12,V$1664=$D2047+15,V$1664=$D2047+18,V$1664=$D2047+21,V$1664=$D2047+24),(IF($C$20=\"Fix\",$U$68/4,U$68/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AA1526>0),AA1526,0)))*IF($C$2031=1,(IF(OR(AB$1664=$D2053+12,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68,AA$68)))),IF($C$2031=2,(IF(OR(AB$1664=$D2053+6,AB$1664=$D2053+12,AB$1664=$D2053+18,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/2,AA$68/2)))),(IF(OR(AB$1664=$D2053+3,AB$1664=$D2053+6,AB$1664=$D2053+9,AB$1664=$D2053+12,AB$1664=$D2053+15,AB$1664=$D2053+18,AB$1664=$D2053+21,AB$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/4,AA$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1526>0),AB1526,0)))*IF($C$2031=1,(IF(OR(AC$1664=$D2053+12,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68,AB$68)))),IF($C$2031=2,(IF(OR(AC$1664=$D2053+6,AC$1664=$D2053+12,AC$1664=$D2053+18,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/2,AB$68/2)))),(IF(OR(AC$1664=$D2053+3,AC$1664=$D2053+6,AC$1664=$D2053+9,AC$1664=$D2053+12,AC$1664=$D2053+15,AC$1664=$D2053+18,AC$1664=$D2053+21,AC$1664=$D2053+24),(IF($C$20=\"Fix\",$AA$68/4,AB$68/4))))))","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1527>0),AB1527,0)))*IF($C$2031=1,(IF(OR(AC$1664=$D2054+12,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68,$AB$68)))),IF($C$2031=2,(IF(OR(AC$1664=$D2054+6,AC$1664=$D2054+12,AC$1664=$D2054+18,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68/2,$AB$68/2)))),(IF(OR(AC$1664=$D2054+3,AC$1664=$D2054+6,AC$1664=$D2054+9,AC$1664=$D2054+12,AC$1664=$D2054+15,AC$1664=$D2054+18,AC$1664=$D2054+21,AC$1664=$D2054+24),(IF($C$20=\"Fix\",$AB$68/4,$AB$68/4))))))","v":0}]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",L1537>0),L1537,0)))*IF($C$2057=1,(IF(OR(M$1664=$D2064+12,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69,L$69)))),IF($C$2057=2,(IF(OR(M$1664=$D2064+6,M$1664=$D2064+12,M$1664=$D2064+18,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69/2,L$69/2)))),(IF(OR(M$1664=$D2064+3,M$1664=$D2064+6,M$1664=$D2064+9,M$1664=$D2064+12,M$1664=$D2064+15,M$1664=$D2064+18,M$1664=$D2064+21,M$1664=$D2064+24),(IF($C$21=\"Fix\",$L$69/4,L$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",M1538>0),M1538,0)))*IF($C$2057=1,(IF(OR(N$1664=$D2065+12,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69,M$69)))),IF($C$2057=2,(IF(OR(N$1664=$D2065+6,N$1664=$D2065+12,N$1664=$D2065+18,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69/2,M$69/2)))),(IF(OR(N$1664=$D2065+3,N$1664=$D2065+6,N$1664=$D2065+9,N$1664=$D2065+12,N$1664=$D2065+15,N$1664=$D2065+18,N$1664=$D2065+21,N$1664=$D2065+24),(IF($C$21=\"Fix\",$M$69/4,M$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",R1543>0),R1543,0)))*IF($C$2057=1,(IF(OR(S$1664=$D2070+12,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69,R$69)))),IF($C$2057=2,(IF(OR(S$1664=$D2070+6,S$1664=$D2070+12,S$1664=$D2070+18,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/2,R$69/2)))),(IF(OR(S$1664=$D2070+3,S$1664=$D2070+6,S$1664=$D2070+9,S$1664=$D2070+12,S$1664=$D2070+15,S$1664=$D2070+18,S$1664=$D2070+21,S$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/4,R$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",S1543>0),S1543,0)))*IF($C$2057=1,(IF(OR(T$1664=$D2070+12,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69,S$69)))),IF($C$2057=2,(IF(OR(T$1664=$D2070+6,T$1664=$D2070+12,T$1664=$D2070+18,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/2,S$69/2)))),(IF(OR(T$1664=$D2070+3,T$1664=$D2070+6,T$1664=$D2070+9,T$1664=$D2070+12,T$1664=$D2070+15,T$1664=$D2070+18,T$1664=$D2070+21,T$1664=$D2070+24),(IF($C$21=\"Fix\",$R$69/4,S$69/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AA1552>0),AA1552,0)))*IF($C$2057=1,(IF(OR(AB$1664=$D2079+12,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69,AA$69)))),IF($C$2057=2,(IF(OR(AB$1664=$D2079+6,AB$1664=$D2079+12,AB$1664=$D2079+18,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/2,AA$69/2)))),(IF(OR(AB$1664=$D2079+3,AB$1664=$D2079+6,AB$1664=$D2079+9,AB$1664=$D2079+12,AB$1664=$D2079+15,AB$1664=$D2079+18,AB$1664=$D2079+21,AB$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/4,AA$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AB1552>0),AB1552,0)))*IF($C$2057=1,(IF(OR(AC$1664=$D2079+12,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69,AB$69)))),IF($C$2057=2,(IF(OR(AC$1664=$D2079+6,AC$1664=$D2079+12,AC$1664=$D2079+18,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/2,AB$69/2)))),(IF(OR(AC$1664=$D2079+3,AC$1664=$D2079+6,AC$1664=$D2079+9,AC$1664=$D2079+12,AC$1664=$D2079+15,AC$1664=$D2079+18,AC$1664=$D2079+21,AC$1664=$D2079+24),(IF($C$21=\"Fix\",$AA$69/4,AB$69/4))))))","v":0}]
[]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",I1560>0),I1560,0)))*IF($C$2083=1,(IF(OR(J$1664=$D2087+12,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70,I$70)))),IF($C$2083=2,(IF(OR(J$1664=$D2087+6,J$1664=$D2087+12,J$1664=$D2087+18,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70/2,I$70/2)))),(IF(OR(J$1664=$D2087+3,J$1664=$D2087+6,J$1664=$D2087+9,J$1664=$D2087+12,J$1664=$D2087+15,J$1664=$D2087+18,J$1664=$D2087+21,J$1664=$D2087+24),(IF($C$22=\"Fix\",$I$70/4,I$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",O1566>0),O1566,0)))*IF($C$2083=1,(IF(OR(P$1664=$D2093+12,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70,O$70)))),IF($C$2083=2,(IF(OR(P$1664=$D2093+6,P$1664=$D2093+12,P$1664=$D2093+18,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70/2,O$70/2)))),(IF(OR(P$1664=$D2093+3,P$1664=$D2093+6,P$1664=$D2093+9,P$1664=$D2093+12,P$1664=$D2093+15,P$1664=$D2093+18,P$1664=$D2093+21,P$1664=$D2093+24),(IF($C$22=\"Fix\",$O$70/4,O$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",T1571>0),T1571,0)))*IF($C$2083=1,(IF(OR(U$1664=$D2098+12,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70,T$70)))),IF($C$2083=2,(IF(OR(U$1664=$D2098+6,U$1664=$D2098+12,U$1664=$D2098+18,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70/2,T$70/2)))),(IF(OR(U$1664=$D2098+3,U$1664=$D2098+6,U$1664=$D2098+9,U$1664=$D2098+12,U$1664=$D2098+15,U$1664=$D2098+18,U$1664=$D2098+21,U$1664=$D2098+24),(IF($C$22=\"Fix\",$T$70/4,T$70/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",Z1577>0),Z1577,0)))*IF($C$2083=1,(IF(OR(AA$1664=$D2104+12,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,Z$70)))),IF($C$2083=2,(IF(OR(AA$1664=$D2104+6,AA$1664=$D2104+12,AA$1664=$D2104+18,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,Z$70/2)))),(IF(OR(AA$1664=$D2104+3,AA$1664=$D2104+6,AA$1664=$D2104+9,AA$1664=$D2104+12,AA$1664=$D2104+15,AA$1664=$D2104+18,AA$1664=$D2104+21,AA$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,Z$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AA1577>0),AA1577,0)))*IF($C$2083=1,(IF(OR(AB$1664=$D2104+12,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,AA$70)))),IF($C$2083=2,(IF(OR(AB$1664=$D2104+6,AB$1664=$D2104+12,AB$1664=$D2104+18,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,AA$70/2)))),(IF(OR(AB$1664=$D2104+3,AB$1664=$D2104+6,AB$1664=$D2104+9,AB$1664=$D2104+12,AB$1664=$D2104+15,AB$1664=$D2104+18,AB$1664=$D2104+21,AB$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,AA$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AB1577>0),AB1577,0)))*IF($C$2083=1,(IF(OR(AC$1664=$D2104+12,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70,AB$70)))),IF($C$2083=2,(IF(OR(AC$1664=$D2104+6,AC$1664=$D2104+12,AC$1664=$D2104+18,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/2,AB$70/2)))),(IF(OR(AC$1664=$D2104+3,AC$1664=$D2104+6,AC$1664=$D2104+9,AC$1664=$D2104+12,AC$1664=$D2104+15,AC$1664=$D2104+18,AC$1664=$D2104+21,AC$1664=$D2104+24),(IF($C$22=\"Fix\",$Z$70/4,AB$70/4))))))","v":0}]
[null,null,null,1,{"$f":"$E$23","v":0},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1583>0),F1583,0)))*IF($C$2109=1,(IF(OR(G$1664=$D2110+12,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71,F$71)))),IF($C$2109=2,(IF(OR(G$1664=$D2110+6,G$1664=$D2110+12,G$1664=$D2110+18,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71/2,F$71/2)))),(IF(OR(G$1664=$D2110+3,G$1664=$D2110+6,G$1664=$D2110+9,G$1664=$D2110+12,G$1664=$D2110+15,G$1664=$D2110+18,G$1664=$D2110+21,G$1664=$D2110+24),(IF($C$23=\"Fix\",$F$71/4,F$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",K1588>0),K1588,0)))*IF($C$2109=1,(IF(OR(L$1664=$D2115+12,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71,K$71)))),IF($C$2109=2,(IF(OR(L$1664=$D2115+6,L$1664=$D2115+12,L$1664=$D2115+18,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71/2,K$71/2)))),(IF(OR(L$1664=$D2115+3,L$1664=$D2115+6,L$1664=$D2115+9,L$1664=$D2115+12,L$1664=$D2115+15,L$1664=$D2115+18,L$1664=$D2115+21,L$1664=$D2115+24),(IF($C$23=\"Fix\",$K$71/4,K$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",Q1594>0),Q1594,0)))*IF($C$2109=1,(IF(OR(R$1664=$D2121+12,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71,Q$71)))),IF($C$2109=2,(IF(OR(R$1664=$D2121+6,R$1664=$D2121+12,R$1664=$D2121+18,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71/2,Q$71/2)))),(IF(OR(R$1664=$D2121+3,R$1664=$D2121+6,R$1664=$D2121+9,R$1664=$D2121+12,R$1664=$D2121+15,R$1664=$D2121+18,R$1664=$D2121+21,R$1664=$D2121+24),(IF($C$23=\"Fix\",$Q$71/4,Q$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",W1600>0),W1600,0)))*IF($C$2109=1,(IF(OR(X$1664=$D2127+12,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71,W$71)))),IF($C$2109=2,(IF(OR(X$1664=$D2127+6,X$1664=$D2127+12,X$1664=$D2127+18,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71/2,W$71/2)))),(IF(OR(X$1664=$D2127+3,X$1664=$D2127+6,X$1664=$D2127+9,X$1664=$D2127+12,X$1664=$D2127+15,X$1664=$D2127+18,X$1664=$D2127+21,X$1664=$D2127+24),(IF($C$23=\"Fix\",$W$71/4,W$71/4))))))","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AB1605>0),AB1605,0)))*IF($C$2109=1,(IF(OR(AC$1664=$D2132+12,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71,$AB$71)))),IF($C$2109=2,(IF(OR(AC$1664=$D2132+6,AC$1664=$D2132+12,AC$1664=$D2132+18,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71/2,$AB$71/2)))),(IF(OR(AC$1664=$D2132+3,AC$1664=$D2132+6,AC$1664=$D2132+9,AC$1664=$D2132+12,AC$1664=$D2132+15,AC$1664=$D2132+18,AC$1664=$D2132+21,AC$1664=$D2132+24),(IF($C$23=\"Fix\",$AB$71/4,$AB$71/4))))))","v":0}]
[null,null,null,24,0]
[null,null,null,3,0,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",H1611>0),H1611,0)))*IF($C$2135=1,(IF(OR(I$1664=$D2138+12,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72,H$72)))),IF($C$2135=2,(IF(OR(I$1664=$D2138+6,I$1664=$D2138+12,I$1664=$D2138+18,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72/2,H$72/2)))),(IF(OR(I$1664=$D2138+3,I$1664=$D2138+6,I$1664=$D2138+9,I$1664=$D2138+12,I$1664=$D2138+15,I$1664=$D2138+18,I$1664=$D2138+21,I$1664=$D2138+24),(IF($C$24=\"Fix\",$H$72/4,H$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",P1619>0),P1619,0)))*IF($C$2135=1,(IF(OR(Q$1664=$D2146+12,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72,P$72)))),IF($C$2135=2,(IF(OR(Q$1664=$D2146+6,Q$1664=$D2146+12,Q$1664=$D2146+18,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72/2,P$72/2)))),(IF(OR(Q$1664=$D2146+3,Q$1664=$D2146+6,Q$1664=$D2146+9,Q$1664=$D2146+12,Q$1664=$D2146+15,Q$1664=$D2146+18,Q$1664=$D2146+21,Q$1664=$D2146+24),(IF($C$24=\"Fix\",$P$72/4,P$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",T1623>0),T1623,0)))*IF($C$2135=1,(IF(OR(U$1664=$D2150+12,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72,T$72)))),IF($C$2135=2,(IF(OR(U$1664=$D2150+6,U$1664=$D2150+12,U$1664=$D2150+18,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72/2,T$72/2)))),(IF(OR(U$1664=$D2150+3,U$1664=$D2150+6,U$1664=$D2150+9,U$1664=$D2150+12,U$1664=$D2150+15,U$1664=$D2150+18,U$1664=$D2150+21,U$1664=$D2150+24),(IF($C$24=\"Fix\",$T$72/4,T$72/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Y1628>0),Y1628,0)))*IF($C$2135=1,(IF(OR(Z$1664=$D2155+12,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,Y$72)))),IF($C$2135=2,(IF(OR(Z$1664=$D2155+6,Z$1664=$D2155+12,Z$1664=$D2155+18,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,Y$72/2)))),(IF(OR(Z$1664=$D2155+3,Z$1664=$D2155+6,Z$1664=$D2155+9,Z$1664=$D2155+12,Z$1664=$D2155+15,Z$1664=$D2155+18,Z$1664=$D2155+21,Z$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,Y$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Z1628>0),Z1628,0)))*IF($C$2135=1,(IF(OR(AA$1664=$D2155+12,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,Z$72)))),IF($C$2135=2,(IF(OR(AA$1664=$D2155+6,AA$1664=$D2155+12,AA$1664=$D2155+18,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,Z$72/2)))),(IF(OR(AA$1664=$D2155+3,AA$1664=$D2155+6,AA$1664=$D2155+9,AA$1664=$D2155+12,AA$1664=$D2155+15,AA$1664=$D2155+18,AA$1664=$D2155+21,AA$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,Z$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AA1628>0),AA1628,0)))*IF($C$2135=1,(IF(OR(AB$1664=$D2155+12,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,AA$72)))),IF($C$2135=2,(IF(OR(AB$1664=$D2155+6,AB$1664=$D2155+12,AB$1664=$D2155+18,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,AA$72/2)))),(IF(OR(AB$1664=$D2155+3,AB$1664=$D2155+6,AB$1664=$D2155+9,AB$1664=$D2155+12,AB$1664=$D2155+15,AB$1664=$D2155+18,AB$1664=$D2155+21,AB$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,AA$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AB1628>0),AB1628,0)))*IF($C$2135=1,(IF(OR(AC$1664=$D2155+12,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72,AB$72)))),IF($C$2135=2,(IF(OR(AC$1664=$D2155+6,AC$1664=$D2155+12,AC$1664=$D2155+18,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/2,AB$72/2)))),(IF(OR(AC$1664=$D2155+3,AC$1664=$D2155+6,AC$1664=$D2155+9,AC$1664=$D2155+12,AC$1664=$D2155+15,AC$1664=$D2155+18,AC$1664=$D2155+21,AC$1664=$D2155+24),(IF($C$24=\"Fix\",$Y$72/4,AB$72/4))))))","v":0}]
[null,20,{"$f":"IF($B$25=\"Bonds\",Instruments!$O$26,\" \")","v":0},null,{"$f":"$E$25","v":0}]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",M1642>0),M1642,0)))*IF($C$2161=1,(IF(OR(N$1664=$D2169+12,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73,M$73)))),IF($C$2161=2,(IF(OR(N$1664=$D2169+6,N$1664=$D2169+12,N$1664=$D2169+18,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73/2,M$73/2)))),(IF(OR(N$1664=$D2169+3,N$1664=$D2169+6,N$1664=$D2169+9,N$1664=$D2169+12,N$1664=$D2169+15,N$1664=$D2169+18,N$1664=$D2169+21,N$1664=$D2169+24),(IF($C$25=\"Fix\",$M$73/4,M$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",P1645>0),P1645,0)))*IF($C$2161=1,(IF(OR(Q$1664=$D2172+12,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73,P$73)))),IF($C$2161=2,(IF(OR(Q$1664=$D2172+6,Q$1664=$D2172+12,Q$1664=$D2172+18,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73/2,P$73/2)))),(IF(OR(Q$1664=$D2172+3,Q$1664=$D2172+6,Q$1664=$D2172+9,Q$1664=$D2172+12,Q$1664=$D2172+15,Q$1664=$D2172+18,Q$1664=$D2172+21,Q$1664=$D2172+24),(IF($C$25=\"Fix\",$P$73/4,P$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",V1651>0),V1651,0)))*IF($C$2161=1,(IF(OR(W$1664=$D2178+12,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73,V$73)))),IF($C$2161=2,(IF(OR(W$1664=$D2178+6,W$1664=$D2178+12,W$1664=$D2178+18,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73/2,V$73/2)))),(IF(OR(W$1664=$D2178+3,W$1664=$D2178+6,W$1664=$D2178+9,W$1664=$D2178+12,W$1664=$D2178+15,W$1664=$D2178+18,W$1664=$D2178+21,W$1664=$D2178+24),(IF($C$25=\"Fix\",$V$73/4,V$73/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",AA1656>0),AA1656,0)))*IF($C$2161=1,(IF(OR(AB$1664=$D2183+12,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73,AA$73)))),IF($C$2161=2,(IF(OR(AB$1664=$D2183+6,AB$1664=$D2183+12,AB$1664=$D2183+18,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/2,AA$73/2)))),(IF(OR(AB$1664=$D2183+3,AB$1664=$D2183+6,AB$1664=$D2183+9,AB$1664=$D2183+12,AB$1664=$D2183+15,AB$1664=$D2183+18,AB$1664=$D2183+21,AB$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/4,AA$73/4))))))","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",AB1656>0),AB1656,0)))*IF($C$2161=1,(IF(OR(AC$1664=$D2183+12,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73,AB$73)))),IF($C$2161=2,(IF(OR(AC$1664=$D2183+6,AC$1664=$D2183+12,AC$1664=$D2183+18,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/2,AB$73/2)))),(IF(OR(AC$1664=$D2183+3,AC$1664=$D2183+6,AC$1664=$D2183+9,AC$1664=$D2183+12,AC$1664=$D2183+15,AC$1664=$D2183+18,AC$1664=$D2183+21,AC$1664=$D2183+24),(IF($C$25=\"Fix\",$AA$73/4,AB$73/4))))))","v":0}]
[]
[null,1,null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F625+F1679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U687+U1741","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F688+F1742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,null,0,0,0,0,3.5150000000000001,0,0,3.5150000000000001,0,0,3.5150000000000001,0,0,3.55,0,0,3.55,0,0,3.55,0,0,3.55,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,3.5150000000000001,0,0,3.55,0,0,3.55,0,0,3.55,0,0,3.55,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,3.7600000000000002,0,0,3.7600000000000002,0,0,3.7749999999999999,0,0,3.7749999999999999,0,0,3.7749999999999999,0,0,3.7749999999999999,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8312499999999998,0,0,2.8312499999999998,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8312499999999998]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,8.3000000000000007,0,0,0,0,0,8.3000000000000007,0,0,0,0,0,8.3000000000000007,0,0]
[null,null,null,12,null,{"$f":"F755+F1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4499999999999993,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4499999999999993]
[null,null,null,23,null,{"$f":"F766+F1820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U806+U1860","v":0},10.897500000000001,0,0,0,0,0,10.897500000000001,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U869+U1923","v":0},0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F874+F1928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F937+F1991","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F948+F2002","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U973+U2027","v":0},0,0,0,0,0,0,0,0]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U999+U2053","v":0},0,0,0,0,0,0,0,0]
[null,null,null,2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1015+F2069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1040+U2094","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,null,null,{"$f":"$E$23","v":0}]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1067+F2121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1078+F2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F1082+F2136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1118+U2172","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1130+F2184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,1,{"$f":"IF($B$6=\"Bonds\",Instruments!$O$7,\" \")","v":" "},{"$f":"$D$30","v":3},{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,6,"T-bills 3m",null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,K619>0),K619,0)))*$K$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"T-bills 3m",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,N622>0),N622,0)))*$N$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,W631>0),W631,0)))*$W$54","v":0},0,0,0,0,0]
[null,null,null,23,"T-bills 3m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",$D$2721<12,AB636>0),AB636,0)))*$AB$54","v":0}]
[null,null,null,{"$f":"D2748+1","v":2},"T-bills 6m",null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,G641>0),G641,0)))*$G$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2749+1","v":3},"T-bills 6m",null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,H642>0),H642,0)))*$H$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"T-bills 6m",null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,M647>0),M647,0)))*$M$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,T654>0),T654,0)))*$T$55","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"T-bills 6m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,Y659>0),Y659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,Z659>0),Z659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,AA659>0),AA659,0)))*$Y$55","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",$D$2747<12,AB659>0),AB659,0)))*$Y$55","v":0}]
[]
[null,null,null,5,"T-bills 12m",null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,J670>0),J670,0)))*$J$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,P676>0),P676,0)))*$P$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,U681>0),U681,0)))*$U$56","v":0},0,0,0,0,0,0,0]
[null,null,null,22,"T-bills 12m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,AA687>0),AA687,0)))*$AA$56","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",$D$2773<12,AB687>0),AB687,0)))*$AA$56","v":0}]
[null,null,null,24,"T-bills 12m"]
[null,null,null,8,"2yr ",null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,M699>0),M699,0)))*$M$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,R704>0),R704,0)))*$R$57","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,W709>0),W709,0)))*$W$57","v":0},0,0,0,0,0]
[null,null,null,21,"2yr ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,Z712>0),Z712,0)))*$Z$57","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,AA712>0),AA712,0)))*$Z$57","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",$D$2799<12,AB712>0),AB712,0)))*$Z$57","v":0}]
[]
[null,null,null,4,"3yr",null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,I721>0),I721,0)))*$I$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"3yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,O727>0),O727,0)))*$O$58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,T732>0),T732,0)))*$T$58","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"3yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,Y737>0),Y737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,Z737>0),Z737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,AA737>0),AA737,0)))*$Y$58","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",$D$2825<12,AB737>0),AB737,0)))*$Y$58","v":0}]
[null,null,null,1,{"$f":"$E$11","v":"5yr"},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,F744>0),F744,0)))*$F$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,"5yr",null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,K749>0),K749,0)))*$K$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Q755>0),Q755,0)))*$Q$59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,"5yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,X762>0),X762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Y762>0),Y762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,Z762>0),Z762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,AA762>0),AA762,0)))*$X$59","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",$D$2851<12,AB762>0),AB762,0)))*$X$59","v":0}]
[null,null,null,24,"5yr"]
[null,null,null,{"$f":"D2879+1","v":3},"7yr",null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,H772>0),H772,0)))*$H$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,"7yr",null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,M777>0),M777,0)))*$M$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,"7yr",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,O779>0),O779,0)))*$O$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,T784>0),T784,0)))*$T$60","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,"7yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,Y789>0),Y789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,Z789>0),Z789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,AA789>0),AA789,0)))*$Y$60","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",$D$2877<12,AB789>0),AB789,0)))*$Y$60","v":0}]
[null,8,{"$f":"IF($B$13=\"Bonds\",Instruments!$O$14,\" \")","v":2},{"$f":"$D$37","v":120},{"$f":"$E$13","v":"10yr"}]
[null,null,null,5,"10yr",null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,J800>0),J800,0)))*$J$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,"10yr",null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,N804>0),N804,0)))*$N$61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,V812>0),V812,0)))*$V$61","v":0},0,0,0,0,0,0]
[null,null,null,22,"10yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,AA817>0),AA817,0)))*$AA$61","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",$D$2903<12,AB817>0),AB817,0)))*$AA$61","v":0}]
[null,null,null,{"$f":"D2930+1","v":2},0,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,G823>0),G823,0)))*$G$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,H823>0),H823,0)))*$G$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,M829>0),M829,0)))*$M$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,N829>0),N829,0)))*$M$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,R834>0),R834,0)))*$R$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,S834>0),S834,0)))*$R$62","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,X840>0),X840,0)))*$X$62","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",$D$2929<12,Y840>0),Y840,0)))*$X$62","v":0},0,0,0]
[null,null,null,24,0]
[]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,J852>0),J852,0)))*$J$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,O857>0),O857,0)))*$O$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,U863>0),U863,0)))*$U$63","v":0},0,0,0,0,0,0,0]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,Z868>0),Z868,0)))*$Z$63","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,AA868>0),AA868,0)))*$Z$63","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",$D$2955<12,AB868>0),AB868,0)))*$Z$63","v":0}]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,I877>0),I877,0)))*$I$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,L880>0),L880,0)))*$L$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,Q885>0),Q885,0)))*$Q$64","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,W891>0),W891,0)))*$W$64","v":0},0,0,0,0,0]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",$D$2981<12,AB896>0),AB896,0)))*$AB$64","v":0}]
[null,null,null,{"$f":"D3009+1","v":3},0,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,H902>0),H902,0)))*$H$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,N908>0),N908,0)))*$N$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3020+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,S913>0),S913,0)))*$S$65","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Y919>0),Y919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Z919>0),Z919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AA919>0),AA919,0)))*$Y$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AB919>0),AB919,0)))*$Y$65","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,Z920>0),Z920,0)))*$Z$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AA920>0),AA920,0)))*$Z$65","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",$D$3007<12,AB920>0),AB920,0)))*$Z$65","v":0}]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},{"$f":"$D$42","v":0},{"$f":"$E$18","v":0}]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,K931>0),K931,0)))*$K$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,P936>0),P936,0)))*$P$66","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,X944>0),X944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,Y944>0),Y944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,Z944>0),Z944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AA944>0),AA944,0)))*$X$66","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AB944>0),AB944,0)))*$X$66","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",$D$3033<12,AB948>0),AB948,0)))*$AB$66","v":0}]
[null,null,null,{"$f":"D3060+1","v":2},0,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,G953>0),G953,0)))*$G$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,M959>0),M959,0)))*$M$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Q963>0),Q963,0)))*$Q$67","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,X970>0),X970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Y970>0),Y970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,Z970>0),Z970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,AA970>0),AA970,0)))*$X$67","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",$D$3059<12,AB970>0),AB970,0)))*$X$67","v":0}]
[]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,I981>0),I981,0)))*$I$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,N986>0),N986,0)))*$N$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,P988>0),P988,0)))*$P$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,U993>0),U993,0)))*$U$68","v":0},0,0,0,0,0,0,0]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,AA999>0),AA999,0)))*$AA$68","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",$D$3085<12,AB999>0),AB999,0)))*$AA$68","v":0}]
[null,null,null,{"$f":"D3112+1","v":2},0,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,G1005>0),G1005,0)))*$G$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,K1009>0),K1009,0)))*$K$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,L1010>0),L1010,0)))*$L$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,M1011>0),M1011,0)))*$M$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,N1012>0),N1012,0)))*$N$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,O1013>0),O1013,0)))*$O$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,P1014>0),P1014,0)))*$P$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Q1015>0),Q1015,0)))*$Q$69","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3123+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,R1016>0),R1016,0)))*$R$69","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3124+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,S1017>0),S1017,0)))*$S$69","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,T1018>0),T1018,0)))*$T$69","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,U1019>0),U1019,0)))*$U$69","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,V1020>0),V1020,0)))*$V$69","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,W1021>0),W1021,0)))*$W$69","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,X1022>0),X1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Y1022>0),Y1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1022>0),Z1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1022>0),AA1022,0)))*$X$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1022>0),AB1022,0)))*$X$69","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Y1023>0),Y1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1023>0),Z1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1023>0),AA1023,0)))*$Y$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1023>0),AB1023,0)))*$Y$69","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,Z1024>0),Z1024,0)))*$Z$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1024>0),AA1024,0)))*$Z$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1024>0),AB1024,0)))*$Z$69","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AA1025>0),AA1025,0)))*$AA$69","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1025>0),AB1025,0)))*$AA$69","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",$D$3111<12,AB1026>0),AB1026,0)))*$AB$69","v":0}]
[null,null,null,24,0]
[]
[null,17,{"$f":"IF($B$22=\"Bonds\",Instruments!$O$23,\" \")","v":0},{"$f":"$D$46","v":0},{"$f":"$E$22","v":0}]
[null,null,null,1,{"$f":"$E$22","v":0},null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,F1030>0),F1030,0)))*$F$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3138+1","v":2},0,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,G1031>0),G1031,0)))*$G$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3139+1","v":3},0,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,H1032>0),H1032,0)))*$H$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,I1033>0),I1033,0)))*$I$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,J1034>0),J1034,0)))*$J$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,K1035>0),K1035,0)))*$K$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,L1036>0),L1036,0)))*$L$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,M1037>0),M1037,0)))*$M$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,N1038>0),N1038,0)))*$N$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,O1039>0),O1039,0)))*$O$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,P1040>0),P1040,0)))*$P$70","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Q1041>0),Q1041,0)))*$Q$70","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3149+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,R1042>0),R1042,0)))*$R$70","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3150+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,S1043>0),S1043,0)))*$S$70","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,T1044>0),T1044,0)))*$T$70","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,U1045>0),U1045,0)))*$U$70","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,V1046>0),V1046,0)))*$V$70","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,W1047>0),W1047,0)))*$W$70","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,X1048>0),X1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Y1048>0),Y1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1048>0),Z1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1048>0),AA1048,0)))*$X$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1048>0),AB1048,0)))*$X$70","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Y1049>0),Y1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1049>0),Z1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1049>0),AA1049,0)))*$Y$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1049>0),AB1049,0)))*$Y$70","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,Z1050>0),Z1050,0)))*$Z$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1050>0),AA1050,0)))*$Z$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1050>0),AB1050,0)))*$Z$70","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AA1051>0),AA1051,0)))*$AA$70","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1051>0),AB1051,0)))*$AA$70","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",$D$3137<12,AB1052>0),AB1052,0)))*$AB$70","v":0}]
[null,null,null,24,0]
[]
[null,18,{"$f":"IF($B$23=\"Bonds\",Instruments!$O$24,\" \")","v":0},{"$f":"$D$47","v":0},{"$f":"$E$23","v":0}]
[null,null,null,1,{"$f":"$E$23","v":0},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,F1056>0),F1056,0)))*$F$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3164+1","v":2},0,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,G1057>0),G1057,0)))*$G$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3165+1","v":3},0,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,H1058>0),H1058,0)))*$H$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,I1059>0),I1059,0)))*$I$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,J1060>0),J1060,0)))*$J$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,K1061>0),K1061,0)))*$K$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,L1062>0),L1062,0)))*$L$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,M1063>0),M1063,0)))*$M$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,N1064>0),N1064,0)))*$N$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,O1065>0),O1065,0)))*$O$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,P1066>0),P1066,0)))*$P$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Q1067>0),Q1067,0)))*$Q$71","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3175+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,R1068>0),R1068,0)))*$R$71","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3176+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,S1069>0),S1069,0)))*$S$71","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,T1070>0),T1070,0)))*$T$71","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,U1071>0),U1071,0)))*$U$71","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,V1072>0),V1072,0)))*$V$71","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,W1073>0),W1073,0)))*$W$71","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,X1074>0),X1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Y1074>0),Y1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1074>0),Z1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1074>0),AA1074,0)))*$X$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1074>0),AB1074,0)))*$X$71","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Y1075>0),Y1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1075>0),Z1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1075>0),AA1075,0)))*$Y$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1075>0),AB1075,0)))*$Y$71","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,Z1076>0),Z1076,0)))*$Z$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1076>0),AA1076,0)))*$Z$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1076>0),AB1076,0)))*$Z$71","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AA1077>0),AA1077,0)))*$AA$71","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1077>0),AB1077,0)))*$AA$71","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",$D$3163<12,AB1078>0),AB1078,0)))*$AB$71","v":0}]
[null,null,null,24,0]
[]
[null,19,{"$f":"IF($B$24=\"Bonds\",Instruments!$O$25,\" \")","v":0},{"$f":"$D$48","v":0},{"$f":"$E$24","v":0}]
[null,null,null,1,{"$f":"$E$24","v":0},null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,F1082>0),F1082,0)))*$F$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3190+1","v":2},0,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,G1083>0),G1083,0)))*$G$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3191+1","v":3},0,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,H1084>0),H1084,0)))*$H$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,I1085>0),I1085,0)))*$I$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,J1086>0),J1086,0)))*$J$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,K1087>0),K1087,0)))*$K$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,L1088>0),L1088,0)))*$L$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,M1089>0),M1089,0)))*$M$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,N1090>0),N1090,0)))*$N$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,O1091>0),O1091,0)))*$O$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,P1092>0),P1092,0)))*$P$72","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Q1093>0),Q1093,0)))*$Q$72","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3201+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,R1094>0),R1094,0)))*$R$72","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3202+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,S1095>0),S1095,0)))*$S$72","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,T1096>0),T1096,0)))*$T$72","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,U1097>0),U1097,0)))*$U$72","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,V1098>0),V1098,0)))*$V$72","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,W1099>0),W1099,0)))*$W$72","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,X1100>0),X1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Y1100>0),Y1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1100>0),Z1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1100>0),AA1100,0)))*$X$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1100>0),AB1100,0)))*$X$72","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Y1101>0),Y1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1101>0),Z1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1101>0),AA1101,0)))*$Y$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1101>0),AB1101,0)))*$Y$72","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,Z1102>0),Z1102,0)))*$Z$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1102>0),AA1102,0)))*$Z$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1102>0),AB1102,0)))*$Z$72","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AA1103>0),AA1103,0)))*$AA$72","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1103>0),AB1103,0)))*$AA$72","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",$D$3189<12,AB1104>0),AB1104,0)))*$AB$72","v":0}]
[null,null,null,24,0]
[]
[null,20,{"$f":"IF($B$25=\"Bonds\",Instruments!$O$26,\" \")","v":0},{"$f":"$D$49","v":0},{"$f":"$E$25","v":0}]
[null,null,null,1,{"$f":"$E$25","v":0},null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,F1108>0),F1108,0)))*$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3216+1","v":2},0,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,G1109>0),G1109,0)))*$G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3217+1","v":3},0,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,H1110>0),H1110,0)))*$H$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,0,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,I1111>0),I1111,0)))*$I$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,0,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,J1112>0),J1112,0)))*$J$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,0,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,K1113>0),K1113,0)))*$K$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,0,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,L1114>0),L1114,0)))*$L$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,0,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,M1115>0),M1115,0)))*$M$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,N1116>0),N1116,0)))*$N$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,O1117>0),O1117,0)))*$O$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,P1118>0),P1118,0)))*$P$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Q1119>0),Q1119,0)))*$Q$73","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3227+1","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,R1120>0),R1120,0)))*$R$73","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3228+1","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,S1121>0),S1121,0)))*$S$73","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,T1122>0),T1122,0)))*$T$73","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,U1123>0),U1123,0)))*$U$73","v":0},0,0,0,0,0,0,0]
[null,null,null,17,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,V1124>0),V1124,0)))*$V$73","v":0},0,0,0,0,0,0]
[null,null,null,18,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,W1125>0),W1125,0)))*$W$73","v":0},0,0,0,0,0]
[null,null,null,19,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,X1126>0),X1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Y1126>0),Y1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1126>0),Z1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1126>0),AA1126,0)))*$X$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1126>0),AB1126,0)))*$X$73","v":0}]
[null,null,null,20,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Y1127>0),Y1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1127>0),Z1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1127>0),AA1127,0)))*$Y$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1127>0),AB1127,0)))*$Y$73","v":0}]
[null,null,null,21,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,Z1128>0),Z1128,0)))*$Z$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1128>0),AA1128,0)))*$Z$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1128>0),AB1128,0)))*$Z$73","v":0}]
[null,null,null,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AA1129>0),AA1129,0)))*$AA$73","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1129>0),AB1129,0)))*$AA$73","v":0}]
[null,null,null,23,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",$D$3215<12,AB1130>0),AB1130,0)))*$AB$73","v":0}]
[null,null,null,24,0]
[]
[null,"Interest payments for loans with less than one year maturity",null,"Total interest for loans with less than 1 year maturity",null,{"$f":"SUM(F2722:F3239)","v":0},{"$f":"SUM(G2722:G3239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"M10.FX_Cashflow","index":33,"n_rows":147,"n_cols":57,"rows_kept":147,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,null,null,"FX Chart Data",{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,"FX Chart Data",{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,"Gross FX Borrowing",{"$f":"FX!S41/FX_Macro!F$21","v":38.521160998718678},{"$f":"FX!T41/FX_Macro!G$21","v":38.364063803076647},{"$f":"FX!U41/FX_Macro!H$21","v":38.207607282020703},{"$f":"FX!V41/FX_Macro!I$21","v":38.051788822748492},{"$f":"FX!W41/FX_Macro!J$21","v":37.896605823113148},{"$f":"FX!X41/FX_Macro!K$21","v":37.742055691579978},{"$f":"FX!Y41/FX_Macro!L$21","v":37.588135847183032},{"$f":"FX!Z41/FX_Macro!M$21","v":37.434843719482089},{"$f":"FX!AA41/FX_Macro!N$21","v":37.28217674851971},{"$f":"FX!AB41/FX_Macro!O$21","v":37.130132384778499},{"$f":"FX!AC41/FX_Macro!P$21","v":36.978708089138493},{"$f":"FX!AD41/FX_Macro!Q$21","v":36.827901332834806},{"$f":"FX!AE41/FX_Macro!R$21","v":28.590132752662964},{"$f":"FX!AF41/FX_Macro!S$21","v":28.47681258754756},{"$f":"FX!AG41/FX_Macro!T$21","v":28.363941579486898},{"$f":"FX!AH41/FX_Macro!U$21","v":28.251517948197126},{"$f":"FX!AI41/FX_Macro!V$21","v":28.139539920450748},{"$f":"FX!AJ41/FX_Macro!W$21","v":28.028005730048648},{"$f":"FX!AK41/FX_Macro!X$21","v":27.91691361779224},{"$f":"FX!AL41/FX_Macro!Y$21","v":27.806261831455714},{"$f":"FX!AM41/FX_Macro!Z$21","v":27.696048625758404},{"$f":"FX!AN41/FX_Macro!AA$21","v":27.58627226233726},{"$f":"FX!AO41/FX_Macro!AB$21","v":27.476931009719426},{"$f":"FX!AP41/FX_Macro!AC$21","v":27.368023143294923},null,null,"Gross FX Borrowing",{"$f":"FX!S41","v":580.18352238672526},{"$f":"FX!T41","v":580.18352238672526},{"$f":"FX!U41","v":580.18352238672526},{"$f":"FX!V41","v":580.18352238672526},{"$f":"FX!W41","v":580.18352238672526},{"$f":"FX!X41","v":580.18352238672526},{"$f":"FX!Y41","v":580.18352238672526},{"$f":"FX!Z41","v":580.18352238672526},{"$f":"FX!AA41","v":580.18352238672526},{"$f":"FX!AB41","v":580.18352238672526},{"$f":"FX!AC41","v":580.18352238672526},{"$f":"FX!AD41","v":580.18352238672526},{"$f":"FX!AE41","v":452.19877990098951},{"$f":"FX!AF41","v":452.19877990098951},{"$f":"FX!AG41","v":452.19877990098951},{"$f":"FX!AH41","v":452.19877990098951},{"$f":"FX!AI41","v":452.19877990098951},{"$f":"FX!AJ41","v":452.19877990098951},{"$f":"FX!AK41","v":452.19877990098951},{"$f":"FX!AL41","v":452.19877990098951},{"$f":"FX!AM41","v":452.19877990098951},{"$f":"FX!AN41","v":452.19877990098951},{"$f":"FX!AO41","v":452.19877990098951},{"$f":"FX!AP41","v":452.19877990098951}]
[null,null,null,"Face Value of Issuance",{"$f":"E$40","v":38.52116099871867},{"$f":"F$40","v":38.364063803076654},38.207607282020703,38.051788822748492,37.896605823113148,37.742055691579978,37.588135847183032,37.434843719482089,37.28217674851971,37.130132384778499,36.978708089138493,36.827901332834813,28.590132752662964,28.476812587547556,28.363941579486898,28.251517948197129,28.139539920450748,28.028005730048651,27.916913617792243,27.806261831455714,27.696048625758404,27.586272262337264,27.476931009719429,27.36802314329492,null,null,"Face Value of Issuance",{"$f":"AF$40","v":580.18352238672526},{"$f":"AG$40","v":580.18352238672526},580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098956,452.19877990098951]
[null,null,null,"Cash Proceeds from Issuance",{"$f":"E$66","v":38.52116099871867},{"$f":"F$66","v":38.364063803076647},38.207607282020717,38.051788822748492,37.896605823113148,37.742055691579978,37.588135847183032,37.434843719482103,37.28217674851971,37.130132384778499,36.978708089138493,36.827901332834813,28.59013275266296,28.476812587547556,28.363941579486898,28.251517948197133,28.139539920450751,28.028005730048655,27.916913617792247,27.806261831455714,27.696048625758404,27.586272262337268,27.476931009719429,27.36802314329492,null,null,"Cash Proceeds from Issuance",{"$f":"AF$66","v":580.18352238672526},{"$f":"AG$66","v":580.18352238672526},580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098956,452.19877990098951]
[null,null,null,"In-Year Rollover",{"$f":"-E$118","v":0},{"$f":"-F$118","v":0},0,0,0,0,0,0,0,0,0,0,-0.96302902496796694,-0.95910159507691628,-0.95519018205051764,-0.95129472056871223,-0.9474151455778288,-0.94355139228949947,-0.93970339617957577,-0.93587109298705229,-0.93205441871299277,-0.92825330961946251,-0.92446770222846242,-0.92069753332087023,null,null,"In-Year Rollover",{"$f":"-AF$118","v":0},{"$f":"-AG$118","v":0},0,0,0,0,0,0,0,0,0,0,-15.231847780041956,-15.230095354299809,-15.228343130174428,-15.226591107642626,-15.224839286681201,-15.223087667266972,-15.221336249376746,-15.219585032987339,-15.217834018075568,-15.216083204618254,-15.214332592592216,-15.212582181974284]
[null,null,null,"Bond coupon payments from in-year borrowing",null,{"$f":"-'M11.FX_New'!I$2187","v":0},{"$f":"-'M11.FX_New'!J$2187","v":0},{"$f":"-'M11.FX_New'!K$2187","v":0},{"$f":"-'M11.FX_New'!L$2187","v":0},{"$f":"-'M11.FX_New'!M$2187","v":0},{"$f":"-'M11.FX_New'!N$2187","v":0},{"$f":"-'M11.FX_New'!O$2187","v":0},{"$f":"-'M11.FX_New'!P$2187","v":0},{"$f":"-'M11.FX_New'!Q$2187","v":0},{"$f":"-'M11.FX_New'!R$2187","v":0},{"$f":"-'M11.FX_New'!S$2187","v":0},{"$f":"-'M11.FX_New'!T$2187","v":-0.94647056759263593},{"$f":"-'M11.FX_New'!U$2187","v":-1.000367764542605},{"$f":"-'M11.FX_New'!V$2187","v":-0.99628805961300626},{"$f":"-'M11.FX_New'!W$2187","v":-0.99222499255690066},{"$f":"-'M11.FX_New'!X$2187","v":-0.9881784955216264},{"$f":"-'M11.FX_New'!Y$2187","v":-0.98414850093124073},{"$f":"-'M11.FX_New'!Z$2187","v":-0.9801349414853886},{"$f":"-'M11.FX_New'!AA$2187","v":-0.97613775015817905},{"$f":"-'M11.FX_New'!AB$2187","v":-0.97215686019706704},{"$f":"-'M11.FX_New'!AC$2187","v":-0.96819220512173843},{"$f":"-'M11.FX_New'!AD$2187","v":-0.96424371872299863},{"$f":"-'M11.FX_New'!AE$2187","v":-0.96031133506166877},null,null,"Bond coupon payments from in-year borrowing",null,{"$f":"-'M11.FX_New'!I$2187*FX_Macro!G$21","v":0},{"$f":"-'M11.FX_New'!J$2187*FX_Macro!H$21","v":0},{"$f":"-'M11.FX_New'!K$2187*FX_Macro!I$21","v":0},{"$f":"-'M11.FX_New'!L$2187*FX_Macro!J$21","v":0},{"$f":"-'M11.FX_New'!M$2187*FX_Macro!K$21","v":0},{"$f":"-'M11.FX_New'!N$2187*FX_Macro!L$21","v":0},{"$f":"-'M11.FX_New'!O$2187*FX_Macro!M$21","v":0},{"$f":"-'M11.FX_New'!P$2187*FX_Macro!N$21","v":0},{"$f":"-'M11.FX_New'!Q$2187*FX_Macro!O$21","v":0},{"$f":"-'M11.FX_New'!R$2187*FX_Macro!P$21","v":0},{"$f":"-'M11.FX_New'!S$2187*FX_Macro!Q$21","v":0},{"$f":"-'M11.FX_New'!T$2187*FX_Macro!R$21","v":-14.969949233192089},{"$f":"-'M11.FX_New'!U$2187*FX_Macro!S$21","v":-15.885383281142149},{"$f":"-'M11.FX_New'!V$2187*FX_Macro!T$21","v":-15.883555666069581},{"$f":"-'M11.FX_New'!W$2187*FX_Macro!U$21","v":-15.881728261264335},{"$f":"-'M11.FX_New'!X$2187*FX_Macro!V$21","v":-15.879901066702196},{"$f":"-'M11.FX_New'!Y$2187*FX_Macro!W$21","v":-15.878074082358996},{"$f":"-'M11.FX_New'!Z$2187*FX_Macro!X$21","v":-15.876247308210548},{"$f":"-'M11.FX_New'!AA$2187*FX_Macro!Y$21","v":-15.874420744232662},{"$f":"-'M11.FX_New'!AB$2187*FX_Macro!Z$21","v":-15.872594390401158},{"$f":"-'M11.FX_New'!AC$2187*FX_Macro!AA$21","v":-15.870768246691862},{"$f":"-'M11.FX_New'!AD$2187*FX_Macro!AB$21","v":-15.868942313080595},{"$f":"-'M11.FX_New'!AE$2187*FX_Macro!AC$21","v":-15.867116589543194}]
[null,null,null,"Net Proceeds from Issuance (net off in-year debt service)",{"$f":"E8+E9+E10","v":38.52116099871867},{"$f":"F8+F9+F10","v":38.364063803076647},38.207607282020717,38.051788822748492,{"$f":"I8+I9+I10","v":37.896605823113148},{"$f":"J8+J9+J10","v":37.742055691579978},37.588135847183032,37.434843719482103,37.28217674851971,37.130132384778499,36.978708089138493,36.827901332834813,26.680633160102357,26.517343227928034,26.412463337823372,26.307998235071523,26.203946279351296,26.100305836827914,25.997075280127284,25.89425298831048,25.791837346848343,25.689826747596065,25.58821958876797,25.487014274912383,null,null,"Net Proceeds from Issuance (net off in-year debt service)",{"$f":"AF8+AF9+AF10","v":580.18352238672526},{"$f":"AG8+AG9+AG10","v":580.18352238672526},580.18352238672526,580.18352238672526,{"$f":"AJ8+AJ9+AJ10","v":580.18352238672526},{"$f":"AK8+AK9+AK10","v":580.18352238672526},{"$f":"AL8+AL9+AL10","v":580.18352238672526},580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,421.99698288775545,421.08330126554756,421.08688110474549,421.09046053208255,421.09403954760614,421.09761815136358,421.10119634340219,421.10477412376952,421.10835149251278,421.1119284496794,421.11550499531677,421.11908112947202]
[null,null,null,"Excess Post Borrowing",{"$f":"E11-E6","v":0},{"$f":"F11-F6","v":0},0,0,0,0,0,0,0,0,0,0,-1.9094995925606071,-1.9594693596195256,-1.9514782416635263,-1.9435197131256032,-1.9355936410994516,-1.9276998932207334,-1.9198383376649559,-1.9120088431452338,-1.9042112789100614,-1.8964455147411954,-1.8887114209514557,-1.8810088683825406,null,null,"Excess Post Borrowing",{"$f":"AF11-AF6","v":0},{"$f":"AG11-AG6","v":0},{"$f":"AH11-AH6","v":0},{"$f":"AI11-AI6","v":0},{"$f":"AJ11-AJ6","v":0},{"$f":"AK11-AK6","v":0},{"$f":"AL11-AL6","v":0},{"$f":"AM11-AM6","v":0},{"$f":"AN11-AN6","v":0},{"$f":"AO11-AO6","v":0},{"$f":"AP11-AP6","v":0},{"$f":"AQ11-AQ6","v":0},{"$f":"AR11-AR6","v":-30.201797013234057},{"$f":"AS11-AS6","v":-31.115478635441946},{"$f":"AT11-AT6","v":-31.11189879624402},{"$f":"AU11-AU6","v":-31.108319368906962},{"$f":"AV11-AV6","v":-31.104740353383363},{"$f":"AW11-AW6","v":-31.10116174962593},{"$f":"AX11-AX6","v":-31.097583557587313},{"$f":"AY11-AY6","v":-31.094005777219991},{"$f":"AZ11-AZ6","v":-31.090428408476726},{"$f":"BA11-BA6","v":-31.08685145131011},{"$f":"BB11-BB6","v":-31.083274905672738},{"$f":"BC11-BC6","v":-31.079698771517485}]
[null,null,null,"Cumulative Excess/Shortfall Financing",{"$f":"E12","v":0},{"$f":"E13+F12","v":0},0,0,0,0,0,0,0,0,0,0,-1.9094995925606071,-3.8689689521801327,-5.8204471938436591,-7.7639669069692623,-9.6995605480687139,-11.627260441289447,-13.547098778954403,-15.459107622099637,-17.363318901009698,-19.259764415750894,-21.14847583670235,-23.02948470508489,null,null,"Cumulative Excess/Shortfall Financing",{"$f":"AF12","v":0},{"$f":"AF13+AG12","v":0},{"$f":"AG13+AH12","v":0},{"$f":"AH13+AI12","v":0},{"$f":"AI13+AJ12","v":0},{"$f":"AJ13+AK12","v":0},{"$f":"AK13+AL12","v":0},{"$f":"AL13+AM12","v":0},{"$f":"AM13+AN12","v":0},{"$f":"AN13+AO12","v":0},{"$f":"AO13+AP12","v":0},{"$f":"AP13+AQ12","v":0},{"$f":"AQ13+AR12","v":-30.201797013234057},{"$f":"AR13+AS12","v":-61.317275648676002},{"$f":"AS13+AT12","v":-92.429174444920022},{"$f":"AT13+AU12","v":-123.53749381382698},{"$f":"AU13+AV12","v":-154.64223416721035},{"$f":"AV13+AW12","v":-185.74339591683628},{"$f":"AW13+AX12","v":-216.84097947442359},{"$f":"AX13+AY12","v":-247.93498525164358},{"$f":"AY13+AZ12","v":-279.02541366012031},{"$f":"AZ13+BA12","v":-310.11226511143042},{"$f":"BA13+BB12","v":-341.19554001710316},{"$f":"BB13+BC12","v":-372.27523878862064}]
[]
[]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,null,{"$f":"E17","v":"Jan-25"},{"$f":"F17","v":"Feb-25"},"Mar-25","Apr-25","May-25","Jun-25","Jul-25","Aug-25","Sep-25","Oct-25","Nov-25","Dec-25","Jan-26","Feb-26","Mar-26","Apr-26","May-26","Jun-26","Jul-26","Aug-26","Sep-26","Oct-26","Nov-26","Dec-26"]
[null,null,null,null,1,{"$f":"E18+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,null,null,null,1,{"$f":"AF18+1","v":2},{"$f":"AG18+1","v":3},{"$f":"AH18+1","v":4},{"$f":"AI18+1","v":5},{"$f":"AJ18+1","v":6},{"$f":"AK18+1","v":7},{"$f":"AL18+1","v":8},{"$f":"AM18+1","v":9},{"$f":"AN18+1","v":10},{"$f":"AO18+1","v":11},{"$f":"AP18+1","v":12},{"$f":"AQ18+1","v":13},{"$f":"AR18+1","v":14},{"$f":"AS18+1","v":15},{"$f":"AT18+1","v":16},{"$f":"AU18+1","v":17},{"$f":"AV18+1","v":18},{"$f":"AW18+1","v":19},{"$f":"AX18+1","v":20},{"$f":"AY18+1","v":21},{"$f":"AZ18+1","v":22},{"$f":"BA18+1","v":23},{"$f":"BB18+1","v":24}]
[null,null,null,"Face Value Of  Issuance/Disbursement [in main foreign currency using average exchange rate]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Face Value Of  Issuance/Disbursement"]
[{"$f":"IF(AND(FX!$O$11=\"FX Security\",FX!$E$11=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$11=\"FX Security\",FX!$O$11=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A20=\"T-bills\",FX!$F$11,FX!$F$11*12)","v":480},{"$f":"SUM(E20:P20)","v":90.405036108638868},{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"FX!S11/FX_Macro!F$21","v":7.7042321997437355},{"$f":"FX!T11/FX_Macro!G$21","v":7.6728127606153302},{"$f":"FX!U11/FX_Macro!H$21","v":7.6415214564041412},{"$f":"FX!V11/FX_Macro!I$21","v":7.6103577645496978},{"$f":"FX!W11/FX_Macro!J$21","v":7.5793211646226304},{"$f":"FX!X11/FX_Macro!K$21","v":7.5484111383159957},{"$f":"FX!Y11/FX_Macro!L$21","v":7.5176271694366061},{"$f":"FX!Z11/FX_Macro!M$21","v":7.4869687438964183},{"$f":"FX!AA11/FX_Macro!N$21","v":7.4564353497039422},{"$f":"FX!AB11/FX_Macro!O$21","v":7.4260264769557001},{"$f":"FX!AC11/FX_Macro!P$21","v":7.3957416178276993},{"$f":"FX!AD11/FX_Macro!Q$21","v":7.3655802665669619},{"$f":"FX!AE11/FX_Macro!R$21","v":5.7180265505325929},{"$f":"FX!AF11/FX_Macro!S$21","v":5.6953625175095119},{"$f":"FX!AG11/FX_Macro!T$21","v":5.67278831589738},{"$f":"FX!AH11/FX_Macro!U$21","v":5.6503035896394254},{"$f":"FX!AI11/FX_Macro!V$21","v":5.6279079840901494},{"$f":"FX!AJ11/FX_Macro!W$21","v":5.6056011460097297},{"$f":"FX!AK11/FX_Macro!X$21","v":5.5833827235584481},{"$f":"FX!AL11/FX_Macro!Y$21","v":5.5612523662911428},{"$f":"FX!AM11/FX_Macro!Z$21","v":5.5392097251516814},{"$f":"FX!AN11/FX_Macro!AA$21","v":5.5172544524674523},{"$f":"FX!AO11/FX_Macro!AB$21","v":5.4953862019438855},{"$f":"FX!AP11/FX_Macro!AC$21","v":5.4736046286589843},{"$f":"IF(SUM(Q20:AB20)<=0,0,SUM(Q20:AB20))","v":67.140080201750393},null,{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"FX_Macro!F$21*E20","v":116.03670447734505},{"$f":"FX_Macro!G$21*F20","v":116.03670447734505},{"$f":"FX_Macro!H$21*G20","v":116.03670447734505},{"$f":"FX_Macro!I$21*H20","v":116.03670447734505},{"$f":"FX_Macro!J$21*I20","v":116.03670447734505},{"$f":"FX_Macro!K$21*J20","v":116.03670447734505},{"$f":"FX_Macro!L$21*K20","v":116.03670447734505},{"$f":"FX_Macro!M$21*L20","v":116.03670447734505},{"$f":"FX_Macro!N$21*M20","v":116.03670447734505},{"$f":"FX_Macro!O$21*N20","v":116.03670447734505},{"$f":"FX_Macro!P$21*O20","v":116.03670447734505},{"$f":"FX_Macro!Q$21*P20","v":116.03670447734505},{"$f":"FX_Macro!R$21*Q20","v":90.439755980197901},{"$f":"FX_Macro!S$21*R20","v":90.439755980197901},{"$f":"FX_Macro!T$21*S20","v":90.439755980197901},{"$f":"FX_Macro!U$21*T20","v":90.439755980197901},{"$f":"FX_Macro!V$21*U20","v":90.439755980197901},{"$f":"FX_Macro!W$21*V20","v":90.439755980197901},{"$f":"FX_Macro!X$21*W20","v":90.439755980197901},{"$f":"FX_Macro!Y$21*X20","v":90.439755980197901},{"$f":"FX_Macro!Z$21*Y20","v":90.439755980197901},{"$f":"FX_Macro!AA$21*Z20","v":90.439755980197901},{"$f":"FX_Macro!AB$21*AA20","v":90.439755980197916},{"$f":"FX_Macro!AC$21*AB20","v":90.439755980197901},null,{"$f":"C20*FX_Macro!C$21","v":1424.2329970685778}]
[{"$f":"IF(AND(FX!$O$12=\"FX Security\",FX!$E$12=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$12=\"FX Security\",FX!$O$12=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A21=\"T-bills\",FX!$F$12,FX!$F$12*12)","v":420},90.405036108638868,{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"FX!S12/FX_Macro!F$21","v":7.7042321997437355},{"$f":"FX!T12/FX_Macro!G$21","v":7.6728127606153302},{"$f":"FX!U12/FX_Macro!H$21","v":7.6415214564041412},{"$f":"FX!V12/FX_Macro!I$21","v":7.6103577645496978},{"$f":"FX!W12/FX_Macro!J$21","v":7.5793211646226304},{"$f":"FX!X12/FX_Macro!K$21","v":7.5484111383159957},{"$f":"FX!Y12/FX_Macro!L$21","v":7.5176271694366061},{"$f":"FX!Z12/FX_Macro!M$21","v":7.4869687438964183},{"$f":"FX!AA12/FX_Macro!N$21","v":7.4564353497039422},{"$f":"FX!AB12/FX_Macro!O$21","v":7.4260264769557001},{"$f":"FX!AC12/FX_Macro!P$21","v":7.3957416178276993},{"$f":"FX!AD12/FX_Macro!Q$21","v":7.3655802665669619},{"$f":"FX!AE12/FX_Macro!R$21","v":5.7180265505325929},{"$f":"FX!AF12/FX_Macro!S$21","v":5.6953625175095119},{"$f":"FX!AG12/FX_Macro!T$21","v":5.67278831589738},{"$f":"FX!AH12/FX_Macro!U$21","v":5.6503035896394254},{"$f":"FX!AI12/FX_Macro!V$21","v":5.6279079840901494},{"$f":"FX!AJ12/FX_Macro!W$21","v":5.6056011460097297},{"$f":"FX!AK12/FX_Macro!X$21","v":5.5833827235584481},{"$f":"FX!AL12/FX_Macro!Y$21","v":5.5612523662911428},{"$f":"FX!AM12/FX_Macro!Z$21","v":5.5392097251516814},{"$f":"FX!AN12/FX_Macro!AA$21","v":5.5172544524674523},{"$f":"FX!AO12/FX_Macro!AB$21","v":5.4953862019438855},{"$f":"FX!AP12/FX_Macro!AC$21","v":5.4736046286589843},{"$f":"IF(SUM(Q21:AB21)<=0,0,SUM(Q21:AB21))","v":67.140080201750393},null,{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"FX_Macro!F$21*E21","v":116.03670447734505},{"$f":"FX_Macro!G$21*F21","v":116.03670447734505},{"$f":"FX_Macro!H$21*G21","v":116.03670447734505},{"$f":"FX_Macro!I$21*H21","v":116.03670447734505},{"$f":"FX_Macro!J$21*I21","v":116.03670447734505},{"$f":"FX_Macro!K$21*J21","v":116.03670447734505},{"$f":"FX_Macro!L$21*K21","v":116.03670447734505},{"$f":"FX_Macro!M$21*L21","v":116.03670447734505},{"$f":"FX_Macro!N$21*M21","v":116.03670447734505},{"$f":"FX_Macro!O$21*N21","v":116.03670447734505},{"$f":"FX_Macro!P$21*O21","v":116.03670447734505},{"$f":"FX_Macro!Q$21*P21","v":116.03670447734505},{"$f":"FX_Macro!R$21*Q21","v":90.439755980197901},{"$f":"FX_Macro!S$21*R21","v":90.439755980197901},{"$f":"FX_Macro!T$21*S21","v":90.439755980197901},{"$f":"FX_Macro!U$21*T21","v":90.439755980197901},{"$f":"FX_Macro!V$21*U21","v":90.439755980197901},{"$f":"FX_Macro!W$21*V21","v":90.439755980197901},{"$f":"FX_Macro!X$21*W21","v":90.439755980197901},{"$f":"FX_Macro!Y$21*X21","v":90.439755980197901},{"$f":"FX_Macro!Z$21*Y21","v":90.439755980197901},{"$f":"FX_Macro!AA$21*Z21","v":90.439755980197901},{"$f":"FX_Macro!AB$21*AA21","v":90.439755980197916},{"$f":"FX_Macro!AC$21*AB21","v":90.439755980197901},null,{"$f":"C21*FX_Macro!C$21","v":1424.2329970685778}]
[{"$f":"IF(AND(FX!$O$13=\"FX Security\",FX!$E$13=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$13=\"FX Security\",FX!$O$13=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A22=\"T-bills\",FX!$F$13,FX!$F$13*12)","v":300},90.405036108638868,{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"FX!S13/FX_Macro!F$21","v":7.7042321997437355},{"$f":"FX!T13/FX_Macro!G$21","v":7.6728127606153302},{"$f":"FX!U13/FX_Macro!H$21","v":7.6415214564041412},{"$f":"FX!V13/FX_Macro!I$21","v":7.6103577645496978},{"$f":"FX!W13/FX_Macro!J$21","v":7.5793211646226304},{"$f":"FX!X13/FX_Macro!K$21","v":7.5484111383159957},{"$f":"FX!Y13/FX_Macro!L$21","v":7.5176271694366061},{"$f":"FX!Z13/FX_Macro!M$21","v":7.4869687438964183},{"$f":"FX!AA13/FX_Macro!N$21","v":7.4564353497039422},{"$f":"FX!AB13/FX_Macro!O$21","v":7.4260264769557001},{"$f":"FX!AC13/FX_Macro!P$21","v":7.3957416178276993},{"$f":"FX!AD13/FX_Macro!Q$21","v":7.3655802665669619},{"$f":"FX!AE13/FX_Macro!R$21","v":5.7180265505325929},{"$f":"FX!AF13/FX_Macro!S$21","v":5.6953625175095119},{"$f":"FX!AG13/FX_Macro!T$21","v":5.67278831589738},{"$f":"FX!AH13/FX_Macro!U$21","v":5.6503035896394254},{"$f":"FX!AI13/FX_Macro!V$21","v":5.6279079840901494},{"$f":"FX!AJ13/FX_Macro!W$21","v":5.6056011460097297},{"$f":"FX!AK13/FX_Macro!X$21","v":5.5833827235584481},{"$f":"FX!AL13/FX_Macro!Y$21","v":5.5612523662911428},{"$f":"FX!AM13/FX_Macro!Z$21","v":5.5392097251516814},{"$f":"FX!AN13/FX_Macro!AA$21","v":5.5172544524674523},{"$f":"FX!AO13/FX_Macro!AB$21","v":5.4953862019438855},{"$f":"FX!AP13/FX_Macro!AC$21","v":5.4736046286589843},{"$f":"IF(SUM(Q22:AB22)<=0,0,SUM(Q22:AB22))","v":67.140080201750393},null,{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"FX_Macro!F$21*E22","v":116.03670447734505},{"$f":"FX_Macro!G$21*F22","v":116.03670447734505},{"$f":"FX_Macro!H$21*G22","v":116.03670447734505},{"$f":"FX_Macro!I$21*H22","v":116.03670447734505},{"$f":"FX_Macro!J$21*I22","v":116.03670447734505},{"$f":"FX_Macro!K$21*J22","v":116.03670447734505},{"$f":"FX_Macro!L$21*K22","v":116.03670447734505},{"$f":"FX_Macro!M$21*L22","v":116.03670447734505},{"$f":"FX_Macro!N$21*M22","v":116.03670447734505},{"$f":"FX_Macro!O$21*N22","v":116.03670447734505},{"$f":"FX_Macro!P$21*O22","v":116.03670447734505},{"$f":"FX_Macro!Q$21*P22","v":116.03670447734505},{"$f":"FX_Macro!R$21*Q22","v":90.439755980197901},{"$f":"FX_Macro!S$21*R22","v":90.439755980197901},{"$f":"FX_Macro!T$21*S22","v":90.439755980197901},{"$f":"FX_Macro!U$21*T22","v":90.439755980197901},{"$f":"FX_Macro!V$21*U22","v":90.439755980197901},{"$f":"FX_Macro!W$21*V22","v":90.439755980197901},{"$f":"FX_Macro!X$21*W22","v":90.439755980197901},{"$f":"FX_Macro!Y$21*X22","v":90.439755980197901},{"$f":"FX_Macro!Z$21*Y22","v":90.439755980197901},{"$f":"FX_Macro!AA$21*Z22","v":90.439755980197901},{"$f":"FX_Macro!AB$21*AA22","v":90.439755980197916},{"$f":"FX_Macro!AC$21*AB22","v":90.439755980197901},null,{"$f":"C22*FX_Macro!C$21","v":1424.2329970685778}]
[{"$f":"IF(AND(FX!$O$14=\"FX Security\",FX!$E$14=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$14=\"FX Security\",FX!$O$14=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A23=\"T-bills\",FX!$F$14,FX!$F$14*12)","v":300},90.405036108638868,{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"FX!S14/FX_Macro!F$21","v":7.7042321997437355},{"$f":"FX!T14/FX_Macro!G$21","v":7.6728127606153302},{"$f":"FX!U14/FX_Macro!H$21","v":7.6415214564041412},{"$f":"FX!V14/FX_Macro!I$21","v":7.6103577645496978},{"$f":"FX!W14/FX_Macro!J$21","v":7.5793211646226304},{"$f":"FX!X14/FX_Macro!K$21","v":7.5484111383159957},{"$f":"FX!Y14/FX_Macro!L$21","v":7.5176271694366061},{"$f":"FX!Z14/FX_Macro!M$21","v":7.4869687438964183},{"$f":"FX!AA14/FX_Macro!N$21","v":7.4564353497039422},{"$f":"FX!AB14/FX_Macro!O$21","v":7.4260264769557001},{"$f":"FX!AC14/FX_Macro!P$21","v":7.3957416178276993},{"$f":"FX!AD14/FX_Macro!Q$21","v":7.3655802665669619},{"$f":"FX!AE14/FX_Macro!R$21","v":5.7180265505325929},{"$f":"FX!AF14/FX_Macro!S$21","v":5.6953625175095119},{"$f":"FX!AG14/FX_Macro!T$21","v":5.67278831589738},{"$f":"FX!AH14/FX_Macro!U$21","v":5.6503035896394254},{"$f":"FX!AI14/FX_Macro!V$21","v":5.6279079840901494},{"$f":"FX!AJ14/FX_Macro!W$21","v":5.6056011460097297},{"$f":"FX!AK14/FX_Macro!X$21","v":5.5833827235584481},{"$f":"FX!AL14/FX_Macro!Y$21","v":5.5612523662911428},{"$f":"FX!AM14/FX_Macro!Z$21","v":5.5392097251516814},{"$f":"FX!AN14/FX_Macro!AA$21","v":5.5172544524674523},{"$f":"FX!AO14/FX_Macro!AB$21","v":5.4953862019438855},{"$f":"FX!AP14/FX_Macro!AC$21","v":5.4736046286589843},67.140080201750393,null,{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"FX_Macro!F$21*E23","v":116.03670447734505},{"$f":"FX_Macro!G$21*F23","v":116.03670447734505},{"$f":"FX_Macro!H$21*G23","v":116.03670447734505},{"$f":"FX_Macro!I$21*H23","v":116.03670447734505},{"$f":"FX_Macro!J$21*I23","v":116.03670447734505},{"$f":"FX_Macro!K$21*J23","v":116.03670447734505},{"$f":"FX_Macro!L$21*K23","v":116.03670447734505},{"$f":"FX_Macro!M$21*L23","v":116.03670447734505},{"$f":"FX_Macro!N$21*M23","v":116.03670447734505},{"$f":"FX_Macro!O$21*N23","v":116.03670447734505},{"$f":"FX_Macro!P$21*O23","v":116.03670447734505},{"$f":"FX_Macro!Q$21*P23","v":116.03670447734505},{"$f":"FX_Macro!R$21*Q23","v":90.439755980197901},{"$f":"FX_Macro!S$21*R23","v":90.439755980197901},{"$f":"FX_Macro!T$21*S23","v":90.439755980197901},{"$f":"FX_Macro!U$21*T23","v":90.439755980197901},{"$f":"FX_Macro!V$21*U23","v":90.439755980197901},{"$f":"FX_Macro!W$21*V23","v":90.439755980197901},{"$f":"FX_Macro!X$21*W23","v":90.439755980197901},{"$f":"FX_Macro!Y$21*X23","v":90.439755980197901},{"$f":"FX_Macro!Z$21*Y23","v":90.439755980197901},{"$f":"FX_Macro!AA$21*Z23","v":90.439755980197901},{"$f":"FX_Macro!AB$21*AA23","v":90.439755980197916},{"$f":"FX_Macro!AC$21*AB23","v":90.439755980197901},null,{"$f":"C23*FX_Macro!C$21","v":1424.2329970685778}]
[{"$f":"IF(AND(FX!$O$15=\"FX Security\",FX!$E$15=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$15=\"FX Security\",FX!$O$15=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A24=\"T-bills\",FX!$F$15,FX!$F$15*12)","v":240},45.202518054319434,{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"FX!S15/FX_Macro!F$21","v":3.8521160998718678},{"$f":"FX!T15/FX_Macro!G$21","v":3.8364063803076651},{"$f":"FX!U15/FX_Macro!H$21","v":3.8207607282020706},{"$f":"FX!V15/FX_Macro!I$21","v":3.8051788822748489},{"$f":"FX!W15/FX_Macro!J$21","v":3.7896605823113152},{"$f":"FX!X15/FX_Macro!K$21","v":3.7742055691579979},{"$f":"FX!Y15/FX_Macro!L$21","v":3.7588135847183031},{"$f":"FX!Z15/FX_Macro!M$21","v":3.7434843719482092},{"$f":"FX!AA15/FX_Macro!N$21","v":3.7282176748519711},{"$f":"FX!AB15/FX_Macro!O$21","v":3.71301323847785},{"$f":"FX!AC15/FX_Macro!P$21","v":3.6978708089138497},{"$f":"FX!AD15/FX_Macro!Q$21","v":3.6827901332834809},{"$f":"FX!AE15/FX_Macro!R$21","v":2.8590132752662964},{"$f":"FX!AF15/FX_Macro!S$21","v":2.847681258754756},{"$f":"FX!AG15/FX_Macro!T$21","v":2.83639415794869},{"$f":"FX!AH15/FX_Macro!U$21","v":2.8251517948197127},{"$f":"FX!AI15/FX_Macro!V$21","v":2.8139539920450747},{"$f":"FX!AJ15/FX_Macro!W$21","v":2.8028005730048648},{"$f":"FX!AK15/FX_Macro!X$21","v":2.7916913617792241},{"$f":"FX!AL15/FX_Macro!Y$21","v":2.7806261831455714},{"$f":"FX!AM15/FX_Macro!Z$21","v":2.7696048625758407},{"$f":"FX!AN15/FX_Macro!AA$21","v":2.7586272262337261},{"$f":"FX!AO15/FX_Macro!AB$21","v":2.7476931009719427},{"$f":"FX!AP15/FX_Macro!AC$21","v":2.7368023143294922},33.570040100875197,null,{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"FX_Macro!F$21*E24","v":58.018352238672527},{"$f":"FX_Macro!G$21*F24","v":58.018352238672527},{"$f":"FX_Macro!H$21*G24","v":58.018352238672527},{"$f":"FX_Macro!I$21*H24","v":58.018352238672527},{"$f":"FX_Macro!J$21*I24","v":58.018352238672527},{"$f":"FX_Macro!K$21*J24","v":58.018352238672527},{"$f":"FX_Macro!L$21*K24","v":58.018352238672527},{"$f":"FX_Macro!M$21*L24","v":58.018352238672527},{"$f":"FX_Macro!N$21*M24","v":58.018352238672527},{"$f":"FX_Macro!O$21*N24","v":58.018352238672527},{"$f":"FX_Macro!P$21*O24","v":58.018352238672527},{"$f":"FX_Macro!Q$21*P24","v":58.018352238672527},{"$f":"FX_Macro!R$21*Q24","v":45.219877990098951},{"$f":"FX_Macro!S$21*R24","v":45.219877990098951},{"$f":"FX_Macro!T$21*S24","v":45.219877990098951},{"$f":"FX_Macro!U$21*T24","v":45.219877990098951},{"$f":"FX_Macro!V$21*U24","v":45.219877990098951},{"$f":"FX_Macro!W$21*V24","v":45.219877990098951},{"$f":"FX_Macro!X$21*W24","v":45.219877990098951},{"$f":"FX_Macro!Y$21*X24","v":45.219877990098951},{"$f":"FX_Macro!Z$21*Y24","v":45.219877990098951},{"$f":"FX_Macro!AA$21*Z24","v":45.219877990098951},{"$f":"FX_Macro!AB$21*AA24","v":45.219877990098958},{"$f":"FX_Macro!AC$21*AB24","v":45.219877990098951},null,{"$f":"C24*FX_Macro!C$21","v":712.11649853428889}]
[{"$f":"IF(AND(FX!$O$16=\"FX Security\",FX!$E$16=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$16=\"FX Security\",FX!$O$16=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A25=\"T-bills\",FX!$F$16,FX!$F$16*12)","v":60},45.202518054319434,{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"FX!S16/FX_Macro!F$21","v":3.8521160998718678},{"$f":"FX!T16/FX_Macro!G$21","v":3.8364063803076651},{"$f":"FX!U16/FX_Macro!H$21","v":3.8207607282020706},{"$f":"FX!V16/FX_Macro!I$21","v":3.8051788822748489},{"$f":"FX!W16/FX_Macro!J$21","v":3.7896605823113152},{"$f":"FX!X16/FX_Macro!K$21","v":3.7742055691579979},{"$f":"FX!Y16/FX_Macro!L$21","v":3.7588135847183031},{"$f":"FX!Z16/FX_Macro!M$21","v":3.7434843719482092},{"$f":"FX!AA16/FX_Macro!N$21","v":3.7282176748519711},{"$f":"FX!AB16/FX_Macro!O$21","v":3.71301323847785},{"$f":"FX!AC16/FX_Macro!P$21","v":3.6978708089138497},{"$f":"FX!AD16/FX_Macro!Q$21","v":3.6827901332834809},{"$f":"FX!AE16/FX_Macro!R$21","v":2.8590132752662964},{"$f":"FX!AF16/FX_Macro!S$21","v":2.847681258754756},{"$f":"FX!AG16/FX_Macro!T$21","v":2.83639415794869},{"$f":"FX!AH16/FX_Macro!U$21","v":2.8251517948197127},{"$f":"FX!AI16/FX_Macro!V$21","v":2.8139539920450747},{"$f":"FX!AJ16/FX_Macro!W$21","v":2.8028005730048648},{"$f":"FX!AK16/FX_Macro!X$21","v":2.7916913617792241},{"$f":"FX!AL16/FX_Macro!Y$21","v":2.7806261831455714},{"$f":"FX!AM16/FX_Macro!Z$21","v":2.7696048625758407},{"$f":"FX!AN16/FX_Macro!AA$21","v":2.7586272262337261},{"$f":"FX!AO16/FX_Macro!AB$21","v":2.7476931009719427},{"$f":"FX!AP16/FX_Macro!AC$21","v":2.7368023143294922},33.570040100875197,null,{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"FX_Macro!F$21*E25","v":58.018352238672527},{"$f":"FX_Macro!G$21*F25","v":58.018352238672527},{"$f":"FX_Macro!H$21*G25","v":58.018352238672527},{"$f":"FX_Macro!I$21*H25","v":58.018352238672527},{"$f":"FX_Macro!J$21*I25","v":58.018352238672527},{"$f":"FX_Macro!K$21*J25","v":58.018352238672527},{"$f":"FX_Macro!L$21*K25","v":58.018352238672527},{"$f":"FX_Macro!M$21*L25","v":58.018352238672527},{"$f":"FX_Macro!N$21*M25","v":58.018352238672527},{"$f":"FX_Macro!O$21*N25","v":58.018352238672527},{"$f":"FX_Macro!P$21*O25","v":58.018352238672527},{"$f":"FX_Macro!Q$21*P25","v":58.018352238672527},{"$f":"FX_Macro!R$21*Q25","v":45.219877990098951},{"$f":"FX_Macro!S$21*R25","v":45.219877990098951},{"$f":"FX_Macro!T$21*S25","v":45.219877990098951},{"$f":"FX_Macro!U$21*T25","v":45.219877990098951},{"$f":"FX_Macro!V$21*U25","v":45.219877990098951},{"$f":"FX_Macro!W$21*V25","v":45.219877990098951},{"$f":"FX_Macro!X$21*W25","v":45.219877990098951},{"$f":"FX_Macro!Y$21*X25","v":45.219877990098951},{"$f":"FX_Macro!Z$21*Y25","v":45.219877990098951},{"$f":"FX_Macro!AA$21*Z25","v":45.219877990098951},{"$f":"FX_Macro!AB$21*AA25","v":45.219877990098958},{"$f":"FX_Macro!AC$21*AB25","v":45.219877990098951},null,{"$f":"C25*FX_Macro!C$21","v":712.11649853428889}]
[{"$f":"IF(AND(FX!$O$17=\"FX Security\",FX!$E$17=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$17=\"FX Security\",FX!$O$17=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A26=\"T-bills\",FX!$F$17,FX!$F$17*12)","v":0},{"$f":"SUM(E26:P26)","v":0},{"$f":"FX!$O$17","v":0},{"$f":"FX!S17/FX_Macro!F$21","v":0},{"$f":"FX!T17/FX_Macro!G$21","v":0},{"$f":"FX!U17/FX_Macro!H$21","v":0},{"$f":"FX!V17/FX_Macro!I$21","v":0},{"$f":"FX!W17/FX_Macro!J$21","v":0},{"$f":"FX!X17/FX_Macro!K$21","v":0},{"$f":"FX!Y17/FX_Macro!L$21","v":0},{"$f":"FX!Z17/FX_Macro!M$21","v":0},{"$f":"FX!AA17/FX_Macro!N$21","v":0},{"$f":"FX!AB17/FX_Macro!O$21","v":0},{"$f":"FX!AC17/FX_Macro!P$21","v":0},{"$f":"FX!AD17/FX_Macro!Q$21","v":0},{"$f":"FX!AE17/FX_Macro!R$21","v":0},{"$f":"FX!AF17/FX_Macro!S$21","v":0},{"$f":"FX!AG17/FX_Macro!T$21","v":0},{"$f":"FX!AH17/FX_Macro!U$21","v":0},{"$f":"FX!AI17/FX_Macro!V$21","v":0},{"$f":"FX!AJ17/FX_Macro!W$21","v":0},{"$f":"FX!AK17/FX_Macro!X$21","v":0},{"$f":"FX!AL17/FX_Macro!Y$21","v":0},{"$f":"FX!AM17/FX_Macro!Z$21","v":0},{"$f":"FX!AN17/FX_Macro!AA$21","v":0},{"$f":"FX!AO17/FX_Macro!AB$21","v":0},{"$f":"FX!AP17/FX_Macro!AC$21","v":0},0,null,{"$f":"FX!$O$17","v":0},{"$f":"FX_Macro!F$21*E26","v":0},{"$f":"FX_Macro!G$21*F26","v":0},{"$f":"FX_Macro!H$21*G26","v":0},{"$f":"FX_Macro!I$21*H26","v":0},{"$f":"FX_Macro!J$21*I26","v":0},{"$f":"FX_Macro!K$21*J26","v":0},{"$f":"FX_Macro!L$21*K26","v":0},{"$f":"FX_Macro!M$21*L26","v":0},{"$f":"FX_Macro!N$21*M26","v":0},{"$f":"FX_Macro!O$21*N26","v":0},{"$f":"FX_Macro!P$21*O26","v":0},{"$f":"FX_Macro!Q$21*P26","v":0},{"$f":"FX_Macro!R$21*Q26","v":0},{"$f":"FX_Macro!S$21*R26","v":0},{"$f":"FX_Macro!T$21*S26","v":0},{"$f":"FX_Macro!U$21*T26","v":0},{"$f":"FX_Macro!V$21*U26","v":0},{"$f":"FX_Macro!W$21*V26","v":0},{"$f":"FX_Macro!X$21*W26","v":0},{"$f":"FX_Macro!Y$21*X26","v":0},{"$f":"FX_Macro!Z$21*Y26","v":0},{"$f":"FX_Macro!AA$21*Z26","v":0},{"$f":"FX_Macro!AB$21*AA26","v":0},{"$f":"FX_Macro!AC$21*AB26","v":0},null,{"$f":"C26*FX_Macro!C$21","v":0}]
[{"$f":"IF(AND(FX!$O$18=\"FX Security\",FX!$E$18=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$18=\"FX Security\",FX!$O$18=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A27=\"T-bills\",FX!$F$18,FX!$F$18*12)","v":0},0,{"$f":"FX!$O$18","v":0},{"$f":"FX!S18/FX_Macro!F$21","v":0},{"$f":"FX!T18/FX_Macro!G$21","v":0},{"$f":"FX!U18/FX_Macro!H$21","v":0},{"$f":"FX!V18/FX_Macro!I$21","v":0},{"$f":"FX!W18/FX_Macro!J$21","v":0},{"$f":"FX!X18/FX_Macro!K$21","v":0},{"$f":"FX!Y18/FX_Macro!L$21","v":0},{"$f":"FX!Z18/FX_Macro!M$21","v":0},{"$f":"FX!AA18/FX_Macro!N$21","v":0},{"$f":"FX!AB18/FX_Macro!O$21","v":0},{"$f":"FX!AC18/FX_Macro!P$21","v":0},{"$f":"FX!AD18/FX_Macro!Q$21","v":0},{"$f":"FX!AE18/FX_Macro!R$21","v":0},{"$f":"FX!AF18/FX_Macro!S$21","v":0},{"$f":"FX!AG18/FX_Macro!T$21","v":0},{"$f":"FX!AH18/FX_Macro!U$21","v":0},{"$f":"FX!AI18/FX_Macro!V$21","v":0},{"$f":"FX!AJ18/FX_Macro!W$21","v":0},{"$f":"FX!AK18/FX_Macro!X$21","v":0},{"$f":"FX!AL18/FX_Macro!Y$21","v":0},{"$f":"FX!AM18/FX_Macro!Z$21","v":0},{"$f":"FX!AN18/FX_Macro!AA$21","v":0},{"$f":"FX!AO18/FX_Macro!AB$21","v":0},{"$f":"FX!AP18/FX_Macro!AC$21","v":0},0,null,{"$f":"FX!$O$18","v":0},{"$f":"FX_Macro!F$21*E27","v":0},{"$f":"FX_Macro!G$21*F27","v":0},{"$f":"FX_Macro!H$21*G27","v":0},{"$f":"FX_Macro!I$21*H27","v":0},{"$f":"FX_Macro!J$21*I27","v":0},{"$f":"FX_Macro!K$21*J27","v":0},{"$f":"FX_Macro!L$21*K27","v":0},{"$f":"FX_Macro!M$21*L27","v":0},{"$f":"FX_Macro!N$21*M27","v":0},{"$f":"FX_Macro!O$21*N27","v":0},{"$f":"FX_Macro!P$21*O27","v":0},{"$f":"FX_Macro!Q$21*P27","v":0},{"$f":"FX_Macro!R$21*Q27","v":0},{"$f":"FX_Macro!S$21*R27","v":0},{"$f":"FX_Macro!T$21*S27","v":0},{"$f":"FX_Macro!U$21*T27","v":0},{"$f":"FX_Macro!V$21*U27","v":0},{"$f":"FX_Macro!W$21*V27","v":0},{"$f":"FX_Macro!X$21*W27","v":0},{"$f":"FX_Macro!Y$21*X27","v":0},{"$f":"FX_Macro!Z$21*Y27","v":0},{"$f":"FX_Macro!AA$21*Z27","v":0},{"$f":"FX_Macro!AB$21*AA27","v":0},{"$f":"FX_Macro!AC$21*AB27","v":0},null,{"$f":"C27*FX_Macro!C$21","v":0}]
[{"$f":"IF(AND(FX!$O$19=\"FX Security\",FX!$E$19=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$19=\"FX Security\",FX!$O$19=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A28=\"T-bills\",FX!$F$19,FX!$F$19*12)","v":0},0,{"$f":"FX!$O$19","v":0},{"$f":"FX!S19/FX_Macro!F$21","v":0},{"$f":"FX!T19/FX_Macro!G$21","v":0},{"$f":"FX!U19/FX_Macro!H$21","v":0},{"$f":"FX!V19/FX_Macro!I$21","v":0},{"$f":"FX!W19/FX_Macro!J$21","v":0},{"$f":"FX!X19/FX_Macro!K$21","v":0},{"$f":"FX!Y19/FX_Macro!L$21","v":0},{"$f":"FX!Z19/FX_Macro!M$21","v":0},{"$f":"FX!AA19/FX_Macro!N$21","v":0},{"$f":"FX!AB19/FX_Macro!O$21","v":0},{"$f":"FX!AC19/FX_Macro!P$21","v":0},{"$f":"FX!AD19/FX_Macro!Q$21","v":0},{"$f":"FX!AE19/FX_Macro!R$21","v":0},{"$f":"FX!AF19/FX_Macro!S$21","v":0},{"$f":"FX!AG19/FX_Macro!T$21","v":0},{"$f":"FX!AH19/FX_Macro!U$21","v":0},{"$f":"FX!AI19/FX_Macro!V$21","v":0},{"$f":"FX!AJ19/FX_Macro!W$21","v":0},{"$f":"FX!AK19/FX_Macro!X$21","v":0},{"$f":"FX!AL19/FX_Macro!Y$21","v":0},{"$f":"FX!AM19/FX_Macro!Z$21","v":0},{"$f":"FX!AN19/FX_Macro!AA$21","v":0},{"$f":"FX!AO19/FX_Macro!AB$21","v":0},{"$f":"FX!AP19/FX_Macro!AC$21","v":0},0,null,{"$f":"FX!$O$19","v":0},{"$f":"FX_Macro!F$21*E28","v":0},{"$f":"FX_Macro!G$21*F28","v":0},{"$f":"FX_Macro!H$21*G28","v":0},{"$f":"FX_Macro!I$21*H28","v":0},{"$f":"FX_Macro!J$21*I28","v":0},{"$f":"FX_Macro!K$21*J28","v":0},{"$f":"FX_Macro!L$21*K28","v":0},{"$f":"FX_Macro!M$21*L28","v":0},{"$f":"FX_Macro!N$21*M28","v":0},{"$f":"FX_Macro!O$21*N28","v":0},{"$f":"FX_Macro!P$21*O28","v":0},{"$f":"FX_Macro!Q$21*P28","v":0},{"$f":"FX_Macro!R$21*Q28","v":0},{"$f":"FX_Macro!S$21*R28","v":0},{"$f":"FX_Macro!T$21*S28","v":0},{"$f":"FX_Macro!U$21*T28","v":0},{"$f":"FX_Macro!V$21*U28","v":0},{"$f":"FX_Macro!W$21*V28","v":0},{"$f":"FX_Macro!X$21*W28","v":0},{"$f":"FX_Macro!Y$21*X28","v":0},{"$f":"FX_Macro!Z$21*Y28","v":0},{"$f":"FX_Macro!AA$21*Z28","v":0},{"$f":"FX_Macro!AB$21*AA28","v":0},{"$f":"FX_Macro!AC$21*AB28","v":0},null,{"$f":"C28*FX_Macro!C$21","v":0}]
[{"$f":"IF(AND(FX!$O$20=\"FX Security\",FX!$E$20=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$20=\"FX Security\",FX!$O$20=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A29=\"T-bills\",FX!$F$20,FX!$F$20*12)","v":0},0,{"$f":"FX!$O$20","v":0},{"$f":"FX!S20/FX_Macro!F$21","v":0},{"$f":"FX!T20/FX_Macro!G$21","v":0},{"$f":"FX!U20/FX_Macro!H$21","v":0},{"$f":"FX!V20/FX_Macro!I$21","v":0},{"$f":"FX!W20/FX_Macro!J$21","v":0},{"$f":"FX!X20/FX_Macro!K$21","v":0},{"$f":"FX!Y20/FX_Macro!L$21","v":0},{"$f":"FX!Z20/FX_Macro!M$21","v":0},{"$f":"FX!AA20/FX_Macro!N$21","v":0},{"$f":"FX!AB20/FX_Macro!O$21","v":0},{"$f":"FX!AC20/FX_Macro!P$21","v":0},{"$f":"FX!AD20/FX_Macro!Q$21","v":0},{"$f":"FX!AE20/FX_Macro!R$21","v":0},{"$f":"FX!AF20/FX_Macro!S$21","v":0},{"$f":"FX!AG20/FX_Macro!T$21","v":0},{"$f":"FX!AH20/FX_Macro!U$21","v":0},{"$f":"FX!AI20/FX_Macro!V$21","v":0},{"$f":"FX!AJ20/FX_Macro!W$21","v":0},{"$f":"FX!AK20/FX_Macro!X$21","v":0},{"$f":"FX!AL20/FX_Macro!Y$21","v":0},{"$f":"FX!AM20/FX_Macro!Z$21","v":0},{"$f":"FX!AN20/FX_Macro!AA$21","v":0},{"$f":"FX!AO20/FX_Macro!AB$21","v":0},{"$f":"FX!AP20/FX_Macro!AC$21","v":0},0,null,{"$f":"FX!$O$20","v":0},{"$f":"FX_Macro!F$21*E29","v":0},{"$f":"FX_Macro!G$21*F29","v":0},{"$f":"FX_Macro!H$21*G29","v":0},{"$f":"FX_Macro!I$21*H29","v":0},{"$f":"FX_Macro!J$21*I29","v":0},{"$f":"FX_Macro!K$21*J29","v":0},{"$f":"FX_Macro!L$21*K29","v":0},{"$f":"FX_Macro!M$21*L29","v":0},{"$f":"FX_Macro!N$21*M29","v":0},{"$f":"FX_Macro!O$21*N29","v":0},{"$f":"FX_Macro!P$21*O29","v":0},{"$f":"FX_Macro!Q$21*P29","v":0},{"$f":"FX_Macro!R$21*Q29","v":0},{"$f":"FX_Macro!S$21*R29","v":0},{"$f":"FX_Macro!T$21*S29","v":0},{"$f":"FX_Macro!U$21*T29","v":0},{"$f":"FX_Macro!V$21*U29","v":0},{"$f":"FX_Macro!W$21*V29","v":0},{"$f":"FX_Macro!X$21*W29","v":0},{"$f":"FX_Macro!Y$21*X29","v":0},{"$f":"FX_Macro!Z$21*Y29","v":0},{"$f":"FX_Macro!AA$21*Z29","v":0},{"$f":"FX_Macro!AB$21*AA29","v":0},{"$f":"FX_Macro!AC$21*AB29","v":0},null,{"$f":"C29*FX_Macro!C$21","v":0}]
[{"$f":"IF(AND(FX!$O$21=\"FX Security\",FX!$E$21=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$21=\"FX Security\",FX!$O$21=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A30=\"T-bills\",FX!$F$21,FX!$F$21*12)","v":0},0,{"$f":"FX!$O$21","v":0},{"$f":"FX!S21/FX_Macro!F$21","v":0},{"$f":"FX!T21/FX_Macro!G$21","v":0},{"$f":"FX!U21/FX_Macro!H$21","v":0},{"$f":"FX!V21/FX_Macro!I$21","v":0},{"$f":"FX!W21/FX_Macro!J$21","v":0},{"$f":"FX!X21/FX_Macro!K$21","v":0},{"$f":"FX!Y21/FX_Macro!L$21","v":0},{"$f":"FX!Z21/FX_Macro!M$21","v":0},{"$f":"FX!AA21/FX_Macro!N$21","v":0},{"$f":"FX!AB21/FX_Macro!O$21","v":0},{"$f":"FX!AC21/FX_Macro!P$21","v":0},{"$f":"FX!AD21/FX_Macro!Q$21","v":0},{"$f":"FX!AE21/FX_Macro!R$21","v":0},{"$f":"FX!AF21/FX_Macro!S$21","v":0},{"$f":"FX!AG21/FX_Macro!T$21","v":0},{"$f":"FX!AH21/FX_Macro!U$21","v":0},{"$f":"FX!AI21/FX_Macro!V$21","v":0},{"$f":"FX!AJ21/FX_Macro!W$21","v":0},{"$f":"FX!AK21/FX_Macro!X$21","v":0},{"$f":"FX!AL21/FX_Macro!Y$21","v":0},{"$f":"FX!AM21/FX_Macro!Z$21","v":0},{"$f":"FX!AN21/FX_Macro!AA$21","v":0},{"$f":"FX!AO21/FX_Macro!AB$21","v":0},{"$f":"FX!AP21/FX_Macro!AC$21","v":0},0,null,{"$f":"FX!$O$21","v":0},{"$f":"FX_Macro!F$21*E30","v":0},{"$f":"FX_Macro!G$21*F30","v":0},{"$f":"FX_Macro!H$21*G30","v":0},{"$f":"FX_Macro!I$21*H30","v":0},{"$f":"FX_Macro!J$21*I30","v":0},{"$f":"FX_Macro!K$21*J30","v":0},{"$f":"FX_Macro!L$21*K30","v":0},{"$f":"FX_Macro!M$21*L30","v":0},{"$f":"FX_Macro!N$21*M30","v":0},{"$f":"FX_Macro!O$21*N30","v":0},{"$f":"FX_Macro!P$21*O30","v":0},{"$f":"FX_Macro!Q$21*P30","v":0},{"$f":"FX_Macro!R$21*Q30","v":0},{"$f":"FX_Macro!S$21*R30","v":0},{"$f":"FX_Macro!T$21*S30","v":0},{"$f":"FX_Macro!U$21*T30","v":0},{"$f":"FX_Macro!V$21*U30","v":0},{"$f":"FX_Macro!W$21*V30","v":0},{"$f":"FX_Macro!X$21*W30","v":0},{"$f":"FX_Macro!Y$21*X30","v":0},{"$f":"FX_Macro!Z$21*Y30","v":0},{"$f":"FX_Macro!AA$21*Z30","v":0},{"$f":"FX_Macro!AB$21*AA30","v":0},{"$f":"FX_Macro!AC$21*AB30","v":0},null,{"$f":"C30*FX_Macro!C$21","v":0}]
[{"$f":"IF(AND(FX!$O$22=\"FX Security\",FX!$E$22=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$22=\"FX Security\",FX!$O$22=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A31=\"T-bills\",FX!$F$22,FX!$F$22*12)","v":0},0,{"$f":"FX!$O$22","v":0},{"$f":"FX!S22/FX_Macro!F$21","v":0},{"$f":"FX!T22/FX_Macro!G$21","v":0},{"$f":"FX!U22/FX_Macro!H$21","v":0},{"$f":"FX!V22/FX_Macro!I$21","v":0},{"$f":"FX!W22/FX_Macro!J$21","v":0},{"$f":"FX!X22/FX_Macro!K$21","v":0},{"$f":"FX!Y22/FX_Macro!L$21","v":0},{"$f":"FX!Z22/FX_Macro!M$21","v":0},{"$f":"FX!AA22/FX_Macro!N$21","v":0},{"$f":"FX!AB22/FX_Macro!O$21","v":0},{"$f":"FX!AC22/FX_Macro!P$21","v":0},{"$f":"FX!AD22/FX_Macro!Q$21","v":0},{"$f":"FX!AE22/FX_Macro!R$21","v":0},{"$f":"FX!AF22/FX_Macro!S$21","v":0},{"$f":"FX!AG22/FX_Macro!T$21","v":0},{"$f":"FX!AH22/FX_Macro!U$21","v":0},{"$f":"FX!AI22/FX_Macro!V$21","v":0},{"$f":"FX!AJ22/FX_Macro!W$21","v":0},{"$f":"FX!AK22/FX_Macro!X$21","v":0},{"$f":"FX!AL22/FX_Macro!Y$21","v":0},{"$f":"FX!AM22/FX_Macro!Z$21","v":0},{"$f":"FX!AN22/FX_Macro!AA$21","v":0},{"$f":"FX!AO22/FX_Macro!AB$21","v":0},{"$f":"FX!AP22/FX_Macro!AC$21","v":0},0,null,{"$f":"FX!$O$22","v":0},{"$f":"FX_Macro!F$21*E31","v":0},{"$f":"FX_Macro!G$21*F31","v":0},{"$f":"FX_Macro!H$21*G31","v":0},{"$f":"FX_Macro!I$21*H31","v":0},{"$f":"FX_Macro!J$21*I31","v":0},{"$f":"FX_Macro!K$21*J31","v":0},{"$f":"FX_Macro!L$21*K31","v":0},{"$f":"FX_Macro!M$21*L31","v":0},{"$f":"FX_Macro!N$21*M31","v":0},{"$f":"FX_Macro!O$21*N31","v":0},{"$f":"FX_Macro!P$21*O31","v":0},{"$f":"FX_Macro!Q$21*P31","v":0},{"$f":"FX_Macro!R$21*Q31","v":0},{"$f":"FX_Macro!S$21*R31","v":0},{"$f":"FX_Macro!T$21*S31","v":0},{"$f":"FX_Macro!U$21*T31","v":0},{"$f":"FX_Macro!V$21*U31","v":0},{"$f":"FX_Macro!W$21*V31","v":0},{"$f":"FX_Macro!X$21*W31","v":0},{"$f":"FX_Macro!Y$21*X31","v":0},{"$f":"FX_Macro!Z$21*Y31","v":0},{"$f":"FX_Macro!AA$21*Z31","v":0},{"$f":"FX_Macro!AB$21*AA31","v":0},{"$f":"FX_Macro!AC$21*AB31","v":0},null,{"$f":"C31*FX_Macro!C$21","v":0}]
[{"$f":"IF(AND(FX!$O$23=\"FX Security\",FX!$E$23=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$23=\"FX Security\",FX!$O$23=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A32=\"T-bills\",FX!$F$23,FX!$F$23*12)","v":0},0,{"$f":"FX!$O$23","v":0},{"$f":"FX!S23/FX_Macro!F$21","v":0},{"$f":"FX!T23/FX_Macro!G$21","v":0},{"$f":"FX!U23/FX_Macro!H$21","v":0},{"$f":"FX!V23/FX_Macro!I$21","v":0},{"$f":"FX!W23/FX_Macro!J$21","v":0},{"$f":"FX!X23/FX_Macro!K$21","v":0},{"$f":"FX!Y23/FX_Macro!L$21","v":0},{"$f":"FX!Z23/FX_Macro!M$21","v":0},{"$f":"FX!AA23/FX_Macro!N$21","v":0},{"$f":"FX!AB23/FX_Macro!O$21","v":0},{"$f":"FX!AC23/FX_Macro!P$21","v":0},{"$f":"FX!AD23/FX_Macro!Q$21","v":0},{"$f":"FX!AE23/FX_Macro!R$21","v":0},{"$f":"FX!AF23/FX_Macro!S$21","v":0},{"$f":"FX!AG23/FX_Macro!T$21","v":0},{"$f":"FX!AH23/FX_Macro!U$21","v":0},{"$f":"FX!AI23/FX_Macro!V$21","v":0},{"$f":"FX!AJ23/FX_Macro!W$21","v":0},{"$f":"FX!AK23/FX_Macro!X$21","v":0},{"$f":"FX!AL23/FX_Macro!Y$21","v":0},{"$f":"FX!AM23/FX_Macro!Z$21","v":0},{"$f":"FX!AN23/FX_Macro!AA$21","v":0},{"$f":"FX!AO23/FX_Macro!AB$21","v":0},{"$f":"FX!AP23/FX_Macro!AC$21","v":0},0,null,{"$f":"FX!$O$23","v":0},{"$f":"FX_Macro!F$21*E32","v":0},{"$f":"FX_Macro!G$21*F32","v":0},{"$f":"FX_Macro!H$21*G32","v":0},{"$f":"FX_Macro!I$21*H32","v":0},{"$f":"FX_Macro!J$21*I32","v":0},{"$f":"FX_Macro!K$21*J32","v":0},{"$f":"FX_Macro!L$21*K32","v":0},{"$f":"FX_Macro!M$21*L32","v":0},{"$f":"FX_Macro!N$21*M32","v":0},{"$f":"FX_Macro!O$21*N32","v":0},{"$f":"FX_Macro!P$21*O32","v":0},{"$f":"FX_Macro!Q$21*P32","v":0},{"$f":"FX_Macro!R$21*Q32","v":0},{"$f":"FX_Macro!S$21*R32","v":0},{"$f":"FX_Macro!T$21*S32","v":0},{"$f":"FX_Macro!U$21*T32","v":0},{"$f":"FX_Macro!V$21*U32","v":0},{"$f":"FX_Macro!W$21*V32","v":0},{"$f":"FX_Macro!X$21*W32","v":0},{"$f":"FX_Macro!Y$21*X32","v":0},{"$f":"FX_Macro!Z$21*Y32","v":0},{"$f":"FX_Macro!AA$21*Z32","v":0},{"$f":"FX_Macro!AB$21*AA32","v":0},{"$f":"FX_Macro!AC$21*AB32","v":0},null,{"$f":"C32*FX_Macro!C$21","v":0}]
[{"$f":"IF(AND(FX!$O$24=\"FX Security\",FX!$E$24=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$24=\"FX Security\",FX!$O$24=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A33=\"T-bills\",FX!$F$24,FX!$F$24*12)","v":0},0,{"$f":"FX!$O$24","v":0},{"$f":"FX!S24/FX_Macro!F$21","v":0},{"$f":"FX!T24/FX_Macro!G$21","v":0},{"$f":"FX!U24/FX_Macro!H$21","v":0},{"$f":"FX!V24/FX_Macro!I$21","v":0},{"$f":"FX!W24/FX_Macro!J$21","v":0},{"$f":"FX!X24/FX_Macro!K$21","v":0},{"$f":"FX!Y24/FX_Macro!L$21","v":0},{"$f":"FX!Z24/FX_Macro!M$21","v":0},{"$f":"FX!AA24/FX_Macro!N$21","v":0},{"$f":"FX!AB24/FX_Macro!O$21","v":0},{"$f":"FX!AC24/FX_Macro!P$21","v":0},{"$f":"FX!AD24/FX_Macro!Q$21","v":0},{"$f":"FX!AE24/FX_Macro!R$21","v":0},{"$f":"FX!AF24/FX_Macro!S$21","v":0},{"$f":"FX!AG24/FX_Macro!T$21","v":0},{"$f":"FX!AH24/FX_Macro!U$21","v":0},{"$f":"FX!AI24/FX_Macro!V$21","v":0},{"$f":"FX!AJ24/FX_Macro!W$21","v":0},{"$f":"FX!AK24/FX_Macro!X$21","v":0},{"$f":"FX!AL24/FX_Macro!Y$21","v":0},{"$f":"FX!AM24/FX_Macro!Z$21","v":0},{"$f":"FX!AN24/FX_Macro!AA$21","v":0},{"$f":"FX!AO24/FX_Macro!AB$21","v":0},{"$f":"FX!AP24/FX_Macro!AC$21","v":0},0,null,{"$f":"FX!$O$24","v":0},{"$f":"FX_Macro!F$21*E33","v":0},{"$f":"FX_Macro!G$21*F33","v":0},{"$f":"FX_Macro!H$21*G33","v":0},{"$f":"FX_Macro!I$21*H33","v":0},{"$f":"FX_Macro!J$21*I33","v":0},{"$f":"FX_Macro!K$21*J33","v":0},{"$f":"FX_Macro!L$21*K33","v":0},{"$f":"FX_Macro!M$21*L33","v":0},{"$f":"FX_Macro!N$21*M33","v":0},{"$f":"FX_Macro!O$21*N33","v":0},{"$f":"FX_Macro!P$21*O33","v":0},{"$f":"FX_Macro!Q$21*P33","v":0},{"$f":"FX_Macro!R$21*Q33","v":0},{"$f":"FX_Macro!S$21*R33","v":0},{"$f":"FX_Macro!T$21*S33","v":0},{"$f":"FX_Macro!U$21*T33","v":0},{"$f":"FX_Macro!V$21*U33","v":0},{"$f":"FX_Macro!W$21*V33","v":0},{"$f":"FX_Macro!X$21*W33","v":0},{"$f":"FX_Macro!Y$21*X33","v":0},{"$f":"FX_Macro!Z$21*Y33","v":0},{"$f":"FX_Macro!AA$21*Z33","v":0},{"$f":"FX_Macro!AB$21*AA33","v":0},{"$f":"FX_Macro!AC$21*AB33","v":0},null,{"$f":"C33*FX_Macro!C$21","v":0}]
[{"$f":"IF(AND(FX!$O$25=\"FX Security\",FX!$E$25=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$25=\"FX Security\",FX!$O$25=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A34=\"T-bills\",FX!$F$25,FX!$F$25*12)","v":0},{"$f":"SUM(E34:P34)","v":0},{"$f":"FX!$O$25","v":0},{"$f":"FX!S25/FX_Macro!F$21","v":0},{"$f":"FX!T25/FX_Macro!G$21","v":0},{"$f":"FX!U25/FX_Macro!H$21","v":0},{"$f":"FX!V25/FX_Macro!I$21","v":0},{"$f":"FX!W25/FX_Macro!J$21","v":0},{"$f":"FX!X25/FX_Macro!K$21","v":0},{"$f":"FX!Y25/FX_Macro!L$21","v":0},{"$f":"FX!Z25/FX_Macro!M$21","v":0},{"$f":"FX!AA25/FX_Macro!N$21","v":0},{"$f":"FX!AB25/FX_Macro!O$21","v":0},{"$f":"FX!AC25/FX_Macro!P$21","v":0},{"$f":"FX!AD25/FX_Macro!Q$21","v":0},{"$f":"FX!AE25/FX_Macro!R$21","v":0},{"$f":"FX!AF25/FX_Macro!S$21","v":0},{"$f":"FX!AG25/FX_Macro!T$21","v":0},{"$f":"FX!AH25/FX_Macro!U$21","v":0},{"$f":"FX!AI25/FX_Macro!V$21","v":0},{"$f":"FX!AJ25/FX_Macro!W$21","v":0},{"$f":"FX!AK25/FX_Macro!X$21","v":0},{"$f":"FX!AL25/FX_Macro!Y$21","v":0},{"$f":"FX!AM25/FX_Macro!Z$21","v":0},{"$f":"FX!AN25/FX_Macro!AA$21","v":0},{"$f":"FX!AO25/FX_Macro!AB$21","v":0},{"$f":"FX!AP25/FX_Macro!AC$21","v":0},0,null,{"$f":"FX!$O$25","v":0},{"$f":"FX_Macro!F$21*E34","v":0},{"$f":"FX_Macro!G$21*F34","v":0},{"$f":"FX_Macro!H$21*G34","v":0},{"$f":"FX_Macro!I$21*H34","v":0},{"$f":"FX_Macro!J$21*I34","v":0},{"$f":"FX_Macro!K$21*J34","v":0},{"$f":"FX_Macro!L$21*K34","v":0},{"$f":"FX_Macro!M$21*L34","v":0},{"$f":"FX_Macro!N$21*M34","v":0},{"$f":"FX_Macro!O$21*N34","v":0},{"$f":"FX_Macro!P$21*O34","v":0},{"$f":"FX_Macro!Q$21*P34","v":0},{"$f":"FX_Macro!R$21*Q34","v":0},{"$f":"FX_Macro!S$21*R34","v":0},{"$f":"FX_Macro!T$21*S34","v":0},{"$f":"FX_Macro!U$21*T34","v":0},{"$f":"FX_Macro!V$21*U34","v":0},{"$f":"FX_Macro!W$21*V34","v":0},{"$f":"FX_Macro!X$21*W34","v":0},{"$f":"FX_Macro!Y$21*X34","v":0},{"$f":"FX_Macro!Z$21*Y34","v":0},{"$f":"FX_Macro!AA$21*Z34","v":0},{"$f":"FX_Macro!AB$21*AA34","v":0},{"$f":"FX_Macro!AC$21*AB34","v":0},null,{"$f":"C34*FX_Macro!C$21","v":0}]
[{"$f":"IF(AND(FX!$O$26=\"FX Security\",FX!$E$26=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$26=\"FX Security\",FX!$O$26=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A35=\"T-bills\",FX!$F$26,FX!$F$26*12)","v":0},0,{"$f":"FX!$O$26","v":0},{"$f":"FX!S26/FX_Macro!F$21","v":0},{"$f":"FX!T26/FX_Macro!G$21","v":0},{"$f":"FX!U26/FX_Macro!H$21","v":0},{"$f":"FX!V26/FX_Macro!I$21","v":0},{"$f":"FX!W26/FX_Macro!J$21","v":0},{"$f":"FX!X26/FX_Macro!K$21","v":0},{"$f":"FX!Y26/FX_Macro!L$21","v":0},{"$f":"FX!Z26/FX_Macro!M$21","v":0},{"$f":"FX!AA26/FX_Macro!N$21","v":0},{"$f":"FX!AB26/FX_Macro!O$21","v":0},{"$f":"FX!AC26/FX_Macro!P$21","v":0},{"$f":"FX!AD26/FX_Macro!Q$21","v":0},{"$f":"FX!AE26/FX_Macro!R$21","v":0},{"$f":"FX!AF26/FX_Macro!S$21","v":0},{"$f":"FX!AG26/FX_Macro!T$21","v":0},{"$f":"FX!AH26/FX_Macro!U$21","v":0},{"$f":"FX!AI26/FX_Macro!V$21","v":0},{"$f":"FX!AJ26/FX_Macro!W$21","v":0},{"$f":"FX!AK26/FX_Macro!X$21","v":0},{"$f":"FX!AL26/FX_Macro!Y$21","v":0},{"$f":"FX!AM26/FX_Macro!Z$21","v":0},{"$f":"FX!AN26/FX_Macro!AA$21","v":0},{"$f":"FX!AO26/FX_Macro!AB$21","v":0},{"$f":"FX!AP26/FX_Macro!AC$21","v":0},0,null,{"$f":"FX!$O$26","v":0},{"$f":"FX_Macro!F$21*E35","v":0},{"$f":"FX_Macro!G$21*F35","v":0},{"$f":"FX_Macro!H$21*G35","v":0},{"$f":"FX_Macro!I$21*H35","v":0},{"$f":"FX_Macro!J$21*I35","v":0},{"$f":"FX_Macro!K$21*J35","v":0},{"$f":"FX_Macro!L$21*K35","v":0},{"$f":"FX_Macro!M$21*L35","v":0},{"$f":"FX_Macro!N$21*M35","v":0},{"$f":"FX_Macro!O$21*N35","v":0},{"$f":"FX_Macro!P$21*O35","v":0},{"$f":"FX_Macro!Q$21*P35","v":0},{"$f":"FX_Macro!R$21*Q35","v":0},{"$f":"FX_Macro!S$21*R35","v":0},{"$f":"FX_Macro!T$21*S35","v":0},{"$f":"FX_Macro!U$21*T35","v":0},{"$f":"FX_Macro!V$21*U35","v":0},{"$f":"FX_Macro!W$21*V35","v":0},{"$f":"FX_Macro!X$21*W35","v":0},{"$f":"FX_Macro!Y$21*X35","v":0},{"$f":"FX_Macro!Z$21*Y35","v":0},{"$f":"FX_Macro!AA$21*Z35","v":0},{"$f":"FX_Macro!AB$21*AA35","v":0},{"$f":"FX_Macro!AC$21*AB35","v":0},null,{"$f":"C35*FX_Macro!C$21","v":0}]
[{"$f":"IF(AND(FX!$O$27=\"FX Security\",FX!$E$27=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$27=\"FX Security\",FX!$O$27=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A36=\"T-bills\",FX!$F$27,FX!$F$27*12)","v":0},0,{"$f":"FX!$O$27","v":0},{"$f":"FX!S27/FX_Macro!F$21","v":0},{"$f":"FX!T27/FX_Macro!G$21","v":0},{"$f":"FX!U27/FX_Macro!H$21","v":0},{"$f":"FX!V27/FX_Macro!I$21","v":0},{"$f":"FX!W27/FX_Macro!J$21","v":0},{"$f":"FX!X27/FX_Macro!K$21","v":0},{"$f":"FX!Y27/FX_Macro!L$21","v":0},{"$f":"FX!Z27/FX_Macro!M$21","v":0},{"$f":"FX!AA27/FX_Macro!N$21","v":0},{"$f":"FX!AB27/FX_Macro!O$21","v":0},{"$f":"FX!AC27/FX_Macro!P$21","v":0},{"$f":"FX!AD27/FX_Macro!Q$21","v":0},{"$f":"FX!AE27/FX_Macro!R$21","v":0},{"$f":"FX!AF27/FX_Macro!S$21","v":0},{"$f":"FX!AG27/FX_Macro!T$21","v":0},{"$f":"FX!AH27/FX_Macro!U$21","v":0},{"$f":"FX!AI27/FX_Macro!V$21","v":0},{"$f":"FX!AJ27/FX_Macro!W$21","v":0},{"$f":"FX!AK27/FX_Macro!X$21","v":0},{"$f":"FX!AL27/FX_Macro!Y$21","v":0},{"$f":"FX!AM27/FX_Macro!Z$21","v":0},{"$f":"FX!AN27/FX_Macro!AA$21","v":0},{"$f":"FX!AO27/FX_Macro!AB$21","v":0},{"$f":"FX!AP27/FX_Macro!AC$21","v":0},0,null,{"$f":"FX!$O$27","v":0},{"$f":"FX_Macro!F$21*E36","v":0},{"$f":"FX_Macro!G$21*F36","v":0},{"$f":"FX_Macro!H$21*G36","v":0},{"$f":"FX_Macro!I$21*H36","v":0},{"$f":"FX_Macro!J$21*I36","v":0},{"$f":"FX_Macro!K$21*J36","v":0},{"$f":"FX_Macro!L$21*K36","v":0},{"$f":"FX_Macro!M$21*L36","v":0},{"$f":"FX_Macro!N$21*M36","v":0},{"$f":"FX_Macro!O$21*N36","v":0},{"$f":"FX_Macro!P$21*O36","v":0},{"$f":"FX_Macro!Q$21*P36","v":0},{"$f":"FX_Macro!R$21*Q36","v":0},{"$f":"FX_Macro!S$21*R36","v":0},{"$f":"FX_Macro!T$21*S36","v":0},{"$f":"FX_Macro!U$21*T36","v":0},{"$f":"FX_Macro!V$21*U36","v":0},{"$f":"FX_Macro!W$21*V36","v":0},{"$f":"FX_Macro!X$21*W36","v":0},{"$f":"FX_Macro!Y$21*X36","v":0},{"$f":"FX_Macro!Z$21*Y36","v":0},{"$f":"FX_Macro!AA$21*Z36","v":0},{"$f":"FX_Macro!AB$21*AA36","v":0},{"$f":"FX_Macro!AC$21*AB36","v":0},null,{"$f":"C36*FX_Macro!C$21","v":0}]
[{"$f":"IF(AND(FX!$O$28=\"FX Security\",FX!$E$28=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$28=\"FX Security\",FX!$O$28=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A37=\"T-bills\",FX!$F$28,FX!$F$28*12)","v":0},0,{"$f":"FX!$O$28","v":0},{"$f":"FX!S28/FX_Macro!F$21","v":0},{"$f":"FX!T28/FX_Macro!G$21","v":0},{"$f":"FX!U28/FX_Macro!H$21","v":0},{"$f":"FX!V28/FX_Macro!I$21","v":0},{"$f":"FX!W28/FX_Macro!J$21","v":0},{"$f":"FX!X28/FX_Macro!K$21","v":0},{"$f":"FX!Y28/FX_Macro!L$21","v":0},{"$f":"FX!Z28/FX_Macro!M$21","v":0},{"$f":"FX!AA28/FX_Macro!N$21","v":0},{"$f":"FX!AB28/FX_Macro!O$21","v":0},{"$f":"FX!AC28/FX_Macro!P$21","v":0},{"$f":"FX!AD28/FX_Macro!Q$21","v":0},{"$f":"FX!AE28/FX_Macro!R$21","v":0},{"$f":"FX!AF28/FX_Macro!S$21","v":0},{"$f":"FX!AG28/FX_Macro!T$21","v":0},{"$f":"FX!AH28/FX_Macro!U$21","v":0},{"$f":"FX!AI28/FX_Macro!V$21","v":0},{"$f":"FX!AJ28/FX_Macro!W$21","v":0},{"$f":"FX!AK28/FX_Macro!X$21","v":0},{"$f":"FX!AL28/FX_Macro!Y$21","v":0},{"$f":"FX!AM28/FX_Macro!Z$21","v":0},{"$f":"FX!AN28/FX_Macro!AA$21","v":0},{"$f":"FX!AO28/FX_Macro!AB$21","v":0},{"$f":"FX!AP28/FX_Macro!AC$21","v":0},0,null,{"$f":"FX!$O$28","v":0},{"$f":"FX_Macro!F$21*E37","v":0},{"$f":"FX_Macro!G$21*F37","v":0},{"$f":"FX_Macro!H$21*G37","v":0},{"$f":"FX_Macro!I$21*H37","v":0},{"$f":"FX_Macro!J$21*I37","v":0},{"$f":"FX_Macro!K$21*J37","v":0},{"$f":"FX_Macro!L$21*K37","v":0},{"$f":"FX_Macro!M$21*L37","v":0},{"$f":"FX_Macro!N$21*M37","v":0},{"$f":"FX_Macro!O$21*N37","v":0},{"$f":"FX_Macro!P$21*O37","v":0},{"$f":"FX_Macro!Q$21*P37","v":0},{"$f":"FX_Macro!R$21*Q37","v":0},{"$f":"FX_Macro!S$21*R37","v":0},{"$f":"FX_Macro!T$21*S37","v":0},{"$f":"FX_Macro!U$21*T37","v":0},{"$f":"FX_Macro!V$21*U37","v":0},{"$f":"FX_Macro!W$21*V37","v":0},{"$f":"FX_Macro!X$21*W37","v":0},{"$f":"FX_Macro!Y$21*X37","v":0},{"$f":"FX_Macro!Z$21*Y37","v":0},{"$f":"FX_Macro!AA$21*Z37","v":0},{"$f":"FX_Macro!AB$21*AA37","v":0},{"$f":"FX_Macro!AC$21*AB37","v":0},null,{"$f":"C37*FX_Macro!C$21","v":0}]
[{"$f":"IF(AND(FX!$O$29=\"FX Security\",FX!$E$29=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$29=\"FX Security\",FX!$O$29=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A38=\"T-bills\",FX!$F$29,FX!$F$29*12)","v":0},0,{"$f":"FX!$O$29","v":0},{"$f":"FX!S29/FX_Macro!F$21","v":0},{"$f":"FX!T29/FX_Macro!G$21","v":0},{"$f":"FX!U29/FX_Macro!H$21","v":0},{"$f":"FX!V29/FX_Macro!I$21","v":0},{"$f":"FX!W29/FX_Macro!J$21","v":0},{"$f":"FX!X29/FX_Macro!K$21","v":0},{"$f":"FX!Y29/FX_Macro!L$21","v":0},{"$f":"FX!Z29/FX_Macro!M$21","v":0},{"$f":"FX!AA29/FX_Macro!N$21","v":0},{"$f":"FX!AB29/FX_Macro!O$21","v":0},{"$f":"FX!AC29/FX_Macro!P$21","v":0},{"$f":"FX!AD29/FX_Macro!Q$21","v":0},{"$f":"FX!AE29/FX_Macro!R$21","v":0},{"$f":"FX!AF29/FX_Macro!S$21","v":0},{"$f":"FX!AG29/FX_Macro!T$21","v":0},{"$f":"FX!AH29/FX_Macro!U$21","v":0},{"$f":"FX!AI29/FX_Macro!V$21","v":0},{"$f":"FX!AJ29/FX_Macro!W$21","v":0},{"$f":"FX!AK29/FX_Macro!X$21","v":0},{"$f":"FX!AL29/FX_Macro!Y$21","v":0},{"$f":"FX!AM29/FX_Macro!Z$21","v":0},{"$f":"FX!AN29/FX_Macro!AA$21","v":0},{"$f":"FX!AO29/FX_Macro!AB$21","v":0},{"$f":"FX!AP29/FX_Macro!AC$21","v":0},0,null,{"$f":"FX!$O$29","v":0},{"$f":"FX_Macro!F$21*E38","v":0},{"$f":"FX_Macro!G$21*F38","v":0},{"$f":"FX_Macro!H$21*G38","v":0},{"$f":"FX_Macro!I$21*H38","v":0},{"$f":"FX_Macro!J$21*I38","v":0},{"$f":"FX_Macro!K$21*J38","v":0},{"$f":"FX_Macro!L$21*K38","v":0},{"$f":"FX_Macro!M$21*L38","v":0},{"$f":"FX_Macro!N$21*M38","v":0},{"$f":"FX_Macro!O$21*N38","v":0},{"$f":"FX_Macro!P$21*O38","v":0},{"$f":"FX_Macro!Q$21*P38","v":0},{"$f":"FX_Macro!R$21*Q38","v":0},{"$f":"FX_Macro!S$21*R38","v":0},{"$f":"FX_Macro!T$21*S38","v":0},{"$f":"FX_Macro!U$21*T38","v":0},{"$f":"FX_Macro!V$21*U38","v":0},{"$f":"FX_Macro!W$21*V38","v":0},{"$f":"FX_Macro!X$21*W38","v":0},{"$f":"FX_Macro!Y$21*X38","v":0},{"$f":"FX_Macro!Z$21*Y38","v":0},{"$f":"FX_Macro!AA$21*Z38","v":0},{"$f":"FX_Macro!AB$21*AA38","v":0},{"$f":"FX_Macro!AC$21*AB38","v":0},null,{"$f":"C38*FX_Macro!C$21","v":0}]
[{"$f":"IF(AND(FX!$O$30=\"FX Security\",FX!$E$30=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$30=\"FX Security\",FX!$O$30=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A39=\"T-bills\",FX!$F$30,FX!$F$30*12)","v":0},0,{"$f":"FX!$O$30","v":0},{"$f":"FX!S30/FX_Macro!F$21","v":0},{"$f":"FX!T30/FX_Macro!G$21","v":0},{"$f":"FX!U30/FX_Macro!H$21","v":0},{"$f":"FX!V30/FX_Macro!I$21","v":0},{"$f":"FX!W30/FX_Macro!J$21","v":0},{"$f":"FX!X30/FX_Macro!K$21","v":0},{"$f":"FX!Y30/FX_Macro!L$21","v":0},{"$f":"FX!Z30/FX_Macro!M$21","v":0},{"$f":"FX!AA30/FX_Macro!N$21","v":0},{"$f":"FX!AB30/FX_Macro!O$21","v":0},{"$f":"FX!AC30/FX_Macro!P$21","v":0},{"$f":"FX!AD30/FX_Macro!Q$21","v":0},{"$f":"FX!AE30/FX_Macro!R$21","v":0},{"$f":"FX!AF30/FX_Macro!S$21","v":0},{"$f":"FX!AG30/FX_Macro!T$21","v":0},{"$f":"FX!AH30/FX_Macro!U$21","v":0},{"$f":"FX!AI30/FX_Macro!V$21","v":0},{"$f":"FX!AJ30/FX_Macro!W$21","v":0},{"$f":"FX!AK30/FX_Macro!X$21","v":0},{"$f":"FX!AL30/FX_Macro!Y$21","v":0},{"$f":"FX!AM30/FX_Macro!Z$21","v":0},{"$f":"FX!AN30/FX_Macro!AA$21","v":0},{"$f":"FX!AO30/FX_Macro!AB$21","v":0},{"$f":"FX!AP30/FX_Macro!AC$21","v":0},0,null,{"$f":"FX!$O$30","v":0},{"$f":"FX_Macro!F$21*E39","v":0},{"$f":"FX_Macro!G$21*F39","v":0},{"$f":"FX_Macro!H$21*G39","v":0},{"$f":"FX_Macro!I$21*H39","v":0},{"$f":"FX_Macro!J$21*I39","v":0},{"$f":"FX_Macro!K$21*J39","v":0},{"$f":"FX_Macro!L$21*K39","v":0},{"$f":"FX_Macro!M$21*L39","v":0},{"$f":"FX_Macro!N$21*M39","v":0},{"$f":"FX_Macro!O$21*N39","v":0},{"$f":"FX_Macro!P$21*O39","v":0},{"$f":"FX_Macro!Q$21*P39","v":0},{"$f":"FX_Macro!R$21*Q39","v":0},{"$f":"FX_Macro!S$21*R39","v":0},{"$f":"FX_Macro!T$21*S39","v":0},{"$f":"FX_Macro!U$21*T39","v":0},{"$f":"FX_Macro!V$21*U39","v":0},{"$f":"FX_Macro!W$21*V39","v":0},{"$f":"FX_Macro!X$21*W39","v":0},{"$f":"FX_Macro!Y$21*X39","v":0},{"$f":"FX_Macro!Z$21*Y39","v":0},{"$f":"FX_Macro!AA$21*Z39","v":0},{"$f":"FX_Macro!AB$21*AA39","v":0},{"$f":"FX_Macro!AC$21*AB39","v":0},null,{"$f":"C39*FX_Macro!C$21","v":0}]
[null,null,{"$f":"SUM(C20:C39)","v":452.02518054319438},"Total",{"$f":"SUM(E20:E39)","v":38.52116099871867},{"$f":"SUM(F20:F39)","v":38.364063803076654},38.207607282020703,38.051788822748492,37.896605823113148,37.742055691579978,37.588135847183032,37.434843719482089,37.28217674851971,37.130132384778499,36.978708089138493,36.827901332834813,28.590132752662964,28.476812587547556,28.363941579486898,28.251517948197129,28.139539920450748,28.028005730048651,27.916913617792243,27.806261831455714,27.696048625758404,27.586272262337264,27.476931009719429,27.36802314329492,null,null,"Total",{"$f":"SUM(AF20:AF39)","v":580.18352238672526},{"$f":"SUM(AG20:AG39)","v":580.18352238672526},580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098956,452.19877990098951]
[]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,null,{"$f":"E43","v":"Jan-25"},{"$f":"F43","v":"Feb-25"},"Mar-25","Apr-25","May-25","Jun-25","Jul-25","Aug-25","Sep-25","Oct-25","Nov-25","Dec-25","Jan-26","Feb-26","Mar-26","Apr-26","May-26","Jun-26","Jul-26","Aug-26","Sep-26","Oct-26","Nov-26","Dec-26"]
[null,null,null,null,1,{"$f":"E44+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,null,null,null,1,{"$f":"AF44+1","v":2},{"$f":"AG44+1","v":3},{"$f":"AH44+1","v":4},{"$f":"AI44+1","v":5},{"$f":"AJ44+1","v":6},{"$f":"AK44+1","v":7},{"$f":"AL44+1","v":8},{"$f":"AM44+1","v":9},{"$f":"AN44+1","v":10},{"$f":"AO44+1","v":11},{"$f":"AP44+1","v":12},{"$f":"AQ44+1","v":13},{"$f":"AR44+1","v":14},{"$f":"AS44+1","v":15},{"$f":"AT44+1","v":16},{"$f":"AU44+1","v":17},{"$f":"AV44+1","v":18},{"$f":"AW44+1","v":19},{"$f":"AX44+1","v":20},{"$f":"AY44+1","v":21},{"$f":"AZ44+1","v":22},{"$f":"BA44+1","v":23},{"$f":"BB44+1","v":24}]
[null,null,null,"Cash Proceeds from Issuance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Proceeds from Issuance"]
[{"$f":"IF(AND(FX!$O$11=\"FX Security\",FX!$E$11=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$11=\"FX Security\",FX!$O$11=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A46=\"T-bills\",FX!$F$11,FX!$F$11*12)","v":480},{"$f":"SUM(E46:P46)","v":90.405036108638868},{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"IFERROR(IF($A46=\"T-bills\",E$20/(1+Coupon_Yield_FX!E$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!E$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!E$9/FX!$N11))*(Coupon_Yield_FX!E$35/FX!$N11*E$20))+(E$20/((1+Coupon_Yield_FX!E$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":7.7042321997437355},{"$f":"IFERROR(IF($A46=\"T-bills\",F$20/(1+Coupon_Yield_FX!F$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!F$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!F$9/FX!$N11))*(Coupon_Yield_FX!F$35/FX!$N11*F$20))+(F$20/((1+Coupon_Yield_FX!F$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":7.6728127606153302},{"$f":"IFERROR(IF($A46=\"T-bills\",G$20/(1+Coupon_Yield_FX!G$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!G$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!G$9/FX!$N11))*(Coupon_Yield_FX!G$35/FX!$N11*G$20))+(G$20/((1+Coupon_Yield_FX!G$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":7.6415214564041412},{"$f":"IFERROR(IF($A46=\"T-bills\",H$20/(1+Coupon_Yield_FX!H$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!H$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!H$9/FX!$N11))*(Coupon_Yield_FX!H$35/FX!$N11*H$20))+(H$20/((1+Coupon_Yield_FX!H$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":7.6103577645496978},{"$f":"IFERROR(IF($A46=\"T-bills\",I$20/(1+Coupon_Yield_FX!I$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!I$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!I$9/FX!$N11))*(Coupon_Yield_FX!I$35/FX!$N11*I$20))+(I$20/((1+Coupon_Yield_FX!I$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":7.5793211646226304},{"$f":"IFERROR(IF($A46=\"T-bills\",J$20/(1+Coupon_Yield_FX!J$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!J$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!J$9/FX!$N11))*(Coupon_Yield_FX!J$35/FX!$N11*J$20))+(J$20/((1+Coupon_Yield_FX!J$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":7.5484111383159966},{"$f":"IFERROR(IF($A46=\"T-bills\",K$20/(1+Coupon_Yield_FX!K$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!K$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!K$9/FX!$N11))*(Coupon_Yield_FX!K$35/FX!$N11*K$20))+(K$20/((1+Coupon_Yield_FX!K$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":7.5176271694366061},{"$f":"IFERROR(IF($A46=\"T-bills\",L$20/(1+Coupon_Yield_FX!L$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!L$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!L$9/FX!$N11))*(Coupon_Yield_FX!L$35/FX!$N11*L$20))+(L$20/((1+Coupon_Yield_FX!L$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":7.4869687438964183},{"$f":"IFERROR(IF($A46=\"T-bills\",M$20/(1+Coupon_Yield_FX!M$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!M$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!M$9/FX!$N11))*(Coupon_Yield_FX!M$35/FX!$N11*M$20))+(M$20/((1+Coupon_Yield_FX!M$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":7.4564353497039431},{"$f":"IFERROR(IF($A46=\"T-bills\",N$20/(1+Coupon_Yield_FX!N$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!N$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!N$9/FX!$N11))*(Coupon_Yield_FX!N$35/FX!$N11*N$20))+(N$20/((1+Coupon_Yield_FX!N$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":7.4260264769557001},{"$f":"IFERROR(IF($A46=\"T-bills\",O$20/(1+Coupon_Yield_FX!O$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!O$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!O$9/FX!$N11))*(Coupon_Yield_FX!O$35/FX!$N11*O$20))+(O$20/((1+Coupon_Yield_FX!O$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":7.3957416178276993},{"$f":"IFERROR(IF($A46=\"T-bills\",P$20/(1+Coupon_Yield_FX!P$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!P$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!P$9/FX!$N11))*(Coupon_Yield_FX!P$35/FX!$N11*P$20))+(P$20/((1+Coupon_Yield_FX!P$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":7.3655802665669619},{"$f":"IFERROR(IF($A46=\"T-bills\",Q$20/(1+Coupon_Yield_FX!Q$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!Q$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!Q$9/FX!$N11))*(Coupon_Yield_FX!Q$35/FX!$N11*Q$20))+(Q$20/((1+Coupon_Yield_FX!Q$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":5.7180265505325929},{"$f":"IFERROR(IF($A46=\"T-bills\",R$20/(1+Coupon_Yield_FX!R$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!R$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!R$9/FX!$N11))*(Coupon_Yield_FX!R$35/FX!$N11*R$20))+(R$20/((1+Coupon_Yield_FX!R$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":5.6953625175095119},{"$f":"IFERROR(IF($A46=\"T-bills\",S$20/(1+Coupon_Yield_FX!S$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!S$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!S$9/FX!$N11))*(Coupon_Yield_FX!S$35/FX!$N11*S$20))+(S$20/((1+Coupon_Yield_FX!S$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":5.67278831589738},{"$f":"IFERROR(IF($A46=\"T-bills\",T$20/(1+Coupon_Yield_FX!T$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!T$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!T$9/FX!$N11))*(Coupon_Yield_FX!T$35/FX!$N11*T$20))+(T$20/((1+Coupon_Yield_FX!T$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":5.6503035896394262},{"$f":"IFERROR(IF($A46=\"T-bills\",U$20/(1+Coupon_Yield_FX!U$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!U$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!U$9/FX!$N11))*(Coupon_Yield_FX!U$35/FX!$N11*U$20))+(U$20/((1+Coupon_Yield_FX!U$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":5.6279079840901503},{"$f":"IFERROR(IF($A46=\"T-bills\",V$20/(1+Coupon_Yield_FX!V$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!V$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!V$9/FX!$N11))*(Coupon_Yield_FX!V$35/FX!$N11*V$20))+(V$20/((1+Coupon_Yield_FX!V$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":5.6056011460097297},{"$f":"IFERROR(IF($A46=\"T-bills\",W$20/(1+Coupon_Yield_FX!W$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!W$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!W$9/FX!$N11))*(Coupon_Yield_FX!W$35/FX!$N11*W$20))+(W$20/((1+Coupon_Yield_FX!W$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":5.5833827235584472},{"$f":"IFERROR(IF($A46=\"T-bills\",X$20/(1+Coupon_Yield_FX!X$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!X$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!X$9/FX!$N11))*(Coupon_Yield_FX!X$35/FX!$N11*X$20))+(X$20/((1+Coupon_Yield_FX!X$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":5.5612523662911428},{"$f":"IFERROR(IF($A46=\"T-bills\",Y$20/(1+Coupon_Yield_FX!Y$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!Y$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!Y$9/FX!$N11))*(Coupon_Yield_FX!Y$35/FX!$N11*Y$20))+(Y$20/((1+Coupon_Yield_FX!Y$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":5.5392097251516814},{"$f":"IFERROR(IF($A46=\"T-bills\",Z$20/(1+Coupon_Yield_FX!Z$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!Z$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!Z$9/FX!$N11))*(Coupon_Yield_FX!Z$35/FX!$N11*Z$20))+(Z$20/((1+Coupon_Yield_FX!Z$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":5.5172544524674532},{"$f":"IFERROR(IF($A46=\"T-bills\",AA$20/(1+Coupon_Yield_FX!AA$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!AA$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!AA$9/FX!$N11))*(Coupon_Yield_FX!AA$35/FX!$N11*AA$20))+(AA$20/((1+Coupon_Yield_FX!AA$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":5.4953862019438855},{"$f":"IFERROR(IF($A46=\"T-bills\",AB$20/(1+Coupon_Yield_FX!AB$9*FX!$F11/12),(((1-(1/(1+Coupon_Yield_FX!AB$9/FX!$N11)^(FX!$F11*FX!$N11)))/(Coupon_Yield_FX!AB$9/FX!$N11))*(Coupon_Yield_FX!AB$35/FX!$N11*AB$20))+(AB$20/((1+Coupon_Yield_FX!AB$9/FX!$N11)^(FX!$F11*FX!$N11)))),0)","v":5.4736046286589843},{"$f":"IF(SUM(Q46:AB46)<=0,0,SUM(Q46:AB46))","v":67.140080201750393},null,{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"FX_Macro!F$21*E46","v":116.03670447734505},{"$f":"FX_Macro!G$21*F46","v":116.03670447734505},{"$f":"FX_Macro!H$21*G46","v":116.03670447734505},{"$f":"FX_Macro!I$21*H46","v":116.03670447734505},{"$f":"FX_Macro!J$21*I46","v":116.03670447734505},{"$f":"FX_Macro!K$21*J46","v":116.03670447734507},{"$f":"FX_Macro!L$21*K46","v":116.03670447734505},{"$f":"FX_Macro!M$21*L46","v":116.03670447734505},{"$f":"FX_Macro!N$21*M46","v":116.03670447734507},{"$f":"FX_Macro!O$21*N46","v":116.03670447734505},{"$f":"FX_Macro!P$21*O46","v":116.03670447734505},{"$f":"FX_Macro!Q$21*P46","v":116.03670447734505},{"$f":"FX_Macro!R$21*Q46","v":90.439755980197901},{"$f":"FX_Macro!S$21*R46","v":90.439755980197901},{"$f":"FX_Macro!T$21*S46","v":90.439755980197901},{"$f":"FX_Macro!U$21*T46","v":90.439755980197916},{"$f":"FX_Macro!V$21*U46","v":90.439755980197916},{"$f":"FX_Macro!W$21*V46","v":90.439755980197901},{"$f":"FX_Macro!X$21*W46","v":90.439755980197887},{"$f":"FX_Macro!Y$21*X46","v":90.439755980197901},{"$f":"FX_Macro!Z$21*Y46","v":90.439755980197901},{"$f":"FX_Macro!AA$21*Z46","v":90.439755980197916},{"$f":"FX_Macro!AB$21*AA46","v":90.439755980197916},{"$f":"FX_Macro!AC$21*AB46","v":90.439755980197901}]
[{"$f":"IF(AND(FX!$O$12=\"FX Security\",FX!$E$12=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$12=\"FX Security\",FX!$O$12=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A47=\"T-bills\",FX!$F$12,FX!$F$12*12)","v":420},{"$f":"SUM(E47:P47)","v":90.405036108638868},{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"IFERROR(IF($A47=\"T-bills\",E$21/(1+Coupon_Yield_FX!E$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!E$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!E$10/FX!$N12))*(Coupon_Yield_FX!E$36/FX!$N12*E$21))+(E$21/((1+Coupon_Yield_FX!E$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":7.7042321997437355},{"$f":"IFERROR(IF($A47=\"T-bills\",F$21/(1+Coupon_Yield_FX!F$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!F$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!F$10/FX!$N12))*(Coupon_Yield_FX!F$36/FX!$N12*F$21))+(F$21/((1+Coupon_Yield_FX!F$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":7.6728127606153302},{"$f":"IFERROR(IF($A47=\"T-bills\",G$21/(1+Coupon_Yield_FX!G$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!G$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!G$10/FX!$N12))*(Coupon_Yield_FX!G$36/FX!$N12*G$21))+(G$21/((1+Coupon_Yield_FX!G$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":7.641521456404142},{"$f":"IFERROR(IF($A47=\"T-bills\",H$21/(1+Coupon_Yield_FX!H$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!H$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!H$10/FX!$N12))*(Coupon_Yield_FX!H$36/FX!$N12*H$21))+(H$21/((1+Coupon_Yield_FX!H$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":7.6103577645496978},{"$f":"IFERROR(IF($A47=\"T-bills\",I$21/(1+Coupon_Yield_FX!I$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!I$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!I$10/FX!$N12))*(Coupon_Yield_FX!I$36/FX!$N12*I$21))+(I$21/((1+Coupon_Yield_FX!I$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":7.5793211646226304},{"$f":"IFERROR(IF($A47=\"T-bills\",J$21/(1+Coupon_Yield_FX!J$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!J$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!J$10/FX!$N12))*(Coupon_Yield_FX!J$36/FX!$N12*J$21))+(J$21/((1+Coupon_Yield_FX!J$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":7.5484111383159949},{"$f":"IFERROR(IF($A47=\"T-bills\",K$21/(1+Coupon_Yield_FX!K$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!K$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!K$10/FX!$N12))*(Coupon_Yield_FX!K$36/FX!$N12*K$21))+(K$21/((1+Coupon_Yield_FX!K$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":7.5176271694366061},{"$f":"IFERROR(IF($A47=\"T-bills\",L$21/(1+Coupon_Yield_FX!L$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!L$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!L$10/FX!$N12))*(Coupon_Yield_FX!L$36/FX!$N12*L$21))+(L$21/((1+Coupon_Yield_FX!L$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":7.4869687438964192},{"$f":"IFERROR(IF($A47=\"T-bills\",M$21/(1+Coupon_Yield_FX!M$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!M$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!M$10/FX!$N12))*(Coupon_Yield_FX!M$36/FX!$N12*M$21))+(M$21/((1+Coupon_Yield_FX!M$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":7.4564353497039422},{"$f":"IFERROR(IF($A47=\"T-bills\",N$21/(1+Coupon_Yield_FX!N$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!N$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!N$10/FX!$N12))*(Coupon_Yield_FX!N$36/FX!$N12*N$21))+(N$21/((1+Coupon_Yield_FX!N$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":7.4260264769557001},{"$f":"IFERROR(IF($A47=\"T-bills\",O$21/(1+Coupon_Yield_FX!O$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!O$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!O$10/FX!$N12))*(Coupon_Yield_FX!O$36/FX!$N12*O$21))+(O$21/((1+Coupon_Yield_FX!O$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":7.3957416178276993},{"$f":"IFERROR(IF($A47=\"T-bills\",P$21/(1+Coupon_Yield_FX!P$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!P$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!P$10/FX!$N12))*(Coupon_Yield_FX!P$36/FX!$N12*P$21))+(P$21/((1+Coupon_Yield_FX!P$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":7.3655802665669619},{"$f":"IFERROR(IF($A47=\"T-bills\",Q$21/(1+Coupon_Yield_FX!Q$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!Q$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!Q$10/FX!$N12))*(Coupon_Yield_FX!Q$36/FX!$N12*Q$21))+(Q$21/((1+Coupon_Yield_FX!Q$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":5.7180265505325929},{"$f":"IFERROR(IF($A47=\"T-bills\",R$21/(1+Coupon_Yield_FX!R$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!R$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!R$10/FX!$N12))*(Coupon_Yield_FX!R$36/FX!$N12*R$21))+(R$21/((1+Coupon_Yield_FX!R$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":5.6953625175095119},{"$f":"IFERROR(IF($A47=\"T-bills\",S$21/(1+Coupon_Yield_FX!S$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!S$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!S$10/FX!$N12))*(Coupon_Yield_FX!S$36/FX!$N12*S$21))+(S$21/((1+Coupon_Yield_FX!S$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":5.67278831589738},{"$f":"IFERROR(IF($A47=\"T-bills\",T$21/(1+Coupon_Yield_FX!T$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!T$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!T$10/FX!$N12))*(Coupon_Yield_FX!T$36/FX!$N12*T$21))+(T$21/((1+Coupon_Yield_FX!T$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":5.6503035896394254},{"$f":"IFERROR(IF($A47=\"T-bills\",U$21/(1+Coupon_Yield_FX!U$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!U$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!U$10/FX!$N12))*(Coupon_Yield_FX!U$36/FX!$N12*U$21))+(U$21/((1+Coupon_Yield_FX!U$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":5.6279079840901494},{"$f":"IFERROR(IF($A47=\"T-bills\",V$21/(1+Coupon_Yield_FX!V$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!V$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!V$10/FX!$N12))*(Coupon_Yield_FX!V$36/FX!$N12*V$21))+(V$21/((1+Coupon_Yield_FX!V$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":5.6056011460097297},{"$f":"IFERROR(IF($A47=\"T-bills\",W$21/(1+Coupon_Yield_FX!W$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!W$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!W$10/FX!$N12))*(Coupon_Yield_FX!W$36/FX!$N12*W$21))+(W$21/((1+Coupon_Yield_FX!W$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":5.583382723558449},{"$f":"IFERROR(IF($A47=\"T-bills\",X$21/(1+Coupon_Yield_FX!X$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!X$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!X$10/FX!$N12))*(Coupon_Yield_FX!X$36/FX!$N12*X$21))+(X$21/((1+Coupon_Yield_FX!X$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":5.5612523662911428},{"$f":"IFERROR(IF($A47=\"T-bills\",Y$21/(1+Coupon_Yield_FX!Y$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!Y$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!Y$10/FX!$N12))*(Coupon_Yield_FX!Y$36/FX!$N12*Y$21))+(Y$21/((1+Coupon_Yield_FX!Y$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":5.5392097251516814},{"$f":"IFERROR(IF($A47=\"T-bills\",Z$21/(1+Coupon_Yield_FX!Z$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!Z$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!Z$10/FX!$N12))*(Coupon_Yield_FX!Z$36/FX!$N12*Z$21))+(Z$21/((1+Coupon_Yield_FX!Z$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":5.5172544524674523},{"$f":"IFERROR(IF($A47=\"T-bills\",AA$21/(1+Coupon_Yield_FX!AA$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!AA$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!AA$10/FX!$N12))*(Coupon_Yield_FX!AA$36/FX!$N12*AA$21))+(AA$21/((1+Coupon_Yield_FX!AA$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":5.4953862019438855},{"$f":"IFERROR(IF($A47=\"T-bills\",AB$21/(1+Coupon_Yield_FX!AB$10*FX!$F12/12),(((1-(1/(1+Coupon_Yield_FX!AB$10/FX!$N12)^(FX!$F12*FX!$N12)))/(Coupon_Yield_FX!AB$10/FX!$N12))*(Coupon_Yield_FX!AB$36/FX!$N12*AB$21))+(AB$21/((1+Coupon_Yield_FX!AB$10/FX!$N12)^(FX!$F12*FX!$N12)))),0)","v":5.4736046286589843},{"$f":"IF(SUM(Q47:AB47)<=0,0,SUM(Q47:AB47))","v":67.140080201750393},null,{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"FX_Macro!F$21*E47","v":116.03670447734505},{"$f":"FX_Macro!G$21*F47","v":116.03670447734505},{"$f":"FX_Macro!H$21*G47","v":116.03670447734507},{"$f":"FX_Macro!I$21*H47","v":116.03670447734505},{"$f":"FX_Macro!J$21*I47","v":116.03670447734505},{"$f":"FX_Macro!K$21*J47","v":116.03670447734504},{"$f":"FX_Macro!L$21*K47","v":116.03670447734505},{"$f":"FX_Macro!M$21*L47","v":116.03670447734507},{"$f":"FX_Macro!N$21*M47","v":116.03670447734505},{"$f":"FX_Macro!O$21*N47","v":116.03670447734505},{"$f":"FX_Macro!P$21*O47","v":116.03670447734505},{"$f":"FX_Macro!Q$21*P47","v":116.03670447734505},{"$f":"FX_Macro!R$21*Q47","v":90.439755980197901},{"$f":"FX_Macro!S$21*R47","v":90.439755980197901},{"$f":"FX_Macro!T$21*S47","v":90.439755980197901},{"$f":"FX_Macro!U$21*T47","v":90.439755980197901},{"$f":"FX_Macro!V$21*U47","v":90.439755980197901},{"$f":"FX_Macro!W$21*V47","v":90.439755980197901},{"$f":"FX_Macro!X$21*W47","v":90.439755980197916},{"$f":"FX_Macro!Y$21*X47","v":90.439755980197901},{"$f":"FX_Macro!Z$21*Y47","v":90.439755980197901},{"$f":"FX_Macro!AA$21*Z47","v":90.439755980197901},{"$f":"FX_Macro!AB$21*AA47","v":90.439755980197916},{"$f":"FX_Macro!AC$21*AB47","v":90.439755980197901}]
[{"$f":"IF(AND(FX!$O$13=\"FX Security\",FX!$E$13=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$13=\"FX Security\",FX!$O$13=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A48=\"T-bills\",FX!$F$13,FX!$F$13*12)","v":300},90.405036108638868,{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"IFERROR(IF($A48=\"T-bills\",E$22/(1+Coupon_Yield_FX!E$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!E$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!E$11/FX!$N13))*(Coupon_Yield_FX!E$37/FX!$N13*E$22))+(E$22/((1+Coupon_Yield_FX!E$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":7.7042321997437355},{"$f":"IFERROR(IF($A48=\"T-bills\",F$22/(1+Coupon_Yield_FX!F$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!F$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!F$11/FX!$N13))*(Coupon_Yield_FX!F$37/FX!$N13*F$22))+(F$22/((1+Coupon_Yield_FX!F$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":7.6728127606153294},{"$f":"IFERROR(IF($A48=\"T-bills\",G$22/(1+Coupon_Yield_FX!G$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!G$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!G$11/FX!$N13))*(Coupon_Yield_FX!G$37/FX!$N13*G$22))+(G$22/((1+Coupon_Yield_FX!G$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":7.6415214564041403},{"$f":"IFERROR(IF($A48=\"T-bills\",H$22/(1+Coupon_Yield_FX!H$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!H$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!H$11/FX!$N13))*(Coupon_Yield_FX!H$37/FX!$N13*H$22))+(H$22/((1+Coupon_Yield_FX!H$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":7.6103577645496969},{"$f":"IFERROR(IF($A48=\"T-bills\",I$22/(1+Coupon_Yield_FX!I$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!I$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!I$11/FX!$N13))*(Coupon_Yield_FX!I$37/FX!$N13*I$22))+(I$22/((1+Coupon_Yield_FX!I$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":7.5793211646226304},{"$f":"IFERROR(IF($A48=\"T-bills\",J$22/(1+Coupon_Yield_FX!J$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!J$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!J$11/FX!$N13))*(Coupon_Yield_FX!J$37/FX!$N13*J$22))+(J$22/((1+Coupon_Yield_FX!J$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":7.5484111383159949},{"$f":"IFERROR(IF($A48=\"T-bills\",K$22/(1+Coupon_Yield_FX!K$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!K$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!K$11/FX!$N13))*(Coupon_Yield_FX!K$37/FX!$N13*K$22))+(K$22/((1+Coupon_Yield_FX!K$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":7.5176271694366061},{"$f":"IFERROR(IF($A48=\"T-bills\",L$22/(1+Coupon_Yield_FX!L$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!L$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!L$11/FX!$N13))*(Coupon_Yield_FX!L$37/FX!$N13*L$22))+(L$22/((1+Coupon_Yield_FX!L$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":7.4869687438964174},{"$f":"IFERROR(IF($A48=\"T-bills\",M$22/(1+Coupon_Yield_FX!M$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!M$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!M$11/FX!$N13))*(Coupon_Yield_FX!M$37/FX!$N13*M$22))+(M$22/((1+Coupon_Yield_FX!M$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":7.4564353497039413},{"$f":"IFERROR(IF($A48=\"T-bills\",N$22/(1+Coupon_Yield_FX!N$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!N$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!N$11/FX!$N13))*(Coupon_Yield_FX!N$37/FX!$N13*N$22))+(N$22/((1+Coupon_Yield_FX!N$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":7.4260264769557001},{"$f":"IFERROR(IF($A48=\"T-bills\",O$22/(1+Coupon_Yield_FX!O$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!O$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!O$11/FX!$N13))*(Coupon_Yield_FX!O$37/FX!$N13*O$22))+(O$22/((1+Coupon_Yield_FX!O$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":7.3957416178276993},{"$f":"IFERROR(IF($A48=\"T-bills\",P$22/(1+Coupon_Yield_FX!P$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!P$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!P$11/FX!$N13))*(Coupon_Yield_FX!P$37/FX!$N13*P$22))+(P$22/((1+Coupon_Yield_FX!P$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":7.3655802665669619},{"$f":"IFERROR(IF($A48=\"T-bills\",Q$22/(1+Coupon_Yield_FX!Q$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!Q$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!Q$11/FX!$N13))*(Coupon_Yield_FX!Q$37/FX!$N13*Q$22))+(Q$22/((1+Coupon_Yield_FX!Q$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":5.718026550532592},{"$f":"IFERROR(IF($A48=\"T-bills\",R$22/(1+Coupon_Yield_FX!R$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!R$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!R$11/FX!$N13))*(Coupon_Yield_FX!R$37/FX!$N13*R$22))+(R$22/((1+Coupon_Yield_FX!R$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":5.6953625175095119},{"$f":"IFERROR(IF($A48=\"T-bills\",S$22/(1+Coupon_Yield_FX!S$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!S$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!S$11/FX!$N13))*(Coupon_Yield_FX!S$37/FX!$N13*S$22))+(S$22/((1+Coupon_Yield_FX!S$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":5.67278831589738},{"$f":"IFERROR(IF($A48=\"T-bills\",T$22/(1+Coupon_Yield_FX!T$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!T$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!T$11/FX!$N13))*(Coupon_Yield_FX!T$37/FX!$N13*T$22))+(T$22/((1+Coupon_Yield_FX!T$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":5.6503035896394245},{"$f":"IFERROR(IF($A48=\"T-bills\",U$22/(1+Coupon_Yield_FX!U$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!U$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!U$11/FX!$N13))*(Coupon_Yield_FX!U$37/FX!$N13*U$22))+(U$22/((1+Coupon_Yield_FX!U$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":5.6279079840901494},{"$f":"IFERROR(IF($A48=\"T-bills\",V$22/(1+Coupon_Yield_FX!V$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!V$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!V$11/FX!$N13))*(Coupon_Yield_FX!V$37/FX!$N13*V$22))+(V$22/((1+Coupon_Yield_FX!V$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":5.6056011460097288},{"$f":"IFERROR(IF($A48=\"T-bills\",W$22/(1+Coupon_Yield_FX!W$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!W$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!W$11/FX!$N13))*(Coupon_Yield_FX!W$37/FX!$N13*W$22))+(W$22/((1+Coupon_Yield_FX!W$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":5.5833827235584481},{"$f":"IFERROR(IF($A48=\"T-bills\",X$22/(1+Coupon_Yield_FX!X$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!X$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!X$11/FX!$N13))*(Coupon_Yield_FX!X$37/FX!$N13*X$22))+(X$22/((1+Coupon_Yield_FX!X$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":5.5612523662911428},{"$f":"IFERROR(IF($A48=\"T-bills\",Y$22/(1+Coupon_Yield_FX!Y$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!Y$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!Y$11/FX!$N13))*(Coupon_Yield_FX!Y$37/FX!$N13*Y$22))+(Y$22/((1+Coupon_Yield_FX!Y$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":5.5392097251516814},{"$f":"IFERROR(IF($A48=\"T-bills\",Z$22/(1+Coupon_Yield_FX!Z$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!Z$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!Z$11/FX!$N13))*(Coupon_Yield_FX!Z$37/FX!$N13*Z$22))+(Z$22/((1+Coupon_Yield_FX!Z$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":5.5172544524674514},{"$f":"IFERROR(IF($A48=\"T-bills\",AA$22/(1+Coupon_Yield_FX!AA$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!AA$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!AA$11/FX!$N13))*(Coupon_Yield_FX!AA$37/FX!$N13*AA$22))+(AA$22/((1+Coupon_Yield_FX!AA$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":5.4953862019438855},{"$f":"IFERROR(IF($A48=\"T-bills\",AB$22/(1+Coupon_Yield_FX!AB$11*FX!$F13/12),(((1-(1/(1+Coupon_Yield_FX!AB$11/FX!$N13)^(FX!$F13*FX!$N13)))/(Coupon_Yield_FX!AB$11/FX!$N13))*(Coupon_Yield_FX!AB$37/FX!$N13*AB$22))+(AB$22/((1+Coupon_Yield_FX!AB$11/FX!$N13)^(FX!$F13*FX!$N13)))),0)","v":5.4736046286589843},67.140080201750393,null,{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"FX_Macro!F$21*E48","v":116.03670447734505},{"$f":"FX_Macro!G$21*F48","v":116.03670447734504},{"$f":"FX_Macro!H$21*G48","v":116.03670447734504},{"$f":"FX_Macro!I$21*H48","v":116.03670447734504},{"$f":"FX_Macro!J$21*I48","v":116.03670447734505},{"$f":"FX_Macro!K$21*J48","v":116.03670447734504},{"$f":"FX_Macro!L$21*K48","v":116.03670447734505},{"$f":"FX_Macro!M$21*L48","v":116.03670447734504},{"$f":"FX_Macro!N$21*M48","v":116.03670447734504},{"$f":"FX_Macro!O$21*N48","v":116.03670447734505},{"$f":"FX_Macro!P$21*O48","v":116.03670447734505},{"$f":"FX_Macro!Q$21*P48","v":116.03670447734505},{"$f":"FX_Macro!R$21*Q48","v":90.439755980197887},{"$f":"FX_Macro!S$21*R48","v":90.439755980197901},{"$f":"FX_Macro!T$21*S48","v":90.439755980197901},{"$f":"FX_Macro!U$21*T48","v":90.439755980197887},{"$f":"FX_Macro!V$21*U48","v":90.439755980197901},{"$f":"FX_Macro!W$21*V48","v":90.439755980197887},{"$f":"FX_Macro!X$21*W48","v":90.439755980197901},{"$f":"FX_Macro!Y$21*X48","v":90.439755980197901},{"$f":"FX_Macro!Z$21*Y48","v":90.439755980197901},{"$f":"FX_Macro!AA$21*Z48","v":90.439755980197887},{"$f":"FX_Macro!AB$21*AA48","v":90.439755980197916},{"$f":"FX_Macro!AC$21*AB48","v":90.439755980197901}]
[{"$f":"IF(AND(FX!$O$14=\"FX Security\",FX!$E$14=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$14=\"FX Security\",FX!$O$14=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A49=\"T-bills\",FX!$F$14,FX!$F$14*12)","v":300},90.405036108638868,{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"IFERROR(IF($A49=\"T-bills\",E$23/(1+Coupon_Yield_FX!E$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!E$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!E$12/FX!$N14))*(Coupon_Yield_FX!E$38/FX!$N14*E$23))+(E$23/((1+Coupon_Yield_FX!E$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":7.7042321997437355},{"$f":"IFERROR(IF($A49=\"T-bills\",F$23/(1+Coupon_Yield_FX!F$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!F$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!F$12/FX!$N14))*(Coupon_Yield_FX!F$38/FX!$N14*F$23))+(F$23/((1+Coupon_Yield_FX!F$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":7.6728127606153302},{"$f":"IFERROR(IF($A49=\"T-bills\",G$23/(1+Coupon_Yield_FX!G$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!G$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!G$12/FX!$N14))*(Coupon_Yield_FX!G$38/FX!$N14*G$23))+(G$23/((1+Coupon_Yield_FX!G$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":7.6415214564041403},{"$f":"IFERROR(IF($A49=\"T-bills\",H$23/(1+Coupon_Yield_FX!H$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!H$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!H$12/FX!$N14))*(Coupon_Yield_FX!H$38/FX!$N14*H$23))+(H$23/((1+Coupon_Yield_FX!H$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":7.6103577645496987},{"$f":"IFERROR(IF($A49=\"T-bills\",I$23/(1+Coupon_Yield_FX!I$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!I$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!I$12/FX!$N14))*(Coupon_Yield_FX!I$38/FX!$N14*I$23))+(I$23/((1+Coupon_Yield_FX!I$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":7.5793211646226304},{"$f":"IFERROR(IF($A49=\"T-bills\",J$23/(1+Coupon_Yield_FX!J$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!J$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!J$12/FX!$N14))*(Coupon_Yield_FX!J$38/FX!$N14*J$23))+(J$23/((1+Coupon_Yield_FX!J$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":7.5484111383159957},{"$f":"IFERROR(IF($A49=\"T-bills\",K$23/(1+Coupon_Yield_FX!K$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!K$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!K$12/FX!$N14))*(Coupon_Yield_FX!K$38/FX!$N14*K$23))+(K$23/((1+Coupon_Yield_FX!K$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":7.5176271694366061},{"$f":"IFERROR(IF($A49=\"T-bills\",L$23/(1+Coupon_Yield_FX!L$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!L$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!L$12/FX!$N14))*(Coupon_Yield_FX!L$38/FX!$N14*L$23))+(L$23/((1+Coupon_Yield_FX!L$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":7.4869687438964183},{"$f":"IFERROR(IF($A49=\"T-bills\",M$23/(1+Coupon_Yield_FX!M$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!M$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!M$12/FX!$N14))*(Coupon_Yield_FX!M$38/FX!$N14*M$23))+(M$23/((1+Coupon_Yield_FX!M$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":7.4564353497039413},{"$f":"IFERROR(IF($A49=\"T-bills\",N$23/(1+Coupon_Yield_FX!N$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!N$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!N$12/FX!$N14))*(Coupon_Yield_FX!N$38/FX!$N14*N$23))+(N$23/((1+Coupon_Yield_FX!N$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":7.4260264769557001},{"$f":"IFERROR(IF($A49=\"T-bills\",O$23/(1+Coupon_Yield_FX!O$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!O$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!O$12/FX!$N14))*(Coupon_Yield_FX!O$38/FX!$N14*O$23))+(O$23/((1+Coupon_Yield_FX!O$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":7.3957416178276993},{"$f":"IFERROR(IF($A49=\"T-bills\",P$23/(1+Coupon_Yield_FX!P$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!P$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!P$12/FX!$N14))*(Coupon_Yield_FX!P$38/FX!$N14*P$23))+(P$23/((1+Coupon_Yield_FX!P$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":7.365580266566961},{"$f":"IFERROR(IF($A49=\"T-bills\",Q$23/(1+Coupon_Yield_FX!Q$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!Q$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!Q$12/FX!$N14))*(Coupon_Yield_FX!Q$38/FX!$N14*Q$23))+(Q$23/((1+Coupon_Yield_FX!Q$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":5.7180265505325938},{"$f":"IFERROR(IF($A49=\"T-bills\",R$23/(1+Coupon_Yield_FX!R$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!R$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!R$12/FX!$N14))*(Coupon_Yield_FX!R$38/FX!$N14*R$23))+(R$23/((1+Coupon_Yield_FX!R$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":5.6953625175095119},{"$f":"IFERROR(IF($A49=\"T-bills\",S$23/(1+Coupon_Yield_FX!S$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!S$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!S$12/FX!$N14))*(Coupon_Yield_FX!S$38/FX!$N14*S$23))+(S$23/((1+Coupon_Yield_FX!S$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":5.67278831589738},{"$f":"IFERROR(IF($A49=\"T-bills\",T$23/(1+Coupon_Yield_FX!T$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!T$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!T$12/FX!$N14))*(Coupon_Yield_FX!T$38/FX!$N14*T$23))+(T$23/((1+Coupon_Yield_FX!T$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":5.6503035896394262},{"$f":"IFERROR(IF($A49=\"T-bills\",U$23/(1+Coupon_Yield_FX!U$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!U$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!U$12/FX!$N14))*(Coupon_Yield_FX!U$38/FX!$N14*U$23))+(U$23/((1+Coupon_Yield_FX!U$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":5.6279079840901503},{"$f":"IFERROR(IF($A49=\"T-bills\",V$23/(1+Coupon_Yield_FX!V$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!V$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!V$12/FX!$N14))*(Coupon_Yield_FX!V$38/FX!$N14*V$23))+(V$23/((1+Coupon_Yield_FX!V$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":5.6056011460097306},{"$f":"IFERROR(IF($A49=\"T-bills\",W$23/(1+Coupon_Yield_FX!W$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!W$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!W$12/FX!$N14))*(Coupon_Yield_FX!W$38/FX!$N14*W$23))+(W$23/((1+Coupon_Yield_FX!W$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":5.583382723558449},{"$f":"IFERROR(IF($A49=\"T-bills\",X$23/(1+Coupon_Yield_FX!X$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!X$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!X$12/FX!$N14))*(Coupon_Yield_FX!X$38/FX!$N14*X$23))+(X$23/((1+Coupon_Yield_FX!X$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":5.5612523662911428},{"$f":"IFERROR(IF($A49=\"T-bills\",Y$23/(1+Coupon_Yield_FX!Y$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!Y$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!Y$12/FX!$N14))*(Coupon_Yield_FX!Y$38/FX!$N14*Y$23))+(Y$23/((1+Coupon_Yield_FX!Y$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":5.5392097251516823},{"$f":"IFERROR(IF($A49=\"T-bills\",Z$23/(1+Coupon_Yield_FX!Z$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!Z$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!Z$12/FX!$N14))*(Coupon_Yield_FX!Z$38/FX!$N14*Z$23))+(Z$23/((1+Coupon_Yield_FX!Z$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":5.5172544524674532},{"$f":"IFERROR(IF($A49=\"T-bills\",AA$23/(1+Coupon_Yield_FX!AA$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!AA$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!AA$12/FX!$N14))*(Coupon_Yield_FX!AA$38/FX!$N14*AA$23))+(AA$23/((1+Coupon_Yield_FX!AA$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":5.4953862019438855},{"$f":"IFERROR(IF($A49=\"T-bills\",AB$23/(1+Coupon_Yield_FX!AB$12*FX!$F14/12),(((1-(1/(1+Coupon_Yield_FX!AB$12/FX!$N14)^(FX!$F14*FX!$N14)))/(Coupon_Yield_FX!AB$12/FX!$N14))*(Coupon_Yield_FX!AB$38/FX!$N14*AB$23))+(AB$23/((1+Coupon_Yield_FX!AB$12/FX!$N14)^(FX!$F14*FX!$N14)))),0)","v":5.4736046286589843},67.140080201750408,null,{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"FX_Macro!F$21*E49","v":116.03670447734505},{"$f":"FX_Macro!G$21*F49","v":116.03670447734505},{"$f":"FX_Macro!H$21*G49","v":116.03670447734504},{"$f":"FX_Macro!I$21*H49","v":116.03670447734507},{"$f":"FX_Macro!J$21*I49","v":116.03670447734505},{"$f":"FX_Macro!K$21*J49","v":116.03670447734505},{"$f":"FX_Macro!L$21*K49","v":116.03670447734505},{"$f":"FX_Macro!M$21*L49","v":116.03670447734505},{"$f":"FX_Macro!N$21*M49","v":116.03670447734504},{"$f":"FX_Macro!O$21*N49","v":116.03670447734505},{"$f":"FX_Macro!P$21*O49","v":116.03670447734505},{"$f":"FX_Macro!Q$21*P49","v":116.03670447734504},{"$f":"FX_Macro!R$21*Q49","v":90.439755980197916},{"$f":"FX_Macro!S$21*R49","v":90.439755980197901},{"$f":"FX_Macro!T$21*S49","v":90.439755980197901},{"$f":"FX_Macro!U$21*T49","v":90.439755980197916},{"$f":"FX_Macro!V$21*U49","v":90.439755980197916},{"$f":"FX_Macro!W$21*V49","v":90.439755980197916},{"$f":"FX_Macro!X$21*W49","v":90.439755980197916},{"$f":"FX_Macro!Y$21*X49","v":90.439755980197901},{"$f":"FX_Macro!Z$21*Y49","v":90.43975598019793},{"$f":"FX_Macro!AA$21*Z49","v":90.439755980197916},{"$f":"FX_Macro!AB$21*AA49","v":90.439755980197916},{"$f":"FX_Macro!AC$21*AB49","v":90.439755980197901}]
[{"$f":"IF(AND(FX!$O$15=\"FX Security\",FX!$E$15=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$15=\"FX Security\",FX!$O$15=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A50=\"T-bills\",FX!$F$15,FX!$F$15*12)","v":240},45.202518054319434,{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"IFERROR(IF($A50=\"T-bills\",E$24/(1+Coupon_Yield_FX!E$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!E$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!E$13/FX!$N15))*(Coupon_Yield_FX!E$39/FX!$N15*E$24))+(E$24/((1+Coupon_Yield_FX!E$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":3.8521160998718678},{"$f":"IFERROR(IF($A50=\"T-bills\",F$24/(1+Coupon_Yield_FX!F$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!F$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!F$13/FX!$N15))*(Coupon_Yield_FX!F$39/FX!$N15*F$24))+(F$24/((1+Coupon_Yield_FX!F$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":3.8364063803076651},{"$f":"IFERROR(IF($A50=\"T-bills\",G$24/(1+Coupon_Yield_FX!G$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!G$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!G$13/FX!$N15))*(Coupon_Yield_FX!G$39/FX!$N15*G$24))+(G$24/((1+Coupon_Yield_FX!G$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":3.820760728202071},{"$f":"IFERROR(IF($A50=\"T-bills\",H$24/(1+Coupon_Yield_FX!H$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!H$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!H$13/FX!$N15))*(Coupon_Yield_FX!H$39/FX!$N15*H$24))+(H$24/((1+Coupon_Yield_FX!H$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":3.8051788822748494},{"$f":"IFERROR(IF($A50=\"T-bills\",I$24/(1+Coupon_Yield_FX!I$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!I$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!I$13/FX!$N15))*(Coupon_Yield_FX!I$39/FX!$N15*I$24))+(I$24/((1+Coupon_Yield_FX!I$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":3.7896605823113152},{"$f":"IFERROR(IF($A50=\"T-bills\",J$24/(1+Coupon_Yield_FX!J$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!J$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!J$13/FX!$N15))*(Coupon_Yield_FX!J$39/FX!$N15*J$24))+(J$24/((1+Coupon_Yield_FX!J$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":3.7742055691579979},{"$f":"IFERROR(IF($A50=\"T-bills\",K$24/(1+Coupon_Yield_FX!K$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!K$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!K$13/FX!$N15))*(Coupon_Yield_FX!K$39/FX!$N15*K$24))+(K$24/((1+Coupon_Yield_FX!K$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":3.7588135847183031},{"$f":"IFERROR(IF($A50=\"T-bills\",L$24/(1+Coupon_Yield_FX!L$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!L$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!L$13/FX!$N15))*(Coupon_Yield_FX!L$39/FX!$N15*L$24))+(L$24/((1+Coupon_Yield_FX!L$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":3.7434843719482096},{"$f":"IFERROR(IF($A50=\"T-bills\",M$24/(1+Coupon_Yield_FX!M$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!M$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!M$13/FX!$N15))*(Coupon_Yield_FX!M$39/FX!$N15*M$24))+(M$24/((1+Coupon_Yield_FX!M$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":3.7282176748519711},{"$f":"IFERROR(IF($A50=\"T-bills\",N$24/(1+Coupon_Yield_FX!N$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!N$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!N$13/FX!$N15))*(Coupon_Yield_FX!N$39/FX!$N15*N$24))+(N$24/((1+Coupon_Yield_FX!N$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":3.71301323847785},{"$f":"IFERROR(IF($A50=\"T-bills\",O$24/(1+Coupon_Yield_FX!O$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!O$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!O$13/FX!$N15))*(Coupon_Yield_FX!O$39/FX!$N15*O$24))+(O$24/((1+Coupon_Yield_FX!O$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":3.6978708089138497},{"$f":"IFERROR(IF($A50=\"T-bills\",P$24/(1+Coupon_Yield_FX!P$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!P$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!P$13/FX!$N15))*(Coupon_Yield_FX!P$39/FX!$N15*P$24))+(P$24/((1+Coupon_Yield_FX!P$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":3.6827901332834809},{"$f":"IFERROR(IF($A50=\"T-bills\",Q$24/(1+Coupon_Yield_FX!Q$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!Q$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!Q$13/FX!$N15))*(Coupon_Yield_FX!Q$39/FX!$N15*Q$24))+(Q$24/((1+Coupon_Yield_FX!Q$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":2.8590132752662964},{"$f":"IFERROR(IF($A50=\"T-bills\",R$24/(1+Coupon_Yield_FX!R$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!R$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!R$13/FX!$N15))*(Coupon_Yield_FX!R$39/FX!$N15*R$24))+(R$24/((1+Coupon_Yield_FX!R$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":2.847681258754756},{"$f":"IFERROR(IF($A50=\"T-bills\",S$24/(1+Coupon_Yield_FX!S$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!S$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!S$13/FX!$N15))*(Coupon_Yield_FX!S$39/FX!$N15*S$24))+(S$24/((1+Coupon_Yield_FX!S$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":2.83639415794869},{"$f":"IFERROR(IF($A50=\"T-bills\",T$24/(1+Coupon_Yield_FX!T$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!T$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!T$13/FX!$N15))*(Coupon_Yield_FX!T$39/FX!$N15*T$24))+(T$24/((1+Coupon_Yield_FX!T$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":2.8251517948197127},{"$f":"IFERROR(IF($A50=\"T-bills\",U$24/(1+Coupon_Yield_FX!U$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!U$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!U$13/FX!$N15))*(Coupon_Yield_FX!U$39/FX!$N15*U$24))+(U$24/((1+Coupon_Yield_FX!U$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":2.8139539920450747},{"$f":"IFERROR(IF($A50=\"T-bills\",V$24/(1+Coupon_Yield_FX!V$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!V$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!V$13/FX!$N15))*(Coupon_Yield_FX!V$39/FX!$N15*V$24))+(V$24/((1+Coupon_Yield_FX!V$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":2.8028005730048648},{"$f":"IFERROR(IF($A50=\"T-bills\",W$24/(1+Coupon_Yield_FX!W$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!W$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!W$13/FX!$N15))*(Coupon_Yield_FX!W$39/FX!$N15*W$24))+(W$24/((1+Coupon_Yield_FX!W$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":2.7916913617792241},{"$f":"IFERROR(IF($A50=\"T-bills\",X$24/(1+Coupon_Yield_FX!X$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!X$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!X$13/FX!$N15))*(Coupon_Yield_FX!X$39/FX!$N15*X$24))+(X$24/((1+Coupon_Yield_FX!X$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":2.7806261831455714},{"$f":"IFERROR(IF($A50=\"T-bills\",Y$24/(1+Coupon_Yield_FX!Y$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!Y$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!Y$13/FX!$N15))*(Coupon_Yield_FX!Y$39/FX!$N15*Y$24))+(Y$24/((1+Coupon_Yield_FX!Y$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":2.7696048625758407},{"$f":"IFERROR(IF($A50=\"T-bills\",Z$24/(1+Coupon_Yield_FX!Z$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!Z$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!Z$13/FX!$N15))*(Coupon_Yield_FX!Z$39/FX!$N15*Z$24))+(Z$24/((1+Coupon_Yield_FX!Z$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":2.7586272262337261},{"$f":"IFERROR(IF($A50=\"T-bills\",AA$24/(1+Coupon_Yield_FX!AA$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!AA$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!AA$13/FX!$N15))*(Coupon_Yield_FX!AA$39/FX!$N15*AA$24))+(AA$24/((1+Coupon_Yield_FX!AA$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":2.7476931009719427},{"$f":"IFERROR(IF($A50=\"T-bills\",AB$24/(1+Coupon_Yield_FX!AB$13*FX!$F15/12),(((1-(1/(1+Coupon_Yield_FX!AB$13/FX!$N15)^(FX!$F15*FX!$N15)))/(Coupon_Yield_FX!AB$13/FX!$N15))*(Coupon_Yield_FX!AB$39/FX!$N15*AB$24))+(AB$24/((1+Coupon_Yield_FX!AB$13/FX!$N15)^(FX!$F15*FX!$N15)))),0)","v":2.7368023143294922},33.570040100875197,null,{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"FX_Macro!F$21*E50","v":58.018352238672527},{"$f":"FX_Macro!G$21*F50","v":58.018352238672527},{"$f":"FX_Macro!H$21*G50","v":58.018352238672534},{"$f":"FX_Macro!I$21*H50","v":58.018352238672534},{"$f":"FX_Macro!J$21*I50","v":58.018352238672527},{"$f":"FX_Macro!K$21*J50","v":58.018352238672527},{"$f":"FX_Macro!L$21*K50","v":58.018352238672527},{"$f":"FX_Macro!M$21*L50","v":58.018352238672534},{"$f":"FX_Macro!N$21*M50","v":58.018352238672527},{"$f":"FX_Macro!O$21*N50","v":58.018352238672527},{"$f":"FX_Macro!P$21*O50","v":58.018352238672527},{"$f":"FX_Macro!Q$21*P50","v":58.018352238672527},{"$f":"FX_Macro!R$21*Q50","v":45.219877990098951},{"$f":"FX_Macro!S$21*R50","v":45.219877990098951},{"$f":"FX_Macro!T$21*S50","v":45.219877990098951},{"$f":"FX_Macro!U$21*T50","v":45.219877990098951},{"$f":"FX_Macro!V$21*U50","v":45.219877990098951},{"$f":"FX_Macro!W$21*V50","v":45.219877990098951},{"$f":"FX_Macro!X$21*W50","v":45.219877990098951},{"$f":"FX_Macro!Y$21*X50","v":45.219877990098951},{"$f":"FX_Macro!Z$21*Y50","v":45.219877990098951},{"$f":"FX_Macro!AA$21*Z50","v":45.219877990098951},{"$f":"FX_Macro!AB$21*AA50","v":45.219877990098958},{"$f":"FX_Macro!AC$21*AB50","v":45.219877990098951}]
[{"$f":"IF(AND(FX!$O$16=\"FX Security\",FX!$E$16=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$16=\"FX Security\",FX!$O$16=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A51=\"T-bills\",FX!$F$16,FX!$F$16*12)","v":60},45.202518054319434,{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"IFERROR(IF($A51=\"T-bills\",E$25/(1+Coupon_Yield_FX!E$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!E$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!E$14/FX!$N16))*(Coupon_Yield_FX!E$40/FX!$N16*E$25))+(E$25/((1+Coupon_Yield_FX!E$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":3.8521160998718678},{"$f":"IFERROR(IF($A51=\"T-bills\",F$25/(1+Coupon_Yield_FX!F$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!F$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!F$14/FX!$N16))*(Coupon_Yield_FX!F$40/FX!$N16*F$25))+(F$25/((1+Coupon_Yield_FX!F$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":3.8364063803076651},{"$f":"IFERROR(IF($A51=\"T-bills\",G$25/(1+Coupon_Yield_FX!G$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!G$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!G$14/FX!$N16))*(Coupon_Yield_FX!G$40/FX!$N16*G$25))+(G$25/((1+Coupon_Yield_FX!G$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":3.820760728202071},{"$f":"IFERROR(IF($A51=\"T-bills\",H$25/(1+Coupon_Yield_FX!H$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!H$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!H$14/FX!$N16))*(Coupon_Yield_FX!H$40/FX!$N16*H$25))+(H$25/((1+Coupon_Yield_FX!H$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":3.8051788822748489},{"$f":"IFERROR(IF($A51=\"T-bills\",I$25/(1+Coupon_Yield_FX!I$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!I$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!I$14/FX!$N16))*(Coupon_Yield_FX!I$40/FX!$N16*I$25))+(I$25/((1+Coupon_Yield_FX!I$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":3.7896605823113152},{"$f":"IFERROR(IF($A51=\"T-bills\",J$25/(1+Coupon_Yield_FX!J$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!J$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!J$14/FX!$N16))*(Coupon_Yield_FX!J$40/FX!$N16*J$25))+(J$25/((1+Coupon_Yield_FX!J$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":3.7742055691579983},{"$f":"IFERROR(IF($A51=\"T-bills\",K$25/(1+Coupon_Yield_FX!K$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!K$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!K$14/FX!$N16))*(Coupon_Yield_FX!K$40/FX!$N16*K$25))+(K$25/((1+Coupon_Yield_FX!K$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":3.7588135847183031},{"$f":"IFERROR(IF($A51=\"T-bills\",L$25/(1+Coupon_Yield_FX!L$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!L$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!L$14/FX!$N16))*(Coupon_Yield_FX!L$40/FX!$N16*L$25))+(L$25/((1+Coupon_Yield_FX!L$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":3.7434843719482096},{"$f":"IFERROR(IF($A51=\"T-bills\",M$25/(1+Coupon_Yield_FX!M$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!M$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!M$14/FX!$N16))*(Coupon_Yield_FX!M$40/FX!$N16*M$25))+(M$25/((1+Coupon_Yield_FX!M$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":3.7282176748519715},{"$f":"IFERROR(IF($A51=\"T-bills\",N$25/(1+Coupon_Yield_FX!N$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!N$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!N$14/FX!$N16))*(Coupon_Yield_FX!N$40/FX!$N16*N$25))+(N$25/((1+Coupon_Yield_FX!N$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":3.7130132384778505},{"$f":"IFERROR(IF($A51=\"T-bills\",O$25/(1+Coupon_Yield_FX!O$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!O$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!O$14/FX!$N16))*(Coupon_Yield_FX!O$40/FX!$N16*O$25))+(O$25/((1+Coupon_Yield_FX!O$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":3.6978708089138497},{"$f":"IFERROR(IF($A51=\"T-bills\",P$25/(1+Coupon_Yield_FX!P$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!P$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!P$14/FX!$N16))*(Coupon_Yield_FX!P$40/FX!$N16*P$25))+(P$25/((1+Coupon_Yield_FX!P$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":3.6827901332834809},{"$f":"IFERROR(IF($A51=\"T-bills\",Q$25/(1+Coupon_Yield_FX!Q$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!Q$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!Q$14/FX!$N16))*(Coupon_Yield_FX!Q$40/FX!$N16*Q$25))+(Q$25/((1+Coupon_Yield_FX!Q$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":2.8590132752662964},{"$f":"IFERROR(IF($A51=\"T-bills\",R$25/(1+Coupon_Yield_FX!R$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!R$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!R$14/FX!$N16))*(Coupon_Yield_FX!R$40/FX!$N16*R$25))+(R$25/((1+Coupon_Yield_FX!R$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":2.847681258754756},{"$f":"IFERROR(IF($A51=\"T-bills\",S$25/(1+Coupon_Yield_FX!S$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!S$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!S$14/FX!$N16))*(Coupon_Yield_FX!S$40/FX!$N16*S$25))+(S$25/((1+Coupon_Yield_FX!S$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":2.83639415794869},{"$f":"IFERROR(IF($A51=\"T-bills\",T$25/(1+Coupon_Yield_FX!T$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!T$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!T$14/FX!$N16))*(Coupon_Yield_FX!T$40/FX!$N16*T$25))+(T$25/((1+Coupon_Yield_FX!T$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":2.8251517948197127},{"$f":"IFERROR(IF($A51=\"T-bills\",U$25/(1+Coupon_Yield_FX!U$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!U$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!U$14/FX!$N16))*(Coupon_Yield_FX!U$40/FX!$N16*U$25))+(U$25/((1+Coupon_Yield_FX!U$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":2.8139539920450747},{"$f":"IFERROR(IF($A51=\"T-bills\",V$25/(1+Coupon_Yield_FX!V$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!V$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!V$14/FX!$N16))*(Coupon_Yield_FX!V$40/FX!$N16*V$25))+(V$25/((1+Coupon_Yield_FX!V$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":2.8028005730048644},{"$f":"IFERROR(IF($A51=\"T-bills\",W$25/(1+Coupon_Yield_FX!W$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!W$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!W$14/FX!$N16))*(Coupon_Yield_FX!W$40/FX!$N16*W$25))+(W$25/((1+Coupon_Yield_FX!W$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":2.7916913617792236},{"$f":"IFERROR(IF($A51=\"T-bills\",X$25/(1+Coupon_Yield_FX!X$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!X$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!X$14/FX!$N16))*(Coupon_Yield_FX!X$40/FX!$N16*X$25))+(X$25/((1+Coupon_Yield_FX!X$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":2.7806261831455714},{"$f":"IFERROR(IF($A51=\"T-bills\",Y$25/(1+Coupon_Yield_FX!Y$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!Y$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!Y$14/FX!$N16))*(Coupon_Yield_FX!Y$40/FX!$N16*Y$25))+(Y$25/((1+Coupon_Yield_FX!Y$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":2.7696048625758407},{"$f":"IFERROR(IF($A51=\"T-bills\",Z$25/(1+Coupon_Yield_FX!Z$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!Z$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!Z$14/FX!$N16))*(Coupon_Yield_FX!Z$40/FX!$N16*Z$25))+(Z$25/((1+Coupon_Yield_FX!Z$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":2.7586272262337261},{"$f":"IFERROR(IF($A51=\"T-bills\",AA$25/(1+Coupon_Yield_FX!AA$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!AA$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!AA$14/FX!$N16))*(Coupon_Yield_FX!AA$40/FX!$N16*AA$25))+(AA$25/((1+Coupon_Yield_FX!AA$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":2.7476931009719427},{"$f":"IFERROR(IF($A51=\"T-bills\",AB$25/(1+Coupon_Yield_FX!AB$14*FX!$F16/12),(((1-(1/(1+Coupon_Yield_FX!AB$14/FX!$N16)^(FX!$F16*FX!$N16)))/(Coupon_Yield_FX!AB$14/FX!$N16))*(Coupon_Yield_FX!AB$40/FX!$N16*AB$25))+(AB$25/((1+Coupon_Yield_FX!AB$14/FX!$N16)^(FX!$F16*FX!$N16)))),0)","v":2.7368023143294922},33.570040100875197,null,{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"FX_Macro!F$21*E51","v":58.018352238672527},{"$f":"FX_Macro!G$21*F51","v":58.018352238672527},{"$f":"FX_Macro!H$21*G51","v":58.018352238672534},{"$f":"FX_Macro!I$21*H51","v":58.018352238672527},{"$f":"FX_Macro!J$21*I51","v":58.018352238672527},{"$f":"FX_Macro!K$21*J51","v":58.018352238672534},{"$f":"FX_Macro!L$21*K51","v":58.018352238672527},{"$f":"FX_Macro!M$21*L51","v":58.018352238672534},{"$f":"FX_Macro!N$21*M51","v":58.018352238672534},{"$f":"FX_Macro!O$21*N51","v":58.018352238672534},{"$f":"FX_Macro!P$21*O51","v":58.018352238672527},{"$f":"FX_Macro!Q$21*P51","v":58.018352238672527},{"$f":"FX_Macro!R$21*Q51","v":45.219877990098951},{"$f":"FX_Macro!S$21*R51","v":45.219877990098951},{"$f":"FX_Macro!T$21*S51","v":45.219877990098951},{"$f":"FX_Macro!U$21*T51","v":45.219877990098951},{"$f":"FX_Macro!V$21*U51","v":45.219877990098951},{"$f":"FX_Macro!W$21*V51","v":45.219877990098944},{"$f":"FX_Macro!X$21*W51","v":45.219877990098944},{"$f":"FX_Macro!Y$21*X51","v":45.219877990098951},{"$f":"FX_Macro!Z$21*Y51","v":45.219877990098951},{"$f":"FX_Macro!AA$21*Z51","v":45.219877990098951},{"$f":"FX_Macro!AB$21*AA51","v":45.219877990098958},{"$f":"FX_Macro!AC$21*AB51","v":45.219877990098951}]
[{"$f":"IF(AND(FX!$O$17=\"FX Security\",FX!$E$17=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$17=\"FX Security\",FX!$O$17=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A52=\"T-bills\",FX!$F$17,FX!$F$17*12)","v":0},0,{"$f":"FX!$O$17","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",E$26/(1+Coupon_Yield_FX!E$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!E$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!E$15/FX!$N17))*(Coupon_Yield_FX!E$41/FX!$N17*E$26))+(E$26/((1+Coupon_Yield_FX!E$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",F$26/(1+Coupon_Yield_FX!F$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!F$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!F$15/FX!$N17))*(Coupon_Yield_FX!F$41/FX!$N17*F$26))+(F$26/((1+Coupon_Yield_FX!F$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",G$26/(1+Coupon_Yield_FX!G$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!G$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!G$15/FX!$N17))*(Coupon_Yield_FX!G$41/FX!$N17*G$26))+(G$26/((1+Coupon_Yield_FX!G$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",H$26/(1+Coupon_Yield_FX!H$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!H$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!H$15/FX!$N17))*(Coupon_Yield_FX!H$41/FX!$N17*H$26))+(H$26/((1+Coupon_Yield_FX!H$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",I$26/(1+Coupon_Yield_FX!I$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!I$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!I$15/FX!$N17))*(Coupon_Yield_FX!I$41/FX!$N17*I$26))+(I$26/((1+Coupon_Yield_FX!I$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",J$26/(1+Coupon_Yield_FX!J$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!J$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!J$15/FX!$N17))*(Coupon_Yield_FX!J$41/FX!$N17*J$26))+(J$26/((1+Coupon_Yield_FX!J$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",K$26/(1+Coupon_Yield_FX!K$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!K$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!K$15/FX!$N17))*(Coupon_Yield_FX!K$41/FX!$N17*K$26))+(K$26/((1+Coupon_Yield_FX!K$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",L$26/(1+Coupon_Yield_FX!L$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!L$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!L$15/FX!$N17))*(Coupon_Yield_FX!L$41/FX!$N17*L$26))+(L$26/((1+Coupon_Yield_FX!L$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",M$26/(1+Coupon_Yield_FX!M$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!M$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!M$15/FX!$N17))*(Coupon_Yield_FX!M$41/FX!$N17*M$26))+(M$26/((1+Coupon_Yield_FX!M$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",N$26/(1+Coupon_Yield_FX!N$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!N$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!N$15/FX!$N17))*(Coupon_Yield_FX!N$41/FX!$N17*N$26))+(N$26/((1+Coupon_Yield_FX!N$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",O$26/(1+Coupon_Yield_FX!O$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!O$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!O$15/FX!$N17))*(Coupon_Yield_FX!O$41/FX!$N17*O$26))+(O$26/((1+Coupon_Yield_FX!O$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",P$26/(1+Coupon_Yield_FX!P$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!P$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!P$15/FX!$N17))*(Coupon_Yield_FX!P$41/FX!$N17*P$26))+(P$26/((1+Coupon_Yield_FX!P$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",Q$26/(1+Coupon_Yield_FX!Q$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!Q$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!Q$15/FX!$N17))*(Coupon_Yield_FX!Q$41/FX!$N17*Q$26))+(Q$26/((1+Coupon_Yield_FX!Q$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",R$26/(1+Coupon_Yield_FX!R$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!R$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!R$15/FX!$N17))*(Coupon_Yield_FX!R$41/FX!$N17*R$26))+(R$26/((1+Coupon_Yield_FX!R$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",S$26/(1+Coupon_Yield_FX!S$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!S$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!S$15/FX!$N17))*(Coupon_Yield_FX!S$41/FX!$N17*S$26))+(S$26/((1+Coupon_Yield_FX!S$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",T$26/(1+Coupon_Yield_FX!T$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!T$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!T$15/FX!$N17))*(Coupon_Yield_FX!T$41/FX!$N17*T$26))+(T$26/((1+Coupon_Yield_FX!T$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",U$26/(1+Coupon_Yield_FX!U$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!U$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!U$15/FX!$N17))*(Coupon_Yield_FX!U$41/FX!$N17*U$26))+(U$26/((1+Coupon_Yield_FX!U$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",V$26/(1+Coupon_Yield_FX!V$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!V$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!V$15/FX!$N17))*(Coupon_Yield_FX!V$41/FX!$N17*V$26))+(V$26/((1+Coupon_Yield_FX!V$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",W$26/(1+Coupon_Yield_FX!W$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!W$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!W$15/FX!$N17))*(Coupon_Yield_FX!W$41/FX!$N17*W$26))+(W$26/((1+Coupon_Yield_FX!W$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",X$26/(1+Coupon_Yield_FX!X$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!X$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!X$15/FX!$N17))*(Coupon_Yield_FX!X$41/FX!$N17*X$26))+(X$26/((1+Coupon_Yield_FX!X$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",Y$26/(1+Coupon_Yield_FX!Y$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!Y$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!Y$15/FX!$N17))*(Coupon_Yield_FX!Y$41/FX!$N17*Y$26))+(Y$26/((1+Coupon_Yield_FX!Y$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",Z$26/(1+Coupon_Yield_FX!Z$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!Z$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!Z$15/FX!$N17))*(Coupon_Yield_FX!Z$41/FX!$N17*Z$26))+(Z$26/((1+Coupon_Yield_FX!Z$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",AA$26/(1+Coupon_Yield_FX!AA$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!AA$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!AA$15/FX!$N17))*(Coupon_Yield_FX!AA$41/FX!$N17*AA$26))+(AA$26/((1+Coupon_Yield_FX!AA$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},{"$f":"IFERROR(IF($A52=\"T-bills\",AB$26/(1+Coupon_Yield_FX!AB$15*FX!$F17/12),(((1-(1/(1+Coupon_Yield_FX!AB$15/FX!$N17)^(FX!$F17*FX!$N17)))/(Coupon_Yield_FX!AB$15/FX!$N17))*(Coupon_Yield_FX!AB$41/FX!$N17*AB$26))+(AB$26/((1+Coupon_Yield_FX!AB$15/FX!$N17)^(FX!$F17*FX!$N17)))),0)","v":0},0,null,{"$f":"FX!$O$17","v":0},{"$f":"FX_Macro!F$21*E52","v":0},{"$f":"FX_Macro!G$21*F52","v":0},{"$f":"FX_Macro!H$21*G52","v":0},{"$f":"FX_Macro!I$21*H52","v":0},{"$f":"FX_Macro!J$21*I52","v":0},{"$f":"FX_Macro!K$21*J52","v":0},{"$f":"FX_Macro!L$21*K52","v":0},{"$f":"FX_Macro!M$21*L52","v":0},{"$f":"FX_Macro!N$21*M52","v":0},{"$f":"FX_Macro!O$21*N52","v":0},{"$f":"FX_Macro!P$21*O52","v":0},{"$f":"FX_Macro!Q$21*P52","v":0},{"$f":"FX_Macro!R$21*Q52","v":0},{"$f":"FX_Macro!S$21*R52","v":0},{"$f":"FX_Macro!T$21*S52","v":0},{"$f":"FX_Macro!U$21*T52","v":0},{"$f":"FX_Macro!V$21*U52","v":0},{"$f":"FX_Macro!W$21*V52","v":0},{"$f":"FX_Macro!X$21*W52","v":0},{"$f":"FX_Macro!Y$21*X52","v":0},{"$f":"FX_Macro!Z$21*Y52","v":0},{"$f":"FX_Macro!AA$21*Z52","v":0},{"$f":"FX_Macro!AB$21*AA52","v":0},{"$f":"FX_Macro!AC$21*AB52","v":0}]
[{"$f":"IF(AND(FX!$O$18=\"FX Security\",FX!$E$18=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$18=\"FX Security\",FX!$O$18=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A53=\"T-bills\",FX!$F$18,FX!$F$18*12)","v":0},0,{"$f":"FX!$O$18","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",E$27/(1+Coupon_Yield_FX!E$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!E$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!E$16/FX!$N18))*(Coupon_Yield_FX!E$42/FX!$N18*E$27))+(E$27/((1+Coupon_Yield_FX!E$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",F$27/(1+Coupon_Yield_FX!F$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!F$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!F$16/FX!$N18))*(Coupon_Yield_FX!F$42/FX!$N18*F$27))+(F$27/((1+Coupon_Yield_FX!F$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",G$27/(1+Coupon_Yield_FX!G$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!G$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!G$16/FX!$N18))*(Coupon_Yield_FX!G$42/FX!$N18*G$27))+(G$27/((1+Coupon_Yield_FX!G$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",H$27/(1+Coupon_Yield_FX!H$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!H$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!H$16/FX!$N18))*(Coupon_Yield_FX!H$42/FX!$N18*H$27))+(H$27/((1+Coupon_Yield_FX!H$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",I$27/(1+Coupon_Yield_FX!I$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!I$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!I$16/FX!$N18))*(Coupon_Yield_FX!I$42/FX!$N18*I$27))+(I$27/((1+Coupon_Yield_FX!I$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",J$27/(1+Coupon_Yield_FX!J$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!J$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!J$16/FX!$N18))*(Coupon_Yield_FX!J$42/FX!$N18*J$27))+(J$27/((1+Coupon_Yield_FX!J$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",K$27/(1+Coupon_Yield_FX!K$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!K$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!K$16/FX!$N18))*(Coupon_Yield_FX!K$42/FX!$N18*K$27))+(K$27/((1+Coupon_Yield_FX!K$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",L$27/(1+Coupon_Yield_FX!L$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!L$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!L$16/FX!$N18))*(Coupon_Yield_FX!L$42/FX!$N18*L$27))+(L$27/((1+Coupon_Yield_FX!L$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",M$27/(1+Coupon_Yield_FX!M$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!M$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!M$16/FX!$N18))*(Coupon_Yield_FX!M$42/FX!$N18*M$27))+(M$27/((1+Coupon_Yield_FX!M$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",N$27/(1+Coupon_Yield_FX!N$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!N$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!N$16/FX!$N18))*(Coupon_Yield_FX!N$42/FX!$N18*N$27))+(N$27/((1+Coupon_Yield_FX!N$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",O$27/(1+Coupon_Yield_FX!O$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!O$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!O$16/FX!$N18))*(Coupon_Yield_FX!O$42/FX!$N18*O$27))+(O$27/((1+Coupon_Yield_FX!O$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",P$27/(1+Coupon_Yield_FX!P$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!P$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!P$16/FX!$N18))*(Coupon_Yield_FX!P$42/FX!$N18*P$27))+(P$27/((1+Coupon_Yield_FX!P$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",Q$27/(1+Coupon_Yield_FX!Q$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!Q$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!Q$16/FX!$N18))*(Coupon_Yield_FX!Q$42/FX!$N18*Q$27))+(Q$27/((1+Coupon_Yield_FX!Q$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",R$27/(1+Coupon_Yield_FX!R$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!R$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!R$16/FX!$N18))*(Coupon_Yield_FX!R$42/FX!$N18*R$27))+(R$27/((1+Coupon_Yield_FX!R$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",S$27/(1+Coupon_Yield_FX!S$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!S$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!S$16/FX!$N18))*(Coupon_Yield_FX!S$42/FX!$N18*S$27))+(S$27/((1+Coupon_Yield_FX!S$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",T$27/(1+Coupon_Yield_FX!T$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!T$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!T$16/FX!$N18))*(Coupon_Yield_FX!T$42/FX!$N18*T$27))+(T$27/((1+Coupon_Yield_FX!T$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",U$27/(1+Coupon_Yield_FX!U$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!U$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!U$16/FX!$N18))*(Coupon_Yield_FX!U$42/FX!$N18*U$27))+(U$27/((1+Coupon_Yield_FX!U$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",V$27/(1+Coupon_Yield_FX!V$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!V$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!V$16/FX!$N18))*(Coupon_Yield_FX!V$42/FX!$N18*V$27))+(V$27/((1+Coupon_Yield_FX!V$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",W$27/(1+Coupon_Yield_FX!W$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!W$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!W$16/FX!$N18))*(Coupon_Yield_FX!W$42/FX!$N18*W$27))+(W$27/((1+Coupon_Yield_FX!W$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",X$27/(1+Coupon_Yield_FX!X$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!X$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!X$16/FX!$N18))*(Coupon_Yield_FX!X$42/FX!$N18*X$27))+(X$27/((1+Coupon_Yield_FX!X$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",Y$27/(1+Coupon_Yield_FX!Y$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!Y$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!Y$16/FX!$N18))*(Coupon_Yield_FX!Y$42/FX!$N18*Y$27))+(Y$27/((1+Coupon_Yield_FX!Y$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",Z$27/(1+Coupon_Yield_FX!Z$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!Z$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!Z$16/FX!$N18))*(Coupon_Yield_FX!Z$42/FX!$N18*Z$27))+(Z$27/((1+Coupon_Yield_FX!Z$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",AA$27/(1+Coupon_Yield_FX!AA$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!AA$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!AA$16/FX!$N18))*(Coupon_Yield_FX!AA$42/FX!$N18*AA$27))+(AA$27/((1+Coupon_Yield_FX!AA$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},{"$f":"IFERROR(IF($A53=\"T-bills\",AB$27/(1+Coupon_Yield_FX!AB$16*FX!$F18/12),(((1-(1/(1+Coupon_Yield_FX!AB$16/FX!$N18)^(FX!$F18*FX!$N18)))/(Coupon_Yield_FX!AB$16/FX!$N18))*(Coupon_Yield_FX!AB$42/FX!$N18*AB$27))+(AB$27/((1+Coupon_Yield_FX!AB$16/FX!$N18)^(FX!$F18*FX!$N18)))),0)","v":0},0,null,{"$f":"FX!$O$18","v":0},{"$f":"FX_Macro!F$21*E53","v":0},{"$f":"FX_Macro!G$21*F53","v":0},{"$f":"FX_Macro!H$21*G53","v":0},{"$f":"FX_Macro!I$21*H53","v":0},{"$f":"FX_Macro!J$21*I53","v":0},{"$f":"FX_Macro!K$21*J53","v":0},{"$f":"FX_Macro!L$21*K53","v":0},{"$f":"FX_Macro!M$21*L53","v":0},{"$f":"FX_Macro!N$21*M53","v":0},{"$f":"FX_Macro!O$21*N53","v":0},{"$f":"FX_Macro!P$21*O53","v":0},{"$f":"FX_Macro!Q$21*P53","v":0},{"$f":"FX_Macro!R$21*Q53","v":0},{"$f":"FX_Macro!S$21*R53","v":0},{"$f":"FX_Macro!T$21*S53","v":0},{"$f":"FX_Macro!U$21*T53","v":0},{"$f":"FX_Macro!V$21*U53","v":0},{"$f":"FX_Macro!W$21*V53","v":0},{"$f":"FX_Macro!X$21*W53","v":0},{"$f":"FX_Macro!Y$21*X53","v":0},{"$f":"FX_Macro!Z$21*Y53","v":0},{"$f":"FX_Macro!AA$21*Z53","v":0},{"$f":"FX_Macro!AB$21*AA53","v":0},{"$f":"FX_Macro!AC$21*AB53","v":0}]
[{"$f":"IF(AND(FX!$O$19=\"FX Security\",FX!$E$19=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$19=\"FX Security\",FX!$O$19=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A54=\"T-bills\",FX!$F$19,FX!$F$19*12)","v":0},0,{"$f":"FX!$O$19","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",E$28/(1+Coupon_Yield_FX!E$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!E$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!E$17/FX!$N19))*(Coupon_Yield_FX!E$43/FX!$N19*E$28))+(E$28/((1+Coupon_Yield_FX!E$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",F$28/(1+Coupon_Yield_FX!F$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!F$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!F$17/FX!$N19))*(Coupon_Yield_FX!F$43/FX!$N19*F$28))+(F$28/((1+Coupon_Yield_FX!F$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",G$28/(1+Coupon_Yield_FX!G$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!G$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!G$17/FX!$N19))*(Coupon_Yield_FX!G$43/FX!$N19*G$28))+(G$28/((1+Coupon_Yield_FX!G$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",H$28/(1+Coupon_Yield_FX!H$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!H$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!H$17/FX!$N19))*(Coupon_Yield_FX!H$43/FX!$N19*H$28))+(H$28/((1+Coupon_Yield_FX!H$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",I$28/(1+Coupon_Yield_FX!I$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!I$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!I$17/FX!$N19))*(Coupon_Yield_FX!I$43/FX!$N19*I$28))+(I$28/((1+Coupon_Yield_FX!I$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",J$28/(1+Coupon_Yield_FX!J$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!J$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!J$17/FX!$N19))*(Coupon_Yield_FX!J$43/FX!$N19*J$28))+(J$28/((1+Coupon_Yield_FX!J$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",K$28/(1+Coupon_Yield_FX!K$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!K$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!K$17/FX!$N19))*(Coupon_Yield_FX!K$43/FX!$N19*K$28))+(K$28/((1+Coupon_Yield_FX!K$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",L$28/(1+Coupon_Yield_FX!L$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!L$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!L$17/FX!$N19))*(Coupon_Yield_FX!L$43/FX!$N19*L$28))+(L$28/((1+Coupon_Yield_FX!L$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",M$28/(1+Coupon_Yield_FX!M$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!M$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!M$17/FX!$N19))*(Coupon_Yield_FX!M$43/FX!$N19*M$28))+(M$28/((1+Coupon_Yield_FX!M$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",N$28/(1+Coupon_Yield_FX!N$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!N$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!N$17/FX!$N19))*(Coupon_Yield_FX!N$43/FX!$N19*N$28))+(N$28/((1+Coupon_Yield_FX!N$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",O$28/(1+Coupon_Yield_FX!O$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!O$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!O$17/FX!$N19))*(Coupon_Yield_FX!O$43/FX!$N19*O$28))+(O$28/((1+Coupon_Yield_FX!O$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",P$28/(1+Coupon_Yield_FX!P$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!P$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!P$17/FX!$N19))*(Coupon_Yield_FX!P$43/FX!$N19*P$28))+(P$28/((1+Coupon_Yield_FX!P$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",Q$28/(1+Coupon_Yield_FX!Q$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!Q$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!Q$17/FX!$N19))*(Coupon_Yield_FX!Q$43/FX!$N19*Q$28))+(Q$28/((1+Coupon_Yield_FX!Q$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",R$28/(1+Coupon_Yield_FX!R$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!R$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!R$17/FX!$N19))*(Coupon_Yield_FX!R$43/FX!$N19*R$28))+(R$28/((1+Coupon_Yield_FX!R$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",S$28/(1+Coupon_Yield_FX!S$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!S$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!S$17/FX!$N19))*(Coupon_Yield_FX!S$43/FX!$N19*S$28))+(S$28/((1+Coupon_Yield_FX!S$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",T$28/(1+Coupon_Yield_FX!T$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!T$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!T$17/FX!$N19))*(Coupon_Yield_FX!T$43/FX!$N19*T$28))+(T$28/((1+Coupon_Yield_FX!T$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",U$28/(1+Coupon_Yield_FX!U$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!U$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!U$17/FX!$N19))*(Coupon_Yield_FX!U$43/FX!$N19*U$28))+(U$28/((1+Coupon_Yield_FX!U$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",V$28/(1+Coupon_Yield_FX!V$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!V$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!V$17/FX!$N19))*(Coupon_Yield_FX!V$43/FX!$N19*V$28))+(V$28/((1+Coupon_Yield_FX!V$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",W$28/(1+Coupon_Yield_FX!W$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!W$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!W$17/FX!$N19))*(Coupon_Yield_FX!W$43/FX!$N19*W$28))+(W$28/((1+Coupon_Yield_FX!W$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",X$28/(1+Coupon_Yield_FX!X$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!X$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!X$17/FX!$N19))*(Coupon_Yield_FX!X$43/FX!$N19*X$28))+(X$28/((1+Coupon_Yield_FX!X$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",Y$28/(1+Coupon_Yield_FX!Y$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!Y$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!Y$17/FX!$N19))*(Coupon_Yield_FX!Y$43/FX!$N19*Y$28))+(Y$28/((1+Coupon_Yield_FX!Y$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",Z$28/(1+Coupon_Yield_FX!Z$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!Z$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!Z$17/FX!$N19))*(Coupon_Yield_FX!Z$43/FX!$N19*Z$28))+(Z$28/((1+Coupon_Yield_FX!Z$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",AA$28/(1+Coupon_Yield_FX!AA$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!AA$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!AA$17/FX!$N19))*(Coupon_Yield_FX!AA$43/FX!$N19*AA$28))+(AA$28/((1+Coupon_Yield_FX!AA$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},{"$f":"IFERROR(IF($A54=\"T-bills\",AB$28/(1+Coupon_Yield_FX!AB$17*FX!$F19/12),(((1-(1/(1+Coupon_Yield_FX!AB$17/FX!$N19)^(FX!$F19*FX!$N19)))/(Coupon_Yield_FX!AB$17/FX!$N19))*(Coupon_Yield_FX!AB$43/FX!$N19*AB$28))+(AB$28/((1+Coupon_Yield_FX!AB$17/FX!$N19)^(FX!$F19*FX!$N19)))),0)","v":0},0,null,{"$f":"FX!$O$19","v":0},{"$f":"FX_Macro!F$21*E54","v":0},{"$f":"FX_Macro!G$21*F54","v":0},{"$f":"FX_Macro!H$21*G54","v":0},{"$f":"FX_Macro!I$21*H54","v":0},{"$f":"FX_Macro!J$21*I54","v":0},{"$f":"FX_Macro!K$21*J54","v":0},{"$f":"FX_Macro!L$21*K54","v":0},{"$f":"FX_Macro!M$21*L54","v":0},{"$f":"FX_Macro!N$21*M54","v":0},{"$f":"FX_Macro!O$21*N54","v":0},{"$f":"FX_Macro!P$21*O54","v":0},{"$f":"FX_Macro!Q$21*P54","v":0},{"$f":"FX_Macro!R$21*Q54","v":0},{"$f":"FX_Macro!S$21*R54","v":0},{"$f":"FX_Macro!T$21*S54","v":0},{"$f":"FX_Macro!U$21*T54","v":0},{"$f":"FX_Macro!V$21*U54","v":0},{"$f":"FX_Macro!W$21*V54","v":0},{"$f":"FX_Macro!X$21*W54","v":0},{"$f":"FX_Macro!Y$21*X54","v":0},{"$f":"FX_Macro!Z$21*Y54","v":0},{"$f":"FX_Macro!AA$21*Z54","v":0},{"$f":"FX_Macro!AB$21*AA54","v":0},{"$f":"FX_Macro!AC$21*AB54","v":0}]
[{"$f":"IF(AND(FX!$O$20=\"FX Security\",FX!$E$20=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$20=\"FX Security\",FX!$O$20=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A55=\"T-bills\",FX!$F$20,FX!$F$20*12)","v":0},0,{"$f":"FX!$O$20","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",E$29/(1+Coupon_Yield_FX!E$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!E$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!E$18/FX!$N20))*(Coupon_Yield_FX!E$44/FX!$N20*E$29))+(E$29/((1+Coupon_Yield_FX!E$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",F$29/(1+Coupon_Yield_FX!F$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!F$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!F$18/FX!$N20))*(Coupon_Yield_FX!F$44/FX!$N20*F$29))+(F$29/((1+Coupon_Yield_FX!F$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",G$29/(1+Coupon_Yield_FX!G$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!G$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!G$18/FX!$N20))*(Coupon_Yield_FX!G$44/FX!$N20*G$29))+(G$29/((1+Coupon_Yield_FX!G$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",H$29/(1+Coupon_Yield_FX!H$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!H$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!H$18/FX!$N20))*(Coupon_Yield_FX!H$44/FX!$N20*H$29))+(H$29/((1+Coupon_Yield_FX!H$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",I$29/(1+Coupon_Yield_FX!I$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!I$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!I$18/FX!$N20))*(Coupon_Yield_FX!I$44/FX!$N20*I$29))+(I$29/((1+Coupon_Yield_FX!I$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",J$29/(1+Coupon_Yield_FX!J$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!J$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!J$18/FX!$N20))*(Coupon_Yield_FX!J$44/FX!$N20*J$29))+(J$29/((1+Coupon_Yield_FX!J$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",K$29/(1+Coupon_Yield_FX!K$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!K$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!K$18/FX!$N20))*(Coupon_Yield_FX!K$44/FX!$N20*K$29))+(K$29/((1+Coupon_Yield_FX!K$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",L$29/(1+Coupon_Yield_FX!L$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!L$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!L$18/FX!$N20))*(Coupon_Yield_FX!L$44/FX!$N20*L$29))+(L$29/((1+Coupon_Yield_FX!L$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",M$29/(1+Coupon_Yield_FX!M$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!M$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!M$18/FX!$N20))*(Coupon_Yield_FX!M$44/FX!$N20*M$29))+(M$29/((1+Coupon_Yield_FX!M$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",N$29/(1+Coupon_Yield_FX!N$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!N$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!N$18/FX!$N20))*(Coupon_Yield_FX!N$44/FX!$N20*N$29))+(N$29/((1+Coupon_Yield_FX!N$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",O$29/(1+Coupon_Yield_FX!O$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!O$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!O$18/FX!$N20))*(Coupon_Yield_FX!O$44/FX!$N20*O$29))+(O$29/((1+Coupon_Yield_FX!O$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",P$29/(1+Coupon_Yield_FX!P$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!P$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!P$18/FX!$N20))*(Coupon_Yield_FX!P$44/FX!$N20*P$29))+(P$29/((1+Coupon_Yield_FX!P$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",Q$29/(1+Coupon_Yield_FX!Q$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!Q$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!Q$18/FX!$N20))*(Coupon_Yield_FX!Q$44/FX!$N20*Q$29))+(Q$29/((1+Coupon_Yield_FX!Q$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",R$29/(1+Coupon_Yield_FX!R$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!R$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!R$18/FX!$N20))*(Coupon_Yield_FX!R$44/FX!$N20*R$29))+(R$29/((1+Coupon_Yield_FX!R$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",S$29/(1+Coupon_Yield_FX!S$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!S$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!S$18/FX!$N20))*(Coupon_Yield_FX!S$44/FX!$N20*S$29))+(S$29/((1+Coupon_Yield_FX!S$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",T$29/(1+Coupon_Yield_FX!T$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!T$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!T$18/FX!$N20))*(Coupon_Yield_FX!T$44/FX!$N20*T$29))+(T$29/((1+Coupon_Yield_FX!T$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",U$29/(1+Coupon_Yield_FX!U$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!U$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!U$18/FX!$N20))*(Coupon_Yield_FX!U$44/FX!$N20*U$29))+(U$29/((1+Coupon_Yield_FX!U$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",V$29/(1+Coupon_Yield_FX!V$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!V$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!V$18/FX!$N20))*(Coupon_Yield_FX!V$44/FX!$N20*V$29))+(V$29/((1+Coupon_Yield_FX!V$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",W$29/(1+Coupon_Yield_FX!W$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!W$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!W$18/FX!$N20))*(Coupon_Yield_FX!W$44/FX!$N20*W$29))+(W$29/((1+Coupon_Yield_FX!W$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",X$29/(1+Coupon_Yield_FX!X$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!X$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!X$18/FX!$N20))*(Coupon_Yield_FX!X$44/FX!$N20*X$29))+(X$29/((1+Coupon_Yield_FX!X$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",Y$29/(1+Coupon_Yield_FX!Y$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!Y$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!Y$18/FX!$N20))*(Coupon_Yield_FX!Y$44/FX!$N20*Y$29))+(Y$29/((1+Coupon_Yield_FX!Y$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",Z$29/(1+Coupon_Yield_FX!Z$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!Z$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!Z$18/FX!$N20))*(Coupon_Yield_FX!Z$44/FX!$N20*Z$29))+(Z$29/((1+Coupon_Yield_FX!Z$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",AA$29/(1+Coupon_Yield_FX!AA$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!AA$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!AA$18/FX!$N20))*(Coupon_Yield_FX!AA$44/FX!$N20*AA$29))+(AA$29/((1+Coupon_Yield_FX!AA$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},{"$f":"IFERROR(IF($A55=\"T-bills\",AB$29/(1+Coupon_Yield_FX!AB$18*FX!$F20/12),(((1-(1/(1+Coupon_Yield_FX!AB$18/FX!$N20)^(FX!$F20*FX!$N20)))/(Coupon_Yield_FX!AB$18/FX!$N20))*(Coupon_Yield_FX!AB$44/FX!$N20*AB$29))+(AB$29/((1+Coupon_Yield_FX!AB$18/FX!$N20)^(FX!$F20*FX!$N20)))),0)","v":0},0,null,{"$f":"FX!$O$20","v":0},{"$f":"FX_Macro!F$21*E55","v":0},{"$f":"FX_Macro!G$21*F55","v":0},{"$f":"FX_Macro!H$21*G55","v":0},{"$f":"FX_Macro!I$21*H55","v":0},{"$f":"FX_Macro!J$21*I55","v":0},{"$f":"FX_Macro!K$21*J55","v":0},{"$f":"FX_Macro!L$21*K55","v":0},{"$f":"FX_Macro!M$21*L55","v":0},{"$f":"FX_Macro!N$21*M55","v":0},{"$f":"FX_Macro!O$21*N55","v":0},{"$f":"FX_Macro!P$21*O55","v":0},{"$f":"FX_Macro!Q$21*P55","v":0},{"$f":"FX_Macro!R$21*Q55","v":0},{"$f":"FX_Macro!S$21*R55","v":0},{"$f":"FX_Macro!T$21*S55","v":0},{"$f":"FX_Macro!U$21*T55","v":0},{"$f":"FX_Macro!V$21*U55","v":0},{"$f":"FX_Macro!W$21*V55","v":0},{"$f":"FX_Macro!X$21*W55","v":0},{"$f":"FX_Macro!Y$21*X55","v":0},{"$f":"FX_Macro!Z$21*Y55","v":0},{"$f":"FX_Macro!AA$21*Z55","v":0},{"$f":"FX_Macro!AB$21*AA55","v":0},{"$f":"FX_Macro!AC$21*AB55","v":0}]
[{"$f":"IF(AND(FX!$O$21=\"FX Security\",FX!$E$21=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$21=\"FX Security\",FX!$O$21=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A56=\"T-bills\",FX!$F$21,FX!$F$21*12)","v":0},0,{"$f":"FX!$O$21","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",E$30/(1+Coupon_Yield_FX!E$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!E$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!E$19/FX!$N21))*(Coupon_Yield_FX!E$45/FX!$N21*E$30))+(E$30/((1+Coupon_Yield_FX!E$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",F$30/(1+Coupon_Yield_FX!F$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!F$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!F$19/FX!$N21))*(Coupon_Yield_FX!F$45/FX!$N21*F$30))+(F$30/((1+Coupon_Yield_FX!F$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",G$30/(1+Coupon_Yield_FX!G$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!G$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!G$19/FX!$N21))*(Coupon_Yield_FX!G$45/FX!$N21*G$30))+(G$30/((1+Coupon_Yield_FX!G$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",H$30/(1+Coupon_Yield_FX!H$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!H$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!H$19/FX!$N21))*(Coupon_Yield_FX!H$45/FX!$N21*H$30))+(H$30/((1+Coupon_Yield_FX!H$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",I$30/(1+Coupon_Yield_FX!I$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!I$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!I$19/FX!$N21))*(Coupon_Yield_FX!I$45/FX!$N21*I$30))+(I$30/((1+Coupon_Yield_FX!I$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",J$30/(1+Coupon_Yield_FX!J$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!J$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!J$19/FX!$N21))*(Coupon_Yield_FX!J$45/FX!$N21*J$30))+(J$30/((1+Coupon_Yield_FX!J$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",K$30/(1+Coupon_Yield_FX!K$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!K$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!K$19/FX!$N21))*(Coupon_Yield_FX!K$45/FX!$N21*K$30))+(K$30/((1+Coupon_Yield_FX!K$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",L$30/(1+Coupon_Yield_FX!L$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!L$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!L$19/FX!$N21))*(Coupon_Yield_FX!L$45/FX!$N21*L$30))+(L$30/((1+Coupon_Yield_FX!L$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",M$30/(1+Coupon_Yield_FX!M$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!M$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!M$19/FX!$N21))*(Coupon_Yield_FX!M$45/FX!$N21*M$30))+(M$30/((1+Coupon_Yield_FX!M$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",N$30/(1+Coupon_Yield_FX!N$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!N$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!N$19/FX!$N21))*(Coupon_Yield_FX!N$45/FX!$N21*N$30))+(N$30/((1+Coupon_Yield_FX!N$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",O$30/(1+Coupon_Yield_FX!O$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!O$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!O$19/FX!$N21))*(Coupon_Yield_FX!O$45/FX!$N21*O$30))+(O$30/((1+Coupon_Yield_FX!O$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",P$30/(1+Coupon_Yield_FX!P$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!P$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!P$19/FX!$N21))*(Coupon_Yield_FX!P$45/FX!$N21*P$30))+(P$30/((1+Coupon_Yield_FX!P$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",Q$30/(1+Coupon_Yield_FX!Q$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!Q$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!Q$19/FX!$N21))*(Coupon_Yield_FX!Q$45/FX!$N21*Q$30))+(Q$30/((1+Coupon_Yield_FX!Q$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",R$30/(1+Coupon_Yield_FX!R$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!R$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!R$19/FX!$N21))*(Coupon_Yield_FX!R$45/FX!$N21*R$30))+(R$30/((1+Coupon_Yield_FX!R$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",S$30/(1+Coupon_Yield_FX!S$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!S$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!S$19/FX!$N21))*(Coupon_Yield_FX!S$45/FX!$N21*S$30))+(S$30/((1+Coupon_Yield_FX!S$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",T$30/(1+Coupon_Yield_FX!T$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!T$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!T$19/FX!$N21))*(Coupon_Yield_FX!T$45/FX!$N21*T$30))+(T$30/((1+Coupon_Yield_FX!T$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",U$30/(1+Coupon_Yield_FX!U$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!U$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!U$19/FX!$N21))*(Coupon_Yield_FX!U$45/FX!$N21*U$30))+(U$30/((1+Coupon_Yield_FX!U$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",V$30/(1+Coupon_Yield_FX!V$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!V$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!V$19/FX!$N21))*(Coupon_Yield_FX!V$45/FX!$N21*V$30))+(V$30/((1+Coupon_Yield_FX!V$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",W$30/(1+Coupon_Yield_FX!W$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!W$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!W$19/FX!$N21))*(Coupon_Yield_FX!W$45/FX!$N21*W$30))+(W$30/((1+Coupon_Yield_FX!W$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",X$30/(1+Coupon_Yield_FX!X$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!X$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!X$19/FX!$N21))*(Coupon_Yield_FX!X$45/FX!$N21*X$30))+(X$30/((1+Coupon_Yield_FX!X$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",Y$30/(1+Coupon_Yield_FX!Y$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!Y$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!Y$19/FX!$N21))*(Coupon_Yield_FX!Y$45/FX!$N21*Y$30))+(Y$30/((1+Coupon_Yield_FX!Y$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",Z$30/(1+Coupon_Yield_FX!Z$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!Z$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!Z$19/FX!$N21))*(Coupon_Yield_FX!Z$45/FX!$N21*Z$30))+(Z$30/((1+Coupon_Yield_FX!Z$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",AA$30/(1+Coupon_Yield_FX!AA$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!AA$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!AA$19/FX!$N21))*(Coupon_Yield_FX!AA$45/FX!$N21*AA$30))+(AA$30/((1+Coupon_Yield_FX!AA$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},{"$f":"IFERROR(IF($A56=\"T-bills\",AB$30/(1+Coupon_Yield_FX!AB$19*FX!$F21/12),(((1-(1/(1+Coupon_Yield_FX!AB$19/FX!$N21)^(FX!$F21*FX!$N21)))/(Coupon_Yield_FX!AB$19/FX!$N21))*(Coupon_Yield_FX!AB$45/FX!$N21*AB$30))+(AB$30/((1+Coupon_Yield_FX!AB$19/FX!$N21)^(FX!$F21*FX!$N21)))),0)","v":0},0,null,{"$f":"FX!$O$21","v":0},{"$f":"FX_Macro!F$21*E56","v":0},{"$f":"FX_Macro!G$21*F56","v":0},{"$f":"FX_Macro!H$21*G56","v":0},{"$f":"FX_Macro!I$21*H56","v":0},{"$f":"FX_Macro!J$21*I56","v":0},{"$f":"FX_Macro!K$21*J56","v":0},{"$f":"FX_Macro!L$21*K56","v":0},{"$f":"FX_Macro!M$21*L56","v":0},{"$f":"FX_Macro!N$21*M56","v":0},{"$f":"FX_Macro!O$21*N56","v":0},{"$f":"FX_Macro!P$21*O56","v":0},{"$f":"FX_Macro!Q$21*P56","v":0},{"$f":"FX_Macro!R$21*Q56","v":0},{"$f":"FX_Macro!S$21*R56","v":0},{"$f":"FX_Macro!T$21*S56","v":0},{"$f":"FX_Macro!U$21*T56","v":0},{"$f":"FX_Macro!V$21*U56","v":0},{"$f":"FX_Macro!W$21*V56","v":0},{"$f":"FX_Macro!X$21*W56","v":0},{"$f":"FX_Macro!Y$21*X56","v":0},{"$f":"FX_Macro!Z$21*Y56","v":0},{"$f":"FX_Macro!AA$21*Z56","v":0},{"$f":"FX_Macro!AB$21*AA56","v":0},{"$f":"FX_Macro!AC$21*AB56","v":0}]
[{"$f":"IF(AND(FX!$O$22=\"FX Security\",FX!$E$22=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$22=\"FX Security\",FX!$O$22=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A57=\"T-bills\",FX!$F$22,FX!$F$22*12)","v":0},0,{"$f":"FX!$O$22","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",E$31/(1+Coupon_Yield_FX!E$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!E$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!E$20/FX!$N22))*(Coupon_Yield_FX!E$46/FX!$N22*E$31))+(E$31/((1+Coupon_Yield_FX!E$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",F$31/(1+Coupon_Yield_FX!F$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!F$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!F$20/FX!$N22))*(Coupon_Yield_FX!F$46/FX!$N22*F$31))+(F$31/((1+Coupon_Yield_FX!F$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",G$31/(1+Coupon_Yield_FX!G$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!G$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!G$20/FX!$N22))*(Coupon_Yield_FX!G$46/FX!$N22*G$31))+(G$31/((1+Coupon_Yield_FX!G$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",H$31/(1+Coupon_Yield_FX!H$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!H$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!H$20/FX!$N22))*(Coupon_Yield_FX!H$46/FX!$N22*H$31))+(H$31/((1+Coupon_Yield_FX!H$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",I$31/(1+Coupon_Yield_FX!I$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!I$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!I$20/FX!$N22))*(Coupon_Yield_FX!I$46/FX!$N22*I$31))+(I$31/((1+Coupon_Yield_FX!I$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",J$31/(1+Coupon_Yield_FX!J$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!J$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!J$20/FX!$N22))*(Coupon_Yield_FX!J$46/FX!$N22*J$31))+(J$31/((1+Coupon_Yield_FX!J$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",K$31/(1+Coupon_Yield_FX!K$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!K$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!K$20/FX!$N22))*(Coupon_Yield_FX!K$46/FX!$N22*K$31))+(K$31/((1+Coupon_Yield_FX!K$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",L$31/(1+Coupon_Yield_FX!L$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!L$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!L$20/FX!$N22))*(Coupon_Yield_FX!L$46/FX!$N22*L$31))+(L$31/((1+Coupon_Yield_FX!L$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",M$31/(1+Coupon_Yield_FX!M$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!M$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!M$20/FX!$N22))*(Coupon_Yield_FX!M$46/FX!$N22*M$31))+(M$31/((1+Coupon_Yield_FX!M$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",N$31/(1+Coupon_Yield_FX!N$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!N$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!N$20/FX!$N22))*(Coupon_Yield_FX!N$46/FX!$N22*N$31))+(N$31/((1+Coupon_Yield_FX!N$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",O$31/(1+Coupon_Yield_FX!O$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!O$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!O$20/FX!$N22))*(Coupon_Yield_FX!O$46/FX!$N22*O$31))+(O$31/((1+Coupon_Yield_FX!O$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",P$31/(1+Coupon_Yield_FX!P$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!P$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!P$20/FX!$N22))*(Coupon_Yield_FX!P$46/FX!$N22*P$31))+(P$31/((1+Coupon_Yield_FX!P$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",Q$31/(1+Coupon_Yield_FX!Q$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!Q$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!Q$20/FX!$N22))*(Coupon_Yield_FX!Q$46/FX!$N22*Q$31))+(Q$31/((1+Coupon_Yield_FX!Q$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",R$31/(1+Coupon_Yield_FX!R$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!R$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!R$20/FX!$N22))*(Coupon_Yield_FX!R$46/FX!$N22*R$31))+(R$31/((1+Coupon_Yield_FX!R$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",S$31/(1+Coupon_Yield_FX!S$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!S$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!S$20/FX!$N22))*(Coupon_Yield_FX!S$46/FX!$N22*S$31))+(S$31/((1+Coupon_Yield_FX!S$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",T$31/(1+Coupon_Yield_FX!T$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!T$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!T$20/FX!$N22))*(Coupon_Yield_FX!T$46/FX!$N22*T$31))+(T$31/((1+Coupon_Yield_FX!T$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",U$31/(1+Coupon_Yield_FX!U$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!U$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!U$20/FX!$N22))*(Coupon_Yield_FX!U$46/FX!$N22*U$31))+(U$31/((1+Coupon_Yield_FX!U$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",V$31/(1+Coupon_Yield_FX!V$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!V$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!V$20/FX!$N22))*(Coupon_Yield_FX!V$46/FX!$N22*V$31))+(V$31/((1+Coupon_Yield_FX!V$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",W$31/(1+Coupon_Yield_FX!W$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!W$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!W$20/FX!$N22))*(Coupon_Yield_FX!W$46/FX!$N22*W$31))+(W$31/((1+Coupon_Yield_FX!W$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",X$31/(1+Coupon_Yield_FX!X$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!X$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!X$20/FX!$N22))*(Coupon_Yield_FX!X$46/FX!$N22*X$31))+(X$31/((1+Coupon_Yield_FX!X$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",Y$31/(1+Coupon_Yield_FX!Y$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!Y$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!Y$20/FX!$N22))*(Coupon_Yield_FX!Y$46/FX!$N22*Y$31))+(Y$31/((1+Coupon_Yield_FX!Y$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",Z$31/(1+Coupon_Yield_FX!Z$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!Z$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!Z$20/FX!$N22))*(Coupon_Yield_FX!Z$46/FX!$N22*Z$31))+(Z$31/((1+Coupon_Yield_FX!Z$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",AA$31/(1+Coupon_Yield_FX!AA$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!AA$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!AA$20/FX!$N22))*(Coupon_Yield_FX!AA$46/FX!$N22*AA$31))+(AA$31/((1+Coupon_Yield_FX!AA$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},{"$f":"IFERROR(IF($A57=\"T-bills\",AB$31/(1+Coupon_Yield_FX!AB$20*FX!$F22/12),(((1-(1/(1+Coupon_Yield_FX!AB$20/FX!$N22)^(FX!$F22*FX!$N22)))/(Coupon_Yield_FX!AB$20/FX!$N22))*(Coupon_Yield_FX!AB$46/FX!$N22*AB$31))+(AB$31/((1+Coupon_Yield_FX!AB$20/FX!$N22)^(FX!$F22*FX!$N22)))),0)","v":0},0,null,{"$f":"FX!$O$22","v":0},{"$f":"FX_Macro!F$21*E57","v":0},{"$f":"FX_Macro!G$21*F57","v":0},{"$f":"FX_Macro!H$21*G57","v":0},{"$f":"FX_Macro!I$21*H57","v":0},{"$f":"FX_Macro!J$21*I57","v":0},{"$f":"FX_Macro!K$21*J57","v":0},{"$f":"FX_Macro!L$21*K57","v":0},{"$f":"FX_Macro!M$21*L57","v":0},{"$f":"FX_Macro!N$21*M57","v":0},{"$f":"FX_Macro!O$21*N57","v":0},{"$f":"FX_Macro!P$21*O57","v":0},{"$f":"FX_Macro!Q$21*P57","v":0},{"$f":"FX_Macro!R$21*Q57","v":0},{"$f":"FX_Macro!S$21*R57","v":0},{"$f":"FX_Macro!T$21*S57","v":0},{"$f":"FX_Macro!U$21*T57","v":0},{"$f":"FX_Macro!V$21*U57","v":0},{"$f":"FX_Macro!W$21*V57","v":0},{"$f":"FX_Macro!X$21*W57","v":0},{"$f":"FX_Macro!Y$21*X57","v":0},{"$f":"FX_Macro!Z$21*Y57","v":0},{"$f":"FX_Macro!AA$21*Z57","v":0},{"$f":"FX_Macro!AB$21*AA57","v":0},{"$f":"FX_Macro!AC$21*AB57","v":0}]
[{"$f":"IF(AND(FX!$O$23=\"FX Security\",FX!$E$23=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$23=\"FX Security\",FX!$O$23=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A58=\"T-bills\",FX!$F$23,FX!$F$23*12)","v":0},0,{"$f":"FX!$O$23","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",E$32/(1+Coupon_Yield_FX!E$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!E$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!E$21/FX!$N23))*(Coupon_Yield_FX!E$47/FX!$N23*E$32))+(E$32/((1+Coupon_Yield_FX!E$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",F$32/(1+Coupon_Yield_FX!F$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!F$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!F$21/FX!$N23))*(Coupon_Yield_FX!F$47/FX!$N23*F$32))+(F$32/((1+Coupon_Yield_FX!F$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",G$32/(1+Coupon_Yield_FX!G$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!G$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!G$21/FX!$N23))*(Coupon_Yield_FX!G$47/FX!$N23*G$32))+(G$32/((1+Coupon_Yield_FX!G$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",H$32/(1+Coupon_Yield_FX!H$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!H$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!H$21/FX!$N23))*(Coupon_Yield_FX!H$47/FX!$N23*H$32))+(H$32/((1+Coupon_Yield_FX!H$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",I$32/(1+Coupon_Yield_FX!I$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!I$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!I$21/FX!$N23))*(Coupon_Yield_FX!I$47/FX!$N23*I$32))+(I$32/((1+Coupon_Yield_FX!I$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",J$32/(1+Coupon_Yield_FX!J$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!J$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!J$21/FX!$N23))*(Coupon_Yield_FX!J$47/FX!$N23*J$32))+(J$32/((1+Coupon_Yield_FX!J$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",K$32/(1+Coupon_Yield_FX!K$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!K$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!K$21/FX!$N23))*(Coupon_Yield_FX!K$47/FX!$N23*K$32))+(K$32/((1+Coupon_Yield_FX!K$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",L$32/(1+Coupon_Yield_FX!L$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!L$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!L$21/FX!$N23))*(Coupon_Yield_FX!L$47/FX!$N23*L$32))+(L$32/((1+Coupon_Yield_FX!L$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",M$32/(1+Coupon_Yield_FX!M$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!M$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!M$21/FX!$N23))*(Coupon_Yield_FX!M$47/FX!$N23*M$32))+(M$32/((1+Coupon_Yield_FX!M$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",N$32/(1+Coupon_Yield_FX!N$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!N$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!N$21/FX!$N23))*(Coupon_Yield_FX!N$47/FX!$N23*N$32))+(N$32/((1+Coupon_Yield_FX!N$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",O$32/(1+Coupon_Yield_FX!O$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!O$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!O$21/FX!$N23))*(Coupon_Yield_FX!O$47/FX!$N23*O$32))+(O$32/((1+Coupon_Yield_FX!O$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",P$32/(1+Coupon_Yield_FX!P$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!P$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!P$21/FX!$N23))*(Coupon_Yield_FX!P$47/FX!$N23*P$32))+(P$32/((1+Coupon_Yield_FX!P$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",Q$32/(1+Coupon_Yield_FX!Q$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!Q$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!Q$21/FX!$N23))*(Coupon_Yield_FX!Q$47/FX!$N23*Q$32))+(Q$32/((1+Coupon_Yield_FX!Q$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",R$32/(1+Coupon_Yield_FX!R$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!R$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!R$21/FX!$N23))*(Coupon_Yield_FX!R$47/FX!$N23*R$32))+(R$32/((1+Coupon_Yield_FX!R$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",S$32/(1+Coupon_Yield_FX!S$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!S$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!S$21/FX!$N23))*(Coupon_Yield_FX!S$47/FX!$N23*S$32))+(S$32/((1+Coupon_Yield_FX!S$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",T$32/(1+Coupon_Yield_FX!T$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!T$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!T$21/FX!$N23))*(Coupon_Yield_FX!T$47/FX!$N23*T$32))+(T$32/((1+Coupon_Yield_FX!T$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",U$32/(1+Coupon_Yield_FX!U$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!U$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!U$21/FX!$N23))*(Coupon_Yield_FX!U$47/FX!$N23*U$32))+(U$32/((1+Coupon_Yield_FX!U$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",V$32/(1+Coupon_Yield_FX!V$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!V$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!V$21/FX!$N23))*(Coupon_Yield_FX!V$47/FX!$N23*V$32))+(V$32/((1+Coupon_Yield_FX!V$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",W$32/(1+Coupon_Yield_FX!W$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!W$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!W$21/FX!$N23))*(Coupon_Yield_FX!W$47/FX!$N23*W$32))+(W$32/((1+Coupon_Yield_FX!W$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",X$32/(1+Coupon_Yield_FX!X$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!X$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!X$21/FX!$N23))*(Coupon_Yield_FX!X$47/FX!$N23*X$32))+(X$32/((1+Coupon_Yield_FX!X$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",Y$32/(1+Coupon_Yield_FX!Y$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!Y$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!Y$21/FX!$N23))*(Coupon_Yield_FX!Y$47/FX!$N23*Y$32))+(Y$32/((1+Coupon_Yield_FX!Y$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",Z$32/(1+Coupon_Yield_FX!Z$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!Z$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!Z$21/FX!$N23))*(Coupon_Yield_FX!Z$47/FX!$N23*Z$32))+(Z$32/((1+Coupon_Yield_FX!Z$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",AA$32/(1+Coupon_Yield_FX!AA$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!AA$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!AA$21/FX!$N23))*(Coupon_Yield_FX!AA$47/FX!$N23*AA$32))+(AA$32/((1+Coupon_Yield_FX!AA$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},{"$f":"IFERROR(IF($A58=\"T-bills\",AB$32/(1+Coupon_Yield_FX!AB$21*FX!$F23/12),(((1-(1/(1+Coupon_Yield_FX!AB$21/FX!$N23)^(FX!$F23*FX!$N23)))/(Coupon_Yield_FX!AB$21/FX!$N23))*(Coupon_Yield_FX!AB$47/FX!$N23*AB$32))+(AB$32/((1+Coupon_Yield_FX!AB$21/FX!$N23)^(FX!$F23*FX!$N23)))),0)","v":0},0,null,{"$f":"FX!$O$23","v":0},{"$f":"FX_Macro!F$21*E58","v":0},{"$f":"FX_Macro!G$21*F58","v":0},{"$f":"FX_Macro!H$21*G58","v":0},{"$f":"FX_Macro!I$21*H58","v":0},{"$f":"FX_Macro!J$21*I58","v":0},{"$f":"FX_Macro!K$21*J58","v":0},{"$f":"FX_Macro!L$21*K58","v":0},{"$f":"FX_Macro!M$21*L58","v":0},{"$f":"FX_Macro!N$21*M58","v":0},{"$f":"FX_Macro!O$21*N58","v":0},{"$f":"FX_Macro!P$21*O58","v":0},{"$f":"FX_Macro!Q$21*P58","v":0},{"$f":"FX_Macro!R$21*Q58","v":0},{"$f":"FX_Macro!S$21*R58","v":0},{"$f":"FX_Macro!T$21*S58","v":0},{"$f":"FX_Macro!U$21*T58","v":0},{"$f":"FX_Macro!V$21*U58","v":0},{"$f":"FX_Macro!W$21*V58","v":0},{"$f":"FX_Macro!X$21*W58","v":0},{"$f":"FX_Macro!Y$21*X58","v":0},{"$f":"FX_Macro!Z$21*Y58","v":0},{"$f":"FX_Macro!AA$21*Z58","v":0},{"$f":"FX_Macro!AB$21*AA58","v":0},{"$f":"FX_Macro!AC$21*AB58","v":0}]
[{"$f":"IF(AND(FX!$O$24=\"FX Security\",FX!$E$24=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$24=\"FX Security\",FX!$O$24=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A59=\"T-bills\",FX!$F$24,FX!$F$24*12)","v":0},0,{"$f":"FX!$O$24","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",E$33/(1+Coupon_Yield_FX!E$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!E$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!E$22/FX!$N24))*(Coupon_Yield_FX!E$48/FX!$N24*E$33))+(E$33/((1+Coupon_Yield_FX!E$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",F$33/(1+Coupon_Yield_FX!F$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!F$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!F$22/FX!$N24))*(Coupon_Yield_FX!F$48/FX!$N24*F$33))+(F$33/((1+Coupon_Yield_FX!F$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",G$33/(1+Coupon_Yield_FX!G$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!G$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!G$22/FX!$N24))*(Coupon_Yield_FX!G$48/FX!$N24*G$33))+(G$33/((1+Coupon_Yield_FX!G$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",H$33/(1+Coupon_Yield_FX!H$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!H$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!H$22/FX!$N24))*(Coupon_Yield_FX!H$48/FX!$N24*H$33))+(H$33/((1+Coupon_Yield_FX!H$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",I$33/(1+Coupon_Yield_FX!I$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!I$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!I$22/FX!$N24))*(Coupon_Yield_FX!I$48/FX!$N24*I$33))+(I$33/((1+Coupon_Yield_FX!I$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",J$33/(1+Coupon_Yield_FX!J$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!J$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!J$22/FX!$N24))*(Coupon_Yield_FX!J$48/FX!$N24*J$33))+(J$33/((1+Coupon_Yield_FX!J$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",K$33/(1+Coupon_Yield_FX!K$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!K$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!K$22/FX!$N24))*(Coupon_Yield_FX!K$48/FX!$N24*K$33))+(K$33/((1+Coupon_Yield_FX!K$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",L$33/(1+Coupon_Yield_FX!L$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!L$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!L$22/FX!$N24))*(Coupon_Yield_FX!L$48/FX!$N24*L$33))+(L$33/((1+Coupon_Yield_FX!L$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",M$33/(1+Coupon_Yield_FX!M$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!M$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!M$22/FX!$N24))*(Coupon_Yield_FX!M$48/FX!$N24*M$33))+(M$33/((1+Coupon_Yield_FX!M$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",N$33/(1+Coupon_Yield_FX!N$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!N$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!N$22/FX!$N24))*(Coupon_Yield_FX!N$48/FX!$N24*N$33))+(N$33/((1+Coupon_Yield_FX!N$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",O$33/(1+Coupon_Yield_FX!O$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!O$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!O$22/FX!$N24))*(Coupon_Yield_FX!O$48/FX!$N24*O$33))+(O$33/((1+Coupon_Yield_FX!O$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",P$33/(1+Coupon_Yield_FX!P$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!P$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!P$22/FX!$N24))*(Coupon_Yield_FX!P$48/FX!$N24*P$33))+(P$33/((1+Coupon_Yield_FX!P$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",Q$33/(1+Coupon_Yield_FX!Q$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!Q$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!Q$22/FX!$N24))*(Coupon_Yield_FX!Q$48/FX!$N24*Q$33))+(Q$33/((1+Coupon_Yield_FX!Q$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",R$33/(1+Coupon_Yield_FX!R$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!R$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!R$22/FX!$N24))*(Coupon_Yield_FX!R$48/FX!$N24*R$33))+(R$33/((1+Coupon_Yield_FX!R$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",S$33/(1+Coupon_Yield_FX!S$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!S$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!S$22/FX!$N24))*(Coupon_Yield_FX!S$48/FX!$N24*S$33))+(S$33/((1+Coupon_Yield_FX!S$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",T$33/(1+Coupon_Yield_FX!T$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!T$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!T$22/FX!$N24))*(Coupon_Yield_FX!T$48/FX!$N24*T$33))+(T$33/((1+Coupon_Yield_FX!T$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",U$33/(1+Coupon_Yield_FX!U$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!U$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!U$22/FX!$N24))*(Coupon_Yield_FX!U$48/FX!$N24*U$33))+(U$33/((1+Coupon_Yield_FX!U$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",V$33/(1+Coupon_Yield_FX!V$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!V$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!V$22/FX!$N24))*(Coupon_Yield_FX!V$48/FX!$N24*V$33))+(V$33/((1+Coupon_Yield_FX!V$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",W$33/(1+Coupon_Yield_FX!W$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!W$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!W$22/FX!$N24))*(Coupon_Yield_FX!W$48/FX!$N24*W$33))+(W$33/((1+Coupon_Yield_FX!W$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",X$33/(1+Coupon_Yield_FX!X$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!X$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!X$22/FX!$N24))*(Coupon_Yield_FX!X$48/FX!$N24*X$33))+(X$33/((1+Coupon_Yield_FX!X$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",Y$33/(1+Coupon_Yield_FX!Y$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!Y$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!Y$22/FX!$N24))*(Coupon_Yield_FX!Y$48/FX!$N24*Y$33))+(Y$33/((1+Coupon_Yield_FX!Y$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",Z$33/(1+Coupon_Yield_FX!Z$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!Z$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!Z$22/FX!$N24))*(Coupon_Yield_FX!Z$48/FX!$N24*Z$33))+(Z$33/((1+Coupon_Yield_FX!Z$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",AA$33/(1+Coupon_Yield_FX!AA$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!AA$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!AA$22/FX!$N24))*(Coupon_Yield_FX!AA$48/FX!$N24*AA$33))+(AA$33/((1+Coupon_Yield_FX!AA$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},{"$f":"IFERROR(IF($A59=\"T-bills\",AB$33/(1+Coupon_Yield_FX!AB$22*FX!$F24/12),(((1-(1/(1+Coupon_Yield_FX!AB$22/FX!$N24)^(FX!$F24*FX!$N24)))/(Coupon_Yield_FX!AB$22/FX!$N24))*(Coupon_Yield_FX!AB$48/FX!$N24*AB$33))+(AB$33/((1+Coupon_Yield_FX!AB$22/FX!$N24)^(FX!$F24*FX!$N24)))),0)","v":0},0,null,{"$f":"FX!$O$24","v":0},{"$f":"FX_Macro!F$21*E59","v":0},{"$f":"FX_Macro!G$21*F59","v":0},{"$f":"FX_Macro!H$21*G59","v":0},{"$f":"FX_Macro!I$21*H59","v":0},{"$f":"FX_Macro!J$21*I59","v":0},{"$f":"FX_Macro!K$21*J59","v":0},{"$f":"FX_Macro!L$21*K59","v":0},{"$f":"FX_Macro!M$21*L59","v":0},{"$f":"FX_Macro!N$21*M59","v":0},{"$f":"FX_Macro!O$21*N59","v":0},{"$f":"FX_Macro!P$21*O59","v":0},{"$f":"FX_Macro!Q$21*P59","v":0},{"$f":"FX_Macro!R$21*Q59","v":0},{"$f":"FX_Macro!S$21*R59","v":0},{"$f":"FX_Macro!T$21*S59","v":0},{"$f":"FX_Macro!U$21*T59","v":0},{"$f":"FX_Macro!V$21*U59","v":0},{"$f":"FX_Macro!W$21*V59","v":0},{"$f":"FX_Macro!X$21*W59","v":0},{"$f":"FX_Macro!Y$21*X59","v":0},{"$f":"FX_Macro!Z$21*Y59","v":0},{"$f":"FX_Macro!AA$21*Z59","v":0},{"$f":"FX_Macro!AB$21*AA59","v":0},{"$f":"FX_Macro!AC$21*AB59","v":0}]
[{"$f":"IF(AND(FX!$O$25=\"FX Security\",FX!$E$25=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$25=\"FX Security\",FX!$O$25=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A60=\"T-bills\",FX!$F$25,FX!$F$25*12)","v":0},0,{"$f":"FX!$O$25","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",E$34/(1+Coupon_Yield_FX!E$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!E$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!E$23/FX!$N25))*(Coupon_Yield_FX!E$49/FX!$N25*E$34))+(E$34/((1+Coupon_Yield_FX!E$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",F$34/(1+Coupon_Yield_FX!F$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!F$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!F$23/FX!$N25))*(Coupon_Yield_FX!F$49/FX!$N25*F$34))+(F$34/((1+Coupon_Yield_FX!F$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",G$34/(1+Coupon_Yield_FX!G$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!G$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!G$23/FX!$N25))*(Coupon_Yield_FX!G$49/FX!$N25*G$34))+(G$34/((1+Coupon_Yield_FX!G$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",H$34/(1+Coupon_Yield_FX!H$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!H$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!H$23/FX!$N25))*(Coupon_Yield_FX!H$49/FX!$N25*H$34))+(H$34/((1+Coupon_Yield_FX!H$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",I$34/(1+Coupon_Yield_FX!I$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!I$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!I$23/FX!$N25))*(Coupon_Yield_FX!I$49/FX!$N25*I$34))+(I$34/((1+Coupon_Yield_FX!I$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",J$34/(1+Coupon_Yield_FX!J$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!J$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!J$23/FX!$N25))*(Coupon_Yield_FX!J$49/FX!$N25*J$34))+(J$34/((1+Coupon_Yield_FX!J$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",K$34/(1+Coupon_Yield_FX!K$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!K$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!K$23/FX!$N25))*(Coupon_Yield_FX!K$49/FX!$N25*K$34))+(K$34/((1+Coupon_Yield_FX!K$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",L$34/(1+Coupon_Yield_FX!L$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!L$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!L$23/FX!$N25))*(Coupon_Yield_FX!L$49/FX!$N25*L$34))+(L$34/((1+Coupon_Yield_FX!L$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",M$34/(1+Coupon_Yield_FX!M$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!M$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!M$23/FX!$N25))*(Coupon_Yield_FX!M$49/FX!$N25*M$34))+(M$34/((1+Coupon_Yield_FX!M$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",N$34/(1+Coupon_Yield_FX!N$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!N$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!N$23/FX!$N25))*(Coupon_Yield_FX!N$49/FX!$N25*N$34))+(N$34/((1+Coupon_Yield_FX!N$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",O$34/(1+Coupon_Yield_FX!O$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!O$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!O$23/FX!$N25))*(Coupon_Yield_FX!O$49/FX!$N25*O$34))+(O$34/((1+Coupon_Yield_FX!O$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",P$34/(1+Coupon_Yield_FX!P$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!P$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!P$23/FX!$N25))*(Coupon_Yield_FX!P$49/FX!$N25*P$34))+(P$34/((1+Coupon_Yield_FX!P$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",Q$34/(1+Coupon_Yield_FX!Q$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!Q$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!Q$23/FX!$N25))*(Coupon_Yield_FX!Q$49/FX!$N25*Q$34))+(Q$34/((1+Coupon_Yield_FX!Q$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",R$34/(1+Coupon_Yield_FX!R$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!R$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!R$23/FX!$N25))*(Coupon_Yield_FX!R$49/FX!$N25*R$34))+(R$34/((1+Coupon_Yield_FX!R$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",S$34/(1+Coupon_Yield_FX!S$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!S$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!S$23/FX!$N25))*(Coupon_Yield_FX!S$49/FX!$N25*S$34))+(S$34/((1+Coupon_Yield_FX!S$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",T$34/(1+Coupon_Yield_FX!T$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!T$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!T$23/FX!$N25))*(Coupon_Yield_FX!T$49/FX!$N25*T$34))+(T$34/((1+Coupon_Yield_FX!T$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",U$34/(1+Coupon_Yield_FX!U$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!U$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!U$23/FX!$N25))*(Coupon_Yield_FX!U$49/FX!$N25*U$34))+(U$34/((1+Coupon_Yield_FX!U$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",V$34/(1+Coupon_Yield_FX!V$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!V$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!V$23/FX!$N25))*(Coupon_Yield_FX!V$49/FX!$N25*V$34))+(V$34/((1+Coupon_Yield_FX!V$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",W$34/(1+Coupon_Yield_FX!W$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!W$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!W$23/FX!$N25))*(Coupon_Yield_FX!W$49/FX!$N25*W$34))+(W$34/((1+Coupon_Yield_FX!W$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",X$34/(1+Coupon_Yield_FX!X$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!X$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!X$23/FX!$N25))*(Coupon_Yield_FX!X$49/FX!$N25*X$34))+(X$34/((1+Coupon_Yield_FX!X$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",Y$34/(1+Coupon_Yield_FX!Y$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!Y$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!Y$23/FX!$N25))*(Coupon_Yield_FX!Y$49/FX!$N25*Y$34))+(Y$34/((1+Coupon_Yield_FX!Y$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",Z$34/(1+Coupon_Yield_FX!Z$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!Z$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!Z$23/FX!$N25))*(Coupon_Yield_FX!Z$49/FX!$N25*Z$34))+(Z$34/((1+Coupon_Yield_FX!Z$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",AA$34/(1+Coupon_Yield_FX!AA$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!AA$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!AA$23/FX!$N25))*(Coupon_Yield_FX!AA$49/FX!$N25*AA$34))+(AA$34/((1+Coupon_Yield_FX!AA$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},{"$f":"IFERROR(IF($A60=\"T-bills\",AB$34/(1+Coupon_Yield_FX!AB$23*FX!$F25/12),(((1-(1/(1+Coupon_Yield_FX!AB$23/FX!$N25)^(FX!$F25*FX!$N25)))/(Coupon_Yield_FX!AB$23/FX!$N25))*(Coupon_Yield_FX!AB$49/FX!$N25*AB$34))+(AB$34/((1+Coupon_Yield_FX!AB$23/FX!$N25)^(FX!$F25*FX!$N25)))),0)","v":0},0,null,{"$f":"FX!$O$25","v":0},{"$f":"FX_Macro!F$21*E60","v":0},{"$f":"FX_Macro!G$21*F60","v":0},{"$f":"FX_Macro!H$21*G60","v":0},{"$f":"FX_Macro!I$21*H60","v":0},{"$f":"FX_Macro!J$21*I60","v":0},{"$f":"FX_Macro!K$21*J60","v":0},{"$f":"FX_Macro!L$21*K60","v":0},{"$f":"FX_Macro!M$21*L60","v":0},{"$f":"FX_Macro!N$21*M60","v":0},{"$f":"FX_Macro!O$21*N60","v":0},{"$f":"FX_Macro!P$21*O60","v":0},{"$f":"FX_Macro!Q$21*P60","v":0},{"$f":"FX_Macro!R$21*Q60","v":0},{"$f":"FX_Macro!S$21*R60","v":0},{"$f":"FX_Macro!T$21*S60","v":0},{"$f":"FX_Macro!U$21*T60","v":0},{"$f":"FX_Macro!V$21*U60","v":0},{"$f":"FX_Macro!W$21*V60","v":0},{"$f":"FX_Macro!X$21*W60","v":0},{"$f":"FX_Macro!Y$21*X60","v":0},{"$f":"FX_Macro!Z$21*Y60","v":0},{"$f":"FX_Macro!AA$21*Z60","v":0},{"$f":"FX_Macro!AB$21*AA60","v":0},{"$f":"FX_Macro!AC$21*AB60","v":0}]
[{"$f":"IF(AND(FX!$O$26=\"FX Security\",FX!$E$26=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$26=\"FX Security\",FX!$O$26=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A61=\"T-bills\",FX!$F$26,FX!$F$26*12)","v":0},0,{"$f":"FX!$O$26","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",E$35/(1+Coupon_Yield_FX!E$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!E$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!E$24/FX!$N26))*(Coupon_Yield_FX!E$50/FX!$N26*E$35))+(E$35/((1+Coupon_Yield_FX!E$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",F$35/(1+Coupon_Yield_FX!F$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!F$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!F$24/FX!$N26))*(Coupon_Yield_FX!F$50/FX!$N26*F$35))+(F$35/((1+Coupon_Yield_FX!F$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",G$35/(1+Coupon_Yield_FX!G$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!G$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!G$24/FX!$N26))*(Coupon_Yield_FX!G$50/FX!$N26*G$35))+(G$35/((1+Coupon_Yield_FX!G$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",H$35/(1+Coupon_Yield_FX!H$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!H$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!H$24/FX!$N26))*(Coupon_Yield_FX!H$50/FX!$N26*H$35))+(H$35/((1+Coupon_Yield_FX!H$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",I$35/(1+Coupon_Yield_FX!I$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!I$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!I$24/FX!$N26))*(Coupon_Yield_FX!I$50/FX!$N26*I$35))+(I$35/((1+Coupon_Yield_FX!I$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",J$35/(1+Coupon_Yield_FX!J$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!J$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!J$24/FX!$N26))*(Coupon_Yield_FX!J$50/FX!$N26*J$35))+(J$35/((1+Coupon_Yield_FX!J$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",K$35/(1+Coupon_Yield_FX!K$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!K$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!K$24/FX!$N26))*(Coupon_Yield_FX!K$50/FX!$N26*K$35))+(K$35/((1+Coupon_Yield_FX!K$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",L$35/(1+Coupon_Yield_FX!L$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!L$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!L$24/FX!$N26))*(Coupon_Yield_FX!L$50/FX!$N26*L$35))+(L$35/((1+Coupon_Yield_FX!L$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",M$35/(1+Coupon_Yield_FX!M$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!M$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!M$24/FX!$N26))*(Coupon_Yield_FX!M$50/FX!$N26*M$35))+(M$35/((1+Coupon_Yield_FX!M$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",N$35/(1+Coupon_Yield_FX!N$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!N$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!N$24/FX!$N26))*(Coupon_Yield_FX!N$50/FX!$N26*N$35))+(N$35/((1+Coupon_Yield_FX!N$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",O$35/(1+Coupon_Yield_FX!O$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!O$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!O$24/FX!$N26))*(Coupon_Yield_FX!O$50/FX!$N26*O$35))+(O$35/((1+Coupon_Yield_FX!O$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",P$35/(1+Coupon_Yield_FX!P$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!P$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!P$24/FX!$N26))*(Coupon_Yield_FX!P$50/FX!$N26*P$35))+(P$35/((1+Coupon_Yield_FX!P$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",Q$35/(1+Coupon_Yield_FX!Q$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!Q$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!Q$24/FX!$N26))*(Coupon_Yield_FX!Q$50/FX!$N26*Q$35))+(Q$35/((1+Coupon_Yield_FX!Q$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",R$35/(1+Coupon_Yield_FX!R$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!R$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!R$24/FX!$N26))*(Coupon_Yield_FX!R$50/FX!$N26*R$35))+(R$35/((1+Coupon_Yield_FX!R$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",S$35/(1+Coupon_Yield_FX!S$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!S$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!S$24/FX!$N26))*(Coupon_Yield_FX!S$50/FX!$N26*S$35))+(S$35/((1+Coupon_Yield_FX!S$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",T$35/(1+Coupon_Yield_FX!T$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!T$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!T$24/FX!$N26))*(Coupon_Yield_FX!T$50/FX!$N26*T$35))+(T$35/((1+Coupon_Yield_FX!T$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",U$35/(1+Coupon_Yield_FX!U$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!U$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!U$24/FX!$N26))*(Coupon_Yield_FX!U$50/FX!$N26*U$35))+(U$35/((1+Coupon_Yield_FX!U$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",V$35/(1+Coupon_Yield_FX!V$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!V$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!V$24/FX!$N26))*(Coupon_Yield_FX!V$50/FX!$N26*V$35))+(V$35/((1+Coupon_Yield_FX!V$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",W$35/(1+Coupon_Yield_FX!W$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!W$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!W$24/FX!$N26))*(Coupon_Yield_FX!W$50/FX!$N26*W$35))+(W$35/((1+Coupon_Yield_FX!W$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",X$35/(1+Coupon_Yield_FX!X$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!X$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!X$24/FX!$N26))*(Coupon_Yield_FX!X$50/FX!$N26*X$35))+(X$35/((1+Coupon_Yield_FX!X$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",Y$35/(1+Coupon_Yield_FX!Y$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!Y$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!Y$24/FX!$N26))*(Coupon_Yield_FX!Y$50/FX!$N26*Y$35))+(Y$35/((1+Coupon_Yield_FX!Y$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",Z$35/(1+Coupon_Yield_FX!Z$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!Z$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!Z$24/FX!$N26))*(Coupon_Yield_FX!Z$50/FX!$N26*Z$35))+(Z$35/((1+Coupon_Yield_FX!Z$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",AA$35/(1+Coupon_Yield_FX!AA$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!AA$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!AA$24/FX!$N26))*(Coupon_Yield_FX!AA$50/FX!$N26*AA$35))+(AA$35/((1+Coupon_Yield_FX!AA$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},{"$f":"IFERROR(IF($A61=\"T-bills\",AB$35/(1+Coupon_Yield_FX!AB$24*FX!$F26/12),(((1-(1/(1+Coupon_Yield_FX!AB$24/FX!$N26)^(FX!$F26*FX!$N26)))/(Coupon_Yield_FX!AB$24/FX!$N26))*(Coupon_Yield_FX!AB$50/FX!$N26*AB$35))+(AB$35/((1+Coupon_Yield_FX!AB$24/FX!$N26)^(FX!$F26*FX!$N26)))),0)","v":0},0,null,{"$f":"FX!$O$26","v":0},{"$f":"FX_Macro!F$21*E61","v":0},{"$f":"FX_Macro!G$21*F61","v":0},{"$f":"FX_Macro!H$21*G61","v":0},{"$f":"FX_Macro!I$21*H61","v":0},{"$f":"FX_Macro!J$21*I61","v":0},{"$f":"FX_Macro!K$21*J61","v":0},{"$f":"FX_Macro!L$21*K61","v":0},{"$f":"FX_Macro!M$21*L61","v":0},{"$f":"FX_Macro!N$21*M61","v":0},{"$f":"FX_Macro!O$21*N61","v":0},{"$f":"FX_Macro!P$21*O61","v":0},{"$f":"FX_Macro!Q$21*P61","v":0},{"$f":"FX_Macro!R$21*Q61","v":0},{"$f":"FX_Macro!S$21*R61","v":0},{"$f":"FX_Macro!T$21*S61","v":0},{"$f":"FX_Macro!U$21*T61","v":0},{"$f":"FX_Macro!V$21*U61","v":0},{"$f":"FX_Macro!W$21*V61","v":0},{"$f":"FX_Macro!X$21*W61","v":0},{"$f":"FX_Macro!Y$21*X61","v":0},{"$f":"FX_Macro!Z$21*Y61","v":0},{"$f":"FX_Macro!AA$21*Z61","v":0},{"$f":"FX_Macro!AB$21*AA61","v":0},{"$f":"FX_Macro!AC$21*AB61","v":0}]
[{"$f":"IF(AND(FX!$O$27=\"FX Security\",FX!$E$27=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$27=\"FX Security\",FX!$O$27=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A62=\"T-bills\",FX!$F$27,FX!$F$27*12)","v":0},0,{"$f":"FX!$O$27","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",E$36/(1+Coupon_Yield_FX!E$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!E$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!E$25/FX!$N27))*(Coupon_Yield_FX!E$51/FX!$N27*E$36))+(E$36/((1+Coupon_Yield_FX!E$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",F$36/(1+Coupon_Yield_FX!F$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!F$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!F$25/FX!$N27))*(Coupon_Yield_FX!F$51/FX!$N27*F$36))+(F$36/((1+Coupon_Yield_FX!F$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",G$36/(1+Coupon_Yield_FX!G$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!G$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!G$25/FX!$N27))*(Coupon_Yield_FX!G$51/FX!$N27*G$36))+(G$36/((1+Coupon_Yield_FX!G$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",H$36/(1+Coupon_Yield_FX!H$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!H$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!H$25/FX!$N27))*(Coupon_Yield_FX!H$51/FX!$N27*H$36))+(H$36/((1+Coupon_Yield_FX!H$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",I$36/(1+Coupon_Yield_FX!I$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!I$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!I$25/FX!$N27))*(Coupon_Yield_FX!I$51/FX!$N27*I$36))+(I$36/((1+Coupon_Yield_FX!I$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",J$36/(1+Coupon_Yield_FX!J$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!J$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!J$25/FX!$N27))*(Coupon_Yield_FX!J$51/FX!$N27*J$36))+(J$36/((1+Coupon_Yield_FX!J$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",K$36/(1+Coupon_Yield_FX!K$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!K$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!K$25/FX!$N27))*(Coupon_Yield_FX!K$51/FX!$N27*K$36))+(K$36/((1+Coupon_Yield_FX!K$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",L$36/(1+Coupon_Yield_FX!L$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!L$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!L$25/FX!$N27))*(Coupon_Yield_FX!L$51/FX!$N27*L$36))+(L$36/((1+Coupon_Yield_FX!L$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",M$36/(1+Coupon_Yield_FX!M$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!M$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!M$25/FX!$N27))*(Coupon_Yield_FX!M$51/FX!$N27*M$36))+(M$36/((1+Coupon_Yield_FX!M$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",N$36/(1+Coupon_Yield_FX!N$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!N$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!N$25/FX!$N27))*(Coupon_Yield_FX!N$51/FX!$N27*N$36))+(N$36/((1+Coupon_Yield_FX!N$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",O$36/(1+Coupon_Yield_FX!O$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!O$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!O$25/FX!$N27))*(Coupon_Yield_FX!O$51/FX!$N27*O$36))+(O$36/((1+Coupon_Yield_FX!O$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",P$36/(1+Coupon_Yield_FX!P$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!P$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!P$25/FX!$N27))*(Coupon_Yield_FX!P$51/FX!$N27*P$36))+(P$36/((1+Coupon_Yield_FX!P$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",Q$36/(1+Coupon_Yield_FX!Q$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!Q$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!Q$25/FX!$N27))*(Coupon_Yield_FX!Q$51/FX!$N27*Q$36))+(Q$36/((1+Coupon_Yield_FX!Q$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",R$36/(1+Coupon_Yield_FX!R$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!R$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!R$25/FX!$N27))*(Coupon_Yield_FX!R$51/FX!$N27*R$36))+(R$36/((1+Coupon_Yield_FX!R$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",S$36/(1+Coupon_Yield_FX!S$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!S$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!S$25/FX!$N27))*(Coupon_Yield_FX!S$51/FX!$N27*S$36))+(S$36/((1+Coupon_Yield_FX!S$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",T$36/(1+Coupon_Yield_FX!T$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!T$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!T$25/FX!$N27))*(Coupon_Yield_FX!T$51/FX!$N27*T$36))+(T$36/((1+Coupon_Yield_FX!T$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",U$36/(1+Coupon_Yield_FX!U$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!U$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!U$25/FX!$N27))*(Coupon_Yield_FX!U$51/FX!$N27*U$36))+(U$36/((1+Coupon_Yield_FX!U$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",V$36/(1+Coupon_Yield_FX!V$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!V$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!V$25/FX!$N27))*(Coupon_Yield_FX!V$51/FX!$N27*V$36))+(V$36/((1+Coupon_Yield_FX!V$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",W$36/(1+Coupon_Yield_FX!W$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!W$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!W$25/FX!$N27))*(Coupon_Yield_FX!W$51/FX!$N27*W$36))+(W$36/((1+Coupon_Yield_FX!W$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",X$36/(1+Coupon_Yield_FX!X$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!X$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!X$25/FX!$N27))*(Coupon_Yield_FX!X$51/FX!$N27*X$36))+(X$36/((1+Coupon_Yield_FX!X$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",Y$36/(1+Coupon_Yield_FX!Y$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!Y$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!Y$25/FX!$N27))*(Coupon_Yield_FX!Y$51/FX!$N27*Y$36))+(Y$36/((1+Coupon_Yield_FX!Y$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",Z$36/(1+Coupon_Yield_FX!Z$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!Z$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!Z$25/FX!$N27))*(Coupon_Yield_FX!Z$51/FX!$N27*Z$36))+(Z$36/((1+Coupon_Yield_FX!Z$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",AA$36/(1+Coupon_Yield_FX!AA$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!AA$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!AA$25/FX!$N27))*(Coupon_Yield_FX!AA$51/FX!$N27*AA$36))+(AA$36/((1+Coupon_Yield_FX!AA$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},{"$f":"IFERROR(IF($A62=\"T-bills\",AB$36/(1+Coupon_Yield_FX!AB$25*FX!$F27/12),(((1-(1/(1+Coupon_Yield_FX!AB$25/FX!$N27)^(FX!$F27*FX!$N27)))/(Coupon_Yield_FX!AB$25/FX!$N27))*(Coupon_Yield_FX!AB$51/FX!$N27*AB$36))+(AB$36/((1+Coupon_Yield_FX!AB$25/FX!$N27)^(FX!$F27*FX!$N27)))),0)","v":0},0,null,{"$f":"FX!$O$27","v":0},{"$f":"FX_Macro!F$21*E62","v":0},{"$f":"FX_Macro!G$21*F62","v":0},{"$f":"FX_Macro!H$21*G62","v":0},{"$f":"FX_Macro!I$21*H62","v":0},{"$f":"FX_Macro!J$21*I62","v":0},{"$f":"FX_Macro!K$21*J62","v":0},{"$f":"FX_Macro!L$21*K62","v":0},{"$f":"FX_Macro!M$21*L62","v":0},{"$f":"FX_Macro!N$21*M62","v":0},{"$f":"FX_Macro!O$21*N62","v":0},{"$f":"FX_Macro!P$21*O62","v":0},{"$f":"FX_Macro!Q$21*P62","v":0},{"$f":"FX_Macro!R$21*Q62","v":0},{"$f":"FX_Macro!S$21*R62","v":0},{"$f":"FX_Macro!T$21*S62","v":0},{"$f":"FX_Macro!U$21*T62","v":0},{"$f":"FX_Macro!V$21*U62","v":0},{"$f":"FX_Macro!W$21*V62","v":0},{"$f":"FX_Macro!X$21*W62","v":0},{"$f":"FX_Macro!Y$21*X62","v":0},{"$f":"FX_Macro!Z$21*Y62","v":0},{"$f":"FX_Macro!AA$21*Z62","v":0},{"$f":"FX_Macro!AB$21*AA62","v":0},{"$f":"FX_Macro!AC$21*AB62","v":0}]
[{"$f":"IF(AND(FX!$O$28=\"FX Security\",FX!$E$28=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$28=\"FX Security\",FX!$O$28=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A63=\"T-bills\",FX!$F$28,FX!$F$28*12)","v":0},0,{"$f":"FX!$O$28","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",E$37/(1+Coupon_Yield_FX!E$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!E$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!E$26/FX!$N28))*(Coupon_Yield_FX!E$52/FX!$N28*E$37))+(E$37/((1+Coupon_Yield_FX!E$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",F$37/(1+Coupon_Yield_FX!F$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!F$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!F$26/FX!$N28))*(Coupon_Yield_FX!F$52/FX!$N28*F$37))+(F$37/((1+Coupon_Yield_FX!F$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",G$37/(1+Coupon_Yield_FX!G$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!G$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!G$26/FX!$N28))*(Coupon_Yield_FX!G$52/FX!$N28*G$37))+(G$37/((1+Coupon_Yield_FX!G$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",H$37/(1+Coupon_Yield_FX!H$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!H$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!H$26/FX!$N28))*(Coupon_Yield_FX!H$52/FX!$N28*H$37))+(H$37/((1+Coupon_Yield_FX!H$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",I$37/(1+Coupon_Yield_FX!I$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!I$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!I$26/FX!$N28))*(Coupon_Yield_FX!I$52/FX!$N28*I$37))+(I$37/((1+Coupon_Yield_FX!I$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",J$37/(1+Coupon_Yield_FX!J$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!J$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!J$26/FX!$N28))*(Coupon_Yield_FX!J$52/FX!$N28*J$37))+(J$37/((1+Coupon_Yield_FX!J$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",K$37/(1+Coupon_Yield_FX!K$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!K$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!K$26/FX!$N28))*(Coupon_Yield_FX!K$52/FX!$N28*K$37))+(K$37/((1+Coupon_Yield_FX!K$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",L$37/(1+Coupon_Yield_FX!L$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!L$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!L$26/FX!$N28))*(Coupon_Yield_FX!L$52/FX!$N28*L$37))+(L$37/((1+Coupon_Yield_FX!L$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",M$37/(1+Coupon_Yield_FX!M$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!M$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!M$26/FX!$N28))*(Coupon_Yield_FX!M$52/FX!$N28*M$37))+(M$37/((1+Coupon_Yield_FX!M$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",N$37/(1+Coupon_Yield_FX!N$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!N$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!N$26/FX!$N28))*(Coupon_Yield_FX!N$52/FX!$N28*N$37))+(N$37/((1+Coupon_Yield_FX!N$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",O$37/(1+Coupon_Yield_FX!O$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!O$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!O$26/FX!$N28))*(Coupon_Yield_FX!O$52/FX!$N28*O$37))+(O$37/((1+Coupon_Yield_FX!O$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",P$37/(1+Coupon_Yield_FX!P$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!P$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!P$26/FX!$N28))*(Coupon_Yield_FX!P$52/FX!$N28*P$37))+(P$37/((1+Coupon_Yield_FX!P$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",Q$37/(1+Coupon_Yield_FX!Q$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!Q$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!Q$26/FX!$N28))*(Coupon_Yield_FX!Q$52/FX!$N28*Q$37))+(Q$37/((1+Coupon_Yield_FX!Q$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",R$37/(1+Coupon_Yield_FX!R$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!R$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!R$26/FX!$N28))*(Coupon_Yield_FX!R$52/FX!$N28*R$37))+(R$37/((1+Coupon_Yield_FX!R$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",S$37/(1+Coupon_Yield_FX!S$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!S$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!S$26/FX!$N28))*(Coupon_Yield_FX!S$52/FX!$N28*S$37))+(S$37/((1+Coupon_Yield_FX!S$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",T$37/(1+Coupon_Yield_FX!T$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!T$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!T$26/FX!$N28))*(Coupon_Yield_FX!T$52/FX!$N28*T$37))+(T$37/((1+Coupon_Yield_FX!T$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",U$37/(1+Coupon_Yield_FX!U$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!U$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!U$26/FX!$N28))*(Coupon_Yield_FX!U$52/FX!$N28*U$37))+(U$37/((1+Coupon_Yield_FX!U$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",V$37/(1+Coupon_Yield_FX!V$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!V$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!V$26/FX!$N28))*(Coupon_Yield_FX!V$52/FX!$N28*V$37))+(V$37/((1+Coupon_Yield_FX!V$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",W$37/(1+Coupon_Yield_FX!W$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!W$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!W$26/FX!$N28))*(Coupon_Yield_FX!W$52/FX!$N28*W$37))+(W$37/((1+Coupon_Yield_FX!W$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",X$37/(1+Coupon_Yield_FX!X$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!X$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!X$26/FX!$N28))*(Coupon_Yield_FX!X$52/FX!$N28*X$37))+(X$37/((1+Coupon_Yield_FX!X$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",Y$37/(1+Coupon_Yield_FX!Y$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!Y$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!Y$26/FX!$N28))*(Coupon_Yield_FX!Y$52/FX!$N28*Y$37))+(Y$37/((1+Coupon_Yield_FX!Y$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",Z$37/(1+Coupon_Yield_FX!Z$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!Z$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!Z$26/FX!$N28))*(Coupon_Yield_FX!Z$52/FX!$N28*Z$37))+(Z$37/((1+Coupon_Yield_FX!Z$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",AA$37/(1+Coupon_Yield_FX!AA$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!AA$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!AA$26/FX!$N28))*(Coupon_Yield_FX!AA$52/FX!$N28*AA$37))+(AA$37/((1+Coupon_Yield_FX!AA$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},{"$f":"IFERROR(IF($A63=\"T-bills\",AB$37/(1+Coupon_Yield_FX!AB$26*FX!$F28/12),(((1-(1/(1+Coupon_Yield_FX!AB$26/FX!$N28)^(FX!$F28*FX!$N28)))/(Coupon_Yield_FX!AB$26/FX!$N28))*(Coupon_Yield_FX!AB$52/FX!$N28*AB$37))+(AB$37/((1+Coupon_Yield_FX!AB$26/FX!$N28)^(FX!$F28*FX!$N28)))),0)","v":0},0,null,{"$f":"FX!$O$28","v":0},{"$f":"FX_Macro!F$21*E63","v":0},{"$f":"FX_Macro!G$21*F63","v":0},{"$f":"FX_Macro!H$21*G63","v":0},{"$f":"FX_Macro!I$21*H63","v":0},{"$f":"FX_Macro!J$21*I63","v":0},{"$f":"FX_Macro!K$21*J63","v":0},{"$f":"FX_Macro!L$21*K63","v":0},{"$f":"FX_Macro!M$21*L63","v":0},{"$f":"FX_Macro!N$21*M63","v":0},{"$f":"FX_Macro!O$21*N63","v":0},{"$f":"FX_Macro!P$21*O63","v":0},{"$f":"FX_Macro!Q$21*P63","v":0},{"$f":"FX_Macro!R$21*Q63","v":0},{"$f":"FX_Macro!S$21*R63","v":0},{"$f":"FX_Macro!T$21*S63","v":0},{"$f":"FX_Macro!U$21*T63","v":0},{"$f":"FX_Macro!V$21*U63","v":0},{"$f":"FX_Macro!W$21*V63","v":0},{"$f":"FX_Macro!X$21*W63","v":0},{"$f":"FX_Macro!Y$21*X63","v":0},{"$f":"FX_Macro!Z$21*Y63","v":0},{"$f":"FX_Macro!AA$21*Z63","v":0},{"$f":"FX_Macro!AB$21*AA63","v":0},{"$f":"FX_Macro!AC$21*AB63","v":0}]
[{"$f":"IF(AND(FX!$O$29=\"FX Security\",FX!$E$29=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$29=\"FX Security\",FX!$O$29=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A64=\"T-bills\",FX!$F$29,FX!$F$29*12)","v":0},0,{"$f":"FX!$O$29","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",E$38/(1+Coupon_Yield_FX!E$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!E$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!E$27/FX!$N29))*(Coupon_Yield_FX!E$53/FX!$N29*E$38))+(E$38/((1+Coupon_Yield_FX!E$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",F$38/(1+Coupon_Yield_FX!F$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!F$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!F$27/FX!$N29))*(Coupon_Yield_FX!F$53/FX!$N29*F$38))+(F$38/((1+Coupon_Yield_FX!F$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",G$38/(1+Coupon_Yield_FX!G$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!G$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!G$27/FX!$N29))*(Coupon_Yield_FX!G$53/FX!$N29*G$38))+(G$38/((1+Coupon_Yield_FX!G$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",H$38/(1+Coupon_Yield_FX!H$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!H$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!H$27/FX!$N29))*(Coupon_Yield_FX!H$53/FX!$N29*H$38))+(H$38/((1+Coupon_Yield_FX!H$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",I$38/(1+Coupon_Yield_FX!I$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!I$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!I$27/FX!$N29))*(Coupon_Yield_FX!I$53/FX!$N29*I$38))+(I$38/((1+Coupon_Yield_FX!I$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",J$38/(1+Coupon_Yield_FX!J$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!J$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!J$27/FX!$N29))*(Coupon_Yield_FX!J$53/FX!$N29*J$38))+(J$38/((1+Coupon_Yield_FX!J$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",K$38/(1+Coupon_Yield_FX!K$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!K$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!K$27/FX!$N29))*(Coupon_Yield_FX!K$53/FX!$N29*K$38))+(K$38/((1+Coupon_Yield_FX!K$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",L$38/(1+Coupon_Yield_FX!L$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!L$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!L$27/FX!$N29))*(Coupon_Yield_FX!L$53/FX!$N29*L$38))+(L$38/((1+Coupon_Yield_FX!L$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",M$38/(1+Coupon_Yield_FX!M$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!M$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!M$27/FX!$N29))*(Coupon_Yield_FX!M$53/FX!$N29*M$38))+(M$38/((1+Coupon_Yield_FX!M$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",N$38/(1+Coupon_Yield_FX!N$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!N$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!N$27/FX!$N29))*(Coupon_Yield_FX!N$53/FX!$N29*N$38))+(N$38/((1+Coupon_Yield_FX!N$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",O$38/(1+Coupon_Yield_FX!O$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!O$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!O$27/FX!$N29))*(Coupon_Yield_FX!O$53/FX!$N29*O$38))+(O$38/((1+Coupon_Yield_FX!O$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",P$38/(1+Coupon_Yield_FX!P$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!P$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!P$27/FX!$N29))*(Coupon_Yield_FX!P$53/FX!$N29*P$38))+(P$38/((1+Coupon_Yield_FX!P$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",Q$38/(1+Coupon_Yield_FX!Q$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!Q$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!Q$27/FX!$N29))*(Coupon_Yield_FX!Q$53/FX!$N29*Q$38))+(Q$38/((1+Coupon_Yield_FX!Q$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",R$38/(1+Coupon_Yield_FX!R$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!R$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!R$27/FX!$N29))*(Coupon_Yield_FX!R$53/FX!$N29*R$38))+(R$38/((1+Coupon_Yield_FX!R$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",S$38/(1+Coupon_Yield_FX!S$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!S$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!S$27/FX!$N29))*(Coupon_Yield_FX!S$53/FX!$N29*S$38))+(S$38/((1+Coupon_Yield_FX!S$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",T$38/(1+Coupon_Yield_FX!T$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!T$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!T$27/FX!$N29))*(Coupon_Yield_FX!T$53/FX!$N29*T$38))+(T$38/((1+Coupon_Yield_FX!T$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",U$38/(1+Coupon_Yield_FX!U$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!U$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!U$27/FX!$N29))*(Coupon_Yield_FX!U$53/FX!$N29*U$38))+(U$38/((1+Coupon_Yield_FX!U$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",V$38/(1+Coupon_Yield_FX!V$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!V$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!V$27/FX!$N29))*(Coupon_Yield_FX!V$53/FX!$N29*V$38))+(V$38/((1+Coupon_Yield_FX!V$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",W$38/(1+Coupon_Yield_FX!W$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!W$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!W$27/FX!$N29))*(Coupon_Yield_FX!W$53/FX!$N29*W$38))+(W$38/((1+Coupon_Yield_FX!W$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",X$38/(1+Coupon_Yield_FX!X$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!X$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!X$27/FX!$N29))*(Coupon_Yield_FX!X$53/FX!$N29*X$38))+(X$38/((1+Coupon_Yield_FX!X$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",Y$38/(1+Coupon_Yield_FX!Y$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!Y$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!Y$27/FX!$N29))*(Coupon_Yield_FX!Y$53/FX!$N29*Y$38))+(Y$38/((1+Coupon_Yield_FX!Y$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",Z$38/(1+Coupon_Yield_FX!Z$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!Z$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!Z$27/FX!$N29))*(Coupon_Yield_FX!Z$53/FX!$N29*Z$38))+(Z$38/((1+Coupon_Yield_FX!Z$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",AA$38/(1+Coupon_Yield_FX!AA$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!AA$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!AA$27/FX!$N29))*(Coupon_Yield_FX!AA$53/FX!$N29*AA$38))+(AA$38/((1+Coupon_Yield_FX!AA$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},{"$f":"IFERROR(IF($A64=\"T-bills\",AB$38/(1+Coupon_Yield_FX!AB$27*FX!$F29/12),(((1-(1/(1+Coupon_Yield_FX!AB$27/FX!$N29)^(FX!$F29*FX!$N29)))/(Coupon_Yield_FX!AB$27/FX!$N29))*(Coupon_Yield_FX!AB$53/FX!$N29*AB$38))+(AB$38/((1+Coupon_Yield_FX!AB$27/FX!$N29)^(FX!$F29*FX!$N29)))),0)","v":0},0,null,{"$f":"FX!$O$29","v":0},{"$f":"FX_Macro!F$21*E64","v":0},{"$f":"FX_Macro!G$21*F64","v":0},{"$f":"FX_Macro!H$21*G64","v":0},{"$f":"FX_Macro!I$21*H64","v":0},{"$f":"FX_Macro!J$21*I64","v":0},{"$f":"FX_Macro!K$21*J64","v":0},{"$f":"FX_Macro!L$21*K64","v":0},{"$f":"FX_Macro!M$21*L64","v":0},{"$f":"FX_Macro!N$21*M64","v":0},{"$f":"FX_Macro!O$21*N64","v":0},{"$f":"FX_Macro!P$21*O64","v":0},{"$f":"FX_Macro!Q$21*P64","v":0},{"$f":"FX_Macro!R$21*Q64","v":0},{"$f":"FX_Macro!S$21*R64","v":0},{"$f":"FX_Macro!T$21*S64","v":0},{"$f":"FX_Macro!U$21*T64","v":0},{"$f":"FX_Macro!V$21*U64","v":0},{"$f":"FX_Macro!W$21*V64","v":0},{"$f":"FX_Macro!X$21*W64","v":0},{"$f":"FX_Macro!Y$21*X64","v":0},{"$f":"FX_Macro!Z$21*Y64","v":0},{"$f":"FX_Macro!AA$21*Z64","v":0},{"$f":"FX_Macro!AB$21*AA64","v":0},{"$f":"FX_Macro!AC$21*AB64","v":0}]
[{"$f":"IF(AND(FX!$O$30=\"FX Security\",FX!$E$30=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$30=\"FX Security\",FX!$O$30=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A65=\"T-bills\",FX!$F$30,FX!$F$30*12)","v":0},0,{"$f":"FX!$O$30","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",E$39/(1+Coupon_Yield_FX!E$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!E$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!E$28/FX!$N30))*(Coupon_Yield_FX!E$54/FX!$N30*E$39))+(E$39/((1+Coupon_Yield_FX!E$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",F$39/(1+Coupon_Yield_FX!F$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!F$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!F$28/FX!$N30))*(Coupon_Yield_FX!F$54/FX!$N30*F$39))+(F$39/((1+Coupon_Yield_FX!F$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",G$39/(1+Coupon_Yield_FX!G$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!G$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!G$28/FX!$N30))*(Coupon_Yield_FX!G$54/FX!$N30*G$39))+(G$39/((1+Coupon_Yield_FX!G$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",H$39/(1+Coupon_Yield_FX!H$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!H$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!H$28/FX!$N30))*(Coupon_Yield_FX!H$54/FX!$N30*H$39))+(H$39/((1+Coupon_Yield_FX!H$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",I$39/(1+Coupon_Yield_FX!I$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!I$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!I$28/FX!$N30))*(Coupon_Yield_FX!I$54/FX!$N30*I$39))+(I$39/((1+Coupon_Yield_FX!I$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",J$39/(1+Coupon_Yield_FX!J$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!J$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!J$28/FX!$N30))*(Coupon_Yield_FX!J$54/FX!$N30*J$39))+(J$39/((1+Coupon_Yield_FX!J$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",K$39/(1+Coupon_Yield_FX!K$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!K$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!K$28/FX!$N30))*(Coupon_Yield_FX!K$54/FX!$N30*K$39))+(K$39/((1+Coupon_Yield_FX!K$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",L$39/(1+Coupon_Yield_FX!L$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!L$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!L$28/FX!$N30))*(Coupon_Yield_FX!L$54/FX!$N30*L$39))+(L$39/((1+Coupon_Yield_FX!L$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",M$39/(1+Coupon_Yield_FX!M$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!M$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!M$28/FX!$N30))*(Coupon_Yield_FX!M$54/FX!$N30*M$39))+(M$39/((1+Coupon_Yield_FX!M$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",N$39/(1+Coupon_Yield_FX!N$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!N$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!N$28/FX!$N30))*(Coupon_Yield_FX!N$54/FX!$N30*N$39))+(N$39/((1+Coupon_Yield_FX!N$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",O$39/(1+Coupon_Yield_FX!O$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!O$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!O$28/FX!$N30))*(Coupon_Yield_FX!O$54/FX!$N30*O$39))+(O$39/((1+Coupon_Yield_FX!O$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",P$39/(1+Coupon_Yield_FX!P$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!P$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!P$28/FX!$N30))*(Coupon_Yield_FX!P$54/FX!$N30*P$39))+(P$39/((1+Coupon_Yield_FX!P$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",Q$39/(1+Coupon_Yield_FX!Q$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!Q$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!Q$28/FX!$N30))*(Coupon_Yield_FX!Q$54/FX!$N30*Q$39))+(Q$39/((1+Coupon_Yield_FX!Q$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",R$39/(1+Coupon_Yield_FX!R$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!R$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!R$28/FX!$N30))*(Coupon_Yield_FX!R$54/FX!$N30*R$39))+(R$39/((1+Coupon_Yield_FX!R$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",S$39/(1+Coupon_Yield_FX!S$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!S$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!S$28/FX!$N30))*(Coupon_Yield_FX!S$54/FX!$N30*S$39))+(S$39/((1+Coupon_Yield_FX!S$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",T$39/(1+Coupon_Yield_FX!T$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!T$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!T$28/FX!$N30))*(Coupon_Yield_FX!T$54/FX!$N30*T$39))+(T$39/((1+Coupon_Yield_FX!T$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",U$39/(1+Coupon_Yield_FX!U$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!U$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!U$28/FX!$N30))*(Coupon_Yield_FX!U$54/FX!$N30*U$39))+(U$39/((1+Coupon_Yield_FX!U$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",V$39/(1+Coupon_Yield_FX!V$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!V$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!V$28/FX!$N30))*(Coupon_Yield_FX!V$54/FX!$N30*V$39))+(V$39/((1+Coupon_Yield_FX!V$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",W$39/(1+Coupon_Yield_FX!W$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!W$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!W$28/FX!$N30))*(Coupon_Yield_FX!W$54/FX!$N30*W$39))+(W$39/((1+Coupon_Yield_FX!W$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",X$39/(1+Coupon_Yield_FX!X$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!X$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!X$28/FX!$N30))*(Coupon_Yield_FX!X$54/FX!$N30*X$39))+(X$39/((1+Coupon_Yield_FX!X$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",Y$39/(1+Coupon_Yield_FX!Y$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!Y$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!Y$28/FX!$N30))*(Coupon_Yield_FX!Y$54/FX!$N30*Y$39))+(Y$39/((1+Coupon_Yield_FX!Y$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",Z$39/(1+Coupon_Yield_FX!Z$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!Z$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!Z$28/FX!$N30))*(Coupon_Yield_FX!Z$54/FX!$N30*Z$39))+(Z$39/((1+Coupon_Yield_FX!Z$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",AA$39/(1+Coupon_Yield_FX!AA$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!AA$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!AA$28/FX!$N30))*(Coupon_Yield_FX!AA$54/FX!$N30*AA$39))+(AA$39/((1+Coupon_Yield_FX!AA$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},{"$f":"IFERROR(IF($A65=\"T-bills\",AB$39/(1+Coupon_Yield_FX!AB$28*FX!$F30/12),(((1-(1/(1+Coupon_Yield_FX!AB$28/FX!$N30)^(FX!$F30*FX!$N30)))/(Coupon_Yield_FX!AB$28/FX!$N30))*(Coupon_Yield_FX!AB$54/FX!$N30*AB$39))+(AB$39/((1+Coupon_Yield_FX!AB$28/FX!$N30)^(FX!$F30*FX!$N30)))),0)","v":0},0,null,{"$f":"FX!$O$30","v":0},{"$f":"FX_Macro!F$21*E65","v":0},{"$f":"FX_Macro!G$21*F65","v":0},{"$f":"FX_Macro!H$21*G65","v":0},{"$f":"FX_Macro!I$21*H65","v":0},{"$f":"FX_Macro!J$21*I65","v":0},{"$f":"FX_Macro!K$21*J65","v":0},{"$f":"FX_Macro!L$21*K65","v":0},{"$f":"FX_Macro!M$21*L65","v":0},{"$f":"FX_Macro!N$21*M65","v":0},{"$f":"FX_Macro!O$21*N65","v":0},{"$f":"FX_Macro!P$21*O65","v":0},{"$f":"FX_Macro!Q$21*P65","v":0},{"$f":"FX_Macro!R$21*Q65","v":0},{"$f":"FX_Macro!S$21*R65","v":0},{"$f":"FX_Macro!T$21*S65","v":0},{"$f":"FX_Macro!U$21*T65","v":0},{"$f":"FX_Macro!V$21*U65","v":0},{"$f":"FX_Macro!W$21*V65","v":0},{"$f":"FX_Macro!X$21*W65","v":0},{"$f":"FX_Macro!Y$21*X65","v":0},{"$f":"FX_Macro!Z$21*Y65","v":0},{"$f":"FX_Macro!AA$21*Z65","v":0},{"$f":"FX_Macro!AB$21*AA65","v":0},{"$f":"FX_Macro!AC$21*AB65","v":0}]
[null,null,{"$f":"SUM(C46:C65)","v":452.02518054319438},"Total",{"$f":"SUM(E46:E65)","v":38.52116099871867},{"$f":"SUM(F46:F65)","v":38.364063803076647},38.207607282020717,38.051788822748492,37.896605823113148,37.742055691579978,37.588135847183032,37.434843719482103,37.28217674851971,37.130132384778499,36.978708089138493,36.827901332834813,28.59013275266296,28.476812587547556,28.363941579486898,28.251517948197133,28.139539920450751,28.028005730048655,27.916913617792247,27.806261831455714,27.696048625758404,27.586272262337268,27.476931009719429,27.36802314329492,null,null,"Total",{"$f":"SUM(AF46:AF65)","v":580.18352238672526},{"$f":"SUM(AG46:AG65)","v":580.18352238672526},580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098951,452.19877990098956,452.19877990098951]
[]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,null,{"$f":"E69","v":"Jan-25"},{"$f":"F69","v":"Feb-25"},"Mar-25","Apr-25","May-25","Jun-25","Jul-25","Aug-25","Sep-25","Oct-25","Nov-25","Dec-25","Jan-26","Feb-26","Mar-26","Apr-26","May-26","Jun-26","Jul-26","Aug-26","Sep-26","Oct-26","Nov-26","Dec-26"]
[null,null,null,null,1,{"$f":"E70+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,null,null,null,1,{"$f":"AF70+1","v":2},{"$f":"AG70+1","v":3},{"$f":"AH70+1","v":4},{"$f":"AI70+1","v":5},{"$f":"AJ70+1","v":6},{"$f":"AK70+1","v":7},{"$f":"AL70+1","v":8},{"$f":"AM70+1","v":9},{"$f":"AN70+1","v":10},{"$f":"AO70+1","v":11},{"$f":"AP70+1","v":12},{"$f":"AQ70+1","v":13},{"$f":"AR70+1","v":14},{"$f":"AS70+1","v":15},{"$f":"AT70+1","v":16},{"$f":"AU70+1","v":17},{"$f":"AV70+1","v":18},{"$f":"AW70+1","v":19},{"$f":"AX70+1","v":20},{"$f":"AY70+1","v":21},{"$f":"AZ70+1","v":22},{"$f":"BA70+1","v":23},{"$f":"BB70+1","v":24}]
[null,null,null,"Financing Including In-Year Rollover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing Including In-Year Rollover"]
[{"$f":"IF(AND(FX!$O$11=\"FX Security\",FX!$E$11=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$11=\"FX Security\",FX!$O$11=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A72=\"T-bills\",FX!$F$11,FX!$F$11*12)","v":480},{"$f":"SUM(E72:P72)","v":90.405036108638868},{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"IF(ISNUMBER(E46-E98),(E46-E98),0)","v":7.7042321997437355},{"$f":"IF(ISNUMBER(F46-F98),(F46-F98),0)","v":7.6728127606153302},7.6415214564041412,7.6103577645496978,7.5793211646226304,7.5484111383159966,7.5176271694366061,7.4869687438964183,7.4564353497039431,7.4260264769557001,7.3957416178276993,7.3655802665669619,5.7180265505325929,5.6953625175095119,5.67278831589738,5.6503035896394262,5.6279079840901503,5.6056011460097297,5.5833827235584472,5.5612523662911428,5.5392097251516814,5.5172544524674532,5.4953862019438855,5.4736046286589843,{"$f":"IF(SUM(Q72:AB72)<=0,0,SUM(Q72:AB72))","v":67.140080201750393},null,{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"FX_Macro!F$21*E72","v":116.03670447734505},{"$f":"FX_Macro!G$21*F72","v":116.03670447734505},{"$f":"FX_Macro!H$21*G72","v":116.03670447734505},{"$f":"FX_Macro!I$21*H72","v":116.03670447734505},{"$f":"FX_Macro!J$21*I72","v":116.03670447734505},{"$f":"FX_Macro!K$21*J72","v":116.03670447734507},{"$f":"FX_Macro!L$21*K72","v":116.03670447734505},{"$f":"FX_Macro!M$21*L72","v":116.03670447734505},{"$f":"FX_Macro!N$21*M72","v":116.03670447734507},{"$f":"FX_Macro!O$21*N72","v":116.03670447734505},{"$f":"FX_Macro!P$21*O72","v":116.03670447734505},{"$f":"FX_Macro!Q$21*P72","v":116.03670447734505},{"$f":"FX_Macro!R$21*Q72","v":90.439755980197901},{"$f":"FX_Macro!S$21*R72","v":90.439755980197901},{"$f":"FX_Macro!T$21*S72","v":90.439755980197901},{"$f":"FX_Macro!U$21*T72","v":90.439755980197916},{"$f":"FX_Macro!V$21*U72","v":90.439755980197916},{"$f":"FX_Macro!W$21*V72","v":90.439755980197901},{"$f":"FX_Macro!X$21*W72","v":90.439755980197887},{"$f":"FX_Macro!Y$21*X72","v":90.439755980197901},{"$f":"FX_Macro!Z$21*Y72","v":90.439755980197901},{"$f":"FX_Macro!AA$21*Z72","v":90.439755980197916},{"$f":"FX_Macro!AB$21*AA72","v":90.439755980197916},{"$f":"FX_Macro!AC$21*AB72","v":90.439755980197901}]
[{"$f":"IF(AND(FX!$O$12=\"FX Security\",FX!$E$12=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$12=\"FX Security\",FX!$O$12=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A73=\"T-bills\",FX!$F$12,FX!$F$12*12)","v":420},{"$f":"SUM(E73:P73)","v":90.405036108638868},{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"IF(ISNUMBER(E47-E99),(E47-E99),0)","v":7.7042321997437355},7.6728127606153302,7.641521456404142,7.6103577645496978,7.5793211646226304,7.5484111383159949,7.5176271694366061,7.4869687438964192,7.4564353497039422,7.4260264769557001,7.3957416178276993,7.3655802665669619,5.7180265505325929,5.6953625175095119,5.67278831589738,5.6503035896394254,5.6279079840901494,5.6056011460097297,5.583382723558449,5.5612523662911428,5.5392097251516814,5.5172544524674523,5.4953862019438855,5.4736046286589843,{"$f":"IF(SUM(Q73:AB73)<=0,0,SUM(Q73:AB73))","v":67.140080201750393},null,{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"FX_Macro!F$21*E73","v":116.03670447734505},{"$f":"FX_Macro!G$21*F73","v":116.03670447734505},{"$f":"FX_Macro!H$21*G73","v":116.03670447734507},{"$f":"FX_Macro!I$21*H73","v":116.03670447734505},{"$f":"FX_Macro!J$21*I73","v":116.03670447734505},{"$f":"FX_Macro!K$21*J73","v":116.03670447734504},{"$f":"FX_Macro!L$21*K73","v":116.03670447734505},{"$f":"FX_Macro!M$21*L73","v":116.03670447734507},{"$f":"FX_Macro!N$21*M73","v":116.03670447734505},{"$f":"FX_Macro!O$21*N73","v":116.03670447734505},{"$f":"FX_Macro!P$21*O73","v":116.03670447734505},{"$f":"FX_Macro!Q$21*P73","v":116.03670447734505},{"$f":"FX_Macro!R$21*Q73","v":90.439755980197901},{"$f":"FX_Macro!S$21*R73","v":90.439755980197901},{"$f":"FX_Macro!T$21*S73","v":90.439755980197901},{"$f":"FX_Macro!U$21*T73","v":90.439755980197901},{"$f":"FX_Macro!V$21*U73","v":90.439755980197901},{"$f":"FX_Macro!W$21*V73","v":90.439755980197901},{"$f":"FX_Macro!X$21*W73","v":90.439755980197916},{"$f":"FX_Macro!Y$21*X73","v":90.439755980197901},{"$f":"FX_Macro!Z$21*Y73","v":90.439755980197901},{"$f":"FX_Macro!AA$21*Z73","v":90.439755980197901},{"$f":"FX_Macro!AB$21*AA73","v":90.439755980197916},{"$f":"FX_Macro!AC$21*AB73","v":90.439755980197901}]
[{"$f":"IF(AND(FX!$O$13=\"FX Security\",FX!$E$13=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$13=\"FX Security\",FX!$O$13=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A74=\"T-bills\",FX!$F$13,FX!$F$13*12)","v":300},90.405036108638868,{"$f":"FX!$O$13","v":"Multilateral"},7.7042321997437355,7.6728127606153294,7.6415214564041403,7.6103577645496969,7.5793211646226304,7.5484111383159949,7.5176271694366061,7.4869687438964174,7.4564353497039413,7.4260264769557001,7.3957416178276993,7.3655802665669619,5.718026550532592,5.6953625175095119,5.67278831589738,5.6503035896394245,5.6279079840901494,5.6056011460097288,5.5833827235584481,5.5612523662911428,5.5392097251516814,5.5172544524674514,5.4953862019438855,5.4736046286589843,67.140080201750393,null,{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"FX_Macro!F$21*E74","v":116.03670447734505},{"$f":"FX_Macro!G$21*F74","v":116.03670447734504},{"$f":"FX_Macro!H$21*G74","v":116.03670447734504},{"$f":"FX_Macro!I$21*H74","v":116.03670447734504},{"$f":"FX_Macro!J$21*I74","v":116.03670447734505},{"$f":"FX_Macro!K$21*J74","v":116.03670447734504},{"$f":"FX_Macro!L$21*K74","v":116.03670447734505},{"$f":"FX_Macro!M$21*L74","v":116.03670447734504},{"$f":"FX_Macro!N$21*M74","v":116.03670447734504},{"$f":"FX_Macro!O$21*N74","v":116.03670447734505},{"$f":"FX_Macro!P$21*O74","v":116.03670447734505},{"$f":"FX_Macro!Q$21*P74","v":116.03670447734505},{"$f":"FX_Macro!R$21*Q74","v":90.439755980197887},{"$f":"FX_Macro!S$21*R74","v":90.439755980197901},{"$f":"FX_Macro!T$21*S74","v":90.439755980197901},{"$f":"FX_Macro!U$21*T74","v":90.439755980197887},{"$f":"FX_Macro!V$21*U74","v":90.439755980197901},{"$f":"FX_Macro!W$21*V74","v":90.439755980197887},{"$f":"FX_Macro!X$21*W74","v":90.439755980197901},{"$f":"FX_Macro!Y$21*X74","v":90.439755980197901},{"$f":"FX_Macro!Z$21*Y74","v":90.439755980197901},{"$f":"FX_Macro!AA$21*Z74","v":90.439755980197887},{"$f":"FX_Macro!AB$21*AA74","v":90.439755980197916},{"$f":"FX_Macro!AC$21*AB74","v":90.439755980197901}]
[{"$f":"IF(AND(FX!$O$14=\"FX Security\",FX!$E$14=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$14=\"FX Security\",FX!$O$14=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A75=\"T-bills\",FX!$F$14,FX!$F$14*12)","v":300},90.405036108638868,{"$f":"FX!$O$14","v":"Multilateral"},7.7042321997437355,7.6728127606153302,7.6415214564041403,7.6103577645496987,7.5793211646226304,7.5484111383159957,7.5176271694366061,7.4869687438964183,7.4564353497039413,7.4260264769557001,7.3957416178276993,7.365580266566961,5.7180265505325938,5.6953625175095119,5.67278831589738,5.6503035896394262,5.6279079840901503,5.6056011460097306,5.583382723558449,5.5612523662911428,5.5392097251516823,5.5172544524674532,5.4953862019438855,5.4736046286589843,67.140080201750408,null,{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"FX_Macro!F$21*E75","v":116.03670447734505},{"$f":"FX_Macro!G$21*F75","v":116.03670447734505},{"$f":"FX_Macro!H$21*G75","v":116.03670447734504},{"$f":"FX_Macro!I$21*H75","v":116.03670447734507},{"$f":"FX_Macro!J$21*I75","v":116.03670447734505},{"$f":"FX_Macro!K$21*J75","v":116.03670447734505},{"$f":"FX_Macro!L$21*K75","v":116.03670447734505},{"$f":"FX_Macro!M$21*L75","v":116.03670447734505},{"$f":"FX_Macro!N$21*M75","v":116.03670447734504},{"$f":"FX_Macro!O$21*N75","v":116.03670447734505},{"$f":"FX_Macro!P$21*O75","v":116.03670447734505},{"$f":"FX_Macro!Q$21*P75","v":116.03670447734504},{"$f":"FX_Macro!R$21*Q75","v":90.439755980197916},{"$f":"FX_Macro!S$21*R75","v":90.439755980197901},{"$f":"FX_Macro!T$21*S75","v":90.439755980197901},{"$f":"FX_Macro!U$21*T75","v":90.439755980197916},{"$f":"FX_Macro!V$21*U75","v":90.439755980197916},{"$f":"FX_Macro!W$21*V75","v":90.439755980197916},{"$f":"FX_Macro!X$21*W75","v":90.439755980197916},{"$f":"FX_Macro!Y$21*X75","v":90.439755980197901},{"$f":"FX_Macro!Z$21*Y75","v":90.43975598019793},{"$f":"FX_Macro!AA$21*Z75","v":90.439755980197916},{"$f":"FX_Macro!AB$21*AA75","v":90.439755980197916},{"$f":"FX_Macro!AC$21*AB75","v":90.439755980197901}]
[{"$f":"IF(AND(FX!$O$15=\"FX Security\",FX!$E$15=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$15=\"FX Security\",FX!$O$15=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A76=\"T-bills\",FX!$F$15,FX!$F$15*12)","v":240},45.202518054319434,{"$f":"FX!$O$15","v":"Bilateral"},3.8521160998718678,3.8364063803076651,3.820760728202071,3.8051788822748494,3.7896605823113152,3.7742055691579979,3.7588135847183031,3.7434843719482096,3.7282176748519711,3.71301323847785,3.6978708089138497,3.6827901332834809,2.8590132752662964,2.847681258754756,2.83639415794869,2.8251517948197127,2.8139539920450747,2.8028005730048648,2.7916913617792241,2.7806261831455714,2.7696048625758407,2.7586272262337261,2.7476931009719427,2.7368023143294922,33.570040100875197,null,{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"FX_Macro!F$21*E76","v":58.018352238672527},{"$f":"FX_Macro!G$21*F76","v":58.018352238672527},{"$f":"FX_Macro!H$21*G76","v":58.018352238672534},{"$f":"FX_Macro!I$21*H76","v":58.018352238672534},{"$f":"FX_Macro!J$21*I76","v":58.018352238672527},{"$f":"FX_Macro!K$21*J76","v":58.018352238672527},{"$f":"FX_Macro!L$21*K76","v":58.018352238672527},{"$f":"FX_Macro!M$21*L76","v":58.018352238672534},{"$f":"FX_Macro!N$21*M76","v":58.018352238672527},{"$f":"FX_Macro!O$21*N76","v":58.018352238672527},{"$f":"FX_Macro!P$21*O76","v":58.018352238672527},{"$f":"FX_Macro!Q$21*P76","v":58.018352238672527},{"$f":"FX_Macro!R$21*Q76","v":45.219877990098951},{"$f":"FX_Macro!S$21*R76","v":45.219877990098951},{"$f":"FX_Macro!T$21*S76","v":45.219877990098951},{"$f":"FX_Macro!U$21*T76","v":45.219877990098951},{"$f":"FX_Macro!V$21*U76","v":45.219877990098951},{"$f":"FX_Macro!W$21*V76","v":45.219877990098951},{"$f":"FX_Macro!X$21*W76","v":45.219877990098951},{"$f":"FX_Macro!Y$21*X76","v":45.219877990098951},{"$f":"FX_Macro!Z$21*Y76","v":45.219877990098951},{"$f":"FX_Macro!AA$21*Z76","v":45.219877990098951},{"$f":"FX_Macro!AB$21*AA76","v":45.219877990098958},{"$f":"FX_Macro!AC$21*AB76","v":45.219877990098951}]
[{"$f":"IF(AND(FX!$O$16=\"FX Security\",FX!$E$16=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$16=\"FX Security\",FX!$O$16=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A77=\"T-bills\",FX!$F$16,FX!$F$16*12)","v":60},45.202518054319434,{"$f":"FX!$O$16","v":"FX Commercial Loan"},3.8521160998718678,3.8364063803076651,3.820760728202071,3.8051788822748489,3.7896605823113152,3.7742055691579983,3.7588135847183031,3.7434843719482096,3.7282176748519715,3.7130132384778505,3.6978708089138497,3.6827901332834809,1.8959842502983295,1.8885796636778398,1.8812039758981722,1.8738570742510006,1.8665388464672459,1.859249180715365,1.8519879655996478,1.844755090158519,1.837550443862848,1.8303739166142636,1.8232253987434803,1.8161047810086219,22.269410587295337,null,{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"FX_Macro!F$21*E77","v":58.018352238672527},{"$f":"FX_Macro!G$21*F77","v":58.018352238672527},{"$f":"FX_Macro!H$21*G77","v":58.018352238672534},{"$f":"FX_Macro!I$21*H77","v":58.018352238672527},{"$f":"FX_Macro!J$21*I77","v":58.018352238672527},{"$f":"FX_Macro!K$21*J77","v":58.018352238672534},{"$f":"FX_Macro!L$21*K77","v":58.018352238672527},{"$f":"FX_Macro!M$21*L77","v":58.018352238672534},{"$f":"FX_Macro!N$21*M77","v":58.018352238672534},{"$f":"FX_Macro!O$21*N77","v":58.018352238672534},{"$f":"FX_Macro!P$21*O77","v":58.018352238672527},{"$f":"FX_Macro!Q$21*P77","v":58.018352238672527},{"$f":"FX_Macro!R$21*Q77","v":29.988030210056994},{"$f":"FX_Macro!S$21*R77","v":29.989782635799141},{"$f":"FX_Macro!T$21*S77","v":29.991534859924524},{"$f":"FX_Macro!U$21*T77","v":29.993286882456328},{"$f":"FX_Macro!V$21*U77","v":29.995038703417748},{"$f":"FX_Macro!W$21*V77","v":29.996790322831973},{"$f":"FX_Macro!X$21*W77","v":29.998541740722199},{"$f":"FX_Macro!Y$21*X77","v":30.000292957111608},{"$f":"FX_Macro!Z$21*Y77","v":30.002043972023387},{"$f":"FX_Macro!AA$21*Z77","v":30.003794785480697},{"$f":"FX_Macro!AB$21*AA77","v":30.00554539750674},{"$f":"FX_Macro!AC$21*AB77","v":30.007295808124667}]
[{"$f":"IF(AND(FX!$O$17=\"FX Security\",FX!$E$17=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$17=\"FX Security\",FX!$O$17=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A78=\"T-bills\",FX!$F$17,FX!$F$17*12)","v":0},0,{"$f":"FX!$O$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FX!$O$17","v":0},{"$f":"FX_Macro!F$21*E78","v":0},{"$f":"FX_Macro!G$21*F78","v":0},{"$f":"FX_Macro!H$21*G78","v":0},{"$f":"FX_Macro!I$21*H78","v":0},{"$f":"FX_Macro!J$21*I78","v":0},{"$f":"FX_Macro!K$21*J78","v":0},{"$f":"FX_Macro!L$21*K78","v":0},{"$f":"FX_Macro!M$21*L78","v":0},{"$f":"FX_Macro!N$21*M78","v":0},{"$f":"FX_Macro!O$21*N78","v":0},{"$f":"FX_Macro!P$21*O78","v":0},{"$f":"FX_Macro!Q$21*P78","v":0},{"$f":"FX_Macro!R$21*Q78","v":0},{"$f":"FX_Macro!S$21*R78","v":0},{"$f":"FX_Macro!T$21*S78","v":0},{"$f":"FX_Macro!U$21*T78","v":0},{"$f":"FX_Macro!V$21*U78","v":0},{"$f":"FX_Macro!W$21*V78","v":0},{"$f":"FX_Macro!X$21*W78","v":0},{"$f":"FX_Macro!Y$21*X78","v":0},{"$f":"FX_Macro!Z$21*Y78","v":0},{"$f":"FX_Macro!AA$21*Z78","v":0},{"$f":"FX_Macro!AB$21*AA78","v":0},{"$f":"FX_Macro!AC$21*AB78","v":0}]
[{"$f":"IF(AND(FX!$O$18=\"FX Security\",FX!$E$18=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$18=\"FX Security\",FX!$O$18=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A79=\"T-bills\",FX!$F$18,FX!$F$18*12)","v":0},0,{"$f":"FX!$O$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FX!$O$18","v":0},{"$f":"FX_Macro!F$21*E79","v":0},{"$f":"FX_Macro!G$21*F79","v":0},{"$f":"FX_Macro!H$21*G79","v":0},{"$f":"FX_Macro!I$21*H79","v":0},{"$f":"FX_Macro!J$21*I79","v":0},{"$f":"FX_Macro!K$21*J79","v":0},{"$f":"FX_Macro!L$21*K79","v":0},{"$f":"FX_Macro!M$21*L79","v":0},{"$f":"FX_Macro!N$21*M79","v":0},{"$f":"FX_Macro!O$21*N79","v":0},{"$f":"FX_Macro!P$21*O79","v":0},{"$f":"FX_Macro!Q$21*P79","v":0},{"$f":"FX_Macro!R$21*Q79","v":0},{"$f":"FX_Macro!S$21*R79","v":0},{"$f":"FX_Macro!T$21*S79","v":0},{"$f":"FX_Macro!U$21*T79","v":0},{"$f":"FX_Macro!V$21*U79","v":0},{"$f":"FX_Macro!W$21*V79","v":0},{"$f":"FX_Macro!X$21*W79","v":0},{"$f":"FX_Macro!Y$21*X79","v":0},{"$f":"FX_Macro!Z$21*Y79","v":0},{"$f":"FX_Macro!AA$21*Z79","v":0},{"$f":"FX_Macro!AB$21*AA79","v":0},{"$f":"FX_Macro!AC$21*AB79","v":0}]
[{"$f":"IF(AND(FX!$O$19=\"FX Security\",FX!$E$19=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$19=\"FX Security\",FX!$O$19=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A80=\"T-bills\",FX!$F$19,FX!$F$19*12)","v":0},0,{"$f":"FX!$O$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FX!$O$19","v":0},{"$f":"FX_Macro!F$21*E80","v":0},{"$f":"FX_Macro!G$21*F80","v":0},{"$f":"FX_Macro!H$21*G80","v":0},{"$f":"FX_Macro!I$21*H80","v":0},{"$f":"FX_Macro!J$21*I80","v":0},{"$f":"FX_Macro!K$21*J80","v":0},{"$f":"FX_Macro!L$21*K80","v":0},{"$f":"FX_Macro!M$21*L80","v":0},{"$f":"FX_Macro!N$21*M80","v":0},{"$f":"FX_Macro!O$21*N80","v":0},{"$f":"FX_Macro!P$21*O80","v":0},{"$f":"FX_Macro!Q$21*P80","v":0},{"$f":"FX_Macro!R$21*Q80","v":0},{"$f":"FX_Macro!S$21*R80","v":0},{"$f":"FX_Macro!T$21*S80","v":0},{"$f":"FX_Macro!U$21*T80","v":0},{"$f":"FX_Macro!V$21*U80","v":0},{"$f":"FX_Macro!W$21*V80","v":0},{"$f":"FX_Macro!X$21*W80","v":0},{"$f":"FX_Macro!Y$21*X80","v":0},{"$f":"FX_Macro!Z$21*Y80","v":0},{"$f":"FX_Macro!AA$21*Z80","v":0},{"$f":"FX_Macro!AB$21*AA80","v":0},{"$f":"FX_Macro!AC$21*AB80","v":0}]
[{"$f":"IF(AND(FX!$O$20=\"FX Security\",FX!$E$20=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$20=\"FX Security\",FX!$O$20=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A81=\"T-bills\",FX!$F$20,FX!$F$20*12)","v":0},0,{"$f":"FX!$O$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FX!$O$20","v":0},{"$f":"FX_Macro!F$21*E81","v":0},{"$f":"FX_Macro!G$21*F81","v":0},{"$f":"FX_Macro!H$21*G81","v":0},{"$f":"FX_Macro!I$21*H81","v":0},{"$f":"FX_Macro!J$21*I81","v":0},{"$f":"FX_Macro!K$21*J81","v":0},{"$f":"FX_Macro!L$21*K81","v":0},{"$f":"FX_Macro!M$21*L81","v":0},{"$f":"FX_Macro!N$21*M81","v":0},{"$f":"FX_Macro!O$21*N81","v":0},{"$f":"FX_Macro!P$21*O81","v":0},{"$f":"FX_Macro!Q$21*P81","v":0},{"$f":"FX_Macro!R$21*Q81","v":0},{"$f":"FX_Macro!S$21*R81","v":0},{"$f":"FX_Macro!T$21*S81","v":0},{"$f":"FX_Macro!U$21*T81","v":0},{"$f":"FX_Macro!V$21*U81","v":0},{"$f":"FX_Macro!W$21*V81","v":0},{"$f":"FX_Macro!X$21*W81","v":0},{"$f":"FX_Macro!Y$21*X81","v":0},{"$f":"FX_Macro!Z$21*Y81","v":0},{"$f":"FX_Macro!AA$21*Z81","v":0},{"$f":"FX_Macro!AB$21*AA81","v":0},{"$f":"FX_Macro!AC$21*AB81","v":0}]
[{"$f":"IF(AND(FX!$O$21=\"FX Security\",FX!$E$21=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$21=\"FX Security\",FX!$O$21=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A82=\"T-bills\",FX!$F$21,FX!$F$21*12)","v":0},0,{"$f":"FX!$O$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FX!$O$21","v":0},{"$f":"FX_Macro!F$21*E82","v":0},{"$f":"FX_Macro!G$21*F82","v":0},{"$f":"FX_Macro!H$21*G82","v":0},{"$f":"FX_Macro!I$21*H82","v":0},{"$f":"FX_Macro!J$21*I82","v":0},{"$f":"FX_Macro!K$21*J82","v":0},{"$f":"FX_Macro!L$21*K82","v":0},{"$f":"FX_Macro!M$21*L82","v":0},{"$f":"FX_Macro!N$21*M82","v":0},{"$f":"FX_Macro!O$21*N82","v":0},{"$f":"FX_Macro!P$21*O82","v":0},{"$f":"FX_Macro!Q$21*P82","v":0},{"$f":"FX_Macro!R$21*Q82","v":0},{"$f":"FX_Macro!S$21*R82","v":0},{"$f":"FX_Macro!T$21*S82","v":0},{"$f":"FX_Macro!U$21*T82","v":0},{"$f":"FX_Macro!V$21*U82","v":0},{"$f":"FX_Macro!W$21*V82","v":0},{"$f":"FX_Macro!X$21*W82","v":0},{"$f":"FX_Macro!Y$21*X82","v":0},{"$f":"FX_Macro!Z$21*Y82","v":0},{"$f":"FX_Macro!AA$21*Z82","v":0},{"$f":"FX_Macro!AB$21*AA82","v":0},{"$f":"FX_Macro!AC$21*AB82","v":0}]
[{"$f":"IF(AND(FX!$O$22=\"FX Security\",FX!$E$22=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$22=\"FX Security\",FX!$O$22=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A83=\"T-bills\",FX!$F$22,FX!$F$22*12)","v":0},0,{"$f":"FX!$O$22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W57-W109),(W57-W109),0)","v":0},0,0,0,0,0,0,null,{"$f":"FX!$O$22","v":0},{"$f":"FX_Macro!F$21*E83","v":0},{"$f":"FX_Macro!G$21*F83","v":0},{"$f":"FX_Macro!H$21*G83","v":0},{"$f":"FX_Macro!I$21*H83","v":0},{"$f":"FX_Macro!J$21*I83","v":0},{"$f":"FX_Macro!K$21*J83","v":0},{"$f":"FX_Macro!L$21*K83","v":0},{"$f":"FX_Macro!M$21*L83","v":0},{"$f":"FX_Macro!N$21*M83","v":0},{"$f":"FX_Macro!O$21*N83","v":0},{"$f":"FX_Macro!P$21*O83","v":0},{"$f":"FX_Macro!Q$21*P83","v":0},{"$f":"FX_Macro!R$21*Q83","v":0},{"$f":"FX_Macro!S$21*R83","v":0},{"$f":"FX_Macro!T$21*S83","v":0},{"$f":"FX_Macro!U$21*T83","v":0},{"$f":"FX_Macro!V$21*U83","v":0},{"$f":"FX_Macro!W$21*V83","v":0},{"$f":"FX_Macro!X$21*W83","v":0},{"$f":"FX_Macro!Y$21*X83","v":0},{"$f":"FX_Macro!Z$21*Y83","v":0},{"$f":"FX_Macro!AA$21*Z83","v":0},{"$f":"FX_Macro!AB$21*AA83","v":0},{"$f":"FX_Macro!AC$21*AB83","v":0}]
[{"$f":"IF(AND(FX!$O$23=\"FX Security\",FX!$E$23=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$23=\"FX Security\",FX!$O$23=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A84=\"T-bills\",FX!$F$23,FX!$F$23*12)","v":0},0,{"$f":"FX!$O$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FX!$O$23","v":0},{"$f":"FX_Macro!F$21*E84","v":0},{"$f":"FX_Macro!G$21*F84","v":0},{"$f":"FX_Macro!H$21*G84","v":0},{"$f":"FX_Macro!I$21*H84","v":0},{"$f":"FX_Macro!J$21*I84","v":0},{"$f":"FX_Macro!K$21*J84","v":0},{"$f":"FX_Macro!L$21*K84","v":0},{"$f":"FX_Macro!M$21*L84","v":0},{"$f":"FX_Macro!N$21*M84","v":0},{"$f":"FX_Macro!O$21*N84","v":0},{"$f":"FX_Macro!P$21*O84","v":0},{"$f":"FX_Macro!Q$21*P84","v":0},{"$f":"FX_Macro!R$21*Q84","v":0},{"$f":"FX_Macro!S$21*R84","v":0},{"$f":"FX_Macro!T$21*S84","v":0},{"$f":"FX_Macro!U$21*T84","v":0},{"$f":"FX_Macro!V$21*U84","v":0},{"$f":"FX_Macro!W$21*V84","v":0},{"$f":"FX_Macro!X$21*W84","v":0},{"$f":"FX_Macro!Y$21*X84","v":0},{"$f":"FX_Macro!Z$21*Y84","v":0},{"$f":"FX_Macro!AA$21*Z84","v":0},{"$f":"FX_Macro!AB$21*AA84","v":0},{"$f":"FX_Macro!AC$21*AB84","v":0}]
[{"$f":"IF(AND(FX!$O$24=\"FX Security\",FX!$E$24=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$24=\"FX Security\",FX!$O$24=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A85=\"T-bills\",FX!$F$24,FX!$F$24*12)","v":0},0,{"$f":"FX!$O$24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FX!$O$24","v":0},{"$f":"FX_Macro!F$21*E85","v":0},{"$f":"FX_Macro!G$21*F85","v":0},{"$f":"FX_Macro!H$21*G85","v":0},{"$f":"FX_Macro!I$21*H85","v":0},{"$f":"FX_Macro!J$21*I85","v":0},{"$f":"FX_Macro!K$21*J85","v":0},{"$f":"FX_Macro!L$21*K85","v":0},{"$f":"FX_Macro!M$21*L85","v":0},{"$f":"FX_Macro!N$21*M85","v":0},{"$f":"FX_Macro!O$21*N85","v":0},{"$f":"FX_Macro!P$21*O85","v":0},{"$f":"FX_Macro!Q$21*P85","v":0},{"$f":"FX_Macro!R$21*Q85","v":0},{"$f":"FX_Macro!S$21*R85","v":0},{"$f":"FX_Macro!T$21*S85","v":0},{"$f":"FX_Macro!U$21*T85","v":0},{"$f":"FX_Macro!V$21*U85","v":0},{"$f":"FX_Macro!W$21*V85","v":0},{"$f":"FX_Macro!X$21*W85","v":0},{"$f":"FX_Macro!Y$21*X85","v":0},{"$f":"FX_Macro!Z$21*Y85","v":0},{"$f":"FX_Macro!AA$21*Z85","v":0},{"$f":"FX_Macro!AB$21*AA85","v":0},{"$f":"FX_Macro!AC$21*AB85","v":0}]
[{"$f":"IF(AND(FX!$O$25=\"FX Security\",FX!$E$25=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$25=\"FX Security\",FX!$O$25=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A86=\"T-bills\",FX!$F$25,FX!$F$25*12)","v":0},0,{"$f":"FX!$O$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FX!$O$25","v":0},{"$f":"FX_Macro!F$21*E86","v":0},{"$f":"FX_Macro!G$21*F86","v":0},{"$f":"FX_Macro!H$21*G86","v":0},{"$f":"FX_Macro!I$21*H86","v":0},{"$f":"FX_Macro!J$21*I86","v":0},{"$f":"FX_Macro!K$21*J86","v":0},{"$f":"FX_Macro!L$21*K86","v":0},{"$f":"FX_Macro!M$21*L86","v":0},{"$f":"FX_Macro!N$21*M86","v":0},{"$f":"FX_Macro!O$21*N86","v":0},{"$f":"FX_Macro!P$21*O86","v":0},{"$f":"FX_Macro!Q$21*P86","v":0},{"$f":"FX_Macro!R$21*Q86","v":0},{"$f":"FX_Macro!S$21*R86","v":0},{"$f":"FX_Macro!T$21*S86","v":0},{"$f":"FX_Macro!U$21*T86","v":0},{"$f":"FX_Macro!V$21*U86","v":0},{"$f":"FX_Macro!W$21*V86","v":0},{"$f":"FX_Macro!X$21*W86","v":0},{"$f":"FX_Macro!Y$21*X86","v":0},{"$f":"FX_Macro!Z$21*Y86","v":0},{"$f":"FX_Macro!AA$21*Z86","v":0},{"$f":"FX_Macro!AB$21*AA86","v":0},{"$f":"FX_Macro!AC$21*AB86","v":0}]
[{"$f":"IF(AND(FX!$O$26=\"FX Security\",FX!$E$26=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$26=\"FX Security\",FX!$O$26=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A87=\"T-bills\",FX!$F$26,FX!$F$26*12)","v":0},0,{"$f":"FX!$O$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FX!$O$26","v":0},{"$f":"FX_Macro!F$21*E87","v":0},{"$f":"FX_Macro!G$21*F87","v":0},{"$f":"FX_Macro!H$21*G87","v":0},{"$f":"FX_Macro!I$21*H87","v":0},{"$f":"FX_Macro!J$21*I87","v":0},{"$f":"FX_Macro!K$21*J87","v":0},{"$f":"FX_Macro!L$21*K87","v":0},{"$f":"FX_Macro!M$21*L87","v":0},{"$f":"FX_Macro!N$21*M87","v":0},{"$f":"FX_Macro!O$21*N87","v":0},{"$f":"FX_Macro!P$21*O87","v":0},{"$f":"FX_Macro!Q$21*P87","v":0},{"$f":"FX_Macro!R$21*Q87","v":0},{"$f":"FX_Macro!S$21*R87","v":0},{"$f":"FX_Macro!T$21*S87","v":0},{"$f":"FX_Macro!U$21*T87","v":0},{"$f":"FX_Macro!V$21*U87","v":0},{"$f":"FX_Macro!W$21*V87","v":0},{"$f":"FX_Macro!X$21*W87","v":0},{"$f":"FX_Macro!Y$21*X87","v":0},{"$f":"FX_Macro!Z$21*Y87","v":0},{"$f":"FX_Macro!AA$21*Z87","v":0},{"$f":"FX_Macro!AB$21*AA87","v":0},{"$f":"FX_Macro!AC$21*AB87","v":0}]
[{"$f":"IF(AND(FX!$O$27=\"FX Security\",FX!$E$27=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$27=\"FX Security\",FX!$O$27=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A88=\"T-bills\",FX!$F$27,FX!$F$27*12)","v":0},0,{"$f":"FX!$O$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FX!$O$27","v":0},{"$f":"FX_Macro!F$21*E88","v":0},{"$f":"FX_Macro!G$21*F88","v":0},{"$f":"FX_Macro!H$21*G88","v":0},{"$f":"FX_Macro!I$21*H88","v":0},{"$f":"FX_Macro!J$21*I88","v":0},{"$f":"FX_Macro!K$21*J88","v":0},{"$f":"FX_Macro!L$21*K88","v":0},{"$f":"FX_Macro!M$21*L88","v":0},{"$f":"FX_Macro!N$21*M88","v":0},{"$f":"FX_Macro!O$21*N88","v":0},{"$f":"FX_Macro!P$21*O88","v":0},{"$f":"FX_Macro!Q$21*P88","v":0},{"$f":"FX_Macro!R$21*Q88","v":0},{"$f":"FX_Macro!S$21*R88","v":0},{"$f":"FX_Macro!T$21*S88","v":0},{"$f":"FX_Macro!U$21*T88","v":0},{"$f":"FX_Macro!V$21*U88","v":0},{"$f":"FX_Macro!W$21*V88","v":0},{"$f":"FX_Macro!X$21*W88","v":0},{"$f":"FX_Macro!Y$21*X88","v":0},{"$f":"FX_Macro!Z$21*Y88","v":0},{"$f":"FX_Macro!AA$21*Z88","v":0},{"$f":"FX_Macro!AB$21*AA88","v":0},{"$f":"FX_Macro!AC$21*AB88","v":0}]
[{"$f":"IF(AND(FX!$O$28=\"FX Security\",FX!$E$28=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$28=\"FX Security\",FX!$O$28=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A89=\"T-bills\",FX!$F$28,FX!$F$28*12)","v":0},0,{"$f":"FX!$O$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FX!$O$28","v":0},{"$f":"FX_Macro!F$21*E89","v":0},{"$f":"FX_Macro!G$21*F89","v":0},{"$f":"FX_Macro!H$21*G89","v":0},{"$f":"FX_Macro!I$21*H89","v":0},{"$f":"FX_Macro!J$21*I89","v":0},{"$f":"FX_Macro!K$21*J89","v":0},{"$f":"FX_Macro!L$21*K89","v":0},{"$f":"FX_Macro!M$21*L89","v":0},{"$f":"FX_Macro!N$21*M89","v":0},{"$f":"FX_Macro!O$21*N89","v":0},{"$f":"FX_Macro!P$21*O89","v":0},{"$f":"FX_Macro!Q$21*P89","v":0},{"$f":"FX_Macro!R$21*Q89","v":0},{"$f":"FX_Macro!S$21*R89","v":0},{"$f":"FX_Macro!T$21*S89","v":0},{"$f":"FX_Macro!U$21*T89","v":0},{"$f":"FX_Macro!V$21*U89","v":0},{"$f":"FX_Macro!W$21*V89","v":0},{"$f":"FX_Macro!X$21*W89","v":0},{"$f":"FX_Macro!Y$21*X89","v":0},{"$f":"FX_Macro!Z$21*Y89","v":0},{"$f":"FX_Macro!AA$21*Z89","v":0},{"$f":"FX_Macro!AB$21*AA89","v":0},{"$f":"FX_Macro!AC$21*AB89","v":0}]
[{"$f":"IF(AND(FX!$O$29=\"FX Security\",FX!$E$29=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$29=\"FX Security\",FX!$O$29=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A90=\"T-bills\",FX!$F$29,FX!$F$29*12)","v":0},0,{"$f":"FX!$O$29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FX!$O$29","v":0},{"$f":"FX_Macro!F$21*E90","v":0},{"$f":"FX_Macro!G$21*F90","v":0},{"$f":"FX_Macro!H$21*G90","v":0},{"$f":"FX_Macro!I$21*H90","v":0},{"$f":"FX_Macro!J$21*I90","v":0},{"$f":"FX_Macro!K$21*J90","v":0},{"$f":"FX_Macro!L$21*K90","v":0},{"$f":"FX_Macro!M$21*L90","v":0},{"$f":"FX_Macro!N$21*M90","v":0},{"$f":"FX_Macro!O$21*N90","v":0},{"$f":"FX_Macro!P$21*O90","v":0},{"$f":"FX_Macro!Q$21*P90","v":0},{"$f":"FX_Macro!R$21*Q90","v":0},{"$f":"FX_Macro!S$21*R90","v":0},{"$f":"FX_Macro!T$21*S90","v":0},{"$f":"FX_Macro!U$21*T90","v":0},{"$f":"FX_Macro!V$21*U90","v":0},{"$f":"FX_Macro!W$21*V90","v":0},{"$f":"FX_Macro!X$21*W90","v":0},{"$f":"FX_Macro!Y$21*X90","v":0},{"$f":"FX_Macro!Z$21*Y90","v":0},{"$f":"FX_Macro!AA$21*Z90","v":0},{"$f":"FX_Macro!AB$21*AA90","v":0},{"$f":"FX_Macro!AC$21*AB90","v":0}]
[{"$f":"IF(AND(FX!$O$30=\"FX Security\",FX!$E$30=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$30=\"FX Security\",FX!$O$30=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A91=\"T-bills\",FX!$F$30,FX!$F$30*12)","v":0},0,{"$f":"FX!$O$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FX!$O$30","v":0},{"$f":"FX_Macro!F$21*E91","v":0},{"$f":"FX_Macro!G$21*F91","v":0},{"$f":"FX_Macro!H$21*G91","v":0},{"$f":"FX_Macro!I$21*H91","v":0},{"$f":"FX_Macro!J$21*I91","v":0},{"$f":"FX_Macro!K$21*J91","v":0},{"$f":"FX_Macro!L$21*K91","v":0},{"$f":"FX_Macro!M$21*L91","v":0},{"$f":"FX_Macro!N$21*M91","v":0},{"$f":"FX_Macro!O$21*N91","v":0},{"$f":"FX_Macro!P$21*O91","v":0},{"$f":"FX_Macro!Q$21*P91","v":0},{"$f":"FX_Macro!R$21*Q91","v":0},{"$f":"FX_Macro!S$21*R91","v":0},{"$f":"FX_Macro!T$21*S91","v":0},{"$f":"FX_Macro!U$21*T91","v":0},{"$f":"FX_Macro!V$21*U91","v":0},{"$f":"FX_Macro!W$21*V91","v":0},{"$f":"FX_Macro!X$21*W91","v":0},{"$f":"FX_Macro!Y$21*X91","v":0},{"$f":"FX_Macro!Z$21*Y91","v":0},{"$f":"FX_Macro!AA$21*Z91","v":0},{"$f":"FX_Macro!AB$21*AA91","v":0},{"$f":"FX_Macro!AC$21*AB91","v":0}]
[null,null,{"$f":"SUM(C72:C91)","v":452.02518054319438},"Total",{"$f":"SUM(E72:E91)","v":38.52116099871867},{"$f":"SUM(F72:F91)","v":38.364063803076647},38.207607282020717,38.051788822748492,37.896605823113148,37.742055691579978,37.588135847183032,37.434843719482103,37.28217674851971,37.130132384778499,36.978708089138493,36.827901332834813,27.627103727694994,27.51771099247064,27.408751397436383,27.300223227628418,27.192124774872923,27.084454337759155,26.977210221612669,26.870390738468661,26.763994207045414,26.658018952717804,26.552463307490967,26.447325609974051,null,null,"Total",{"$f":"SUM(AF72:AF91)","v":580.18352238672526},{"$f":"SUM(AG72:AG91)","v":580.18352238672526},580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,580.18352238672526,436.96693212094755,436.9686845466897,436.97043677081507,436.9721887933469,436.97394061430828,436.97569223372255,436.97744365161276,436.97919486800214,436.98094588291394,436.98269669637125,436.98444730839736,436.98619771901519]
[]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,null,{"$f":"E95","v":"Jan-25"},{"$f":"F95","v":"Feb-25"},"Mar-25","Apr-25","May-25","Jun-25","Jul-25","Aug-25","Sep-25","Oct-25","Nov-25","Dec-25","Jan-26","Feb-26","Mar-26","Apr-26","May-26","Jun-26","Jul-26","Aug-26","Sep-26","Oct-26","Nov-26","Dec-26"]
[null,null,null,null,1,{"$f":"E96+1","v":2},{"$f":"F96+1","v":3},{"$f":"G96+1","v":4},{"$f":"H96+1","v":5},{"$f":"I96+1","v":6},{"$f":"J96+1","v":7},{"$f":"K96+1","v":8},{"$f":"L96+1","v":9},{"$f":"M96+1","v":10},{"$f":"N96+1","v":11},{"$f":"O96+1","v":12},{"$f":"P96+1","v":13},{"$f":"Q96+1","v":14},{"$f":"R96+1","v":15},{"$f":"S96+1","v":16},{"$f":"T96+1","v":17},{"$f":"U96+1","v":18},{"$f":"V96+1","v":19},{"$f":"W96+1","v":20},{"$f":"X96+1","v":21},{"$f":"Y96+1","v":22},{"$f":"Z96+1","v":23},{"$f":"AA96+1","v":24},null,null,null,1,{"$f":"AF96+1","v":2},{"$f":"AG96+1","v":3},{"$f":"AH96+1","v":4},{"$f":"AI96+1","v":5},{"$f":"AJ96+1","v":6},{"$f":"AK96+1","v":7},{"$f":"AL96+1","v":8},{"$f":"AM96+1","v":9},{"$f":"AN96+1","v":10},{"$f":"AO96+1","v":11},{"$f":"AP96+1","v":12},{"$f":"AQ96+1","v":13},{"$f":"AR96+1","v":14},{"$f":"AS96+1","v":15},{"$f":"AT96+1","v":16},{"$f":"AU96+1","v":17},{"$f":"AV96+1","v":18},{"$f":"AW96+1","v":19},{"$f":"AX96+1","v":20},{"$f":"AY96+1","v":21},{"$f":"AZ96+1","v":22},{"$f":"BA96+1","v":23},{"$f":"BB96+1","v":24}]
[null,null,null,"In-Year Rollover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-Year Rollover"]
[{"$f":"IF(AND(FX!$O$11=\"FX Security\",FX!$E$11=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$11=\"FX Security\",FX!$O$11=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"SUM('M11.FX_New'!H$614:H$637)","v":0},{"$f":"SUM('M11.FX_New'!I$614:I$637)","v":0},{"$f":"SUM('M11.FX_New'!J$614:J$637)","v":0},{"$f":"SUM('M11.FX_New'!K$614:K$637)","v":0},{"$f":"SUM('M11.FX_New'!L$614:L$637)","v":0},{"$f":"SUM('M11.FX_New'!M$614:M$637)","v":0},{"$f":"SUM('M11.FX_New'!N$614:N$637)","v":0},{"$f":"SUM('M11.FX_New'!O$614:O$637)","v":0},{"$f":"SUM('M11.FX_New'!P$614:P$637)","v":0},{"$f":"SUM('M11.FX_New'!Q$614:Q$637)","v":0},{"$f":"SUM('M11.FX_New'!R$614:R$637)","v":0},{"$f":"SUM('M11.FX_New'!S$614:S$637)","v":0},{"$f":"SUM('M11.FX_New'!T$614:T$637)","v":0},{"$f":"SUM('M11.FX_New'!U$614:U$637)","v":0},{"$f":"SUM('M11.FX_New'!V$614:V$637)","v":0},{"$f":"SUM('M11.FX_New'!W$614:W$637)","v":0},{"$f":"SUM('M11.FX_New'!X$614:X$637)","v":0},{"$f":"SUM('M11.FX_New'!Y$614:Y$637)","v":0},{"$f":"SUM('M11.FX_New'!Z$614:Z$637)","v":0},{"$f":"SUM('M11.FX_New'!AA$614:AA$637)","v":0},{"$f":"SUM('M11.FX_New'!AB$614:AB$637)","v":0},{"$f":"SUM('M11.FX_New'!AC$614:AC$637)","v":0},{"$f":"SUM('M11.FX_New'!AD$614:AD$637)","v":0},{"$f":"SUM('M11.FX_New'!AE$614:AE$637)","v":0},null,null,{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"FX_Macro!F$21*E98","v":0},{"$f":"FX_Macro!G$21*F98","v":0},{"$f":"FX_Macro!H$21*G98","v":0},{"$f":"FX_Macro!I$21*H98","v":0},{"$f":"FX_Macro!J$21*I98","v":0},{"$f":"FX_Macro!K$21*J98","v":0},{"$f":"FX_Macro!L$21*K98","v":0},{"$f":"FX_Macro!M$21*L98","v":0},{"$f":"FX_Macro!N$21*M98","v":0},{"$f":"FX_Macro!O$21*N98","v":0},{"$f":"FX_Macro!P$21*O98","v":0},{"$f":"FX_Macro!Q$21*P98","v":0},{"$f":"FX_Macro!R$21*Q98","v":0},{"$f":"FX_Macro!S$21*R98","v":0},{"$f":"FX_Macro!T$21*S98","v":0},{"$f":"FX_Macro!U$21*T98","v":0},{"$f":"FX_Macro!V$21*U98","v":0},{"$f":"FX_Macro!W$21*V98","v":0},{"$f":"FX_Macro!X$21*W98","v":0},{"$f":"FX_Macro!Y$21*X98","v":0},{"$f":"FX_Macro!Z$21*Y98","v":0},{"$f":"FX_Macro!AA$21*Z98","v":0},{"$f":"FX_Macro!AB$21*AA98","v":0},{"$f":"FX_Macro!AC$21*AB98","v":0}]
[{"$f":"IF(AND(FX!$O$12=\"FX Security\",FX!$E$12=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$12=\"FX Security\",FX!$O$12=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"SUM('M11.FX_New'!H$640:H$663)","v":0},{"$f":"SUM('M11.FX_New'!I$640:I$663)","v":0},{"$f":"SUM('M11.FX_New'!J$640:J$663)","v":0},{"$f":"SUM('M11.FX_New'!K$640:K$663)","v":0},{"$f":"SUM('M11.FX_New'!L$640:L$663)","v":0},{"$f":"SUM('M11.FX_New'!M$640:M$663)","v":0},{"$f":"SUM('M11.FX_New'!N$640:N$663)","v":0},{"$f":"SUM('M11.FX_New'!O$640:O$663)","v":0},{"$f":"SUM('M11.FX_New'!P$640:P$663)","v":0},{"$f":"SUM('M11.FX_New'!Q$640:Q$663)","v":0},{"$f":"SUM('M11.FX_New'!R$640:R$663)","v":0},{"$f":"SUM('M11.FX_New'!S$640:S$663)","v":0},{"$f":"SUM('M11.FX_New'!T$640:T$663)","v":0},{"$f":"SUM('M11.FX_New'!U$640:U$663)","v":0},{"$f":"SUM('M11.FX_New'!V$640:V$663)","v":0},{"$f":"SUM('M11.FX_New'!W$640:W$663)","v":0},{"$f":"SUM('M11.FX_New'!X$640:X$663)","v":0},{"$f":"SUM('M11.FX_New'!Y$640:Y$663)","v":0},{"$f":"SUM('M11.FX_New'!Z$640:Z$663)","v":0},{"$f":"SUM('M11.FX_New'!AA$640:AA$663)","v":0},{"$f":"SUM('M11.FX_New'!AB$640:AB$663)","v":0},{"$f":"SUM('M11.FX_New'!AC$640:AC$663)","v":0},{"$f":"SUM('M11.FX_New'!AD$640:AD$663)","v":0},{"$f":"SUM('M11.FX_New'!AE$640:AE$663)","v":0},null,null,{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"FX_Macro!F$21*E99","v":0},{"$f":"FX_Macro!G$21*F99","v":0},{"$f":"FX_Macro!H$21*G99","v":0},{"$f":"FX_Macro!I$21*H99","v":0},{"$f":"FX_Macro!J$21*I99","v":0},{"$f":"FX_Macro!K$21*J99","v":0},{"$f":"FX_Macro!L$21*K99","v":0},{"$f":"FX_Macro!M$21*L99","v":0},{"$f":"FX_Macro!N$21*M99","v":0},{"$f":"FX_Macro!O$21*N99","v":0},{"$f":"FX_Macro!P$21*O99","v":0},{"$f":"FX_Macro!Q$21*P99","v":0},{"$f":"FX_Macro!R$21*Q99","v":0},{"$f":"FX_Macro!S$21*R99","v":0},{"$f":"FX_Macro!T$21*S99","v":0},{"$f":"FX_Macro!U$21*T99","v":0},{"$f":"FX_Macro!V$21*U99","v":0},{"$f":"FX_Macro!W$21*V99","v":0},{"$f":"FX_Macro!X$21*W99","v":0},{"$f":"FX_Macro!Y$21*X99","v":0},{"$f":"FX_Macro!Z$21*Y99","v":0},{"$f":"FX_Macro!AA$21*Z99","v":0},{"$f":"FX_Macro!AB$21*AA99","v":0},{"$f":"FX_Macro!AC$21*AB99","v":0}]
[{"$f":"IF(AND(FX!$O$13=\"FX Security\",FX!$E$13=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$13=\"FX Security\",FX!$O$13=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"SUM('M11.FX_New'!H$666:H$689)","v":0},{"$f":"SUM('M11.FX_New'!I$666:I$689)","v":0},{"$f":"SUM('M11.FX_New'!J$666:J$689)","v":0},{"$f":"SUM('M11.FX_New'!K$666:K$689)","v":0},{"$f":"SUM('M11.FX_New'!L$666:L$689)","v":0},{"$f":"SUM('M11.FX_New'!M$666:M$689)","v":0},{"$f":"SUM('M11.FX_New'!N$666:N$689)","v":0},{"$f":"SUM('M11.FX_New'!O$666:O$689)","v":0},{"$f":"SUM('M11.FX_New'!P$666:P$689)","v":0},{"$f":"SUM('M11.FX_New'!Q$666:Q$689)","v":0},{"$f":"SUM('M11.FX_New'!R$666:R$689)","v":0},{"$f":"SUM('M11.FX_New'!S$666:S$689)","v":0},{"$f":"SUM('M11.FX_New'!T$666:T$689)","v":0},{"$f":"SUM('M11.FX_New'!U$666:U$689)","v":0},{"$f":"SUM('M11.FX_New'!V$666:V$689)","v":0},{"$f":"SUM('M11.FX_New'!W$666:W$689)","v":0},{"$f":"SUM('M11.FX_New'!X$666:X$689)","v":0},{"$f":"SUM('M11.FX_New'!Y$666:Y$689)","v":0},{"$f":"SUM('M11.FX_New'!Z$666:Z$689)","v":0},{"$f":"SUM('M11.FX_New'!AA$666:AA$689)","v":0},{"$f":"SUM('M11.FX_New'!AB$666:AB$689)","v":0},{"$f":"SUM('M11.FX_New'!AC$666:AC$689)","v":0},{"$f":"SUM('M11.FX_New'!AD$666:AD$689)","v":0},{"$f":"SUM('M11.FX_New'!AE$666:AE$689)","v":0},null,null,{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"FX_Macro!F$21*E100","v":0},{"$f":"FX_Macro!G$21*F100","v":0},{"$f":"FX_Macro!H$21*G100","v":0},{"$f":"FX_Macro!I$21*H100","v":0},{"$f":"FX_Macro!J$21*I100","v":0},{"$f":"FX_Macro!K$21*J100","v":0},{"$f":"FX_Macro!L$21*K100","v":0},{"$f":"FX_Macro!M$21*L100","v":0},{"$f":"FX_Macro!N$21*M100","v":0},{"$f":"FX_Macro!O$21*N100","v":0},{"$f":"FX_Macro!P$21*O100","v":0},{"$f":"FX_Macro!Q$21*P100","v":0},{"$f":"FX_Macro!R$21*Q100","v":0},{"$f":"FX_Macro!S$21*R100","v":0},{"$f":"FX_Macro!T$21*S100","v":0},{"$f":"FX_Macro!U$21*T100","v":0},{"$f":"FX_Macro!V$21*U100","v":0},{"$f":"FX_Macro!W$21*V100","v":0},{"$f":"FX_Macro!X$21*W100","v":0},{"$f":"FX_Macro!Y$21*X100","v":0},{"$f":"FX_Macro!Z$21*Y100","v":0},{"$f":"FX_Macro!AA$21*Z100","v":0},{"$f":"FX_Macro!AB$21*AA100","v":0},{"$f":"FX_Macro!AC$21*AB100","v":0}]
[{"$f":"IF(AND(FX!$O$14=\"FX Security\",FX!$E$14=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$14=\"FX Security\",FX!$O$14=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"SUM('M11.FX_New'!H$692:H$715)","v":0},{"$f":"SUM('M11.FX_New'!I$692:I$715)","v":0},{"$f":"SUM('M11.FX_New'!J$692:J$715)","v":0},{"$f":"SUM('M11.FX_New'!K$692:K$715)","v":0},{"$f":"SUM('M11.FX_New'!L$692:L$715)","v":0},{"$f":"SUM('M11.FX_New'!M$692:M$715)","v":0},{"$f":"SUM('M11.FX_New'!N$692:N$715)","v":0},{"$f":"SUM('M11.FX_New'!O$692:O$715)","v":0},{"$f":"SUM('M11.FX_New'!P$692:P$715)","v":0},{"$f":"SUM('M11.FX_New'!Q$692:Q$715)","v":0},{"$f":"SUM('M11.FX_New'!R$692:R$715)","v":0},{"$f":"SUM('M11.FX_New'!S$692:S$715)","v":0},{"$f":"SUM('M11.FX_New'!T$692:T$715)","v":0},{"$f":"SUM('M11.FX_New'!U$692:U$715)","v":0},{"$f":"SUM('M11.FX_New'!V$692:V$715)","v":0},{"$f":"SUM('M11.FX_New'!W$692:W$715)","v":0},{"$f":"SUM('M11.FX_New'!X$692:X$715)","v":0},{"$f":"SUM('M11.FX_New'!Y$692:Y$715)","v":0},{"$f":"SUM('M11.FX_New'!Z$692:Z$715)","v":0},{"$f":"SUM('M11.FX_New'!AA$692:AA$715)","v":0},{"$f":"SUM('M11.FX_New'!AB$692:AB$715)","v":0},{"$f":"SUM('M11.FX_New'!AC$692:AC$715)","v":0},{"$f":"SUM('M11.FX_New'!AD$692:AD$715)","v":0},{"$f":"SUM('M11.FX_New'!AE$692:AE$715)","v":0},null,null,{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"FX_Macro!F$21*E101","v":0},{"$f":"FX_Macro!G$21*F101","v":0},{"$f":"FX_Macro!H$21*G101","v":0},{"$f":"FX_Macro!I$21*H101","v":0},{"$f":"FX_Macro!J$21*I101","v":0},{"$f":"FX_Macro!K$21*J101","v":0},{"$f":"FX_Macro!L$21*K101","v":0},{"$f":"FX_Macro!M$21*L101","v":0},{"$f":"FX_Macro!N$21*M101","v":0},{"$f":"FX_Macro!O$21*N101","v":0},{"$f":"FX_Macro!P$21*O101","v":0},{"$f":"FX_Macro!Q$21*P101","v":0},{"$f":"FX_Macro!R$21*Q101","v":0},{"$f":"FX_Macro!S$21*R101","v":0},{"$f":"FX_Macro!T$21*S101","v":0},{"$f":"FX_Macro!U$21*T101","v":0},{"$f":"FX_Macro!V$21*U101","v":0},{"$f":"FX_Macro!W$21*V101","v":0},{"$f":"FX_Macro!X$21*W101","v":0},{"$f":"FX_Macro!Y$21*X101","v":0},{"$f":"FX_Macro!Z$21*Y101","v":0},{"$f":"FX_Macro!AA$21*Z101","v":0},{"$f":"FX_Macro!AB$21*AA101","v":0},{"$f":"FX_Macro!AC$21*AB101","v":0}]
[{"$f":"IF(AND(FX!$O$15=\"FX Security\",FX!$E$15=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$15=\"FX Security\",FX!$O$15=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"SUM('M11.FX_New'!H$718:H$741)","v":0},{"$f":"SUM('M11.FX_New'!I$718:I$741)","v":0},{"$f":"SUM('M11.FX_New'!J$718:J$741)","v":0},{"$f":"SUM('M11.FX_New'!K$718:K$741)","v":0},{"$f":"SUM('M11.FX_New'!L$718:L$741)","v":0},{"$f":"SUM('M11.FX_New'!M$718:M$741)","v":0},{"$f":"SUM('M11.FX_New'!N$718:N$741)","v":0},{"$f":"SUM('M11.FX_New'!O$718:O$741)","v":0},{"$f":"SUM('M11.FX_New'!P$718:P$741)","v":0},{"$f":"SUM('M11.FX_New'!Q$718:Q$741)","v":0},{"$f":"SUM('M11.FX_New'!R$718:R$741)","v":0},{"$f":"SUM('M11.FX_New'!S$718:S$741)","v":0},{"$f":"SUM('M11.FX_New'!T$718:T$741)","v":0},{"$f":"SUM('M11.FX_New'!U$718:U$741)","v":0},{"$f":"SUM('M11.FX_New'!V$718:V$741)","v":0},{"$f":"SUM('M11.FX_New'!W$718:W$741)","v":0},{"$f":"SUM('M11.FX_New'!X$718:X$741)","v":0},{"$f":"SUM('M11.FX_New'!Y$718:Y$741)","v":0},{"$f":"SUM('M11.FX_New'!Z$718:Z$741)","v":0},{"$f":"SUM('M11.FX_New'!AA$718:AA$741)","v":0},{"$f":"SUM('M11.FX_New'!AB$718:AB$741)","v":0},{"$f":"SUM('M11.FX_New'!AC$718:AC$741)","v":0},{"$f":"SUM('M11.FX_New'!AD$718:AD$741)","v":0},{"$f":"SUM('M11.FX_New'!AE$718:AE$741)","v":0},null,null,{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"FX_Macro!F$21*E102","v":0},{"$f":"FX_Macro!G$21*F102","v":0},{"$f":"FX_Macro!H$21*G102","v":0},{"$f":"FX_Macro!I$21*H102","v":0},{"$f":"FX_Macro!J$21*I102","v":0},{"$f":"FX_Macro!K$21*J102","v":0},{"$f":"FX_Macro!L$21*K102","v":0},{"$f":"FX_Macro!M$21*L102","v":0},{"$f":"FX_Macro!N$21*M102","v":0},{"$f":"FX_Macro!O$21*N102","v":0},{"$f":"FX_Macro!P$21*O102","v":0},{"$f":"FX_Macro!Q$21*P102","v":0},{"$f":"FX_Macro!R$21*Q102","v":0},{"$f":"FX_Macro!S$21*R102","v":0},{"$f":"FX_Macro!T$21*S102","v":0},{"$f":"FX_Macro!U$21*T102","v":0},{"$f":"FX_Macro!V$21*U102","v":0},{"$f":"FX_Macro!W$21*V102","v":0},{"$f":"FX_Macro!X$21*W102","v":0},{"$f":"FX_Macro!Y$21*X102","v":0},{"$f":"FX_Macro!Z$21*Y102","v":0},{"$f":"FX_Macro!AA$21*Z102","v":0},{"$f":"FX_Macro!AB$21*AA102","v":0},{"$f":"FX_Macro!AC$21*AB102","v":0}]
[{"$f":"IF(AND(FX!$O$16=\"FX Security\",FX!$E$16=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$16=\"FX Security\",FX!$O$16=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"SUM('M11.FX_New'!H$744:H$767)","v":0},{"$f":"SUM('M11.FX_New'!I$744:I$767)","v":0},{"$f":"SUM('M11.FX_New'!J$744:J$767)","v":0},{"$f":"SUM('M11.FX_New'!K$744:K$767)","v":0},{"$f":"SUM('M11.FX_New'!L$744:L$767)","v":0},{"$f":"SUM('M11.FX_New'!M$744:M$767)","v":0},{"$f":"SUM('M11.FX_New'!N$744:N$767)","v":0},{"$f":"SUM('M11.FX_New'!O$744:O$767)","v":0},{"$f":"SUM('M11.FX_New'!P$744:P$767)","v":0},{"$f":"SUM('M11.FX_New'!Q$744:Q$767)","v":0},{"$f":"SUM('M11.FX_New'!R$744:R$767)","v":0},{"$f":"SUM('M11.FX_New'!S$744:S$767)","v":0},{"$f":"SUM('M11.FX_New'!T$744:T$767)","v":0.96302902496796694},{"$f":"SUM('M11.FX_New'!U$744:U$767)","v":0.95910159507691628},{"$f":"SUM('M11.FX_New'!V$744:V$767)","v":0.95519018205051764},{"$f":"SUM('M11.FX_New'!W$744:W$767)","v":0.95129472056871223},{"$f":"SUM('M11.FX_New'!X$744:X$767)","v":0.9474151455778288},{"$f":"SUM('M11.FX_New'!Y$744:Y$767)","v":0.94355139228949947},{"$f":"SUM('M11.FX_New'!Z$744:Z$767)","v":0.93970339617957577},{"$f":"SUM('M11.FX_New'!AA$744:AA$767)","v":0.93587109298705229},{"$f":"SUM('M11.FX_New'!AB$744:AB$767)","v":0.93205441871299277},{"$f":"SUM('M11.FX_New'!AC$744:AC$767)","v":0.92825330961946251},{"$f":"SUM('M11.FX_New'!AD$744:AD$767)","v":0.92446770222846242},{"$f":"SUM('M11.FX_New'!AE$744:AE$767)","v":0.92069753332087023},null,null,{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"FX_Macro!F$21*E103","v":0},{"$f":"FX_Macro!G$21*F103","v":0},{"$f":"FX_Macro!H$21*G103","v":0},{"$f":"FX_Macro!I$21*H103","v":0},{"$f":"FX_Macro!J$21*I103","v":0},{"$f":"FX_Macro!K$21*J103","v":0},{"$f":"FX_Macro!L$21*K103","v":0},{"$f":"FX_Macro!M$21*L103","v":0},{"$f":"FX_Macro!N$21*M103","v":0},{"$f":"FX_Macro!O$21*N103","v":0},{"$f":"FX_Macro!P$21*O103","v":0},{"$f":"FX_Macro!Q$21*P103","v":0},{"$f":"FX_Macro!R$21*Q103","v":15.231847780041956},{"$f":"FX_Macro!S$21*R103","v":15.230095354299809},{"$f":"FX_Macro!T$21*S103","v":15.228343130174428},{"$f":"FX_Macro!U$21*T103","v":15.226591107642626},{"$f":"FX_Macro!V$21*U103","v":15.224839286681201},{"$f":"FX_Macro!W$21*V103","v":15.223087667266972},{"$f":"FX_Macro!X$21*W103","v":15.221336249376746},{"$f":"FX_Macro!Y$21*X103","v":15.219585032987339},{"$f":"FX_Macro!Z$21*Y103","v":15.217834018075568},{"$f":"FX_Macro!AA$21*Z103","v":15.216083204618254},{"$f":"FX_Macro!AB$21*AA103","v":15.214332592592216},{"$f":"FX_Macro!AC$21*AB103","v":15.212582181974284}]
[{"$f":"IF(AND(FX!$O$17=\"FX Security\",FX!$E$17=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$17=\"FX Security\",FX!$O$17=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$17","v":0},{"$f":"SUM('M11.FX_New'!H$770:H$793)","v":0},{"$f":"SUM('M11.FX_New'!I$770:I$793)","v":0},{"$f":"SUM('M11.FX_New'!J$770:J$793)","v":0},{"$f":"SUM('M11.FX_New'!K$770:K$793)","v":0},{"$f":"SUM('M11.FX_New'!L$770:L$793)","v":0},{"$f":"SUM('M11.FX_New'!M$770:M$793)","v":0},{"$f":"SUM('M11.FX_New'!N$770:N$793)","v":0},{"$f":"SUM('M11.FX_New'!O$770:O$793)","v":0},{"$f":"SUM('M11.FX_New'!P$770:P$793)","v":0},{"$f":"SUM('M11.FX_New'!Q$770:Q$793)","v":0},{"$f":"SUM('M11.FX_New'!R$770:R$793)","v":0},{"$f":"SUM('M11.FX_New'!S$770:S$793)","v":0},{"$f":"SUM('M11.FX_New'!T$770:T$793)","v":0},{"$f":"SUM('M11.FX_New'!U$770:U$793)","v":0},{"$f":"SUM('M11.FX_New'!V$770:V$793)","v":0},{"$f":"SUM('M11.FX_New'!W$770:W$793)","v":0},{"$f":"SUM('M11.FX_New'!X$770:X$793)","v":0},{"$f":"SUM('M11.FX_New'!Y$770:Y$793)","v":0},{"$f":"SUM('M11.FX_New'!Z$770:Z$793)","v":0},{"$f":"SUM('M11.FX_New'!AA$770:AA$793)","v":0},{"$f":"SUM('M11.FX_New'!AB$770:AB$793)","v":0},{"$f":"SUM('M11.FX_New'!AC$770:AC$793)","v":0},{"$f":"SUM('M11.FX_New'!AD$770:AD$793)","v":0},{"$f":"SUM('M11.FX_New'!AE$770:AE$793)","v":0},null,null,{"$f":"FX!$O$17","v":0},{"$f":"FX_Macro!F$21*E104","v":0},{"$f":"FX_Macro!G$21*F104","v":0},{"$f":"FX_Macro!H$21*G104","v":0},{"$f":"FX_Macro!I$21*H104","v":0},{"$f":"FX_Macro!J$21*I104","v":0},{"$f":"FX_Macro!K$21*J104","v":0},{"$f":"FX_Macro!L$21*K104","v":0},{"$f":"FX_Macro!M$21*L104","v":0},{"$f":"FX_Macro!N$21*M104","v":0},{"$f":"FX_Macro!O$21*N104","v":0},{"$f":"FX_Macro!P$21*O104","v":0},{"$f":"FX_Macro!Q$21*P104","v":0},{"$f":"FX_Macro!R$21*Q104","v":0},{"$f":"FX_Macro!S$21*R104","v":0},{"$f":"FX_Macro!T$21*S104","v":0},{"$f":"FX_Macro!U$21*T104","v":0},{"$f":"FX_Macro!V$21*U104","v":0},{"$f":"FX_Macro!W$21*V104","v":0},{"$f":"FX_Macro!X$21*W104","v":0},{"$f":"FX_Macro!Y$21*X104","v":0},{"$f":"FX_Macro!Z$21*Y104","v":0},{"$f":"FX_Macro!AA$21*Z104","v":0},{"$f":"FX_Macro!AB$21*AA104","v":0},{"$f":"FX_Macro!AC$21*AB104","v":0}]
[{"$f":"IF(AND(FX!$O$18=\"FX Security\",FX!$E$18=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$18=\"FX Security\",FX!$O$18=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$18","v":0},{"$f":"SUM('M11.FX_New'!H$796:H$819)","v":0},{"$f":"SUM('M11.FX_New'!I$796:I$819)","v":0},{"$f":"SUM('M11.FX_New'!J$796:J$819)","v":0},{"$f":"SUM('M11.FX_New'!K$796:K$819)","v":0},{"$f":"SUM('M11.FX_New'!L$796:L$819)","v":0},{"$f":"SUM('M11.FX_New'!M$796:M$819)","v":0},{"$f":"SUM('M11.FX_New'!N$796:N$819)","v":0},{"$f":"SUM('M11.FX_New'!O$796:O$819)","v":0},{"$f":"SUM('M11.FX_New'!P$796:P$819)","v":0},{"$f":"SUM('M11.FX_New'!Q$796:Q$819)","v":0},{"$f":"SUM('M11.FX_New'!R$796:R$819)","v":0},{"$f":"SUM('M11.FX_New'!S$796:S$819)","v":0},{"$f":"SUM('M11.FX_New'!T$796:T$819)","v":0},{"$f":"SUM('M11.FX_New'!U$796:U$819)","v":0},{"$f":"SUM('M11.FX_New'!V$796:V$819)","v":0},{"$f":"SUM('M11.FX_New'!W$796:W$819)","v":0},{"$f":"SUM('M11.FX_New'!X$796:X$819)","v":0},{"$f":"SUM('M11.FX_New'!Y$796:Y$819)","v":0},{"$f":"SUM('M11.FX_New'!Z$796:Z$819)","v":0},{"$f":"SUM('M11.FX_New'!AA$796:AA$819)","v":0},{"$f":"SUM('M11.FX_New'!AB$796:AB$819)","v":0},{"$f":"SUM('M11.FX_New'!AC$796:AC$819)","v":0},{"$f":"SUM('M11.FX_New'!AD$796:AD$819)","v":0},{"$f":"SUM('M11.FX_New'!AE$796:AE$819)","v":0},null,null,{"$f":"FX!$O$18","v":0},{"$f":"FX_Macro!F$21*E105","v":0},{"$f":"FX_Macro!G$21*F105","v":0},{"$f":"FX_Macro!H$21*G105","v":0},{"$f":"FX_Macro!I$21*H105","v":0},{"$f":"FX_Macro!J$21*I105","v":0},{"$f":"FX_Macro!K$21*J105","v":0},{"$f":"FX_Macro!L$21*K105","v":0},{"$f":"FX_Macro!M$21*L105","v":0},{"$f":"FX_Macro!N$21*M105","v":0},{"$f":"FX_Macro!O$21*N105","v":0},{"$f":"FX_Macro!P$21*O105","v":0},{"$f":"FX_Macro!Q$21*P105","v":0},{"$f":"FX_Macro!R$21*Q105","v":0},{"$f":"FX_Macro!S$21*R105","v":0},{"$f":"FX_Macro!T$21*S105","v":0},{"$f":"FX_Macro!U$21*T105","v":0},{"$f":"FX_Macro!V$21*U105","v":0},{"$f":"FX_Macro!W$21*V105","v":0},{"$f":"FX_Macro!X$21*W105","v":0},{"$f":"FX_Macro!Y$21*X105","v":0},{"$f":"FX_Macro!Z$21*Y105","v":0},{"$f":"FX_Macro!AA$21*Z105","v":0},{"$f":"FX_Macro!AB$21*AA105","v":0},{"$f":"FX_Macro!AC$21*AB105","v":0}]
[{"$f":"IF(AND(FX!$O$19=\"FX Security\",FX!$E$19=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$19=\"FX Security\",FX!$O$19=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$19","v":0},{"$f":"SUM('M11.FX_New'!H$822:H$845)","v":0},{"$f":"SUM('M11.FX_New'!I$822:I$845)","v":0},{"$f":"SUM('M11.FX_New'!J$822:J$845)","v":0},{"$f":"SUM('M11.FX_New'!K$822:K$845)","v":0},{"$f":"SUM('M11.FX_New'!L$822:L$845)","v":0},{"$f":"SUM('M11.FX_New'!M$822:M$845)","v":0},{"$f":"SUM('M11.FX_New'!N$822:N$845)","v":0},{"$f":"SUM('M11.FX_New'!O$822:O$845)","v":0},{"$f":"SUM('M11.FX_New'!P$822:P$845)","v":0},{"$f":"SUM('M11.FX_New'!Q$822:Q$845)","v":0},{"$f":"SUM('M11.FX_New'!R$822:R$845)","v":0},{"$f":"SUM('M11.FX_New'!S$822:S$845)","v":0},{"$f":"SUM('M11.FX_New'!T$822:T$845)","v":0},{"$f":"SUM('M11.FX_New'!U$822:U$845)","v":0},{"$f":"SUM('M11.FX_New'!V$822:V$845)","v":0},{"$f":"SUM('M11.FX_New'!W$822:W$845)","v":0},{"$f":"SUM('M11.FX_New'!X$822:X$845)","v":0},{"$f":"SUM('M11.FX_New'!Y$822:Y$845)","v":0},{"$f":"SUM('M11.FX_New'!Z$822:Z$845)","v":0},{"$f":"SUM('M11.FX_New'!AA$822:AA$845)","v":0},{"$f":"SUM('M11.FX_New'!AB$822:AB$845)","v":0},{"$f":"SUM('M11.FX_New'!AC$822:AC$845)","v":0},{"$f":"SUM('M11.FX_New'!AD$822:AD$845)","v":0},{"$f":"SUM('M11.FX_New'!AE$822:AE$845)","v":0},null,null,{"$f":"FX!$O$19","v":0},{"$f":"FX_Macro!F$21*E106","v":0},{"$f":"FX_Macro!G$21*F106","v":0},{"$f":"FX_Macro!H$21*G106","v":0},{"$f":"FX_Macro!I$21*H106","v":0},{"$f":"FX_Macro!J$21*I106","v":0},{"$f":"FX_Macro!K$21*J106","v":0},{"$f":"FX_Macro!L$21*K106","v":0},{"$f":"FX_Macro!M$21*L106","v":0},{"$f":"FX_Macro!N$21*M106","v":0},{"$f":"FX_Macro!O$21*N106","v":0},{"$f":"FX_Macro!P$21*O106","v":0},{"$f":"FX_Macro!Q$21*P106","v":0},{"$f":"FX_Macro!R$21*Q106","v":0},{"$f":"FX_Macro!S$21*R106","v":0},{"$f":"FX_Macro!T$21*S106","v":0},{"$f":"FX_Macro!U$21*T106","v":0},{"$f":"FX_Macro!V$21*U106","v":0},{"$f":"FX_Macro!W$21*V106","v":0},{"$f":"FX_Macro!X$21*W106","v":0},{"$f":"FX_Macro!Y$21*X106","v":0},{"$f":"FX_Macro!Z$21*Y106","v":0},{"$f":"FX_Macro!AA$21*Z106","v":0},{"$f":"FX_Macro!AB$21*AA106","v":0},{"$f":"FX_Macro!AC$21*AB106","v":0}]
[{"$f":"IF(AND(FX!$O$20=\"FX Security\",FX!$E$20=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$20=\"FX Security\",FX!$O$20=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$20","v":0},{"$f":"SUM('M11.FX_New'!H$848:H$871)","v":0},{"$f":"SUM('M11.FX_New'!I$848:I$871)","v":0},{"$f":"SUM('M11.FX_New'!J$848:J$871)","v":0},{"$f":"SUM('M11.FX_New'!K$848:K$871)","v":0},{"$f":"SUM('M11.FX_New'!L$848:L$871)","v":0},{"$f":"SUM('M11.FX_New'!M$848:M$871)","v":0},{"$f":"SUM('M11.FX_New'!N$848:N$871)","v":0},{"$f":"SUM('M11.FX_New'!O$848:O$871)","v":0},{"$f":"SUM('M11.FX_New'!P$848:P$871)","v":0},{"$f":"SUM('M11.FX_New'!Q$848:Q$871)","v":0},{"$f":"SUM('M11.FX_New'!R$848:R$871)","v":0},{"$f":"SUM('M11.FX_New'!S$848:S$871)","v":0},{"$f":"SUM('M11.FX_New'!T$848:T$871)","v":0},{"$f":"SUM('M11.FX_New'!U$848:U$871)","v":0},{"$f":"SUM('M11.FX_New'!V$848:V$871)","v":0},{"$f":"SUM('M11.FX_New'!W$848:W$871)","v":0},{"$f":"SUM('M11.FX_New'!X$848:X$871)","v":0},{"$f":"SUM('M11.FX_New'!Y$848:Y$871)","v":0},{"$f":"SUM('M11.FX_New'!Z$848:Z$871)","v":0},{"$f":"SUM('M11.FX_New'!AA$848:AA$871)","v":0},{"$f":"SUM('M11.FX_New'!AB$848:AB$871)","v":0},{"$f":"SUM('M11.FX_New'!AC$848:AC$871)","v":0},{"$f":"SUM('M11.FX_New'!AD$848:AD$871)","v":0},{"$f":"SUM('M11.FX_New'!AE$848:AE$871)","v":0},null,null,{"$f":"FX!$O$20","v":0},{"$f":"FX_Macro!F$21*E107","v":0},{"$f":"FX_Macro!G$21*F107","v":0},{"$f":"FX_Macro!H$21*G107","v":0},{"$f":"FX_Macro!I$21*H107","v":0},{"$f":"FX_Macro!J$21*I107","v":0},{"$f":"FX_Macro!K$21*J107","v":0},{"$f":"FX_Macro!L$21*K107","v":0},{"$f":"FX_Macro!M$21*L107","v":0},{"$f":"FX_Macro!N$21*M107","v":0},{"$f":"FX_Macro!O$21*N107","v":0},{"$f":"FX_Macro!P$21*O107","v":0},{"$f":"FX_Macro!Q$21*P107","v":0},{"$f":"FX_Macro!R$21*Q107","v":0},{"$f":"FX_Macro!S$21*R107","v":0},{"$f":"FX_Macro!T$21*S107","v":0},{"$f":"FX_Macro!U$21*T107","v":0},{"$f":"FX_Macro!V$21*U107","v":0},{"$f":"FX_Macro!W$21*V107","v":0},{"$f":"FX_Macro!X$21*W107","v":0},{"$f":"FX_Macro!Y$21*X107","v":0},{"$f":"FX_Macro!Z$21*Y107","v":0},{"$f":"FX_Macro!AA$21*Z107","v":0},{"$f":"FX_Macro!AB$21*AA107","v":0},{"$f":"FX_Macro!AC$21*AB107","v":0}]
[{"$f":"IF(AND(FX!$O$21=\"FX Security\",FX!$E$21=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$21=\"FX Security\",FX!$O$21=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$21","v":0},{"$f":"SUM('M11.FX_New'!H$874:H$897)","v":0},{"$f":"SUM('M11.FX_New'!I$874:I$897)","v":0},{"$f":"SUM('M11.FX_New'!J$874:J$897)","v":0},{"$f":"SUM('M11.FX_New'!K$874:K$897)","v":0},{"$f":"SUM('M11.FX_New'!L$874:L$897)","v":0},{"$f":"SUM('M11.FX_New'!M$874:M$897)","v":0},{"$f":"SUM('M11.FX_New'!N$874:N$897)","v":0},{"$f":"SUM('M11.FX_New'!O$874:O$897)","v":0},{"$f":"SUM('M11.FX_New'!P$874:P$897)","v":0},{"$f":"SUM('M11.FX_New'!Q$874:Q$897)","v":0},{"$f":"SUM('M11.FX_New'!R$874:R$897)","v":0},{"$f":"SUM('M11.FX_New'!S$874:S$897)","v":0},{"$f":"SUM('M11.FX_New'!T$874:T$897)","v":0},{"$f":"SUM('M11.FX_New'!U$874:U$897)","v":0},{"$f":"SUM('M11.FX_New'!V$874:V$897)","v":0},{"$f":"SUM('M11.FX_New'!W$874:W$897)","v":0},{"$f":"SUM('M11.FX_New'!X$874:X$897)","v":0},{"$f":"SUM('M11.FX_New'!Y$874:Y$897)","v":0},{"$f":"SUM('M11.FX_New'!Z$874:Z$897)","v":0},{"$f":"SUM('M11.FX_New'!AA$874:AA$897)","v":0},{"$f":"SUM('M11.FX_New'!AB$874:AB$897)","v":0},{"$f":"SUM('M11.FX_New'!AC$874:AC$897)","v":0},{"$f":"SUM('M11.FX_New'!AD$874:AD$897)","v":0},{"$f":"SUM('M11.FX_New'!AE$874:AE$897)","v":0},null,null,{"$f":"FX!$O$21","v":0},{"$f":"FX_Macro!F$21*E108","v":0},{"$f":"FX_Macro!G$21*F108","v":0},{"$f":"FX_Macro!H$21*G108","v":0},{"$f":"FX_Macro!I$21*H108","v":0},{"$f":"FX_Macro!J$21*I108","v":0},{"$f":"FX_Macro!K$21*J108","v":0},{"$f":"FX_Macro!L$21*K108","v":0},{"$f":"FX_Macro!M$21*L108","v":0},{"$f":"FX_Macro!N$21*M108","v":0},{"$f":"FX_Macro!O$21*N108","v":0},{"$f":"FX_Macro!P$21*O108","v":0},{"$f":"FX_Macro!Q$21*P108","v":0},{"$f":"FX_Macro!R$21*Q108","v":0},{"$f":"FX_Macro!S$21*R108","v":0},{"$f":"FX_Macro!T$21*S108","v":0},{"$f":"FX_Macro!U$21*T108","v":0},{"$f":"FX_Macro!V$21*U108","v":0},{"$f":"FX_Macro!W$21*V108","v":0},{"$f":"FX_Macro!X$21*W108","v":0},{"$f":"FX_Macro!Y$21*X108","v":0},{"$f":"FX_Macro!Z$21*Y108","v":0},{"$f":"FX_Macro!AA$21*Z108","v":0},{"$f":"FX_Macro!AB$21*AA108","v":0},{"$f":"FX_Macro!AC$21*AB108","v":0}]
[{"$f":"IF(AND(FX!$O$22=\"FX Security\",FX!$E$22=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$22=\"FX Security\",FX!$O$22=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$22","v":0},{"$f":"SUM('M11.FX_New'!H$900:H$923)","v":0},{"$f":"SUM('M11.FX_New'!I$900:I$923)","v":0},{"$f":"SUM('M11.FX_New'!J$900:J$923)","v":0},{"$f":"SUM('M11.FX_New'!K$900:K$923)","v":0},{"$f":"SUM('M11.FX_New'!L$900:L$923)","v":0},{"$f":"SUM('M11.FX_New'!M$900:M$923)","v":0},{"$f":"SUM('M11.FX_New'!N$900:N$923)","v":0},{"$f":"SUM('M11.FX_New'!O$900:O$923)","v":0},{"$f":"SUM('M11.FX_New'!P$900:P$923)","v":0},{"$f":"SUM('M11.FX_New'!Q$900:Q$923)","v":0},{"$f":"SUM('M11.FX_New'!R$900:R$923)","v":0},{"$f":"SUM('M11.FX_New'!S$900:S$923)","v":0},{"$f":"SUM('M11.FX_New'!T$900:T$923)","v":0},{"$f":"SUM('M11.FX_New'!U$900:U$923)","v":0},{"$f":"SUM('M11.FX_New'!V$900:V$923)","v":0},{"$f":"SUM('M11.FX_New'!W$900:W$923)","v":0},{"$f":"SUM('M11.FX_New'!X$900:X$923)","v":0},{"$f":"SUM('M11.FX_New'!Y$900:Y$923)","v":0},{"$f":"SUM('M11.FX_New'!Z$900:Z$923)","v":0},{"$f":"SUM('M11.FX_New'!AA$900:AA$923)","v":0},{"$f":"SUM('M11.FX_New'!AB$900:AB$923)","v":0},{"$f":"SUM('M11.FX_New'!AC$900:AC$923)","v":0},{"$f":"SUM('M11.FX_New'!AD$900:AD$923)","v":0},{"$f":"SUM('M11.FX_New'!AE$900:AE$923)","v":0},null,null,{"$f":"FX!$O$22","v":0},{"$f":"FX_Macro!F$21*E109","v":0},{"$f":"FX_Macro!G$21*F109","v":0},{"$f":"FX_Macro!H$21*G109","v":0},{"$f":"FX_Macro!I$21*H109","v":0},{"$f":"FX_Macro!J$21*I109","v":0},{"$f":"FX_Macro!K$21*J109","v":0},{"$f":"FX_Macro!L$21*K109","v":0},{"$f":"FX_Macro!M$21*L109","v":0},{"$f":"FX_Macro!N$21*M109","v":0},{"$f":"FX_Macro!O$21*N109","v":0},{"$f":"FX_Macro!P$21*O109","v":0},{"$f":"FX_Macro!Q$21*P109","v":0},{"$f":"FX_Macro!R$21*Q109","v":0},{"$f":"FX_Macro!S$21*R109","v":0},{"$f":"FX_Macro!T$21*S109","v":0},{"$f":"FX_Macro!U$21*T109","v":0},{"$f":"FX_Macro!V$21*U109","v":0},{"$f":"FX_Macro!W$21*V109","v":0},{"$f":"FX_Macro!X$21*W109","v":0},{"$f":"FX_Macro!Y$21*X109","v":0},{"$f":"FX_Macro!Z$21*Y109","v":0},{"$f":"FX_Macro!AA$21*Z109","v":0},{"$f":"FX_Macro!AB$21*AA109","v":0},{"$f":"FX_Macro!AC$21*AB109","v":0}]
[{"$f":"IF(AND(FX!$O$23=\"FX Security\",FX!$E$23=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$23=\"FX Security\",FX!$O$23=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$23","v":0},{"$f":"SUM('M11.FX_New'!H$926:H$949)","v":0},{"$f":"SUM('M11.FX_New'!I$926:I$949)","v":0},{"$f":"SUM('M11.FX_New'!J$926:J$949)","v":0},{"$f":"SUM('M11.FX_New'!K$926:K$949)","v":0},{"$f":"SUM('M11.FX_New'!L$926:L$949)","v":0},{"$f":"SUM('M11.FX_New'!M$926:M$949)","v":0},{"$f":"SUM('M11.FX_New'!N$926:N$949)","v":0},{"$f":"SUM('M11.FX_New'!O$926:O$949)","v":0},{"$f":"SUM('M11.FX_New'!P$926:P$949)","v":0},{"$f":"SUM('M11.FX_New'!Q$926:Q$949)","v":0},{"$f":"SUM('M11.FX_New'!R$926:R$949)","v":0},{"$f":"SUM('M11.FX_New'!S$926:S$949)","v":0},{"$f":"SUM('M11.FX_New'!T$926:T$949)","v":0},{"$f":"SUM('M11.FX_New'!U$926:U$949)","v":0},{"$f":"SUM('M11.FX_New'!V$926:V$949)","v":0},{"$f":"SUM('M11.FX_New'!W$926:W$949)","v":0},{"$f":"SUM('M11.FX_New'!X$926:X$949)","v":0},{"$f":"SUM('M11.FX_New'!Y$926:Y$949)","v":0},{"$f":"SUM('M11.FX_New'!Z$926:Z$949)","v":0},{"$f":"SUM('M11.FX_New'!AA$926:AA$949)","v":0},{"$f":"SUM('M11.FX_New'!AB$926:AB$949)","v":0},{"$f":"SUM('M11.FX_New'!AC$926:AC$949)","v":0},{"$f":"SUM('M11.FX_New'!AD$926:AD$949)","v":0},{"$f":"SUM('M11.FX_New'!AE$926:AE$949)","v":0},null,null,{"$f":"FX!$O$23","v":0},{"$f":"FX_Macro!F$21*E110","v":0},{"$f":"FX_Macro!G$21*F110","v":0},{"$f":"FX_Macro!H$21*G110","v":0},{"$f":"FX_Macro!I$21*H110","v":0},{"$f":"FX_Macro!J$21*I110","v":0},{"$f":"FX_Macro!K$21*J110","v":0},{"$f":"FX_Macro!L$21*K110","v":0},{"$f":"FX_Macro!M$21*L110","v":0},{"$f":"FX_Macro!N$21*M110","v":0},{"$f":"FX_Macro!O$21*N110","v":0},{"$f":"FX_Macro!P$21*O110","v":0},{"$f":"FX_Macro!Q$21*P110","v":0},{"$f":"FX_Macro!R$21*Q110","v":0},{"$f":"FX_Macro!S$21*R110","v":0},{"$f":"FX_Macro!T$21*S110","v":0},{"$f":"FX_Macro!U$21*T110","v":0},{"$f":"FX_Macro!V$21*U110","v":0},{"$f":"FX_Macro!W$21*V110","v":0},{"$f":"FX_Macro!X$21*W110","v":0},{"$f":"FX_Macro!Y$21*X110","v":0},{"$f":"FX_Macro!Z$21*Y110","v":0},{"$f":"FX_Macro!AA$21*Z110","v":0},{"$f":"FX_Macro!AB$21*AA110","v":0},{"$f":"FX_Macro!AC$21*AB110","v":0}]
[{"$f":"IF(AND(FX!$O$24=\"FX Security\",FX!$E$24=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$24=\"FX Security\",FX!$O$24=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$24","v":0},{"$f":"SUM('M11.FX_New'!H$952:H$975)","v":0},{"$f":"SUM('M11.FX_New'!I$952:I$975)","v":0},{"$f":"SUM('M11.FX_New'!J$952:J$975)","v":0},{"$f":"SUM('M11.FX_New'!K$952:K$975)","v":0},{"$f":"SUM('M11.FX_New'!L$952:L$975)","v":0},{"$f":"SUM('M11.FX_New'!M$952:M$975)","v":0},{"$f":"SUM('M11.FX_New'!N$952:N$975)","v":0},{"$f":"SUM('M11.FX_New'!O$952:O$975)","v":0},{"$f":"SUM('M11.FX_New'!P$952:P$975)","v":0},{"$f":"SUM('M11.FX_New'!Q$952:Q$975)","v":0},{"$f":"SUM('M11.FX_New'!R$952:R$975)","v":0},{"$f":"SUM('M11.FX_New'!S$952:S$975)","v":0},{"$f":"SUM('M11.FX_New'!T$952:T$975)","v":0},{"$f":"SUM('M11.FX_New'!U$952:U$975)","v":0},{"$f":"SUM('M11.FX_New'!V$952:V$975)","v":0},{"$f":"SUM('M11.FX_New'!W$952:W$975)","v":0},{"$f":"SUM('M11.FX_New'!X$952:X$975)","v":0},{"$f":"SUM('M11.FX_New'!Y$952:Y$975)","v":0},{"$f":"SUM('M11.FX_New'!Z$952:Z$975)","v":0},{"$f":"SUM('M11.FX_New'!AA$952:AA$975)","v":0},{"$f":"SUM('M11.FX_New'!AB$952:AB$975)","v":0},{"$f":"SUM('M11.FX_New'!AC$952:AC$975)","v":0},{"$f":"SUM('M11.FX_New'!AD$952:AD$975)","v":0},{"$f":"SUM('M11.FX_New'!AE$952:AE$975)","v":0},null,null,{"$f":"FX!$O$24","v":0},{"$f":"FX_Macro!F$21*E111","v":0},{"$f":"FX_Macro!G$21*F111","v":0},{"$f":"FX_Macro!H$21*G111","v":0},{"$f":"FX_Macro!I$21*H111","v":0},{"$f":"FX_Macro!J$21*I111","v":0},{"$f":"FX_Macro!K$21*J111","v":0},{"$f":"FX_Macro!L$21*K111","v":0},{"$f":"FX_Macro!M$21*L111","v":0},{"$f":"FX_Macro!N$21*M111","v":0},{"$f":"FX_Macro!O$21*N111","v":0},{"$f":"FX_Macro!P$21*O111","v":0},{"$f":"FX_Macro!Q$21*P111","v":0},{"$f":"FX_Macro!R$21*Q111","v":0},{"$f":"FX_Macro!S$21*R111","v":0},{"$f":"FX_Macro!T$21*S111","v":0},{"$f":"FX_Macro!U$21*T111","v":0},{"$f":"FX_Macro!V$21*U111","v":0},{"$f":"FX_Macro!W$21*V111","v":0},{"$f":"FX_Macro!X$21*W111","v":0},{"$f":"FX_Macro!Y$21*X111","v":0},{"$f":"FX_Macro!Z$21*Y111","v":0},{"$f":"FX_Macro!AA$21*Z111","v":0},{"$f":"FX_Macro!AB$21*AA111","v":0},{"$f":"FX_Macro!AC$21*AB111","v":0}]
[{"$f":"IF(AND(FX!$O$25=\"FX Security\",FX!$E$25=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$25=\"FX Security\",FX!$O$25=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$25","v":0},{"$f":"SUM('M11.FX_New'!H$978:H$1001)","v":0},{"$f":"SUM('M11.FX_New'!I$978:I$1001)","v":0},{"$f":"SUM('M11.FX_New'!J$978:J$1001)","v":0},{"$f":"SUM('M11.FX_New'!K$978:K$1001)","v":0},{"$f":"SUM('M11.FX_New'!L$978:L$1001)","v":0},{"$f":"SUM('M11.FX_New'!M$978:M$1001)","v":0},{"$f":"SUM('M11.FX_New'!N$978:N$1001)","v":0},{"$f":"SUM('M11.FX_New'!O$978:O$1001)","v":0},{"$f":"SUM('M11.FX_New'!P$978:P$1001)","v":0},{"$f":"SUM('M11.FX_New'!Q$978:Q$1001)","v":0},{"$f":"SUM('M11.FX_New'!R$978:R$1001)","v":0},{"$f":"SUM('M11.FX_New'!S$978:S$1001)","v":0},{"$f":"SUM('M11.FX_New'!T$978:T$1001)","v":0},{"$f":"SUM('M11.FX_New'!U$978:U$1001)","v":0},{"$f":"SUM('M11.FX_New'!V$978:V$1001)","v":0},{"$f":"SUM('M11.FX_New'!W$978:W$1001)","v":0},{"$f":"SUM('M11.FX_New'!X$978:X$1001)","v":0},{"$f":"SUM('M11.FX_New'!Y$978:Y$1001)","v":0},{"$f":"SUM('M11.FX_New'!Z$978:Z$1001)","v":0},{"$f":"SUM('M11.FX_New'!AA$978:AA$1001)","v":0},{"$f":"SUM('M11.FX_New'!AB$978:AB$1001)","v":0},{"$f":"SUM('M11.FX_New'!AC$978:AC$1001)","v":0},{"$f":"SUM('M11.FX_New'!AD$978:AD$1001)","v":0},{"$f":"SUM('M11.FX_New'!AE$978:AE$1001)","v":0},null,null,{"$f":"FX!$O$25","v":0},{"$f":"FX_Macro!F$21*E112","v":0},{"$f":"FX_Macro!G$21*F112","v":0},{"$f":"FX_Macro!H$21*G112","v":0},{"$f":"FX_Macro!I$21*H112","v":0},{"$f":"FX_Macro!J$21*I112","v":0},{"$f":"FX_Macro!K$21*J112","v":0},{"$f":"FX_Macro!L$21*K112","v":0},{"$f":"FX_Macro!M$21*L112","v":0},{"$f":"FX_Macro!N$21*M112","v":0},{"$f":"FX_Macro!O$21*N112","v":0},{"$f":"FX_Macro!P$21*O112","v":0},{"$f":"FX_Macro!Q$21*P112","v":0},{"$f":"FX_Macro!R$21*Q112","v":0},{"$f":"FX_Macro!S$21*R112","v":0},{"$f":"FX_Macro!T$21*S112","v":0},{"$f":"FX_Macro!U$21*T112","v":0},{"$f":"FX_Macro!V$21*U112","v":0},{"$f":"FX_Macro!W$21*V112","v":0},{"$f":"FX_Macro!X$21*W112","v":0},{"$f":"FX_Macro!Y$21*X112","v":0},{"$f":"FX_Macro!Z$21*Y112","v":0},{"$f":"FX_Macro!AA$21*Z112","v":0},{"$f":"FX_Macro!AB$21*AA112","v":0},{"$f":"FX_Macro!AC$21*AB112","v":0}]
[{"$f":"IF(AND(FX!$O$26=\"FX Security\",FX!$E$26=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$26=\"FX Security\",FX!$O$26=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$26","v":0},{"$f":"SUM('M11.FX_New'!H$1004:H$1027)","v":0},{"$f":"SUM('M11.FX_New'!I$1004:I$1027)","v":0},{"$f":"SUM('M11.FX_New'!J$1004:J$1027)","v":0},{"$f":"SUM('M11.FX_New'!K$1004:K$1027)","v":0},{"$f":"SUM('M11.FX_New'!L$1004:L$1027)","v":0},{"$f":"SUM('M11.FX_New'!M$1004:M$1027)","v":0},{"$f":"SUM('M11.FX_New'!N$1004:N$1027)","v":0},{"$f":"SUM('M11.FX_New'!O$1004:O$1027)","v":0},{"$f":"SUM('M11.FX_New'!P$1004:P$1027)","v":0},{"$f":"SUM('M11.FX_New'!Q$1004:Q$1027)","v":0},{"$f":"SUM('M11.FX_New'!R$1004:R$1027)","v":0},{"$f":"SUM('M11.FX_New'!S$1004:S$1027)","v":0},{"$f":"SUM('M11.FX_New'!T$1004:T$1027)","v":0},{"$f":"SUM('M11.FX_New'!U$1004:U$1027)","v":0},{"$f":"SUM('M11.FX_New'!V$1004:V$1027)","v":0},{"$f":"SUM('M11.FX_New'!W$1004:W$1027)","v":0},{"$f":"SUM('M11.FX_New'!X$1004:X$1027)","v":0},{"$f":"SUM('M11.FX_New'!Y$1004:Y$1027)","v":0},{"$f":"SUM('M11.FX_New'!Z$1004:Z$1027)","v":0},{"$f":"SUM('M11.FX_New'!AA$1004:AA$1027)","v":0},{"$f":"SUM('M11.FX_New'!AB$1004:AB$1027)","v":0},{"$f":"SUM('M11.FX_New'!AC$1004:AC$1027)","v":0},{"$f":"SUM('M11.FX_New'!AD$1004:AD$1027)","v":0},{"$f":"SUM('M11.FX_New'!AE$1004:AE$1027)","v":0},null,null,{"$f":"FX!$O$26","v":0},{"$f":"FX_Macro!F$21*E113","v":0},{"$f":"FX_Macro!G$21*F113","v":0},{"$f":"FX_Macro!H$21*G113","v":0},{"$f":"FX_Macro!I$21*H113","v":0},{"$f":"FX_Macro!J$21*I113","v":0},{"$f":"FX_Macro!K$21*J113","v":0},{"$f":"FX_Macro!L$21*K113","v":0},{"$f":"FX_Macro!M$21*L113","v":0},{"$f":"FX_Macro!N$21*M113","v":0},{"$f":"FX_Macro!O$21*N113","v":0},{"$f":"FX_Macro!P$21*O113","v":0},{"$f":"FX_Macro!Q$21*P113","v":0},{"$f":"FX_Macro!R$21*Q113","v":0},{"$f":"FX_Macro!S$21*R113","v":0},{"$f":"FX_Macro!T$21*S113","v":0},{"$f":"FX_Macro!U$21*T113","v":0},{"$f":"FX_Macro!V$21*U113","v":0},{"$f":"FX_Macro!W$21*V113","v":0},{"$f":"FX_Macro!X$21*W113","v":0},{"$f":"FX_Macro!Y$21*X113","v":0},{"$f":"FX_Macro!Z$21*Y113","v":0},{"$f":"FX_Macro!AA$21*Z113","v":0},{"$f":"FX_Macro!AB$21*AA113","v":0},{"$f":"FX_Macro!AC$21*AB113","v":0}]
[{"$f":"IF(AND(FX!$O$27=\"FX Security\",FX!$E$27=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$27=\"FX Security\",FX!$O$27=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$27","v":0},{"$f":"SUM('M11.FX_New'!H$1030:H$1053)","v":0},{"$f":"SUM('M11.FX_New'!I$1030:I$1053)","v":0},{"$f":"SUM('M11.FX_New'!J$1030:J$1053)","v":0},{"$f":"SUM('M11.FX_New'!K$1030:K$1053)","v":0},{"$f":"SUM('M11.FX_New'!L$1030:L$1053)","v":0},{"$f":"SUM('M11.FX_New'!M$1030:M$1053)","v":0},{"$f":"SUM('M11.FX_New'!N$1030:N$1053)","v":0},{"$f":"SUM('M11.FX_New'!O$1030:O$1053)","v":0},{"$f":"SUM('M11.FX_New'!P$1030:P$1053)","v":0},{"$f":"SUM('M11.FX_New'!Q$1030:Q$1053)","v":0},{"$f":"SUM('M11.FX_New'!R$1030:R$1053)","v":0},{"$f":"SUM('M11.FX_New'!S$1030:S$1053)","v":0},{"$f":"SUM('M11.FX_New'!T$1030:T$1053)","v":0},{"$f":"SUM('M11.FX_New'!U$1030:U$1053)","v":0},{"$f":"SUM('M11.FX_New'!V$1030:V$1053)","v":0},{"$f":"SUM('M11.FX_New'!W$1030:W$1053)","v":0},{"$f":"SUM('M11.FX_New'!X$1030:X$1053)","v":0},{"$f":"SUM('M11.FX_New'!Y$1030:Y$1053)","v":0},{"$f":"SUM('M11.FX_New'!Z$1030:Z$1053)","v":0},{"$f":"SUM('M11.FX_New'!AA$1030:AA$1053)","v":0},{"$f":"SUM('M11.FX_New'!AB$1030:AB$1053)","v":0},{"$f":"SUM('M11.FX_New'!AC$1030:AC$1053)","v":0},{"$f":"SUM('M11.FX_New'!AD$1030:AD$1053)","v":0},{"$f":"SUM('M11.FX_New'!AE$1030:AE$1053)","v":0},null,null,{"$f":"FX!$O$27","v":0},{"$f":"FX_Macro!F$21*E114","v":0},{"$f":"FX_Macro!G$21*F114","v":0},{"$f":"FX_Macro!H$21*G114","v":0},{"$f":"FX_Macro!I$21*H114","v":0},{"$f":"FX_Macro!J$21*I114","v":0},{"$f":"FX_Macro!K$21*J114","v":0},{"$f":"FX_Macro!L$21*K114","v":0},{"$f":"FX_Macro!M$21*L114","v":0},{"$f":"FX_Macro!N$21*M114","v":0},{"$f":"FX_Macro!O$21*N114","v":0},{"$f":"FX_Macro!P$21*O114","v":0},{"$f":"FX_Macro!Q$21*P114","v":0},{"$f":"FX_Macro!R$21*Q114","v":0},{"$f":"FX_Macro!S$21*R114","v":0},{"$f":"FX_Macro!T$21*S114","v":0},{"$f":"FX_Macro!U$21*T114","v":0},{"$f":"FX_Macro!V$21*U114","v":0},{"$f":"FX_Macro!W$21*V114","v":0},{"$f":"FX_Macro!X$21*W114","v":0},{"$f":"FX_Macro!Y$21*X114","v":0},{"$f":"FX_Macro!Z$21*Y114","v":0},{"$f":"FX_Macro!AA$21*Z114","v":0},{"$f":"FX_Macro!AB$21*AA114","v":0},{"$f":"FX_Macro!AC$21*AB114","v":0}]
[{"$f":"IF(AND(FX!$O$28=\"FX Security\",FX!$E$28=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$28=\"FX Security\",FX!$O$28=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$28","v":0},{"$f":"SUM('M11.FX_New'!H$1056:H$1079)","v":0},{"$f":"SUM('M11.FX_New'!I$1056:I$1079)","v":0},{"$f":"SUM('M11.FX_New'!J$1056:J$1079)","v":0},{"$f":"SUM('M11.FX_New'!K$1056:K$1079)","v":0},{"$f":"SUM('M11.FX_New'!L$1056:L$1079)","v":0},{"$f":"SUM('M11.FX_New'!M$1056:M$1079)","v":0},{"$f":"SUM('M11.FX_New'!N$1056:N$1079)","v":0},{"$f":"SUM('M11.FX_New'!O$1056:O$1079)","v":0},{"$f":"SUM('M11.FX_New'!P$1056:P$1079)","v":0},{"$f":"SUM('M11.FX_New'!Q$1056:Q$1079)","v":0},{"$f":"SUM('M11.FX_New'!R$1056:R$1079)","v":0},{"$f":"SUM('M11.FX_New'!S$1056:S$1079)","v":0},{"$f":"SUM('M11.FX_New'!T$1056:T$1079)","v":0},{"$f":"SUM('M11.FX_New'!U$1056:U$1079)","v":0},{"$f":"SUM('M11.FX_New'!V$1056:V$1079)","v":0},{"$f":"SUM('M11.FX_New'!W$1056:W$1079)","v":0},{"$f":"SUM('M11.FX_New'!X$1056:X$1079)","v":0},{"$f":"SUM('M11.FX_New'!Y$1056:Y$1079)","v":0},{"$f":"SUM('M11.FX_New'!Z$1056:Z$1079)","v":0},{"$f":"SUM('M11.FX_New'!AA$1056:AA$1079)","v":0},{"$f":"SUM('M11.FX_New'!AB$1056:AB$1079)","v":0},{"$f":"SUM('M11.FX_New'!AC$1056:AC$1079)","v":0},{"$f":"SUM('M11.FX_New'!AD$1056:AD$1079)","v":0},{"$f":"SUM('M11.FX_New'!AE$1056:AE$1079)","v":0},null,null,{"$f":"FX!$O$28","v":0},{"$f":"FX_Macro!F$21*E115","v":0},{"$f":"FX_Macro!G$21*F115","v":0},{"$f":"FX_Macro!H$21*G115","v":0},{"$f":"FX_Macro!I$21*H115","v":0},{"$f":"FX_Macro!J$21*I115","v":0},{"$f":"FX_Macro!K$21*J115","v":0},{"$f":"FX_Macro!L$21*K115","v":0},{"$f":"FX_Macro!M$21*L115","v":0},{"$f":"FX_Macro!N$21*M115","v":0},{"$f":"FX_Macro!O$21*N115","v":0},{"$f":"FX_Macro!P$21*O115","v":0},{"$f":"FX_Macro!Q$21*P115","v":0},{"$f":"FX_Macro!R$21*Q115","v":0},{"$f":"FX_Macro!S$21*R115","v":0},{"$f":"FX_Macro!T$21*S115","v":0},{"$f":"FX_Macro!U$21*T115","v":0},{"$f":"FX_Macro!V$21*U115","v":0},{"$f":"FX_Macro!W$21*V115","v":0},{"$f":"FX_Macro!X$21*W115","v":0},{"$f":"FX_Macro!Y$21*X115","v":0},{"$f":"FX_Macro!Z$21*Y115","v":0},{"$f":"FX_Macro!AA$21*Z115","v":0},{"$f":"FX_Macro!AB$21*AA115","v":0},{"$f":"FX_Macro!AC$21*AB115","v":0}]
[{"$f":"IF(AND(FX!$O$29=\"FX Security\",FX!$E$29=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$29=\"FX Security\",FX!$O$29=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$29","v":0},{"$f":"SUM('M11.FX_New'!H$1082:H$1105)","v":0},{"$f":"SUM('M11.FX_New'!I$1082:I$1105)","v":0},{"$f":"SUM('M11.FX_New'!J$1082:J$1105)","v":0},{"$f":"SUM('M11.FX_New'!K$1082:K$1105)","v":0},{"$f":"SUM('M11.FX_New'!L$1082:L$1105)","v":0},{"$f":"SUM('M11.FX_New'!M$1082:M$1105)","v":0},{"$f":"SUM('M11.FX_New'!N$1082:N$1105)","v":0},{"$f":"SUM('M11.FX_New'!O$1082:O$1105)","v":0},{"$f":"SUM('M11.FX_New'!P$1082:P$1105)","v":0},{"$f":"SUM('M11.FX_New'!Q$1082:Q$1105)","v":0},{"$f":"SUM('M11.FX_New'!R$1082:R$1105)","v":0},{"$f":"SUM('M11.FX_New'!S$1082:S$1105)","v":0},{"$f":"SUM('M11.FX_New'!T$1082:T$1105)","v":0},{"$f":"SUM('M11.FX_New'!U$1082:U$1105)","v":0},{"$f":"SUM('M11.FX_New'!V$1082:V$1105)","v":0},{"$f":"SUM('M11.FX_New'!W$1082:W$1105)","v":0},{"$f":"SUM('M11.FX_New'!X$1082:X$1105)","v":0},{"$f":"SUM('M11.FX_New'!Y$1082:Y$1105)","v":0},{"$f":"SUM('M11.FX_New'!Z$1082:Z$1105)","v":0},{"$f":"SUM('M11.FX_New'!AA$1082:AA$1105)","v":0},{"$f":"SUM('M11.FX_New'!AB$1082:AB$1105)","v":0},{"$f":"SUM('M11.FX_New'!AC$1082:AC$1105)","v":0},{"$f":"SUM('M11.FX_New'!AD$1082:AD$1105)","v":0},{"$f":"SUM('M11.FX_New'!AE$1082:AE$1105)","v":0},null,null,{"$f":"FX!$O$29","v":0},{"$f":"FX_Macro!F$21*E116","v":0},{"$f":"FX_Macro!G$21*F116","v":0},{"$f":"FX_Macro!H$21*G116","v":0},{"$f":"FX_Macro!I$21*H116","v":0},{"$f":"FX_Macro!J$21*I116","v":0},{"$f":"FX_Macro!K$21*J116","v":0},{"$f":"FX_Macro!L$21*K116","v":0},{"$f":"FX_Macro!M$21*L116","v":0},{"$f":"FX_Macro!N$21*M116","v":0},{"$f":"FX_Macro!O$21*N116","v":0},{"$f":"FX_Macro!P$21*O116","v":0},{"$f":"FX_Macro!Q$21*P116","v":0},{"$f":"FX_Macro!R$21*Q116","v":0},{"$f":"FX_Macro!S$21*R116","v":0},{"$f":"FX_Macro!T$21*S116","v":0},{"$f":"FX_Macro!U$21*T116","v":0},{"$f":"FX_Macro!V$21*U116","v":0},{"$f":"FX_Macro!W$21*V116","v":0},{"$f":"FX_Macro!X$21*W116","v":0},{"$f":"FX_Macro!Y$21*X116","v":0},{"$f":"FX_Macro!Z$21*Y116","v":0},{"$f":"FX_Macro!AA$21*Z116","v":0},{"$f":"FX_Macro!AB$21*AA116","v":0},{"$f":"FX_Macro!AC$21*AB116","v":0}]
[{"$f":"IF(AND(FX!$O$30=\"FX Security\",FX!$E$30=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$30=\"FX Security\",FX!$O$30=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},null,null,{"$f":"FX!$O$30","v":0},{"$f":"SUM('M11.FX_New'!H$1108:H$1131)","v":0},{"$f":"SUM('M11.FX_New'!I$1108:I$1131)","v":0},{"$f":"SUM('M11.FX_New'!J$1108:J$1131)","v":0},{"$f":"SUM('M11.FX_New'!K$1108:K$1131)","v":0},{"$f":"SUM('M11.FX_New'!L$1108:L$1131)","v":0},{"$f":"SUM('M11.FX_New'!M$1108:M$1131)","v":0},{"$f":"SUM('M11.FX_New'!N$1108:N$1131)","v":0},{"$f":"SUM('M11.FX_New'!O$1108:O$1131)","v":0},{"$f":"SUM('M11.FX_New'!P$1108:P$1131)","v":0},{"$f":"SUM('M11.FX_New'!Q$1108:Q$1131)","v":0},{"$f":"SUM('M11.FX_New'!R$1108:R$1131)","v":0},{"$f":"SUM('M11.FX_New'!S$1108:S$1131)","v":0},{"$f":"SUM('M11.FX_New'!T$1108:T$1131)","v":0},{"$f":"SUM('M11.FX_New'!U$1108:U$1131)","v":0},{"$f":"SUM('M11.FX_New'!V$1108:V$1131)","v":0},{"$f":"SUM('M11.FX_New'!W$1108:W$1131)","v":0},{"$f":"SUM('M11.FX_New'!X$1108:X$1131)","v":0},{"$f":"SUM('M11.FX_New'!Y$1108:Y$1131)","v":0},{"$f":"SUM('M11.FX_New'!Z$1108:Z$1131)","v":0},{"$f":"SUM('M11.FX_New'!AA$1108:AA$1131)","v":0},{"$f":"SUM('M11.FX_New'!AB$1108:AB$1131)","v":0},{"$f":"SUM('M11.FX_New'!AC$1108:AC$1131)","v":0},{"$f":"SUM('M11.FX_New'!AD$1108:AD$1131)","v":0},{"$f":"SUM('M11.FX_New'!AE$1108:AE$1131)","v":0},null,null,{"$f":"FX!$O$30","v":0},{"$f":"FX_Macro!F$21*E117","v":0},{"$f":"FX_Macro!G$21*F117","v":0},{"$f":"FX_Macro!H$21*G117","v":0},{"$f":"FX_Macro!I$21*H117","v":0},{"$f":"FX_Macro!J$21*I117","v":0},{"$f":"FX_Macro!K$21*J117","v":0},{"$f":"FX_Macro!L$21*K117","v":0},{"$f":"FX_Macro!M$21*L117","v":0},{"$f":"FX_Macro!N$21*M117","v":0},{"$f":"FX_Macro!O$21*N117","v":0},{"$f":"FX_Macro!P$21*O117","v":0},{"$f":"FX_Macro!Q$21*P117","v":0},{"$f":"FX_Macro!R$21*Q117","v":0},{"$f":"FX_Macro!S$21*R117","v":0},{"$f":"FX_Macro!T$21*S117","v":0},{"$f":"FX_Macro!U$21*T117","v":0},{"$f":"FX_Macro!V$21*U117","v":0},{"$f":"FX_Macro!W$21*V117","v":0},{"$f":"FX_Macro!X$21*W117","v":0},{"$f":"FX_Macro!Y$21*X117","v":0},{"$f":"FX_Macro!Z$21*Y117","v":0},{"$f":"FX_Macro!AA$21*Z117","v":0},{"$f":"FX_Macro!AB$21*AA117","v":0},{"$f":"FX_Macro!AC$21*AB117","v":0}]
[null,null,null,"Total",{"$f":"SUM(E98:E117)","v":0},{"$f":"SUM(F98:F117)","v":0},0,0,0,0,0,0,0,0,0,0,0.96302902496796694,0.95910159507691628,0.95519018205051764,0.95129472056871223,0.9474151455778288,0.94355139228949947,0.93970339617957577,0.93587109298705229,0.93205441871299277,0.92825330961946251,0.92446770222846242,0.92069753332087023,null,null,"Total",{"$f":"SUM(AF98:AF117)","v":0},{"$f":"SUM(AG98:AG117)","v":0},0,0,0,0,0,0,0,0,0,0,15.231847780041956,15.230095354299809,15.228343130174428,15.226591107642626,15.224839286681201,15.223087667266972,15.221336249376746,15.219585032987339,15.217834018075568,15.216083204618254,15.214332592592216,15.212582181974284]
[]
[]
[null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,null,{"$f":"E121","v":"Jan-25"},{"$f":"F121","v":"Feb-25"},{"$f":"G121","v":"Mar-25"},{"$f":"H121","v":"Apr-25"},{"$f":"I121","v":"May-25"},{"$f":"J121","v":"Jun-25"},{"$f":"K121","v":"Jul-25"},{"$f":"L121","v":"Aug-25"},{"$f":"M121","v":"Sep-25"},{"$f":"N121","v":"Oct-25"},{"$f":"O121","v":"Nov-25"},{"$f":"P121","v":"Dec-25"},{"$f":"Q121","v":"Jan-26"},{"$f":"R121","v":"Feb-26"},{"$f":"S121","v":"Mar-26"},{"$f":"T121","v":"Apr-26"},{"$f":"U121","v":"May-26"},{"$f":"V121","v":"Jun-26"},{"$f":"W121","v":"Jul-26"},{"$f":"X121","v":"Aug-26"},{"$f":"Y121","v":"Sep-26"},{"$f":"Z121","v":"Oct-26"},{"$f":"AA121","v":"Nov-26"},{"$f":"AB121","v":"Dec-26"}]
[null,null,null,null,1,{"$f":"E122+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,null,null,null,1,{"$f":"AF122+1","v":2},{"$f":"AG122+1","v":3},{"$f":"AH122+1","v":4},{"$f":"AI122+1","v":5},{"$f":"AJ122+1","v":6},{"$f":"AK122+1","v":7},{"$f":"AL122+1","v":8},{"$f":"AM122+1","v":9},{"$f":"AN122+1","v":10},{"$f":"AO122+1","v":11},{"$f":"AP122+1","v":12},{"$f":"AQ122+1","v":13},{"$f":"AR122+1","v":14},{"$f":"AS122+1","v":15},{"$f":"AT122+1","v":16},{"$f":"AU122+1","v":17},{"$f":"AV122+1","v":18},{"$f":"AW122+1","v":19},{"$f":"AX122+1","v":20},{"$f":"AY122+1","v":21},{"$f":"AZ122+1","v":22},{"$f":"BA122+1","v":23},{"$f":"BB122+1","v":24}]
[null,null,null,"Interest Payments [includes imputed interest payments for T-bills]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Payments [includes imputed interest payments for T-bills]"]
[{"$f":"IF(AND(FX!$O$11=\"FX Security\",FX!$E$11=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$11=\"FX Security\",FX!$O$11=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A124=\"T-bills\",FX!$F$11,FX!$F$11*12)","v":480},{"$f":"SUM(E124:P124)","v":0},{"$f":"FX!$C$11","v":"ADF_Fixed"},{"$f":"IF(AND($A124=\"T-bills\",E20>0),E20-E46,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":0},{"$f":"IF(AND($A124=\"T-bills\",F20>0),F20-F46,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":0},{"$f":"IF(AND($A124=\"T-bills\",G20>0),G20-G46,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":0},{"$f":"IF(AND($A124=\"T-bills\",H20>0),H20-H46,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":0},{"$f":"IF(AND($A124=\"T-bills\",I20>0),I20-I46,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":0},{"$f":"IF(AND($A124=\"T-bills\",J20>0),J20-J46,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":0},{"$f":"IF(AND($A124=\"T-bills\",K20>0),K20-K46,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":0},{"$f":"IF(AND($A124=\"T-bills\",L20>0),L20-L46,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":0},{"$f":"IF(AND($A124=\"T-bills\",M20>0),M20-M46,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":0},{"$f":"IF(AND($A124=\"T-bills\",N20>0),N20-N46,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":0},{"$f":"IF(AND($A124=\"T-bills\",O20>0),O20-O46,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":0},{"$f":"IF(AND($A124=\"T-bills\",P20>0),P20-P46,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":0},{"$f":"IF(AND($A124=\"T-bills\",Q20>0),Q20-Q46,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":5.7781741498078007E-2},{"$f":"IF(AND($A124=\"T-bills\",R20>0),R20-R46,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":5.7546095704614969E-2},{"$f":"IF(AND($A124=\"T-bills\",S20>0),S20-S46,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":5.7311410923031048E-2},{"$f":"IF(AND($A124=\"T-bills\",T20>0),T20-T46,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":5.7077683234122725E-2},{"$f":"IF(AND($A124=\"T-bills\",U20>0),U20-U46,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":5.684490873466972E-2},{"$f":"IF(AND($A124=\"T-bills\",V20>0),V20-V46,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":5.6613083537369963E-2},{"$f":"IF(AND($A124=\"T-bills\",W20>0),W20-W46,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":5.638220377077454E-2},{"$f":"IF(AND($A124=\"T-bills\",X20>0),X20-X46,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":5.6152265579223128E-2},{"$f":"IF(AND($A124=\"T-bills\",Y20>0),Y20-Y46,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":5.5923265122779557E-2},{"$f":"IF(AND($A124=\"T-bills\",Z20>0),Z20-Z46,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":5.5695198577167739E-2},{"$f":"IF(AND($A124=\"T-bills\",AA20>0),AA20-AA46,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":5.5468062133707738E-2},{"$f":"IF(AND($A124=\"T-bills\",AB20>0),AB20-AB46,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D124))","v":5.5241851999252203E-2},{"$f":"SUM(Q124:AB124)","v":0.67803777081479133},null,{"$f":"FX!AD11","v":116.03670447734505},{"$f":"FX_Macro!F$21*E124","v":0},{"$f":"FX_Macro!G$21*F124","v":0},{"$f":"FX_Macro!H$21*G124","v":0},{"$f":"FX_Macro!I$21*H124","v":0},{"$f":"FX_Macro!J$21*I124","v":0},{"$f":"FX_Macro!K$21*J124","v":0},{"$f":"FX_Macro!L$21*K124","v":0},{"$f":"FX_Macro!M$21*L124","v":0},{"$f":"FX_Macro!N$21*M124","v":0},{"$f":"FX_Macro!O$21*N124","v":0},{"$f":"FX_Macro!P$21*O124","v":0},{"$f":"FX_Macro!Q$21*P124","v":0},{"$f":"FX_Macro!R$21*Q124","v":0.91391086680251732},{"$f":"FX_Macro!S$21*R124","v":0.91380572125798842},{"$f":"FX_Macro!T$21*S124","v":0.91370058781046548},{"$f":"FX_Macro!U$21*T124","v":0.91359546645855749},{"$f":"FX_Macro!V$21*U124","v":0.91349035720087191},{"$f":"FX_Macro!W$21*V124","v":0.91338526003601817},{"$f":"FX_Macro!X$21*W124","v":0.91328017496260461},{"$f":"FX_Macro!Y$21*X124","v":0.91317510197924023},{"$f":"FX_Macro!Z$21*Y124","v":0.91307004108453393},{"$f":"FX_Macro!AA$21*Z124","v":0.91296499227709504},{"$f":"FX_Macro!AB$21*AA124","v":0.91285995555553279},{"$f":"FX_Macro!AC$21*AB124","v":0.91275493091845683}]
[{"$f":"IF(AND(FX!$O$12=\"FX Security\",FX!$E$12=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$12=\"FX Security\",FX!$O$12=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A125=\"T-bills\",FX!$F$12,FX!$F$12*12)","v":420},{"$f":"SUM(E125:P125)","v":0},{"$f":"FX!$C$12","v":"IDA/IFAD/EDF_Fixed"},{"$f":"IF(AND($A125=\"T-bills\",E21>0),E21-E47,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0},{"$f":"IF(AND($A125=\"T-bills\",F21>0),F21-F47,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0},{"$f":"IF(AND($A125=\"T-bills\",G21>0),G21-G47,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0},{"$f":"IF(AND($A125=\"T-bills\",H21>0),H21-H47,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0},{"$f":"IF(AND($A125=\"T-bills\",I21>0),I21-I47,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0},{"$f":"IF(AND($A125=\"T-bills\",J21>0),J21-J47,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0},{"$f":"IF(AND($A125=\"T-bills\",K21>0),K21-K47,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0},{"$f":"IF(AND($A125=\"T-bills\",L21>0),L21-L47,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0},{"$f":"IF(AND($A125=\"T-bills\",M21>0),M21-M47,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0},{"$f":"IF(AND($A125=\"T-bills\",N21>0),N21-N47,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0},{"$f":"IF(AND($A125=\"T-bills\",O21>0),O21-O47,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0},{"$f":"IF(AND($A125=\"T-bills\",P21>0),P21-P47,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0},{"$f":"IF(AND($A125=\"T-bills\",Q21>0),Q21-Q47,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0.1540846439948747},{"$f":"IF(AND($A125=\"T-bills\",R21>0),R21-R47,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0.1534562552123066},{"$f":"IF(AND($A125=\"T-bills\",S21>0),S21-S47,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0.15283042912808284},{"$f":"IF(AND($A125=\"T-bills\",T21>0),T21-T47,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0.15220715529099396},{"$f":"IF(AND($A125=\"T-bills\",U21>0),U21-U47,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0.15158642329245262},{"$f":"IF(AND($A125=\"T-bills\",V21>0),V21-V47,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0.15096822276631991},{"$f":"IF(AND($A125=\"T-bills\",W21>0),W21-W47,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0.15035254338873213},{"$f":"IF(AND($A125=\"T-bills\",X21>0),X21-X47,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0.14973937487792838},{"$f":"IF(AND($A125=\"T-bills\",Y21>0),Y21-Y47,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0.14912870699407885},{"$f":"IF(AND($A125=\"T-bills\",Z21>0),Z21-Z47,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0.14852052953911402},{"$f":"IF(AND($A125=\"T-bills\",AA21>0),AA21-AA47,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0.14791483235655398},{"$f":"IF(AND($A125=\"T-bills\",AB21>0),AB21-AB47,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D125))","v":0.14731160533133925},{"$f":"SUM(Q125:AB125)","v":1.8081007221727772},null,{"$f":"FX!AD12","v":116.03670447734505},{"$f":"FX_Macro!F$21*E125","v":0},{"$f":"FX_Macro!G$21*F125","v":0},{"$f":"FX_Macro!H$21*G125","v":0},{"$f":"FX_Macro!I$21*H125","v":0},{"$f":"FX_Macro!J$21*I125","v":0},{"$f":"FX_Macro!K$21*J125","v":0},{"$f":"FX_Macro!L$21*K125","v":0},{"$f":"FX_Macro!M$21*L125","v":0},{"$f":"FX_Macro!N$21*M125","v":0},{"$f":"FX_Macro!O$21*N125","v":0},{"$f":"FX_Macro!P$21*O125","v":0},{"$f":"FX_Macro!Q$21*P125","v":0},{"$f":"FX_Macro!R$21*Q125","v":2.4370956448067131},{"$f":"FX_Macro!S$21*R125","v":2.4368152566879693},{"$f":"FX_Macro!T$21*S125","v":2.4365349008279087},{"$f":"FX_Macro!U$21*T125","v":2.4362545772228206},{"$f":"FX_Macro!V$21*U125","v":2.4359742858689923},{"$f":"FX_Macro!W$21*V125","v":2.4356940267627154},{"$f":"FX_Macro!X$21*W125","v":2.4354137999002794},{"$f":"FX_Macro!Y$21*X125","v":2.4351336052779748},{"$f":"FX_Macro!Z$21*Y125","v":2.4348534428920909},{"$f":"FX_Macro!AA$21*Z125","v":2.4345733127389209},{"$f":"FX_Macro!AB$21*AA125","v":2.4342932148147542},{"$f":"FX_Macro!AC$21*AB125","v":2.4340131491158856}]
[{"$f":"IF(AND(FX!$O$13=\"FX Security\",FX!$E$13=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$13=\"FX Security\",FX!$O$13=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A126=\"T-bills\",FX!$F$13,FX!$F$13*12)","v":300},0,{"$f":"FX!$C$13","v":"IBRD/ADB/IDB_Fixed"},{"$f":"IF(AND($A126=\"T-bills\",E22>0),E22-E48,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",F22>0),F22-F48,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",G22>0),G22-G48,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",H22>0),H22-H48,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",I22>0),I22-I48,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",J22>0),J22-J48,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",K22>0),K22-K48,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",L22>0),L22-L48,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",M22>0),M22-M48,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",N22>0),N22-N48,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",O22>0),O22-O48,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",P22>0),P22-P48,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0},{"$f":"IF(AND($A126=\"T-bills\",Q22>0),Q22-Q48,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0.21186638549295272},{"$f":"IF(AND($A126=\"T-bills\",R22>0),R22-R48,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0.21100235091692157},{"$f":"IF(AND($A126=\"T-bills\",S22>0),S22-S48,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0.21014184005111389},{"$f":"IF(AND($A126=\"T-bills\",T22>0),T22-T48,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0.2092848385251167},{"$f":"IF(AND($A126=\"T-bills\",U22>0),U22-U48,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0.20843133202712233},{"$f":"IF(AND($A126=\"T-bills\",V22>0),V22-V48,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0.20758130630368987},{"$f":"IF(AND($A126=\"T-bills\",W22>0),W22-W48,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0.20673474715950668},{"$f":"IF(AND($A126=\"T-bills\",X22>0),X22-X48,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0.2058916404571515},{"$f":"IF(AND($A126=\"T-bills\",Y22>0),Y22-Y48,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0.20505197211685841},{"$f":"IF(AND($A126=\"T-bills\",Z22>0),Z22-Z48,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0.20421572811628175},{"$f":"IF(AND($A126=\"T-bills\",AA22>0),AA22-AA48,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0.20338289449026173},{"$f":"IF(AND($A126=\"T-bills\",AB22>0),AB22-AB48,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D126))","v":0.20255345733059146},2.4861384929875689,null,{"$f":"FX!AD13","v":116.03670447734505},{"$f":"FX_Macro!F$21*E126","v":0},{"$f":"FX_Macro!G$21*F126","v":0},{"$f":"FX_Macro!H$21*G126","v":0},{"$f":"FX_Macro!I$21*H126","v":0},{"$f":"FX_Macro!J$21*I126","v":0},{"$f":"FX_Macro!K$21*J126","v":0},{"$f":"FX_Macro!L$21*K126","v":0},{"$f":"FX_Macro!M$21*L126","v":0},{"$f":"FX_Macro!N$21*M126","v":0},{"$f":"FX_Macro!O$21*N126","v":0},{"$f":"FX_Macro!P$21*O126","v":0},{"$f":"FX_Macro!Q$21*P126","v":0},{"$f":"FX_Macro!R$21*Q126","v":3.3510065116092305},{"$f":"FX_Macro!S$21*R126","v":3.3506209779459577},{"$f":"FX_Macro!T$21*S126","v":3.3502354886383743},{"$f":"FX_Macro!U$21*T126","v":3.3498500436813781},{"$f":"FX_Macro!V$21*U126","v":3.3494646430698642},{"$f":"FX_Macro!W$21*V126","v":3.3490792867987333},{"$f":"FX_Macro!X$21*W126","v":3.3486939748628841},{"$f":"FX_Macro!Y$21*X126","v":3.3483087072572149},{"$f":"FX_Macro!Z$21*Y126","v":3.3479234839766248},{"$f":"FX_Macro!AA$21*Z126","v":3.3475383050160157},{"$f":"FX_Macro!AB$21*AA126","v":3.3471531703702873},{"$f":"FX_Macro!AC$21*AB126","v":3.3467680800343427}]
[{"$f":"IF(AND(FX!$O$14=\"FX Security\",FX!$E$14=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$14=\"FX Security\",FX!$O$14=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A127=\"T-bills\",FX!$F$14,FX!$F$14*12)","v":300},0,{"$f":"FX!$C$14","v":"IBRD/ADB/IDB_Var"},{"$f":"IF(AND($A127=\"T-bills\",E23>0),E23-E49,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",F23>0),F23-F49,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",G23>0),G23-G49,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",H23>0),H23-H49,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",I23>0),I23-I49,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",J23>0),J23-J49,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",K23>0),K23-K49,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",L23>0),L23-L49,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",M23>0),M23-M49,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",N23>0),N23-N49,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",O23>0),O23-O49,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",P23>0),P23-P49,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0},{"$f":"IF(AND($A127=\"T-bills\",Q23>0),Q23-Q49,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0.12800581799874217},{"$f":"IF(AND($A127=\"T-bills\",R23>0),R23-R49,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0.17066637423436679},{"$f":"IF(AND($A127=\"T-bills\",S23>0),S23-S49,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0.16997036175479729},{"$f":"IF(AND($A127=\"T-bills\",T23>0),T23-T49,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0.16927718775687892},{"$f":"IF(AND($A127=\"T-bills\",U23>0),U23-U49,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0.16858684066470117},{"$f":"IF(AND($A127=\"T-bills\",V23>0),V23-V49,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0.16789930894956268},{"$f":"IF(AND($A127=\"T-bills\",W23>0),W23-W49,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0.16721458112977841},{"$f":"IF(AND($A127=\"T-bills\",X23>0),X23-X49,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0.16653264577048801},{"$f":"IF(AND($A127=\"T-bills\",Y23>0),Y23-Y49,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0.16585349148346479},{"$f":"IF(AND($A127=\"T-bills\",Z23>0),Z23-Z49,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0.16517710692692564},{"$f":"IF(AND($A127=\"T-bills\",AA23>0),AA23-AA49,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0.1645034808053415},{"$f":"IF(AND($A127=\"T-bills\",AB23>0),AB23-AB49,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D127))","v":0.16383260186924892},1.9675197993442963,null,{"$f":"FX!AD14","v":116.03670447734505},{"$f":"FX_Macro!F$21*E127","v":0},{"$f":"FX_Macro!G$21*F127","v":0},{"$f":"FX_Macro!H$21*G127","v":0},{"$f":"FX_Macro!I$21*H127","v":0},{"$f":"FX_Macro!J$21*I127","v":0},{"$f":"FX_Macro!K$21*J127","v":0},{"$f":"FX_Macro!L$21*K127","v":0},{"$f":"FX_Macro!M$21*L127","v":0},{"$f":"FX_Macro!N$21*M127","v":0},{"$f":"FX_Macro!O$21*N127","v":0},{"$f":"FX_Macro!P$21*O127","v":0},{"$f":"FX_Macro!Q$21*P127","v":0},{"$f":"FX_Macro!R$21*Q127","v":2.0246172069231769},{"$f":"FX_Macro!S$21*R127","v":2.7101040877255249},{"$f":"FX_Macro!T$21*S127","v":2.7097922899557583},{"$f":"FX_Macro!U$21*T127","v":2.7094805280583594},{"$f":"FX_Macro!V$21*U127","v":2.7091688020291995},{"$f":"FX_Macro!W$21*V127","v":2.7088571118641536},{"$f":"FX_Macro!X$21*W127","v":2.708545457559095},{"$f":"FX_Macro!Y$21*X127","v":2.7082338391098988},{"$f":"FX_Macro!Z$21*Y127","v":2.7079222565124388},{"$f":"FX_Macro!AA$21*Z127","v":2.7076107097625903},{"$f":"FX_Macro!AB$21*AA127","v":2.7072991988562287},{"$f":"FX_Macro!AC$21*AB127","v":2.7069877237892315}]
[{"$f":"IF(AND(FX!$O$15=\"FX Security\",FX!$E$15=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$15=\"FX Security\",FX!$O$15=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A128=\"T-bills\",FX!$F$15,FX!$F$15*12)","v":240},0,{"$f":"FX!$C$15","v":"Bilateral_Fixed"},{"$f":"IF(AND($A128=\"T-bills\",E24>0),E24-E50,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",F24>0),F24-F50,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",G24>0),G24-G50,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",H24>0),H24-H50,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",I24>0),I24-I50,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",J24>0),J24-J50,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",K24>0),K24-K50,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",L24>0),L24-L50,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",M24>0),M24-M50,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",N24>0),N24-N50,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",O24>0),O24-O50,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",P24>0),P24-P50,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0},{"$f":"IF(AND($A128=\"T-bills\",Q24>0),Q24-Q50,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0.11569990493527839},{"$f":"IF(AND($A128=\"T-bills\",R24>0),R24-R50,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0.11522805699170301},{"$f":"IF(AND($A128=\"T-bills\",S24>0),S24-S50,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0.11475813334082241},{"$f":"IF(AND($A128=\"T-bills\",T24>0),T24-T50,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0.11429012613497634},{"$f":"IF(AND($A128=\"T-bills\",U24>0),U24-U50,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0.11382402755850879},{"$f":"IF(AND($A128=\"T-bills\",V24>0),V24-V50,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0.11335982982763776},{"$f":"IF(AND($A128=\"T-bills\",W24>0),W24-W50,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0.11289752519032499},{"$f":"IF(AND($A128=\"T-bills\",X24>0),X24-X50,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0.11243710592614665},{"$f":"IF(AND($A128=\"T-bills\",Y24>0),Y24-Y50,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0.11197856434616436},{"$f":"IF(AND($A128=\"T-bills\",Z24>0),Z24-Z50,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0.11152189279279691},{"$f":"IF(AND($A128=\"T-bills\",AA24>0),AA24-AA50,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0.11106708363969213},{"$f":"IF(AND($A128=\"T-bills\",AB24>0),AB24-AB50,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D128))","v":0.11061412929159981},1.3576763799756517,null,{"$f":"FX!AD15","v":58.018352238672527},{"$f":"FX_Macro!F$21*E128","v":0},{"$f":"FX_Macro!G$21*F128","v":0},{"$f":"FX_Macro!H$21*G128","v":0},{"$f":"FX_Macro!I$21*H128","v":0},{"$f":"FX_Macro!J$21*I128","v":0},{"$f":"FX_Macro!K$21*J128","v":0},{"$f":"FX_Macro!L$21*K128","v":0},{"$f":"FX_Macro!M$21*L128","v":0},{"$f":"FX_Macro!N$21*M128","v":0},{"$f":"FX_Macro!O$21*N128","v":0},{"$f":"FX_Macro!P$21*O128","v":0},{"$f":"FX_Macro!Q$21*P128","v":0},{"$f":"FX_Macro!R$21*Q128","v":1.8299794652586983},{"$f":"FX_Macro!S$21*R128","v":1.8297689259223791},{"$f":"FX_Macro!T$21*S128","v":1.8295584108086331},{"$f":"FX_Macro!U$21*T128","v":1.8293479199146743},{"$f":"FX_Macro!V$21*U128","v":1.8291374532377145},{"$f":"FX_Macro!W$21*V128","v":1.8289270107749696},{"$f":"FX_Macro!X$21*W128","v":1.8287165925236528},{"$f":"FX_Macro!Y$21*X128","v":1.828506198480979},{"$f":"FX_Macro!Z$21*Y128","v":1.8282958286441622},{"$f":"FX_Macro!AA$21*Z128","v":1.8280854830104183},{"$f":"FX_Macro!AB$21*AA128","v":1.8278751615769622},{"$f":"FX_Macro!AC$21*AB128","v":1.8276648643410101}]
[{"$f":"IF(AND(FX!$O$16=\"FX Security\",FX!$E$16=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$16=\"FX Security\",FX!$O$16=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A129=\"T-bills\",FX!$F$16,FX!$F$16*12)","v":60},0,{"$f":"FX!$C$16","v":"Commercial Bank_Var"},{"$f":"IF(AND($A129=\"T-bills\",E25>0),E25-E51,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",F25>0),F25-F51,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",G25>0),G25-G51,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",H25>0),H25-H51,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",I25>0),I25-I51,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",J25>0),J25-J51,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",K25>0),K25-K51,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",L25>0),L25-L51,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",M25>0),M25-M51,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",N25>0),N25-N51,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",O25>0),O25-O51,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",P25>0),P25-P51,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0},{"$f":"IF(AND($A129=\"T-bills\",Q25>0),Q25-Q51,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0.27903207367270999},{"$f":"IF(AND($A129=\"T-bills\",R25>0),R25-R51,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0.29246863148269203},{"$f":"IF(AND($A129=\"T-bills\",S25>0),S25-S51,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0.29127588441515884},{"$f":"IF(AND($A129=\"T-bills\",T25>0),T25-T51,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0.29008800161481191},{"$f":"IF(AND($A129=\"T-bills\",U25>0),U25-U51,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0.28890496324417181},{"$f":"IF(AND($A129=\"T-bills\",V25>0),V25-V51,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0.28772674954666061},{"$f":"IF(AND($A129=\"T-bills\",W25>0),W25-W51,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0.28655334084627176},{"$f":"IF(AND($A129=\"T-bills\",X25>0),X25-X51,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0.28538471754724137},{"$f":"IF(AND($A129=\"T-bills\",Y25>0),Y25-Y51,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0.28422086013372105},{"$f":"IF(AND($A129=\"T-bills\",Z25>0),Z25-Z51,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0.28306174916945243},{"$f":"IF(AND($A129=\"T-bills\",AA25>0),AA25-AA51,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0.2819073652974417},{"$f":"IF(AND($A129=\"T-bills\",AB25>0),AB25-AB51,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D129))","v":0.28075768923963712},3.4313820262099703,null,{"$f":"FX!AD16","v":58.018352238672527},{"$f":"FX_Macro!F$21*E129","v":0},{"$f":"FX_Macro!G$21*F129","v":0},{"$f":"FX_Macro!H$21*G129","v":0},{"$f":"FX_Macro!I$21*H129","v":0},{"$f":"FX_Macro!J$21*I129","v":0},{"$f":"FX_Macro!K$21*J129","v":0},{"$f":"FX_Macro!L$21*K129","v":0},{"$f":"FX_Macro!M$21*L129","v":0},{"$f":"FX_Macro!N$21*M129","v":0},{"$f":"FX_Macro!O$21*N129","v":0},{"$f":"FX_Macro!P$21*O129","v":0},{"$f":"FX_Macro!Q$21*P129","v":0},{"$f":"FX_Macro!R$21*Q129","v":4.4133395377917548},{"$f":"FX_Macro!S$21*R129","v":4.6442683116023291},{"$f":"FX_Macro!T$21*S129","v":4.6437339880284432},{"$f":"FX_Macro!U$21*T129","v":4.6431997259285431},{"$f":"FX_Macro!V$21*U129","v":4.6426655252955547},{"$f":"FX_Macro!W$21*V129","v":4.6421313861224078},{"$f":"FX_Macro!X$21*W129","v":4.641597308402031},{"$f":"FX_Macro!Y$21*X129","v":4.6410632921273542},{"$f":"FX_Macro!Z$21*Y129","v":4.6405293372913068},{"$f":"FX_Macro!AA$21*Z129","v":4.6399954438868223},{"$f":"FX_Macro!AB$21*AA129","v":4.6394616119068317},{"$f":"FX_Macro!AC$21*AB129","v":4.6389278413442678}]
[{"$f":"IF(AND(FX!$O$17=\"FX Security\",FX!$E$17=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$17=\"FX Security\",FX!$O$17=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A130=\"T-bills\",FX!$F$17,FX!$F$17*12)","v":0},0,{"$f":"FX!$C$17","v":0},{"$f":"IF(AND($A130=\"T-bills\",E26>0),E26-E52,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",F26>0),F26-F52,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",G26>0),G26-G52,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",H26>0),H26-H52,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",I26>0),I26-I52,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",J26>0),J26-J52,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",K26>0),K26-K52,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",L26>0),L26-L52,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",M26>0),M26-M52,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",N26>0),N26-N52,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",O26>0),O26-O52,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",P26>0),P26-P52,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",Q26>0),Q26-Q52,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",R26>0),R26-R52,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",S26>0),S26-S52,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",T26>0),T26-T52,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",U26>0),U26-U52,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",V26>0),V26-V52,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",W26>0),W26-W52,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",X26>0),X26-X52,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",Y26>0),Y26-Y52,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",Z26>0),Z26-Z52,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",AA26>0),AA26-AA52,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},{"$f":"IF(AND($A130=\"T-bills\",AB26>0),AB26-AB52,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D130))","v":0},0,null,{"$f":"FX!AD17","v":0},{"$f":"FX_Macro!F$21*E130","v":0},{"$f":"FX_Macro!G$21*F130","v":0},{"$f":"FX_Macro!H$21*G130","v":0},{"$f":"FX_Macro!I$21*H130","v":0},{"$f":"FX_Macro!J$21*I130","v":0},{"$f":"FX_Macro!K$21*J130","v":0},{"$f":"FX_Macro!L$21*K130","v":0},{"$f":"FX_Macro!M$21*L130","v":0},{"$f":"FX_Macro!N$21*M130","v":0},{"$f":"FX_Macro!O$21*N130","v":0},{"$f":"FX_Macro!P$21*O130","v":0},{"$f":"FX_Macro!Q$21*P130","v":0},{"$f":"FX_Macro!R$21*Q130","v":0},{"$f":"FX_Macro!S$21*R130","v":0},{"$f":"FX_Macro!T$21*S130","v":0},{"$f":"FX_Macro!U$21*T130","v":0},{"$f":"FX_Macro!V$21*U130","v":0},{"$f":"FX_Macro!W$21*V130","v":0},{"$f":"FX_Macro!X$21*W130","v":0},{"$f":"FX_Macro!Y$21*X130","v":0},{"$f":"FX_Macro!Z$21*Y130","v":0},{"$f":"FX_Macro!AA$21*Z130","v":0},{"$f":"FX_Macro!AB$21*AA130","v":0},{"$f":"FX_Macro!AC$21*AB130","v":0}]
[{"$f":"IF(AND(FX!$O$18=\"FX Security\",FX!$E$18=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$18=\"FX Security\",FX!$O$18=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A131=\"T-bills\",FX!$F$18,FX!$F$18*12)","v":0},0,{"$f":"FX!$C$18","v":0},{"$f":"IF(AND($A131=\"T-bills\",E27>0),E27-E53,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",F27>0),F27-F53,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",G27>0),G27-G53,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",H27>0),H27-H53,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",I27>0),I27-I53,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",J27>0),J27-J53,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",K27>0),K27-K53,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",L27>0),L27-L53,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",M27>0),M27-M53,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",N27>0),N27-N53,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",O27>0),O27-O53,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",P27>0),P27-P53,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",Q27>0),Q27-Q53,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",R27>0),R27-R53,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",S27>0),S27-S53,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",T27>0),T27-T53,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",U27>0),U27-U53,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",V27>0),V27-V53,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",W27>0),W27-W53,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",X27>0),X27-X53,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",Y27>0),Y27-Y53,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",Z27>0),Z27-Z53,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",AA27>0),AA27-AA53,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},{"$f":"IF(AND($A131=\"T-bills\",AB27>0),AB27-AB53,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D131))","v":0},0,null,{"$f":"FX!AD18","v":0},{"$f":"FX_Macro!F$21*E131","v":0},{"$f":"FX_Macro!G$21*F131","v":0},{"$f":"FX_Macro!H$21*G131","v":0},{"$f":"FX_Macro!I$21*H131","v":0},{"$f":"FX_Macro!J$21*I131","v":0},{"$f":"FX_Macro!K$21*J131","v":0},{"$f":"FX_Macro!L$21*K131","v":0},{"$f":"FX_Macro!M$21*L131","v":0},{"$f":"FX_Macro!N$21*M131","v":0},{"$f":"FX_Macro!O$21*N131","v":0},{"$f":"FX_Macro!P$21*O131","v":0},{"$f":"FX_Macro!Q$21*P131","v":0},{"$f":"FX_Macro!R$21*Q131","v":0},{"$f":"FX_Macro!S$21*R131","v":0},{"$f":"FX_Macro!T$21*S131","v":0},{"$f":"FX_Macro!U$21*T131","v":0},{"$f":"FX_Macro!V$21*U131","v":0},{"$f":"FX_Macro!W$21*V131","v":0},{"$f":"FX_Macro!X$21*W131","v":0},{"$f":"FX_Macro!Y$21*X131","v":0},{"$f":"FX_Macro!Z$21*Y131","v":0},{"$f":"FX_Macro!AA$21*Z131","v":0},{"$f":"FX_Macro!AB$21*AA131","v":0},{"$f":"FX_Macro!AC$21*AB131","v":0}]
[{"$f":"IF(AND(FX!$O$19=\"FX Security\",FX!$E$19=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$19=\"FX Security\",FX!$O$19=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A132=\"T-bills\",FX!$F$19,FX!$F$19*12)","v":0},0,{"$f":"FX!$C$19","v":0},{"$f":"IF(AND($A132=\"T-bills\",E28>0),E28-E54,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",F28>0),F28-F54,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",G28>0),G28-G54,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",H28>0),H28-H54,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",I28>0),I28-I54,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",J28>0),J28-J54,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",K28>0),K28-K54,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",L28>0),L28-L54,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",M28>0),M28-M54,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",N28>0),N28-N54,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",O28>0),O28-O54,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",P28>0),P28-P54,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",Q28>0),Q28-Q54,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",R28>0),R28-R54,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",S28>0),S28-S54,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",T28>0),T28-T54,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",U28>0),U28-U54,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",V28>0),V28-V54,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",W28>0),W28-W54,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",X28>0),X28-X54,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",Y28>0),Y28-Y54,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",Z28>0),Z28-Z54,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",AA28>0),AA28-AA54,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},{"$f":"IF(AND($A132=\"T-bills\",AB28>0),AB28-AB54,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D132))","v":0},0,null,{"$f":"FX!AD19","v":0},{"$f":"FX_Macro!F$21*E132","v":0},{"$f":"FX_Macro!G$21*F132","v":0},{"$f":"FX_Macro!H$21*G132","v":0},{"$f":"FX_Macro!I$21*H132","v":0},{"$f":"FX_Macro!J$21*I132","v":0},{"$f":"FX_Macro!K$21*J132","v":0},{"$f":"FX_Macro!L$21*K132","v":0},{"$f":"FX_Macro!M$21*L132","v":0},{"$f":"FX_Macro!N$21*M132","v":0},{"$f":"FX_Macro!O$21*N132","v":0},{"$f":"FX_Macro!P$21*O132","v":0},{"$f":"FX_Macro!Q$21*P132","v":0},{"$f":"FX_Macro!R$21*Q132","v":0},{"$f":"FX_Macro!S$21*R132","v":0},{"$f":"FX_Macro!T$21*S132","v":0},{"$f":"FX_Macro!U$21*T132","v":0},{"$f":"FX_Macro!V$21*U132","v":0},{"$f":"FX_Macro!W$21*V132","v":0},{"$f":"FX_Macro!X$21*W132","v":0},{"$f":"FX_Macro!Y$21*X132","v":0},{"$f":"FX_Macro!Z$21*Y132","v":0},{"$f":"FX_Macro!AA$21*Z132","v":0},{"$f":"FX_Macro!AB$21*AA132","v":0},{"$f":"FX_Macro!AC$21*AB132","v":0}]
[{"$f":"IF(AND(FX!$O$20=\"FX Security\",FX!$E$20=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$20=\"FX Security\",FX!$O$20=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A133=\"T-bills\",FX!$F$20,FX!$F$20*12)","v":0},0,{"$f":"FX!$C$20","v":0},{"$f":"IF(AND($A133=\"T-bills\",E29>0),E29-E55,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",F29>0),F29-F55,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",G29>0),G29-G55,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",H29>0),H29-H55,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",I29>0),I29-I55,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",J29>0),J29-J55,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",K29>0),K29-K55,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",L29>0),L29-L55,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",M29>0),M29-M55,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",N29>0),N29-N55,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",O29>0),O29-O55,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",P29>0),P29-P55,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",Q29>0),Q29-Q55,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",R29>0),R29-R55,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",S29>0),S29-S55,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",T29>0),T29-T55,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",U29>0),U29-U55,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",V29>0),V29-V55,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",W29>0),W29-W55,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",X29>0),X29-X55,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",Y29>0),Y29-Y55,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",Z29>0),Z29-Z55,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",AA29>0),AA29-AA55,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},{"$f":"IF(AND($A133=\"T-bills\",AB29>0),AB29-AB55,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D133))","v":0},0,null,{"$f":"FX!AD20","v":0},{"$f":"FX_Macro!F$21*E133","v":0},{"$f":"FX_Macro!G$21*F133","v":0},{"$f":"FX_Macro!H$21*G133","v":0},{"$f":"FX_Macro!I$21*H133","v":0},{"$f":"FX_Macro!J$21*I133","v":0},{"$f":"FX_Macro!K$21*J133","v":0},{"$f":"FX_Macro!L$21*K133","v":0},{"$f":"FX_Macro!M$21*L133","v":0},{"$f":"FX_Macro!N$21*M133","v":0},{"$f":"FX_Macro!O$21*N133","v":0},{"$f":"FX_Macro!P$21*O133","v":0},{"$f":"FX_Macro!Q$21*P133","v":0},{"$f":"FX_Macro!R$21*Q133","v":0},{"$f":"FX_Macro!S$21*R133","v":0},{"$f":"FX_Macro!T$21*S133","v":0},{"$f":"FX_Macro!U$21*T133","v":0},{"$f":"FX_Macro!V$21*U133","v":0},{"$f":"FX_Macro!W$21*V133","v":0},{"$f":"FX_Macro!X$21*W133","v":0},{"$f":"FX_Macro!Y$21*X133","v":0},{"$f":"FX_Macro!Z$21*Y133","v":0},{"$f":"FX_Macro!AA$21*Z133","v":0},{"$f":"FX_Macro!AB$21*AA133","v":0},{"$f":"FX_Macro!AC$21*AB133","v":0}]
[{"$f":"IF(AND(FX!$O$21=\"FX Security\",FX!$E$21=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$21=\"FX Security\",FX!$O$21=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A134=\"T-bills\",FX!$F$21,FX!$F$21*12)","v":0},0,{"$f":"FX!$C$21","v":0},{"$f":"IF(AND($A134=\"T-bills\",E30>0),E30-E56,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",F30>0),F30-F56,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",G30>0),G30-G56,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",H30>0),H30-H56,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",I30>0),I30-I56,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",J30>0),J30-J56,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",K30>0),K30-K56,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",L30>0),L30-L56,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",M30>0),M30-M56,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",N30>0),N30-N56,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",O30>0),O30-O56,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",P30>0),P30-P56,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",Q30>0),Q30-Q56,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",R30>0),R30-R56,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",S30>0),S30-S56,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",T30>0),T30-T56,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",U30>0),U30-U56,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",V30>0),V30-V56,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",W30>0),W30-W56,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",X30>0),X30-X56,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",Y30>0),Y30-Y56,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",Z30>0),Z30-Z56,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",AA30>0),AA30-AA56,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},{"$f":"IF(AND($A134=\"T-bills\",AB30>0),AB30-AB56,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D134))","v":0},0,null,{"$f":"FX!AD21","v":0},{"$f":"FX_Macro!F$21*E134","v":0},{"$f":"FX_Macro!G$21*F134","v":0},{"$f":"FX_Macro!H$21*G134","v":0},{"$f":"FX_Macro!I$21*H134","v":0},{"$f":"FX_Macro!J$21*I134","v":0},{"$f":"FX_Macro!K$21*J134","v":0},{"$f":"FX_Macro!L$21*K134","v":0},{"$f":"FX_Macro!M$21*L134","v":0},{"$f":"FX_Macro!N$21*M134","v":0},{"$f":"FX_Macro!O$21*N134","v":0},{"$f":"FX_Macro!P$21*O134","v":0},{"$f":"FX_Macro!Q$21*P134","v":0},{"$f":"FX_Macro!R$21*Q134","v":0},{"$f":"FX_Macro!S$21*R134","v":0},{"$f":"FX_Macro!T$21*S134","v":0},{"$f":"FX_Macro!U$21*T134","v":0},{"$f":"FX_Macro!V$21*U134","v":0},{"$f":"FX_Macro!W$21*V134","v":0},{"$f":"FX_Macro!X$21*W134","v":0},{"$f":"FX_Macro!Y$21*X134","v":0},{"$f":"FX_Macro!Z$21*Y134","v":0},{"$f":"FX_Macro!AA$21*Z134","v":0},{"$f":"FX_Macro!AB$21*AA134","v":0},{"$f":"FX_Macro!AC$21*AB134","v":0}]
[{"$f":"IF(AND(FX!$O$22=\"FX Security\",FX!$E$22=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$22=\"FX Security\",FX!$O$22=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A135=\"T-bills\",FX!$F$22,FX!$F$22*12)","v":0},0,{"$f":"FX!$C$22","v":0},{"$f":"IF(AND($A135=\"T-bills\",E31>0),E31-E57,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",F31>0),F31-F57,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",G31>0),G31-G57,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",H31>0),H31-H57,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",I31>0),I31-I57,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",J31>0),J31-J57,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",K31>0),K31-K57,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",L31>0),L31-L57,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",M31>0),M31-M57,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",N31>0),N31-N57,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",O31>0),O31-O57,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",P31>0),P31-P57,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",Q31>0),Q31-Q57,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",R31>0),R31-R57,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",S31>0),S31-S57,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",T31>0),T31-T57,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",U31>0),U31-U57,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",V31>0),V31-V57,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",W31>0),W31-W57,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",X31>0),X31-X57,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",Y31>0),Y31-Y57,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",Z31>0),Z31-Z57,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",AA31>0),AA31-AA57,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},{"$f":"IF(AND($A135=\"T-bills\",AB31>0),AB31-AB57,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D135))","v":0},0,null,{"$f":"FX!AD22","v":0},{"$f":"FX_Macro!F$21*E135","v":0},{"$f":"FX_Macro!G$21*F135","v":0},{"$f":"FX_Macro!H$21*G135","v":0},{"$f":"FX_Macro!I$21*H135","v":0},{"$f":"FX_Macro!J$21*I135","v":0},{"$f":"FX_Macro!K$21*J135","v":0},{"$f":"FX_Macro!L$21*K135","v":0},{"$f":"FX_Macro!M$21*L135","v":0},{"$f":"FX_Macro!N$21*M135","v":0},{"$f":"FX_Macro!O$21*N135","v":0},{"$f":"FX_Macro!P$21*O135","v":0},{"$f":"FX_Macro!Q$21*P135","v":0},{"$f":"FX_Macro!R$21*Q135","v":0},{"$f":"FX_Macro!S$21*R135","v":0},{"$f":"FX_Macro!T$21*S135","v":0},{"$f":"FX_Macro!U$21*T135","v":0},{"$f":"FX_Macro!V$21*U135","v":0},{"$f":"FX_Macro!W$21*V135","v":0},{"$f":"FX_Macro!X$21*W135","v":0},{"$f":"FX_Macro!Y$21*X135","v":0},{"$f":"FX_Macro!Z$21*Y135","v":0},{"$f":"FX_Macro!AA$21*Z135","v":0},{"$f":"FX_Macro!AB$21*AA135","v":0},{"$f":"FX_Macro!AC$21*AB135","v":0}]
[{"$f":"IF(AND(FX!$O$23=\"FX Security\",FX!$E$23=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$23=\"FX Security\",FX!$O$23=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A136=\"T-bills\",FX!$F$23,FX!$F$23*12)","v":0},0,{"$f":"FX!$C$23","v":0},{"$f":"IF(AND($A136=\"T-bills\",E32>0),E32-E58,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",F32>0),F32-F58,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",G32>0),G32-G58,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",H32>0),H32-H58,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",I32>0),I32-I58,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",J32>0),J32-J58,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",K32>0),K32-K58,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",L32>0),L32-L58,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",M32>0),M32-M58,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",N32>0),N32-N58,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",O32>0),O32-O58,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",P32>0),P32-P58,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",Q32>0),Q32-Q58,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",R32>0),R32-R58,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",S32>0),S32-S58,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",T32>0),T32-T58,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",U32>0),U32-U58,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",V32>0),V32-V58,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",W32>0),W32-W58,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",X32>0),X32-X58,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",Y32>0),Y32-Y58,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",Z32>0),Z32-Z58,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",AA32>0),AA32-AA58,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},{"$f":"IF(AND($A136=\"T-bills\",AB32>0),AB32-AB58,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D136))","v":0},0,null,{"$f":"FX!AD23","v":0},{"$f":"FX_Macro!F$21*E136","v":0},{"$f":"FX_Macro!G$21*F136","v":0},{"$f":"FX_Macro!H$21*G136","v":0},{"$f":"FX_Macro!I$21*H136","v":0},{"$f":"FX_Macro!J$21*I136","v":0},{"$f":"FX_Macro!K$21*J136","v":0},{"$f":"FX_Macro!L$21*K136","v":0},{"$f":"FX_Macro!M$21*L136","v":0},{"$f":"FX_Macro!N$21*M136","v":0},{"$f":"FX_Macro!O$21*N136","v":0},{"$f":"FX_Macro!P$21*O136","v":0},{"$f":"FX_Macro!Q$21*P136","v":0},{"$f":"FX_Macro!R$21*Q136","v":0},{"$f":"FX_Macro!S$21*R136","v":0},{"$f":"FX_Macro!T$21*S136","v":0},{"$f":"FX_Macro!U$21*T136","v":0},{"$f":"FX_Macro!V$21*U136","v":0},{"$f":"FX_Macro!W$21*V136","v":0},{"$f":"FX_Macro!X$21*W136","v":0},{"$f":"FX_Macro!Y$21*X136","v":0},{"$f":"FX_Macro!Z$21*Y136","v":0},{"$f":"FX_Macro!AA$21*Z136","v":0},{"$f":"FX_Macro!AB$21*AA136","v":0},{"$f":"FX_Macro!AC$21*AB136","v":0}]
[{"$f":"IF(AND(FX!$O$24=\"FX Security\",FX!$E$24=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$24=\"FX Security\",FX!$O$24=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A137=\"T-bills\",FX!$F$24,FX!$F$24*12)","v":0},0,{"$f":"FX!$C$24","v":0},{"$f":"IF(AND($A137=\"T-bills\",E33>0),E33-E59,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",F33>0),F33-F59,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",G33>0),G33-G59,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",H33>0),H33-H59,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",I33>0),I33-I59,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",J33>0),J33-J59,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",K33>0),K33-K59,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",L33>0),L33-L59,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",M33>0),M33-M59,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",N33>0),N33-N59,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",O33>0),O33-O59,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",P33>0),P33-P59,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",Q33>0),Q33-Q59,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",R33>0),R33-R59,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",S33>0),S33-S59,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",T33>0),T33-T59,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",U33>0),U33-U59,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",V33>0),V33-V59,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",W33>0),W33-W59,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",X33>0),X33-X59,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",Y33>0),Y33-Y59,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",Z33>0),Z33-Z59,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",AA33>0),AA33-AA59,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},{"$f":"IF(AND($A137=\"T-bills\",AB33>0),AB33-AB59,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D137))","v":0},0,null,{"$f":"FX!AD24","v":0},{"$f":"FX_Macro!F$21*E137","v":0},{"$f":"FX_Macro!G$21*F137","v":0},{"$f":"FX_Macro!H$21*G137","v":0},{"$f":"FX_Macro!I$21*H137","v":0},{"$f":"FX_Macro!J$21*I137","v":0},{"$f":"FX_Macro!K$21*J137","v":0},{"$f":"FX_Macro!L$21*K137","v":0},{"$f":"FX_Macro!M$21*L137","v":0},{"$f":"FX_Macro!N$21*M137","v":0},{"$f":"FX_Macro!O$21*N137","v":0},{"$f":"FX_Macro!P$21*O137","v":0},{"$f":"FX_Macro!Q$21*P137","v":0},{"$f":"FX_Macro!R$21*Q137","v":0},{"$f":"FX_Macro!S$21*R137","v":0},{"$f":"FX_Macro!T$21*S137","v":0},{"$f":"FX_Macro!U$21*T137","v":0},{"$f":"FX_Macro!V$21*U137","v":0},{"$f":"FX_Macro!W$21*V137","v":0},{"$f":"FX_Macro!X$21*W137","v":0},{"$f":"FX_Macro!Y$21*X137","v":0},{"$f":"FX_Macro!Z$21*Y137","v":0},{"$f":"FX_Macro!AA$21*Z137","v":0},{"$f":"FX_Macro!AB$21*AA137","v":0},{"$f":"FX_Macro!AC$21*AB137","v":0}]
[{"$f":"IF(AND(FX!$O$25=\"FX Security\",FX!$E$25=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$25=\"FX Security\",FX!$O$25=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A138=\"T-bills\",FX!$F$25,FX!$F$25*12)","v":0},0,{"$f":"FX!$C$25","v":0},{"$f":"IF(AND($A138=\"T-bills\",E34>0),E34-E60,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",F34>0),F34-F60,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",G34>0),G34-G60,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",H34>0),H34-H60,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",I34>0),I34-I60,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",J34>0),J34-J60,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",K34>0),K34-K60,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",L34>0),L34-L60,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",M34>0),M34-M60,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",N34>0),N34-N60,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",O34>0),O34-O60,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",P34>0),P34-P60,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",Q34>0),Q34-Q60,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",R34>0),R34-R60,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",S34>0),S34-S60,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",T34>0),T34-T60,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",U34>0),U34-U60,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",V34>0),V34-V60,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",W34>0),W34-W60,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",X34>0),X34-X60,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",Y34>0),Y34-Y60,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",Z34>0),Z34-Z60,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",AA34>0),AA34-AA60,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},{"$f":"IF(AND($A138=\"T-bills\",AB34>0),AB34-AB60,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D138))","v":0},0,null,{"$f":"FX!AD25","v":0},{"$f":"FX_Macro!F$21*E138","v":0},{"$f":"FX_Macro!G$21*F138","v":0},{"$f":"FX_Macro!H$21*G138","v":0},{"$f":"FX_Macro!I$21*H138","v":0},{"$f":"FX_Macro!J$21*I138","v":0},{"$f":"FX_Macro!K$21*J138","v":0},{"$f":"FX_Macro!L$21*K138","v":0},{"$f":"FX_Macro!M$21*L138","v":0},{"$f":"FX_Macro!N$21*M138","v":0},{"$f":"FX_Macro!O$21*N138","v":0},{"$f":"FX_Macro!P$21*O138","v":0},{"$f":"FX_Macro!Q$21*P138","v":0},{"$f":"FX_Macro!R$21*Q138","v":0},{"$f":"FX_Macro!S$21*R138","v":0},{"$f":"FX_Macro!T$21*S138","v":0},{"$f":"FX_Macro!U$21*T138","v":0},{"$f":"FX_Macro!V$21*U138","v":0},{"$f":"FX_Macro!W$21*V138","v":0},{"$f":"FX_Macro!X$21*W138","v":0},{"$f":"FX_Macro!Y$21*X138","v":0},{"$f":"FX_Macro!Z$21*Y138","v":0},{"$f":"FX_Macro!AA$21*Z138","v":0},{"$f":"FX_Macro!AB$21*AA138","v":0},{"$f":"FX_Macro!AC$21*AB138","v":0}]
[{"$f":"IF(AND(FX!$O$26=\"FX Security\",FX!$E$26=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$26=\"FX Security\",FX!$O$26=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A139=\"T-bills\",FX!$F$26,FX!$F$26*12)","v":0},0,{"$f":"FX!$C$26","v":0},{"$f":"IF(AND($A139=\"T-bills\",E35>0),E35-E61,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",F35>0),F35-F61,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",G35>0),G35-G61,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",H35>0),H35-H61,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",I35>0),I35-I61,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",J35>0),J35-J61,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",K35>0),K35-K61,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",L35>0),L35-L61,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",M35>0),M35-M61,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",N35>0),N35-N61,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",O35>0),O35-O61,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",P35>0),P35-P61,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",Q35>0),Q35-Q61,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",R35>0),R35-R61,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",S35>0),S35-S61,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",T35>0),T35-T61,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",U35>0),U35-U61,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",V35>0),V35-V61,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",W35>0),W35-W61,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",X35>0),X35-X61,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",Y35>0),Y35-Y61,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",Z35>0),Z35-Z61,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",AA35>0),AA35-AA61,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},{"$f":"IF(AND($A139=\"T-bills\",AB35>0),AB35-AB61,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D139))","v":0},0,null,{"$f":"FX!AD26","v":0},{"$f":"FX_Macro!F$21*E139","v":0},{"$f":"FX_Macro!G$21*F139","v":0},{"$f":"FX_Macro!H$21*G139","v":0},{"$f":"FX_Macro!I$21*H139","v":0},{"$f":"FX_Macro!J$21*I139","v":0},{"$f":"FX_Macro!K$21*J139","v":0},{"$f":"FX_Macro!L$21*K139","v":0},{"$f":"FX_Macro!M$21*L139","v":0},{"$f":"FX_Macro!N$21*M139","v":0},{"$f":"FX_Macro!O$21*N139","v":0},{"$f":"FX_Macro!P$21*O139","v":0},{"$f":"FX_Macro!Q$21*P139","v":0},{"$f":"FX_Macro!R$21*Q139","v":0},{"$f":"FX_Macro!S$21*R139","v":0},{"$f":"FX_Macro!T$21*S139","v":0},{"$f":"FX_Macro!U$21*T139","v":0},{"$f":"FX_Macro!V$21*U139","v":0},{"$f":"FX_Macro!W$21*V139","v":0},{"$f":"FX_Macro!X$21*W139","v":0},{"$f":"FX_Macro!Y$21*X139","v":0},{"$f":"FX_Macro!Z$21*Y139","v":0},{"$f":"FX_Macro!AA$21*Z139","v":0},{"$f":"FX_Macro!AB$21*AA139","v":0},{"$f":"FX_Macro!AC$21*AB139","v":0}]
[{"$f":"IF(AND(FX!$O$27=\"FX Security\",FX!$E$27=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$27=\"FX Security\",FX!$O$27=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A140=\"T-bills\",FX!$F$27,FX!$F$27*12)","v":0},0,{"$f":"FX!$C$27","v":0},{"$f":"IF(AND($A140=\"T-bills\",E36>0),E36-E62,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",F36>0),F36-F62,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",G36>0),G36-G62,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",H36>0),H36-H62,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",I36>0),I36-I62,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",J36>0),J36-J62,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",K36>0),K36-K62,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",L36>0),L36-L62,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",M36>0),M36-M62,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",N36>0),N36-N62,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",O36>0),O36-O62,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",P36>0),P36-P62,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",Q36>0),Q36-Q62,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",R36>0),R36-R62,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",S36>0),S36-S62,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",T36>0),T36-T62,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",U36>0),U36-U62,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",V36>0),V36-V62,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",W36>0),W36-W62,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",X36>0),X36-X62,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",Y36>0),Y36-Y62,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",Z36>0),Z36-Z62,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",AA36>0),AA36-AA62,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},{"$f":"IF(AND($A140=\"T-bills\",AB36>0),AB36-AB62,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D140))","v":0},0,null,{"$f":"FX!AD27","v":0},{"$f":"FX_Macro!F$21*E140","v":0},{"$f":"FX_Macro!G$21*F140","v":0},{"$f":"FX_Macro!H$21*G140","v":0},{"$f":"FX_Macro!I$21*H140","v":0},{"$f":"FX_Macro!J$21*I140","v":0},{"$f":"FX_Macro!K$21*J140","v":0},{"$f":"FX_Macro!L$21*K140","v":0},{"$f":"FX_Macro!M$21*L140","v":0},{"$f":"FX_Macro!N$21*M140","v":0},{"$f":"FX_Macro!O$21*N140","v":0},{"$f":"FX_Macro!P$21*O140","v":0},{"$f":"FX_Macro!Q$21*P140","v":0},{"$f":"FX_Macro!R$21*Q140","v":0},{"$f":"FX_Macro!S$21*R140","v":0},{"$f":"FX_Macro!T$21*S140","v":0},{"$f":"FX_Macro!U$21*T140","v":0},{"$f":"FX_Macro!V$21*U140","v":0},{"$f":"FX_Macro!W$21*V140","v":0},{"$f":"FX_Macro!X$21*W140","v":0},{"$f":"FX_Macro!Y$21*X140","v":0},{"$f":"FX_Macro!Z$21*Y140","v":0},{"$f":"FX_Macro!AA$21*Z140","v":0},{"$f":"FX_Macro!AB$21*AA140","v":0},{"$f":"FX_Macro!AC$21*AB140","v":0}]
[{"$f":"IF(AND(FX!$O$28=\"FX Security\",FX!$E$28=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$28=\"FX Security\",FX!$O$28=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A141=\"T-bills\",FX!$F$28,FX!$F$28*12)","v":0},0,{"$f":"FX!$C$28","v":0},{"$f":"IF(AND($A141=\"T-bills\",E37>0),E37-E63,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",F37>0),F37-F63,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",G37>0),G37-G63,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",H37>0),H37-H63,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",I37>0),I37-I63,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",J37>0),J37-J63,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",K37>0),K37-K63,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",L37>0),L37-L63,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",M37>0),M37-M63,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",N37>0),N37-N63,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",O37>0),O37-O63,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",P37>0),P37-P63,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",Q37>0),Q37-Q63,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",R37>0),R37-R63,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",S37>0),S37-S63,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",T37>0),T37-T63,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",U37>0),U37-U63,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",V37>0),V37-V63,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",W37>0),W37-W63,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",X37>0),X37-X63,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",Y37>0),Y37-Y63,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",Z37>0),Z37-Z63,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",AA37>0),AA37-AA63,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},{"$f":"IF(AND($A141=\"T-bills\",AB37>0),AB37-AB63,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D141))","v":0},0,null,{"$f":"FX!AD28","v":0},{"$f":"FX_Macro!F$21*E141","v":0},{"$f":"FX_Macro!G$21*F141","v":0},{"$f":"FX_Macro!H$21*G141","v":0},{"$f":"FX_Macro!I$21*H141","v":0},{"$f":"FX_Macro!J$21*I141","v":0},{"$f":"FX_Macro!K$21*J141","v":0},{"$f":"FX_Macro!L$21*K141","v":0},{"$f":"FX_Macro!M$21*L141","v":0},{"$f":"FX_Macro!N$21*M141","v":0},{"$f":"FX_Macro!O$21*N141","v":0},{"$f":"FX_Macro!P$21*O141","v":0},{"$f":"FX_Macro!Q$21*P141","v":0},{"$f":"FX_Macro!R$21*Q141","v":0},{"$f":"FX_Macro!S$21*R141","v":0},{"$f":"FX_Macro!T$21*S141","v":0},{"$f":"FX_Macro!U$21*T141","v":0},{"$f":"FX_Macro!V$21*U141","v":0},{"$f":"FX_Macro!W$21*V141","v":0},{"$f":"FX_Macro!X$21*W141","v":0},{"$f":"FX_Macro!Y$21*X141","v":0},{"$f":"FX_Macro!Z$21*Y141","v":0},{"$f":"FX_Macro!AA$21*Z141","v":0},{"$f":"FX_Macro!AB$21*AA141","v":0},{"$f":"FX_Macro!AC$21*AB141","v":0}]
[{"$f":"IF(AND(FX!$O$29=\"FX Security\",FX!$E$29=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$29=\"FX Security\",FX!$O$29=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A142=\"T-bills\",FX!$F$29,FX!$F$29*12)","v":0},0,{"$f":"FX!$C$29","v":0},{"$f":"IF(AND($A142=\"T-bills\",E38>0),E38-E64,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",F38>0),F38-F64,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",G38>0),G38-G64,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",H38>0),H38-H64,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",I38>0),I38-I64,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",J38>0),J38-J64,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",K38>0),K38-K64,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",L38>0),L38-L64,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",M38>0),M38-M64,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",N38>0),N38-N64,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",O38>0),O38-O64,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",P38>0),P38-P64,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",Q38>0),Q38-Q64,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",R38>0),R38-R64,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",S38>0),S38-S64,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",T38>0),T38-T64,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",U38>0),U38-U64,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",V38>0),V38-V64,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",W38>0),W38-W64,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",X38>0),X38-X64,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",Y38>0),Y38-Y64,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",Z38>0),Z38-Z64,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",AA38>0),AA38-AA64,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},{"$f":"IF(AND($A142=\"T-bills\",AB38>0),AB38-AB64,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D142))","v":0},0,null,{"$f":"FX!AD29","v":0},{"$f":"FX_Macro!F$21*E142","v":0},{"$f":"FX_Macro!G$21*F142","v":0},{"$f":"FX_Macro!H$21*G142","v":0},{"$f":"FX_Macro!I$21*H142","v":0},{"$f":"FX_Macro!J$21*I142","v":0},{"$f":"FX_Macro!K$21*J142","v":0},{"$f":"FX_Macro!L$21*K142","v":0},{"$f":"FX_Macro!M$21*L142","v":0},{"$f":"FX_Macro!N$21*M142","v":0},{"$f":"FX_Macro!O$21*N142","v":0},{"$f":"FX_Macro!P$21*O142","v":0},{"$f":"FX_Macro!Q$21*P142","v":0},{"$f":"FX_Macro!R$21*Q142","v":0},{"$f":"FX_Macro!S$21*R142","v":0},{"$f":"FX_Macro!T$21*S142","v":0},{"$f":"FX_Macro!U$21*T142","v":0},{"$f":"FX_Macro!V$21*U142","v":0},{"$f":"FX_Macro!W$21*V142","v":0},{"$f":"FX_Macro!X$21*W142","v":0},{"$f":"FX_Macro!Y$21*X142","v":0},{"$f":"FX_Macro!Z$21*Y142","v":0},{"$f":"FX_Macro!AA$21*Z142","v":0},{"$f":"FX_Macro!AB$21*AA142","v":0},{"$f":"FX_Macro!AC$21*AB142","v":0}]
[{"$f":"IF(AND(FX!$O$30=\"FX Security\",FX!$E$30=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$30=\"FX Security\",FX!$O$30=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF($A143=\"T-bills\",FX!$F$30,FX!$F$30*12)","v":0},0,{"$f":"FX!$C$30","v":0},{"$f":"IF(AND($A143=\"T-bills\",E39>0),E39-E65,SUMIFS('M11.FX_New'!H$1668:H$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",F39>0),F39-F65,SUMIFS('M11.FX_New'!I$1668:I$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",G39>0),G39-G65,SUMIFS('M11.FX_New'!J$1668:J$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",H39>0),H39-H65,SUMIFS('M11.FX_New'!K$1668:K$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",I39>0),I39-I65,SUMIFS('M11.FX_New'!L$1668:L$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",J39>0),J39-J65,SUMIFS('M11.FX_New'!M$1668:M$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",K39>0),K39-K65,SUMIFS('M11.FX_New'!N$1668:N$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",L39>0),L39-L65,SUMIFS('M11.FX_New'!O$1668:O$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",M39>0),M39-M65,SUMIFS('M11.FX_New'!P$1668:P$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",N39>0),N39-N65,SUMIFS('M11.FX_New'!Q$1668:Q$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",O39>0),O39-O65,SUMIFS('M11.FX_New'!R$1668:R$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",P39>0),P39-P65,SUMIFS('M11.FX_New'!S$1668:S$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",Q39>0),Q39-Q65,SUMIFS('M11.FX_New'!T$1668:T$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",R39>0),R39-R65,SUMIFS('M11.FX_New'!U$1668:U$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",S39>0),S39-S65,SUMIFS('M11.FX_New'!V$1668:V$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",T39>0),T39-T65,SUMIFS('M11.FX_New'!W$1668:W$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",U39>0),U39-U65,SUMIFS('M11.FX_New'!X$1668:X$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",V39>0),V39-V65,SUMIFS('M11.FX_New'!Y$1668:Y$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",W39>0),W39-W65,SUMIFS('M11.FX_New'!Z$1668:Z$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",X39>0),X39-X65,SUMIFS('M11.FX_New'!AA$1668:AA$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",Y39>0),Y39-Y65,SUMIFS('M11.FX_New'!AB$1668:AB$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",Z39>0),Z39-Z65,SUMIFS('M11.FX_New'!AC$1668:AC$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",AA39>0),AA39-AA65,SUMIFS('M11.FX_New'!AD$1668:AD$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},{"$f":"IF(AND($A143=\"T-bills\",AB39>0),AB39-AB65,SUMIFS('M11.FX_New'!AE$1668:AE$2185,'M11.FX_New'!$G$1668:$G$2185,$D143))","v":0},0,null,{"$f":"FX!AD30","v":0},{"$f":"FX_Macro!F$21*E143","v":0},{"$f":"FX_Macro!G$21*F143","v":0},{"$f":"FX_Macro!H$21*G143","v":0},{"$f":"FX_Macro!I$21*H143","v":0},{"$f":"FX_Macro!J$21*I143","v":0},{"$f":"FX_Macro!K$21*J143","v":0},{"$f":"FX_Macro!L$21*K143","v":0},{"$f":"FX_Macro!M$21*L143","v":0},{"$f":"FX_Macro!N$21*M143","v":0},{"$f":"FX_Macro!O$21*N143","v":0},{"$f":"FX_Macro!P$21*O143","v":0},{"$f":"FX_Macro!Q$21*P143","v":0},{"$f":"FX_Macro!R$21*Q143","v":0},{"$f":"FX_Macro!S$21*R143","v":0},{"$f":"FX_Macro!T$21*S143","v":0},{"$f":"FX_Macro!U$21*T143","v":0},{"$f":"FX_Macro!V$21*U143","v":0},{"$f":"FX_Macro!W$21*V143","v":0},{"$f":"FX_Macro!X$21*W143","v":0},{"$f":"FX_Macro!Y$21*X143","v":0},{"$f":"FX_Macro!Z$21*Y143","v":0},{"$f":"FX_Macro!AA$21*Z143","v":0},{"$f":"FX_Macro!AB$21*AA143","v":0},{"$f":"FX_Macro!AC$21*AB143","v":0}]
[null,null,{"$f":"SUM(C124:C143)","v":0},"Total",{"$f":"SUM(E124:E143)","v":0},{"$f":"SUM(F124:F143)","v":0},0,0,0,0,0,0,0,0,0,0,0.94647056759263593,1.000367764542605,0.99628805961300626,0.99222499255690066,0.9881784955216264,0.98414850093124073,0.9801349414853886,0.97613775015817905,0.97215686019706704,0.96819220512173843,0.96424371872299863,0.96031133506166877,{"$f":"SUM(AC124:AC143)","v":11.728855191505057},null,"Total",{"$f":"SUM(AF124:AF143)","v":0},{"$f":"SUM(AG124:AG143)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ124:AQ143)","v":0},14.969949233192091,15.885383281142147,15.883555666069583,15.881728261264334,15.879901066702196,15.878074082358999,15.876247308210548,15.874420744232662,15.872594390401156,15.870768246691863,15.868942313080597,15.867116589543194]
[]
[null,null,{"$f":"SUMIF($A$124:$A$143,\"Bond\",$C$124:$C$143)+SUMIF($A$124:$A$143,\"Loan\",$C$124:$C$143)","v":0},null,{"$f":"E144-SUMIF($A$124:$A$143,\"T-bills\",E$124:E$143)","v":0},{"$f":"F144-SUMIF($A$124:$A$143,\"T-bills\",F$124:F$143)","v":0},0,0,0,0,0,0,0,0,0,0,0.94647056759263593,1.000367764542605,0.99628805961300626,0.99222499255690066,0.9881784955216264,0.98414850093124073,0.9801349414853886,0.97613775015817905,0.97215686019706704,0.96819220512173843,0.96424371872299863,0.96031133506166877,null,{"$f":"SUM(AF146:AQ146)","v":0},null,{"$f":"AF144-SUMIF($A$124:$A$143,\"T-bills\",AF$124:AF$143)","v":0},{"$f":"AG144-SUMIF($A$124:$A$143,\"T-bills\",AG$124:AG$143)","v":0},0,0,0,0,0,0,0,0,0,0,14.969949233192091,15.885383281142147,15.883555666069583,15.881728261264334,15.879901066702196,15.878074082358999,15.876247308210548,15.874420744232662,15.872594390401156,15.870768246691863,15.868942313080597,15.867116589543194,null,{"$f":"SUM(AR146:BC146)","v":189.60868118288937}]
[null,null,{"$f":"'M11.FX_New'!D2","v":0},null,{"$f":"'M11.FX_New'!H2187","v":0},{"$f":"'M11.FX_New'!I2187","v":0},{"$f":"'M11.FX_New'!J2187","v":0},{"$f":"'M11.FX_New'!K2187","v":0},{"$f":"'M11.FX_New'!L2187","v":0},{"$f":"'M11.FX_New'!M2187","v":0},{"$f":"'M11.FX_New'!N2187","v":0},{"$f":"'M11.FX_New'!O2187","v":0},{"$f":"'M11.FX_New'!P2187","v":0},{"$f":"'M11.FX_New'!Q2187","v":0},{"$f":"'M11.FX_New'!R2187","v":0},{"$f":"'M11.FX_New'!S2187","v":0},{"$f":"'M11.FX_New'!T2187","v":0.94647056759263593},{"$f":"'M11.FX_New'!U2187","v":1.000367764542605},{"$f":"'M11.FX_New'!V2187","v":0.99628805961300626},{"$f":"'M11.FX_New'!W2187","v":0.99222499255690066},{"$f":"'M11.FX_New'!X2187","v":0.9881784955216264},{"$f":"'M11.FX_New'!Y2187","v":0.98414850093124073},{"$f":"'M11.FX_New'!Z2187","v":0.9801349414853886},{"$f":"'M11.FX_New'!AA2187","v":0.97613775015817905},{"$f":"'M11.FX_New'!AB2187","v":0.97215686019706704},{"$f":"'M11.FX_New'!AC2187","v":0.96819220512173843},{"$f":"'M11.FX_New'!AD2187","v":0.96424371872299863},{"$f":"'M11.FX_New'!AE2187","v":0.96031133506166877},null,null,null,{"$f":"'M11.FX_New'!AI2187","v":0},{"$f":"'M11.FX_New'!AJ2187","v":0},{"$f":"'M11.FX_New'!AK2187","v":0},{"$f":"'M11.FX_New'!AL2187","v":0},{"$f":"'M11.FX_New'!AM2187","v":0},{"$f":"'M11.FX_New'!AN2187","v":0},{"$f":"'M11.FX_New'!AO2187","v":0},{"$f":"'M11.FX_New'!AP2187","v":0},{"$f":"'M11.FX_New'!AQ2187","v":0},{"$f":"'M11.FX_New'!AR2187","v":0},{"$f":"'M11.FX_New'!AS2187","v":0},{"$f":"'M11.FX_New'!AT2187","v":0},{"$f":"'M11.FX_New'!AU2187","v":0},{"$f":"'M11.FX_New'!AV2187","v":0},{"$f":"'M11.FX_New'!AW2187","v":0},{"$f":"'M11.FX_New'!AX2187","v":0},{"$f":"'M11.FX_New'!AY2187","v":0},{"$f":"'M11.FX_New'!AZ2187","v":0},{"$f":"'M11.FX_New'!BA2187","v":0},{"$f":"'M11.FX_New'!BB2187","v":0},{"$f":"'M11.FX_New'!BC2187","v":0},{"$f":"'M11.FX_New'!BD2187","v":0},{"$f":"'M11.FX_New'!BE2187","v":0},{"$f":"'M11.FX_New'!BF2187","v":0}]

{"sheet":"M11.FX_New","index":34,"n_rows":2714,"n_cols":70,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,null,"Interest Payments on bonds",{"$f":"SUM(H2187:S2187)","v":0}]
[null,null,null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jul-21","Aug-21","Sep-21","Oct-21","Nov-21","Dec-21","Jan-22","Feb-22","Mar-22","Apr-22","May-22","Jun-22","Jul-22","Aug-22","Sep-22","Oct-22","Nov-22","Dec-22"]
[null,"Instrument","Instrument","Interest","Maturity","Grace","Face / Nominal Value"]
[null,null,null,null,null,null,null,1,{"$f":"H5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF(AND(FX!$O$11=\"FX Security\",FX!$E$11=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$11=\"FX Security\",FX!$O$11=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$20=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$11","v":"Fix"},{"$f":"IF($C6=\"T-bills\",FX!$F$11,FX!$F$11*12)","v":480},{"$f":"IF(OR('M10.FX_Cashflow'!$A$20=\"T-bills\",'M10.FX_Cashflow'!$A$20=\"Bond\"),25,FX!$G$11*12)","v":120},{"$f":"FX!$C$11","v":"ADF_Fixed"},{"$f":"'M10.FX_Cashflow'!E20","v":7.7042321997437355},{"$f":"'M10.FX_Cashflow'!F20","v":7.6728127606153302},{"$f":"'M10.FX_Cashflow'!G20","v":7.6415214564041412},{"$f":"'M10.FX_Cashflow'!H20","v":7.6103577645496978},{"$f":"'M10.FX_Cashflow'!I20","v":7.5793211646226304},{"$f":"'M10.FX_Cashflow'!J20","v":7.5484111383159957},{"$f":"'M10.FX_Cashflow'!K20","v":7.5176271694366061},{"$f":"'M10.FX_Cashflow'!L20","v":7.4869687438964183},{"$f":"'M10.FX_Cashflow'!M20","v":7.4564353497039422},{"$f":"'M10.FX_Cashflow'!N20","v":7.4260264769557001},{"$f":"'M10.FX_Cashflow'!O20","v":7.3957416178276993},{"$f":"'M10.FX_Cashflow'!P20","v":7.3655802665669619},{"$f":"'M10.FX_Cashflow'!Q20","v":5.7180265505325929},{"$f":"'M10.FX_Cashflow'!R20","v":5.6953625175095119},{"$f":"'M10.FX_Cashflow'!S20","v":5.67278831589738},{"$f":"'M10.FX_Cashflow'!T20","v":5.6503035896394254},{"$f":"'M10.FX_Cashflow'!U20","v":5.6279079840901494},{"$f":"'M10.FX_Cashflow'!V20","v":5.6056011460097297},{"$f":"'M10.FX_Cashflow'!W20","v":5.5833827235584481},{"$f":"'M10.FX_Cashflow'!X20","v":5.5612523662911428},{"$f":"'M10.FX_Cashflow'!Y20","v":5.5392097251516814},{"$f":"'M10.FX_Cashflow'!Z20","v":5.5172544524674523},{"$f":"'M10.FX_Cashflow'!AA20","v":5.4953862019438855},{"$f":"'M10.FX_Cashflow'!AB20","v":5.4736046286589843}]
[null,{"$f":"IF(AND(FX!$O$12=\"FX Security\",FX!$E$12=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$12=\"FX Security\",FX!$O$12=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$21=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$12","v":"Fix"},{"$f":"IF($C7=\"T-bills\",FX!$F$12,FX!$F$12*12)","v":420},{"$f":"IF(OR('M10.FX_Cashflow'!$A$21=\"T-bills\",'M10.FX_Cashflow'!$A$21=\"Bond\"),25,FX!$G$12*12)","v":84},{"$f":"FX!$C$12","v":"IDA/IFAD/EDF_Fixed"},{"$f":"'M10.FX_Cashflow'!E21","v":7.7042321997437355},{"$f":"'M10.FX_Cashflow'!F21","v":7.6728127606153302},{"$f":"'M10.FX_Cashflow'!G21","v":7.6415214564041412},{"$f":"'M10.FX_Cashflow'!H21","v":7.6103577645496978},{"$f":"'M10.FX_Cashflow'!I21","v":7.5793211646226304},{"$f":"'M10.FX_Cashflow'!J21","v":7.5484111383159957},{"$f":"'M10.FX_Cashflow'!K21","v":7.5176271694366061},{"$f":"'M10.FX_Cashflow'!L21","v":7.4869687438964183},{"$f":"'M10.FX_Cashflow'!M21","v":7.4564353497039422},{"$f":"'M10.FX_Cashflow'!N21","v":7.4260264769557001},{"$f":"'M10.FX_Cashflow'!O21","v":7.3957416178276993},{"$f":"'M10.FX_Cashflow'!P21","v":7.3655802665669619},{"$f":"'M10.FX_Cashflow'!Q21","v":5.7180265505325929},{"$f":"'M10.FX_Cashflow'!R21","v":5.6953625175095119},{"$f":"'M10.FX_Cashflow'!S21","v":5.67278831589738},{"$f":"'M10.FX_Cashflow'!T21","v":5.6503035896394254},{"$f":"'M10.FX_Cashflow'!U21","v":5.6279079840901494},{"$f":"'M10.FX_Cashflow'!V21","v":5.6056011460097297},{"$f":"'M10.FX_Cashflow'!W21","v":5.5833827235584481},{"$f":"'M10.FX_Cashflow'!X21","v":5.5612523662911428},{"$f":"'M10.FX_Cashflow'!Y21","v":5.5392097251516814},{"$f":"'M10.FX_Cashflow'!Z21","v":5.5172544524674523},{"$f":"'M10.FX_Cashflow'!AA21","v":5.4953862019438855},{"$f":"'M10.FX_Cashflow'!AB21","v":5.4736046286589843}]
[null,{"$f":"IF(AND(FX!$O$13=\"FX Security\",FX!$E$13=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$13=\"FX Security\",FX!$O$13=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$22=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$13","v":"Fix"},{"$f":"IF($C8=\"T-bills\",FX!$F$13,FX!$F$13*12)","v":300},{"$f":"IF(OR('M10.FX_Cashflow'!$A$22=\"T-bills\",'M10.FX_Cashflow'!$A$22=\"Bond\"),25,FX!$G$13*12)","v":60},{"$f":"FX!$C$13","v":"IBRD/ADB/IDB_Fixed"},{"$f":"'M10.FX_Cashflow'!E22","v":7.7042321997437355},{"$f":"'M10.FX_Cashflow'!F22","v":7.6728127606153302},{"$f":"'M10.FX_Cashflow'!G22","v":7.6415214564041412},{"$f":"'M10.FX_Cashflow'!H22","v":7.6103577645496978},{"$f":"'M10.FX_Cashflow'!I22","v":7.5793211646226304},{"$f":"'M10.FX_Cashflow'!J22","v":7.5484111383159957},{"$f":"'M10.FX_Cashflow'!K22","v":7.5176271694366061},{"$f":"'M10.FX_Cashflow'!L22","v":7.4869687438964183},{"$f":"'M10.FX_Cashflow'!M22","v":7.4564353497039422},{"$f":"'M10.FX_Cashflow'!N22","v":7.4260264769557001},{"$f":"'M10.FX_Cashflow'!O22","v":7.3957416178276993},{"$f":"'M10.FX_Cashflow'!P22","v":7.3655802665669619},{"$f":"'M10.FX_Cashflow'!Q22","v":5.7180265505325929},{"$f":"'M10.FX_Cashflow'!R22","v":5.6953625175095119},{"$f":"'M10.FX_Cashflow'!S22","v":5.67278831589738},{"$f":"'M10.FX_Cashflow'!T22","v":5.6503035896394254},{"$f":"'M10.FX_Cashflow'!U22","v":5.6279079840901494},{"$f":"'M10.FX_Cashflow'!V22","v":5.6056011460097297},{"$f":"'M10.FX_Cashflow'!W22","v":5.5833827235584481},{"$f":"'M10.FX_Cashflow'!X22","v":5.5612523662911428},{"$f":"'M10.FX_Cashflow'!Y22","v":5.5392097251516814},{"$f":"'M10.FX_Cashflow'!Z22","v":5.5172544524674523},{"$f":"'M10.FX_Cashflow'!AA22","v":5.4953862019438855},{"$f":"'M10.FX_Cashflow'!AB22","v":5.4736046286589843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,8,9,10]
[null,{"$f":"IF(AND(FX!$O$14=\"FX Security\",FX!$E$14=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$14=\"FX Security\",FX!$O$14=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$23=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$14","v":"Var"},{"$f":"IF($C9=\"T-bills\",FX!$F$14,FX!$F$14*12)","v":300},{"$f":"IF(OR('M10.FX_Cashflow'!$A$23=\"T-bills\",'M10.FX_Cashflow'!$A$23=\"Bond\"),25,FX!$G$14*12)","v":60},{"$f":"FX!$C$14","v":"IBRD/ADB/IDB_Var"},{"$f":"'M10.FX_Cashflow'!E23","v":7.7042321997437355},{"$f":"'M10.FX_Cashflow'!F23","v":7.6728127606153302},{"$f":"'M10.FX_Cashflow'!G23","v":7.6415214564041412},{"$f":"'M10.FX_Cashflow'!H23","v":7.6103577645496978},{"$f":"'M10.FX_Cashflow'!I23","v":7.5793211646226304},{"$f":"'M10.FX_Cashflow'!J23","v":7.5484111383159957},{"$f":"'M10.FX_Cashflow'!K23","v":7.5176271694366061},{"$f":"'M10.FX_Cashflow'!L23","v":7.4869687438964183},{"$f":"'M10.FX_Cashflow'!M23","v":7.4564353497039422},{"$f":"'M10.FX_Cashflow'!N23","v":7.4260264769557001},{"$f":"'M10.FX_Cashflow'!O23","v":7.3957416178276993},{"$f":"'M10.FX_Cashflow'!P23","v":7.3655802665669619},{"$f":"'M10.FX_Cashflow'!Q23","v":5.7180265505325929},{"$f":"'M10.FX_Cashflow'!R23","v":5.6953625175095119},{"$f":"'M10.FX_Cashflow'!S23","v":5.67278831589738},{"$f":"'M10.FX_Cashflow'!T23","v":5.6503035896394254},{"$f":"'M10.FX_Cashflow'!U23","v":5.6279079840901494},{"$f":"'M10.FX_Cashflow'!V23","v":5.6056011460097297},{"$f":"'M10.FX_Cashflow'!W23","v":5.5833827235584481},{"$f":"'M10.FX_Cashflow'!X23","v":5.5612523662911428},{"$f":"'M10.FX_Cashflow'!Y23","v":5.5392097251516814},{"$f":"'M10.FX_Cashflow'!Z23","v":5.5172544524674523},{"$f":"'M10.FX_Cashflow'!AA23","v":5.4953862019438855},{"$f":"'M10.FX_Cashflow'!AB23","v":5.4736046286589843},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July","July"]
[null,{"$f":"IF(AND(FX!$O$15=\"FX Security\",FX!$E$15=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$15=\"FX Security\",FX!$O$15=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$24=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$15","v":"Fix"},{"$f":"IF($C10=\"T-bills\",FX!$F$15,FX!$F$15*12)","v":240},{"$f":"IF(OR('M10.FX_Cashflow'!$A$24=\"T-bills\",'M10.FX_Cashflow'!$A$24=\"Bond\"),25,FX!$G$15*12)","v":60},{"$f":"FX!$C$15","v":"Bilateral_Fixed"},{"$f":"'M10.FX_Cashflow'!E24","v":3.8521160998718678},{"$f":"'M10.FX_Cashflow'!F24","v":3.8364063803076651},{"$f":"'M10.FX_Cashflow'!G24","v":3.8207607282020706},{"$f":"'M10.FX_Cashflow'!H24","v":3.8051788822748489},{"$f":"'M10.FX_Cashflow'!I24","v":3.7896605823113152},{"$f":"'M10.FX_Cashflow'!J24","v":3.7742055691579979},{"$f":"'M10.FX_Cashflow'!K24","v":3.7588135847183031},{"$f":"'M10.FX_Cashflow'!L24","v":3.7434843719482092},{"$f":"'M10.FX_Cashflow'!M24","v":3.7282176748519711},{"$f":"'M10.FX_Cashflow'!N24","v":3.71301323847785},{"$f":"'M10.FX_Cashflow'!O24","v":3.6978708089138497},{"$f":"'M10.FX_Cashflow'!P24","v":3.6827901332834809},{"$f":"'M10.FX_Cashflow'!Q24","v":2.8590132752662964},{"$f":"'M10.FX_Cashflow'!R24","v":2.847681258754756},{"$f":"'M10.FX_Cashflow'!S24","v":2.83639415794869},{"$f":"'M10.FX_Cashflow'!T24","v":2.8251517948197127},{"$f":"'M10.FX_Cashflow'!U24","v":2.8139539920450747},{"$f":"'M10.FX_Cashflow'!V24","v":2.8028005730048648},{"$f":"'M10.FX_Cashflow'!W24","v":2.7916913617792241},{"$f":"'M10.FX_Cashflow'!X24","v":2.7806261831455714},{"$f":"'M10.FX_Cashflow'!Y24","v":2.7696048625758407},{"$f":"'M10.FX_Cashflow'!Z24","v":2.7586272262337261},{"$f":"'M10.FX_Cashflow'!AA24","v":2.7476931009719427},{"$f":"'M10.FX_Cashflow'!AB24","v":2.7368023143294922}]
[null,{"$f":"IF(AND(FX!$O$16=\"FX Security\",FX!$E$16=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$16=\"FX Security\",FX!$O$16=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$25=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$16","v":"Var"},{"$f":"IF($C11=\"T-bills\",FX!$F$16,FX!$F$16*12)","v":60},{"$f":"IF(OR('M10.FX_Cashflow'!$A$25=\"T-bills\",'M10.FX_Cashflow'!$A$25=\"Bond\"),25,FX!$G$16*12)","v":12},{"$f":"FX!$C$16","v":"Commercial Bank_Var"},{"$f":"'M10.FX_Cashflow'!E25","v":3.8521160998718678},{"$f":"'M10.FX_Cashflow'!F25","v":3.8364063803076651},{"$f":"'M10.FX_Cashflow'!G25","v":3.8207607282020706},{"$f":"'M10.FX_Cashflow'!H25","v":3.8051788822748489},{"$f":"'M10.FX_Cashflow'!I25","v":3.7896605823113152},{"$f":"'M10.FX_Cashflow'!J25","v":3.7742055691579979},{"$f":"'M10.FX_Cashflow'!K25","v":3.7588135847183031},{"$f":"'M10.FX_Cashflow'!L25","v":3.7434843719482092},{"$f":"'M10.FX_Cashflow'!M25","v":3.7282176748519711},{"$f":"'M10.FX_Cashflow'!N25","v":3.71301323847785},{"$f":"'M10.FX_Cashflow'!O25","v":3.6978708089138497},{"$f":"'M10.FX_Cashflow'!P25","v":3.6827901332834809},{"$f":"'M10.FX_Cashflow'!Q25","v":2.8590132752662964},{"$f":"'M10.FX_Cashflow'!R25","v":2.847681258754756},{"$f":"'M10.FX_Cashflow'!S25","v":2.83639415794869},{"$f":"'M10.FX_Cashflow'!T25","v":2.8251517948197127},{"$f":"'M10.FX_Cashflow'!U25","v":2.8139539920450747},{"$f":"'M10.FX_Cashflow'!V25","v":2.8028005730048648},{"$f":"'M10.FX_Cashflow'!W25","v":2.7916913617792241},{"$f":"'M10.FX_Cashflow'!X25","v":2.7806261831455714},{"$f":"'M10.FX_Cashflow'!Y25","v":2.7696048625758407},{"$f":"'M10.FX_Cashflow'!Z25","v":2.7586272262337261},{"$f":"'M10.FX_Cashflow'!AA25","v":2.7476931009719427},{"$f":"'M10.FX_Cashflow'!AB25","v":2.7368023143294922},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$11/(($E$11-$F$11)/12)","v":0.96302902496796694},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$11/(($E$11-$F$11)/12)","v":0.71192031468868899}]
[null,{"$f":"IF(AND(FX!$O$17=\"FX Security\",FX!$E$17=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$17=\"FX Security\",FX!$O$17=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$26=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$17","v":0},{"$f":"IF($C12=\"T-bills\",FX!$F$17,FX!$F$17*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$26=\"T-bills\",'M10.FX_Cashflow'!$A$26=\"Bond\"),25,FX!$G$17*12)","v":0},{"$f":"FX!$C$17","v":0},{"$f":"'M10.FX_Cashflow'!E26","v":0},{"$f":"'M10.FX_Cashflow'!F26","v":0},{"$f":"'M10.FX_Cashflow'!G26","v":0},{"$f":"'M10.FX_Cashflow'!H26","v":0},{"$f":"'M10.FX_Cashflow'!I26","v":0},{"$f":"'M10.FX_Cashflow'!J26","v":0},{"$f":"'M10.FX_Cashflow'!K26","v":0},{"$f":"'M10.FX_Cashflow'!L26","v":0},{"$f":"'M10.FX_Cashflow'!M26","v":0},{"$f":"'M10.FX_Cashflow'!N26","v":0},{"$f":"'M10.FX_Cashflow'!O26","v":0},{"$f":"'M10.FX_Cashflow'!P26","v":0},{"$f":"'M10.FX_Cashflow'!Q26","v":0},{"$f":"'M10.FX_Cashflow'!R26","v":0},{"$f":"'M10.FX_Cashflow'!S26","v":0},{"$f":"'M10.FX_Cashflow'!T26","v":0},{"$f":"'M10.FX_Cashflow'!U26","v":0},{"$f":"'M10.FX_Cashflow'!V26","v":0},{"$f":"'M10.FX_Cashflow'!W26","v":0},{"$f":"'M10.FX_Cashflow'!X26","v":0},{"$f":"'M10.FX_Cashflow'!Y26","v":0},{"$f":"'M10.FX_Cashflow'!Z26","v":0},{"$f":"'M10.FX_Cashflow'!AA26","v":0},{"$f":"'M10.FX_Cashflow'!AB26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$11/(($E$11-$F$11)/12)","v":0.96302902496796694},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$11/(($E$11-$F$11)/12)","v":0.96302902496796694}]
[null,{"$f":"IF(AND(FX!$O$18=\"FX Security\",FX!$E$18=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$18=\"FX Security\",FX!$O$18=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$27=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$18","v":0},{"$f":"IF($C13=\"T-bills\",FX!$F$18,FX!$F$18*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$27=\"T-bills\",'M10.FX_Cashflow'!$A$27=\"Bond\"),25,FX!$G$18*12)","v":0},{"$f":"FX!$C$18","v":0},{"$f":"'M10.FX_Cashflow'!E27","v":0},{"$f":"'M10.FX_Cashflow'!F27","v":0},{"$f":"'M10.FX_Cashflow'!G27","v":0},{"$f":"'M10.FX_Cashflow'!H27","v":0},{"$f":"'M10.FX_Cashflow'!I27","v":0},{"$f":"'M10.FX_Cashflow'!J27","v":0},{"$f":"'M10.FX_Cashflow'!K27","v":0},{"$f":"'M10.FX_Cashflow'!L27","v":0},{"$f":"'M10.FX_Cashflow'!M27","v":0},{"$f":"'M10.FX_Cashflow'!N27","v":0},{"$f":"'M10.FX_Cashflow'!O27","v":0},{"$f":"'M10.FX_Cashflow'!P27","v":0},{"$f":"'M10.FX_Cashflow'!Q27","v":0},{"$f":"'M10.FX_Cashflow'!R27","v":0},{"$f":"'M10.FX_Cashflow'!S27","v":0},{"$f":"'M10.FX_Cashflow'!T27","v":0},{"$f":"'M10.FX_Cashflow'!U27","v":0},{"$f":"'M10.FX_Cashflow'!V27","v":0},{"$f":"'M10.FX_Cashflow'!W27","v":0},{"$f":"'M10.FX_Cashflow'!X27","v":0},{"$f":"'M10.FX_Cashflow'!Y27","v":0},{"$f":"'M10.FX_Cashflow'!Z27","v":0},{"$f":"'M10.FX_Cashflow'!AA27","v":0},{"$f":"'M10.FX_Cashflow'!AB27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$11/(($E$11-$F$11)/12)","v":0.96302902496796694},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$11/(($E$11-$F$11)/12)","v":0.96302902496796694}]
[null,{"$f":"IF(AND(FX!$O$19=\"FX Security\",FX!$E$19=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$19=\"FX Security\",FX!$O$19=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$28=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$19","v":0},{"$f":"IF($C14=\"T-bills\",FX!$F$19,FX!$F$19*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$28=\"T-bills\",'M10.FX_Cashflow'!$A$28=\"Bond\"),25,FX!$G$19*12)","v":0},{"$f":"FX!$C$19","v":0},{"$f":"'M10.FX_Cashflow'!E28","v":0},{"$f":"'M10.FX_Cashflow'!F28","v":0},{"$f":"'M10.FX_Cashflow'!G28","v":0},{"$f":"'M10.FX_Cashflow'!H28","v":0},{"$f":"'M10.FX_Cashflow'!I28","v":0},{"$f":"'M10.FX_Cashflow'!J28","v":0},{"$f":"'M10.FX_Cashflow'!K28","v":0},{"$f":"'M10.FX_Cashflow'!L28","v":0},{"$f":"'M10.FX_Cashflow'!M28","v":0},{"$f":"'M10.FX_Cashflow'!N28","v":0},{"$f":"'M10.FX_Cashflow'!O28","v":0},{"$f":"'M10.FX_Cashflow'!P28","v":0},{"$f":"'M10.FX_Cashflow'!Q28","v":0},{"$f":"'M10.FX_Cashflow'!R28","v":0},{"$f":"'M10.FX_Cashflow'!S28","v":0},{"$f":"'M10.FX_Cashflow'!T28","v":0},{"$f":"'M10.FX_Cashflow'!U28","v":0},{"$f":"'M10.FX_Cashflow'!V28","v":0},{"$f":"'M10.FX_Cashflow'!W28","v":0},{"$f":"'M10.FX_Cashflow'!X28","v":0},{"$f":"'M10.FX_Cashflow'!Y28","v":0},{"$f":"'M10.FX_Cashflow'!Z28","v":0},{"$f":"'M10.FX_Cashflow'!AA28","v":0},{"$f":"'M10.FX_Cashflow'!AB28","v":0}]
[null,{"$f":"IF(AND(FX!$O$20=\"FX Security\",FX!$E$20=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$20=\"FX Security\",FX!$O$20=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$29=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$20","v":0},{"$f":"IF($C15=\"T-bills\",FX!$F$20,FX!$F$20*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$29=\"T-bills\",'M10.FX_Cashflow'!$A$29=\"Bond\"),25,FX!$G$20*12)","v":0},{"$f":"FX!$C$20","v":0},{"$f":"'M10.FX_Cashflow'!E29","v":0},{"$f":"'M10.FX_Cashflow'!F29","v":0},{"$f":"'M10.FX_Cashflow'!G29","v":0},{"$f":"'M10.FX_Cashflow'!H29","v":0},{"$f":"'M10.FX_Cashflow'!I29","v":0},{"$f":"'M10.FX_Cashflow'!J29","v":0},{"$f":"'M10.FX_Cashflow'!K29","v":0},{"$f":"'M10.FX_Cashflow'!L29","v":0},{"$f":"'M10.FX_Cashflow'!M29","v":0},{"$f":"'M10.FX_Cashflow'!N29","v":0},{"$f":"'M10.FX_Cashflow'!O29","v":0},{"$f":"'M10.FX_Cashflow'!P29","v":0},{"$f":"'M10.FX_Cashflow'!Q29","v":0},{"$f":"'M10.FX_Cashflow'!R29","v":0},{"$f":"'M10.FX_Cashflow'!S29","v":0},{"$f":"'M10.FX_Cashflow'!T29","v":0},{"$f":"'M10.FX_Cashflow'!U29","v":0},{"$f":"'M10.FX_Cashflow'!V29","v":0},{"$f":"'M10.FX_Cashflow'!W29","v":0},{"$f":"'M10.FX_Cashflow'!X29","v":0},{"$f":"'M10.FX_Cashflow'!Y29","v":0},{"$f":"'M10.FX_Cashflow'!Z29","v":0},{"$f":"'M10.FX_Cashflow'!AA29","v":0},{"$f":"'M10.FX_Cashflow'!AB29","v":0}]
[null,{"$f":"IF(AND(FX!$O$21=\"FX Security\",FX!$E$21=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$21=\"FX Security\",FX!$O$21=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$30=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$21","v":0},{"$f":"IF($C16=\"T-bills\",FX!$F$21,FX!$F$21*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$30=\"T-bills\",'M10.FX_Cashflow'!$A$30=\"Bond\"),25,FX!$G$21*12)","v":0},{"$f":"FX!$C$21","v":0},{"$f":"'M10.FX_Cashflow'!E30","v":0},{"$f":"'M10.FX_Cashflow'!F30","v":0},{"$f":"'M10.FX_Cashflow'!G30","v":0},{"$f":"'M10.FX_Cashflow'!H30","v":0},{"$f":"'M10.FX_Cashflow'!I30","v":0},{"$f":"'M10.FX_Cashflow'!J30","v":0},{"$f":"'M10.FX_Cashflow'!K30","v":0},{"$f":"'M10.FX_Cashflow'!L30","v":0},{"$f":"'M10.FX_Cashflow'!M30","v":0},{"$f":"'M10.FX_Cashflow'!N30","v":0},{"$f":"'M10.FX_Cashflow'!O30","v":0},{"$f":"'M10.FX_Cashflow'!P30","v":0},{"$f":"'M10.FX_Cashflow'!Q30","v":0},{"$f":"'M10.FX_Cashflow'!R30","v":0},{"$f":"'M10.FX_Cashflow'!S30","v":0},{"$f":"'M10.FX_Cashflow'!T30","v":0},{"$f":"'M10.FX_Cashflow'!U30","v":0},{"$f":"'M10.FX_Cashflow'!V30","v":0},{"$f":"'M10.FX_Cashflow'!W30","v":0},{"$f":"'M10.FX_Cashflow'!X30","v":0},{"$f":"'M10.FX_Cashflow'!Y30","v":0},{"$f":"'M10.FX_Cashflow'!Z30","v":0},{"$f":"'M10.FX_Cashflow'!AA30","v":0},{"$f":"'M10.FX_Cashflow'!AB30","v":0}]
[null,{"$f":"IF(AND(FX!$O$22=\"FX Security\",FX!$E$22=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$22=\"FX Security\",FX!$O$22=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$31=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$22","v":0},{"$f":"IF($C17=\"T-bills\",FX!$F$22,FX!$F$22*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$31=\"T-bills\",'M10.FX_Cashflow'!$A$31=\"Bond\"),25,FX!$G$22*12)","v":0},{"$f":"FX!$C$22","v":0},{"$f":"'M10.FX_Cashflow'!E31","v":0},{"$f":"'M10.FX_Cashflow'!F31","v":0},{"$f":"'M10.FX_Cashflow'!G31","v":0},{"$f":"'M10.FX_Cashflow'!H31","v":0},{"$f":"'M10.FX_Cashflow'!I31","v":0},{"$f":"'M10.FX_Cashflow'!J31","v":0},{"$f":"'M10.FX_Cashflow'!K31","v":0},{"$f":"'M10.FX_Cashflow'!L31","v":0},{"$f":"'M10.FX_Cashflow'!M31","v":0},{"$f":"'M10.FX_Cashflow'!N31","v":0},{"$f":"'M10.FX_Cashflow'!O31","v":0},{"$f":"'M10.FX_Cashflow'!P31","v":0},{"$f":"'M10.FX_Cashflow'!Q31","v":0},{"$f":"'M10.FX_Cashflow'!R31","v":0},{"$f":"'M10.FX_Cashflow'!S31","v":0},{"$f":"'M10.FX_Cashflow'!T31","v":0},{"$f":"'M10.FX_Cashflow'!U31","v":0},{"$f":"'M10.FX_Cashflow'!V31","v":0},{"$f":"'M10.FX_Cashflow'!W31","v":0},{"$f":"'M10.FX_Cashflow'!X31","v":0},{"$f":"'M10.FX_Cashflow'!Y31","v":0},{"$f":"'M10.FX_Cashflow'!Z31","v":0},{"$f":"'M10.FX_Cashflow'!AA31","v":0},{"$f":"'M10.FX_Cashflow'!AB31","v":0}]
[null,{"$f":"IF(AND(FX!$O$23=\"FX Security\",FX!$E$23=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$23=\"FX Security\",FX!$O$23=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$32=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$23","v":0},{"$f":"IF($C18=\"T-bills\",FX!$F$23,FX!$F$23*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$32=\"T-bills\",'M10.FX_Cashflow'!$A$32=\"Bond\"),25,FX!$G$23*12)","v":0},{"$f":"FX!$C$23","v":0},{"$f":"'M10.FX_Cashflow'!E32","v":0},{"$f":"'M10.FX_Cashflow'!F32","v":0},{"$f":"'M10.FX_Cashflow'!G32","v":0},{"$f":"'M10.FX_Cashflow'!H32","v":0},{"$f":"'M10.FX_Cashflow'!I32","v":0},{"$f":"'M10.FX_Cashflow'!J32","v":0},{"$f":"'M10.FX_Cashflow'!K32","v":0},{"$f":"'M10.FX_Cashflow'!L32","v":0},{"$f":"'M10.FX_Cashflow'!M32","v":0},{"$f":"'M10.FX_Cashflow'!N32","v":0},{"$f":"'M10.FX_Cashflow'!O32","v":0},{"$f":"'M10.FX_Cashflow'!P32","v":0},{"$f":"'M10.FX_Cashflow'!Q32","v":0},{"$f":"'M10.FX_Cashflow'!R32","v":0},{"$f":"'M10.FX_Cashflow'!S32","v":0},{"$f":"'M10.FX_Cashflow'!T32","v":0},{"$f":"'M10.FX_Cashflow'!U32","v":0},{"$f":"'M10.FX_Cashflow'!V32","v":0},{"$f":"'M10.FX_Cashflow'!W32","v":0},{"$f":"'M10.FX_Cashflow'!X32","v":0},{"$f":"'M10.FX_Cashflow'!Y32","v":0},{"$f":"'M10.FX_Cashflow'!Z32","v":0},{"$f":"'M10.FX_Cashflow'!AA32","v":0},{"$f":"'M10.FX_Cashflow'!AB32","v":0}]
[null,{"$f":"IF(AND(FX!$O$24=\"FX Security\",FX!$E$24=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$24=\"FX Security\",FX!$O$24=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$33=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$24","v":0},{"$f":"IF($C19=\"T-bills\",FX!$F$24,FX!$F$24*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$33=\"T-bills\",'M10.FX_Cashflow'!$A$33=\"Bond\"),25,FX!$G$24*12)","v":0},{"$f":"FX!$C$24","v":0},{"$f":"'M10.FX_Cashflow'!E33","v":0},{"$f":"'M10.FX_Cashflow'!F33","v":0},{"$f":"'M10.FX_Cashflow'!G33","v":0},{"$f":"'M10.FX_Cashflow'!H33","v":0},{"$f":"'M10.FX_Cashflow'!I33","v":0},{"$f":"'M10.FX_Cashflow'!J33","v":0},{"$f":"'M10.FX_Cashflow'!K33","v":0},{"$f":"'M10.FX_Cashflow'!L33","v":0},{"$f":"'M10.FX_Cashflow'!M33","v":0},{"$f":"'M10.FX_Cashflow'!N33","v":0},{"$f":"'M10.FX_Cashflow'!O33","v":0},{"$f":"'M10.FX_Cashflow'!P33","v":0},{"$f":"'M10.FX_Cashflow'!Q33","v":0},{"$f":"'M10.FX_Cashflow'!R33","v":0},{"$f":"'M10.FX_Cashflow'!S33","v":0},{"$f":"'M10.FX_Cashflow'!T33","v":0},{"$f":"'M10.FX_Cashflow'!U33","v":0},{"$f":"'M10.FX_Cashflow'!V33","v":0},{"$f":"'M10.FX_Cashflow'!W33","v":0},{"$f":"'M10.FX_Cashflow'!X33","v":0},{"$f":"'M10.FX_Cashflow'!Y33","v":0},{"$f":"'M10.FX_Cashflow'!Z33","v":0},{"$f":"'M10.FX_Cashflow'!AA33","v":0},{"$f":"'M10.FX_Cashflow'!AB33","v":0}]
[null,{"$f":"IF(AND(FX!$O$25=\"FX Security\",FX!$E$25=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$25=\"FX Security\",FX!$O$25=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$34=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$25","v":0},{"$f":"IF($C20=\"T-bills\",FX!$F$25,FX!$F$25*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$34=\"T-bills\",'M10.FX_Cashflow'!$A$34=\"Bond\"),25,FX!$G$25*12)","v":0},{"$f":"FX!$C$25","v":0},{"$f":"'M10.FX_Cashflow'!E34","v":0},{"$f":"'M10.FX_Cashflow'!F34","v":0},{"$f":"'M10.FX_Cashflow'!G34","v":0},{"$f":"'M10.FX_Cashflow'!H34","v":0},{"$f":"'M10.FX_Cashflow'!I34","v":0},{"$f":"'M10.FX_Cashflow'!J34","v":0},{"$f":"'M10.FX_Cashflow'!K34","v":0},{"$f":"'M10.FX_Cashflow'!L34","v":0},{"$f":"'M10.FX_Cashflow'!M34","v":0},{"$f":"'M10.FX_Cashflow'!N34","v":0},{"$f":"'M10.FX_Cashflow'!O34","v":0},{"$f":"'M10.FX_Cashflow'!P34","v":0},{"$f":"'M10.FX_Cashflow'!Q34","v":0},{"$f":"'M10.FX_Cashflow'!R34","v":0},{"$f":"'M10.FX_Cashflow'!S34","v":0},{"$f":"'M10.FX_Cashflow'!T34","v":0},{"$f":"'M10.FX_Cashflow'!U34","v":0},{"$f":"'M10.FX_Cashflow'!V34","v":0},{"$f":"'M10.FX_Cashflow'!W34","v":0},{"$f":"'M10.FX_Cashflow'!X34","v":0},{"$f":"'M10.FX_Cashflow'!Y34","v":0},{"$f":"'M10.FX_Cashflow'!Z34","v":0},{"$f":"'M10.FX_Cashflow'!AA34","v":0},{"$f":"'M10.FX_Cashflow'!AB34","v":0}]
[null,{"$f":"IF(AND(FX!$O$26=\"FX Security\",FX!$E$26=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$26=\"FX Security\",FX!$O$26=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$35=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$26","v":0},{"$f":"IF($C21=\"T-bills\",FX!$F$26,FX!$F$26*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$35=\"T-bills\",'M10.FX_Cashflow'!$A$35=\"Bond\"),25,FX!$G$26*12)","v":0},{"$f":"FX!$C$26","v":0},{"$f":"'M10.FX_Cashflow'!E35","v":0},{"$f":"'M10.FX_Cashflow'!F35","v":0},{"$f":"'M10.FX_Cashflow'!G35","v":0},{"$f":"'M10.FX_Cashflow'!H35","v":0},{"$f":"'M10.FX_Cashflow'!I35","v":0},{"$f":"'M10.FX_Cashflow'!J35","v":0},{"$f":"'M10.FX_Cashflow'!K35","v":0},{"$f":"'M10.FX_Cashflow'!L35","v":0},{"$f":"'M10.FX_Cashflow'!M35","v":0},{"$f":"'M10.FX_Cashflow'!N35","v":0},{"$f":"'M10.FX_Cashflow'!O35","v":0},{"$f":"'M10.FX_Cashflow'!P35","v":0},{"$f":"'M10.FX_Cashflow'!Q35","v":0},{"$f":"'M10.FX_Cashflow'!R35","v":0},{"$f":"'M10.FX_Cashflow'!S35","v":0},{"$f":"'M10.FX_Cashflow'!T35","v":0},{"$f":"'M10.FX_Cashflow'!U35","v":0},{"$f":"'M10.FX_Cashflow'!V35","v":0},{"$f":"'M10.FX_Cashflow'!W35","v":0},{"$f":"'M10.FX_Cashflow'!X35","v":0},{"$f":"'M10.FX_Cashflow'!Y35","v":0},{"$f":"'M10.FX_Cashflow'!Z35","v":0},{"$f":"'M10.FX_Cashflow'!AA35","v":0},{"$f":"'M10.FX_Cashflow'!AB35","v":0}]
[null,{"$f":"IF(AND(FX!$O$27=\"FX Security\",FX!$E$27=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$27=\"FX Security\",FX!$O$27=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$36=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$27","v":0},{"$f":"IF($C22=\"T-bills\",FX!$F$27,FX!$F$27*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$36=\"T-bills\",'M10.FX_Cashflow'!$A$36=\"Bond\"),25,FX!$G$27*12)","v":0},{"$f":"FX!$C$27","v":0},{"$f":"'M10.FX_Cashflow'!E36","v":0},{"$f":"'M10.FX_Cashflow'!F36","v":0},{"$f":"'M10.FX_Cashflow'!G36","v":0},{"$f":"'M10.FX_Cashflow'!H36","v":0},{"$f":"'M10.FX_Cashflow'!I36","v":0},{"$f":"'M10.FX_Cashflow'!J36","v":0},{"$f":"'M10.FX_Cashflow'!K36","v":0},{"$f":"'M10.FX_Cashflow'!L36","v":0},{"$f":"'M10.FX_Cashflow'!M36","v":0},{"$f":"'M10.FX_Cashflow'!N36","v":0},{"$f":"'M10.FX_Cashflow'!O36","v":0},{"$f":"'M10.FX_Cashflow'!P36","v":0},{"$f":"'M10.FX_Cashflow'!Q36","v":0},{"$f":"'M10.FX_Cashflow'!R36","v":0},{"$f":"'M10.FX_Cashflow'!S36","v":0},{"$f":"'M10.FX_Cashflow'!T36","v":0},{"$f":"'M10.FX_Cashflow'!U36","v":0},{"$f":"'M10.FX_Cashflow'!V36","v":0},{"$f":"'M10.FX_Cashflow'!W36","v":0},{"$f":"'M10.FX_Cashflow'!X36","v":0},{"$f":"'M10.FX_Cashflow'!Y36","v":0},{"$f":"'M10.FX_Cashflow'!Z36","v":0},{"$f":"'M10.FX_Cashflow'!AA36","v":0},{"$f":"'M10.FX_Cashflow'!AB36","v":0}]
[null,{"$f":"IF(AND(FX!$O$28=\"FX Security\",FX!$E$28=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$28=\"FX Security\",FX!$O$28=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$37=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$28","v":0},{"$f":"IF($C23=\"T-bills\",FX!$F$28,FX!$F$28*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$37=\"T-bills\",'M10.FX_Cashflow'!$A$37=\"Bond\"),25,FX!$G$28*12)","v":0},{"$f":"FX!$C$28","v":0},{"$f":"'M10.FX_Cashflow'!E37","v":0},{"$f":"'M10.FX_Cashflow'!F37","v":0},{"$f":"'M10.FX_Cashflow'!G37","v":0},{"$f":"'M10.FX_Cashflow'!H37","v":0},{"$f":"'M10.FX_Cashflow'!I37","v":0},{"$f":"'M10.FX_Cashflow'!J37","v":0},{"$f":"'M10.FX_Cashflow'!K37","v":0},{"$f":"'M10.FX_Cashflow'!L37","v":0},{"$f":"'M10.FX_Cashflow'!M37","v":0},{"$f":"'M10.FX_Cashflow'!N37","v":0},{"$f":"'M10.FX_Cashflow'!O37","v":0},{"$f":"'M10.FX_Cashflow'!P37","v":0},{"$f":"'M10.FX_Cashflow'!Q37","v":0},{"$f":"'M10.FX_Cashflow'!R37","v":0},{"$f":"'M10.FX_Cashflow'!S37","v":0},{"$f":"'M10.FX_Cashflow'!T37","v":0},{"$f":"'M10.FX_Cashflow'!U37","v":0},{"$f":"'M10.FX_Cashflow'!V37","v":0},{"$f":"'M10.FX_Cashflow'!W37","v":0},{"$f":"'M10.FX_Cashflow'!X37","v":0},{"$f":"'M10.FX_Cashflow'!Y37","v":0},{"$f":"'M10.FX_Cashflow'!Z37","v":0},{"$f":"'M10.FX_Cashflow'!AA37","v":0},{"$f":"'M10.FX_Cashflow'!AB37","v":0}]
[null,{"$f":"IF(AND(FX!$O$29=\"FX Security\",FX!$E$29=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$29=\"FX Security\",FX!$O$29=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$38=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$29","v":0},{"$f":"IF($C24=\"T-bills\",FX!$F$29,FX!$F$29*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$38=\"T-bills\",'M10.FX_Cashflow'!$A$38=\"Bond\"),25,FX!$G$29*12)","v":0},{"$f":"FX!$C$29","v":0},{"$f":"'M10.FX_Cashflow'!E38","v":0},{"$f":"'M10.FX_Cashflow'!F38","v":0},{"$f":"'M10.FX_Cashflow'!G38","v":0},{"$f":"'M10.FX_Cashflow'!H38","v":0},{"$f":"'M10.FX_Cashflow'!I38","v":0},{"$f":"'M10.FX_Cashflow'!J38","v":0},{"$f":"'M10.FX_Cashflow'!K38","v":0},{"$f":"'M10.FX_Cashflow'!L38","v":0},{"$f":"'M10.FX_Cashflow'!M38","v":0},{"$f":"'M10.FX_Cashflow'!N38","v":0},{"$f":"'M10.FX_Cashflow'!O38","v":0},{"$f":"'M10.FX_Cashflow'!P38","v":0},{"$f":"'M10.FX_Cashflow'!Q38","v":0},{"$f":"'M10.FX_Cashflow'!R38","v":0},{"$f":"'M10.FX_Cashflow'!S38","v":0},{"$f":"'M10.FX_Cashflow'!T38","v":0},{"$f":"'M10.FX_Cashflow'!U38","v":0},{"$f":"'M10.FX_Cashflow'!V38","v":0},{"$f":"'M10.FX_Cashflow'!W38","v":0},{"$f":"'M10.FX_Cashflow'!X38","v":0},{"$f":"'M10.FX_Cashflow'!Y38","v":0},{"$f":"'M10.FX_Cashflow'!Z38","v":0},{"$f":"'M10.FX_Cashflow'!AA38","v":0},{"$f":"'M10.FX_Cashflow'!AB38","v":0}]
[null,{"$f":"IF(AND(FX!$O$30=\"FX Security\",FX!$E$30=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$30=\"FX Security\",FX!$O$30=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$39=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$30","v":0},{"$f":"IF($C25=\"T-bills\",FX!$F$30,FX!$F$30*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$39=\"T-bills\",'M10.FX_Cashflow'!$A$39=\"Bond\"),25,FX!$G$30*12)","v":0},{"$f":"FX!$C$30","v":0},{"$f":"'M10.FX_Cashflow'!E39","v":0},{"$f":"'M10.FX_Cashflow'!F39","v":0},{"$f":"'M10.FX_Cashflow'!G39","v":0},{"$f":"'M10.FX_Cashflow'!H39","v":0},{"$f":"'M10.FX_Cashflow'!I39","v":0},{"$f":"'M10.FX_Cashflow'!J39","v":0},{"$f":"'M10.FX_Cashflow'!K39","v":0},{"$f":"'M10.FX_Cashflow'!L39","v":0},{"$f":"'M10.FX_Cashflow'!M39","v":0},{"$f":"'M10.FX_Cashflow'!N39","v":0},{"$f":"'M10.FX_Cashflow'!O39","v":0},{"$f":"'M10.FX_Cashflow'!P39","v":0},{"$f":"'M10.FX_Cashflow'!Q39","v":0},{"$f":"'M10.FX_Cashflow'!R39","v":0},{"$f":"'M10.FX_Cashflow'!S39","v":0},{"$f":"'M10.FX_Cashflow'!T39","v":0},{"$f":"'M10.FX_Cashflow'!U39","v":0},{"$f":"'M10.FX_Cashflow'!V39","v":0},{"$f":"'M10.FX_Cashflow'!W39","v":0},{"$f":"'M10.FX_Cashflow'!X39","v":0},{"$f":"'M10.FX_Cashflow'!Y39","v":0},{"$f":"'M10.FX_Cashflow'!Z39","v":0},{"$f":"'M10.FX_Cashflow'!AA39","v":0},{"$f":"'M10.FX_Cashflow'!AB39","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Instrument","Interest","Maturity","Grace","Principal Payments [Based on Maturities]"]
[null,null,null,null,null,null,null,1,{"$f":"H29+1","v":2},{"$f":"I29+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[{"$f":"'M4.MTDS_IP'!A30","v":0},{"$f":"IF(AND(FX!$O$11=\"FX Security\",FX!$E$11=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$11=\"FX Security\",FX!$O$11=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$20=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$11","v":"Fix"},{"$f":"IF($C30=\"T-bills\",FX!$F$11,FX!$F$11*12)","v":480},{"$f":"IF(OR('M10.FX_Cashflow'!$A$20=\"T-bills\",'M10.FX_Cashflow'!$A$20=\"Bond\"),25,FX!$G$11*12)","v":120},{"$f":"FX!$C$11","v":"ADF_Fixed"},{"$f":"IF(AND(H$29-$E30+$E30=H$29,H$29>$E30),HLOOKUP(H$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E30+$E30=I$29,I$29>$E30),HLOOKUP(I$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E30+$E30=J$29,J$29>$E30),HLOOKUP(J$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E30+$E30=K$29,K$29>$E30),HLOOKUP(K$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E30+$E30=L$29,L$29>$E30),HLOOKUP(L$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E30+$E30=M$29,M$29>$E30),HLOOKUP(M$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E30+$E30=N$29,N$29>$E30),HLOOKUP(N$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E30+$E30=O$29,O$29>$E30),HLOOKUP(O$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E30+$E30=P$29,P$29>$E30),HLOOKUP(P$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E30+$E30=Q$29,Q$29>$E30),HLOOKUP(Q$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E30+$E30=R$29,R$29>$E30),HLOOKUP(R$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E30+$E30=S$29,S$29>$E30),HLOOKUP(S$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E30+$E30=T$29,T$29>$E30),HLOOKUP(T$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E30+$E30=U$29,U$29>$E30),HLOOKUP(U$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E30+$E30=V$29,V$29>$E30),HLOOKUP(V$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E30+$E30=W$29,W$29>$E30),HLOOKUP(W$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E30+$E30=X$29,X$29>$E30),HLOOKUP(X$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E30+$E30=Y$29,Y$29>$E30),HLOOKUP(Y$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E30+$E30=Z$29,Z$29>$E30),HLOOKUP(Z$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E30+$E30=AA$29,AA$29>$E30),HLOOKUP(AA$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E30+$E30=AB$29,AB$29>$E30),HLOOKUP(AB$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E30+$E30=AC$29,AC$29>$E30),HLOOKUP(AC$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E30+$E30=AD$29,AD$29>$E30),HLOOKUP(AD$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E30+$E30=AE$29,AE$29>$E30),HLOOKUP(AE$29-$E30,'M10.FX_Cashflow'!$E$18:$AB$39,3,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$12=\"FX Security\",FX!$E$12=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$12=\"FX Security\",FX!$O$12=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$21=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$12","v":"Fix"},{"$f":"IF($C31=\"T-bills\",FX!$F$12,FX!$F$12*12)","v":420},{"$f":"IF(OR('M10.FX_Cashflow'!$A$21=\"T-bills\",'M10.FX_Cashflow'!$A$21=\"Bond\"),25,FX!$G$12*12)","v":84},{"$f":"FX!$C$12","v":"IDA/IFAD/EDF_Fixed"},{"$f":"IF(AND(H$29-$E31+$E31=H$29,H$29>$E31),HLOOKUP(H$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E31+$E31=I$29,I$29>$E31),HLOOKUP(I$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E31+$E31=J$29,J$29>$E31),HLOOKUP(J$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E31+$E31=K$29,K$29>$E31),HLOOKUP(K$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E31+$E31=L$29,L$29>$E31),HLOOKUP(L$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E31+$E31=M$29,M$29>$E31),HLOOKUP(M$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E31+$E31=N$29,N$29>$E31),HLOOKUP(N$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E31+$E31=O$29,O$29>$E31),HLOOKUP(O$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E31+$E31=P$29,P$29>$E31),HLOOKUP(P$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E31+$E31=Q$29,Q$29>$E31),HLOOKUP(Q$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E31+$E31=R$29,R$29>$E31),HLOOKUP(R$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E31+$E31=S$29,S$29>$E31),HLOOKUP(S$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E31+$E31=T$29,T$29>$E31),HLOOKUP(T$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E31+$E31=U$29,U$29>$E31),HLOOKUP(U$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E31+$E31=V$29,V$29>$E31),HLOOKUP(V$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E31+$E31=W$29,W$29>$E31),HLOOKUP(W$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E31+$E31=X$29,X$29>$E31),HLOOKUP(X$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E31+$E31=Y$29,Y$29>$E31),HLOOKUP(Y$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E31+$E31=Z$29,Z$29>$E31),HLOOKUP(Z$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E31+$E31=AA$29,AA$29>$E31),HLOOKUP(AA$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E31+$E31=AB$29,AB$29>$E31),HLOOKUP(AB$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E31+$E31=AC$29,AC$29>$E31),HLOOKUP(AC$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E31+$E31=AD$29,AD$29>$E31),HLOOKUP(AD$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E31+$E31=AE$29,AE$29>$E31),HLOOKUP(AE$29-$E31,'M10.FX_Cashflow'!$E$18:$AB$39,4,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$13=\"FX Security\",FX!$E$13=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$13=\"FX Security\",FX!$O$13=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$22=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$13","v":"Fix"},{"$f":"IF($C32=\"T-bills\",FX!$F$13,FX!$F$13*12)","v":300},{"$f":"IF(OR('M10.FX_Cashflow'!$A$22=\"T-bills\",'M10.FX_Cashflow'!$A$22=\"Bond\"),25,FX!$G$13*12)","v":60},{"$f":"FX!$C$13","v":"IBRD/ADB/IDB_Fixed"},{"$f":"IF(AND(H$29-$E32+$E32=H$29,H$29>$E32),HLOOKUP(H$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E32+$E32=I$29,I$29>$E32),HLOOKUP(I$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E32+$E32=J$29,J$29>$E32),HLOOKUP(J$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E32+$E32=K$29,K$29>$E32),HLOOKUP(K$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E32+$E32=L$29,L$29>$E32),HLOOKUP(L$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E32+$E32=M$29,M$29>$E32),HLOOKUP(M$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E32+$E32=N$29,N$29>$E32),HLOOKUP(N$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E32+$E32=O$29,O$29>$E32),HLOOKUP(O$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E32+$E32=P$29,P$29>$E32),HLOOKUP(P$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E32+$E32=Q$29,Q$29>$E32),HLOOKUP(Q$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E32+$E32=R$29,R$29>$E32),HLOOKUP(R$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E32+$E32=S$29,S$29>$E32),HLOOKUP(S$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E32+$E32=T$29,T$29>$E32),HLOOKUP(T$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E32+$E32=U$29,U$29>$E32),HLOOKUP(U$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E32+$E32=V$29,V$29>$E32),HLOOKUP(V$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E32+$E32=W$29,W$29>$E32),HLOOKUP(W$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E32+$E32=X$29,X$29>$E32),HLOOKUP(X$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E32+$E32=Y$29,Y$29>$E32),HLOOKUP(Y$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E32+$E32=Z$29,Z$29>$E32),HLOOKUP(Z$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E32+$E32=AA$29,AA$29>$E32),HLOOKUP(AA$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E32+$E32=AB$29,AB$29>$E32),HLOOKUP(AB$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E32+$E32=AC$29,AC$29>$E32),HLOOKUP(AC$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E32+$E32=AD$29,AD$29>$E32),HLOOKUP(AD$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E32+$E32=AE$29,AE$29>$E32),HLOOKUP(AE$29-$E32,'M10.FX_Cashflow'!$E$18:$AB$39,5,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$14=\"FX Security\",FX!$E$14=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$14=\"FX Security\",FX!$O$14=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$23=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$14","v":"Var"},{"$f":"IF($C33=\"T-bills\",FX!$F$14,FX!$F$14*12)","v":300},{"$f":"IF(OR('M10.FX_Cashflow'!$A$23=\"T-bills\",'M10.FX_Cashflow'!$A$23=\"Bond\"),25,FX!$G$14*12)","v":60},{"$f":"FX!$C$14","v":"IBRD/ADB/IDB_Var"},{"$f":"IF(AND(H$29-$E33+$E33=H$29,H$29>$E33),HLOOKUP(H$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E33+$E33=I$29,I$29>$E33),HLOOKUP(I$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E33+$E33=J$29,J$29>$E33),HLOOKUP(J$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E33+$E33=K$29,K$29>$E33),HLOOKUP(K$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E33+$E33=L$29,L$29>$E33),HLOOKUP(L$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E33+$E33=M$29,M$29>$E33),HLOOKUP(M$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E33+$E33=N$29,N$29>$E33),HLOOKUP(N$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E33+$E33=O$29,O$29>$E33),HLOOKUP(O$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E33+$E33=P$29,P$29>$E33),HLOOKUP(P$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E33+$E33=Q$29,Q$29>$E33),HLOOKUP(Q$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E33+$E33=R$29,R$29>$E33),HLOOKUP(R$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E33+$E33=S$29,S$29>$E33),HLOOKUP(S$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E33+$E33=T$29,T$29>$E33),HLOOKUP(T$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E33+$E33=U$29,U$29>$E33),HLOOKUP(U$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E33+$E33=V$29,V$29>$E33),HLOOKUP(V$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E33+$E33=W$29,W$29>$E33),HLOOKUP(W$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E33+$E33=X$29,X$29>$E33),HLOOKUP(X$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E33+$E33=Y$29,Y$29>$E33),HLOOKUP(Y$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E33+$E33=Z$29,Z$29>$E33),HLOOKUP(Z$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E33+$E33=AA$29,AA$29>$E33),HLOOKUP(AA$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E33+$E33=AB$29,AB$29>$E33),HLOOKUP(AB$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E33+$E33=AC$29,AC$29>$E33),HLOOKUP(AC$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E33+$E33=AD$29,AD$29>$E33),HLOOKUP(AD$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E33+$E33=AE$29,AE$29>$E33),HLOOKUP(AE$29-$E33,'M10.FX_Cashflow'!$E$18:$AB$39,6,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$15=\"FX Security\",FX!$E$15=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$15=\"FX Security\",FX!$O$15=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$24=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$15","v":"Fix"},{"$f":"IF($C34=\"T-bills\",FX!$F$15,FX!$F$15*12)","v":240},{"$f":"IF(OR('M10.FX_Cashflow'!$A$24=\"T-bills\",'M10.FX_Cashflow'!$A$24=\"Bond\"),25,FX!$G$15*12)","v":60},{"$f":"FX!$C$15","v":"Bilateral_Fixed"},{"$f":"IF(AND(H$29-$E34+$E34=H$29,H$29>$E34),HLOOKUP(H$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E34+$E34=I$29,I$29>$E34),HLOOKUP(I$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E34+$E34=J$29,J$29>$E34),HLOOKUP(J$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E34+$E34=K$29,K$29>$E34),HLOOKUP(K$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E34+$E34=L$29,L$29>$E34),HLOOKUP(L$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E34+$E34=M$29,M$29>$E34),HLOOKUP(M$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E34+$E34=N$29,N$29>$E34),HLOOKUP(N$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E34+$E34=O$29,O$29>$E34),HLOOKUP(O$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E34+$E34=P$29,P$29>$E34),HLOOKUP(P$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E34+$E34=Q$29,Q$29>$E34),HLOOKUP(Q$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E34+$E34=R$29,R$29>$E34),HLOOKUP(R$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E34+$E34=S$29,S$29>$E34),HLOOKUP(S$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E34+$E34=T$29,T$29>$E34),HLOOKUP(T$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E34+$E34=U$29,U$29>$E34),HLOOKUP(U$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E34+$E34=V$29,V$29>$E34),HLOOKUP(V$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E34+$E34=W$29,W$29>$E34),HLOOKUP(W$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E34+$E34=X$29,X$29>$E34),HLOOKUP(X$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E34+$E34=Y$29,Y$29>$E34),HLOOKUP(Y$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E34+$E34=Z$29,Z$29>$E34),HLOOKUP(Z$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E34+$E34=AA$29,AA$29>$E34),HLOOKUP(AA$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E34+$E34=AB$29,AB$29>$E34),HLOOKUP(AB$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E34+$E34=AC$29,AC$29>$E34),HLOOKUP(AC$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E34+$E34=AD$29,AD$29>$E34),HLOOKUP(AD$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E34+$E34=AE$29,AE$29>$E34),HLOOKUP(AE$29-$E34,'M10.FX_Cashflow'!$E$18:$AB$39,7,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$16=\"FX Security\",FX!$E$16=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$16=\"FX Security\",FX!$O$16=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$25=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$16","v":"Var"},{"$f":"IF($C35=\"T-bills\",FX!$F$16,FX!$F$16*12)","v":60},{"$f":"IF(OR('M10.FX_Cashflow'!$A$25=\"T-bills\",'M10.FX_Cashflow'!$A$25=\"Bond\"),25,FX!$G$16*12)","v":12},{"$f":"FX!$C$16","v":"Commercial Bank_Var"},{"$f":"IF(AND(H$29-$E35+$E35=H$29,H$29>$E35),HLOOKUP(H$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E35+$E35=I$29,I$29>$E35),HLOOKUP(I$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E35+$E35=J$29,J$29>$E35),HLOOKUP(J$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E35+$E35=K$29,K$29>$E35),HLOOKUP(K$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E35+$E35=L$29,L$29>$E35),HLOOKUP(L$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E35+$E35=M$29,M$29>$E35),HLOOKUP(M$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E35+$E35=N$29,N$29>$E35),HLOOKUP(N$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E35+$E35=O$29,O$29>$E35),HLOOKUP(O$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E35+$E35=P$29,P$29>$E35),HLOOKUP(P$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E35+$E35=Q$29,Q$29>$E35),HLOOKUP(Q$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E35+$E35=R$29,R$29>$E35),HLOOKUP(R$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E35+$E35=S$29,S$29>$E35),HLOOKUP(S$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E35+$E35=T$29,T$29>$E35),HLOOKUP(T$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E35+$E35=U$29,U$29>$E35),HLOOKUP(U$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E35+$E35=V$29,V$29>$E35),HLOOKUP(V$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E35+$E35=W$29,W$29>$E35),HLOOKUP(W$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E35+$E35=X$29,X$29>$E35),HLOOKUP(X$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E35+$E35=Y$29,Y$29>$E35),HLOOKUP(Y$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E35+$E35=Z$29,Z$29>$E35),HLOOKUP(Z$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E35+$E35=AA$29,AA$29>$E35),HLOOKUP(AA$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E35+$E35=AB$29,AB$29>$E35),HLOOKUP(AB$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E35+$E35=AC$29,AC$29>$E35),HLOOKUP(AC$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E35+$E35=AD$29,AD$29>$E35),HLOOKUP(AD$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E35+$E35=AE$29,AE$29>$E35),HLOOKUP(AE$29-$E35,'M10.FX_Cashflow'!$E$18:$AB$39,8,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$17=\"FX Security\",FX!$E$17=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$17=\"FX Security\",FX!$O$17=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$26=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$17","v":0},{"$f":"IF($C36=\"T-bills\",FX!$F$17,FX!$F$17*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$26=\"T-bills\",'M10.FX_Cashflow'!$A$26=\"Bond\"),25,FX!$G$17*12)","v":0},{"$f":"FX!$C$17","v":0},{"$f":"IF(AND(H$29-$E36+$E36=H$29,H$29>$E36),HLOOKUP(H$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E36+$E36=I$29,I$29>$E36),HLOOKUP(I$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E36+$E36=J$29,J$29>$E36),HLOOKUP(J$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E36+$E36=K$29,K$29>$E36),HLOOKUP(K$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E36+$E36=L$29,L$29>$E36),HLOOKUP(L$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E36+$E36=M$29,M$29>$E36),HLOOKUP(M$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E36+$E36=N$29,N$29>$E36),HLOOKUP(N$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E36+$E36=O$29,O$29>$E36),HLOOKUP(O$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E36+$E36=P$29,P$29>$E36),HLOOKUP(P$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E36+$E36=Q$29,Q$29>$E36),HLOOKUP(Q$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E36+$E36=R$29,R$29>$E36),HLOOKUP(R$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E36+$E36=S$29,S$29>$E36),HLOOKUP(S$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E36+$E36=T$29,T$29>$E36),HLOOKUP(T$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E36+$E36=U$29,U$29>$E36),HLOOKUP(U$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E36+$E36=V$29,V$29>$E36),HLOOKUP(V$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E36+$E36=W$29,W$29>$E36),HLOOKUP(W$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E36+$E36=X$29,X$29>$E36),HLOOKUP(X$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E36+$E36=Y$29,Y$29>$E36),HLOOKUP(Y$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E36+$E36=Z$29,Z$29>$E36),HLOOKUP(Z$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E36+$E36=AA$29,AA$29>$E36),HLOOKUP(AA$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E36+$E36=AB$29,AB$29>$E36),HLOOKUP(AB$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E36+$E36=AC$29,AC$29>$E36),HLOOKUP(AC$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E36+$E36=AD$29,AD$29>$E36),HLOOKUP(AD$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E36+$E36=AE$29,AE$29>$E36),HLOOKUP(AE$29-$E36,'M10.FX_Cashflow'!$E$18:$AB$39,9,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$18=\"FX Security\",FX!$E$18=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$18=\"FX Security\",FX!$O$18=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$27=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$18","v":0},{"$f":"IF($C37=\"T-bills\",FX!$F$18,FX!$F$18*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$27=\"T-bills\",'M10.FX_Cashflow'!$A$27=\"Bond\"),25,FX!$G$18*12)","v":0},{"$f":"FX!$C$18","v":0},{"$f":"IF(AND(H$29-$E37+$E37=H$29,H$29>$E37),HLOOKUP(H$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E37+$E37=I$29,I$29>$E37),HLOOKUP(I$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E37+$E37=J$29,J$29>$E37),HLOOKUP(J$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E37+$E37=K$29,K$29>$E37),HLOOKUP(K$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E37+$E37=L$29,L$29>$E37),HLOOKUP(L$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E37+$E37=M$29,M$29>$E37),HLOOKUP(M$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E37+$E37=N$29,N$29>$E37),HLOOKUP(N$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E37+$E37=O$29,O$29>$E37),HLOOKUP(O$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E37+$E37=P$29,P$29>$E37),HLOOKUP(P$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E37+$E37=Q$29,Q$29>$E37),HLOOKUP(Q$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E37+$E37=R$29,R$29>$E37),HLOOKUP(R$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E37+$E37=S$29,S$29>$E37),HLOOKUP(S$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E37+$E37=T$29,T$29>$E37),HLOOKUP(T$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E37+$E37=U$29,U$29>$E37),HLOOKUP(U$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E37+$E37=V$29,V$29>$E37),HLOOKUP(V$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E37+$E37=W$29,W$29>$E37),HLOOKUP(W$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E37+$E37=X$29,X$29>$E37),HLOOKUP(X$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E37+$E37=Y$29,Y$29>$E37),HLOOKUP(Y$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E37+$E37=Z$29,Z$29>$E37),HLOOKUP(Z$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E37+$E37=AA$29,AA$29>$E37),HLOOKUP(AA$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E37+$E37=AB$29,AB$29>$E37),HLOOKUP(AB$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E37+$E37=AC$29,AC$29>$E37),HLOOKUP(AC$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E37+$E37=AD$29,AD$29>$E37),HLOOKUP(AD$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E37+$E37=AE$29,AE$29>$E37),HLOOKUP(AE$29-$E37,'M10.FX_Cashflow'!$E$18:$AB$39,10,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$19=\"FX Security\",FX!$E$19=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$19=\"FX Security\",FX!$O$19=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$28=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$19","v":0},{"$f":"IF($C38=\"T-bills\",FX!$F$19,FX!$F$19*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$28=\"T-bills\",'M10.FX_Cashflow'!$A$28=\"Bond\"),25,FX!$G$19*12)","v":0},{"$f":"FX!$C$19","v":0},{"$f":"IF(AND(H$29-$E38+$E38=H$29,H$29>$E38),HLOOKUP(H$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E38+$E38=I$29,I$29>$E38),HLOOKUP(I$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E38+$E38=J$29,J$29>$E38),HLOOKUP(J$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E38+$E38=K$29,K$29>$E38),HLOOKUP(K$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E38+$E38=L$29,L$29>$E38),HLOOKUP(L$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E38+$E38=M$29,M$29>$E38),HLOOKUP(M$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E38+$E38=N$29,N$29>$E38),HLOOKUP(N$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E38+$E38=O$29,O$29>$E38),HLOOKUP(O$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E38+$E38=P$29,P$29>$E38),HLOOKUP(P$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E38+$E38=Q$29,Q$29>$E38),HLOOKUP(Q$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E38+$E38=R$29,R$29>$E38),HLOOKUP(R$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E38+$E38=S$29,S$29>$E38),HLOOKUP(S$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E38+$E38=T$29,T$29>$E38),HLOOKUP(T$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E38+$E38=U$29,U$29>$E38),HLOOKUP(U$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E38+$E38=V$29,V$29>$E38),HLOOKUP(V$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E38+$E38=W$29,W$29>$E38),HLOOKUP(W$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E38+$E38=X$29,X$29>$E38),HLOOKUP(X$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E38+$E38=Y$29,Y$29>$E38),HLOOKUP(Y$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E38+$E38=Z$29,Z$29>$E38),HLOOKUP(Z$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E38+$E38=AA$29,AA$29>$E38),HLOOKUP(AA$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E38+$E38=AB$29,AB$29>$E38),HLOOKUP(AB$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E38+$E38=AC$29,AC$29>$E38),HLOOKUP(AC$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E38+$E38=AD$29,AD$29>$E38),HLOOKUP(AD$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E38+$E38=AE$29,AE$29>$E38),HLOOKUP(AE$29-$E38,'M10.FX_Cashflow'!$E$18:$AB$39,11,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$20=\"FX Security\",FX!$E$20=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$20=\"FX Security\",FX!$O$20=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$29=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$20","v":0},{"$f":"IF($C39=\"T-bills\",FX!$F$20,FX!$F$20*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$29=\"T-bills\",'M10.FX_Cashflow'!$A$29=\"Bond\"),25,FX!$G$20*12)","v":0},{"$f":"FX!$C$20","v":0},{"$f":"IF(AND(H$29-$E39+$E39=H$29,H$29>$E39),HLOOKUP(H$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E39+$E39=I$29,I$29>$E39),HLOOKUP(I$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E39+$E39=J$29,J$29>$E39),HLOOKUP(J$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E39+$E39=K$29,K$29>$E39),HLOOKUP(K$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E39+$E39=L$29,L$29>$E39),HLOOKUP(L$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E39+$E39=M$29,M$29>$E39),HLOOKUP(M$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E39+$E39=N$29,N$29>$E39),HLOOKUP(N$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E39+$E39=O$29,O$29>$E39),HLOOKUP(O$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E39+$E39=P$29,P$29>$E39),HLOOKUP(P$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E39+$E39=Q$29,Q$29>$E39),HLOOKUP(Q$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E39+$E39=R$29,R$29>$E39),HLOOKUP(R$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E39+$E39=S$29,S$29>$E39),HLOOKUP(S$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E39+$E39=T$29,T$29>$E39),HLOOKUP(T$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E39+$E39=U$29,U$29>$E39),HLOOKUP(U$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E39+$E39=V$29,V$29>$E39),HLOOKUP(V$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E39+$E39=W$29,W$29>$E39),HLOOKUP(W$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E39+$E39=X$29,X$29>$E39),HLOOKUP(X$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E39+$E39=Y$29,Y$29>$E39),HLOOKUP(Y$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E39+$E39=Z$29,Z$29>$E39),HLOOKUP(Z$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E39+$E39=AA$29,AA$29>$E39),HLOOKUP(AA$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E39+$E39=AB$29,AB$29>$E39),HLOOKUP(AB$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E39+$E39=AC$29,AC$29>$E39),HLOOKUP(AC$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E39+$E39=AD$29,AD$29>$E39),HLOOKUP(AD$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E39+$E39=AE$29,AE$29>$E39),HLOOKUP(AE$29-$E39,'M10.FX_Cashflow'!$E$18:$AB$39,12,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$21=\"FX Security\",FX!$E$21=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$21=\"FX Security\",FX!$O$21=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$30=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$21","v":0},{"$f":"IF($C40=\"T-bills\",FX!$F$21,FX!$F$21*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$30=\"T-bills\",'M10.FX_Cashflow'!$A$30=\"Bond\"),25,FX!$G$21*12)","v":0},{"$f":"FX!$C$21","v":0},{"$f":"IF(AND(H$29-$E40+$E40=H$29,H$29>$E40),HLOOKUP(H$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E40+$E40=I$29,I$29>$E40),HLOOKUP(I$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E40+$E40=J$29,J$29>$E40),HLOOKUP(J$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E40+$E40=K$29,K$29>$E40),HLOOKUP(K$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E40+$E40=L$29,L$29>$E40),HLOOKUP(L$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E40+$E40=M$29,M$29>$E40),HLOOKUP(M$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E40+$E40=N$29,N$29>$E40),HLOOKUP(N$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E40+$E40=O$29,O$29>$E40),HLOOKUP(O$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E40+$E40=P$29,P$29>$E40),HLOOKUP(P$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E40+$E40=Q$29,Q$29>$E40),HLOOKUP(Q$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E40+$E40=R$29,R$29>$E40),HLOOKUP(R$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E40+$E40=S$29,S$29>$E40),HLOOKUP(S$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E40+$E40=T$29,T$29>$E40),HLOOKUP(T$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E40+$E40=U$29,U$29>$E40),HLOOKUP(U$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E40+$E40=V$29,V$29>$E40),HLOOKUP(V$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E40+$E40=W$29,W$29>$E40),HLOOKUP(W$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E40+$E40=X$29,X$29>$E40),HLOOKUP(X$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E40+$E40=Y$29,Y$29>$E40),HLOOKUP(Y$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E40+$E40=Z$29,Z$29>$E40),HLOOKUP(Z$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E40+$E40=AA$29,AA$29>$E40),HLOOKUP(AA$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E40+$E40=AB$29,AB$29>$E40),HLOOKUP(AB$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E40+$E40=AC$29,AC$29>$E40),HLOOKUP(AC$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E40+$E40=AD$29,AD$29>$E40),HLOOKUP(AD$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E40+$E40=AE$29,AE$29>$E40),HLOOKUP(AE$29-$E40,'M10.FX_Cashflow'!$E$18:$AB$39,13,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$22=\"FX Security\",FX!$E$22=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$22=\"FX Security\",FX!$O$22=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$31=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$22","v":0},{"$f":"IF($C41=\"T-bills\",FX!$F$22,FX!$F$22*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$31=\"T-bills\",'M10.FX_Cashflow'!$A$31=\"Bond\"),25,FX!$G$22*12)","v":0},{"$f":"FX!$C$22","v":0},{"$f":"IF(AND(H$29-$E41+$E41=H$29,H$29>$E41),HLOOKUP(H$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E41+$E41=I$29,I$29>$E41),HLOOKUP(I$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E41+$E41=J$29,J$29>$E41),HLOOKUP(J$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E41+$E41=K$29,K$29>$E41),HLOOKUP(K$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E41+$E41=L$29,L$29>$E41),HLOOKUP(L$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E41+$E41=M$29,M$29>$E41),HLOOKUP(M$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E41+$E41=N$29,N$29>$E41),HLOOKUP(N$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E41+$E41=O$29,O$29>$E41),HLOOKUP(O$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E41+$E41=P$29,P$29>$E41),HLOOKUP(P$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E41+$E41=Q$29,Q$29>$E41),HLOOKUP(Q$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E41+$E41=R$29,R$29>$E41),HLOOKUP(R$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E41+$E41=S$29,S$29>$E41),HLOOKUP(S$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E41+$E41=T$29,T$29>$E41),HLOOKUP(T$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E41+$E41=U$29,U$29>$E41),HLOOKUP(U$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E41+$E41=V$29,V$29>$E41),HLOOKUP(V$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E41+$E41=W$29,W$29>$E41),HLOOKUP(W$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E41+$E41=X$29,X$29>$E41),HLOOKUP(X$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E41+$E41=Y$29,Y$29>$E41),HLOOKUP(Y$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E41+$E41=Z$29,Z$29>$E41),HLOOKUP(Z$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E41+$E41=AA$29,AA$29>$E41),HLOOKUP(AA$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E41+$E41=AB$29,AB$29>$E41),HLOOKUP(AB$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E41+$E41=AC$29,AC$29>$E41),HLOOKUP(AC$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E41+$E41=AD$29,AD$29>$E41),HLOOKUP(AD$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E41+$E41=AE$29,AE$29>$E41),HLOOKUP(AE$29-$E41,'M10.FX_Cashflow'!$E$18:$AB$39,14,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$23=\"FX Security\",FX!$E$23=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$23=\"FX Security\",FX!$O$23=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$32=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$23","v":0},{"$f":"IF($C42=\"T-bills\",FX!$F$23,FX!$F$23*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$32=\"T-bills\",'M10.FX_Cashflow'!$A$32=\"Bond\"),25,FX!$G$23*12)","v":0},{"$f":"FX!$C$23","v":0},{"$f":"IF(AND(H$29-$E42+$E42=H$29,H$29>$E42),HLOOKUP(H$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E42+$E42=I$29,I$29>$E42),HLOOKUP(I$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E42+$E42=J$29,J$29>$E42),HLOOKUP(J$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E42+$E42=K$29,K$29>$E42),HLOOKUP(K$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E42+$E42=L$29,L$29>$E42),HLOOKUP(L$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E42+$E42=M$29,M$29>$E42),HLOOKUP(M$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E42+$E42=N$29,N$29>$E42),HLOOKUP(N$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E42+$E42=O$29,O$29>$E42),HLOOKUP(O$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E42+$E42=P$29,P$29>$E42),HLOOKUP(P$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E42+$E42=Q$29,Q$29>$E42),HLOOKUP(Q$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E42+$E42=R$29,R$29>$E42),HLOOKUP(R$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E42+$E42=S$29,S$29>$E42),HLOOKUP(S$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E42+$E42=T$29,T$29>$E42),HLOOKUP(T$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E42+$E42=U$29,U$29>$E42),HLOOKUP(U$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E42+$E42=V$29,V$29>$E42),HLOOKUP(V$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E42+$E42=W$29,W$29>$E42),HLOOKUP(W$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E42+$E42=X$29,X$29>$E42),HLOOKUP(X$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E42+$E42=Y$29,Y$29>$E42),HLOOKUP(Y$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E42+$E42=Z$29,Z$29>$E42),HLOOKUP(Z$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E42+$E42=AA$29,AA$29>$E42),HLOOKUP(AA$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E42+$E42=AB$29,AB$29>$E42),HLOOKUP(AB$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E42+$E42=AC$29,AC$29>$E42),HLOOKUP(AC$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E42+$E42=AD$29,AD$29>$E42),HLOOKUP(AD$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E42+$E42=AE$29,AE$29>$E42),HLOOKUP(AE$29-$E42,'M10.FX_Cashflow'!$E$18:$AB$39,15,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$24=\"FX Security\",FX!$E$24=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$24=\"FX Security\",FX!$O$24=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$33=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$24","v":0},{"$f":"IF($C43=\"T-bills\",FX!$F$24,FX!$F$24*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$33=\"T-bills\",'M10.FX_Cashflow'!$A$33=\"Bond\"),25,FX!$G$24*12)","v":0},{"$f":"FX!$C$24","v":0},{"$f":"IF(AND(H$29-$E43+$E43=H$29,H$29>$E43),HLOOKUP(H$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E43+$E43=I$29,I$29>$E43),HLOOKUP(I$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E43+$E43=J$29,J$29>$E43),HLOOKUP(J$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E43+$E43=K$29,K$29>$E43),HLOOKUP(K$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E43+$E43=L$29,L$29>$E43),HLOOKUP(L$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E43+$E43=M$29,M$29>$E43),HLOOKUP(M$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E43+$E43=N$29,N$29>$E43),HLOOKUP(N$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E43+$E43=O$29,O$29>$E43),HLOOKUP(O$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E43+$E43=P$29,P$29>$E43),HLOOKUP(P$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E43+$E43=Q$29,Q$29>$E43),HLOOKUP(Q$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E43+$E43=R$29,R$29>$E43),HLOOKUP(R$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E43+$E43=S$29,S$29>$E43),HLOOKUP(S$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E43+$E43=T$29,T$29>$E43),HLOOKUP(T$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E43+$E43=U$29,U$29>$E43),HLOOKUP(U$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E43+$E43=V$29,V$29>$E43),HLOOKUP(V$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E43+$E43=W$29,W$29>$E43),HLOOKUP(W$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E43+$E43=X$29,X$29>$E43),HLOOKUP(X$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E43+$E43=Y$29,Y$29>$E43),HLOOKUP(Y$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E43+$E43=Z$29,Z$29>$E43),HLOOKUP(Z$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E43+$E43=AA$29,AA$29>$E43),HLOOKUP(AA$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E43+$E43=AB$29,AB$29>$E43),HLOOKUP(AB$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E43+$E43=AC$29,AC$29>$E43),HLOOKUP(AC$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E43+$E43=AD$29,AD$29>$E43),HLOOKUP(AD$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E43+$E43=AE$29,AE$29>$E43),HLOOKUP(AE$29-$E43,'M10.FX_Cashflow'!$E$18:$AB$39,16,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$25=\"FX Security\",FX!$E$25=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$25=\"FX Security\",FX!$O$25=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$34=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$25","v":0},{"$f":"IF($C44=\"T-bills\",FX!$F$25,FX!$F$25*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$34=\"T-bills\",'M10.FX_Cashflow'!$A$34=\"Bond\"),25,FX!$G$25*12)","v":0},{"$f":"FX!$C$25","v":0},{"$f":"IF(AND(H$29-$E44+$E44=H$29,H$29>$E44),HLOOKUP(H$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E44+$E44=I$29,I$29>$E44),HLOOKUP(I$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E44+$E44=J$29,J$29>$E44),HLOOKUP(J$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E44+$E44=K$29,K$29>$E44),HLOOKUP(K$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E44+$E44=L$29,L$29>$E44),HLOOKUP(L$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E44+$E44=M$29,M$29>$E44),HLOOKUP(M$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E44+$E44=N$29,N$29>$E44),HLOOKUP(N$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E44+$E44=O$29,O$29>$E44),HLOOKUP(O$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E44+$E44=P$29,P$29>$E44),HLOOKUP(P$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E44+$E44=Q$29,Q$29>$E44),HLOOKUP(Q$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E44+$E44=R$29,R$29>$E44),HLOOKUP(R$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E44+$E44=S$29,S$29>$E44),HLOOKUP(S$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E44+$E44=T$29,T$29>$E44),HLOOKUP(T$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E44+$E44=U$29,U$29>$E44),HLOOKUP(U$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E44+$E44=V$29,V$29>$E44),HLOOKUP(V$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E44+$E44=W$29,W$29>$E44),HLOOKUP(W$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E44+$E44=X$29,X$29>$E44),HLOOKUP(X$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E44+$E44=Y$29,Y$29>$E44),HLOOKUP(Y$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E44+$E44=Z$29,Z$29>$E44),HLOOKUP(Z$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E44+$E44=AA$29,AA$29>$E44),HLOOKUP(AA$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E44+$E44=AB$29,AB$29>$E44),HLOOKUP(AB$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E44+$E44=AC$29,AC$29>$E44),HLOOKUP(AC$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E44+$E44=AD$29,AD$29>$E44),HLOOKUP(AD$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E44+$E44=AE$29,AE$29>$E44),HLOOKUP(AE$29-$E44,'M10.FX_Cashflow'!$E$18:$AB$39,17,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$26=\"FX Security\",FX!$E$26=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$26=\"FX Security\",FX!$O$26=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$35=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$26","v":0},{"$f":"IF($C45=\"T-bills\",FX!$F$26,FX!$F$26*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$35=\"T-bills\",'M10.FX_Cashflow'!$A$35=\"Bond\"),25,FX!$G$26*12)","v":0},{"$f":"FX!$C$26","v":0},{"$f":"IF(AND(H$29-$E45+$E45=H$29,H$29>$E45),HLOOKUP(H$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E45+$E45=I$29,I$29>$E45),HLOOKUP(I$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E45+$E45=J$29,J$29>$E45),HLOOKUP(J$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E45+$E45=K$29,K$29>$E45),HLOOKUP(K$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E45+$E45=L$29,L$29>$E45),HLOOKUP(L$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E45+$E45=M$29,M$29>$E45),HLOOKUP(M$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E45+$E45=N$29,N$29>$E45),HLOOKUP(N$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E45+$E45=O$29,O$29>$E45),HLOOKUP(O$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E45+$E45=P$29,P$29>$E45),HLOOKUP(P$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E45+$E45=Q$29,Q$29>$E45),HLOOKUP(Q$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E45+$E45=R$29,R$29>$E45),HLOOKUP(R$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E45+$E45=S$29,S$29>$E45),HLOOKUP(S$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E45+$E45=T$29,T$29>$E45),HLOOKUP(T$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E45+$E45=U$29,U$29>$E45),HLOOKUP(U$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E45+$E45=V$29,V$29>$E45),HLOOKUP(V$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E45+$E45=W$29,W$29>$E45),HLOOKUP(W$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E45+$E45=X$29,X$29>$E45),HLOOKUP(X$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E45+$E45=Y$29,Y$29>$E45),HLOOKUP(Y$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E45+$E45=Z$29,Z$29>$E45),HLOOKUP(Z$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E45+$E45=AA$29,AA$29>$E45),HLOOKUP(AA$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E45+$E45=AB$29,AB$29>$E45),HLOOKUP(AB$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E45+$E45=AC$29,AC$29>$E45),HLOOKUP(AC$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E45+$E45=AD$29,AD$29>$E45),HLOOKUP(AD$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E45+$E45=AE$29,AE$29>$E45),HLOOKUP(AE$29-$E45,'M10.FX_Cashflow'!$E$18:$AB$39,18,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$27=\"FX Security\",FX!$E$27=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$27=\"FX Security\",FX!$O$27=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$36=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$27","v":0},{"$f":"IF($C46=\"T-bills\",FX!$F$27,FX!$F$27*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$36=\"T-bills\",'M10.FX_Cashflow'!$A$36=\"Bond\"),25,FX!$G$27*12)","v":0},{"$f":"FX!$C$27","v":0},{"$f":"IF(AND(H$29-$E46+$E46=H$29,H$29>$E46),HLOOKUP(H$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E46+$E46=I$29,I$29>$E46),HLOOKUP(I$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E46+$E46=J$29,J$29>$E46),HLOOKUP(J$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E46+$E46=K$29,K$29>$E46),HLOOKUP(K$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E46+$E46=L$29,L$29>$E46),HLOOKUP(L$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E46+$E46=M$29,M$29>$E46),HLOOKUP(M$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E46+$E46=N$29,N$29>$E46),HLOOKUP(N$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E46+$E46=O$29,O$29>$E46),HLOOKUP(O$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E46+$E46=P$29,P$29>$E46),HLOOKUP(P$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E46+$E46=Q$29,Q$29>$E46),HLOOKUP(Q$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E46+$E46=R$29,R$29>$E46),HLOOKUP(R$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E46+$E46=S$29,S$29>$E46),HLOOKUP(S$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E46+$E46=T$29,T$29>$E46),HLOOKUP(T$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E46+$E46=U$29,U$29>$E46),HLOOKUP(U$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E46+$E46=V$29,V$29>$E46),HLOOKUP(V$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E46+$E46=W$29,W$29>$E46),HLOOKUP(W$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E46+$E46=X$29,X$29>$E46),HLOOKUP(X$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E46+$E46=Y$29,Y$29>$E46),HLOOKUP(Y$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E46+$E46=Z$29,Z$29>$E46),HLOOKUP(Z$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E46+$E46=AA$29,AA$29>$E46),HLOOKUP(AA$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E46+$E46=AB$29,AB$29>$E46),HLOOKUP(AB$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E46+$E46=AC$29,AC$29>$E46),HLOOKUP(AC$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E46+$E46=AD$29,AD$29>$E46),HLOOKUP(AD$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E46+$E46=AE$29,AE$29>$E46),HLOOKUP(AE$29-$E46,'M10.FX_Cashflow'!$E$18:$AB$39,19,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$28=\"FX Security\",FX!$E$28=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$28=\"FX Security\",FX!$O$28=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$37=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$28","v":0},{"$f":"IF($C47=\"T-bills\",FX!$F$28,FX!$F$28*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$37=\"T-bills\",'M10.FX_Cashflow'!$A$37=\"Bond\"),25,FX!$G$28*12)","v":0},{"$f":"FX!$C$28","v":0},{"$f":"IF(AND(H$29-$E47+$E47=H$29,H$29>$E47),HLOOKUP(H$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E47+$E47=I$29,I$29>$E47),HLOOKUP(I$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E47+$E47=J$29,J$29>$E47),HLOOKUP(J$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E47+$E47=K$29,K$29>$E47),HLOOKUP(K$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E47+$E47=L$29,L$29>$E47),HLOOKUP(L$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E47+$E47=M$29,M$29>$E47),HLOOKUP(M$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E47+$E47=N$29,N$29>$E47),HLOOKUP(N$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E47+$E47=O$29,O$29>$E47),HLOOKUP(O$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E47+$E47=P$29,P$29>$E47),HLOOKUP(P$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E47+$E47=Q$29,Q$29>$E47),HLOOKUP(Q$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E47+$E47=R$29,R$29>$E47),HLOOKUP(R$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E47+$E47=S$29,S$29>$E47),HLOOKUP(S$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E47+$E47=T$29,T$29>$E47),HLOOKUP(T$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E47+$E47=U$29,U$29>$E47),HLOOKUP(U$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E47+$E47=V$29,V$29>$E47),HLOOKUP(V$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E47+$E47=W$29,W$29>$E47),HLOOKUP(W$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E47+$E47=X$29,X$29>$E47),HLOOKUP(X$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E47+$E47=Y$29,Y$29>$E47),HLOOKUP(Y$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E47+$E47=Z$29,Z$29>$E47),HLOOKUP(Z$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E47+$E47=AA$29,AA$29>$E47),HLOOKUP(AA$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E47+$E47=AB$29,AB$29>$E47),HLOOKUP(AB$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E47+$E47=AC$29,AC$29>$E47),HLOOKUP(AC$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E47+$E47=AD$29,AD$29>$E47),HLOOKUP(AD$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E47+$E47=AE$29,AE$29>$E47),HLOOKUP(AE$29-$E47,'M10.FX_Cashflow'!$E$18:$AB$39,20,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$29=\"FX Security\",FX!$E$29=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$29=\"FX Security\",FX!$O$29=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$38=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$29","v":0},{"$f":"IF($C48=\"T-bills\",FX!$F$29,FX!$F$29*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$38=\"T-bills\",'M10.FX_Cashflow'!$A$38=\"Bond\"),25,FX!$G$29*12)","v":0},{"$f":"FX!$C$29","v":0},{"$f":"IF(AND(H$29-$E48+$E48=H$29,H$29>$E48),HLOOKUP(H$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E48+$E48=I$29,I$29>$E48),HLOOKUP(I$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E48+$E48=J$29,J$29>$E48),HLOOKUP(J$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E48+$E48=K$29,K$29>$E48),HLOOKUP(K$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E48+$E48=L$29,L$29>$E48),HLOOKUP(L$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E48+$E48=M$29,M$29>$E48),HLOOKUP(M$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E48+$E48=N$29,N$29>$E48),HLOOKUP(N$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E48+$E48=O$29,O$29>$E48),HLOOKUP(O$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E48+$E48=P$29,P$29>$E48),HLOOKUP(P$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E48+$E48=Q$29,Q$29>$E48),HLOOKUP(Q$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E48+$E48=R$29,R$29>$E48),HLOOKUP(R$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E48+$E48=S$29,S$29>$E48),HLOOKUP(S$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E48+$E48=T$29,T$29>$E48),HLOOKUP(T$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E48+$E48=U$29,U$29>$E48),HLOOKUP(U$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E48+$E48=V$29,V$29>$E48),HLOOKUP(V$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E48+$E48=W$29,W$29>$E48),HLOOKUP(W$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E48+$E48=X$29,X$29>$E48),HLOOKUP(X$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E48+$E48=Y$29,Y$29>$E48),HLOOKUP(Y$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E48+$E48=Z$29,Z$29>$E48),HLOOKUP(Z$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E48+$E48=AA$29,AA$29>$E48),HLOOKUP(AA$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E48+$E48=AB$29,AB$29>$E48),HLOOKUP(AB$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E48+$E48=AC$29,AC$29>$E48),HLOOKUP(AC$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E48+$E48=AD$29,AD$29>$E48),HLOOKUP(AD$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E48+$E48=AE$29,AE$29>$E48),HLOOKUP(AE$29-$E48,'M10.FX_Cashflow'!$E$18:$AB$39,21,FALSE),0)","v":0}]
[null,{"$f":"IF(AND(FX!$O$30=\"FX Security\",FX!$E$30=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$30=\"FX Security\",FX!$O$30=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$39=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$30","v":0},{"$f":"IF($C49=\"T-bills\",FX!$F$30,FX!$F$30*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$39=\"T-bills\",'M10.FX_Cashflow'!$A$39=\"Bond\"),25,FX!$G$30*12)","v":0},{"$f":"FX!$C$30","v":0},{"$f":"IF(AND(H$29-$E49+$E49=H$29,H$29>$E49),HLOOKUP(H$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(I$29-$E49+$E49=I$29,I$29>$E49),HLOOKUP(I$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(J$29-$E49+$E49=J$29,J$29>$E49),HLOOKUP(J$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(K$29-$E49+$E49=K$29,K$29>$E49),HLOOKUP(K$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(L$29-$E49+$E49=L$29,L$29>$E49),HLOOKUP(L$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(M$29-$E49+$E49=M$29,M$29>$E49),HLOOKUP(M$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(N$29-$E49+$E49=N$29,N$29>$E49),HLOOKUP(N$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(O$29-$E49+$E49=O$29,O$29>$E49),HLOOKUP(O$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(P$29-$E49+$E49=P$29,P$29>$E49),HLOOKUP(P$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(Q$29-$E49+$E49=Q$29,Q$29>$E49),HLOOKUP(Q$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(R$29-$E49+$E49=R$29,R$29>$E49),HLOOKUP(R$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(S$29-$E49+$E49=S$29,S$29>$E49),HLOOKUP(S$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(T$29-$E49+$E49=T$29,T$29>$E49),HLOOKUP(T$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(U$29-$E49+$E49=U$29,U$29>$E49),HLOOKUP(U$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(V$29-$E49+$E49=V$29,V$29>$E49),HLOOKUP(V$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(W$29-$E49+$E49=W$29,W$29>$E49),HLOOKUP(W$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(X$29-$E49+$E49=X$29,X$29>$E49),HLOOKUP(X$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(Y$29-$E49+$E49=Y$29,Y$29>$E49),HLOOKUP(Y$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(Z$29-$E49+$E49=Z$29,Z$29>$E49),HLOOKUP(Z$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(AA$29-$E49+$E49=AA$29,AA$29>$E49),HLOOKUP(AA$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(AB$29-$E49+$E49=AB$29,AB$29>$E49),HLOOKUP(AB$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(AC$29-$E49+$E49=AC$29,AC$29>$E49),HLOOKUP(AC$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(AD$29-$E49+$E49=AD$29,AD$29>$E49),HLOOKUP(AD$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0},{"$f":"IF(AND(AE$29-$E49+$E49=AE$29,AE$29>$E49),HLOOKUP(AE$29-$E49,'M10.FX_Cashflow'!$E$18:$AB$39,22,FALSE),0)","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Instrument","Interest","Maturity","Grace","Yield for T-bills /Coupons for Bonds"]
[null,null,null,null,null,null,null,1,{"$f":"H53+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF(AND(FX!$O$11=\"FX Security\",FX!$E$11=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$11=\"FX Security\",FX!$O$11=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$20=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$11","v":"Fix"},{"$f":"IF($C54=\"T-bills\",FX!$F$11,FX!$F$11*12)","v":480},{"$f":"IF(OR('M10.FX_Cashflow'!$A$20=\"T-bills\",'M10.FX_Cashflow'!$A$20=\"Bond\"),25,FX!$G$11*12)","v":120},{"$f":"FX!$C$11","v":"ADF_Fixed"},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!E9,Coupon_Yield_FX!E35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!F9,Coupon_Yield_FX!F35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!G9,Coupon_Yield_FX!G35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!H9,Coupon_Yield_FX!H35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!I9,Coupon_Yield_FX!I35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!J9,Coupon_Yield_FX!J35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!K9,Coupon_Yield_FX!K35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!L9,Coupon_Yield_FX!L35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!M9,Coupon_Yield_FX!M35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!N9,Coupon_Yield_FX!N35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!O9,Coupon_Yield_FX!O35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!P9,Coupon_Yield_FX!P35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!Q9,Coupon_Yield_FX!Q35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!R9,Coupon_Yield_FX!R35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!S9,Coupon_Yield_FX!S35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!T9,Coupon_Yield_FX!T35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!U9,Coupon_Yield_FX!U35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!V9,Coupon_Yield_FX!V35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!W9,Coupon_Yield_FX!W35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!X9,Coupon_Yield_FX!X35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!Y9,Coupon_Yield_FX!Y35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!Z9,Coupon_Yield_FX!Z35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!AA9,Coupon_Yield_FX!AA35)","v":7.4999999999999989E-3},{"$f":"IF($C54=\"T-bills\",Coupon_Yield_FX!AB9,Coupon_Yield_FX!AB35)","v":7.4999999999999989E-3}]
[null,{"$f":"IF(AND(FX!$O$12=\"FX Security\",FX!$E$12=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$12=\"FX Security\",FX!$O$12=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$21=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$12","v":"Fix"},{"$f":"IF($C55=\"T-bills\",FX!$F$12,FX!$F$12*12)","v":420},{"$f":"IF(OR('M10.FX_Cashflow'!$A$21=\"T-bills\",'M10.FX_Cashflow'!$A$21=\"Bond\"),25,FX!$G$12*12)","v":84},{"$f":"FX!$C$12","v":"IDA/IFAD/EDF_Fixed"},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!E10,Coupon_Yield_FX!E36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!F10,Coupon_Yield_FX!F36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!G10,Coupon_Yield_FX!G36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!H10,Coupon_Yield_FX!H36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!I10,Coupon_Yield_FX!I36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!J10,Coupon_Yield_FX!J36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!K10,Coupon_Yield_FX!K36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!L10,Coupon_Yield_FX!L36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!M10,Coupon_Yield_FX!M36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!N10,Coupon_Yield_FX!N36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!O10,Coupon_Yield_FX!O36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!P10,Coupon_Yield_FX!P36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!Q10,Coupon_Yield_FX!Q36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!R10,Coupon_Yield_FX!R36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!S10,Coupon_Yield_FX!S36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!T10,Coupon_Yield_FX!T36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!U10,Coupon_Yield_FX!U36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!V10,Coupon_Yield_FX!V36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!W10,Coupon_Yield_FX!W36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!X10,Coupon_Yield_FX!X36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!Y10,Coupon_Yield_FX!Y36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!Z10,Coupon_Yield_FX!Z36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!AA10,Coupon_Yield_FX!AA36)","v":0.02},{"$f":"IF($C55=\"T-bills\",Coupon_Yield_FX!AB10,Coupon_Yield_FX!AB36)","v":0.02}]
[null,{"$f":"IF(AND(FX!$O$13=\"FX Security\",FX!$E$13=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$13=\"FX Security\",FX!$O$13=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$22=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$13","v":"Fix"},{"$f":"IF($C56=\"T-bills\",FX!$F$13,FX!$F$13*12)","v":300},{"$f":"IF(OR('M10.FX_Cashflow'!$A$22=\"T-bills\",'M10.FX_Cashflow'!$A$22=\"Bond\"),25,FX!$G$13*12)","v":60},{"$f":"FX!$C$13","v":"IBRD/ADB/IDB_Fixed"},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!E11,Coupon_Yield_FX!E37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!F11,Coupon_Yield_FX!F37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!G11,Coupon_Yield_FX!G37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!H11,Coupon_Yield_FX!H37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!I11,Coupon_Yield_FX!I37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!J11,Coupon_Yield_FX!J37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!K11,Coupon_Yield_FX!K37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!L11,Coupon_Yield_FX!L37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!M11,Coupon_Yield_FX!M37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!N11,Coupon_Yield_FX!N37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!O11,Coupon_Yield_FX!O37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!P11,Coupon_Yield_FX!P37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!Q11,Coupon_Yield_FX!Q37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!R11,Coupon_Yield_FX!R37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!S11,Coupon_Yield_FX!S37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!T11,Coupon_Yield_FX!T37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!U11,Coupon_Yield_FX!U37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!V11,Coupon_Yield_FX!V37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!W11,Coupon_Yield_FX!W37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!X11,Coupon_Yield_FX!X37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!Y11,Coupon_Yield_FX!Y37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!Z11,Coupon_Yield_FX!Z37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!AA11,Coupon_Yield_FX!AA37)","v":2.75E-2},{"$f":"IF($C56=\"T-bills\",Coupon_Yield_FX!AB11,Coupon_Yield_FX!AB37)","v":2.75E-2}]
[null,{"$f":"IF(AND(FX!$O$14=\"FX Security\",FX!$E$14=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$14=\"FX Security\",FX!$O$14=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$23=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$14","v":"Var"},{"$f":"IF($C57=\"T-bills\",FX!$F$14,FX!$F$14*12)","v":300},{"$f":"IF(OR('M10.FX_Cashflow'!$A$23=\"T-bills\",'M10.FX_Cashflow'!$A$23=\"Bond\"),25,FX!$G$14*12)","v":60},{"$f":"FX!$C$14","v":"IBRD/ADB/IDB_Var"},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!E12,Coupon_Yield_FX!E38)","v":1.6615000000000001E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!F12,Coupon_Yield_FX!F38)","v":1.6615000000000001E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!G12,Coupon_Yield_FX!G38)","v":1.6615000000000001E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!H12,Coupon_Yield_FX!H38)","v":1.6615000000000001E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!I12,Coupon_Yield_FX!I38)","v":1.6615000000000001E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!J12,Coupon_Yield_FX!J38)","v":1.6615000000000001E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!K12,Coupon_Yield_FX!K38)","v":1.6615000000000001E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!L12,Coupon_Yield_FX!L38)","v":1.6615000000000001E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!M12,Coupon_Yield_FX!M38)","v":1.6615000000000001E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!N12,Coupon_Yield_FX!N38)","v":1.6615000000000001E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!O12,Coupon_Yield_FX!O38)","v":1.6615000000000001E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!P12,Coupon_Yield_FX!P38)","v":1.6615000000000001E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!Q12,Coupon_Yield_FX!Q38)","v":2.2242999999999999E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!R12,Coupon_Yield_FX!R38)","v":2.2242999999999999E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!S12,Coupon_Yield_FX!S38)","v":2.2242999999999999E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!T12,Coupon_Yield_FX!T38)","v":2.2242999999999999E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!U12,Coupon_Yield_FX!U38)","v":2.2242999999999999E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!V12,Coupon_Yield_FX!V38)","v":2.2242999999999999E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!W12,Coupon_Yield_FX!W38)","v":2.2242999999999999E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!X12,Coupon_Yield_FX!X38)","v":2.2242999999999999E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!Y12,Coupon_Yield_FX!Y38)","v":2.2242999999999999E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!Z12,Coupon_Yield_FX!Z38)","v":2.2242999999999999E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!AA12,Coupon_Yield_FX!AA38)","v":2.2242999999999999E-2},{"$f":"IF($C57=\"T-bills\",Coupon_Yield_FX!AB12,Coupon_Yield_FX!AB38)","v":2.2242999999999999E-2}]
[null,{"$f":"IF(AND(FX!$O$15=\"FX Security\",FX!$E$15=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$15=\"FX Security\",FX!$O$15=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$24=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$15","v":"Fix"},{"$f":"IF($C58=\"T-bills\",FX!$F$15,FX!$F$15*12)","v":240},{"$f":"IF(OR('M10.FX_Cashflow'!$A$24=\"T-bills\",'M10.FX_Cashflow'!$A$24=\"Bond\"),25,FX!$G$15*12)","v":60},{"$f":"FX!$C$15","v":"Bilateral_Fixed"},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!E13,Coupon_Yield_FX!E39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!F13,Coupon_Yield_FX!F39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!G13,Coupon_Yield_FX!G39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!H13,Coupon_Yield_FX!H39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!I13,Coupon_Yield_FX!I39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!J13,Coupon_Yield_FX!J39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!K13,Coupon_Yield_FX!K39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!L13,Coupon_Yield_FX!L39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!M13,Coupon_Yield_FX!M39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!N13,Coupon_Yield_FX!N39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!O13,Coupon_Yield_FX!O39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!P13,Coupon_Yield_FX!P39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!Q13,Coupon_Yield_FX!Q39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!R13,Coupon_Yield_FX!R39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!S13,Coupon_Yield_FX!S39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!T13,Coupon_Yield_FX!T39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!U13,Coupon_Yield_FX!U39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!V13,Coupon_Yield_FX!V39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!W13,Coupon_Yield_FX!W39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!X13,Coupon_Yield_FX!X39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!Y13,Coupon_Yield_FX!Y39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!Z13,Coupon_Yield_FX!Z39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!AA13,Coupon_Yield_FX!AA39)","v":3.0035414804638647E-2},{"$f":"IF($C58=\"T-bills\",Coupon_Yield_FX!AB13,Coupon_Yield_FX!AB39)","v":3.0035414804638647E-2}]
[null,{"$f":"IF(AND(FX!$O$16=\"FX Security\",FX!$E$16=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$16=\"FX Security\",FX!$O$16=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$25=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$16","v":"Var"},{"$f":"IF($C59=\"T-bills\",FX!$F$16,FX!$F$16*12)","v":60},{"$f":"IF(OR('M10.FX_Cashflow'!$A$25=\"T-bills\",'M10.FX_Cashflow'!$A$25=\"Bond\"),25,FX!$G$16*12)","v":12},{"$f":"FX!$C$16","v":"Commercial Bank_Var"},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!E14,Coupon_Yield_FX!E40)","v":7.2436049807011627E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!F14,Coupon_Yield_FX!F40)","v":7.2436049807011627E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!G14,Coupon_Yield_FX!G40)","v":7.2436049807011627E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!H14,Coupon_Yield_FX!H40)","v":7.2436049807011627E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!I14,Coupon_Yield_FX!I40)","v":7.2436049807011627E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!J14,Coupon_Yield_FX!J40)","v":7.2436049807011627E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!K14,Coupon_Yield_FX!K40)","v":7.2436049807011627E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!L14,Coupon_Yield_FX!L40)","v":7.2436049807011627E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!M14,Coupon_Yield_FX!M40)","v":7.2436049807011627E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!N14,Coupon_Yield_FX!N40)","v":7.2436049807011627E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!O14,Coupon_Yield_FX!O40)","v":7.2436049807011627E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!P14,Coupon_Yield_FX!P40)","v":7.2436049807011627E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!Q14,Coupon_Yield_FX!Q40)","v":7.6235049807011623E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!R14,Coupon_Yield_FX!R40)","v":7.6235049807011623E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!S14,Coupon_Yield_FX!S40)","v":7.6235049807011623E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!T14,Coupon_Yield_FX!T40)","v":7.6235049807011623E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!U14,Coupon_Yield_FX!U40)","v":7.6235049807011623E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!V14,Coupon_Yield_FX!V40)","v":7.6235049807011623E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!W14,Coupon_Yield_FX!W40)","v":7.6235049807011623E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!X14,Coupon_Yield_FX!X40)","v":7.6235049807011623E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!Y14,Coupon_Yield_FX!Y40)","v":7.6235049807011623E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!Z14,Coupon_Yield_FX!Z40)","v":7.6235049807011623E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!AA14,Coupon_Yield_FX!AA40)","v":7.6235049807011623E-2},{"$f":"IF($C59=\"T-bills\",Coupon_Yield_FX!AB14,Coupon_Yield_FX!AB40)","v":7.6235049807011623E-2}]
[null,{"$f":"IF(AND(FX!$O$17=\"FX Security\",FX!$E$17=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$17=\"FX Security\",FX!$O$17=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$26=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$17","v":0},{"$f":"IF($C60=\"T-bills\",FX!$F$17,FX!$F$17*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$26=\"T-bills\",'M10.FX_Cashflow'!$A$26=\"Bond\"),25,FX!$G$17*12)","v":0},{"$f":"FX!$C$17","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!E15,Coupon_Yield_FX!E41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!F15,Coupon_Yield_FX!F41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!G15,Coupon_Yield_FX!G41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!H15,Coupon_Yield_FX!H41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!I15,Coupon_Yield_FX!I41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!J15,Coupon_Yield_FX!J41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!K15,Coupon_Yield_FX!K41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!L15,Coupon_Yield_FX!L41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!M15,Coupon_Yield_FX!M41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!N15,Coupon_Yield_FX!N41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!O15,Coupon_Yield_FX!O41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!P15,Coupon_Yield_FX!P41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!Q15,Coupon_Yield_FX!Q41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!R15,Coupon_Yield_FX!R41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!S15,Coupon_Yield_FX!S41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!T15,Coupon_Yield_FX!T41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!U15,Coupon_Yield_FX!U41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!V15,Coupon_Yield_FX!V41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!W15,Coupon_Yield_FX!W41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!X15,Coupon_Yield_FX!X41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!Y15,Coupon_Yield_FX!Y41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!Z15,Coupon_Yield_FX!Z41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!AA15,Coupon_Yield_FX!AA41)","v":0},{"$f":"IF($C60=\"T-bills\",Coupon_Yield_FX!AB15,Coupon_Yield_FX!AB41)","v":0}]
[null,{"$f":"IF(AND(FX!$O$18=\"FX Security\",FX!$E$18=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$18=\"FX Security\",FX!$O$18=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$27=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$18","v":0},{"$f":"IF($C61=\"T-bills\",FX!$F$18,FX!$F$18*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$27=\"T-bills\",'M10.FX_Cashflow'!$A$27=\"Bond\"),25,FX!$G$18*12)","v":0},{"$f":"FX!$C$18","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!E16,Coupon_Yield_FX!E42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!F16,Coupon_Yield_FX!F42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!G16,Coupon_Yield_FX!G42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!H16,Coupon_Yield_FX!H42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!I16,Coupon_Yield_FX!I42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!J16,Coupon_Yield_FX!J42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!K16,Coupon_Yield_FX!K42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!L16,Coupon_Yield_FX!L42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!M16,Coupon_Yield_FX!M42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!N16,Coupon_Yield_FX!N42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!O16,Coupon_Yield_FX!O42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!P16,Coupon_Yield_FX!P42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!Q16,Coupon_Yield_FX!Q42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!R16,Coupon_Yield_FX!R42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!S16,Coupon_Yield_FX!S42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!T16,Coupon_Yield_FX!T42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!U16,Coupon_Yield_FX!U42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!V16,Coupon_Yield_FX!V42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!W16,Coupon_Yield_FX!W42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!X16,Coupon_Yield_FX!X42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!Y16,Coupon_Yield_FX!Y42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!Z16,Coupon_Yield_FX!Z42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!AA16,Coupon_Yield_FX!AA42)","v":0},{"$f":"IF($C61=\"T-bills\",Coupon_Yield_FX!AB16,Coupon_Yield_FX!AB42)","v":0}]
[null,{"$f":"IF(AND(FX!$O$19=\"FX Security\",FX!$E$19=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$19=\"FX Security\",FX!$O$19=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$28=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$19","v":0},{"$f":"IF($C62=\"T-bills\",FX!$F$19,FX!$F$19*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$28=\"T-bills\",'M10.FX_Cashflow'!$A$28=\"Bond\"),25,FX!$G$19*12)","v":0},{"$f":"FX!$C$19","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!E17,Coupon_Yield_FX!E43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!F17,Coupon_Yield_FX!F43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!G17,Coupon_Yield_FX!G43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!H17,Coupon_Yield_FX!H43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!I17,Coupon_Yield_FX!I43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!J17,Coupon_Yield_FX!J43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!K17,Coupon_Yield_FX!K43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!L17,Coupon_Yield_FX!L43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!M17,Coupon_Yield_FX!M43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!N17,Coupon_Yield_FX!N43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!O17,Coupon_Yield_FX!O43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!P17,Coupon_Yield_FX!P43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!Q17,Coupon_Yield_FX!Q43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!R17,Coupon_Yield_FX!R43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!S17,Coupon_Yield_FX!S43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!T17,Coupon_Yield_FX!T43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!U17,Coupon_Yield_FX!U43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!V17,Coupon_Yield_FX!V43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!W17,Coupon_Yield_FX!W43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!X17,Coupon_Yield_FX!X43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!Y17,Coupon_Yield_FX!Y43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!Z17,Coupon_Yield_FX!Z43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!AA17,Coupon_Yield_FX!AA43)","v":0},{"$f":"IF($C62=\"T-bills\",Coupon_Yield_FX!AB17,Coupon_Yield_FX!AB43)","v":0}]
[null,{"$f":"IF(AND(FX!$O$20=\"FX Security\",FX!$E$20=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$20=\"FX Security\",FX!$O$20=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$29=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$20","v":0},{"$f":"IF($C63=\"T-bills\",FX!$F$20,FX!$F$20*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$29=\"T-bills\",'M10.FX_Cashflow'!$A$29=\"Bond\"),25,FX!$G$20*12)","v":0},{"$f":"FX!$C$20","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!E18,Coupon_Yield_FX!E44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!F18,Coupon_Yield_FX!F44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!G18,Coupon_Yield_FX!G44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!H18,Coupon_Yield_FX!H44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!I18,Coupon_Yield_FX!I44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!J18,Coupon_Yield_FX!J44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!K18,Coupon_Yield_FX!K44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!L18,Coupon_Yield_FX!L44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!M18,Coupon_Yield_FX!M44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!N18,Coupon_Yield_FX!N44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!O18,Coupon_Yield_FX!O44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!P18,Coupon_Yield_FX!P44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!Q18,Coupon_Yield_FX!Q44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!R18,Coupon_Yield_FX!R44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!S18,Coupon_Yield_FX!S44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!T18,Coupon_Yield_FX!T44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!U18,Coupon_Yield_FX!U44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!V18,Coupon_Yield_FX!V44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!W18,Coupon_Yield_FX!W44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!X18,Coupon_Yield_FX!X44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!Y18,Coupon_Yield_FX!Y44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!Z18,Coupon_Yield_FX!Z44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!AA18,Coupon_Yield_FX!AA44)","v":0},{"$f":"IF($C63=\"T-bills\",Coupon_Yield_FX!AB18,Coupon_Yield_FX!AB44)","v":0}]
[null,{"$f":"IF(AND(FX!$O$21=\"FX Security\",FX!$E$21=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$21=\"FX Security\",FX!$O$21=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$30=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$21","v":0},{"$f":"IF($C64=\"T-bills\",FX!$F$21,FX!$F$21*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$30=\"T-bills\",'M10.FX_Cashflow'!$A$30=\"Bond\"),25,FX!$G$21*12)","v":0},{"$f":"FX!$C$21","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!E19,Coupon_Yield_FX!E45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!F19,Coupon_Yield_FX!F45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!G19,Coupon_Yield_FX!G45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!H19,Coupon_Yield_FX!H45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!I19,Coupon_Yield_FX!I45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!J19,Coupon_Yield_FX!J45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!K19,Coupon_Yield_FX!K45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!L19,Coupon_Yield_FX!L45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!M19,Coupon_Yield_FX!M45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!N19,Coupon_Yield_FX!N45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!O19,Coupon_Yield_FX!O45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!P19,Coupon_Yield_FX!P45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!Q19,Coupon_Yield_FX!Q45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!R19,Coupon_Yield_FX!R45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!S19,Coupon_Yield_FX!S45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!T19,Coupon_Yield_FX!T45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!U19,Coupon_Yield_FX!U45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!V19,Coupon_Yield_FX!V45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!W19,Coupon_Yield_FX!W45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!X19,Coupon_Yield_FX!X45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!Y19,Coupon_Yield_FX!Y45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!Z19,Coupon_Yield_FX!Z45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!AA19,Coupon_Yield_FX!AA45)","v":0},{"$f":"IF($C64=\"T-bills\",Coupon_Yield_FX!AB19,Coupon_Yield_FX!AB45)","v":0}]
[null,{"$f":"IF(AND(FX!$O$22=\"FX Security\",FX!$E$22=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$22=\"FX Security\",FX!$O$22=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$31=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$22","v":0},{"$f":"IF($C65=\"T-bills\",FX!$F$22,FX!$F$22*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$31=\"T-bills\",'M10.FX_Cashflow'!$A$31=\"Bond\"),25,FX!$G$22*12)","v":0},{"$f":"FX!$C$22","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!E20,Coupon_Yield_FX!E46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!F20,Coupon_Yield_FX!F46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!G20,Coupon_Yield_FX!G46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!H20,Coupon_Yield_FX!H46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!I20,Coupon_Yield_FX!I46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!J20,Coupon_Yield_FX!J46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!K20,Coupon_Yield_FX!K46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!L20,Coupon_Yield_FX!L46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!M20,Coupon_Yield_FX!M46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!N20,Coupon_Yield_FX!N46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!O20,Coupon_Yield_FX!O46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!P20,Coupon_Yield_FX!P46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!Q20,Coupon_Yield_FX!Q46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!R20,Coupon_Yield_FX!R46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!S20,Coupon_Yield_FX!S46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!T20,Coupon_Yield_FX!T46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!U20,Coupon_Yield_FX!U46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!V20,Coupon_Yield_FX!V46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!W20,Coupon_Yield_FX!W46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!X20,Coupon_Yield_FX!X46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!Y20,Coupon_Yield_FX!Y46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!Z20,Coupon_Yield_FX!Z46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!AA20,Coupon_Yield_FX!AA46)","v":0},{"$f":"IF($C65=\"T-bills\",Coupon_Yield_FX!AB20,Coupon_Yield_FX!AB46)","v":0}]
[null,{"$f":"IF(AND(FX!$O$23=\"FX Security\",FX!$E$23=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$23=\"FX Security\",FX!$O$23=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$32=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$23","v":0},{"$f":"IF($C66=\"T-bills\",FX!$F$23,FX!$F$23*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$32=\"T-bills\",'M10.FX_Cashflow'!$A$32=\"Bond\"),25,FX!$G$23*12)","v":0},{"$f":"FX!$C$23","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!E21,Coupon_Yield_FX!E47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!F21,Coupon_Yield_FX!F47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!G21,Coupon_Yield_FX!G47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!H21,Coupon_Yield_FX!H47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!I21,Coupon_Yield_FX!I47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!J21,Coupon_Yield_FX!J47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!K21,Coupon_Yield_FX!K47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!L21,Coupon_Yield_FX!L47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!M21,Coupon_Yield_FX!M47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!N21,Coupon_Yield_FX!N47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!O21,Coupon_Yield_FX!O47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!P21,Coupon_Yield_FX!P47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!Q21,Coupon_Yield_FX!Q47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!R21,Coupon_Yield_FX!R47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!S21,Coupon_Yield_FX!S47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!T21,Coupon_Yield_FX!T47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!U21,Coupon_Yield_FX!U47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!V21,Coupon_Yield_FX!V47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!W21,Coupon_Yield_FX!W47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!X21,Coupon_Yield_FX!X47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!Y21,Coupon_Yield_FX!Y47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!Z21,Coupon_Yield_FX!Z47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!AA21,Coupon_Yield_FX!AA47)","v":0},{"$f":"IF($C66=\"T-bills\",Coupon_Yield_FX!AB21,Coupon_Yield_FX!AB47)","v":0}]
[null,{"$f":"IF(AND(FX!$O$24=\"FX Security\",FX!$E$24=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$24=\"FX Security\",FX!$O$24=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$33=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$24","v":0},{"$f":"IF($C67=\"T-bills\",FX!$F$24,FX!$F$24*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$33=\"T-bills\",'M10.FX_Cashflow'!$A$33=\"Bond\"),25,FX!$G$24*12)","v":0},{"$f":"FX!$C$24","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!E22,Coupon_Yield_FX!E48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!F22,Coupon_Yield_FX!F48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!G22,Coupon_Yield_FX!G48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!H22,Coupon_Yield_FX!H48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!I22,Coupon_Yield_FX!I48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!J22,Coupon_Yield_FX!J48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!K22,Coupon_Yield_FX!K48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!L22,Coupon_Yield_FX!L48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!M22,Coupon_Yield_FX!M48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!N22,Coupon_Yield_FX!N48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!O22,Coupon_Yield_FX!O48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!P22,Coupon_Yield_FX!P48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!Q22,Coupon_Yield_FX!Q48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!R22,Coupon_Yield_FX!R48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!S22,Coupon_Yield_FX!S48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!T22,Coupon_Yield_FX!T48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!U22,Coupon_Yield_FX!U48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!V22,Coupon_Yield_FX!V48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!W22,Coupon_Yield_FX!W48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!X22,Coupon_Yield_FX!X48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!Y22,Coupon_Yield_FX!Y48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!Z22,Coupon_Yield_FX!Z48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!AA22,Coupon_Yield_FX!AA48)","v":0},{"$f":"IF($C67=\"T-bills\",Coupon_Yield_FX!AB22,Coupon_Yield_FX!AB48)","v":0}]
[null,{"$f":"IF(AND(FX!$O$25=\"FX Security\",FX!$E$25=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$25=\"FX Security\",FX!$O$25=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$34=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$25","v":0},{"$f":"IF($C68=\"T-bills\",FX!$F$25,FX!$F$25*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$34=\"T-bills\",'M10.FX_Cashflow'!$A$34=\"Bond\"),25,FX!$G$25*12)","v":0},{"$f":"FX!$C$25","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!E23,Coupon_Yield_FX!E49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!F23,Coupon_Yield_FX!F49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!G23,Coupon_Yield_FX!G49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!H23,Coupon_Yield_FX!H49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!I23,Coupon_Yield_FX!I49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!J23,Coupon_Yield_FX!J49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!K23,Coupon_Yield_FX!K49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!L23,Coupon_Yield_FX!L49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!M23,Coupon_Yield_FX!M49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!N23,Coupon_Yield_FX!N49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!O23,Coupon_Yield_FX!O49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!P23,Coupon_Yield_FX!P49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!Q23,Coupon_Yield_FX!Q49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!R23,Coupon_Yield_FX!R49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!S23,Coupon_Yield_FX!S49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!T23,Coupon_Yield_FX!T49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!U23,Coupon_Yield_FX!U49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!V23,Coupon_Yield_FX!V49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!W23,Coupon_Yield_FX!W49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!X23,Coupon_Yield_FX!X49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!Y23,Coupon_Yield_FX!Y49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!Z23,Coupon_Yield_FX!Z49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!AA23,Coupon_Yield_FX!AA49)","v":0},{"$f":"IF($C68=\"T-bills\",Coupon_Yield_FX!AB23,Coupon_Yield_FX!AB49)","v":0}]
[null,{"$f":"IF(AND(FX!$O$26=\"FX Security\",FX!$E$26=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$26=\"FX Security\",FX!$O$26=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$35=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$26","v":0},{"$f":"IF($C69=\"T-bills\",FX!$F$26,FX!$F$26*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$35=\"T-bills\",'M10.FX_Cashflow'!$A$35=\"Bond\"),25,FX!$G$26*12)","v":0},{"$f":"FX!$C$26","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!E24,Coupon_Yield_FX!E50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!F24,Coupon_Yield_FX!F50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!G24,Coupon_Yield_FX!G50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!H24,Coupon_Yield_FX!H50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!I24,Coupon_Yield_FX!I50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!J24,Coupon_Yield_FX!J50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!K24,Coupon_Yield_FX!K50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!L24,Coupon_Yield_FX!L50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!M24,Coupon_Yield_FX!M50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!N24,Coupon_Yield_FX!N50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!O24,Coupon_Yield_FX!O50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!P24,Coupon_Yield_FX!P50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!Q24,Coupon_Yield_FX!Q50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!R24,Coupon_Yield_FX!R50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!S24,Coupon_Yield_FX!S50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!T24,Coupon_Yield_FX!T50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!U24,Coupon_Yield_FX!U50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!V24,Coupon_Yield_FX!V50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!W24,Coupon_Yield_FX!W50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!X24,Coupon_Yield_FX!X50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!Y24,Coupon_Yield_FX!Y50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!Z24,Coupon_Yield_FX!Z50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!AA24,Coupon_Yield_FX!AA50)","v":0},{"$f":"IF($C69=\"T-bills\",Coupon_Yield_FX!AB24,Coupon_Yield_FX!AB50)","v":0}]
[null,{"$f":"IF(AND(FX!$O$27=\"FX Security\",FX!$E$27=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$27=\"FX Security\",FX!$O$27=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$36=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$27","v":0},{"$f":"IF($C70=\"T-bills\",FX!$F$27,FX!$F$27*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$36=\"T-bills\",'M10.FX_Cashflow'!$A$36=\"Bond\"),25,FX!$G$27*12)","v":0},{"$f":"FX!$C$27","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!E25,Coupon_Yield_FX!E51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!F25,Coupon_Yield_FX!F51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!G25,Coupon_Yield_FX!G51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!H25,Coupon_Yield_FX!H51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!I25,Coupon_Yield_FX!I51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!J25,Coupon_Yield_FX!J51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!K25,Coupon_Yield_FX!K51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!L25,Coupon_Yield_FX!L51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!M25,Coupon_Yield_FX!M51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!N25,Coupon_Yield_FX!N51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!O25,Coupon_Yield_FX!O51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!P25,Coupon_Yield_FX!P51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!Q25,Coupon_Yield_FX!Q51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!R25,Coupon_Yield_FX!R51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!S25,Coupon_Yield_FX!S51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!T25,Coupon_Yield_FX!T51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!U25,Coupon_Yield_FX!U51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!V25,Coupon_Yield_FX!V51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!W25,Coupon_Yield_FX!W51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!X25,Coupon_Yield_FX!X51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!Y25,Coupon_Yield_FX!Y51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!Z25,Coupon_Yield_FX!Z51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!AA25,Coupon_Yield_FX!AA51)","v":0},{"$f":"IF($C70=\"T-bills\",Coupon_Yield_FX!AB25,Coupon_Yield_FX!AB51)","v":0}]
[null,{"$f":"IF(AND(FX!$O$28=\"FX Security\",FX!$E$28=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$28=\"FX Security\",FX!$O$28=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$37=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$28","v":0},{"$f":"IF($C71=\"T-bills\",FX!$F$28,FX!$F$28*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$37=\"T-bills\",'M10.FX_Cashflow'!$A$37=\"Bond\"),25,FX!$G$28*12)","v":0},{"$f":"FX!$C$28","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!E26,Coupon_Yield_FX!E52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!F26,Coupon_Yield_FX!F52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!G26,Coupon_Yield_FX!G52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!H26,Coupon_Yield_FX!H52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!I26,Coupon_Yield_FX!I52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!J26,Coupon_Yield_FX!J52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!K26,Coupon_Yield_FX!K52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!L26,Coupon_Yield_FX!L52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!M26,Coupon_Yield_FX!M52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!N26,Coupon_Yield_FX!N52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!O26,Coupon_Yield_FX!O52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!P26,Coupon_Yield_FX!P52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!Q26,Coupon_Yield_FX!Q52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!R26,Coupon_Yield_FX!R52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!S26,Coupon_Yield_FX!S52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!T26,Coupon_Yield_FX!T52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!U26,Coupon_Yield_FX!U52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!V26,Coupon_Yield_FX!V52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!W26,Coupon_Yield_FX!W52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!X26,Coupon_Yield_FX!X52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!Y26,Coupon_Yield_FX!Y52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!Z26,Coupon_Yield_FX!Z52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!AA26,Coupon_Yield_FX!AA52)","v":0},{"$f":"IF($C71=\"T-bills\",Coupon_Yield_FX!AB26,Coupon_Yield_FX!AB52)","v":0}]
[null,{"$f":"IF(AND(FX!$O$29=\"FX Security\",FX!$E$29=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$29=\"FX Security\",FX!$O$29=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$38=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$29","v":0},{"$f":"IF($C72=\"T-bills\",FX!$F$29,FX!$F$29*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$38=\"T-bills\",'M10.FX_Cashflow'!$A$38=\"Bond\"),25,FX!$G$29*12)","v":0},{"$f":"FX!$C$29","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!E27,Coupon_Yield_FX!E53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!F27,Coupon_Yield_FX!F53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!G27,Coupon_Yield_FX!G53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!H27,Coupon_Yield_FX!H53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!I27,Coupon_Yield_FX!I53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!J27,Coupon_Yield_FX!J53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!K27,Coupon_Yield_FX!K53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!L27,Coupon_Yield_FX!L53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!M27,Coupon_Yield_FX!M53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!N27,Coupon_Yield_FX!N53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!O27,Coupon_Yield_FX!O53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!P27,Coupon_Yield_FX!P53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!Q27,Coupon_Yield_FX!Q53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!R27,Coupon_Yield_FX!R53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!S27,Coupon_Yield_FX!S53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!T27,Coupon_Yield_FX!T53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!U27,Coupon_Yield_FX!U53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!V27,Coupon_Yield_FX!V53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!W27,Coupon_Yield_FX!W53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!X27,Coupon_Yield_FX!X53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!Y27,Coupon_Yield_FX!Y53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!Z27,Coupon_Yield_FX!Z53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!AA27,Coupon_Yield_FX!AA53)","v":0},{"$f":"IF($C72=\"T-bills\",Coupon_Yield_FX!AB27,Coupon_Yield_FX!AB53)","v":0}]
[null,{"$f":"IF(AND(FX!$O$30=\"FX Security\",FX!$E$30=\"T-bills\"),\"T-bills\",IF(OR(FX!$O$30=\"FX Security\",FX!$O$30=\"International Bond\"),\"Bond\",\"Loan\"))","v":"Loan"},{"$f":"IF('M10.FX_Cashflow'!$A$39=\"T-bills\",\"T-bills\",\"Bond\")","v":"Bond"},{"$f":"FX!$E$30","v":0},{"$f":"IF($C73=\"T-bills\",FX!$F$30,FX!$F$30*12)","v":0},{"$f":"IF(OR('M10.FX_Cashflow'!$A$39=\"T-bills\",'M10.FX_Cashflow'!$A$39=\"Bond\"),25,FX!$G$30*12)","v":0},{"$f":"FX!$C$30","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!E28,Coupon_Yield_FX!E54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!F28,Coupon_Yield_FX!F54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!G28,Coupon_Yield_FX!G54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!H28,Coupon_Yield_FX!H54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!I28,Coupon_Yield_FX!I54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!J28,Coupon_Yield_FX!J54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!K28,Coupon_Yield_FX!K54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!L28,Coupon_Yield_FX!L54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!M28,Coupon_Yield_FX!M54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!N28,Coupon_Yield_FX!N54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!O28,Coupon_Yield_FX!O54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!P28,Coupon_Yield_FX!P54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!Q28,Coupon_Yield_FX!Q54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!R28,Coupon_Yield_FX!R54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!S28,Coupon_Yield_FX!S54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!T28,Coupon_Yield_FX!T54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!U28,Coupon_Yield_FX!U54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!V28,Coupon_Yield_FX!V54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!W28,Coupon_Yield_FX!W54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!X28,Coupon_Yield_FX!X54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!Y28,Coupon_Yield_FX!Y54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!Z28,Coupon_Yield_FX!Z54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!AA28,Coupon_Yield_FX!AA54)","v":0},{"$f":"IF($C73=\"T-bills\",Coupon_Yield_FX!AB28,Coupon_Yield_FX!AB54)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,null,null,null,1,{"$f":"H78+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"S78+1","v":13},{"$f":"T78+1","v":14},15,16,17,18,19,20,21,22,23,24]
[]
[null,null,null,null,null,null,"Face Value"]
[null,null,1,null,null,null,{"$f":"$G$6","v":"ADF_Fixed"}]
[null,null,null,null,1,null,null,{"$f":"$H$6","v":7.7042321997437355}]
[null,null,null,null,2,null,null,null,{"$f":"$I$6","v":7.6728127606153302}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$6","v":7.6415214564041412}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$6","v":7.6103577645496978}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$6","v":7.5793211646226304}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$6","v":7.5484111383159957}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$6","v":7.5176271694366061}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$6","v":7.4869687438964183}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$6","v":7.4564353497039422}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$6","v":7.4260264769557001}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$6","v":7.3957416178276993}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$6","v":7.3655802665669619}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$6","v":5.7180265505325929}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$6","v":5.6953625175095119}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$6","v":5.67278831589738}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$6","v":5.6503035896394254}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$6","v":5.6279079840901494}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$6","v":5.6056011460097297}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$6","v":5.5833827235584481}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$6","v":5.5612523662911428}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$6","v":5.5392097251516814}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$6","v":5.5172544524674523}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$6","v":5.4953862019438855}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$6","v":5.4736046286589843}]
[]
[null,null,2,null,null,null,{"$f":"$G$7","v":"IDA/IFAD/EDF_Fixed"}]
[null,null,null,null,1,null,null,{"$f":"$H$7","v":7.7042321997437355}]
[null,null,null,null,2,null,null,null,{"$f":"$I$7","v":7.6728127606153302}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$7","v":7.6415214564041412}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$7","v":7.6103577645496978}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$7","v":7.5793211646226304}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$7","v":7.5484111383159957}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$7","v":7.5176271694366061}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$7","v":7.4869687438964183}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$7","v":7.4564353497039422}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$7","v":7.4260264769557001}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$7","v":7.3957416178276993}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$7","v":7.3655802665669619}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$7","v":5.7180265505325929}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$7","v":5.6953625175095119}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$7","v":5.67278831589738}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$7","v":5.6503035896394254}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$7","v":5.6279079840901494}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$7","v":5.6056011460097297}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$7","v":5.5833827235584481}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$7","v":5.5612523662911428}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$7","v":5.5392097251516814}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$7","v":5.5172544524674523}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$7","v":5.4953862019438855}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$7","v":5.4736046286589843}]
[]
[null,null,3,null,null,null,{"$f":"$G$8","v":"IBRD/ADB/IDB_Fixed"}]
[null,null,null,null,1,null,null,{"$f":"$H$8","v":7.7042321997437355}]
[null,null,null,null,2,null,null,null,{"$f":"$I$8","v":7.6728127606153302}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$8","v":7.6415214564041412}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$8","v":7.6103577645496978}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$8","v":7.5793211646226304}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$8","v":7.5484111383159957}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$8","v":7.5176271694366061}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$8","v":7.4869687438964183}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$8","v":7.4564353497039422}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$8","v":7.4260264769557001}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$8","v":7.3957416178276993}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$8","v":7.3655802665669619}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$8","v":5.7180265505325929}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$8","v":5.6953625175095119}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$8","v":5.67278831589738}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$8","v":5.6503035896394254}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$8","v":5.6279079840901494}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$8","v":5.6056011460097297}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$8","v":5.5833827235584481}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$8","v":5.5612523662911428}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$8","v":5.5392097251516814}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$8","v":5.5172544524674523}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$8","v":5.4953862019438855}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$8","v":5.4736046286589843}]
[]
[null,null,4,null,null,null,{"$f":"$G$9","v":"IBRD/ADB/IDB_Var"}]
[null,null,null,null,1,null,null,{"$f":"$H$9","v":7.7042321997437355}]
[null,null,null,null,2,null,null,null,{"$f":"$I$9","v":7.6728127606153302}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$9","v":7.6415214564041412}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$9","v":7.6103577645496978}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$9","v":7.5793211646226304}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$9","v":7.5484111383159957}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$9","v":7.5176271694366061}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$9","v":7.4869687438964183}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$9","v":7.4564353497039422}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$9","v":7.4260264769557001}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$9","v":7.3957416178276993}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$9","v":7.3655802665669619}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$9","v":5.7180265505325929}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$9","v":5.6953625175095119}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$9","v":5.67278831589738}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$9","v":5.6503035896394254}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$9","v":5.6279079840901494}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$9","v":5.6056011460097297}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$9","v":5.5833827235584481}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$9","v":5.5612523662911428}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$9","v":5.5392097251516814}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$9","v":5.5172544524674523}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$9","v":5.4953862019438855}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$9","v":5.4736046286589843}]
[]
[null,null,5,null,null,null,{"$f":"$G$10","v":"Bilateral_Fixed"}]
[null,null,null,null,1,null,null,{"$f":"$H$10","v":3.8521160998718678}]
[null,null,null,null,2,null,null,null,{"$f":"$I$10","v":3.8364063803076651}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$10","v":3.8207607282020706}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$10","v":3.8051788822748489}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$10","v":3.7896605823113152}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$10","v":3.7742055691579979}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$10","v":3.7588135847183031}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$10","v":3.7434843719482092}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$10","v":3.7282176748519711}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$10","v":3.71301323847785}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$10","v":3.6978708089138497}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$10","v":3.6827901332834809}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$10","v":2.8590132752662964}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$10","v":2.847681258754756}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$10","v":2.83639415794869}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$10","v":2.8251517948197127}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$10","v":2.8139539920450747}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$10","v":2.8028005730048648}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$10","v":2.7916913617792241}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":2.7806261831455714}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$10","v":2.7696048625758407}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$10","v":2.7586272262337261}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$10","v":2.7476931009719427}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$10","v":2.7368023143294922}]
[]
[null,null,6,null,null,null,{"$f":"$G$11","v":"Commercial Bank_Var"}]
[null,null,null,null,1,null,null,{"$f":"$H$11","v":3.8521160998718678}]
[null,null,null,null,2,null,null,null,{"$f":"$I$11","v":3.8364063803076651}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$11","v":3.8207607282020706}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$11","v":3.8051788822748489}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$11","v":3.7896605823113152}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$11","v":3.7742055691579979}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$11","v":3.7588135847183031}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$11","v":3.7434843719482092}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$11","v":3.7282176748519711}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$11","v":3.71301323847785}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$11","v":3.6978708089138497}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$11","v":3.6827901332834809}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$11","v":2.8590132752662964}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$11","v":2.847681258754756}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$11","v":2.83639415794869}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$11","v":2.8251517948197127}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$11","v":2.8139539920450747}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$11","v":2.8028005730048648}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$11","v":2.7916913617792241}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":2.7806261831455714}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$11","v":2.7696048625758407}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$11","v":2.7586272262337261}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$11","v":2.7476931009719427}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$11","v":2.7368023143294922}]
[]
[null,null,7,null,null,null,{"$f":"$G$12","v":0}]
[null,null,null,null,1,null,null,{"$f":"$H$12","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"$I$12","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$12","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$12","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$12","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$12","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$12","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$12","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$12","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$12","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$12","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$12","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$12","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$12","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$12","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$12","v":0}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$12","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$12","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$12","v":0}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$12","v":0}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$12","v":0}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$12","v":0}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$12","v":0}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$12","v":0}]
[]
[null,null,8,null,null,null,{"$f":"$G$13","v":0}]
[null,null,null,null,1,null,null,{"$f":"$H$13","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"$I$13","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$13","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$13","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$13","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$13","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$13","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$13","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$13","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$13","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$13","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$13","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$13","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$13","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$13","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$13","v":0}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$13","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$13","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$13","v":0}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$13","v":0}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$13","v":0}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$13","v":0}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$13","v":0}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$13","v":0}]
[]
[null,null,9,null,null,null,{"$f":"$G$14","v":0}]
[null,null,null,null,1,null,null,{"$f":"$H$14","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"$I$14","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$14","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$14","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$14","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$14","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$14","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$14","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$14","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$14","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$14","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$14","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$14","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$14","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$14","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$14","v":0}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$14","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$14","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$14","v":0}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$14","v":0}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$14","v":0}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$14","v":0}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$14","v":0}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$14","v":0}]
[]
[null,null,10,null,null,null,{"$f":"$G$15","v":0}]
[null,null,null,null,1,null,null,{"$f":"$H$15","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"$I$15","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$15","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$15","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$15","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$15","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$15","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$15","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$15","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$15","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$15","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$15","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$15","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$15","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$15","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$15","v":0}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$15","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$15","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$15","v":0}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$15","v":0}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$15","v":0}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$15","v":0}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$15","v":0}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$15","v":0}]
[]
[null,null,11,null,null,null,{"$f":"$G$16","v":0}]
[null,null,null,null,1,null,null,{"$f":"$H$16","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"$I$16","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$16","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$16","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$16","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$16","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$16","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$16","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$16","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$16","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$16","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$16","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$16","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$16","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$16","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$16","v":0}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$16","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$16","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$16","v":0}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$16","v":0}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$16","v":0}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$16","v":0}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$16","v":0}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$16","v":0}]
[]
[null,null,12,null,null,null,{"$f":"$G$17","v":0}]
[null,null,null,null,1,null,null,{"$f":"$H$17","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"$I$17","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$17","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$17","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$17","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$17","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$17","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$17","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$17","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$17","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$17","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$17","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$17","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$17","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$17","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$17","v":0}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$17","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$17","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$17","v":0}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$17","v":0}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$17","v":0}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$17","v":0}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$17","v":0}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$17","v":0}]
[]
[null,null,13,null,null,null,{"$f":"$G$18","v":0}]
[null,null,null,null,1,null,null,{"$f":"$H$18","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"$I$18","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$18","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$18","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$18","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$18","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$18","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$18","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$18","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$18","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$18","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$18","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$18","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$18","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$18","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$18","v":0}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$18","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$18","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$18","v":0}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$18","v":0}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$18","v":0}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$18","v":0}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$18","v":0}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$18","v":0}]
[]
[null,null,14,null,null,null,{"$f":"$G$19","v":0}]
[null,null,null,null,1,null,null,{"$f":"$H$19","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"$I$19","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$19","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$19","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$19","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$19","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$19","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$19","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$19","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$19","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$19","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$19","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$19","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$19","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$19","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$19","v":0}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$19","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$19","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$19","v":0}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$19","v":0}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$19","v":0}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$19","v":0}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$19","v":0}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$19","v":0}]
[]
[null,null,15,null,null,null,{"$f":"$G$20","v":0}]
[null,null,null,null,1,null,null,{"$f":"$H$20","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"$I$20","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$20","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$20","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$20","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$20","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$20","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$20","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$20","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$20","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$20","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$20","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$20","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$20","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$20","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$20","v":0}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$20","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$20","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$20","v":0}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$20","v":0}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$20","v":0}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$20","v":0}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$20","v":0}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$20","v":0}]
[]
[null,null,16,null,null,null,{"$f":"$G$21","v":0}]
[null,null,null,null,1,null,null,{"$f":"$H$21","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"$I$21","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$21","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$21","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$21","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$21","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$21","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$21","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$21","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$21","v":0}]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$21","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$21","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$21","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$21","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$21","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$21","v":0}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$21","v":0}]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$21","v":0}]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$21","v":0}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$21","v":0}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$21","v":0}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$21","v":0}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$21","v":0}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AE$21","v":0}]
[]
[null,null,17,null,null,null,{"$f":"$G$22","v":0}]
[null,null,null,null,1,null,null,{"$f":"$H$22","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"$I$22","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$22","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$22","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$22","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$22","v":0}]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$22","v":0}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$22","v":0}]
[null,null,18,null,null,null,{"$f":"$G$23","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"$M$23","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"$N$23","v":0}]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$23","v":0}]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$23","v":0}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$23","v":0}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AD$23","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"$J$24","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"$O$24","v":0}]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$24","v":0}]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$24","v":0}]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$24","v":0}]
[]
[null,null,null,null,4,null,null,null,null,null,{"$f":"$K$25","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"$L$25","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$25","v":0}]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$25","v":0}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$25","v":0}]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$25","v":0}]
[]
[]
[null,null,null,null,null,null,"Principal Payments [based on maturities are calculated above and picked up below, whereas the formulae below calculates to take into consideration grace period less than one year]"]
[null,null,1,{"$f":"$B$30","v":"Loan"},{"$f":"IF($E$30=0,1,$E$30)","v":480},{"$f":"$F$30","v":120},{"$f":"$G$6","v":"ADF_Fixed"}]
[null,null,null,null,5,null,null,{"$f":"IF($D$613=\"Loan\",IF(OR($E618+$E$613=H$29,$E618+$F$613=H$29,$E618+$F$613+12=H$29),($L$6/(($E$613-$F$613)/12)),0),IF($E618+$E$613=H$29,H$30,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,{"$f":"IF($D$613=\"Loan\",IF(OR($E624+$E$613=H$29,$E624+$F$613=H$29,$E624+$F$613+12=H$29),($R$6/(($E$613-$F$613)/12)),0),IF($E624+$E$613=H$29,H$30,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,{"$f":"IF($D$613=\"Loan\",IF(OR($E629+$E$613=H$29,$E629+$F$613=H$29,$E629+$F$613+12=H$29),($W$6/(($E$613-$F$613)/12)),0),IF($E629+$E$613=H$29,H$30,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,{"$f":"IF($D$613=\"Loan\",IF(OR($E630+$E$613=H$29,$E630+$F$613=H$29,$E630+$F$613+12=H$29),($X$6/(($E$613-$F$613)/12)),0),IF($E630+$E$613=H$29,H$30,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,null,null,{"$f":"IF($D$613=\"Loan\",IF(OR($E635+$E$613=H$29,$E635+$F$613=H$29,$E635+$F$613+12=H$29),($AC$6/(($E$613-$F$613)/12)),0),IF($E635+$E$613=H$29,H$30,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,{"$f":"IF($D$639=\"Loan\",IF(OR($E641+$E$639=H$29,$E641+$F$639=H$29,$E641+$F$639+12=H$29),($I$7/(($E$639-$F$639)/12)),0),IF($E641+$E$639=H$29,H$31,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,{"$f":"IF($D$639=\"Loan\",IF(OR($E646+$E$639=H$29,$E646+$F$639=H$29,$E646+$F$639+12=H$29),($N$7/(($E$639-$F$639)/12)),0),IF($E646+$E$639=H$29,H$31,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,{"$f":"IF($D$639=\"Loan\",IF(OR($E647+$E$639=H$29,$E647+$F$639=H$29,$E647+$F$639+12=H$29),($O$7/(($E$639-$F$639)/12)),0),IF($E647+$E$639=H$29,H$31,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,{"$f":"IF($D$639=\"Loan\",IF(OR($E652+$E$639=H$29,$E652+$F$639=H$29,$E652+$F$639+12=H$29),($T$7/(($E$639-$F$639)/12)),0),IF($E652+$E$639=H$29,H$31,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,{"$f":"IF($D$639=\"Loan\",IF(OR($E657+$E$639=H$29,$E657+$F$639=H$29,$E657+$F$639+12=H$29),($Y$7/(($E$639-$F$639)/12)),0),IF($E657+$E$639=H$29,H$31,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,null,null,{"$f":"IF($D$639=\"Loan\",IF(OR($E662+$E$639=H$29,$E662+$F$639=H$29,$E662+$F$639+12=H$29),($AD$7/(($E$639-$F$639)/12)),0),IF($E662+$E$639=H$29,H$31,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,null,null,{"$f":"IF($D$639=\"Loan\",IF(OR($E663+$E$639=H$29,$E663+$F$639=H$29,$E663+$F$639+12=H$29),($AE$7/(($E$639-$F$639)/12)),0),IF($E663+$E$639=H$29,H$31,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,{"$f":"IF($D$665=\"Loan\",IF(OR($E669+$E$665=H$29,$E669+$F$665=H$29,$E669+$F$665+12=H$29),($K$8/(($E$665-$F$665)/12)),0),IF($E669+$E$665=H$29,H$32,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,{"$f":"IF($D$665=\"Loan\",IF(OR($E674+$E$665=H$29,$E674+$F$665=H$29,$E674+$F$665+12=H$29),($P$8/(($E$665-$F$665)/12)),0),IF($E674+$E$665=H$29,H$32,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,null,{"$f":"IF($D$665=\"Loan\",IF(OR($E679+$E$665=H$29,$E679+$F$665=H$29,$E679+$F$665+12=H$29),($U$8/(($E$665-$F$665)/12)),0),IF($E679+$E$665=H$29,H$32,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,null,{"$f":"IF($D$665=\"Loan\",IF(OR($E680+$E$665=H$29,$E680+$F$665=H$29,$E680+$F$665+12=H$29),($V$8/(($E$665-$F$665)/12)),0),IF($E680+$E$665=H$29,H$32,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,{"$f":"IF($D$665=\"Loan\",IF(OR($E686+$E$665=H$29,$E686+$F$665=H$29,$E686+$F$665+12=H$29),($AB$8/(($E$665-$F$665)/12)),0),IF($E686+$E$665=H$29,H$32,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"$B$33","v":"Loan"},{"$f":"IF($E$33=0,1,$E$33)","v":300},{"$f":"$F$33","v":60},{"$f":"$G$9","v":"IBRD/ADB/IDB_Var"}]
[null,null,null,null,5,null,null,{"$f":"IF($D$691=\"Loan\",IF(OR($E696+$E$691=H$29,$E696+$F$691=H$29,$E696+$F$691+12=H$29),($L$9/(($E$691-$F$691)/12)),0),IF($E696+$E$691=H$29,H$33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,{"$f":"IF($D$691=\"Loan\",IF(OR($E697+$E$691=H$29,$E697+$F$691=H$29,$E697+$F$691+12=H$29),($M$9/(($E$691-$F$691)/12)),0),IF($E697+$E$691=H$29,H$33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,{"$f":"IF($D$691=\"Loan\",IF(OR($E702+$E$691=H$29,$E702+$F$691=H$29,$E702+$F$691+12=H$29),($R$9/(($E$691-$F$691)/12)),0),IF($E702+$E$691=H$29,H$33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,{"$f":"IF($D$691=\"Loan\",IF(OR($E707+$E$691=H$29,$E707+$F$691=H$29,$E707+$F$691+12=H$29),($W$9/(($E$691-$F$691)/12)),0),IF($E707+$E$691=H$29,H$33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,{"$f":"IF($D$691=\"Loan\",IF(OR($E709+$E$691=H$29,$E709+$F$691=H$29,$E709+$F$691+12=H$29),($Y$9/(($E$691-$F$691)/12)),0),IF($E709+$E$691=H$29,H$33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,null,null,{"$f":"IF($D$691=\"Loan\",IF(OR($E714+$E$691=H$29,$E714+$F$691=H$29,$E714+$F$691+12=H$29),($AD$9/(($E$691-$F$691)/12)),0),IF($E714+$E$691=H$29,H$33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,{"$f":"IF($D$717=\"Loan\",IF(OR($E719+$E$717=H$29,$E719+$F$717=H$29,$E719+$F$717+12=H$29),($I$10/(($E$717-$F$717)/12)),0),IF($E719+$E$717=H$29,H$34,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,{"$f":"IF($D$717=\"Loan\",IF(OR($E724+$E$717=H$29,$E724+$F$717=H$29,$E724+$F$717+12=H$29),($N$10/(($E$717-$F$717)/12)),0),IF($E724+$E$717=H$29,H$34,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,null,{"$f":"IF($D$717=\"Loan\",IF(OR($E729+$E$717=H$29,$E729+$F$717=H$29,$E729+$F$717+12=H$29),($S$10/(($E$717-$F$717)/12)),0),IF($E729+$E$717=H$29,H$34,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,{"$f":"IF($D$717=\"Loan\",IF(OR($E730+$E$717=H$29,$E730+$F$717=H$29,$E730+$F$717+12=H$29),($T$10/(($E$717-$F$717)/12)),0),IF($E730+$E$717=H$29,H$34,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,{"$f":"IF($D$717=\"Loan\",IF(OR($E736+$E$717=H$29,$E736+$F$717=H$29,$E736+$F$717+12=H$29),($Z$10/(($E$717-$F$717)/12)),0),IF($E736+$E$717=H$29,H$34,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,null,null,{"$f":"IF($D$717=\"Loan\",IF(OR($E741+$E$717=H$29,$E741+$F$717=H$29,$E741+$F$717+12=H$29),($AE$10/(($E$717-$F$717)/12)),0),IF($E741+$E$717=H$29,H$34,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,{"$f":"IF($D$743=\"Loan\",IF(OR($E746+$E$743=H$29,$E746+$F$743=H$29,$E746+$F$743+12=H$29),($J$11/(($E$743-$F$743)/12)),0),IF($E746+$E$743=H$29,H$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.95519018205051764,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,{"$f":"IF($D$743=\"Loan\",IF(OR($E747+$E$743=H$29,$E747+$F$743=H$29,$E747+$F$743+12=H$29),($K$11/(($E$743-$F$743)/12)),0),IF($E747+$E$743=H$29,H$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.95129472056871223,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,{"$f":"IF($D$743=\"Loan\",IF(OR($E752+$E$743=H$29,$E752+$F$743=H$29,$E752+$F$743+12=H$29),($P$11/(($E$743-$F$743)/12)),0),IF($E752+$E$743=H$29,H$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.93205441871299277,0,0,0]
[null,null,null,null,16,null,null,{"$f":"IF($D$743=\"Loan\",IF(OR($E759+$E$743=H$29,$E759+$F$743=H$29,$E759+$F$743+12=H$29),($W$11/(($E$743-$F$743)/12)),0),IF($E759+$E$743=H$29,H$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,{"$f":"IF($D$743=\"Loan\",IF(OR($E763+$E$743=H$29,$E763+$F$743=H$29,$E763+$F$743+12=H$29),($AA$11/(($E$743-$F$743)/12)),0),IF($E763+$E$743=H$29,H$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,{"$f":"IF($D$743=\"Loan\",IF(OR($E764+$E$743=H$29,$E764+$F$743=H$29,$E764+$F$743+12=H$29),($AB$11/(($E$743-$F$743)/12)),0),IF($E764+$E$743=H$29,H$35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"$B$36","v":"Loan"},{"$f":"IF($E$36=0,1,$E$36)","v":1},{"$f":"IF($F$36=\" \",1,$F$36)","v":0},{"$f":"$G$12","v":0}]
[null,null,null,null,5,null,null,{"$f":"IF($D$769=\"Loan\",IF(OR($E774+$E$769=H$29,$E774+$F$769=H$29,$E774+$F$769+12=H$29),($L$12/(($E$769-$F$769)/12)),0),IF($E774+$E$769=H$29,H$36,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,{"$f":"IF($D$769=\"Loan\",IF(OR($E779+$E$769=H$29,$E779+$F$769=H$29,$E779+$F$769+12=H$29),($Q$12/(($E$769-$F$769)/12)),0),IF($E779+$E$769=H$29,H$36,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,null,{"$f":"IF($D$769=\"Loan\",IF(OR($E781+$E$769=H$29,$E781+$F$769=H$29,$E781+$F$769+12=H$29),($S$12/(($E$769-$F$769)/12)),0),IF($E781+$E$769=H$29,H$36,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,{"$f":"IF($D$769=\"Loan\",IF(OR($E786+$E$769=H$29,$E786+$F$769=H$29,$E786+$F$769+12=H$29),($X$12/(($E$769-$F$769)/12)),0),IF($E786+$E$769=H$29,H$36,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,null,null,{"$f":"IF($D$769=\"Loan\",IF(OR($E791+$E$769=H$29,$E791+$F$769=H$29,$E791+$F$769+12=H$29),($AC$12/(($E$769-$F$769)/12)),0),IF($E791+$E$769=H$29,H$36,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF($D$795=\"Loan\",IF(OR($E796+$E$795=H$29,$E796+$F$795=H$29,$E796+$F$795+12=H$29),($H$13/(($E$795-$F$795)/12)),0),IF($E796+$E$795=H$29,H$37,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,{"$f":"IF($D$795=\"Loan\",IF(OR($E797+$E$795=H$29,$E797+$F$795=H$29,$E797+$F$795+12=H$29),($I$13/(($E$795-$F$795)/12)),0),IF($E797+$E$795=H$29,H$37,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,{"$f":"IF($D$795=\"Loan\",IF(OR($E802+$E$795=H$29,$E802+$F$795=H$29,$E802+$F$795+12=H$29),($N$13/(($E$795-$F$795)/12)),0),IF($E802+$E$795=H$29,H$37,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,{"$f":"IF($D$795=\"Loan\",IF(OR($E808+$E$795=H$29,$E808+$F$795=H$29,$E808+$F$795+12=H$29),($T$13/(($E$795-$F$795)/12)),0),IF($E808+$E$795=H$29,H$37,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,{"$f":"IF($D$795=\"Loan\",IF(OR($E813+$E$795=H$29,$E813+$F$795=H$29,$E813+$F$795+12=H$29),($Y$13/(($E$795-$F$795)/12)),0),IF($E813+$E$795=H$29,H$37,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,{"$f":"IF($D$795=\"Loan\",IF(OR($E814+$E$795=H$29,$E814+$F$795=H$29,$E814+$F$795+12=H$29),($Z$13/(($E$795-$F$795)/12)),0),IF($E814+$E$795=H$29,H$37,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,null,null,{"$f":"IF($D$795=\"Loan\",IF(OR($E819+$E$795=H$29,$E819+$F$795=H$29,$E819+$F$795+12=H$29),($AE$13/(($E$795-$F$795)/12)),0),IF($E819+$E$795=H$29,H$37,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,{"$f":"IF($D$821=\"Loan\",IF(OR($E824+$E$821=H$29,$E824+$F$821=H$29,$E824+$F$821+12=H$29),($J$14/(($E$821-$F$821)/12)),0),IF($E824+$E$821=H$29,H$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,{"$f":"IF($D$821=\"Loan\",IF(OR($E826+$E$821=H$29,$E826+$F$821=H$29,$E826+$F$821+12=H$29),($L$14/(($E$821-$F$821)/12)),0),IF($E826+$E$821=H$29,H$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,{"$f":"IF($D$821=\"Loan\",IF(OR($E831+$E$821=H$29,$E831+$F$821=H$29,$E831+$F$821+12=H$29),($Q$14/(($E$821-$F$821)/12)),0),IF($E831+$E$821=H$29,H$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,null,{"$f":"IF($D$821=\"Loan\",IF(OR($E836+$E$821=H$29,$E836+$F$821=H$29,$E836+$F$821+12=H$29),($V$14/(($E$821-$F$821)/12)),0),IF($E836+$E$821=H$29,H$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,{"$f":"IF($D$821=\"Loan\",IF(OR($E841+$E$821=H$29,$E841+$F$821=H$29,$E841+$F$821+12=H$29),($AA$14/(($E$821-$F$821)/12)),0),IF($E841+$E$821=H$29,H$38,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,10,{"$f":"$B$39","v":"Loan"},{"$f":"IF($E$39=0,1,$E$39)","v":1},{"$f":"$F$39","v":0},{"$f":"$G$15","v":0}]
[null,null,null,null,7,null,null,{"$f":"IF($D$847=\"Loan\",IF(OR($E854+$E$847=H$29,$E854+$F$847=H$29,$E854+$F$847+12=H$29),($N$15/(($E$847-$F$847)/12)),0),IF($E854+$E$847=H$29,H$39,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,{"$f":"IF($D$847=\"Loan\",IF(OR($E858+$E$847=H$29,$E858+$F$847=H$29,$E858+$F$847+12=H$29),($R$15/(($E$847-$F$847)/12)),0),IF($E858+$E$847=H$29,H$39,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,{"$f":"IF($D$847=\"Loan\",IF(OR($E863+$E$847=H$29,$E863+$F$847=H$29,$E863+$F$847+12=H$29),($W$15/(($E$847-$F$847)/12)),0),IF($E863+$E$847=H$29,H$39,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,{"$f":"IF($D$847=\"Loan\",IF(OR($E864+$E$847=H$29,$E864+$F$847=H$29,$E864+$F$847+12=H$29),($X$15/(($E$847-$F$847)/12)),0),IF($E864+$E$847=H$29,H$39,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,null,null,{"$f":"IF($D$847=\"Loan\",IF(OR($E869+$E$847=H$29,$E869+$F$847=H$29,$E869+$F$847+12=H$29),($AC$15/(($E$847-$F$847)/12)),0),IF($E869+$E$847=H$29,H$39,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,{"$f":"IF($D$873=\"Loan\",IF(OR($E876+$E$873=H$29,$E876+$F$873=H$29,$E876+$F$873+12=H$29),($J$16/(($E$873-$F$873)/12)),0),IF($E876+$E$873=H$29,H$40,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,{"$f":"IF($D$873=\"Loan\",IF(OR($E880+$E$873=H$29,$E880+$F$873=H$29,$E880+$F$873+12=H$29),($N$16/(($E$873-$F$873)/12)),0),IF($E880+$E$873=H$29,H$40,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,{"$f":"IF($D$873=\"Loan\",IF(OR($E881+$E$873=H$29,$E881+$F$873=H$29,$E881+$F$873+12=H$29),($O$16/(($E$873-$F$873)/12)),0),IF($E881+$E$873=H$29,H$40,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,{"$f":"IF($D$873=\"Loan\",IF(OR($E886+$E$873=H$29,$E886+$F$873=H$29,$E886+$F$873+12=H$29),($T$16/(($E$873-$F$873)/12)),0),IF($E886+$E$873=H$29,H$40,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,{"$f":"IF($D$873=\"Loan\",IF(OR($E891+$E$873=H$29,$E891+$F$873=H$29,$E891+$F$873+12=H$29),($Y$16/(($E$873-$F$873)/12)),0),IF($E891+$E$873=H$29,H$40,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,null,null,{"$f":"IF($D$873=\"Loan\",IF(OR($E896+$E$873=H$29,$E896+$F$873=H$29,$E896+$F$873+12=H$29),($AD$16/(($E$873-$F$873)/12)),0),IF($E896+$E$873=H$29,H$40,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"$B$41","v":"Loan"},{"$f":"IF($E$41=0,1,$E$41)","v":1},{"$f":"$F$41","v":0},{"$f":"$G$17","v":0}]
[null,null,null,null,4,null,null,{"$f":"IF($D$899=\"Loan\",IF(OR($E903+$E$899=H$29,$E903+$F$899=H$29,$E903+$F$899+12=H$29),($K$17/(($E$899-$F$899)/12)),0),IF($E903+$E$899=H$29,H$41,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,{"$f":"IF($D$899=\"Loan\",IF(OR($E908+$E$899=H$29,$E908+$F$899=H$29,$E908+$F$899+12=H$29),($P$17/(($E$899-$F$899)/12)),0),IF($E908+$E$899=H$29,H$41,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,null,{"$f":"IF($D$899=\"Loan\",IF(OR($E913+$E$899=H$29,$E913+$F$899=H$29,$E913+$F$899+12=H$29),($U$17/(($E$899-$F$899)/12)),0),IF($E913+$E$899=H$29,H$41,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,null,{"$f":"IF($D$899=\"Loan\",IF(OR($E914+$E$899=H$29,$E914+$F$899=H$29,$E914+$F$899+12=H$29),($V$17/(($E$899-$F$899)/12)),0),IF($E914+$E$899=H$29,H$41,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,{"$f":"IF($D$899=\"Loan\",IF(OR($E919+$E$899=H$29,$E919+$F$899=H$29,$E919+$F$899+12=H$29),($AA$17/(($E$899-$F$899)/12)),0),IF($E919+$E$899=H$29,H$41,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF($D$925=\"Loan\",IF(OR($E926+$E$925=H$29,$E926+$F$925=H$29,$E926+$F$925+12=H$29),($H$18/(($E$925-$F$925)/12)),0),IF($E926+$E$925=H$29,H$42,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,{"$f":"IF($D$925=\"Loan\",IF(OR($E930+$E$925=H$29,$E930+$F$925=H$29,$E930+$F$925+12=H$29),($L$18/(($E$925-$F$925)/12)),0),IF($E930+$E$925=H$29,H$42,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,{"$f":"IF($D$925=\"Loan\",IF(OR($E931+$E$925=H$29,$E931+$F$925=H$29,$E931+$F$925+12=H$29),($M$18/(($E$925-$F$925)/12)),0),IF($E931+$E$925=H$29,H$42,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,{"$f":"IF($D$925=\"Loan\",IF(OR($E936+$E$925=H$29,$E936+$F$925=H$29,$E936+$F$925+12=H$29),($R$18/(($E$925-$F$925)/12)),0),IF($E936+$E$925=H$29,H$42,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,{"$f":"IF($D$925=\"Loan\",IF(OR($E941+$E$925=H$29,$E941+$F$925=H$29,$E941+$F$925+12=H$29),($W$18/(($E$925-$F$925)/12)),0),IF($E941+$E$925=H$29,H$42,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,{"$f":"IF($D$925=\"Loan\",IF(OR($E944+$E$925=H$29,$E944+$F$925=H$29,$E944+$F$925+12=H$29),($Z$18/(($E$925-$F$925)/12)),0),IF($E944+$E$925=H$29,H$42,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,null,null,{"$f":"IF($D$925=\"Loan\",IF(OR($E948+$E$925=H$29,$E948+$F$925=H$29,$E948+$F$925+12=H$29),($AD$18/(($E$925-$F$925)/12)),0),IF($E948+$E$925=H$29,H$42,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,{"$f":"IF($D$951=\"Loan\",IF(OR($E953+$E$951=H$29,$E953+$F$951=H$29,$E953+$F$951+12=H$29),($I$19/(($E$951-$F$951)/12)),0),IF($E953+$E$951=H$29,H$43,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,{"$f":"IF($D$951=\"Loan\",IF(OR($E958+$E$951=H$29,$E958+$F$951=H$29,$E958+$F$951+12=H$29),($N$19/(($E$951-$F$951)/12)),0),IF($E958+$E$951=H$29,H$43,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,null,{"$f":"IF($D$951=\"Loan\",IF(OR($E963+$E$951=H$29,$E963+$F$951=H$29,$E963+$F$951+12=H$29),($S$19/(($E$951-$F$951)/12)),0),IF($E963+$E$951=H$29,H$43,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,{"$f":"IF($D$951=\"Loan\",IF(OR($E964+$E$951=H$29,$E964+$F$951=H$29,$E964+$F$951+12=H$29),($T$19/(($E$951-$F$951)/12)),0),IF($E964+$E$951=H$29,H$43,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,{"$f":"IF($D$951=\"Loan\",IF(OR($E971+$E$951=H$29,$E971+$F$951=H$29,$E971+$F$951+12=H$29),($AA$19/(($E$951-$F$951)/12)),0),IF($E971+$E$951=H$29,H$43,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,null,null,{"$f":"IF($D$951=\"Loan\",IF(OR($E975+$E$951=H$29,$E975+$F$951=H$29,$E975+$F$951+12=H$29),($AE$19/(($E$951-$F$951)/12)),0),IF($E975+$E$951=H$29,H$43,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,{"$f":"IF($D$977=\"Loan\",IF(OR($E980+$E$977=H$29,$E980+$F$977=H$29,$E980+$F$977+12=H$29),($J$20/(($E$977-$F$977)/12)),0),IF($E980+$E$977=H$29,H$44,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,{"$f":"IF($D$977=\"Loan\",IF(OR($E981+$E$977=H$29,$E981+$F$977=H$29,$E981+$F$977+12=H$29),($K$20/(($E$977-$F$977)/12)),0),IF($E981+$E$977=H$29,H$44,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,{"$f":"IF($D$977=\"Loan\",IF(OR($E986+$E$977=H$29,$E986+$F$977=H$29,$E986+$F$977+12=H$29),($P$20/(($E$977-$F$977)/12)),0),IF($E986+$E$977=H$29,H$44,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,null,{"$f":"IF($D$977=\"Loan\",IF(OR($E989+$E$977=H$29,$E989+$F$977=H$29,$E989+$F$977+12=H$29),($S$20/(($E$977-$F$977)/12)),0),IF($E989+$E$977=H$29,H$44,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,{"$f":"IF($D$977=\"Loan\",IF(OR($E997+$E$977=H$29,$E997+$F$977=H$29,$E997+$F$977+12=H$29),($AA$20/(($E$977-$F$977)/12)),0),IF($E997+$E$977=H$29,H$44,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,{"$f":"IF($D$977=\"Loan\",IF(OR($E998+$E$977=H$29,$E998+$F$977=H$29,$E998+$F$977+12=H$29),($AB$20/(($E$977-$F$977)/12)),0),IF($E998+$E$977=H$29,H$44,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,{"$f":"$B$45","v":"Loan"},{"$f":"IF($E$45=0,1,$E$45)","v":1},{"$f":"$F$45","v":0},{"$f":"$G$21","v":0}]
[null,null,null,null,5,null,null,{"$f":"IF($D$1003=\"Loan\",IF(OR($E1008+$E$1003=H$29,$E1008+$F$1003=H$29,$E1008+$F$1003+12=H$29),($L$21/(($E$1003-$F$1003)/12)),0),IF($E1008+$E$1003=H$29,H$45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,{"$f":"IF($D$1003=\"Loan\",IF(OR($E1013+$E$1003=H$29,$E1013+$F$1003=H$29,$E1013+$F$1003+12=H$29),($Q$21/(($E$1003-$F$1003)/12)),0),IF($E1013+$E$1003=H$29,H$45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,{"$f":"IF($D$1003=\"Loan\",IF(OR($E1016+$E$1003=H$29,$E1016+$F$1003=H$29,$E1016+$F$1003+12=H$29),($T$21/(($E$1003-$F$1003)/12)),0),IF($E1016+$E$1003=H$29,H$45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,{"$f":"IF($D$1003=\"Loan\",IF(OR($E1020+$E$1003=H$29,$E1020+$F$1003=H$29,$E1020+$F$1003+12=H$29),($X$21/(($E$1003-$F$1003)/12)),0),IF($E1020+$E$1003=H$29,H$45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,null,null,{"$f":"IF($D$1003=\"Loan\",IF(OR($E1025+$E$1003=H$29,$E1025+$F$1003=H$29,$E1025+$F$1003+12=H$29),($AC$21/(($E$1003-$F$1003)/12)),0),IF($E1025+$E$1003=H$29,H$45,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF($D$1029=\"Loan\",IF(OR($E1030+$E$1029=H$29,$E1030+$F$1029=H$29,$E1030+$F$1029+12=H$29),($H$22/(($E$1029-$F$1029)/12)),0),IF($E1030+$E$1029=H$29,H$46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,{"$f":"IF($D$1029=\"Loan\",IF(OR($E1031+$E$1029=H$29,$E1031+$F$1029=H$29,$E1031+$F$1029+12=H$29),($I$22/(($E$1029-$F$1029)/12)),0),IF($E1031+$E$1029=H$29,H$46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,{"$f":"IF($D$1029=\"Loan\",IF(OR($E1036+$E$1029=H$29,$E1036+$F$1029=H$29,$E1036+$F$1029+12=H$29),($N$22/(($E$1029-$F$1029)/12)),0),IF($E1036+$E$1029=H$29,H$46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,{"$f":"IF($D$1029=\"Loan\",IF(OR($E1039+$E$1029=H$29,$E1039+$F$1029=H$29,$E1039+$F$1029+12=H$29),($Q$22/(($E$1029-$F$1029)/12)),0),IF($E1039+$E$1029=H$29,H$46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,{"$f":"IF($D$1029=\"Loan\",IF(OR($E1047+$E$1029=H$29,$E1047+$F$1029=H$29,$E1047+$F$1029+12=H$29),($Y$22/(($E$1029-$F$1029)/12)),0),IF($E1047+$E$1029=H$29,H$46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,{"$f":"IF($D$1029=\"Loan\",IF(OR($E1048+$E$1029=H$29,$E1048+$F$1029=H$29,$E1048+$F$1029+12=H$29),($Z$22/(($E$1029-$F$1029)/12)),0),IF($E1048+$E$1029=H$29,H$46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,null,null,{"$f":"IF($D$1029=\"Loan\",IF(OR($E1053+$E$1029=H$29,$E1053+$F$1029=H$29,$E1053+$F$1029+12=H$29),($AE$22/(($E$1029-$F$1029)/12)),0),IF($E1053+$E$1029=H$29,H$46,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,{"$f":"IF($D$1055=\"Loan\",IF(OR($E1058+$E$1055=H$29,$E1058+$F$1055=H$29,$E1058+$F$1055+12=H$29),($J$23/(($E$1055-$F$1055)/12)),0),IF($E1058+$E$1055=H$29,H$47,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,{"$f":"IF($D$1055=\"Loan\",IF(OR($E1062+$E$1055=H$29,$E1062+$F$1055=H$29,$E1062+$F$1055+12=H$29),($N$23/(($E$1055-$F$1055)/12)),0),IF($E1062+$E$1055=H$29,H$47,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,{"$f":"IF($D$1055=\"Loan\",IF(OR($E1065+$E$1055=H$29,$E1065+$F$1055=H$29,$E1065+$F$1055+12=H$29),($Q$23/(($E$1055-$F$1055)/12)),0),IF($E1065+$E$1055=H$29,H$47,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,null,{"$f":"IF($D$1055=\"Loan\",IF(OR($E1070+$E$1055=H$29,$E1070+$F$1055=H$29,$E1070+$F$1055+12=H$29),($V$23/(($E$1055-$F$1055)/12)),0),IF($E1070+$E$1055=H$29,H$47,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,{"$f":"IF($D$1055=\"Loan\",IF(OR($E1075+$E$1055=H$29,$E1075+$F$1055=H$29,$E1075+$F$1055+12=H$29),($AA$23/(($E$1055-$F$1055)/12)),0),IF($E1075+$E$1055=H$29,H$47,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,19,{"$f":"$B$48","v":"Loan"},{"$f":"IF($E$48=0,1,$E$48)","v":1},{"$f":"$F$48","v":0},{"$f":"$G$24","v":0}]
[null,null,null,null,8,null,null,{"$f":"IF($D$1081=\"Loan\",IF(OR($E1089+$E$1081=H$29,$E1089+$F$1081=H$29,$E1089+$F$1081+12=H$29),($O$24/(($E$1081-$F$1081)/12)),0),IF($E1089+$E$1081=H$29,H$48,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,{"$f":"IF($D$1081=\"Loan\",IF(OR($E1092+$E$1081=H$29,$E1092+$F$1081=H$29,$E1092+$F$1081+12=H$29),($R$24/(($E$1081-$F$1081)/12)),0),IF($E1092+$E$1081=H$29,H$48,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,{"$f":"IF($D$1081=\"Loan\",IF(OR($E1097+$E$1081=H$29,$E1097+$F$1081=H$29,$E1097+$F$1081+12=H$29),($W$24/(($E$1081-$F$1081)/12)),0),IF($E1097+$E$1081=H$29,H$48,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,{"$f":"IF($D$1081=\"Loan\",IF(OR($E1098+$E$1081=H$29,$E1098+$F$1081=H$29,$E1098+$F$1081+12=H$29),($X$24/(($E$1081-$F$1081)/12)),0),IF($E1098+$E$1081=H$29,H$48,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,null,null,{"$f":"IF($D$1081=\"Loan\",IF(OR($E1103+$E$1081=H$29,$E1103+$F$1081=H$29,$E1103+$F$1081+12=H$29),($AC$24/(($E$1081-$F$1081)/12)),0),IF($E1103+$E$1081=H$29,H$48,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,{"$f":"IF($D$1107=\"Loan\",IF(OR($E1108+$E$1107=H$29,$E1108+$F$1107=H$29,$E1108+$F$1107+12=H$29),($H$25/(($E$1107-$F$1107)/12)),0),IF($E1108+$E$1107=H$29,H$49,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,{"$f":"IF($D$1107=\"Loan\",IF(OR($E1111+$E$1107=H$29,$E1111+$F$1107=H$29,$E1111+$F$1107+12=H$29),($K$25/(($E$1107-$F$1107)/12)),0),IF($E1111+$E$1107=H$29,H$49,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,{"$f":"IF($D$1107=\"Loan\",IF(OR($E1115+$E$1107=H$29,$E1115+$F$1107=H$29,$E1115+$F$1107+12=H$29),($O$25/(($E$1107-$F$1107)/12)),0),IF($E1115+$E$1107=H$29,H$49,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,{"$f":"IF($D$1107=\"Loan\",IF(OR($E1120+$E$1107=H$29,$E1120+$F$1107=H$29,$E1120+$F$1107+12=H$29),($T$25/(($E$1107-$F$1107)/12)),0),IF($E1120+$E$1107=H$29,H$49,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,{"$f":"IF($D$1107=\"Loan\",IF(OR($E1125+$E$1107=H$29,$E1125+$F$1107=H$29,$E1125+$F$1107+12=H$29),($Y$25/(($E$1107-$F$1107)/12)),0),IF($E1125+$E$1107=H$29,H$49,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,null,null,{"$f":"IF($D$1107=\"Loan\",IF(OR($E1130+$E$1107=H$29,$E1130+$F$1107=H$29,$E1130+$F$1107+12=H$29),($AD$25/(($E$1107-$F$1107)/12)),0),IF($E1130+$E$1107=H$29,H$49,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,1,{"$f":"H1137+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"S1137+1","v":13},{"$f":"T1137+1","v":14},15,16,17,18,19,20,21,22,23,24]
[null,null,null,null,2,null,null,null,{"$f":"IFERROR($I$6-I615,0)","v":7.6728127606153302},7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$6-N620,0)","v":7.5176271694366061},7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$6-O621,0)","v":7.4869687438964183},7.4869687438964183,7.4869687438964183,7.4869687438964183,7.4869687438964183,7.4869687438964183,7.4869687438964183,7.4869687438964183,7.4869687438964183,7.4869687438964183,7.4869687438964183,7.4869687438964183,7.4869687438964183,7.4869687438964183,7.4869687438964183,7.4869687438964183,7.4869687438964183]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$6-T626,0)","v":5.7180265505325929},5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$6-W629,0)","v":5.6503035896394254},5.6503035896394254,5.6503035896394254,5.6503035896394254,5.6503035896394254,5.6503035896394254,5.6503035896394254,5.6503035896394254,5.6503035896394254]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AE$6-AE637,0)","v":5.4736046286589843}]
[]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IFERROR($K$7-K643,0)","v":7.6103577645496978},7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978,7.6103577645496978]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$7-P648,0)","v":7.4564353497039422},7.4564353497039422,7.4564353497039422,7.4564353497039422,7.4564353497039422,7.4564353497039422,7.4564353497039422,7.4564353497039422,7.4564353497039422,7.4564353497039422,7.4564353497039422,7.4564353497039422,7.4564353497039422,7.4564353497039422,7.4564353497039422,7.4564353497039422]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$7-T652,0)","v":5.7180265505325929},5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929,5.7180265505325929]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$7-W655,0)","v":5.6503035896394254},5.6503035896394254,5.6503035896394254,5.6503035896394254,5.6503035896394254,5.6503035896394254,5.6503035896394254,5.6503035896394254,5.6503035896394254]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$7-AB660,0)","v":5.5392097251516814},{"$f":"IFERROR(AB1187-AC660,0)","v":5.5392097251516814},{"$f":"IFERROR(AC1187-AD660,0)","v":5.5392097251516814},{"$f":"IFERROR(AD1187-AE660,0)","v":5.5392097251516814}]
[null,null,3,null,null,null,{"$f":"$G$8","v":"IBRD/ADB/IDB_Fixed"}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IFERROR($L$8-L670,0)","v":7.5793211646226304},7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304,7.5793211646226304]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IFERROR($M$8-M671,0)","v":7.5484111383159957},7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957,7.5484111383159957]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$8-Q675,0)","v":7.4260264769557001},7.4260264769557001,7.4260264769557001,7.4260264769557001,7.4260264769557001,7.4260264769557001,7.4260264769557001,7.4260264769557001,7.4260264769557001,7.4260264769557001,7.4260264769557001,7.4260264769557001,7.4260264769557001,7.4260264769557001,7.4260264769557001]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$8-X682,0)","v":5.6279079840901494},{"$f":"IFERROR(X1209-Y682,0)","v":5.6279079840901494},5.6279079840901494,5.6279079840901494,5.6279079840901494,5.6279079840901494,5.6279079840901494,5.6279079840901494]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$8-AC687,0)","v":5.5172544524674523},{"$f":"IFERROR(AC1214-AD687,0)","v":5.5172544524674523},{"$f":"IFERROR(AD1214-AE687,0)","v":5.5172544524674523}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AD$8-AD688,0)","v":5.4953862019438855},{"$f":"IFERROR(AD1215-AE688,0)","v":5.4953862019438855}]
[null,null,null,null,2,null,null,null,{"$f":"IFERROR($I$9-I693,0)","v":7.6728127606153302},7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302,7.6728127606153302]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$9-N698,0)","v":7.5176271694366061},7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061,7.5176271694366061]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$9-R702,0)","v":7.3957416178276993},7.3957416178276993,7.3957416178276993,7.3957416178276993,7.3957416178276993,7.3957416178276993,7.3957416178276993,7.3957416178276993,7.3957416178276993,7.3957416178276993,7.3957416178276993,7.3957416178276993,7.3957416178276993,7.3957416178276993]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$9-U705,0)","v":5.6953625175095119},5.6953625175095119,5.6953625175095119,5.6953625175095119,5.6953625175095119,5.6953625175095119,5.6953625175095119,5.6953625175095119,5.6953625175095119,5.6953625175095119,5.6953625175095119]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$9-Z710,0)","v":5.5833827235584481},{"$f":"IFERROR(Z1237-AA710,0)","v":5.5833827235584481},{"$f":"IFERROR(AA1237-AB710,0)","v":5.5833827235584481},{"$f":"IFERROR(AB1237-AC710,0)","v":5.5833827235584481},{"$f":"IFERROR(AC1237-AD710,0)","v":5.5833827235584481},{"$f":"IFERROR(AD1237-AE710,0)","v":5.5833827235584481}]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AE$9-AE715,0)","v":5.4736046286589843}]
[null,null,null,null,3,null,null,null,null,{"$f":"IFERROR($J$10-J720,0)","v":3.8207607282020706},3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706,3.8207607282020706]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$10-O725,0)","v":3.7434843719482092},3.7434843719482092,3.7434843719482092,3.7434843719482092,3.7434843719482092,3.7434843719482092,3.7434843719482092,3.7434843719482092,3.7434843719482092,3.7434843719482092,3.7434843719482092,3.7434843719482092,3.7434843719482092,3.7434843719482092,3.7434843719482092,3.7434843719482092,3.7434843719482092]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$10-Q727,0)","v":3.71301323847785},3.71301323847785,3.71301323847785,3.71301323847785,3.71301323847785,3.71301323847785,3.71301323847785,3.71301323847785,3.71301323847785,3.71301323847785,3.71301323847785,3.71301323847785,3.71301323847785,3.71301323847785,3.71301323847785]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$10-V732,0)","v":2.83639415794869},2.83639415794869,2.83639415794869,2.83639415794869,2.83639415794869,2.83639415794869,2.83639415794869,2.83639415794869,2.83639415794869,2.83639415794869]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$10-AA737,0)","v":2.7806261831455714},{"$f":"IFERROR(AA1264-AB737,0)","v":2.7806261831455714},{"$f":"IFERROR(AB1264-AC737,0)","v":2.7806261831455714},{"$f":"IFERROR(AC1264-AD737,0)","v":2.7806261831455714},{"$f":"IFERROR(AD1264-AE737,0)","v":2.7806261831455714}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$10-AB738,0)","v":2.7696048625758407},{"$f":"IFERROR(AB1265-AC738,0)","v":2.7696048625758407},{"$f":"IFERROR(AC1265-AD738,0)","v":2.7696048625758407},{"$f":"IFERROR(AD1265-AE738,0)","v":2.7696048625758407}]
[null,null,6,null,null,null,{"$f":"$G$11","v":"Commercial Bank_Var"}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IFERROR($K$11-K747,0)","v":3.8051788822748489},3.8051788822748489,3.8051788822748489,3.8051788822748489,3.8051788822748489,3.8051788822748489,3.8051788822748489,3.8051788822748489,3.8051788822748489,3.8051788822748489,3.8051788822748489,3.8051788822748489,2.8538841617061368,2.8538841617061368,2.8538841617061368,2.8538841617061368,2.8538841617061368,2.8538841617061368,2.8538841617061368,2.8538841617061368,2.8538841617061368]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$11-R754,0)","v":3.6978708089138497},3.6978708089138497,3.6978708089138497,3.6978708089138497,3.6978708089138497,3.6978708089138497,3.6978708089138497,3.6978708089138497,3.6978708089138497,3.6978708089138497,3.6978708089138497,3.6978708089138497,2.7734031066853873,2.7734031066853873]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$11-S755,0)","v":3.6827901332834809},3.6827901332834809,3.6827901332834809,3.6827901332834809,3.6827901332834809,3.6827901332834809,3.6827901332834809,3.6827901332834809,3.6827901332834809,3.6827901332834809,3.6827901332834809,3.6827901332834809,2.7620925999626107]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$11-X760,0)","v":2.8139539920450747},{"$f":"IFERROR(X1287-Y760,0)","v":2.8139539920450747},2.8139539920450747,2.8139539920450747,2.8139539920450747,2.8139539920450747,2.8139539920450747,2.8139539920450747]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$11-AC765,0)","v":2.7586272262337261},{"$f":"IFERROR(AC1292-AD765,0)","v":2.7586272262337261},{"$f":"IFERROR(AD1292-AE765,0)","v":2.7586272262337261}]
[null,null,null,null,1,null,null,{"$f":"IFERROR($H$12-H770,0)","v":0},{"$f":"IFERROR(H1297-I770,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IFERROR($L$12-L774,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$12-O777,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$12-T782,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$12-Y787,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$12-Z788,0)","v":0},{"$f":"IFERROR(Z1315-AA788,0)","v":0},{"$f":"IFERROR(AA1315-AB788,0)","v":0},{"$f":"IFERROR(AB1315-AC788,0)","v":0},{"$f":"IFERROR(AC1315-AD788,0)","v":0},{"$f":"IFERROR(AD1315-AE788,0)","v":0}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AD$12-AD792,0)","v":0},{"$f":"IFERROR(AD1319-AE792,0)","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IFERROR($K$13-K799,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$13-P804,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$13-Q805,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$13-V810,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$13-AA815,0)","v":0},{"$f":"IFERROR(AA1342-AB815,0)","v":0},{"$f":"IFERROR(AB1342-AC815,0)","v":0},{"$f":"IFERROR(AC1342-AD815,0)","v":0},{"$f":"IFERROR(AD1342-AE815,0)","v":0}]
[]
[null,null,null,null,1,null,null,{"$f":"IFERROR($H$14-H822,0)","v":0},{"$f":"IFERROR(H1349-I822,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IFERROR($M$14-M827,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$14-R832,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$14-W837,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$14-X838,0)","v":0},{"$f":"IFERROR(X1365-Y838,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AD$14-AD844,0)","v":0},{"$f":"IFERROR(AD1371-AE844,0)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IFERROR($I$15-I849,0)","v":0},{"$f":"IFERROR(I1376-J849,0)","v":0},{"$f":"IFERROR(J1376-K849,0)","v":0},{"$f":"IFERROR(K1376-L849,0)","v":0},{"$f":"IFERROR(L1376-M849,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$15-N854,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$15-O855,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$15-T860,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$15-Y865,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AE$15-AE871,0)","v":0}]
[]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IFERROR($K$16-K877,0)","v":0},{"$f":"IFERROR(K1404-L877,0)","v":0},{"$f":"IFERROR(L1404-M877,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$16-P882,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$16-U887,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$16-Z892,0)","v":0},0,0,0,0,0]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$16-AB894,0)","v":0},{"$f":"IFERROR(AB1421-AC894,0)","v":0},{"$f":"IFERROR(AC1421-AD894,0)","v":0},{"$f":"IFERROR(AD1421-AE894,0)","v":0}]
[null,null,12,null,null,null,{"$f":"$G$17","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IFERROR($L$17-L904,0)","v":0},{"$f":"IFERROR(L1431-M904,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IFERROR($M$17-M905,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$17-R910,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$17-X916,0)","v":0},{"$f":"IFERROR(X1443-Y916,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$17-AC921,0)","v":0},{"$f":"IFERROR(AC1448-AD921,0)","v":0},{"$f":"IFERROR(AD1448-AE921,0)","v":0}]
[null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AD$17-AD922,0)","v":0},{"$f":"IFERROR(AD1449-AE922,0)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IFERROR($I$18-I927,0)","v":0},{"$f":"IFERROR(I1454-J927,0)","v":0},{"$f":"IFERROR(J1454-K927,0)","v":0},{"$f":"IFERROR(K1454-L927,0)","v":0},{"$f":"IFERROR(L1454-M927,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$18-N932,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$18-S937,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$18-U939,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$18-Z944,0)","v":0},0,0,0,0,0]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AE$18-AE949,0)","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IFERROR($J$19-J954,0)","v":0},{"$f":"IFERROR(J1481-K954,0)","v":0},{"$f":"IFERROR(K1481-L954,0)","v":0},{"$f":"IFERROR(L1481-M954,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IFERROR($K$19-K955,0)","v":0},{"$f":"IFERROR(K1482-L955,0)","v":0},{"$f":"IFERROR(L1482-M955,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$19-Q961,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$19-V966,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$19-AA971,0)","v":0},{"$f":"IFERROR(AA1498-AB971,0)","v":0},{"$f":"IFERROR(AB1498-AC971,0)","v":0},{"$f":"IFERROR(AC1498-AD971,0)","v":0},{"$f":"IFERROR(AD1498-AE971,0)","v":0}]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$19-AB972,0)","v":0},{"$f":"IFERROR(AB1499-AC972,0)","v":0},{"$f":"IFERROR(AC1499-AD972,0)","v":0},{"$f":"IFERROR(AD1499-AE972,0)","v":0}]
[null,null,15,null,null,null,{"$f":"$G$20","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IFERROR($M$20-M983,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$20-R988,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$20-S989,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$20-X994,0)","v":0},{"$f":"IFERROR(X1521-Y994,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$20-AC999,0)","v":0},{"$f":"IFERROR(AC1526-AD999,0)","v":0},{"$f":"IFERROR(AD1526-AE999,0)","v":0}]
[null,null,null,null,1,null,null,{"$f":"IFERROR($H$21-H1004,0)","v":0},{"$f":"IFERROR(H1531-I1004,0)","v":0},{"$f":"IFERROR(I1531-J1004,0)","v":0},{"$f":"IFERROR(J1531-K1004,0)","v":0},{"$f":"IFERROR(K1531-L1004,0)","v":0},{"$f":"IFERROR(L1531-M1004,0)","v":0},{"$f":"IFERROR(M1531-N1004,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,{"$f":"IFERROR($I$21-I1005,0)","v":0},{"$f":"IFERROR(I1532-J1005,0)","v":0},{"$f":"IFERROR(J1532-K1005,0)","v":0},{"$f":"IFERROR(K1532-L1005,0)","v":0},{"$f":"IFERROR(L1532-M1005,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$21-O1011,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$21-T1016,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$21-Y1021,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$21-Z1022,0)","v":0},0,0,0,0,0]
[]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IFERROR($K$22-K1033,0)","v":0},{"$f":"IFERROR(K1560-L1033,0)","v":0},{"$f":"IFERROR(L1560-M1033,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$22-P1038,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$22-Q1039,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$22-V1044,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$22-AA1049,0)","v":0},{"$f":"IFERROR(AA1576-AB1049,0)","v":0},{"$f":"IFERROR(AB1576-AC1049,0)","v":0},{"$f":"IFERROR(AC1576-AD1049,0)","v":0},{"$f":"IFERROR(AD1576-AE1049,0)","v":0}]
[null,null,18,null,null,null,{"$f":"$G$23","v":0}]
[null,null,null,null,1,null,null,{"$f":"IFERROR($H$23-H1056,0)","v":0},{"$f":"IFERROR(H1583-I1056,0)","v":0},{"$f":"IFERROR(I1583-J1056,0)","v":0},{"$f":"IFERROR(J1583-K1056,0)","v":0},{"$f":"IFERROR(K1583-L1056,0)","v":0},{"$f":"IFERROR(L1583-M1056,0)","v":0},{"$f":"IFERROR(M1583-N1056,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IFERROR($M$23-M1061,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$23-R1066,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$23-W1071,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$23-X1072,0)","v":0},{"$f":"IFERROR(X1599-Y1072,0)","v":0},0,0,0,0,0,0]
[null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$23-AC1077,0)","v":0},{"$f":"IFERROR(AC1604-AD1077,0)","v":0},{"$f":"IFERROR(AD1604-AE1077,0)","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IFERROR($I$24-I1083,0)","v":0},{"$f":"IFERROR(I1610-J1083,0)","v":0},{"$f":"IFERROR(J1610-K1083,0)","v":0},{"$f":"IFERROR(K1610-L1083,0)","v":0},{"$f":"IFERROR(L1610-M1083,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$24-N1088,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$24-O1089,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$24-T1094,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$24-Z1100,0)","v":0},0,0,0,0,0]
[null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AE$24-AE1105,0)","v":0}]
[]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IFERROR($K$25-K1111,0)","v":0},{"$f":"IFERROR(K1638-L1111,0)","v":0},{"$f":"IFERROR(L1638-M1111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$25-P1116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$25-U1121,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$25-W1123,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$25-AB1128,0)","v":0},{"$f":"IFERROR(AB1655-AC1128,0)","v":0},{"$f":"IFERROR(AC1655-AD1128,0)","v":0},{"$f":"IFERROR(AD1655-AE1128,0)","v":0}]
[null,null,"Outsanding",null,"Total Outstanding Amount",null,null,{"$f":"SUM(H1141:H1658)","v":38.52116099871867},{"$f":"SUM(I1141:I1658)","v":76.885224801795317},115.09283208381602,153.14462090656448,191.04122672967762,228.78328242125761,266.37141826844061,303.80626198792282,341.08843873644253,378.21857112122109,415.19727921035957,452.02518054319438,479.65228427088942,507.16999526336008,534.57874666079636,561.87896988842454,589.07109466329734,616.15554900105656,643.13275922266939,670.00314996113809,696.76714416818356,723.42516312090129,749.97762642839211,776.42495203836609]
[]
[null,null,null,null,null,null,"Interest payments"]
["J",null,null,null,5,null,"ADF_Fixed",null,null,null,null,null,{"$f":"(IF($C$6=\"T-bills\",0,IF(AND($C$6=\"Bond\",L1145>0),L1145,0)))*IF($D$1667=1,(IF(OR(M$1664=$E1672+12,M$1664=$E1672+24),(IF($D$6=\"Fix\",$L$54,L$54)))),IF($D$1667=2,(IF(OR(M$1664=$E1672+6,M$1664=$E1672+12,M$1664=$E1672+18,M$1664=$E1672+24),(IF($D$6=\"Fix\",$L$54/2,L$54/2)))),(IF(OR(M$1664=$E1672+3,M$1664=$E1672+6,M$1664=$E1672+9,M$1664=$E1672+12,M$1664=$E1672+15,M$1664=$E1672+18,M$1664=$E1672+21,M$1664=$E1672+24),(IF($D$6=\"Fix\",$L$54/4,L$54/4))))))","v":0},{"$f":"(IF($C$6=\"T-bills\",0,IF(AND($C$6=\"Bond\",M1145>0),M1145,0)))*IF($D$1667=1,(IF(OR(N$1664=$E1672+12,N$1664=$E1672+24),(IF($D$6=\"Fix\",$L$54,M$54)))),IF($D$1667=2,(IF(OR(N$1664=$E1672+6,N$1664=$E1672+12,N$1664=$E1672+18,N$1664=$E1672+24),(IF($D$6=\"Fix\",$L$54/2,M$54/2)))),(IF(OR(N$1664=$E1672+3,N$1664=$E1672+6,N$1664=$E1672+9,N$1664=$E1672+12,N$1664=$E1672+15,N$1664=$E1672+18,N$1664=$E1672+21,N$1664=$E1672+24),(IF($D$6=\"Fix\",$L$54/4,M$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,5.684490873466972E-2,0,0,0,0,0,0,0]
["O",null,null,null,10,null,"ADF_Fixed",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$6=\"T-bills\",0,IF(AND($C$6=\"Bond\",Q1150>0),Q1150,0)))*IF($D$1667=1,(IF(OR(R$1664=$E1677+12,R$1664=$E1677+24),(IF($D$6=\"Fix\",$Q$54,Q$54)))),IF($D$1667=2,(IF(OR(R$1664=$E1677+6,R$1664=$E1677+12,R$1664=$E1677+18,R$1664=$E1677+24),(IF($D$6=\"Fix\",$Q$54/2,Q$54/2)))),(IF(OR(R$1664=$E1677+3,R$1664=$E1677+6,R$1664=$E1677+9,R$1664=$E1677+12,R$1664=$E1677+15,R$1664=$E1677+18,R$1664=$E1677+21,R$1664=$E1677+24),(IF($D$6=\"Fix\",$Q$54/4,Q$54/4))))))","v":0},{"$f":"(IF($C$6=\"T-bills\",0,IF(AND($C$6=\"Bond\",R1150>0),R1150,0)))*IF($D$1667=1,(IF(OR(S$1664=$E1677+12,S$1664=$E1677+24),(IF($D$6=\"Fix\",$Q$54,R$54)))),IF($D$1667=2,(IF(OR(S$1664=$E1677+6,S$1664=$E1677+12,S$1664=$E1677+18,S$1664=$E1677+24),(IF($D$6=\"Fix\",$Q$54/2,R$54/2)))),(IF(OR(S$1664=$E1677+3,S$1664=$E1677+6,S$1664=$E1677+9,S$1664=$E1677+12,S$1664=$E1677+15,S$1664=$E1677+18,S$1664=$E1677+21,S$1664=$E1677+24),(IF($D$6=\"Fix\",$Q$54/4,R$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,5.5695198577167739E-2,0,0]
["T",null,null,null,15,null,"ADF_Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$6=\"T-bills\",0,IF(AND($C$6=\"Bond\",V1155>0),V1155,0)))*IF($D$1667=1,(IF(OR(W$1664=$E1682+12,W$1664=$E1682+24),(IF($D$6=\"Fix\",$V$54,V$54)))),IF($D$1667=2,(IF(OR(W$1664=$E1682+6,W$1664=$E1682+12,W$1664=$E1682+18,W$1664=$E1682+24),(IF($D$6=\"Fix\",$V$54/2,V$54/2)))),(IF(OR(W$1664=$E1682+3,W$1664=$E1682+6,W$1664=$E1682+9,W$1664=$E1682+12,W$1664=$E1682+15,W$1664=$E1682+18,W$1664=$E1682+21,W$1664=$E1682+24),(IF($D$6=\"Fix\",$V$54/4,V$54/4))))))","v":0},{"$f":"(IF($C$6=\"T-bills\",0,IF(AND($C$6=\"Bond\",W1155>0),W1155,0)))*IF($D$1667=1,(IF(OR(X$1664=$E1682+12,X$1664=$E1682+24),(IF($D$6=\"Fix\",$V$54,W$54)))),IF($D$1667=2,(IF(OR(X$1664=$E1682+6,X$1664=$E1682+12,X$1664=$E1682+18,X$1664=$E1682+24),(IF($D$6=\"Fix\",$V$54/2,W$54/2)))),(IF(OR(X$1664=$E1682+3,X$1664=$E1682+6,X$1664=$E1682+9,X$1664=$E1682+12,X$1664=$E1682+15,X$1664=$E1682+18,X$1664=$E1682+21,X$1664=$E1682+24),(IF($D$6=\"Fix\",$V$54/4,W$54/4))))))","v":0},0,0,0,0,0,0,0]
["U",null,null,null,16,null,"ADF_Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$6=\"T-bills\",0,IF(AND($C$6=\"Bond\",W1156>0),W1156,0)))*IF($D$1667=1,(IF(OR(X$1664=$E1683+12,X$1664=$E1683+24),(IF($D$6=\"Fix\",$W$54,W$54)))),IF($D$1667=2,(IF(OR(X$1664=$E1683+6,X$1664=$E1683+12,X$1664=$E1683+18,X$1664=$E1683+24),(IF($D$6=\"Fix\",$W$54/2,W$54/2)))),(IF(OR(X$1664=$E1683+3,X$1664=$E1683+6,X$1664=$E1683+9,X$1664=$E1683+12,X$1664=$E1683+15,X$1664=$E1683+18,X$1664=$E1683+21,X$1664=$E1683+24),(IF($D$6=\"Fix\",$W$54/4,W$54/4))))))","v":0},{"$f":"(IF($C$6=\"T-bills\",0,IF(AND($C$6=\"Bond\",X1156>0),X1156,0)))*IF($D$1667=1,(IF(OR(Y$1664=$E1683+12,Y$1664=$E1683+24),(IF($D$6=\"Fix\",$W$54,X$54)))),IF($D$1667=2,(IF(OR(Y$1664=$E1683+6,Y$1664=$E1683+12,Y$1664=$E1683+18,Y$1664=$E1683+24),(IF($D$6=\"Fix\",$W$54/2,X$54/2)))),(IF(OR(Y$1664=$E1683+3,Y$1664=$E1683+6,Y$1664=$E1683+9,Y$1664=$E1683+12,Y$1664=$E1683+15,Y$1664=$E1683+18,Y$1664=$E1683+21,Y$1664=$E1683+24),(IF($D$6=\"Fix\",$W$54/4,X$54/4))))))","v":0},0,0,0,0,0,0]
["z",null,null,null,21,null,"ADF_Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$6=\"T-bills\",0,IF(AND($C$6=\"Bond\",AB1161>0),AB1161,0)))*IF($D$1667=1,(IF(OR(AC$1664=$E1688+12,AC$1664=$E1688+24),(IF($D$6=\"Fix\",$AB$54,AB$54)))),IF($D$1667=2,(IF(OR(AC$1664=$E1688+6,AC$1664=$E1688+12,AC$1664=$E1688+18,AC$1664=$E1688+24),(IF($D$6=\"Fix\",$AB$54/2,AB$54/2)))),(IF(OR(AC$1664=$E1688+3,AC$1664=$E1688+6,AC$1664=$E1688+9,AC$1664=$E1688+12,AC$1664=$E1688+15,AC$1664=$E1688+18,AC$1664=$E1688+21,AC$1664=$E1688+24),(IF($D$6=\"Fix\",$AB$54/4,AB$54/4))))))","v":0},{"$f":"(IF($C$6=\"T-bills\",0,IF(AND($C$6=\"Bond\",AC1161>0),AC1161,0)))*IF($D$1667=1,(IF(OR(AD$1664=$E1688+12,AD$1664=$E1688+24),(IF($D$6=\"Fix\",$AB$54,AC$54)))),IF($D$1667=2,(IF(OR(AD$1664=$E1688+6,AD$1664=$E1688+12,AD$1664=$E1688+18,AD$1664=$E1688+24),(IF($D$6=\"Fix\",$AB$54/2,AC$54/2)))),(IF(OR(AD$1664=$E1688+3,AD$1664=$E1688+6,AD$1664=$E1688+9,AD$1664=$E1688+12,AD$1664=$E1688+15,AD$1664=$E1688+18,AD$1664=$E1688+21,AD$1664=$E1688+24),(IF($D$6=\"Fix\",$AB$54/4,AC$54/4))))))","v":0},0]
[null,null,2,{"$f":"IF($C$7=\"Bond\",FX!$N$12,\" \")","v":1},null,null,{"$f":"$G$7","v":"IDA/IFAD/EDF_Fixed"}]
[null,null,null,null,2,null,"IDA/IFAD/EDF_Fixed",null,null,{"$f":"(IF($C$7=\"T-bills\",0,IF(AND($C$7=\"Bond\",I1168>0),I1168,0)))*IF($D$1693=1,(IF(OR(J$1664=$E1695+12,J$1664=$E1695+24),(IF($D$7=\"Fix\",$I$55,I$55)))),IF($D$1693=2,(IF(OR(J$1664=$E1695+6,J$1664=$E1695+12,J$1664=$E1695+18,J$1664=$E1695+24),(IF($D$7=\"Fix\",$I$55/2,I$55/2)))),(IF(OR(J$1664=$E1695+3,J$1664=$E1695+6,J$1664=$E1695+9,J$1664=$E1695+12,J$1664=$E1695+15,J$1664=$E1695+18,J$1664=$E1695+21,J$1664=$E1695+24),(IF($D$7=\"Fix\",$I$55/4,I$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.1534562552123066,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,"IDA/IFAD/EDF_Fixed",null,null,null,null,null,null,null,{"$f":"(IF($C$7=\"T-bills\",0,IF(AND($C$7=\"Bond\",N1173>0),N1173,0)))*IF($D$1693=1,(IF(OR(O$1664=$E1700+12,O$1664=$E1700+24),(IF($D$7=\"Fix\",$N$55,N$55)))),IF($D$1693=2,(IF(OR(O$1664=$E1700+6,O$1664=$E1700+12,O$1664=$E1700+18,O$1664=$E1700+24),(IF($D$7=\"Fix\",$N$55/2,N$55/2)))),(IF(OR(O$1664=$E1700+3,O$1664=$E1700+6,O$1664=$E1700+9,O$1664=$E1700+12,O$1664=$E1700+15,O$1664=$E1700+18,O$1664=$E1700+21,O$1664=$E1700+24),(IF($D$7=\"Fix\",$N$55/4,N$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.15035254338873213,0,0,0,0,0]
[null,null,null,null,12,null,"IDA/IFAD/EDF_Fixed",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$7=\"T-bills\",0,IF(AND($C$7=\"Bond\",S1178>0),S1178,0)))*IF($D$1693=1,(IF(OR(T$1664=$E1705+12,T$1664=$E1705+24),(IF($D$7=\"Fix\",$S$55,S$55)))),IF($D$1693=2,(IF(OR(T$1664=$E1705+6,T$1664=$E1705+12,T$1664=$E1705+18,T$1664=$E1705+24),(IF($D$7=\"Fix\",$S$55/2,S$55/2)))),(IF(OR(T$1664=$E1705+3,T$1664=$E1705+6,T$1664=$E1705+9,T$1664=$E1705+12,T$1664=$E1705+15,T$1664=$E1705+18,T$1664=$E1705+21,T$1664=$E1705+24),(IF($D$7=\"Fix\",$S$55/4,S$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.14731160533133925]
[null,null,null,null,17,null,"IDA/IFAD/EDF_Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$7=\"T-bills\",0,IF(AND($C$7=\"Bond\",X1183>0),X1183,0)))*IF($D$1693=1,(IF(OR(Y$1664=$E1710+12,Y$1664=$E1710+24),(IF($D$7=\"Fix\",$X$55,X$55)))),IF($D$1693=2,(IF(OR(Y$1664=$E1710+6,Y$1664=$E1710+12,Y$1664=$E1710+18,Y$1664=$E1710+24),(IF($D$7=\"Fix\",$X$55/2,X$55/2)))),(IF(OR(Y$1664=$E1710+3,Y$1664=$E1710+6,Y$1664=$E1710+9,Y$1664=$E1710+12,Y$1664=$E1710+15,Y$1664=$E1710+18,Y$1664=$E1710+21,Y$1664=$E1710+24),(IF($D$7=\"Fix\",$X$55/4,X$55/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,null,22,null,"IDA/IFAD/EDF_Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$7=\"T-bills\",0,IF(AND($C$7=\"Bond\",AC1188>0),AC1188,0)))*IF($D$1693=1,(IF(OR(AD$1664=$E1715+12,AD$1664=$E1715+24),(IF($D$7=\"Fix\",$AC$55,AC$55)))),IF($D$1693=2,(IF(OR(AD$1664=$E1715+6,AD$1664=$E1715+12,AD$1664=$E1715+18,AD$1664=$E1715+24),(IF($D$7=\"Fix\",$AC$55/2,AC$55/2)))),(IF(OR(AD$1664=$E1715+3,AD$1664=$E1715+6,AD$1664=$E1715+9,AD$1664=$E1715+12,AD$1664=$E1715+15,AD$1664=$E1715+18,AD$1664=$E1715+21,AD$1664=$E1715+24),(IF($D$7=\"Fix\",$AC$55/4,AC$55/4))))))","v":0},{"$f":"(IF($C$7=\"T-bills\",0,IF(AND($C$7=\"Bond\",AD1188>0),AD1188,0)))*IF($D$1693=1,(IF(OR(AE$1664=$E1715+12,AE$1664=$E1715+24),(IF($D$7=\"Fix\",$AC$55,AD$55)))),IF($D$1693=2,(IF(OR(AE$1664=$E1715+6,AE$1664=$E1715+12,AE$1664=$E1715+18,AE$1664=$E1715+24),(IF($D$7=\"Fix\",$AC$55/2,AD$55/2)))),(IF(OR(AE$1664=$E1715+3,AE$1664=$E1715+6,AE$1664=$E1715+9,AE$1664=$E1715+12,AE$1664=$E1715+15,AE$1664=$E1715+18,AE$1664=$E1715+21,AE$1664=$E1715+24),(IF($D$7=\"Fix\",$AC$55/4,AD$55/4))))))","v":0}]
[null,null,null,null,23,null,"IDA/IFAD/EDF_Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$7=\"T-bills\",0,IF(AND($C$7=\"Bond\",AD1189>0),AD1189,0)))*IF($D$1693=1,(IF(OR(AE$1664=$E1716+12,AE$1664=$E1716+24),(IF($D$7=\"Fix\",$AD$55,$AD$55)))),IF($D$1693=2,(IF(OR(AE$1664=$E1716+6,AE$1664=$E1716+12,AE$1664=$E1716+18,AE$1664=$E1716+24),(IF($D$7=\"Fix\",$AD$55/2,$AD$55/2)))),(IF(OR(AE$1664=$E1716+3,AE$1664=$E1716+6,AE$1664=$E1716+9,AE$1664=$E1716+12,AE$1664=$E1716+15,AE$1664=$E1716+18,AE$1664=$E1716+21,AE$1664=$E1716+24),(IF($D$7=\"Fix\",$AD$55/4,$AD$55/4))))))","v":0}]
[null,null,null,null,3,null,"IBRD/ADB/IDB_Fixed",null,null,null,{"$f":"(IF($C$8=\"T-bills\",0,IF(AND($C$8=\"Bond\",J1195>0),J1195,0)))*IF($D$1719=1,(IF(OR(K$1664=$E1722+12,K$1664=$E1722+24),(IF($D$8=\"Fix\",$J$56,J$56)))),IF($D$1719=2,(IF(OR(K$1664=$E1722+6,K$1664=$E1722+12,K$1664=$E1722+18,K$1664=$E1722+24),(IF($D$8=\"Fix\",$J$56/2,J$56/2)))),(IF(OR(K$1664=$E1722+3,K$1664=$E1722+6,K$1664=$E1722+9,K$1664=$E1722+12,K$1664=$E1722+15,K$1664=$E1722+18,K$1664=$E1722+21,K$1664=$E1722+24),(IF($D$8=\"Fix\",$J$56/4,J$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.21014184005111389,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,"IBRD/ADB/IDB_Fixed",null,null,null,null,null,null,null,null,{"$f":"(IF($C$8=\"T-bills\",0,IF(AND($C$8=\"Bond\",O1200>0),O1200,0)))*IF($D$1719=1,(IF(OR(P$1664=$E1727+12,P$1664=$E1727+24),(IF($D$8=\"Fix\",$O$56,O$56)))),IF($D$1719=2,(IF(OR(P$1664=$E1727+6,P$1664=$E1727+12,P$1664=$E1727+18,P$1664=$E1727+24),(IF($D$8=\"Fix\",$O$56/2,O$56/2)))),(IF(OR(P$1664=$E1727+3,P$1664=$E1727+6,P$1664=$E1727+9,P$1664=$E1727+12,P$1664=$E1727+15,P$1664=$E1727+18,P$1664=$E1727+21,P$1664=$E1727+24),(IF($D$8=\"Fix\",$O$56/4,O$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.2058916404571515,0,0,0,0]
[null,null,null,null,13,null,"IBRD/ADB/IDB_Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$8=\"T-bills\",0,IF(AND($C$8=\"Bond\",T1205>0),T1205,0)))*IF($D$1719=1,(IF(OR(U$1664=$E1732+12,U$1664=$E1732+24),(IF($D$8=\"Fix\",$T$56,T$56)))),IF($D$1719=2,(IF(OR(U$1664=$E1732+6,U$1664=$E1732+12,U$1664=$E1732+18,U$1664=$E1732+24),(IF($D$8=\"Fix\",$T$56/2,T$56/2)))),(IF(OR(U$1664=$E1732+3,U$1664=$E1732+6,U$1664=$E1732+9,U$1664=$E1732+12,U$1664=$E1732+15,U$1664=$E1732+18,U$1664=$E1732+21,U$1664=$E1732+24),(IF($D$8=\"Fix\",$T$56/4,T$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,"IBRD/ADB/IDB_Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$8=\"T-bills\",0,IF(AND($C$8=\"Bond\",U1206>0),U1206,0)))*IF($D$1719=1,(IF(OR(V$1664=$E1733+12,V$1664=$E1733+24),(IF($D$8=\"Fix\",$U$56,U106)))),IF($D$1719=2,(IF(OR(V$1664=$E1733+6,V$1664=$E1733+12,V$1664=$E1733+18,V$1664=$E1733+24),(IF($D$8=\"Fix\",$U$56/2,U$56/2)))),(IF(OR(V$1664=$E1733+3,V$1664=$E1733+6,V$1664=$E1733+9,V$1664=$E1733+12,V$1664=$E1733+15,V$1664=$E1733+18,V$1664=$E1733+21,V$1664=$E1733+24),(IF($D$8=\"Fix\",$U$56/4,U$56/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,"IBRD/ADB/IDB_Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$8=\"T-bills\",0,IF(AND($C$8=\"Bond\",Z1211>0),Z1211,0)))*IF($D$1719=1,(IF(OR(AA$1664=$E1738+12,AA$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56,Z$56)))),IF($D$1719=2,(IF(OR(AA$1664=$E1738+6,AA$1664=$E1738+12,AA$1664=$E1738+18,AA$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56/2,Z$56/2)))),(IF(OR(AA$1664=$E1738+3,AA$1664=$E1738+6,AA$1664=$E1738+9,AA$1664=$E1738+12,AA$1664=$E1738+15,AA$1664=$E1738+18,AA$1664=$E1738+21,AA$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56/4,Z$56/4))))))","v":0},{"$f":"(IF($C$8=\"T-bills\",0,IF(AND($C$8=\"Bond\",AA1211>0),AA1211,0)))*IF($D$1719=1,(IF(OR(AB$1664=$E1738+12,AB$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56,AA$56)))),IF($D$1719=2,(IF(OR(AB$1664=$E1738+6,AB$1664=$E1738+12,AB$1664=$E1738+18,AB$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56/2,AA$56/2)))),(IF(OR(AB$1664=$E1738+3,AB$1664=$E1738+6,AB$1664=$E1738+9,AB$1664=$E1738+12,AB$1664=$E1738+15,AB$1664=$E1738+18,AB$1664=$E1738+21,AB$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56/4,AA$56/4))))))","v":0},{"$f":"(IF($C$8=\"T-bills\",0,IF(AND($C$8=\"Bond\",AB1211>0),AB1211,0)))*IF($D$1719=1,(IF(OR(AC$1664=$E1738+12,AC$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56,AB$56)))),IF($D$1719=2,(IF(OR(AC$1664=$E1738+6,AC$1664=$E1738+12,AC$1664=$E1738+18,AC$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56/2,AB$56/2)))),(IF(OR(AC$1664=$E1738+3,AC$1664=$E1738+6,AC$1664=$E1738+9,AC$1664=$E1738+12,AC$1664=$E1738+15,AC$1664=$E1738+18,AC$1664=$E1738+21,AC$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56/4,AB$56/4))))))","v":0},{"$f":"(IF($C$8=\"T-bills\",0,IF(AND($C$8=\"Bond\",AC1211>0),AC1211,0)))*IF($D$1719=1,(IF(OR(AD$1664=$E1738+12,AD$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56,AC$56)))),IF($D$1719=2,(IF(OR(AD$1664=$E1738+6,AD$1664=$E1738+12,AD$1664=$E1738+18,AD$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56/2,AC$56/2)))),(IF(OR(AD$1664=$E1738+3,AD$1664=$E1738+6,AD$1664=$E1738+9,AD$1664=$E1738+12,AD$1664=$E1738+15,AD$1664=$E1738+18,AD$1664=$E1738+21,AD$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56/4,AC$56/4))))))","v":0},{"$f":"(IF($C$8=\"T-bills\",0,IF(AND($C$8=\"Bond\",AD1211>0),AD1211,0)))*IF($D$1719=1,(IF(OR(AE$1664=$E1738+12,AE$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56,AD$56)))),IF($D$1719=2,(IF(OR(AE$1664=$E1738+6,AE$1664=$E1738+12,AE$1664=$E1738+18,AE$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56/2,AD$56/2)))),(IF(OR(AE$1664=$E1738+3,AE$1664=$E1738+6,AE$1664=$E1738+9,AE$1664=$E1738+12,AE$1664=$E1738+15,AE$1664=$E1738+18,AE$1664=$E1738+21,AE$1664=$E1738+24),(IF($D$8=\"Fix\",$Z$56/4,AD$56/4))))))","v":0}]
[null,null,4,{"$f":"IF($C$9=\"Bond\",FX!$N$14,\" \")","v":1},null,null,{"$f":"$G$9","v":"IBRD/ADB/IDB_Var"}]
[null,null,null,null,4,null,"IBRD/ADB/IDB_Var",null,null,null,null,{"$f":"(IF($C$9=\"T-bills\",0,IF(AND($C$9=\"Bond\",K1222>0),K1222,0)))*IF($D$1745=1,(IF(OR(L$1664=$E1749+12,L$1664=$E1749+24),(IF($D$9=\"Fix\",$K$57,K$57)))),IF($D$1745=2,(IF(OR(L$1664=$E1749+6,L$1664=$E1749+12,L$1664=$E1749+18,L$1664=$E1749+24),(IF($D$9=\"Fix\",$K$57/2,K$57/2)))),(IF(OR(L$1664=$E1749+3,L$1664=$E1749+6,L$1664=$E1749+9,L$1664=$E1749+12,L$1664=$E1749+15,L$1664=$E1749+18,L$1664=$E1749+21,L$1664=$E1749+24),(IF($D$9=\"Fix\",$K$57/4,K$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.16927718775687892,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,"IBRD/ADB/IDB_Var",null,null,null,null,null,{"$f":"(IF($C$9=\"T-bills\",0,IF(AND($C$9=\"Bond\",L1223>0),L1223,0)))*IF($D$1745=1,(IF(OR(M$1664=$E1750+12,M$1664=$E1750+24),(IF($D$9=\"Fix\",$L$57,L$57)))),IF($D$1745=2,(IF(OR(M$1664=$E1750+6,M$1664=$E1750+12,M$1664=$E1750+18,M$1664=$E1750+24),(IF($D$9=\"Fix\",$L$57/2,L$57/2)))),(IF(OR(M$1664=$E1750+3,M$1664=$E1750+6,M$1664=$E1750+9,M$1664=$E1750+12,M$1664=$E1750+15,M$1664=$E1750+18,M$1664=$E1750+21,M$1664=$E1750+24),(IF($D$9=\"Fix\",$L$57/4,L$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.16858684066470117,0,0,0,0,0,0,0]
[null,null,null,null,10,null,"IBRD/ADB/IDB_Var",null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$9=\"T-bills\",0,IF(AND($C$9=\"Bond\",Q1228>0),Q1228,0)))*IF($D$1745=1,(IF(OR(R$1664=$E1755+12,R$1664=$E1755+24),(IF($D$9=\"Fix\",$Q$57,Q$57)))),IF($D$1745=2,(IF(OR(R$1664=$E1755+6,R$1664=$E1755+12,R$1664=$E1755+18,R$1664=$E1755+24),(IF($D$9=\"Fix\",$Q$57/2,Q$57/2)))),(IF(OR(R$1664=$E1755+3,R$1664=$E1755+6,R$1664=$E1755+9,R$1664=$E1755+12,R$1664=$E1755+15,R$1664=$E1755+18,R$1664=$E1755+21,R$1664=$E1755+24),(IF($D$9=\"Fix\",$Q$57/4,Q$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.16517710692692564,0,0]
[null,null,null,null,15,null,"IBRD/ADB/IDB_Var",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$9=\"T-bills\",0,IF(AND($C$9=\"Bond\",V1233>0),V1233,0)))*IF($D$1745=1,(IF(OR(W$1664=$E1760+12,W$1664=$E1760+24),(IF($D$9=\"Fix\",$V$57,V$57)))),IF($D$1745=2,(IF(OR(W$1664=$E1760+6,W$1664=$E1760+12,W$1664=$E1760+18,W$1664=$E1760+24),(IF($D$9=\"Fix\",$V$57/2,V$57/2)))),(IF(OR(W$1664=$E1760+3,W$1664=$E1760+6,W$1664=$E1760+9,W$1664=$E1760+12,W$1664=$E1760+15,W$1664=$E1760+18,W$1664=$E1760+21,W$1664=$E1760+24),(IF($D$9=\"Fix\",$V$57/4,V$57/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,"IBRD/ADB/IDB_Var",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$9=\"T-bills\",0,IF(AND($C$9=\"Bond\",AA1238>0),AA1238,0)))*IF($D$1745=1,(IF(OR(AB$1664=$E1765+12,AB$1664=$E1765+24),(IF($D$9=\"Fix\",$AA$57,AA$57)))),IF($D$1745=2,(IF(OR(AB$1664=$E1765+6,AB$1664=$E1765+12,AB$1664=$E1765+18,AB$1664=$E1765+24),(IF($D$9=\"Fix\",$AA$57/2,AA$57/2)))),(IF(OR(AB$1664=$E1765+3,AB$1664=$E1765+6,AB$1664=$E1765+9,AB$1664=$E1765+12,AB$1664=$E1765+15,AB$1664=$E1765+18,AB$1664=$E1765+21,AB$1664=$E1765+24),(IF($D$9=\"Fix\",$AA$57/4,AA$57/4))))))","v":0},{"$f":"(IF($C$9=\"T-bills\",0,IF(AND($C$9=\"Bond\",AB1238>0),AB1238,0)))*IF($D$1745=1,(IF(OR(AC$1664=$E1765+12,AC$1664=$E1765+24),(IF($D$9=\"Fix\",$AA$57,AB$57)))),IF($D$1745=2,(IF(OR(AC$1664=$E1765+6,AC$1664=$E1765+12,AC$1664=$E1765+18,AC$1664=$E1765+24),(IF($D$9=\"Fix\",$AA$57/2,AB$57/2)))),(IF(OR(AC$1664=$E1765+3,AC$1664=$E1765+6,AC$1664=$E1765+9,AC$1664=$E1765+12,AC$1664=$E1765+15,AC$1664=$E1765+18,AC$1664=$E1765+21,AC$1664=$E1765+24),(IF($D$9=\"Fix\",$AA$57/4,AB$57/4))))))","v":0},{"$f":"(IF($C$9=\"T-bills\",0,IF(AND($C$9=\"Bond\",AC1238>0),AC1238,0)))*IF($D$1745=1,(IF(OR(AD$1664=$E1765+12,AD$1664=$E1765+24),(IF($D$9=\"Fix\",$AA$57,AC$57)))),IF($D$1745=2,(IF(OR(AD$1664=$E1765+6,AD$1664=$E1765+12,AD$1664=$E1765+18,AD$1664=$E1765+24),(IF($D$9=\"Fix\",$AA$57/2,AC$57/2)))),(IF(OR(AD$1664=$E1765+3,AD$1664=$E1765+6,AD$1664=$E1765+9,AD$1664=$E1765+12,AD$1664=$E1765+15,AD$1664=$E1765+18,AD$1664=$E1765+21,AD$1664=$E1765+24),(IF($D$9=\"Fix\",$AA$57/4,AC$57/4))))))","v":0},{"$f":"(IF($C$9=\"T-bills\",0,IF(AND($C$9=\"Bond\",AD1238>0),AD1238,0)))*IF($D$1745=1,(IF(OR(AE$1664=$E1765+12,AE$1664=$E1765+24),(IF($D$9=\"Fix\",$AA$57,AD$57)))),IF($D$1745=2,(IF(OR(AE$1664=$E1765+6,AE$1664=$E1765+12,AE$1664=$E1765+18,AE$1664=$E1765+24),(IF($D$9=\"Fix\",$AA$57/2,AD$57/2)))),(IF(OR(AE$1664=$E1765+3,AE$1664=$E1765+6,AE$1664=$E1765+9,AE$1664=$E1765+12,AE$1664=$E1765+15,AE$1664=$E1765+18,AE$1664=$E1765+21,AE$1664=$E1765+24),(IF($D$9=\"Fix\",$AA$57/4,AD$57/4))))))","v":0}]
[null,null,null,null,22,null,"IBRD/ADB/IDB_Var",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$9=\"T-bills\",0,IF(AND($C$9=\"Bond\",AC1240>0),AC1240,0)))*IF($D$1745=1,(IF(OR(AD$1664=$E1767+12,AD$1664=$E1767+24),(IF($D$9=\"Fix\",$AC$57,AC$57)))),IF($D$1745=2,(IF(OR(AD$1664=$E1767+6,AD$1664=$E1767+12,AD$1664=$E1767+18,AD$1664=$E1767+24),(IF($D$9=\"Fix\",$AC$57/2,AC$57/2)))),(IF(OR(AD$1664=$E1767+3,AD$1664=$E1767+6,AD$1664=$E1767+9,AD$1664=$E1767+12,AD$1664=$E1767+15,AD$1664=$E1767+18,AD$1664=$E1767+21,AD$1664=$E1767+24),(IF($D$9=\"Fix\",$AC$57/4,AC$57/4))))))","v":0},{"$f":"(IF($C$9=\"T-bills\",0,IF(AND($C$9=\"Bond\",AD1240>0),AD1240,0)))*IF($D$1745=1,(IF(OR(AE$1664=$E1767+12,AE$1664=$E1767+24),(IF($D$9=\"Fix\",$AC$57,AD$57)))),IF($D$1745=2,(IF(OR(AE$1664=$E1767+6,AE$1664=$E1767+12,AE$1664=$E1767+18,AE$1664=$E1767+24),(IF($D$9=\"Fix\",$AC$57/2,AD$57/2)))),(IF(OR(AE$1664=$E1767+3,AE$1664=$E1767+6,AE$1664=$E1767+9,AE$1664=$E1767+12,AE$1664=$E1767+15,AE$1664=$E1767+18,AE$1664=$E1767+21,AE$1664=$E1767+24),(IF($D$9=\"Fix\",$AC$57/4,AD$57/4))))))","v":0}]
[null,null,null,null,1,null,{"$f":"$G$10","v":"Bilateral_Fixed"},null,{"$f":"(IF($C$10=\"T-bills\",0,IF(AND($C$10=\"Bond\",H1245>0),H1245,0)))*IF($D$1771=1,(IF(OR(I$1664=$E1772+12,I$1664=$E1772+24),(IF($D$10=\"Fix\",$H$58,H$58)))),IF($D$1771=2,(IF(OR(I$1664=$E1772+6,I$1664=$E1772+12,I$1664=$E1772+18,I$1664=$E1772+24),(IF($D$10=\"Fix\",$H$58/2,H$58/2)))),(IF(OR(I$1664=$E1772+3,I$1664=$E1772+6,I$1664=$E1772+9,I$1664=$E1772+12,I$1664=$E1772+15,I$1664=$E1772+18,I$1664=$E1772+21,I$1664=$E1772+24),(IF($D$10=\"Fix\",$H$58/4,H$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.11569990493527839,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,"Bilateral_Fixed",null,null,null,null,null,null,{"$f":"(IF($C$10=\"T-bills\",0,IF(AND($C$10=\"Bond\",M1250>0),M1250,0)))*IF($D$1771=1,(IF(OR(N$1664=$E1777+12,N$1664=$E1777+24),(IF($D$10=\"Fix\",$M$58,M$58)))),IF($D$1771=2,(IF(OR(N$1664=$E1777+6,N$1664=$E1777+12,N$1664=$E1777+18,N$1664=$E1777+24),(IF($D$10=\"Fix\",$M$58/2,M$58/2)))),(IF(OR(N$1664=$E1777+3,N$1664=$E1777+6,N$1664=$E1777+9,N$1664=$E1777+12,N$1664=$E1777+15,N$1664=$E1777+18,N$1664=$E1777+21,N$1664=$E1777+24),(IF($D$10=\"Fix\",$M$58/4,M$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.11335982982763776,0,0,0,0,0,0]
[null,null,null,null,11,null,"Bilateral_Fixed",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$10=\"T-bills\",0,IF(AND($C$10=\"Bond\",R1255>0),R1255,0)))*IF($D$1771=1,(IF(OR(S$1664=$E1782+12,S$1664=$E1782+24),(IF($D$10=\"Fix\",$R$58,R$58)))),IF($D$1771=2,(IF(OR(S$1664=$E1782+6,S$1664=$E1782+12,S$1664=$E1782+18,S$1664=$E1782+24),(IF($D$10=\"Fix\",$R$58/2,R$58/2)))),(IF(OR(S$1664=$E1782+3,S$1664=$E1782+6,S$1664=$E1782+9,S$1664=$E1782+12,S$1664=$E1782+15,S$1664=$E1782+18,S$1664=$E1782+21,S$1664=$E1782+24),(IF($D$10=\"Fix\",$R$58/4,R$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.11106708363969213,0]
[null,null,null,null,12,null,"Bilateral_Fixed",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$10=\"T-bills\",0,IF(AND($C$10=\"Bond\",S1256>0),S1256,0)))*IF($D$1771=1,(IF(OR(T$1664=$E1783+12,T$1664=$E1783+24),(IF($D$10=\"Fix\",$S$58,S$58)))),IF($D$1771=2,(IF(OR(T$1664=$E1783+6,T$1664=$E1783+12,T$1664=$E1783+18,T$1664=$E1783+24),(IF($D$10=\"Fix\",$S$58/2,S$58/2)))),(IF(OR(T$1664=$E1783+3,T$1664=$E1783+6,T$1664=$E1783+9,T$1664=$E1783+12,T$1664=$E1783+15,T$1664=$E1783+18,T$1664=$E1783+21,T$1664=$E1783+24),(IF($D$10=\"Fix\",$S$58/4,S$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.11061412929159981]
[null,null,null,null,19,null,"Bilateral_Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$10=\"T-bills\",0,IF(AND($C$10=\"Bond\",Z1263>0),Z1263,0)))*IF($D$1771=1,(IF(OR(AA$1664=$E1790+12,AA$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58,Z$58)))),IF($D$1771=2,(IF(OR(AA$1664=$E1790+6,AA$1664=$E1790+12,AA$1664=$E1790+18,AA$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58/2,Z$58/2)))),(IF(OR(AA$1664=$E1790+3,AA$1664=$E1790+6,AA$1664=$E1790+9,AA$1664=$E1790+12,AA$1664=$E1790+15,AA$1664=$E1790+18,AA$1664=$E1790+21,AA$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58/4,Z$58/4))))))","v":0},{"$f":"(IF($C$10=\"T-bills\",0,IF(AND($C$10=\"Bond\",AA1263>0),AA1263,0)))*IF($D$1771=1,(IF(OR(AB$1664=$E1790+12,AB$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58,AA$58)))),IF($D$1771=2,(IF(OR(AB$1664=$E1790+6,AB$1664=$E1790+12,AB$1664=$E1790+18,AB$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58/2,AA$58/2)))),(IF(OR(AB$1664=$E1790+3,AB$1664=$E1790+6,AB$1664=$E1790+9,AB$1664=$E1790+12,AB$1664=$E1790+15,AB$1664=$E1790+18,AB$1664=$E1790+21,AB$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58/4,AA$58/4))))))","v":0},{"$f":"(IF($C$10=\"T-bills\",0,IF(AND($C$10=\"Bond\",AB1263>0),AB1263,0)))*IF($D$1771=1,(IF(OR(AC$1664=$E1790+12,AC$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58,AB$58)))),IF($D$1771=2,(IF(OR(AC$1664=$E1790+6,AC$1664=$E1790+12,AC$1664=$E1790+18,AC$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58/2,AB$58/2)))),(IF(OR(AC$1664=$E1790+3,AC$1664=$E1790+6,AC$1664=$E1790+9,AC$1664=$E1790+12,AC$1664=$E1790+15,AC$1664=$E1790+18,AC$1664=$E1790+21,AC$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58/4,AB$58/4))))))","v":0},{"$f":"(IF($C$10=\"T-bills\",0,IF(AND($C$10=\"Bond\",AC1263>0),AC1263,0)))*IF($D$1771=1,(IF(OR(AD$1664=$E1790+12,AD$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58,AC$58)))),IF($D$1771=2,(IF(OR(AD$1664=$E1790+6,AD$1664=$E1790+12,AD$1664=$E1790+18,AD$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58/2,AC$58/2)))),(IF(OR(AD$1664=$E1790+3,AD$1664=$E1790+6,AD$1664=$E1790+9,AD$1664=$E1790+12,AD$1664=$E1790+15,AD$1664=$E1790+18,AD$1664=$E1790+21,AD$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58/4,AC$58/4))))))","v":0},{"$f":"(IF($C$10=\"T-bills\",0,IF(AND($C$10=\"Bond\",AD1263>0),AD1263,0)))*IF($D$1771=1,(IF(OR(AE$1664=$E1790+12,AE$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58,AD$58)))),IF($D$1771=2,(IF(OR(AE$1664=$E1790+6,AE$1664=$E1790+12,AE$1664=$E1790+18,AE$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58/2,AD$58/2)))),(IF(OR(AE$1664=$E1790+3,AE$1664=$E1790+6,AE$1664=$E1790+9,AE$1664=$E1790+12,AE$1664=$E1790+15,AE$1664=$E1790+18,AE$1664=$E1790+21,AE$1664=$E1790+24),(IF($D$10=\"Fix\",$Z$58/4,AD$58/4))))))","v":0}]
[null,null,null,null,23,null,"Bilateral_Fixed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$10=\"T-bills\",0,IF(AND($C$10=\"Bond\",AD1267>0),AD1267,0)))*IF($D$1771=1,(IF(OR(AE$1664=$E1794+12,AE$1664=$E1794+24),(IF($D$10=\"Fix\",$AD$58,$AD$58)))),IF($D$1771=2,(IF(OR(AE$1664=$E1794+6,AE$1664=$E1794+12,AE$1664=$E1794+18,AE$1664=$E1794+24),(IF($D$10=\"Fix\",$AD$58/2,$AD$58/2)))),(IF(OR(AE$1664=$E1794+3,AE$1664=$E1794+6,AE$1664=$E1794+9,AE$1664=$E1794+12,AE$1664=$E1794+15,AE$1664=$E1794+18,AE$1664=$E1794+21,AE$1664=$E1794+24),(IF($D$10=\"Fix\",$AD$58/4,$AD$58/4))))))","v":0}]
[null,null,null,null,2,null,"Commercial Bank_Var",null,null,{"$f":"(IF($C$11=\"T-bills\",0,IF(AND($C$11=\"Bond\",I1272>0),I1272,0)))*IF($D$1797=1,(IF(OR(J$1664=$E1799+12,J$1664=$E1799+24),(IF($D$11=\"Fix\",$I$59,I$59)))),IF($D$1797=2,(IF(OR(J$1664=$E1799+6,J$1664=$E1799+12,J$1664=$E1799+18,J$1664=$E1799+24),(IF($D$11=\"Fix\",$I$59/2,I$59/2)))),(IF(OR(J$1664=$E1799+3,J$1664=$E1799+6,J$1664=$E1799+9,J$1664=$E1799+12,J$1664=$E1799+15,J$1664=$E1799+18,J$1664=$E1799+21,J$1664=$E1799+24),(IF($D$11=\"Fix\",$I$59/4,I$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.29246863148269203,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,"Commercial Bank_Var",null,null,null,{"$f":"(IF($C$11=\"T-bills\",0,IF(AND($C$11=\"Bond\",J1273>0),J1273,0)))*IF($D$1797=1,(IF(OR(K$1664=$E1800+12,K$1664=$E1800+24),(IF($D$11=\"Fix\",$J$59,J$59)))),IF($D$1797=2,(IF(OR(K$1664=$E1800+6,K$1664=$E1800+12,K$1664=$E1800+18,K$1664=$E1800+24),(IF($D$11=\"Fix\",$J$59/2,J$59/2)))),(IF(OR(K$1664=$E1800+3,K$1664=$E1800+6,K$1664=$E1800+9,K$1664=$E1800+12,K$1664=$E1800+15,K$1664=$E1800+18,K$1664=$E1800+21,K$1664=$E1800+24),(IF($D$11=\"Fix\",$J$59/4,J$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.29127588441515884,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,"Commercial Bank_Var",null,null,null,null,null,null,null,null,{"$f":"(IF($C$11=\"T-bills\",0,IF(AND($C$11=\"Bond\",O1278>0),O1278,0)))*IF($D$1797=1,(IF(OR(P$1664=$E1805+12,P$1664=$E1805+24),(IF($D$11=\"Fix\",$O$59,O$59)))),IF($D$1797=2,(IF(OR(P$1664=$E1805+6,P$1664=$E1805+12,P$1664=$E1805+18,P$1664=$E1805+24),(IF($D$11=\"Fix\",$O$59/2,O$59/2)))),(IF(OR(P$1664=$E1805+3,P$1664=$E1805+6,P$1664=$E1805+9,P$1664=$E1805+12,P$1664=$E1805+15,P$1664=$E1805+18,P$1664=$E1805+21,P$1664=$E1805+24),(IF($D$11=\"Fix\",$O$59/4,O$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0.28538471754724137,0,0,0,0]
[null,null,null,null,13,null,"Commercial Bank_Var",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$11=\"T-bills\",0,IF(AND($C$11=\"Bond\",T1283>0),T1283,0)))*IF($D$1797=1,(IF(OR(U$1664=$E1810+12,U$1664=$E1810+24),(IF($D$11=\"Fix\",$T$59,T$59)))),IF($D$1797=2,(IF(OR(U$1664=$E1810+6,U$1664=$E1810+12,U$1664=$E1810+18,U$1664=$E1810+24),(IF($D$11=\"Fix\",$T$59/2,T$59/2)))),(IF(OR(U$1664=$E1810+3,U$1664=$E1810+6,U$1664=$E1810+9,U$1664=$E1810+12,U$1664=$E1810+15,U$1664=$E1810+18,U$1664=$E1810+21,U$1664=$E1810+24),(IF($D$11=\"Fix\",$T$59/4,T$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,"Commercial Bank_Var",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$11=\"T-bills\",0,IF(AND($C$11=\"Bond\",V1285>0),V1285,0)))*IF($D$1797=1,(IF(OR(W$1664=$E1812+12,W$1664=$E1812+24),(IF($D$11=\"Fix\",$V$59,V$59)))),IF($D$1797=2,(IF(OR(W$1664=$E1812+6,W$1664=$E1812+12,W$1664=$E1812+18,W$1664=$E1812+24),(IF($D$11=\"Fix\",$V$59/2,V$59/2)))),(IF(OR(W$1664=$E1812+3,W$1664=$E1812+6,W$1664=$E1812+9,W$1664=$E1812+12,W$1664=$E1812+15,W$1664=$E1812+18,W$1664=$E1812+21,W$1664=$E1812+24),(IF($D$11=\"Fix\",$V$59/4,V$59/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,"Commercial Bank_Var",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$11=\"T-bills\",0,IF(AND($C$11=\"Bond\",AA1290>0),AA1290,0)))*IF($D$1797=1,(IF(OR(AB$1664=$E1817+12,AB$1664=$E1817+24),(IF($D$11=\"Fix\",$AA$59,AA$59)))),IF($D$1797=2,(IF(OR(AB$1664=$E1817+6,AB$1664=$E1817+12,AB$1664=$E1817+18,AB$1664=$E1817+24),(IF($D$11=\"Fix\",$AA$59/2,AA$59/2)))),(IF(OR(AB$1664=$E1817+3,AB$1664=$E1817+6,AB$1664=$E1817+9,AB$1664=$E1817+12,AB$1664=$E1817+15,AB$1664=$E1817+18,AB$1664=$E1817+21,AB$1664=$E1817+24),(IF($D$11=\"Fix\",$AA$59/4,AA$59/4))))))","v":0},{"$f":"(IF($C$11=\"T-bills\",0,IF(AND($C$11=\"Bond\",AB1290>0),AB1290,0)))*IF($D$1797=1,(IF(OR(AC$1664=$E1817+12,AC$1664=$E1817+24),(IF($D$11=\"Fix\",$AA$59,AB$59)))),IF($D$1797=2,(IF(OR(AC$1664=$E1817+6,AC$1664=$E1817+12,AC$1664=$E1817+18,AC$1664=$E1817+24),(IF($D$11=\"Fix\",$AA$59/2,AB$59/2)))),(IF(OR(AC$1664=$E1817+3,AC$1664=$E1817+6,AC$1664=$E1817+9,AC$1664=$E1817+12,AC$1664=$E1817+15,AC$1664=$E1817+18,AC$1664=$E1817+21,AC$1664=$E1817+24),(IF($D$11=\"Fix\",$AA$59/4,AB$59/4))))))","v":0},{"$f":"(IF($C$11=\"T-bills\",0,IF(AND($C$11=\"Bond\",AC1290>0),AC1290,0)))*IF($D$1797=1,(IF(OR(AD$1664=$E1817+12,AD$1664=$E1817+24),(IF($D$11=\"Fix\",$AA$59,AC$59)))),IF($D$1797=2,(IF(OR(AD$1664=$E1817+6,AD$1664=$E1817+12,AD$1664=$E1817+18,AD$1664=$E1817+24),(IF($D$11=\"Fix\",$AA$59/2,AC$59/2)))),(IF(OR(AD$1664=$E1817+3,AD$1664=$E1817+6,AD$1664=$E1817+9,AD$1664=$E1817+12,AD$1664=$E1817+15,AD$1664=$E1817+18,AD$1664=$E1817+21,AD$1664=$E1817+24),(IF($D$11=\"Fix\",$AA$59/4,AC$59/4))))))","v":0},{"$f":"(IF($C$11=\"T-bills\",0,IF(AND($C$11=\"Bond\",AD1290>0),AD1290,0)))*IF($D$1797=1,(IF(OR(AE$1664=$E1817+12,AE$1664=$E1817+24),(IF($D$11=\"Fix\",$AA$59,AD$59)))),IF($D$1797=2,(IF(OR(AE$1664=$E1817+6,AE$1664=$E1817+12,AE$1664=$E1817+18,AE$1664=$E1817+24),(IF($D$11=\"Fix\",$AA$59/2,AD$59/2)))),(IF(OR(AE$1664=$E1817+3,AE$1664=$E1817+6,AE$1664=$E1817+9,AE$1664=$E1817+12,AE$1664=$E1817+15,AE$1664=$E1817+18,AE$1664=$E1817+21,AE$1664=$E1817+24),(IF($D$11=\"Fix\",$AA$59/4,AD$59/4))))))","v":0}]
[]
[null,null,null,null,4,null,0,null,null,null,null,{"$f":"(IF($C$12=\"T-bills\",0,IF(AND($C$12=\"Bond\",K1300>0),K1300,0)))*IF($D$1823=1,(IF(OR(L$1664=$E1827+12,L$1664=$E1827+24),(IF($D$12=\"Fix\",$K$60,K$60)))),IF($D$1823=2,(IF(OR(L$1664=$E1827+6,L$1664=$E1827+12,L$1664=$E1827+18,L$1664=$E1827+24),(IF($D$12=\"Fix\",$K$60/2,K$60/2)))),(IF(OR(L$1664=$E1827+3,L$1664=$E1827+6,L$1664=$E1827+9,L$1664=$E1827+12,L$1664=$E1827+15,L$1664=$E1827+18,L$1664=$E1827+21,L$1664=$E1827+24),(IF($D$12=\"Fix\",$K$60/4,K$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$12=\"T-bills\",0,IF(AND($C$12=\"Bond\",P1305>0),P1305,0)))*IF($D$1823=1,(IF(OR(Q$1664=$E1832+12,Q$1664=$E1832+24),(IF($D$12=\"Fix\",$P$60,P$60)))),IF($D$1823=2,(IF(OR(Q$1664=$E1832+6,Q$1664=$E1832+12,Q$1664=$E1832+18,Q$1664=$E1832+24),(IF($D$12=\"Fix\",$P$60/2,P$60/2)))),(IF(OR(Q$1664=$E1832+3,Q$1664=$E1832+6,Q$1664=$E1832+9,Q$1664=$E1832+12,Q$1664=$E1832+15,Q$1664=$E1832+18,Q$1664=$E1832+21,Q$1664=$E1832+24),(IF($D$12=\"Fix\",$P$60/4,P$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$12=\"T-bills\",0,IF(AND($C$12=\"Bond\",Q1306>0),Q1306,0)))*IF($D$1823=1,(IF(OR(R$1664=$E1833+12,R$1664=$E1833+24),(IF($D$12=\"Fix\",$Q$60,Q$60)))),IF($D$1823=2,(IF(OR(R$1664=$E1833+6,R$1664=$E1833+12,R$1664=$E1833+18,R$1664=$E1833+24),(IF($D$12=\"Fix\",$Q$60/2,Q$60/2)))),(IF(OR(R$1664=$E1833+3,R$1664=$E1833+6,R$1664=$E1833+9,R$1664=$E1833+12,R$1664=$E1833+15,R$1664=$E1833+18,R$1664=$E1833+21,R$1664=$E1833+24),(IF($D$12=\"Fix\",$Q$60/4,Q$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$12=\"T-bills\",0,IF(AND($C$12=\"Bond\",X1313>0),X1313,0)))*IF($D$1823=1,(IF(OR(Y$1664=$E1840+12,Y$1664=$E1840+24),(IF($D$12=\"Fix\",$X$60,X$60)))),IF($D$1823=2,(IF(OR(Y$1664=$E1840+6,Y$1664=$E1840+12,Y$1664=$E1840+18,Y$1664=$E1840+24),(IF($D$12=\"Fix\",$X$60/2,X$60/2)))),(IF(OR(Y$1664=$E1840+3,Y$1664=$E1840+6,Y$1664=$E1840+9,Y$1664=$E1840+12,Y$1664=$E1840+15,Y$1664=$E1840+18,Y$1664=$E1840+21,Y$1664=$E1840+24),(IF($D$12=\"Fix\",$X$60/4,X$60/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,null,21,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$12=\"T-bills\",0,IF(AND($C$12=\"Bond\",AB1317>0),AB1317,0)))*IF($D$1823=1,(IF(OR(AC$1664=$E1844+12,AC$1664=$E1844+24),(IF($D$12=\"Fix\",$AB$60,AB$60)))),IF($D$1823=2,(IF(OR(AC$1664=$E1844+6,AC$1664=$E1844+12,AC$1664=$E1844+18,AC$1664=$E1844+24),(IF($D$12=\"Fix\",$AB$60/2,AB$60/2)))),(IF(OR(AC$1664=$E1844+3,AC$1664=$E1844+6,AC$1664=$E1844+9,AC$1664=$E1844+12,AC$1664=$E1844+15,AC$1664=$E1844+18,AC$1664=$E1844+21,AC$1664=$E1844+24),(IF($D$12=\"Fix\",$AB$60/4,AB$60/4))))))","v":0},{"$f":"(IF($C$12=\"T-bills\",0,IF(AND($C$12=\"Bond\",AC1317>0),AC1317,0)))*IF($D$1823=1,(IF(OR(AD$1664=$E1844+12,AD$1664=$E1844+24),(IF($D$12=\"Fix\",$AB$60,AC$60)))),IF($D$1823=2,(IF(OR(AD$1664=$E1844+6,AD$1664=$E1844+12,AD$1664=$E1844+18,AD$1664=$E1844+24),(IF($D$12=\"Fix\",$AB$60/2,AC$60/2)))),(IF(OR(AD$1664=$E1844+3,AD$1664=$E1844+6,AD$1664=$E1844+9,AD$1664=$E1844+12,AD$1664=$E1844+15,AD$1664=$E1844+18,AD$1664=$E1844+21,AD$1664=$E1844+24),(IF($D$12=\"Fix\",$AB$60/4,AC$60/4))))))","v":0},{"$f":"(IF($C$12=\"T-bills\",0,IF(AND($C$12=\"Bond\",AD1317>0),AD1317,0)))*IF($D$1823=1,(IF(OR(AE$1664=$E1844+12,AE$1664=$E1844+24),(IF($D$12=\"Fix\",$AB$60,AD$60)))),IF($D$1823=2,(IF(OR(AE$1664=$E1844+6,AE$1664=$E1844+12,AE$1664=$E1844+18,AE$1664=$E1844+24),(IF($D$12=\"Fix\",$AB$60/2,AD$60/2)))),(IF(OR(AE$1664=$E1844+3,AE$1664=$E1844+6,AE$1664=$E1844+9,AE$1664=$E1844+12,AE$1664=$E1844+15,AE$1664=$E1844+18,AE$1664=$E1844+21,AE$1664=$E1844+24),(IF($D$12=\"Fix\",$AB$60/4,AD$60/4))))))","v":0}]
[null,null,8,{"$f":"IF($C$13=\"Bond\",FX!$N$18,\" \")","v":1},null,null,{"$f":"$G$13","v":0}]
[null,null,null,null,1,null,{"$f":"$G$13","v":0},null,{"$f":"(IF($C$13=\"T-bills\",0,IF(AND($C$13=\"Bond\",H1323>0),H1323,0)))*IF($D$1849=1,(IF(OR(I$1664=$E1850+12,I$1664=$E1850+24),(IF($D$13=\"Fix\",$H$61,H$61)))),IF($D$1849=2,(IF(OR(I$1664=$E1850+6,I$1664=$E1850+12,I$1664=$E1850+18,I$1664=$E1850+24),(IF($D$13=\"Fix\",$H$61/2,H$61/2)))),(IF(OR(I$1664=$E1850+3,I$1664=$E1850+6,I$1664=$E1850+9,I$1664=$E1850+12,I$1664=$E1850+15,I$1664=$E1850+18,I$1664=$E1850+21,I$1664=$E1850+24),(IF($D$13=\"Fix\",$H$61/4,H$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,0,null,null,null,null,null,null,{"$f":"(IF($C$13=\"T-bills\",0,IF(AND($C$13=\"Bond\",M1328>0),M1328,0)))*IF($D$1849=1,(IF(OR(N$1664=$E1855+12,N$1664=$E1855+24),(IF($D$13=\"Fix\",$M$61,M$61)))),IF($D$1849=2,(IF(OR(N$1664=$E1855+6,N$1664=$E1855+12,N$1664=$E1855+18,N$1664=$E1855+24),(IF($D$13=\"Fix\",$M$61/2,M$61/2)))),(IF(OR(N$1664=$E1855+3,N$1664=$E1855+6,N$1664=$E1855+9,N$1664=$E1855+12,N$1664=$E1855+15,N$1664=$E1855+18,N$1664=$E1855+21,N$1664=$E1855+24),(IF($D$13=\"Fix\",$M$61/4,M$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$13=\"T-bills\",0,IF(AND($C$13=\"Bond\",P1331>0),P1331,0)))*IF($D$1849=1,(IF(OR(Q$1664=$E1858+12,Q$1664=$E1858+24),(IF($D$13=\"Fix\",$P$61,P$61)))),IF($D$1849=2,(IF(OR(Q$1664=$E1858+6,Q$1664=$E1858+12,Q$1664=$E1858+18,Q$1664=$E1858+24),(IF($D$13=\"Fix\",$P$61/2,P$61/2)))),(IF(OR(Q$1664=$E1858+3,Q$1664=$E1858+6,Q$1664=$E1858+9,Q$1664=$E1858+12,Q$1664=$E1858+15,Q$1664=$E1858+18,Q$1664=$E1858+21,Q$1664=$E1858+24),(IF($D$13=\"Fix\",$P$61/4,P$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$13=\"T-bills\",0,IF(AND($C$13=\"Bond\",X1339>0),X1339,0)))*IF($D$1849=1,(IF(OR(Y$1664=$E1866+12,Y$1664=$E1866+24),(IF($D$13=\"Fix\",$X$61,X$61)))),IF($D$1849=2,(IF(OR(Y$1664=$E1866+6,Y$1664=$E1866+12,Y$1664=$E1866+18,Y$1664=$E1866+24),(IF($D$13=\"Fix\",$X$61/2,X$61/2)))),(IF(OR(Y$1664=$E1866+3,Y$1664=$E1866+6,Y$1664=$E1866+9,Y$1664=$E1866+12,Y$1664=$E1866+15,Y$1664=$E1866+18,Y$1664=$E1866+21,Y$1664=$E1866+24),(IF($D$13=\"Fix\",$X$61/4,X$61/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,null,18,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$13=\"T-bills\",0,IF(AND($C$13=\"Bond\",Y1340>0),Y1340,0)))*IF($D$1849=1,(IF(OR(Z$1664=$E1867+12,Z$1664=$E1867+24),(IF($D$13=\"Fix\",$Y$61,Y$61)))),IF($D$1849=2,(IF(OR(Z$1664=$E1867+6,Z$1664=$E1867+12,Z$1664=$E1867+18,Z$1664=$E1867+24),(IF($D$13=\"Fix\",$Y$61/2,Y$61/2)))),(IF(OR(Z$1664=$E1867+3,Z$1664=$E1867+6,Z$1664=$E1867+9,Z$1664=$E1867+12,Z$1664=$E1867+15,Z$1664=$E1867+18,Z$1664=$E1867+21,Z$1664=$E1867+24),(IF($D$13=\"Fix\",$Y$61/4,Y$61/4))))))","v":0},0,0,0,0,0]
[null,null,null,null,23,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$13=\"T-bills\",0,IF(AND($C$13=\"Bond\",AD1345>0),AD1345,0)))*IF($D$1849=1,(IF(OR(AE$1664=$E1872+12,AE$1664=$E1872+24),(IF($D$13=\"Fix\",$AD$61,$AD$61)))),IF($D$1849=2,(IF(OR(AE$1664=$E1872+6,AE$1664=$E1872+12,AE$1664=$E1872+18,AE$1664=$E1872+24),(IF($D$13=\"Fix\",$AD$61/2,$AD$61/2)))),(IF(OR(AE$1664=$E1872+3,AE$1664=$E1872+6,AE$1664=$E1872+9,AE$1664=$E1872+12,AE$1664=$E1872+15,AE$1664=$E1872+18,AE$1664=$E1872+21,AE$1664=$E1872+24),(IF($D$13=\"Fix\",$AD$61/4,$AD$61/4))))))","v":0}]
[null,null,null,null,2,null,0,null,null,{"$f":"(IF($C$14=\"T-bills\",0,IF(AND($C$14=\"Bond\",I1350>0),I1350,0)))*IF($D$1875=1,(IF(OR(J$1664=$E1877+12,J$1664=$E1877+24),(IF($D$14=\"Fix\",$I$62,I$62)))),IF($D$1875=2,(IF(OR(J$1664=$E1877+6,J$1664=$E1877+12,J$1664=$E1877+18,J$1664=$E1877+24),(IF($D$14=\"Fix\",$I$62/2,I$62/2)))),(IF(OR(J$1664=$E1877+3,J$1664=$E1877+6,J$1664=$E1877+9,J$1664=$E1877+12,J$1664=$E1877+15,J$1664=$E1877+18,J$1664=$E1877+21,J$1664=$E1877+24),(IF($D$14=\"Fix\",$I$62/4,I$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,0,null,null,null,null,null,null,null,{"$f":"(IF($C$14=\"T-bills\",0,IF(AND($C$14=\"Bond\",N1355>0),N1355,0)))*IF($D$1875=1,(IF(OR(O$1664=$E1882+12,O$1664=$E1882+24),(IF($D$14=\"Fix\",$N$62,N$62)))),IF($D$1875=2,(IF(OR(O$1664=$E1882+6,O$1664=$E1882+12,O$1664=$E1882+18,O$1664=$E1882+24),(IF($D$14=\"Fix\",$N$62/2,N$62/2)))),(IF(OR(O$1664=$E1882+3,O$1664=$E1882+6,O$1664=$E1882+9,O$1664=$E1882+12,O$1664=$E1882+15,O$1664=$E1882+18,O$1664=$E1882+21,O$1664=$E1882+24),(IF($D$14=\"Fix\",$N$62/4,N$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$14=\"T-bills\",0,IF(AND($C$14=\"Bond\",Q1358>0),Q1358,0)))*IF($D$1875=1,(IF(OR(R$1664=$E1885+12,R$1664=$E1885+24),(IF($D$14=\"Fix\",$Q$62,Q$62)))),IF($D$1875=2,(IF(OR(R$1664=$E1885+6,R$1664=$E1885+12,R$1664=$E1885+18,R$1664=$E1885+24),(IF($D$14=\"Fix\",$Q$62/2,Q$62/2)))),(IF(OR(R$1664=$E1885+3,R$1664=$E1885+6,R$1664=$E1885+9,R$1664=$E1885+12,R$1664=$E1885+15,R$1664=$E1885+18,R$1664=$E1885+21,R$1664=$E1885+24),(IF($D$14=\"Fix\",$Q$62/4,Q$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$14=\"T-bills\",0,IF(AND($C$14=\"Bond\",U1362>0),U1362,0)))*IF($D$1875=1,(IF(OR(V$1664=$E1889+12,V$1664=$E1889+24),(IF($D$14=\"Fix\",$U$62,U262)))),IF($D$1875=2,(IF(OR(V$1664=$E1889+6,V$1664=$E1889+12,V$1664=$E1889+18,V$1664=$E1889+24),(IF($D$14=\"Fix\",$U$62/2,U$62/2)))),(IF(OR(V$1664=$E1889+3,V$1664=$E1889+6,V$1664=$E1889+9,V$1664=$E1889+12,V$1664=$E1889+15,V$1664=$E1889+18,V$1664=$E1889+21,V$1664=$E1889+24),(IF($D$14=\"Fix\",$U$62/4,U$62/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$14=\"T-bills\",0,IF(AND($C$14=\"Bond\",Z1367>0),Z1367,0)))*IF($D$1875=1,(IF(OR(AA$1664=$E1894+12,AA$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62,Z$62)))),IF($D$1875=2,(IF(OR(AA$1664=$E1894+6,AA$1664=$E1894+12,AA$1664=$E1894+18,AA$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62/2,Z$62/2)))),(IF(OR(AA$1664=$E1894+3,AA$1664=$E1894+6,AA$1664=$E1894+9,AA$1664=$E1894+12,AA$1664=$E1894+15,AA$1664=$E1894+18,AA$1664=$E1894+21,AA$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62/4,Z$62/4))))))","v":0},{"$f":"(IF($C$14=\"T-bills\",0,IF(AND($C$14=\"Bond\",AA1367>0),AA1367,0)))*IF($D$1875=1,(IF(OR(AB$1664=$E1894+12,AB$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62,AA$62)))),IF($D$1875=2,(IF(OR(AB$1664=$E1894+6,AB$1664=$E1894+12,AB$1664=$E1894+18,AB$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62/2,AA$62/2)))),(IF(OR(AB$1664=$E1894+3,AB$1664=$E1894+6,AB$1664=$E1894+9,AB$1664=$E1894+12,AB$1664=$E1894+15,AB$1664=$E1894+18,AB$1664=$E1894+21,AB$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62/4,AA$62/4))))))","v":0},{"$f":"(IF($C$14=\"T-bills\",0,IF(AND($C$14=\"Bond\",AB1367>0),AB1367,0)))*IF($D$1875=1,(IF(OR(AC$1664=$E1894+12,AC$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62,AB$62)))),IF($D$1875=2,(IF(OR(AC$1664=$E1894+6,AC$1664=$E1894+12,AC$1664=$E1894+18,AC$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62/2,AB$62/2)))),(IF(OR(AC$1664=$E1894+3,AC$1664=$E1894+6,AC$1664=$E1894+9,AC$1664=$E1894+12,AC$1664=$E1894+15,AC$1664=$E1894+18,AC$1664=$E1894+21,AC$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62/4,AB$62/4))))))","v":0},{"$f":"(IF($C$14=\"T-bills\",0,IF(AND($C$14=\"Bond\",AC1367>0),AC1367,0)))*IF($D$1875=1,(IF(OR(AD$1664=$E1894+12,AD$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62,AC$62)))),IF($D$1875=2,(IF(OR(AD$1664=$E1894+6,AD$1664=$E1894+12,AD$1664=$E1894+18,AD$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62/2,AC$62/2)))),(IF(OR(AD$1664=$E1894+3,AD$1664=$E1894+6,AD$1664=$E1894+9,AD$1664=$E1894+12,AD$1664=$E1894+15,AD$1664=$E1894+18,AD$1664=$E1894+21,AD$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62/4,AC$62/4))))))","v":0},{"$f":"(IF($C$14=\"T-bills\",0,IF(AND($C$14=\"Bond\",AD1367>0),AD1367,0)))*IF($D$1875=1,(IF(OR(AE$1664=$E1894+12,AE$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62,AD$62)))),IF($D$1875=2,(IF(OR(AE$1664=$E1894+6,AE$1664=$E1894+12,AE$1664=$E1894+18,AE$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62/2,AD$62/2)))),(IF(OR(AE$1664=$E1894+3,AE$1664=$E1894+6,AE$1664=$E1894+9,AE$1664=$E1894+12,AE$1664=$E1894+15,AE$1664=$E1894+18,AE$1664=$E1894+21,AE$1664=$E1894+24),(IF($D$14=\"Fix\",$Z$62/4,AD$62/4))))))","v":0}]
[null,null,null,null,24,null,0]
[]
[null,null,null,null,4,null,0,null,null,null,null,{"$f":"(IF($C$15=\"T-bills\",0,IF(AND($C$15=\"Bond\",K1378>0),K1378,0)))*IF($D$1901=1,(IF(OR(L$1664=$E1905+12,L$1664=$E1905+24),(IF($D$15=\"Fix\",$K$63,K$63)))),IF($D$1901=2,(IF(OR(L$1664=$E1905+6,L$1664=$E1905+12,L$1664=$E1905+18,L$1664=$E1905+24),(IF($D$15=\"Fix\",$K$63/2,K$63/2)))),(IF(OR(L$1664=$E1905+3,L$1664=$E1905+6,L$1664=$E1905+9,L$1664=$E1905+12,L$1664=$E1905+15,L$1664=$E1905+18,L$1664=$E1905+21,L$1664=$E1905+24),(IF($D$15=\"Fix\",$K$63/4,K$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$15=\"T-bills\",0,IF(AND($C$15=\"Bond\",R1385>0),R1385,0)))*IF($D$1901=1,(IF(OR(S$1664=$E1912+12,S$1664=$E1912+24),(IF($D$15=\"Fix\",$R$63,R$63)))),IF($D$1901=2,(IF(OR(S$1664=$E1912+6,S$1664=$E1912+12,S$1664=$E1912+18,S$1664=$E1912+24),(IF($D$15=\"Fix\",$R$63/2,R$63/2)))),(IF(OR(S$1664=$E1912+3,S$1664=$E1912+6,S$1664=$E1912+9,S$1664=$E1912+12,S$1664=$E1912+15,S$1664=$E1912+18,S$1664=$E1912+21,S$1664=$E1912+24),(IF($D$15=\"Fix\",$R$63/4,R$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$15=\"T-bills\",0,IF(AND($C$15=\"Bond\",V1389>0),V1389,0)))*IF($D$1901=1,(IF(OR(W$1664=$E1916+12,W$1664=$E1916+24),(IF($D$15=\"Fix\",$V$63,V$63)))),IF($D$1901=2,(IF(OR(W$1664=$E1916+6,W$1664=$E1916+12,W$1664=$E1916+18,W$1664=$E1916+24),(IF($D$15=\"Fix\",$V$63/2,V$63/2)))),(IF(OR(W$1664=$E1916+3,W$1664=$E1916+6,W$1664=$E1916+9,W$1664=$E1916+12,W$1664=$E1916+15,W$1664=$E1916+18,W$1664=$E1916+21,W$1664=$E1916+24),(IF($D$15=\"Fix\",$V$63/4,V$63/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$15=\"T-bills\",0,IF(AND($C$15=\"Bond\",W1390>0),W1390,0)))*IF($D$1901=1,(IF(OR(X$1664=$E1917+12,X$1664=$E1917+24),(IF($D$15=\"Fix\",$W$63,W$63)))),IF($D$1901=2,(IF(OR(X$1664=$E1917+6,X$1664=$E1917+12,X$1664=$E1917+18,X$1664=$E1917+24),(IF($D$15=\"Fix\",$W$63/2,W$63/2)))),(IF(OR(X$1664=$E1917+3,X$1664=$E1917+6,X$1664=$E1917+9,X$1664=$E1917+12,X$1664=$E1917+15,X$1664=$E1917+18,X$1664=$E1917+21,X$1664=$E1917+24),(IF($D$15=\"Fix\",$W$63/4,W$63/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,null,21,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$15=\"T-bills\",0,IF(AND($C$15=\"Bond\",AB1395>0),AB1395,0)))*IF($D$1901=1,(IF(OR(AC$1664=$E1922+12,AC$1664=$E1922+24),(IF($D$15=\"Fix\",$AB$63,AB$63)))),IF($D$1901=2,(IF(OR(AC$1664=$E1922+6,AC$1664=$E1922+12,AC$1664=$E1922+18,AC$1664=$E1922+24),(IF($D$15=\"Fix\",$AB$63/2,AB$63/2)))),(IF(OR(AC$1664=$E1922+3,AC$1664=$E1922+6,AC$1664=$E1922+9,AC$1664=$E1922+12,AC$1664=$E1922+15,AC$1664=$E1922+18,AC$1664=$E1922+21,AC$1664=$E1922+24),(IF($D$15=\"Fix\",$AB$63/4,AB$63/4))))))","v":0},{"$f":"(IF($C$15=\"T-bills\",0,IF(AND($C$15=\"Bond\",AC1395>0),AC1395,0)))*IF($D$1901=1,(IF(OR(AD$1664=$E1922+12,AD$1664=$E1922+24),(IF($D$15=\"Fix\",$AB$63,AC$63)))),IF($D$1901=2,(IF(OR(AD$1664=$E1922+6,AD$1664=$E1922+12,AD$1664=$E1922+18,AD$1664=$E1922+24),(IF($D$15=\"Fix\",$AB$63/2,AC$63/2)))),(IF(OR(AD$1664=$E1922+3,AD$1664=$E1922+6,AD$1664=$E1922+9,AD$1664=$E1922+12,AD$1664=$E1922+15,AD$1664=$E1922+18,AD$1664=$E1922+21,AD$1664=$E1922+24),(IF($D$15=\"Fix\",$AB$63/4,AC$63/4))))))","v":0},{"$f":"(IF($C$15=\"T-bills\",0,IF(AND($C$15=\"Bond\",AD1395>0),AD1395,0)))*IF($D$1901=1,(IF(OR(AE$1664=$E1922+12,AE$1664=$E1922+24),(IF($D$15=\"Fix\",$AB$63,AD$63)))),IF($D$1901=2,(IF(OR(AE$1664=$E1922+6,AE$1664=$E1922+12,AE$1664=$E1922+18,AE$1664=$E1922+24),(IF($D$15=\"Fix\",$AB$63/2,AD$63/2)))),(IF(OR(AE$1664=$E1922+3,AE$1664=$E1922+6,AE$1664=$E1922+9,AE$1664=$E1922+12,AE$1664=$E1922+15,AE$1664=$E1922+18,AE$1664=$E1922+21,AE$1664=$E1922+24),(IF($D$15=\"Fix\",$AB$63/4,AD$63/4))))))","v":0}]
[null,null,11,{"$f":"IF($C$16=\"Bond\",FX!$N$21,\" \")","v":0},null,null,{"$f":"$G$16","v":0}]
[null,null,null,null,3,null,0,null,null,null,{"$f":"(IF($C$16=\"T-bills\",0,IF(AND($C$16=\"Bond\",J1403>0),J1403,0)))*IF($D$1927=1,(IF(OR(K$1664=$E1930+12,K$1664=$E1930+24),(IF($D$16=\"Fix\",$J$64,J$64)))),IF($D$1927=2,(IF(OR(K$1664=$E1930+6,K$1664=$E1930+12,K$1664=$E1930+18,K$1664=$E1930+24),(IF($D$16=\"Fix\",$J$64/2,J$64/2)))),(IF(OR(K$1664=$E1930+3,K$1664=$E1930+6,K$1664=$E1930+9,K$1664=$E1930+12,K$1664=$E1930+15,K$1664=$E1930+18,K$1664=$E1930+21,K$1664=$E1930+24),(IF($D$16=\"Fix\",$J$64/4,J$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,0,null,null,null,null,null,null,null,{"$f":"(IF($C$16=\"T-bills\",0,IF(AND($C$16=\"Bond\",N1407>0),N1407,0)))*IF($D$1927=1,(IF(OR(O$1664=$E1934+12,O$1664=$E1934+24),(IF($D$16=\"Fix\",$N$64,N$64)))),IF($D$1927=2,(IF(OR(O$1664=$E1934+6,O$1664=$E1934+12,O$1664=$E1934+18,O$1664=$E1934+24),(IF($D$16=\"Fix\",$N$64/2,N$64/2)))),(IF(OR(O$1664=$E1934+3,O$1664=$E1934+6,O$1664=$E1934+9,O$1664=$E1934+12,O$1664=$E1934+15,O$1664=$E1934+18,O$1664=$E1934+21,O$1664=$E1934+24),(IF($D$16=\"Fix\",$N$64/4,N$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$16=\"T-bills\",0,IF(AND($C$16=\"Bond\",S1412>0),S1412,0)))*IF($D$1927=1,(IF(OR(T$1664=$E1939+12,T$1664=$E1939+24),(IF($D$16=\"Fix\",$S$64,S$64)))),IF($D$1927=2,(IF(OR(T$1664=$E1939+6,T$1664=$E1939+12,T$1664=$E1939+18,T$1664=$E1939+24),(IF($D$16=\"Fix\",$S$64/2,S$64/2)))),(IF(OR(T$1664=$E1939+3,T$1664=$E1939+6,T$1664=$E1939+9,T$1664=$E1939+12,T$1664=$E1939+15,T$1664=$E1939+18,T$1664=$E1939+21,T$1664=$E1939+24),(IF($D$16=\"Fix\",$S$64/4,S$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$16=\"T-bills\",0,IF(AND($C$16=\"Bond\",X1417>0),X1417,0)))*IF($D$1927=1,(IF(OR(Y$1664=$E1944+12,Y$1664=$E1944+24),(IF($D$16=\"Fix\",$X$64,X$64)))),IF($D$1927=2,(IF(OR(Y$1664=$E1944+6,Y$1664=$E1944+12,Y$1664=$E1944+18,Y$1664=$E1944+24),(IF($D$16=\"Fix\",$X$64/2,X$64/2)))),(IF(OR(Y$1664=$E1944+3,Y$1664=$E1944+6,Y$1664=$E1944+9,Y$1664=$E1944+12,Y$1664=$E1944+15,Y$1664=$E1944+18,Y$1664=$E1944+21,Y$1664=$E1944+24),(IF($D$16=\"Fix\",$X$64/4,X$64/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,null,22,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$16=\"T-bills\",0,IF(AND($C$16=\"Bond\",AC1422>0),AC1422,0)))*IF($D$1927=1,(IF(OR(AD$1664=$E1949+12,AD$1664=$E1949+24),(IF($D$16=\"Fix\",$AC$64,AC$64)))),IF($D$1927=2,(IF(OR(AD$1664=$E1949+6,AD$1664=$E1949+12,AD$1664=$E1949+18,AD$1664=$E1949+24),(IF($D$16=\"Fix\",$AC$64/2,AC$64/2)))),(IF(OR(AD$1664=$E1949+3,AD$1664=$E1949+6,AD$1664=$E1949+9,AD$1664=$E1949+12,AD$1664=$E1949+15,AD$1664=$E1949+18,AD$1664=$E1949+21,AD$1664=$E1949+24),(IF($D$16=\"Fix\",$AC$64/4,AC$64/4))))))","v":0},{"$f":"(IF($C$16=\"T-bills\",0,IF(AND($C$16=\"Bond\",AD1422>0),AD1422,0)))*IF($D$1927=1,(IF(OR(AE$1664=$E1949+12,AE$1664=$E1949+24),(IF($D$16=\"Fix\",$AC$64,AD$64)))),IF($D$1927=2,(IF(OR(AE$1664=$E1949+6,AE$1664=$E1949+12,AE$1664=$E1949+18,AE$1664=$E1949+24),(IF($D$16=\"Fix\",$AC$64/2,AD$64/2)))),(IF(OR(AE$1664=$E1949+3,AE$1664=$E1949+6,AE$1664=$E1949+9,AE$1664=$E1949+12,AE$1664=$E1949+15,AE$1664=$E1949+18,AE$1664=$E1949+21,AE$1664=$E1949+24),(IF($D$16=\"Fix\",$AC$64/4,AD$64/4))))))","v":0}]
[null,null,null,null,23,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$16=\"T-bills\",0,IF(AND($C$16=\"Bond\",AD1423>0),AD1423,0)))*IF($D$1927=1,(IF(OR(AE$1664=$E1950+12,AE$1664=$E1950+24),(IF($D$16=\"Fix\",$AD$64,$AD$64)))),IF($D$1927=2,(IF(OR(AE$1664=$E1950+6,AE$1664=$E1950+12,AE$1664=$E1950+18,AE$1664=$E1950+24),(IF($D$16=\"Fix\",$AD$64/2,$AD$64/2)))),(IF(OR(AE$1664=$E1950+3,AE$1664=$E1950+6,AE$1664=$E1950+9,AE$1664=$E1950+12,AE$1664=$E1950+15,AE$1664=$E1950+18,AE$1664=$E1950+21,AE$1664=$E1950+24),(IF($D$16=\"Fix\",$AD$64/4,$AD$64/4))))))","v":0}]
[null,null,null,null,4,null,0,null,null,null,null,{"$f":"(IF($C$17=\"T-bills\",0,IF(AND($C$17=\"Bond\",K1430>0),K1430,0)))*IF($D$1953=1,(IF(OR(L$1664=$E1957+12,L$1664=$E1957+24),(IF($D$17=\"Fix\",$K$65,K$65)))),IF($D$1953=2,(IF(OR(L$1664=$E1957+6,L$1664=$E1957+12,L$1664=$E1957+18,L$1664=$E1957+24),(IF($D$17=\"Fix\",$K$65/2,K$65/2)))),(IF(OR(L$1664=$E1957+3,L$1664=$E1957+6,L$1664=$E1957+9,L$1664=$E1957+12,L$1664=$E1957+15,L$1664=$E1957+18,L$1664=$E1957+21,L$1664=$E1957+24),(IF($D$17=\"Fix\",$K$65/4,K$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,0,null,null,null,null,null,null,null,null,{"$f":"(IF($C$17=\"T-bills\",0,IF(AND($C$17=\"Bond\",O1434>0),O1434,0)))*IF($D$1953=1,(IF(OR(P$1664=$E1961+12,P$1664=$E1961+24),(IF($D$17=\"Fix\",$O$65,O$65)))),IF($D$1953=2,(IF(OR(P$1664=$E1961+6,P$1664=$E1961+12,P$1664=$E1961+18,P$1664=$E1961+24),(IF($D$17=\"Fix\",$O$65/2,O$65/2)))),(IF(OR(P$1664=$E1961+3,P$1664=$E1961+6,P$1664=$E1961+9,P$1664=$E1961+12,P$1664=$E1961+15,P$1664=$E1961+18,P$1664=$E1961+21,P$1664=$E1961+24),(IF($D$17=\"Fix\",$O$65/4,O$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$17=\"T-bills\",0,IF(AND($C$17=\"Bond\",T1439>0),T1439,0)))*IF($D$1953=1,(IF(OR(U$1664=$E1966+12,U$1664=$E1966+24),(IF($D$17=\"Fix\",$T$65,T$65)))),IF($D$1953=2,(IF(OR(U$1664=$E1966+6,U$1664=$E1966+12,U$1664=$E1966+18,U$1664=$E1966+24),(IF($D$17=\"Fix\",$T$65/2,T$65/2)))),(IF(OR(U$1664=$E1966+3,U$1664=$E1966+6,U$1664=$E1966+9,U$1664=$E1966+12,U$1664=$E1966+15,U$1664=$E1966+18,U$1664=$E1966+21,U$1664=$E1966+24),(IF($D$17=\"Fix\",$T$65/4,T$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$17=\"T-bills\",0,IF(AND($C$17=\"Bond\",U1440>0),U1440,0)))*IF($D$1953=1,(IF(OR(V$1664=$E1967+12,V$1664=$E1967+24),(IF($D$17=\"Fix\",$U$65,U340)))),IF($D$1953=2,(IF(OR(V$1664=$E1967+6,V$1664=$E1967+12,V$1664=$E1967+18,V$1664=$E1967+24),(IF($D$17=\"Fix\",$U$65/2,U$65/2)))),(IF(OR(V$1664=$E1967+3,V$1664=$E1967+6,V$1664=$E1967+9,V$1664=$E1967+12,V$1664=$E1967+15,V$1664=$E1967+18,V$1664=$E1967+21,V$1664=$E1967+24),(IF($D$17=\"Fix\",$U$65/4,U$65/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$17=\"T-bills\",0,IF(AND($C$17=\"Bond\",Z1445>0),Z1445,0)))*IF($D$1953=1,(IF(OR(AA$1664=$E1972+12,AA$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65,Z$65)))),IF($D$1953=2,(IF(OR(AA$1664=$E1972+6,AA$1664=$E1972+12,AA$1664=$E1972+18,AA$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65/2,Z$65/2)))),(IF(OR(AA$1664=$E1972+3,AA$1664=$E1972+6,AA$1664=$E1972+9,AA$1664=$E1972+12,AA$1664=$E1972+15,AA$1664=$E1972+18,AA$1664=$E1972+21,AA$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65/4,Z$65/4))))))","v":0},{"$f":"(IF($C$17=\"T-bills\",0,IF(AND($C$17=\"Bond\",AA1445>0),AA1445,0)))*IF($D$1953=1,(IF(OR(AB$1664=$E1972+12,AB$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65,AA$65)))),IF($D$1953=2,(IF(OR(AB$1664=$E1972+6,AB$1664=$E1972+12,AB$1664=$E1972+18,AB$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65/2,AA$65/2)))),(IF(OR(AB$1664=$E1972+3,AB$1664=$E1972+6,AB$1664=$E1972+9,AB$1664=$E1972+12,AB$1664=$E1972+15,AB$1664=$E1972+18,AB$1664=$E1972+21,AB$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65/4,AA$65/4))))))","v":0},{"$f":"(IF($C$17=\"T-bills\",0,IF(AND($C$17=\"Bond\",AB1445>0),AB1445,0)))*IF($D$1953=1,(IF(OR(AC$1664=$E1972+12,AC$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65,AB$65)))),IF($D$1953=2,(IF(OR(AC$1664=$E1972+6,AC$1664=$E1972+12,AC$1664=$E1972+18,AC$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65/2,AB$65/2)))),(IF(OR(AC$1664=$E1972+3,AC$1664=$E1972+6,AC$1664=$E1972+9,AC$1664=$E1972+12,AC$1664=$E1972+15,AC$1664=$E1972+18,AC$1664=$E1972+21,AC$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65/4,AB$65/4))))))","v":0},{"$f":"(IF($C$17=\"T-bills\",0,IF(AND($C$17=\"Bond\",AC1445>0),AC1445,0)))*IF($D$1953=1,(IF(OR(AD$1664=$E1972+12,AD$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65,AC$65)))),IF($D$1953=2,(IF(OR(AD$1664=$E1972+6,AD$1664=$E1972+12,AD$1664=$E1972+18,AD$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65/2,AC$65/2)))),(IF(OR(AD$1664=$E1972+3,AD$1664=$E1972+6,AD$1664=$E1972+9,AD$1664=$E1972+12,AD$1664=$E1972+15,AD$1664=$E1972+18,AD$1664=$E1972+21,AD$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65/4,AC$65/4))))))","v":0},{"$f":"(IF($C$17=\"T-bills\",0,IF(AND($C$17=\"Bond\",AD1445>0),AD1445,0)))*IF($D$1953=1,(IF(OR(AE$1664=$E1972+12,AE$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65,AD$65)))),IF($D$1953=2,(IF(OR(AE$1664=$E1972+6,AE$1664=$E1972+12,AE$1664=$E1972+18,AE$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65/2,AD$65/2)))),(IF(OR(AE$1664=$E1972+3,AE$1664=$E1972+6,AE$1664=$E1972+9,AE$1664=$E1972+12,AE$1664=$E1972+15,AE$1664=$E1972+18,AE$1664=$E1972+21,AE$1664=$E1972+24),(IF($D$17=\"Fix\",$Z$65/4,AD$65/4))))))","v":0}]
[null,null,null,null,22,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$17=\"T-bills\",0,IF(AND($C$17=\"Bond\",AC1448>0),AC1448,0)))*IF($D$1953=1,(IF(OR(AD$1664=$E1975+12,AD$1664=$E1975+24),(IF($D$17=\"Fix\",$AC$65,AC$65)))),IF($D$1953=2,(IF(OR(AD$1664=$E1975+6,AD$1664=$E1975+12,AD$1664=$E1975+18,AD$1664=$E1975+24),(IF($D$17=\"Fix\",$AC$65/2,AC$65/2)))),(IF(OR(AD$1664=$E1975+3,AD$1664=$E1975+6,AD$1664=$E1975+9,AD$1664=$E1975+12,AD$1664=$E1975+15,AD$1664=$E1975+18,AD$1664=$E1975+21,AD$1664=$E1975+24),(IF($D$17=\"Fix\",$AC$65/4,AC$65/4))))))","v":0},{"$f":"(IF($C$17=\"T-bills\",0,IF(AND($C$17=\"Bond\",AD1448>0),AD1448,0)))*IF($D$1953=1,(IF(OR(AE$1664=$E1975+12,AE$1664=$E1975+24),(IF($D$17=\"Fix\",$AC$65,AD$65)))),IF($D$1953=2,(IF(OR(AE$1664=$E1975+6,AE$1664=$E1975+12,AE$1664=$E1975+18,AE$1664=$E1975+24),(IF($D$17=\"Fix\",$AC$65/2,AD$65/2)))),(IF(OR(AE$1664=$E1975+3,AE$1664=$E1975+6,AE$1664=$E1975+9,AE$1664=$E1975+12,AE$1664=$E1975+15,AE$1664=$E1975+18,AE$1664=$E1975+21,AE$1664=$E1975+24),(IF($D$17=\"Fix\",$AC$65/4,AD$65/4))))))","v":0}]
[null,null,null,null,4,null,0,null,null,null,null,{"$f":"(IF($C$18=\"T-bills\",0,IF(AND($C$18=\"Bond\",K1456>0),K1456,0)))*IF($D$1979=1,(IF(OR(L$1664=$E1983+12,L$1664=$E1983+24),(IF($D$18=\"Fix\",$K$66,K$66)))),IF($D$1979=2,(IF(OR(L$1664=$E1983+6,L$1664=$E1983+12,L$1664=$E1983+18,L$1664=$E1983+24),(IF($D$18=\"Fix\",$K$66/2,K$66/2)))),(IF(OR(L$1664=$E1983+3,L$1664=$E1983+6,L$1664=$E1983+9,L$1664=$E1983+12,L$1664=$E1983+15,L$1664=$E1983+18,L$1664=$E1983+21,L$1664=$E1983+24),(IF($D$18=\"Fix\",$K$66/4,K$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,0,null,null,null,null,null,{"$f":"(IF($C$18=\"T-bills\",0,IF(AND($C$18=\"Bond\",L1457>0),L1457,0)))*IF($D$1979=1,(IF(OR(M$1664=$E1984+12,M$1664=$E1984+24),(IF($D$18=\"Fix\",$L$66,L$66)))),IF($D$1979=2,(IF(OR(M$1664=$E1984+6,M$1664=$E1984+12,M$1664=$E1984+18,M$1664=$E1984+24),(IF($D$18=\"Fix\",$L$66/2,L$66/2)))),(IF(OR(M$1664=$E1984+3,M$1664=$E1984+6,M$1664=$E1984+9,M$1664=$E1984+12,M$1664=$E1984+15,M$1664=$E1984+18,M$1664=$E1984+21,M$1664=$E1984+24),(IF($D$18=\"Fix\",$L$66/4,L$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$18=\"T-bills\",0,IF(AND($C$18=\"Bond\",Q1462>0),Q1462,0)))*IF($D$1979=1,(IF(OR(R$1664=$E1989+12,R$1664=$E1989+24),(IF($D$18=\"Fix\",$Q$66,Q$66)))),IF($D$1979=2,(IF(OR(R$1664=$E1989+6,R$1664=$E1989+12,R$1664=$E1989+18,R$1664=$E1989+24),(IF($D$18=\"Fix\",$Q$66/2,Q$66/2)))),(IF(OR(R$1664=$E1989+3,R$1664=$E1989+6,R$1664=$E1989+9,R$1664=$E1989+12,R$1664=$E1989+15,R$1664=$E1989+18,R$1664=$E1989+21,R$1664=$E1989+24),(IF($D$18=\"Fix\",$Q$66/4,Q$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$18=\"T-bills\",0,IF(AND($C$18=\"Bond\",V1467>0),V1467,0)))*IF($D$1979=1,(IF(OR(W$1664=$E1994+12,W$1664=$E1994+24),(IF($D$18=\"Fix\",$V$66,V$66)))),IF($D$1979=2,(IF(OR(W$1664=$E1994+6,W$1664=$E1994+12,W$1664=$E1994+18,W$1664=$E1994+24),(IF($D$18=\"Fix\",$V$66/2,V$66/2)))),(IF(OR(W$1664=$E1994+3,W$1664=$E1994+6,W$1664=$E1994+9,W$1664=$E1994+12,W$1664=$E1994+15,W$1664=$E1994+18,W$1664=$E1994+21,W$1664=$E1994+24),(IF($D$18=\"Fix\",$V$66/4,V$66/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$18=\"T-bills\",0,IF(AND($C$18=\"Bond\",AA1472>0),AA1472,0)))*IF($D$1979=1,(IF(OR(AB$1664=$E1999+12,AB$1664=$E1999+24),(IF($D$18=\"Fix\",$AA$66,AA$66)))),IF($D$1979=2,(IF(OR(AB$1664=$E1999+6,AB$1664=$E1999+12,AB$1664=$E1999+18,AB$1664=$E1999+24),(IF($D$18=\"Fix\",$AA$66/2,AA$66/2)))),(IF(OR(AB$1664=$E1999+3,AB$1664=$E1999+6,AB$1664=$E1999+9,AB$1664=$E1999+12,AB$1664=$E1999+15,AB$1664=$E1999+18,AB$1664=$E1999+21,AB$1664=$E1999+24),(IF($D$18=\"Fix\",$AA$66/4,AA$66/4))))))","v":0},{"$f":"(IF($C$18=\"T-bills\",0,IF(AND($C$18=\"Bond\",AB1472>0),AB1472,0)))*IF($D$1979=1,(IF(OR(AC$1664=$E1999+12,AC$1664=$E1999+24),(IF($D$18=\"Fix\",$AA$66,AB$66)))),IF($D$1979=2,(IF(OR(AC$1664=$E1999+6,AC$1664=$E1999+12,AC$1664=$E1999+18,AC$1664=$E1999+24),(IF($D$18=\"Fix\",$AA$66/2,AB$66/2)))),(IF(OR(AC$1664=$E1999+3,AC$1664=$E1999+6,AC$1664=$E1999+9,AC$1664=$E1999+12,AC$1664=$E1999+15,AC$1664=$E1999+18,AC$1664=$E1999+21,AC$1664=$E1999+24),(IF($D$18=\"Fix\",$AA$66/4,AB$66/4))))))","v":0},{"$f":"(IF($C$18=\"T-bills\",0,IF(AND($C$18=\"Bond\",AC1472>0),AC1472,0)))*IF($D$1979=1,(IF(OR(AD$1664=$E1999+12,AD$1664=$E1999+24),(IF($D$18=\"Fix\",$AA$66,AC$66)))),IF($D$1979=2,(IF(OR(AD$1664=$E1999+6,AD$1664=$E1999+12,AD$1664=$E1999+18,AD$1664=$E1999+24),(IF($D$18=\"Fix\",$AA$66/2,AC$66/2)))),(IF(OR(AD$1664=$E1999+3,AD$1664=$E1999+6,AD$1664=$E1999+9,AD$1664=$E1999+12,AD$1664=$E1999+15,AD$1664=$E1999+18,AD$1664=$E1999+21,AD$1664=$E1999+24),(IF($D$18=\"Fix\",$AA$66/4,AC$66/4))))))","v":0},{"$f":"(IF($C$18=\"T-bills\",0,IF(AND($C$18=\"Bond\",AD1472>0),AD1472,0)))*IF($D$1979=1,(IF(OR(AE$1664=$E1999+12,AE$1664=$E1999+24),(IF($D$18=\"Fix\",$AA$66,AD$66)))),IF($D$1979=2,(IF(OR(AE$1664=$E1999+6,AE$1664=$E1999+12,AE$1664=$E1999+18,AE$1664=$E1999+24),(IF($D$18=\"Fix\",$AA$66/2,AD$66/2)))),(IF(OR(AE$1664=$E1999+3,AE$1664=$E1999+6,AE$1664=$E1999+9,AE$1664=$E1999+12,AE$1664=$E1999+15,AE$1664=$E1999+18,AE$1664=$E1999+21,AE$1664=$E1999+24),(IF($D$18=\"Fix\",$AA$66/4,AD$66/4))))))","v":0}]
[null,null,null,null,24,null,0]
[null,null,null,null,1,null,{"$f":"$G$19","v":0},null,{"$f":"(IF($C$19=\"T-bills\",0,IF(AND($C$19=\"Bond\",H1479>0),H1479,0)))*IF($D$2005=1,(IF(OR(I$1664=$E2006+12,I$1664=$E2006+24),(IF($D$19=\"Fix\",$H$67,H$67)))),IF($D$2005=2,(IF(OR(I$1664=$E2006+6,I$1664=$E2006+12,I$1664=$E2006+18,I$1664=$E2006+24),(IF($D$19=\"Fix\",$H$67/2,H$67/2)))),(IF(OR(I$1664=$E2006+3,I$1664=$E2006+6,I$1664=$E2006+9,I$1664=$E2006+12,I$1664=$E2006+15,I$1664=$E2006+18,I$1664=$E2006+21,I$1664=$E2006+24),(IF($D$19=\"Fix\",$H$67/4,H$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,0,null,null,null,null,null,null,{"$f":"(IF($C$19=\"T-bills\",0,IF(AND($C$19=\"Bond\",M1484>0),M1484,0)))*IF($D$2005=1,(IF(OR(N$1664=$E2011+12,N$1664=$E2011+24),(IF($D$19=\"Fix\",$M$67,M$67)))),IF($D$2005=2,(IF(OR(N$1664=$E2011+6,N$1664=$E2011+12,N$1664=$E2011+18,N$1664=$E2011+24),(IF($D$19=\"Fix\",$M$67/2,M$67/2)))),(IF(OR(N$1664=$E2011+3,N$1664=$E2011+6,N$1664=$E2011+9,N$1664=$E2011+12,N$1664=$E2011+15,N$1664=$E2011+18,N$1664=$E2011+21,N$1664=$E2011+24),(IF($D$19=\"Fix\",$M$67/4,M$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$19=\"T-bills\",0,IF(AND($C$19=\"Bond\",R1489>0),R1489,0)))*IF($D$2005=1,(IF(OR(S$1664=$E2016+12,S$1664=$E2016+24),(IF($D$19=\"Fix\",$R$67,R$67)))),IF($D$2005=2,(IF(OR(S$1664=$E2016+6,S$1664=$E2016+12,S$1664=$E2016+18,S$1664=$E2016+24),(IF($D$19=\"Fix\",$R$67/2,R$67/2)))),(IF(OR(S$1664=$E2016+3,S$1664=$E2016+6,S$1664=$E2016+9,S$1664=$E2016+12,S$1664=$E2016+15,S$1664=$E2016+18,S$1664=$E2016+21,S$1664=$E2016+24),(IF($D$19=\"Fix\",$R$67/4,R$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$19=\"T-bills\",0,IF(AND($C$19=\"Bond\",S1490>0),S1490,0)))*IF($D$2005=1,(IF(OR(T$1664=$E2017+12,T$1664=$E2017+24),(IF($D$19=\"Fix\",$S$67,S$67)))),IF($D$2005=2,(IF(OR(T$1664=$E2017+6,T$1664=$E2017+12,T$1664=$E2017+18,T$1664=$E2017+24),(IF($D$19=\"Fix\",$S$67/2,S$67/2)))),(IF(OR(T$1664=$E2017+3,T$1664=$E2017+6,T$1664=$E2017+9,T$1664=$E2017+12,T$1664=$E2017+15,T$1664=$E2017+18,T$1664=$E2017+21,T$1664=$E2017+24),(IF($D$19=\"Fix\",$S$67/4,S$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$19=\"T-bills\",0,IF(AND($C$19=\"Bond\",X1495>0),X1495,0)))*IF($D$2005=1,(IF(OR(Y$1664=$E2022+12,Y$1664=$E2022+24),(IF($D$19=\"Fix\",$X$67,X$67)))),IF($D$2005=2,(IF(OR(Y$1664=$E2022+6,Y$1664=$E2022+12,Y$1664=$E2022+18,Y$1664=$E2022+24),(IF($D$19=\"Fix\",$X$67/2,X$67/2)))),(IF(OR(Y$1664=$E2022+3,Y$1664=$E2022+6,Y$1664=$E2022+9,Y$1664=$E2022+12,Y$1664=$E2022+15,Y$1664=$E2022+18,Y$1664=$E2022+21,Y$1664=$E2022+24),(IF($D$19=\"Fix\",$X$67/4,X$67/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,null,20,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$19=\"T-bills\",0,IF(AND($C$19=\"Bond\",AA1498>0),AA1498,0)))*IF($D$2005=1,(IF(OR(AB$1664=$E2025+12,AB$1664=$E2025+24),(IF($D$19=\"Fix\",$AA$67,AA$67)))),IF($D$2005=2,(IF(OR(AB$1664=$E2025+6,AB$1664=$E2025+12,AB$1664=$E2025+18,AB$1664=$E2025+24),(IF($D$19=\"Fix\",$AA$67/2,AA$67/2)))),(IF(OR(AB$1664=$E2025+3,AB$1664=$E2025+6,AB$1664=$E2025+9,AB$1664=$E2025+12,AB$1664=$E2025+15,AB$1664=$E2025+18,AB$1664=$E2025+21,AB$1664=$E2025+24),(IF($D$19=\"Fix\",$AA$67/4,AA$67/4))))))","v":0},{"$f":"(IF($C$19=\"T-bills\",0,IF(AND($C$19=\"Bond\",AB1498>0),AB1498,0)))*IF($D$2005=1,(IF(OR(AC$1664=$E2025+12,AC$1664=$E2025+24),(IF($D$19=\"Fix\",$AA$67,AB$67)))),IF($D$2005=2,(IF(OR(AC$1664=$E2025+6,AC$1664=$E2025+12,AC$1664=$E2025+18,AC$1664=$E2025+24),(IF($D$19=\"Fix\",$AA$67/2,AB$67/2)))),(IF(OR(AC$1664=$E2025+3,AC$1664=$E2025+6,AC$1664=$E2025+9,AC$1664=$E2025+12,AC$1664=$E2025+15,AC$1664=$E2025+18,AC$1664=$E2025+21,AC$1664=$E2025+24),(IF($D$19=\"Fix\",$AA$67/4,AB$67/4))))))","v":0},{"$f":"(IF($C$19=\"T-bills\",0,IF(AND($C$19=\"Bond\",AC1498>0),AC1498,0)))*IF($D$2005=1,(IF(OR(AD$1664=$E2025+12,AD$1664=$E2025+24),(IF($D$19=\"Fix\",$AA$67,AC$67)))),IF($D$2005=2,(IF(OR(AD$1664=$E2025+6,AD$1664=$E2025+12,AD$1664=$E2025+18,AD$1664=$E2025+24),(IF($D$19=\"Fix\",$AA$67/2,AC$67/2)))),(IF(OR(AD$1664=$E2025+3,AD$1664=$E2025+6,AD$1664=$E2025+9,AD$1664=$E2025+12,AD$1664=$E2025+15,AD$1664=$E2025+18,AD$1664=$E2025+21,AD$1664=$E2025+24),(IF($D$19=\"Fix\",$AA$67/4,AC$67/4))))))","v":0},{"$f":"(IF($C$19=\"T-bills\",0,IF(AND($C$19=\"Bond\",AD1498>0),AD1498,0)))*IF($D$2005=1,(IF(OR(AE$1664=$E2025+12,AE$1664=$E2025+24),(IF($D$19=\"Fix\",$AA$67,AD$67)))),IF($D$2005=2,(IF(OR(AE$1664=$E2025+6,AE$1664=$E2025+12,AE$1664=$E2025+18,AE$1664=$E2025+24),(IF($D$19=\"Fix\",$AA$67/2,AD$67/2)))),(IF(OR(AE$1664=$E2025+3,AE$1664=$E2025+6,AE$1664=$E2025+9,AE$1664=$E2025+12,AE$1664=$E2025+15,AE$1664=$E2025+18,AE$1664=$E2025+21,AE$1664=$E2025+24),(IF($D$19=\"Fix\",$AA$67/4,AD$67/4))))))","v":0}]
[null,null,null,null,2,null,0,null,null,{"$f":"(IF($C$20=\"T-bills\",0,IF(AND($C$20=\"Bond\",I1506>0),I1506,0)))*IF($D$2031=1,(IF(OR(J$1664=$E2033+12,J$1664=$E2033+24),(IF($D$20=\"Fix\",$I$68,I$68)))),IF($D$2031=2,(IF(OR(J$1664=$E2033+6,J$1664=$E2033+12,J$1664=$E2033+18,J$1664=$E2033+24),(IF($D$20=\"Fix\",$I$68/2,I$68/2)))),(IF(OR(J$1664=$E2033+3,J$1664=$E2033+6,J$1664=$E2033+9,J$1664=$E2033+12,J$1664=$E2033+15,J$1664=$E2033+18,J$1664=$E2033+21,J$1664=$E2033+24),(IF($D$20=\"Fix\",$I$68/4,I$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,0,null,null,null,{"$f":"(IF($C$20=\"T-bills\",0,IF(AND($C$20=\"Bond\",J1507>0),J1507,0)))*IF($D$2031=1,(IF(OR(K$1664=$E2034+12,K$1664=$E2034+24),(IF($D$20=\"Fix\",$J$68,J$68)))),IF($D$2031=2,(IF(OR(K$1664=$E2034+6,K$1664=$E2034+12,K$1664=$E2034+18,K$1664=$E2034+24),(IF($D$20=\"Fix\",$J$68/2,J$68/2)))),(IF(OR(K$1664=$E2034+3,K$1664=$E2034+6,K$1664=$E2034+9,K$1664=$E2034+12,K$1664=$E2034+15,K$1664=$E2034+18,K$1664=$E2034+21,K$1664=$E2034+24),(IF($D$20=\"Fix\",$J$68/4,J$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,0,null,null,null,null,null,null,null,null,{"$f":"(IF($C$20=\"T-bills\",0,IF(AND($C$20=\"Bond\",O1512>0),O1512,0)))*IF($D$2031=1,(IF(OR(P$1664=$E2039+12,P$1664=$E2039+24),(IF($D$20=\"Fix\",$O$68,O$68)))),IF($D$2031=2,(IF(OR(P$1664=$E2039+6,P$1664=$E2039+12,P$1664=$E2039+18,P$1664=$E2039+24),(IF($D$20=\"Fix\",$O$68/2,O$68/2)))),(IF(OR(P$1664=$E2039+3,P$1664=$E2039+6,P$1664=$E2039+9,P$1664=$E2039+12,P$1664=$E2039+15,P$1664=$E2039+18,P$1664=$E2039+21,P$1664=$E2039+24),(IF($D$20=\"Fix\",$O$68/4,O$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$20=\"T-bills\",0,IF(AND($C$20=\"Bond\",T1517>0),T1517,0)))*IF($D$2031=1,(IF(OR(U$1664=$E2044+12,U$1664=$E2044+24),(IF($D$20=\"Fix\",$T$68,T$68)))),IF($D$2031=2,(IF(OR(U$1664=$E2044+6,U$1664=$E2044+12,U$1664=$E2044+18,U$1664=$E2044+24),(IF($D$20=\"Fix\",$T$68/2,T$68/2)))),(IF(OR(U$1664=$E2044+3,U$1664=$E2044+6,U$1664=$E2044+9,U$1664=$E2044+12,U$1664=$E2044+15,U$1664=$E2044+18,U$1664=$E2044+21,U$1664=$E2044+24),(IF($D$20=\"Fix\",$T$68/4,T$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$20=\"T-bills\",0,IF(AND($C$20=\"Bond\",X1521>0),X1521,0)))*IF($D$2031=1,(IF(OR(Y$1664=$E2048+12,Y$1664=$E2048+24),(IF($D$20=\"Fix\",$X$68,X$68)))),IF($D$2031=2,(IF(OR(Y$1664=$E2048+6,Y$1664=$E2048+12,Y$1664=$E2048+18,Y$1664=$E2048+24),(IF($D$20=\"Fix\",$X$68/2,X$68/2)))),(IF(OR(Y$1664=$E2048+3,Y$1664=$E2048+6,Y$1664=$E2048+9,Y$1664=$E2048+12,Y$1664=$E2048+15,Y$1664=$E2048+18,Y$1664=$E2048+21,Y$1664=$E2048+24),(IF($D$20=\"Fix\",$X$68/4,X$68/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,null,20,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$20=\"T-bills\",0,IF(AND($C$20=\"Bond\",AA1524>0),AA1524,0)))*IF($D$2031=1,(IF(OR(AB$1664=$E2051+12,AB$1664=$E2051+24),(IF($D$20=\"Fix\",$AA$68,AA$68)))),IF($D$2031=2,(IF(OR(AB$1664=$E2051+6,AB$1664=$E2051+12,AB$1664=$E2051+18,AB$1664=$E2051+24),(IF($D$20=\"Fix\",$AA$68/2,AA$68/2)))),(IF(OR(AB$1664=$E2051+3,AB$1664=$E2051+6,AB$1664=$E2051+9,AB$1664=$E2051+12,AB$1664=$E2051+15,AB$1664=$E2051+18,AB$1664=$E2051+21,AB$1664=$E2051+24),(IF($D$20=\"Fix\",$AA$68/4,AA$68/4))))))","v":0},{"$f":"(IF($C$20=\"T-bills\",0,IF(AND($C$20=\"Bond\",AB1524>0),AB1524,0)))*IF($D$2031=1,(IF(OR(AC$1664=$E2051+12,AC$1664=$E2051+24),(IF($D$20=\"Fix\",$AA$68,AB$68)))),IF($D$2031=2,(IF(OR(AC$1664=$E2051+6,AC$1664=$E2051+12,AC$1664=$E2051+18,AC$1664=$E2051+24),(IF($D$20=\"Fix\",$AA$68/2,AB$68/2)))),(IF(OR(AC$1664=$E2051+3,AC$1664=$E2051+6,AC$1664=$E2051+9,AC$1664=$E2051+12,AC$1664=$E2051+15,AC$1664=$E2051+18,AC$1664=$E2051+21,AC$1664=$E2051+24),(IF($D$20=\"Fix\",$AA$68/4,AB$68/4))))))","v":0},{"$f":"(IF($C$20=\"T-bills\",0,IF(AND($C$20=\"Bond\",AC1524>0),AC1524,0)))*IF($D$2031=1,(IF(OR(AD$1664=$E2051+12,AD$1664=$E2051+24),(IF($D$20=\"Fix\",$AA$68,AC$68)))),IF($D$2031=2,(IF(OR(AD$1664=$E2051+6,AD$1664=$E2051+12,AD$1664=$E2051+18,AD$1664=$E2051+24),(IF($D$20=\"Fix\",$AA$68/2,AC$68/2)))),(IF(OR(AD$1664=$E2051+3,AD$1664=$E2051+6,AD$1664=$E2051+9,AD$1664=$E2051+12,AD$1664=$E2051+15,AD$1664=$E2051+18,AD$1664=$E2051+21,AD$1664=$E2051+24),(IF($D$20=\"Fix\",$AA$68/4,AC$68/4))))))","v":0},{"$f":"(IF($C$20=\"T-bills\",0,IF(AND($C$20=\"Bond\",AD1524>0),AD1524,0)))*IF($D$2031=1,(IF(OR(AE$1664=$E2051+12,AE$1664=$E2051+24),(IF($D$20=\"Fix\",$AA$68,AD$68)))),IF($D$2031=2,(IF(OR(AE$1664=$E2051+6,AE$1664=$E2051+12,AE$1664=$E2051+18,AE$1664=$E2051+24),(IF($D$20=\"Fix\",$AA$68/2,AD$68/2)))),(IF(OR(AE$1664=$E2051+3,AE$1664=$E2051+6,AE$1664=$E2051+9,AE$1664=$E2051+12,AE$1664=$E2051+15,AE$1664=$E2051+18,AE$1664=$E2051+21,AE$1664=$E2051+24),(IF($D$20=\"Fix\",$AA$68/4,AD$68/4))))))","v":0}]
[]
[null,null,null,null,4,null,0,null,null,null,null,{"$f":"(IF($C$21=\"T-bills\",0,IF(AND($C$21=\"Bond\",K1534>0),K1534,0)))*IF($D$2057=1,(IF(OR(L$1664=$E2061+12,L$1664=$E2061+24),(IF($D$21=\"Fix\",$K$69,K$69)))),IF($D$2057=2,(IF(OR(L$1664=$E2061+6,L$1664=$E2061+12,L$1664=$E2061+18,L$1664=$E2061+24),(IF($D$21=\"Fix\",$K$69/2,K$69/2)))),(IF(OR(L$1664=$E2061+3,L$1664=$E2061+6,L$1664=$E2061+9,L$1664=$E2061+12,L$1664=$E2061+15,L$1664=$E2061+18,L$1664=$E2061+21,L$1664=$E2061+24),(IF($D$21=\"Fix\",$K$69/4,K$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,0,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$21=\"T-bills\",0,IF(AND($C$21=\"Bond\",P1539>0),P1539,0)))*IF($D$2057=1,(IF(OR(Q$1664=$E2066+12,Q$1664=$E2066+24),(IF($D$21=\"Fix\",$P$69,P$69)))),IF($D$2057=2,(IF(OR(Q$1664=$E2066+6,Q$1664=$E2066+12,Q$1664=$E2066+18,Q$1664=$E2066+24),(IF($D$21=\"Fix\",$P$69/2,P$69/2)))),(IF(OR(Q$1664=$E2066+3,Q$1664=$E2066+6,Q$1664=$E2066+9,Q$1664=$E2066+12,Q$1664=$E2066+15,Q$1664=$E2066+18,Q$1664=$E2066+21,Q$1664=$E2066+24),(IF($D$21=\"Fix\",$P$69/4,P$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$21=\"T-bills\",0,IF(AND($C$21=\"Bond\",Q1540>0),Q1540,0)))*IF($D$2057=1,(IF(OR(R$1664=$E2067+12,R$1664=$E2067+24),(IF($D$21=\"Fix\",$Q$69,Q$69)))),IF($D$2057=2,(IF(OR(R$1664=$E2067+6,R$1664=$E2067+12,R$1664=$E2067+18,R$1664=$E2067+24),(IF($D$21=\"Fix\",$Q$69/2,Q$69/2)))),(IF(OR(R$1664=$E2067+3,R$1664=$E2067+6,R$1664=$E2067+9,R$1664=$E2067+12,R$1664=$E2067+15,R$1664=$E2067+18,R$1664=$E2067+21,R$1664=$E2067+24),(IF($D$21=\"Fix\",$Q$69/4,Q$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$21=\"T-bills\",0,IF(AND($C$21=\"Bond\",Y1548>0),Y1548,0)))*IF($D$2057=1,(IF(OR(Z$1664=$E2075+12,Z$1664=$E2075+24),(IF($D$21=\"Fix\",$Y$69,Y$69)))),IF($D$2057=2,(IF(OR(Z$1664=$E2075+6,Z$1664=$E2075+12,Z$1664=$E2075+18,Z$1664=$E2075+24),(IF($D$21=\"Fix\",$Y$69/2,Y$69/2)))),(IF(OR(Z$1664=$E2075+3,Z$1664=$E2075+6,Z$1664=$E2075+9,Z$1664=$E2075+12,Z$1664=$E2075+15,Z$1664=$E2075+18,Z$1664=$E2075+21,Z$1664=$E2075+24),(IF($D$21=\"Fix\",$Y$69/4,Y$69/4))))))","v":0},0,0,0,0,0]
[null,null,null,null,21,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$21=\"T-bills\",0,IF(AND($C$21=\"Bond\",AB1551>0),AB1551,0)))*IF($D$2057=1,(IF(OR(AC$1664=$E2078+12,AC$1664=$E2078+24),(IF($D$21=\"Fix\",$AB$69,AB$69)))),IF($D$2057=2,(IF(OR(AC$1664=$E2078+6,AC$1664=$E2078+12,AC$1664=$E2078+18,AC$1664=$E2078+24),(IF($D$21=\"Fix\",$AB$69/2,AB$69/2)))),(IF(OR(AC$1664=$E2078+3,AC$1664=$E2078+6,AC$1664=$E2078+9,AC$1664=$E2078+12,AC$1664=$E2078+15,AC$1664=$E2078+18,AC$1664=$E2078+21,AC$1664=$E2078+24),(IF($D$21=\"Fix\",$AB$69/4,AB$69/4))))))","v":0},{"$f":"(IF($C$21=\"T-bills\",0,IF(AND($C$21=\"Bond\",AC1551>0),AC1551,0)))*IF($D$2057=1,(IF(OR(AD$1664=$E2078+12,AD$1664=$E2078+24),(IF($D$21=\"Fix\",$AB$69,AC$69)))),IF($D$2057=2,(IF(OR(AD$1664=$E2078+6,AD$1664=$E2078+12,AD$1664=$E2078+18,AD$1664=$E2078+24),(IF($D$21=\"Fix\",$AB$69/2,AC$69/2)))),(IF(OR(AD$1664=$E2078+3,AD$1664=$E2078+6,AD$1664=$E2078+9,AD$1664=$E2078+12,AD$1664=$E2078+15,AD$1664=$E2078+18,AD$1664=$E2078+21,AD$1664=$E2078+24),(IF($D$21=\"Fix\",$AB$69/4,AC$69/4))))))","v":0},{"$f":"(IF($C$21=\"T-bills\",0,IF(AND($C$21=\"Bond\",AD1551>0),AD1551,0)))*IF($D$2057=1,(IF(OR(AE$1664=$E2078+12,AE$1664=$E2078+24),(IF($D$21=\"Fix\",$AB$69,AD$69)))),IF($D$2057=2,(IF(OR(AE$1664=$E2078+6,AE$1664=$E2078+12,AE$1664=$E2078+18,AE$1664=$E2078+24),(IF($D$21=\"Fix\",$AB$69/2,AD$69/2)))),(IF(OR(AE$1664=$E2078+3,AE$1664=$E2078+6,AE$1664=$E2078+9,AE$1664=$E2078+12,AE$1664=$E2078+15,AE$1664=$E2078+18,AE$1664=$E2078+21,AE$1664=$E2078+24),(IF($D$21=\"Fix\",$AB$69/4,AD$69/4))))))","v":0}]
[null,null,17,{"$f":"IF($C$22=\"Bond\",FX!$N$27,\" \")","v":0},null,null,{"$f":"$G$22","v":0}]
[null,null,null,null,1,null,{"$f":"$G$22","v":0},null,{"$f":"(IF($C$22=\"T-bills\",0,IF(AND($C$22=\"Bond\",H1557>0),H1557,0)))*IF($D$2083=1,(IF(OR(I$1664=$E2084+12,I$1664=$E2084+24),(IF($D$22=\"Fix\",$H$70,H$70)))),IF($D$2083=2,(IF(OR(I$1664=$E2084+6,I$1664=$E2084+12,I$1664=$E2084+18,I$1664=$E2084+24),(IF($D$22=\"Fix\",$H$70/2,H$70/2)))),(IF(OR(I$1664=$E2084+3,I$1664=$E2084+6,I$1664=$E2084+9,I$1664=$E2084+12,I$1664=$E2084+15,I$1664=$E2084+18,I$1664=$E2084+21,I$1664=$E2084+24),(IF($D$22=\"Fix\",$H$70/4,H$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,0,null,null,null,null,null,null,{"$f":"(IF($C$22=\"T-bills\",0,IF(AND($C$22=\"Bond\",M1562>0),M1562,0)))*IF($D$2083=1,(IF(OR(N$1664=$E2089+12,N$1664=$E2089+24),(IF($D$22=\"Fix\",$M$70,M$70)))),IF($D$2083=2,(IF(OR(N$1664=$E2089+6,N$1664=$E2089+12,N$1664=$E2089+18,N$1664=$E2089+24),(IF($D$22=\"Fix\",$M$70/2,M$70/2)))),(IF(OR(N$1664=$E2089+3,N$1664=$E2089+6,N$1664=$E2089+9,N$1664=$E2089+12,N$1664=$E2089+15,N$1664=$E2089+18,N$1664=$E2089+21,N$1664=$E2089+24),(IF($D$22=\"Fix\",$M$70/4,M$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$22=\"T-bills\",0,IF(AND($C$22=\"Bond\",R1567>0),R1567,0)))*IF($D$2083=1,(IF(OR(S$1664=$E2094+12,S$1664=$E2094+24),(IF($D$22=\"Fix\",$R$70,R$70)))),IF($D$2083=2,(IF(OR(S$1664=$E2094+6,S$1664=$E2094+12,S$1664=$E2094+18,S$1664=$E2094+24),(IF($D$22=\"Fix\",$R$70/2,R$70/2)))),(IF(OR(S$1664=$E2094+3,S$1664=$E2094+6,S$1664=$E2094+9,S$1664=$E2094+12,S$1664=$E2094+15,S$1664=$E2094+18,S$1664=$E2094+21,S$1664=$E2094+24),(IF($D$22=\"Fix\",$R$70/4,R$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$22=\"T-bills\",0,IF(AND($C$22=\"Bond\",U1570>0),U1570,0)))*IF($D$2083=1,(IF(OR(V$1664=$E2097+12,V$1664=$E2097+24),(IF($D$22=\"Fix\",$U$70,U470)))),IF($D$2083=2,(IF(OR(V$1664=$E2097+6,V$1664=$E2097+12,V$1664=$E2097+18,V$1664=$E2097+24),(IF($D$22=\"Fix\",$U$70/2,U$70/2)))),(IF(OR(V$1664=$E2097+3,V$1664=$E2097+6,V$1664=$E2097+9,V$1664=$E2097+12,V$1664=$E2097+15,V$1664=$E2097+18,V$1664=$E2097+21,V$1664=$E2097+24),(IF($D$22=\"Fix\",$U$70/4,U$70/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$22=\"T-bills\",0,IF(AND($C$22=\"Bond\",Y1574>0),Y1574,0)))*IF($D$2083=1,(IF(OR(Z$1664=$E2101+12,Z$1664=$E2101+24),(IF($D$22=\"Fix\",$Y$70,Y$70)))),IF($D$2083=2,(IF(OR(Z$1664=$E2101+6,Z$1664=$E2101+12,Z$1664=$E2101+18,Z$1664=$E2101+24),(IF($D$22=\"Fix\",$Y$70/2,Y$70/2)))),(IF(OR(Z$1664=$E2101+3,Z$1664=$E2101+6,Z$1664=$E2101+9,Z$1664=$E2101+12,Z$1664=$E2101+15,Z$1664=$E2101+18,Z$1664=$E2101+21,Z$1664=$E2101+24),(IF($D$22=\"Fix\",$Y$70/4,Y$70/4))))))","v":0},0,0,0,0,0]
[null,null,null,null,23,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$22=\"T-bills\",0,IF(AND($C$22=\"Bond\",AD1579>0),AD1579,0)))*IF($D$2083=1,(IF(OR(AE$1664=$E2106+12,AE$1664=$E2106+24),(IF($D$22=\"Fix\",$AD$70,$AD$70)))),IF($D$2083=2,(IF(OR(AE$1664=$E2106+6,AE$1664=$E2106+12,AE$1664=$E2106+18,AE$1664=$E2106+24),(IF($D$22=\"Fix\",$AD$70/2,$AD$70/2)))),(IF(OR(AE$1664=$E2106+3,AE$1664=$E2106+6,AE$1664=$E2106+9,AE$1664=$E2106+12,AE$1664=$E2106+15,AE$1664=$E2106+18,AE$1664=$E2106+21,AE$1664=$E2106+24),(IF($D$22=\"Fix\",$AD$70/4,$AD$70/4))))))","v":0}]
[null,null,null,null,2,null,0,null,null,{"$f":"(IF($C$23=\"T-bills\",0,IF(AND($C$23=\"Bond\",I1584>0),I1584,0)))*IF($D$2109=1,(IF(OR(J$1664=$E2111+12,J$1664=$E2111+24),(IF($D$23=\"Fix\",$I$71,I$71)))),IF($D$2109=2,(IF(OR(J$1664=$E2111+6,J$1664=$E2111+12,J$1664=$E2111+18,J$1664=$E2111+24),(IF($D$23=\"Fix\",$I$71/2,I$71/2)))),(IF(OR(J$1664=$E2111+3,J$1664=$E2111+6,J$1664=$E2111+9,J$1664=$E2111+12,J$1664=$E2111+15,J$1664=$E2111+18,J$1664=$E2111+21,J$1664=$E2111+24),(IF($D$23=\"Fix\",$I$71/4,I$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,0,null,null,null,null,null,null,null,{"$f":"(IF($C$23=\"T-bills\",0,IF(AND($C$23=\"Bond\",N1589>0),N1589,0)))*IF($D$2109=1,(IF(OR(O$1664=$E2116+12,O$1664=$E2116+24),(IF($D$23=\"Fix\",$N$71,N$71)))),IF($D$2109=2,(IF(OR(O$1664=$E2116+6,O$1664=$E2116+12,O$1664=$E2116+18,O$1664=$E2116+24),(IF($D$23=\"Fix\",$N$71/2,N$71/2)))),(IF(OR(O$1664=$E2116+3,O$1664=$E2116+6,O$1664=$E2116+9,O$1664=$E2116+12,O$1664=$E2116+15,O$1664=$E2116+18,O$1664=$E2116+21,O$1664=$E2116+24),(IF($D$23=\"Fix\",$N$71/4,N$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$23=\"T-bills\",0,IF(AND($C$23=\"Bond\",R1593>0),R1593,0)))*IF($D$2109=1,(IF(OR(S$1664=$E2120+12,S$1664=$E2120+24),(IF($D$23=\"Fix\",$R$71,R$71)))),IF($D$2109=2,(IF(OR(S$1664=$E2120+6,S$1664=$E2120+12,S$1664=$E2120+18,S$1664=$E2120+24),(IF($D$23=\"Fix\",$R$71/2,R$71/2)))),(IF(OR(S$1664=$E2120+3,S$1664=$E2120+6,S$1664=$E2120+9,S$1664=$E2120+12,S$1664=$E2120+15,S$1664=$E2120+18,S$1664=$E2120+21,S$1664=$E2120+24),(IF($D$23=\"Fix\",$R$71/4,R$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$23=\"T-bills\",0,IF(AND($C$23=\"Bond\",U1596>0),U1596,0)))*IF($D$2109=1,(IF(OR(V$1664=$E2123+12,V$1664=$E2123+24),(IF($D$23=\"Fix\",$U$71,U496)))),IF($D$2109=2,(IF(OR(V$1664=$E2123+6,V$1664=$E2123+12,V$1664=$E2123+18,V$1664=$E2123+24),(IF($D$23=\"Fix\",$U$71/2,U$71/2)))),(IF(OR(V$1664=$E2123+3,V$1664=$E2123+6,V$1664=$E2123+9,V$1664=$E2123+12,V$1664=$E2123+15,V$1664=$E2123+18,V$1664=$E2123+21,V$1664=$E2123+24),(IF($D$23=\"Fix\",$U$71/4,U$71/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$23=\"T-bills\",0,IF(AND($C$23=\"Bond\",Z1601>0),Z1601,0)))*IF($D$2109=1,(IF(OR(AA$1664=$E2128+12,AA$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71,Z$71)))),IF($D$2109=2,(IF(OR(AA$1664=$E2128+6,AA$1664=$E2128+12,AA$1664=$E2128+18,AA$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71/2,Z$71/2)))),(IF(OR(AA$1664=$E2128+3,AA$1664=$E2128+6,AA$1664=$E2128+9,AA$1664=$E2128+12,AA$1664=$E2128+15,AA$1664=$E2128+18,AA$1664=$E2128+21,AA$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71/4,Z$71/4))))))","v":0},{"$f":"(IF($C$23=\"T-bills\",0,IF(AND($C$23=\"Bond\",AA1601>0),AA1601,0)))*IF($D$2109=1,(IF(OR(AB$1664=$E2128+12,AB$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71,AA$71)))),IF($D$2109=2,(IF(OR(AB$1664=$E2128+6,AB$1664=$E2128+12,AB$1664=$E2128+18,AB$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71/2,AA$71/2)))),(IF(OR(AB$1664=$E2128+3,AB$1664=$E2128+6,AB$1664=$E2128+9,AB$1664=$E2128+12,AB$1664=$E2128+15,AB$1664=$E2128+18,AB$1664=$E2128+21,AB$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71/4,AA$71/4))))))","v":0},{"$f":"(IF($C$23=\"T-bills\",0,IF(AND($C$23=\"Bond\",AB1601>0),AB1601,0)))*IF($D$2109=1,(IF(OR(AC$1664=$E2128+12,AC$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71,AB$71)))),IF($D$2109=2,(IF(OR(AC$1664=$E2128+6,AC$1664=$E2128+12,AC$1664=$E2128+18,AC$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71/2,AB$71/2)))),(IF(OR(AC$1664=$E2128+3,AC$1664=$E2128+6,AC$1664=$E2128+9,AC$1664=$E2128+12,AC$1664=$E2128+15,AC$1664=$E2128+18,AC$1664=$E2128+21,AC$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71/4,AB$71/4))))))","v":0},{"$f":"(IF($C$23=\"T-bills\",0,IF(AND($C$23=\"Bond\",AC1601>0),AC1601,0)))*IF($D$2109=1,(IF(OR(AD$1664=$E2128+12,AD$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71,AC$71)))),IF($D$2109=2,(IF(OR(AD$1664=$E2128+6,AD$1664=$E2128+12,AD$1664=$E2128+18,AD$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71/2,AC$71/2)))),(IF(OR(AD$1664=$E2128+3,AD$1664=$E2128+6,AD$1664=$E2128+9,AD$1664=$E2128+12,AD$1664=$E2128+15,AD$1664=$E2128+18,AD$1664=$E2128+21,AD$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71/4,AC$71/4))))))","v":0},{"$f":"(IF($C$23=\"T-bills\",0,IF(AND($C$23=\"Bond\",AD1601>0),AD1601,0)))*IF($D$2109=1,(IF(OR(AE$1664=$E2128+12,AE$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71,AD$71)))),IF($D$2109=2,(IF(OR(AE$1664=$E2128+6,AE$1664=$E2128+12,AE$1664=$E2128+18,AE$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71/2,AD$71/2)))),(IF(OR(AE$1664=$E2128+3,AE$1664=$E2128+6,AE$1664=$E2128+9,AE$1664=$E2128+12,AE$1664=$E2128+15,AE$1664=$E2128+18,AE$1664=$E2128+21,AE$1664=$E2128+24),(IF($D$23=\"Fix\",$Z$71/4,AD$71/4))))))","v":0}]
[null,null,null,null,24,null,0]
[]
[null,null,null,null,4,null,0,null,null,null,null,{"$f":"(IF($C$24=\"T-bills\",0,IF(AND($C$24=\"Bond\",K1612>0),K1612,0)))*IF($D$2135=1,(IF(OR(L$1664=$E2139+12,L$1664=$E2139+24),(IF($D$24=\"Fix\",$K$72,K$72)))),IF($D$2135=2,(IF(OR(L$1664=$E2139+6,L$1664=$E2139+12,L$1664=$E2139+18,L$1664=$E2139+24),(IF($D$24=\"Fix\",$K$72/2,K$72/2)))),(IF(OR(L$1664=$E2139+3,L$1664=$E2139+6,L$1664=$E2139+9,L$1664=$E2139+12,L$1664=$E2139+15,L$1664=$E2139+18,L$1664=$E2139+21,L$1664=$E2139+24),(IF($D$24=\"Fix\",$K$72/4,K$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,0,null,null,null,null,null,null,null,null,{"$f":"(IF($C$24=\"T-bills\",0,IF(AND($C$24=\"Bond\",O1616>0),O1616,0)))*IF($D$2135=1,(IF(OR(P$1664=$E2143+12,P$1664=$E2143+24),(IF($D$24=\"Fix\",$O$72,O$72)))),IF($D$2135=2,(IF(OR(P$1664=$E2143+6,P$1664=$E2143+12,P$1664=$E2143+18,P$1664=$E2143+24),(IF($D$24=\"Fix\",$O$72/2,O$72/2)))),(IF(OR(P$1664=$E2143+3,P$1664=$E2143+6,P$1664=$E2143+9,P$1664=$E2143+12,P$1664=$E2143+15,P$1664=$E2143+18,P$1664=$E2143+21,P$1664=$E2143+24),(IF($D$24=\"Fix\",$O$72/4,O$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$24=\"T-bills\",0,IF(AND($C$24=\"Bond\",V1623>0),V1623,0)))*IF($D$2135=1,(IF(OR(W$1664=$E2150+12,W$1664=$E2150+24),(IF($D$24=\"Fix\",$V$72,V$72)))),IF($D$2135=2,(IF(OR(W$1664=$E2150+6,W$1664=$E2150+12,W$1664=$E2150+18,W$1664=$E2150+24),(IF($D$24=\"Fix\",$V$72/2,V$72/2)))),(IF(OR(W$1664=$E2150+3,W$1664=$E2150+6,W$1664=$E2150+9,W$1664=$E2150+12,W$1664=$E2150+15,W$1664=$E2150+18,W$1664=$E2150+21,W$1664=$E2150+24),(IF($D$24=\"Fix\",$V$72/4,V$72/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$24=\"T-bills\",0,IF(AND($C$24=\"Bond\",W1624>0),W1624,0)))*IF($D$2135=1,(IF(OR(X$1664=$E2151+12,X$1664=$E2151+24),(IF($D$24=\"Fix\",$W$72,W$72)))),IF($D$2135=2,(IF(OR(X$1664=$E2151+6,X$1664=$E2151+12,X$1664=$E2151+18,X$1664=$E2151+24),(IF($D$24=\"Fix\",$W$72/2,W$72/2)))),(IF(OR(X$1664=$E2151+3,X$1664=$E2151+6,X$1664=$E2151+9,X$1664=$E2151+12,X$1664=$E2151+15,X$1664=$E2151+18,X$1664=$E2151+21,X$1664=$E2151+24),(IF($D$24=\"Fix\",$W$72/4,W$72/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,null,21,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$24=\"T-bills\",0,IF(AND($C$24=\"Bond\",AB1629>0),AB1629,0)))*IF($D$2135=1,(IF(OR(AC$1664=$E2156+12,AC$1664=$E2156+24),(IF($D$24=\"Fix\",$AB$72,AB$72)))),IF($D$2135=2,(IF(OR(AC$1664=$E2156+6,AC$1664=$E2156+12,AC$1664=$E2156+18,AC$1664=$E2156+24),(IF($D$24=\"Fix\",$AB$72/2,AB$72/2)))),(IF(OR(AC$1664=$E2156+3,AC$1664=$E2156+6,AC$1664=$E2156+9,AC$1664=$E2156+12,AC$1664=$E2156+15,AC$1664=$E2156+18,AC$1664=$E2156+21,AC$1664=$E2156+24),(IF($D$24=\"Fix\",$AB$72/4,AB$72/4))))))","v":0},{"$f":"(IF($C$24=\"T-bills\",0,IF(AND($C$24=\"Bond\",AC1629>0),AC1629,0)))*IF($D$2135=1,(IF(OR(AD$1664=$E2156+12,AD$1664=$E2156+24),(IF($D$24=\"Fix\",$AB$72,AC$72)))),IF($D$2135=2,(IF(OR(AD$1664=$E2156+6,AD$1664=$E2156+12,AD$1664=$E2156+18,AD$1664=$E2156+24),(IF($D$24=\"Fix\",$AB$72/2,AC$72/2)))),(IF(OR(AD$1664=$E2156+3,AD$1664=$E2156+6,AD$1664=$E2156+9,AD$1664=$E2156+12,AD$1664=$E2156+15,AD$1664=$E2156+18,AD$1664=$E2156+21,AD$1664=$E2156+24),(IF($D$24=\"Fix\",$AB$72/4,AC$72/4))))))","v":0},{"$f":"(IF($C$24=\"T-bills\",0,IF(AND($C$24=\"Bond\",AD1629>0),AD1629,0)))*IF($D$2135=1,(IF(OR(AE$1664=$E2156+12,AE$1664=$E2156+24),(IF($D$24=\"Fix\",$AB$72,AD$72)))),IF($D$2135=2,(IF(OR(AE$1664=$E2156+6,AE$1664=$E2156+12,AE$1664=$E2156+18,AE$1664=$E2156+24),(IF($D$24=\"Fix\",$AB$72/2,AD$72/2)))),(IF(OR(AE$1664=$E2156+3,AE$1664=$E2156+6,AE$1664=$E2156+9,AE$1664=$E2156+12,AE$1664=$E2156+15,AE$1664=$E2156+18,AE$1664=$E2156+21,AE$1664=$E2156+24),(IF($D$24=\"Fix\",$AB$72/4,AD$72/4))))))","v":0}]
[null,null,20,{"$f":"IF($C$22=\"Bond\",FX!$N$30,\" \")","v":0},null,null,{"$f":"$G$25","v":0}]
[null,null,null,null,5,null,0,null,null,null,null,null,{"$f":"(IF($C$25=\"T-bills\",0,IF(AND($C$25=\"Bond\",L1639>0),L1639,0)))*IF($D$2161=1,(IF(OR(M$1664=$E2166+12,M$1664=$E2166+24),(IF($D$25=\"Fix\",$L$73,L$73)))),IF($D$2161=2,(IF(OR(M$1664=$E2166+6,M$1664=$E2166+12,M$1664=$E2166+18,M$1664=$E2166+24),(IF($D$25=\"Fix\",$L$73/2,L$73/2)))),(IF(OR(M$1664=$E2166+3,M$1664=$E2166+6,M$1664=$E2166+9,M$1664=$E2166+12,M$1664=$E2166+15,M$1664=$E2166+18,M$1664=$E2166+21,M$1664=$E2166+24),(IF($D$25=\"Fix\",$L$73/4,L$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,0,null,null,null,null,null,null,null,{"$f":"(IF($C$25=\"T-bills\",0,IF(AND($C$25=\"Bond\",N1641>0),N1641,0)))*IF($D$2161=1,(IF(OR(O$1664=$E2168+12,O$1664=$E2168+24),(IF($D$25=\"Fix\",$N$73,N$73)))),IF($D$2161=2,(IF(OR(O$1664=$E2168+6,O$1664=$E2168+12,O$1664=$E2168+18,O$1664=$E2168+24),(IF($D$25=\"Fix\",$N$73/2,N$73/2)))),(IF(OR(O$1664=$E2168+3,O$1664=$E2168+6,O$1664=$E2168+9,O$1664=$E2168+12,O$1664=$E2168+15,O$1664=$E2168+18,O$1664=$E2168+21,O$1664=$E2168+24),(IF($D$25=\"Fix\",$N$73/4,N$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$25=\"T-bills\",0,IF(AND($C$25=\"Bond\",S1646>0),S1646,0)))*IF($D$2161=1,(IF(OR(T$1664=$E2173+12,T$1664=$E2173+24),(IF($D$25=\"Fix\",$S$73,S$73)))),IF($D$2161=2,(IF(OR(T$1664=$E2173+6,T$1664=$E2173+12,T$1664=$E2173+18,T$1664=$E2173+24),(IF($D$25=\"Fix\",$S$73/2,S$73/2)))),(IF(OR(T$1664=$E2173+3,T$1664=$E2173+6,T$1664=$E2173+9,T$1664=$E2173+12,T$1664=$E2173+15,T$1664=$E2173+18,T$1664=$E2173+21,T$1664=$E2173+24),(IF($D$25=\"Fix\",$S$73/4,S$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$25=\"T-bills\",0,IF(AND($C$25=\"Bond\",X1651>0),X1651,0)))*IF($D$2161=1,(IF(OR(Y$1664=$E2178+12,Y$1664=$E2178+24),(IF($D$25=\"Fix\",$X$73,X$73)))),IF($D$2161=2,(IF(OR(Y$1664=$E2178+6,Y$1664=$E2178+12,Y$1664=$E2178+18,Y$1664=$E2178+24),(IF($D$25=\"Fix\",$X$73/2,X$73/2)))),(IF(OR(Y$1664=$E2178+3,Y$1664=$E2178+6,Y$1664=$E2178+9,Y$1664=$E2178+12,Y$1664=$E2178+15,Y$1664=$E2178+18,Y$1664=$E2178+21,Y$1664=$E2178+24),(IF($D$25=\"Fix\",$X$73/4,X$73/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,null,22,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$25=\"T-bills\",0,IF(AND($C$25=\"Bond\",AC1656>0),AC1656,0)))*IF($D$2161=1,(IF(OR(AD$1664=$E2183+12,AD$1664=$E2183+24),(IF($D$25=\"Fix\",$AC$73,AC$73)))),IF($D$2161=2,(IF(OR(AD$1664=$E2183+6,AD$1664=$E2183+12,AD$1664=$E2183+18,AD$1664=$E2183+24),(IF($D$25=\"Fix\",$AC$73/2,AC$73/2)))),(IF(OR(AD$1664=$E2183+3,AD$1664=$E2183+6,AD$1664=$E2183+9,AD$1664=$E2183+12,AD$1664=$E2183+15,AD$1664=$E2183+18,AD$1664=$E2183+21,AD$1664=$E2183+24),(IF($D$25=\"Fix\",$AC$73/4,AC$73/4))))))","v":0},{"$f":"(IF($C$25=\"T-bills\",0,IF(AND($C$25=\"Bond\",AD1656>0),AD1656,0)))*IF($D$2161=1,(IF(OR(AE$1664=$E2183+12,AE$1664=$E2183+24),(IF($D$25=\"Fix\",$AC$73,AD$73)))),IF($D$2161=2,(IF(OR(AE$1664=$E2183+6,AE$1664=$E2183+12,AE$1664=$E2183+18,AE$1664=$E2183+24),(IF($D$25=\"Fix\",$AC$73/2,AD$73/2)))),(IF(OR(AE$1664=$E2183+3,AE$1664=$E2183+6,AE$1664=$E2183+9,AE$1664=$E2183+12,AE$1664=$E2183+15,AE$1664=$E2183+18,AE$1664=$E2183+21,AE$1664=$E2183+24),(IF($D$25=\"Fix\",$AC$73/4,AD$73/4))))))","v":0}]
[null,null,null,null,23,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF($C$25=\"T-bills\",0,IF(AND($C$25=\"Bond\",AD1657>0),AD1657,0)))*IF($D$2161=1,(IF(OR(AE$1664=$E2184+12,AE$1664=$E2184+24),(IF($D$25=\"Fix\",$AD$73,$AD$73)))),IF($D$2161=2,(IF(OR(AE$1664=$E2184+6,AE$1664=$E2184+12,AE$1664=$E2184+18,AE$1664=$E2184+24),(IF($D$25=\"Fix\",$AD$73/2,$AD$73/2)))),(IF(OR(AE$1664=$E2184+3,AE$1664=$E2184+6,AE$1664=$E2184+9,AE$1664=$E2184+12,AE$1664=$E2184+15,AE$1664=$E2184+18,AE$1664=$E2184+21,AE$1664=$E2184+24),(IF($D$25=\"Fix\",$AD$73/4,$AD$73/4))))))","v":0}]
[]
[null,null,null,null,1,null,null,{"$f":"IF(ISNUMBER(H614+H1668),(H614+H1668),0)","v":0},{"$f":"IF(ISNUMBER(I614+I1668),(I614+I1668),0)","v":0},0,0,0,0,0,0,0,0,0,0,5.7781741498078007E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6613083537369963E-2,0,0,0,0,0,0]
[null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.638220377077454E-2,0,0,0,0,0]
[null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(Z625+Z1679),(Z625+Z1679),0)","v":0},0,0,0,0,5.5241851999252203E-2]
[null,null,null,null,17,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15283042912808284,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14973937487792838,0,0,0,0]
[null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2092848385251167,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20843133202712233,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20421572811628175,0,0]
[null,null,null,null,14,null,null,{"$f":"IF(ISNUMBER(H679+H1733),(H679+H1733),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.12800581799874217,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16789930894956268,0,0,0,0,0,0]
[null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1645034808053415,0]
[null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11522805699170301,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11475813334082241,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11243710592614665,0,0,0,0]
[null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2413827221835241,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2162752788467137,0,0,0]
[null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2063750675259042,0]
[null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,null,null,null,{"$f":"$G$12","v":0}]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,0,0,0,{"$f":"IF(ISNUMBER(K804+K1858),(K804+K1858),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,0,0,0,{"$f":"IF(ISNUMBER(K853+K1907),(K853+K1907),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,0,0,0,0,0,{"$f":"IF(ISNUMBER(M864+M1918),(M864+M1918),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,null,null,{"$f":"IF(ISNUMBER(H871+H1925),(H871+H1925),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(O926+O1980),(O926+O1980),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,null,null,null,{"$f":"$G$21","v":0}]
[null,null,null,null,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,0,0,0,0,0,{"$f":"IF(ISNUMBER(M1011+M2065),(M1011+M2065),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(O1022+O2076),(O1022+O2076),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,17,null,null,null,{"$f":"$G$22","v":0}]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(Q1035+Q2089),(Q1035+Q2089),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(S1046+S2100),(S1046+S2100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,18,null,null,null,{"$f":"$G$23","v":0}]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(U1059+U2113),(U1059+U2113),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,{"$f":"IF(ISNUMBER(H1063+H2117),(H1063+H2117),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(O1071+O2125),(O1071+O2125),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,19,null,null,null,{"$f":"$G$24","v":0}]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(Q1084+Q2138),(Q1084+Q2138),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(S1095+S2149),(S1095+S2149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,20,null,null,null,{"$f":"$G$25","v":0}]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(U1108+U2162),(U1108+U2162),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(W1119+W2173),(W1119+W2173),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,null,{"$f":"IF(ISNUMBER(H1127+H2181),(H1127+H2181),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,null,null,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(Q1131+Q2185),(Q1131+Q2185),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Service Payments",null,"Total Debt Service Payments",null,null,{"$f":"SUM(H2195:H2712)","v":0},{"$f":"SUM(I2195:I2712)","v":0},0,0,0,0,0,0,0,0,0,0,1.7937996876253246,1.9594693596195212,1.9514782416635237,1.9435197131256128,1.9355936410994552,1.9276998932207401,1.9198383376649644,1.9120088431452313,1.9042112789100596,1.8964455147412012,1.8887114209514611,1.881008868382539]

{"sheet":"A1.PP_New_Debt","index":35,"n_rows":118,"n_cols":67,"rows_kept":118,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,1,{"$f":"I6+1","v":2},{"$f":"J6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59]
[null,"Foreign Currency","Principal Payments of New Debt (in local currency)",null,null,null,null,null,{"$f":"Input_2!$E$9+1","v":2026},{"$f":"I7+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,"CHECK","Instrument","Maturity","Grace Period","Interest Type","Category"]
[null,{"$f":"SUM(I9:BO9)-H9","v":0},{"$f":"FX!$C$11","v":"ADF_Fixed"},{"$f":"FX!F11","v":40},{"$f":"FX!G11","v":10},{"$f":"FX!E11","v":"Fix"},{"$f":"FX!O11","v":"Multilateral"},{"$f":"'A10.FX_New_DS_DX'!P9-'A10.FX_New_DS_DX'!Q9","v":1923.0444064424089},{"$f":"'A10.FX_New_DS_DX'!R9","v":0},{"$f":"'A10.FX_New_DS_DX'!S9","v":0},{"$f":"'A10.FX_New_DS_DX'!T9","v":0},{"$f":"'A10.FX_New_DS_DX'!U9","v":0},{"$f":"'A10.FX_New_DS_DX'!V9","v":0},{"$f":"'A10.FX_New_DS_DX'!W9","v":0},{"$f":"'A10.FX_New_DS_DX'!X9","v":0},{"$f":"'A10.FX_New_DS_DX'!Y9","v":0},{"$f":"'A10.FX_New_DS_DX'!Z9","v":0},{"$f":"'A10.FX_New_DS_DX'!AA9","v":0},{"$f":"'A10.FX_New_DS_DX'!AB9","v":38.460888128848175},{"$f":"'A10.FX_New_DS_DX'!AC9","v":38.460888128848175},{"$f":"'A10.FX_New_DS_DX'!AD9","v":38.460888128848175},{"$f":"'A10.FX_New_DS_DX'!AE9","v":38.460888128848175},{"$f":"'A10.FX_New_DS_DX'!AF9","v":38.460888128848175},{"$f":"'A10.FX_New_DS_DX'!AG9","v":38.460888128848175},{"$f":"'A10.FX_New_DS_DX'!AH9","v":38.460888128848175},{"$f":"'A10.FX_New_DS_DX'!AI9","v":38.460888128848175},{"$f":"'A10.FX_New_DS_DX'!AJ9","v":38.460888128848175},{"$f":"'A10.FX_New_DS_DX'!AK9","v":38.460888128848175},{"$f":"'A10.FX_New_DS_DX'!AL9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!AM9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!AN9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!AO9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!AP9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!AQ9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!AR9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!AS9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!AT9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!AU9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!AV9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!AW9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!AX9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!AY9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!AZ9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!BA9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!BB9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!BC9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!BD9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!BE9","v":76.921776257696351},{"$f":"'A10.FX_New_DS_DX'!BF9","v":0},{"$f":"'A10.FX_New_DS_DX'!BG9","v":0},{"$f":"'A10.FX_New_DS_DX'!BH9","v":0},{"$f":"'A10.FX_New_DS_DX'!BI9","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ9","v":0},{"$f":"'A10.FX_New_DS_DX'!BK9","v":0},{"$f":"'A10.FX_New_DS_DX'!BL9","v":0},{"$f":"'A10.FX_New_DS_DX'!BM9","v":0},{"$f":"'A10.FX_New_DS_DX'!BN9","v":0},{"$f":"'A10.FX_New_DS_DX'!BO9","v":0},{"$f":"'A10.FX_New_DS_DX'!BP9","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ9","v":0},{"$f":"'A10.FX_New_DS_DX'!BR9","v":0},{"$f":"'A10.FX_New_DS_DX'!BS9","v":0},{"$f":"'A10.FX_New_DS_DX'!BT9","v":0},{"$f":"'A10.FX_New_DS_DX'!BU9","v":0},{"$f":"'A10.FX_New_DS_DX'!BV9","v":0},{"$f":"'A10.FX_New_DS_DX'!BW9","v":0},{"$f":"'A10.FX_New_DS_DX'!BX9","v":0}]
[null,{"$f":"SUM(I10:BO10)-H10","v":0},{"$f":"FX!$C$12","v":"IDA/IFAD/EDF_Fixed"},{"$f":"FX!F12","v":35},{"$f":"FX!G12","v":7},{"$f":"FX!E12","v":"Fix"},{"$f":"FX!O12","v":"Multilateral"},{"$f":"'A10.FX_New_DS_DX'!P10-'A10.FX_New_DS_DX'!Q10","v":1923.044406442408},{"$f":"'A10.FX_New_DS_DX'!R10","v":0},{"$f":"'A10.FX_New_DS_DX'!S10","v":0},{"$f":"'A10.FX_New_DS_DX'!T10","v":0},{"$f":"'A10.FX_New_DS_DX'!U10","v":0},{"$f":"'A10.FX_New_DS_DX'!V10","v":0},{"$f":"'A10.FX_New_DS_DX'!W10","v":0},{"$f":"'A10.FX_New_DS_DX'!X10","v":0},{"$f":"'A10.FX_New_DS_DX'!Y10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!Z10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AA10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AB10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AC10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AD10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AE10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AF10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AG10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AH10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AI10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AJ10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AK10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AL10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AM10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AN10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AO10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AP10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AQ10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AR10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AS10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AT10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AU10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AV10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AW10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AX10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AY10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!AZ10","v":68.680157372943171},{"$f":"'A10.FX_New_DS_DX'!BA10","v":0},{"$f":"'A10.FX_New_DS_DX'!BB10","v":0},{"$f":"'A10.FX_New_DS_DX'!BC10","v":0},{"$f":"'A10.FX_New_DS_DX'!BD10","v":0},{"$f":"'A10.FX_New_DS_DX'!BE10","v":0},{"$f":"'A10.FX_New_DS_DX'!BF10","v":0},{"$f":"'A10.FX_New_DS_DX'!BG10","v":0},{"$f":"'A10.FX_New_DS_DX'!BH10","v":0},{"$f":"'A10.FX_New_DS_DX'!BI10","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ10","v":0},{"$f":"'A10.FX_New_DS_DX'!BK10","v":0},{"$f":"'A10.FX_New_DS_DX'!BL10","v":0},{"$f":"'A10.FX_New_DS_DX'!BM10","v":0},{"$f":"'A10.FX_New_DS_DX'!BN10","v":0},{"$f":"'A10.FX_New_DS_DX'!BO10","v":0},{"$f":"'A10.FX_New_DS_DX'!BP10","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ10","v":0},{"$f":"'A10.FX_New_DS_DX'!BR10","v":0},{"$f":"'A10.FX_New_DS_DX'!BS10","v":0},{"$f":"'A10.FX_New_DS_DX'!BT10","v":0},{"$f":"'A10.FX_New_DS_DX'!BU10","v":0},{"$f":"'A10.FX_New_DS_DX'!BV10","v":0},{"$f":"'A10.FX_New_DS_DX'!BW10","v":0},{"$f":"'A10.FX_New_DS_DX'!BX10","v":0}]
[null,0,{"$f":"FX!$C$13","v":"IBRD/ADB/IDB_Fixed"},{"$f":"FX!F13","v":25},{"$f":"FX!G13","v":5},{"$f":"FX!E13","v":"Fix"},{"$f":"FX!O13","v":"Multilateral"},{"$f":"'A10.FX_New_DS_DX'!P11-'A10.FX_New_DS_DX'!Q11","v":1923.0444064424089},{"$f":"'A10.FX_New_DS_DX'!R11","v":0},{"$f":"'A10.FX_New_DS_DX'!S11","v":0},{"$f":"'A10.FX_New_DS_DX'!T11","v":0},{"$f":"'A10.FX_New_DS_DX'!U11","v":0},{"$f":"'A10.FX_New_DS_DX'!V11","v":0},{"$f":"'A10.FX_New_DS_DX'!W11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!X11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!Y11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!Z11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AA11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AB11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AC11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AD11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AE11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AF11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AG11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AH11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AI11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AJ11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AK11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AL11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AM11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AN11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AO11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AP11","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AQ11","v":0},{"$f":"'A10.FX_New_DS_DX'!AR11","v":0},{"$f":"'A10.FX_New_DS_DX'!AS11","v":0},{"$f":"'A10.FX_New_DS_DX'!AT11","v":0},{"$f":"'A10.FX_New_DS_DX'!AU11","v":0},{"$f":"'A10.FX_New_DS_DX'!AV11","v":0},{"$f":"'A10.FX_New_DS_DX'!AW11","v":0},{"$f":"'A10.FX_New_DS_DX'!AX11","v":0},{"$f":"'A10.FX_New_DS_DX'!AY11","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ11","v":0},{"$f":"'A10.FX_New_DS_DX'!BA11","v":0},{"$f":"'A10.FX_New_DS_DX'!BB11","v":0},{"$f":"'A10.FX_New_DS_DX'!BC11","v":0},{"$f":"'A10.FX_New_DS_DX'!BD11","v":0},{"$f":"'A10.FX_New_DS_DX'!BE11","v":0},{"$f":"'A10.FX_New_DS_DX'!BF11","v":0},{"$f":"'A10.FX_New_DS_DX'!BG11","v":0},{"$f":"'A10.FX_New_DS_DX'!BH11","v":0},{"$f":"'A10.FX_New_DS_DX'!BI11","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ11","v":0},{"$f":"'A10.FX_New_DS_DX'!BK11","v":0},{"$f":"'A10.FX_New_DS_DX'!BL11","v":0},{"$f":"'A10.FX_New_DS_DX'!BM11","v":0},{"$f":"'A10.FX_New_DS_DX'!BN11","v":0},{"$f":"'A10.FX_New_DS_DX'!BO11","v":0},{"$f":"'A10.FX_New_DS_DX'!BP11","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ11","v":0},{"$f":"'A10.FX_New_DS_DX'!BR11","v":0},{"$f":"'A10.FX_New_DS_DX'!BS11","v":0},{"$f":"'A10.FX_New_DS_DX'!BT11","v":0},{"$f":"'A10.FX_New_DS_DX'!BU11","v":0},{"$f":"'A10.FX_New_DS_DX'!BV11","v":0},{"$f":"'A10.FX_New_DS_DX'!BW11","v":0},{"$f":"'A10.FX_New_DS_DX'!BX11","v":0}]
[null,0,{"$f":"FX!$C$14","v":"IBRD/ADB/IDB_Var"},{"$f":"FX!F14","v":25},{"$f":"FX!G14","v":5},{"$f":"FX!E14","v":"Var"},{"$f":"FX!O14","v":"Multilateral"},{"$f":"'A10.FX_New_DS_DX'!P12-'A10.FX_New_DS_DX'!Q12","v":1923.0444064424089},{"$f":"'A10.FX_New_DS_DX'!R12","v":0},{"$f":"'A10.FX_New_DS_DX'!S12","v":0},{"$f":"'A10.FX_New_DS_DX'!T12","v":0},{"$f":"'A10.FX_New_DS_DX'!U12","v":0},{"$f":"'A10.FX_New_DS_DX'!V12","v":0},{"$f":"'A10.FX_New_DS_DX'!W12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!X12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!Y12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!Z12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AA12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AB12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AC12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AD12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AE12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AF12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AG12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AH12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AI12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AJ12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AK12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AL12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AM12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AN12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AO12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AP12","v":96.152220322120442},{"$f":"'A10.FX_New_DS_DX'!AQ12","v":0},{"$f":"'A10.FX_New_DS_DX'!AR12","v":0},{"$f":"'A10.FX_New_DS_DX'!AS12","v":0},{"$f":"'A10.FX_New_DS_DX'!AT12","v":0},{"$f":"'A10.FX_New_DS_DX'!AU12","v":0},{"$f":"'A10.FX_New_DS_DX'!AV12","v":0},{"$f":"'A10.FX_New_DS_DX'!AW12","v":0},{"$f":"'A10.FX_New_DS_DX'!AX12","v":0},{"$f":"'A10.FX_New_DS_DX'!AY12","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ12","v":0},{"$f":"'A10.FX_New_DS_DX'!BA12","v":0},{"$f":"'A10.FX_New_DS_DX'!BB12","v":0},{"$f":"'A10.FX_New_DS_DX'!BC12","v":0},{"$f":"'A10.FX_New_DS_DX'!BD12","v":0},{"$f":"'A10.FX_New_DS_DX'!BE12","v":0},{"$f":"'A10.FX_New_DS_DX'!BF12","v":0},{"$f":"'A10.FX_New_DS_DX'!BG12","v":0},{"$f":"'A10.FX_New_DS_DX'!BH12","v":0},{"$f":"'A10.FX_New_DS_DX'!BI12","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ12","v":0},{"$f":"'A10.FX_New_DS_DX'!BK12","v":0},{"$f":"'A10.FX_New_DS_DX'!BL12","v":0},{"$f":"'A10.FX_New_DS_DX'!BM12","v":0},{"$f":"'A10.FX_New_DS_DX'!BN12","v":0},{"$f":"'A10.FX_New_DS_DX'!BO12","v":0},{"$f":"'A10.FX_New_DS_DX'!BP12","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ12","v":0},{"$f":"'A10.FX_New_DS_DX'!BR12","v":0},{"$f":"'A10.FX_New_DS_DX'!BS12","v":0},{"$f":"'A10.FX_New_DS_DX'!BT12","v":0},{"$f":"'A10.FX_New_DS_DX'!BU12","v":0},{"$f":"'A10.FX_New_DS_DX'!BV12","v":0},{"$f":"'A10.FX_New_DS_DX'!BW12","v":0},{"$f":"'A10.FX_New_DS_DX'!BX12","v":0}]
[null,0,{"$f":"FX!$C$15","v":"Bilateral_Fixed"},{"$f":"FX!F15","v":20},{"$f":"FX!G15","v":5},{"$f":"FX!E15","v":"Fix"},{"$f":"FX!O15","v":"Bilateral"},{"$f":"'A10.FX_New_DS_DX'!P13-'A10.FX_New_DS_DX'!Q13","v":961.52220322120445},{"$f":"'A10.FX_New_DS_DX'!R13","v":0},{"$f":"'A10.FX_New_DS_DX'!S13","v":0},{"$f":"'A10.FX_New_DS_DX'!T13","v":0},{"$f":"'A10.FX_New_DS_DX'!U13","v":0},{"$f":"'A10.FX_New_DS_DX'!V13","v":0},{"$f":"'A10.FX_New_DS_DX'!W13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!X13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!Y13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!Z13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!AA13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!AB13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!AC13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!AD13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!AE13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!AF13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!AG13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!AH13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!AI13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!AJ13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!AK13","v":64.101480214746957},{"$f":"'A10.FX_New_DS_DX'!AL13","v":0},{"$f":"'A10.FX_New_DS_DX'!AM13","v":0},{"$f":"'A10.FX_New_DS_DX'!AN13","v":0},{"$f":"'A10.FX_New_DS_DX'!AO13","v":0},{"$f":"'A10.FX_New_DS_DX'!AP13","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ13","v":0},{"$f":"'A10.FX_New_DS_DX'!AR13","v":0},{"$f":"'A10.FX_New_DS_DX'!AS13","v":0},{"$f":"'A10.FX_New_DS_DX'!AT13","v":0},{"$f":"'A10.FX_New_DS_DX'!AU13","v":0},{"$f":"'A10.FX_New_DS_DX'!AV13","v":0},{"$f":"'A10.FX_New_DS_DX'!AW13","v":0},{"$f":"'A10.FX_New_DS_DX'!AX13","v":0},{"$f":"'A10.FX_New_DS_DX'!AY13","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ13","v":0},{"$f":"'A10.FX_New_DS_DX'!BA13","v":0},{"$f":"'A10.FX_New_DS_DX'!BB13","v":0},{"$f":"'A10.FX_New_DS_DX'!BC13","v":0},{"$f":"'A10.FX_New_DS_DX'!BD13","v":0},{"$f":"'A10.FX_New_DS_DX'!BE13","v":0},{"$f":"'A10.FX_New_DS_DX'!BF13","v":0},{"$f":"'A10.FX_New_DS_DX'!BG13","v":0},{"$f":"'A10.FX_New_DS_DX'!BH13","v":0},{"$f":"'A10.FX_New_DS_DX'!BI13","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ13","v":0},{"$f":"'A10.FX_New_DS_DX'!BK13","v":0},{"$f":"'A10.FX_New_DS_DX'!BL13","v":0},{"$f":"'A10.FX_New_DS_DX'!BM13","v":0},{"$f":"'A10.FX_New_DS_DX'!BN13","v":0},{"$f":"'A10.FX_New_DS_DX'!BO13","v":0},{"$f":"'A10.FX_New_DS_DX'!BP13","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ13","v":0},{"$f":"'A10.FX_New_DS_DX'!BR13","v":0},{"$f":"'A10.FX_New_DS_DX'!BS13","v":0},{"$f":"'A10.FX_New_DS_DX'!BT13","v":0},{"$f":"'A10.FX_New_DS_DX'!BU13","v":0},{"$f":"'A10.FX_New_DS_DX'!BV13","v":0},{"$f":"'A10.FX_New_DS_DX'!BW13","v":0},{"$f":"'A10.FX_New_DS_DX'!BX13","v":0}]
[null,0,{"$f":"FX!$C$16","v":"Commercial Bank_Var"},{"$f":"FX!F16","v":5},{"$f":"FX!G16","v":1},{"$f":"FX!E16","v":"Var"},{"$f":"FX!O16","v":"FX Commercial Loan"},{"$f":"'A10.FX_New_DS_DX'!P14-'A10.FX_New_DS_DX'!Q14","v":845.49954674265246},{"$f":"'A10.FX_New_DS_DX'!R14","v":0},{"$f":"'A10.FX_New_DS_DX'!S14","v":195.73951711381915},{"$f":"'A10.FX_New_DS_DX'!T14","v":205.60639878745823},{"$f":"'A10.FX_New_DS_DX'!U14","v":216.18934757045449},{"$f":"'A10.FX_New_DS_DX'!V14","v":227.96428327092059},{"$f":"'A10.FX_New_DS_DX'!W14","v":0},{"$f":"'A10.FX_New_DS_DX'!X14","v":0},{"$f":"'A10.FX_New_DS_DX'!Y14","v":0},{"$f":"'A10.FX_New_DS_DX'!Z14","v":0},{"$f":"'A10.FX_New_DS_DX'!AA14","v":0},{"$f":"'A10.FX_New_DS_DX'!AB14","v":0},{"$f":"'A10.FX_New_DS_DX'!AC14","v":0},{"$f":"'A10.FX_New_DS_DX'!AD14","v":0},{"$f":"'A10.FX_New_DS_DX'!AE14","v":0},{"$f":"'A10.FX_New_DS_DX'!AF14","v":0},{"$f":"'A10.FX_New_DS_DX'!AG14","v":0},{"$f":"'A10.FX_New_DS_DX'!AH14","v":0},{"$f":"'A10.FX_New_DS_DX'!AI14","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ14","v":0},{"$f":"'A10.FX_New_DS_DX'!AK14","v":0},{"$f":"'A10.FX_New_DS_DX'!AL14","v":0},{"$f":"'A10.FX_New_DS_DX'!AM14","v":0},{"$f":"'A10.FX_New_DS_DX'!AN14","v":0},{"$f":"'A10.FX_New_DS_DX'!AO14","v":0},{"$f":"'A10.FX_New_DS_DX'!AP14","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ14","v":0},{"$f":"'A10.FX_New_DS_DX'!AR14","v":0},{"$f":"'A10.FX_New_DS_DX'!AS14","v":0},{"$f":"'A10.FX_New_DS_DX'!AT14","v":0},{"$f":"'A10.FX_New_DS_DX'!AU14","v":0},{"$f":"'A10.FX_New_DS_DX'!AV14","v":0},{"$f":"'A10.FX_New_DS_DX'!AW14","v":0},{"$f":"'A10.FX_New_DS_DX'!AX14","v":0},{"$f":"'A10.FX_New_DS_DX'!AY14","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ14","v":0},{"$f":"'A10.FX_New_DS_DX'!BA14","v":0},{"$f":"'A10.FX_New_DS_DX'!BB14","v":0},{"$f":"'A10.FX_New_DS_DX'!BC14","v":0},{"$f":"'A10.FX_New_DS_DX'!BD14","v":0},{"$f":"'A10.FX_New_DS_DX'!BE14","v":0},{"$f":"'A10.FX_New_DS_DX'!BF14","v":0},{"$f":"'A10.FX_New_DS_DX'!BG14","v":0},{"$f":"'A10.FX_New_DS_DX'!BH14","v":0},{"$f":"'A10.FX_New_DS_DX'!BI14","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ14","v":0},{"$f":"'A10.FX_New_DS_DX'!BK14","v":0},{"$f":"'A10.FX_New_DS_DX'!BL14","v":0},{"$f":"'A10.FX_New_DS_DX'!BM14","v":0},{"$f":"'A10.FX_New_DS_DX'!BN14","v":0},{"$f":"'A10.FX_New_DS_DX'!BO14","v":0},{"$f":"'A10.FX_New_DS_DX'!BP14","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ14","v":0},{"$f":"'A10.FX_New_DS_DX'!BR14","v":0},{"$f":"'A10.FX_New_DS_DX'!BS14","v":0},{"$f":"'A10.FX_New_DS_DX'!BT14","v":0},{"$f":"'A10.FX_New_DS_DX'!BU14","v":0},{"$f":"'A10.FX_New_DS_DX'!BV14","v":0},{"$f":"'A10.FX_New_DS_DX'!BW14","v":0},{"$f":"'A10.FX_New_DS_DX'!BX14","v":0}]
[null,0,{"$f":"FX!$C$17","v":0},{"$f":"FX!F17","v":0},{"$f":"FX!G17","v":0},{"$f":"FX!E17","v":0},{"$f":"FX!O17","v":0},{"$f":"'A10.FX_New_DS_DX'!P15-'A10.FX_New_DS_DX'!Q15","v":0},{"$f":"'A10.FX_New_DS_DX'!R15","v":0},{"$f":"'A10.FX_New_DS_DX'!S15","v":0},{"$f":"'A10.FX_New_DS_DX'!T15","v":0},{"$f":"'A10.FX_New_DS_DX'!U15","v":0},{"$f":"'A10.FX_New_DS_DX'!V15","v":0},{"$f":"'A10.FX_New_DS_DX'!W15","v":0},{"$f":"'A10.FX_New_DS_DX'!X15","v":0},{"$f":"'A10.FX_New_DS_DX'!Y15","v":0},{"$f":"'A10.FX_New_DS_DX'!Z15","v":0},{"$f":"'A10.FX_New_DS_DX'!AA15","v":0},{"$f":"'A10.FX_New_DS_DX'!AB15","v":0},{"$f":"'A10.FX_New_DS_DX'!AC15","v":0},{"$f":"'A10.FX_New_DS_DX'!AD15","v":0},{"$f":"'A10.FX_New_DS_DX'!AE15","v":0},{"$f":"'A10.FX_New_DS_DX'!AF15","v":0},{"$f":"'A10.FX_New_DS_DX'!AG15","v":0},{"$f":"'A10.FX_New_DS_DX'!AH15","v":0},{"$f":"'A10.FX_New_DS_DX'!AI15","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ15","v":0},{"$f":"'A10.FX_New_DS_DX'!AK15","v":0},{"$f":"'A10.FX_New_DS_DX'!AL15","v":0},{"$f":"'A10.FX_New_DS_DX'!AM15","v":0},{"$f":"'A10.FX_New_DS_DX'!AN15","v":0},{"$f":"'A10.FX_New_DS_DX'!AO15","v":0},{"$f":"'A10.FX_New_DS_DX'!AP15","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ15","v":0},{"$f":"'A10.FX_New_DS_DX'!AR15","v":0},{"$f":"'A10.FX_New_DS_DX'!AS15","v":0},{"$f":"'A10.FX_New_DS_DX'!AT15","v":0},{"$f":"'A10.FX_New_DS_DX'!AU15","v":0},{"$f":"'A10.FX_New_DS_DX'!AV15","v":0},{"$f":"'A10.FX_New_DS_DX'!AW15","v":0},{"$f":"'A10.FX_New_DS_DX'!AX15","v":0},{"$f":"'A10.FX_New_DS_DX'!AY15","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ15","v":0},{"$f":"'A10.FX_New_DS_DX'!BA15","v":0},{"$f":"'A10.FX_New_DS_DX'!BB15","v":0},{"$f":"'A10.FX_New_DS_DX'!BC15","v":0},{"$f":"'A10.FX_New_DS_DX'!BD15","v":0},{"$f":"'A10.FX_New_DS_DX'!BE15","v":0},{"$f":"'A10.FX_New_DS_DX'!BF15","v":0},{"$f":"'A10.FX_New_DS_DX'!BG15","v":0},{"$f":"'A10.FX_New_DS_DX'!BH15","v":0},{"$f":"'A10.FX_New_DS_DX'!BI15","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ15","v":0},{"$f":"'A10.FX_New_DS_DX'!BK15","v":0},{"$f":"'A10.FX_New_DS_DX'!BL15","v":0},{"$f":"'A10.FX_New_DS_DX'!BM15","v":0},{"$f":"'A10.FX_New_DS_DX'!BN15","v":0},{"$f":"'A10.FX_New_DS_DX'!BO15","v":0},{"$f":"'A10.FX_New_DS_DX'!BP15","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ15","v":0},{"$f":"'A10.FX_New_DS_DX'!BR15","v":0},{"$f":"'A10.FX_New_DS_DX'!BS15","v":0},{"$f":"'A10.FX_New_DS_DX'!BT15","v":0},{"$f":"'A10.FX_New_DS_DX'!BU15","v":0},{"$f":"'A10.FX_New_DS_DX'!BV15","v":0},{"$f":"'A10.FX_New_DS_DX'!BW15","v":0},{"$f":"'A10.FX_New_DS_DX'!BX15","v":0}]
[null,0,{"$f":"FX!$C$18","v":0},{"$f":"FX!F18","v":0},{"$f":"FX!G18","v":0},{"$f":"FX!E18","v":0},{"$f":"FX!O18","v":0},{"$f":"'A10.FX_New_DS_DX'!P16-'A10.FX_New_DS_DX'!Q16","v":0},{"$f":"'A10.FX_New_DS_DX'!R16","v":0},{"$f":"'A10.FX_New_DS_DX'!S16","v":0},{"$f":"'A10.FX_New_DS_DX'!T16","v":0},{"$f":"'A10.FX_New_DS_DX'!U16","v":0},{"$f":"'A10.FX_New_DS_DX'!V16","v":0},{"$f":"'A10.FX_New_DS_DX'!W16","v":0},{"$f":"'A10.FX_New_DS_DX'!X16","v":0},{"$f":"'A10.FX_New_DS_DX'!Y16","v":0},{"$f":"'A10.FX_New_DS_DX'!Z16","v":0},{"$f":"'A10.FX_New_DS_DX'!AA16","v":0},{"$f":"'A10.FX_New_DS_DX'!AB16","v":0},{"$f":"'A10.FX_New_DS_DX'!AC16","v":0},{"$f":"'A10.FX_New_DS_DX'!AD16","v":0},{"$f":"'A10.FX_New_DS_DX'!AE16","v":0},{"$f":"'A10.FX_New_DS_DX'!AF16","v":0},{"$f":"'A10.FX_New_DS_DX'!AG16","v":0},{"$f":"'A10.FX_New_DS_DX'!AH16","v":0},{"$f":"'A10.FX_New_DS_DX'!AI16","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ16","v":0},{"$f":"'A10.FX_New_DS_DX'!AK16","v":0},{"$f":"'A10.FX_New_DS_DX'!AL16","v":0},{"$f":"'A10.FX_New_DS_DX'!AM16","v":0},{"$f":"'A10.FX_New_DS_DX'!AN16","v":0},{"$f":"'A10.FX_New_DS_DX'!AO16","v":0},{"$f":"'A10.FX_New_DS_DX'!AP16","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ16","v":0},{"$f":"'A10.FX_New_DS_DX'!AR16","v":0},{"$f":"'A10.FX_New_DS_DX'!AS16","v":0},{"$f":"'A10.FX_New_DS_DX'!AT16","v":0},{"$f":"'A10.FX_New_DS_DX'!AU16","v":0},{"$f":"'A10.FX_New_DS_DX'!AV16","v":0},{"$f":"'A10.FX_New_DS_DX'!AW16","v":0},{"$f":"'A10.FX_New_DS_DX'!AX16","v":0},{"$f":"'A10.FX_New_DS_DX'!AY16","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ16","v":0},{"$f":"'A10.FX_New_DS_DX'!BA16","v":0},{"$f":"'A10.FX_New_DS_DX'!BB16","v":0},{"$f":"'A10.FX_New_DS_DX'!BC16","v":0},{"$f":"'A10.FX_New_DS_DX'!BD16","v":0},{"$f":"'A10.FX_New_DS_DX'!BE16","v":0},{"$f":"'A10.FX_New_DS_DX'!BF16","v":0},{"$f":"'A10.FX_New_DS_DX'!BG16","v":0},{"$f":"'A10.FX_New_DS_DX'!BH16","v":0},{"$f":"'A10.FX_New_DS_DX'!BI16","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ16","v":0},{"$f":"'A10.FX_New_DS_DX'!BK16","v":0},{"$f":"'A10.FX_New_DS_DX'!BL16","v":0},{"$f":"'A10.FX_New_DS_DX'!BM16","v":0},{"$f":"'A10.FX_New_DS_DX'!BN16","v":0},{"$f":"'A10.FX_New_DS_DX'!BO16","v":0},{"$f":"'A10.FX_New_DS_DX'!BP16","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ16","v":0},{"$f":"'A10.FX_New_DS_DX'!BR16","v":0},{"$f":"'A10.FX_New_DS_DX'!BS16","v":0},{"$f":"'A10.FX_New_DS_DX'!BT16","v":0},{"$f":"'A10.FX_New_DS_DX'!BU16","v":0},{"$f":"'A10.FX_New_DS_DX'!BV16","v":0},{"$f":"'A10.FX_New_DS_DX'!BW16","v":0},{"$f":"'A10.FX_New_DS_DX'!BX16","v":0}]
[null,0,{"$f":"FX!$C$19","v":0},{"$f":"FX!F19","v":0},{"$f":"FX!G19","v":0},{"$f":"FX!E19","v":0},{"$f":"FX!O19","v":0},{"$f":"'A10.FX_New_DS_DX'!P17-'A10.FX_New_DS_DX'!Q17","v":0},{"$f":"'A10.FX_New_DS_DX'!R17","v":0},{"$f":"'A10.FX_New_DS_DX'!S17","v":0},{"$f":"'A10.FX_New_DS_DX'!T17","v":0},{"$f":"'A10.FX_New_DS_DX'!U17","v":0},{"$f":"'A10.FX_New_DS_DX'!V17","v":0},{"$f":"'A10.FX_New_DS_DX'!W17","v":0},{"$f":"'A10.FX_New_DS_DX'!X17","v":0},{"$f":"'A10.FX_New_DS_DX'!Y17","v":0},{"$f":"'A10.FX_New_DS_DX'!Z17","v":0},{"$f":"'A10.FX_New_DS_DX'!AA17","v":0},{"$f":"'A10.FX_New_DS_DX'!AB17","v":0},{"$f":"'A10.FX_New_DS_DX'!AC17","v":0},{"$f":"'A10.FX_New_DS_DX'!AD17","v":0},{"$f":"'A10.FX_New_DS_DX'!AE17","v":0},{"$f":"'A10.FX_New_DS_DX'!AF17","v":0},{"$f":"'A10.FX_New_DS_DX'!AG17","v":0},{"$f":"'A10.FX_New_DS_DX'!AH17","v":0},{"$f":"'A10.FX_New_DS_DX'!AI17","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ17","v":0},{"$f":"'A10.FX_New_DS_DX'!AK17","v":0},{"$f":"'A10.FX_New_DS_DX'!AL17","v":0},{"$f":"'A10.FX_New_DS_DX'!AM17","v":0},{"$f":"'A10.FX_New_DS_DX'!AN17","v":0},{"$f":"'A10.FX_New_DS_DX'!AO17","v":0},{"$f":"'A10.FX_New_DS_DX'!AP17","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ17","v":0},{"$f":"'A10.FX_New_DS_DX'!AR17","v":0},{"$f":"'A10.FX_New_DS_DX'!AS17","v":0},{"$f":"'A10.FX_New_DS_DX'!AT17","v":0},{"$f":"'A10.FX_New_DS_DX'!AU17","v":0},{"$f":"'A10.FX_New_DS_DX'!AV17","v":0},{"$f":"'A10.FX_New_DS_DX'!AW17","v":0},{"$f":"'A10.FX_New_DS_DX'!AX17","v":0},{"$f":"'A10.FX_New_DS_DX'!AY17","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ17","v":0},{"$f":"'A10.FX_New_DS_DX'!BA17","v":0},{"$f":"'A10.FX_New_DS_DX'!BB17","v":0},{"$f":"'A10.FX_New_DS_DX'!BC17","v":0},{"$f":"'A10.FX_New_DS_DX'!BD17","v":0},{"$f":"'A10.FX_New_DS_DX'!BE17","v":0},{"$f":"'A10.FX_New_DS_DX'!BF17","v":0},{"$f":"'A10.FX_New_DS_DX'!BG17","v":0},{"$f":"'A10.FX_New_DS_DX'!BH17","v":0},{"$f":"'A10.FX_New_DS_DX'!BI17","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ17","v":0},{"$f":"'A10.FX_New_DS_DX'!BK17","v":0},{"$f":"'A10.FX_New_DS_DX'!BL17","v":0},{"$f":"'A10.FX_New_DS_DX'!BM17","v":0},{"$f":"'A10.FX_New_DS_DX'!BN17","v":0},{"$f":"'A10.FX_New_DS_DX'!BO17","v":0},{"$f":"'A10.FX_New_DS_DX'!BP17","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ17","v":0},{"$f":"'A10.FX_New_DS_DX'!BR17","v":0},{"$f":"'A10.FX_New_DS_DX'!BS17","v":0},{"$f":"'A10.FX_New_DS_DX'!BT17","v":0},{"$f":"'A10.FX_New_DS_DX'!BU17","v":0},{"$f":"'A10.FX_New_DS_DX'!BV17","v":0},{"$f":"'A10.FX_New_DS_DX'!BW17","v":0},{"$f":"'A10.FX_New_DS_DX'!BX17","v":0}]
[null,0,{"$f":"FX!$C$20","v":0},{"$f":"FX!F20","v":0},{"$f":"FX!G20","v":0},{"$f":"FX!E20","v":0},{"$f":"FX!O20","v":0},{"$f":"'A10.FX_New_DS_DX'!P18-'A10.FX_New_DS_DX'!Q18","v":0},{"$f":"'A10.FX_New_DS_DX'!R18","v":0},{"$f":"'A10.FX_New_DS_DX'!S18","v":0},{"$f":"'A10.FX_New_DS_DX'!T18","v":0},{"$f":"'A10.FX_New_DS_DX'!U18","v":0},{"$f":"'A10.FX_New_DS_DX'!V18","v":0},{"$f":"'A10.FX_New_DS_DX'!W18","v":0},{"$f":"'A10.FX_New_DS_DX'!X18","v":0},{"$f":"'A10.FX_New_DS_DX'!Y18","v":0},{"$f":"'A10.FX_New_DS_DX'!Z18","v":0},{"$f":"'A10.FX_New_DS_DX'!AA18","v":0},{"$f":"'A10.FX_New_DS_DX'!AB18","v":0},{"$f":"'A10.FX_New_DS_DX'!AC18","v":0},{"$f":"'A10.FX_New_DS_DX'!AD18","v":0},{"$f":"'A10.FX_New_DS_DX'!AE18","v":0},{"$f":"'A10.FX_New_DS_DX'!AF18","v":0},{"$f":"'A10.FX_New_DS_DX'!AG18","v":0},{"$f":"'A10.FX_New_DS_DX'!AH18","v":0},{"$f":"'A10.FX_New_DS_DX'!AI18","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ18","v":0},{"$f":"'A10.FX_New_DS_DX'!AK18","v":0},{"$f":"'A10.FX_New_DS_DX'!AL18","v":0},{"$f":"'A10.FX_New_DS_DX'!AM18","v":0},{"$f":"'A10.FX_New_DS_DX'!AN18","v":0},{"$f":"'A10.FX_New_DS_DX'!AO18","v":0},{"$f":"'A10.FX_New_DS_DX'!AP18","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ18","v":0},{"$f":"'A10.FX_New_DS_DX'!AR18","v":0},{"$f":"'A10.FX_New_DS_DX'!AS18","v":0},{"$f":"'A10.FX_New_DS_DX'!AT18","v":0},{"$f":"'A10.FX_New_DS_DX'!AU18","v":0},{"$f":"'A10.FX_New_DS_DX'!AV18","v":0},{"$f":"'A10.FX_New_DS_DX'!AW18","v":0},{"$f":"'A10.FX_New_DS_DX'!AX18","v":0},{"$f":"'A10.FX_New_DS_DX'!AY18","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ18","v":0},{"$f":"'A10.FX_New_DS_DX'!BA18","v":0},{"$f":"'A10.FX_New_DS_DX'!BB18","v":0},{"$f":"'A10.FX_New_DS_DX'!BC18","v":0},{"$f":"'A10.FX_New_DS_DX'!BD18","v":0},{"$f":"'A10.FX_New_DS_DX'!BE18","v":0},{"$f":"'A10.FX_New_DS_DX'!BF18","v":0},{"$f":"'A10.FX_New_DS_DX'!BG18","v":0},{"$f":"'A10.FX_New_DS_DX'!BH18","v":0},{"$f":"'A10.FX_New_DS_DX'!BI18","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ18","v":0},{"$f":"'A10.FX_New_DS_DX'!BK18","v":0},{"$f":"'A10.FX_New_DS_DX'!BL18","v":0},{"$f":"'A10.FX_New_DS_DX'!BM18","v":0},{"$f":"'A10.FX_New_DS_DX'!BN18","v":0},{"$f":"'A10.FX_New_DS_DX'!BO18","v":0},{"$f":"'A10.FX_New_DS_DX'!BP18","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ18","v":0},{"$f":"'A10.FX_New_DS_DX'!BR18","v":0},{"$f":"'A10.FX_New_DS_DX'!BS18","v":0},{"$f":"'A10.FX_New_DS_DX'!BT18","v":0},{"$f":"'A10.FX_New_DS_DX'!BU18","v":0},{"$f":"'A10.FX_New_DS_DX'!BV18","v":0},{"$f":"'A10.FX_New_DS_DX'!BW18","v":0},{"$f":"'A10.FX_New_DS_DX'!BX18","v":0}]
[null,0,{"$f":"FX!$C$21","v":0},{"$f":"FX!F21","v":0},{"$f":"FX!G21","v":0},{"$f":"FX!E21","v":0},{"$f":"FX!O21","v":0},{"$f":"'A10.FX_New_DS_DX'!P19-'A10.FX_New_DS_DX'!Q19","v":0},{"$f":"'A10.FX_New_DS_DX'!R19","v":0},{"$f":"'A10.FX_New_DS_DX'!S19","v":0},{"$f":"'A10.FX_New_DS_DX'!T19","v":0},{"$f":"'A10.FX_New_DS_DX'!U19","v":0},{"$f":"'A10.FX_New_DS_DX'!V19","v":0},{"$f":"'A10.FX_New_DS_DX'!W19","v":0},{"$f":"'A10.FX_New_DS_DX'!X19","v":0},{"$f":"'A10.FX_New_DS_DX'!Y19","v":0},{"$f":"'A10.FX_New_DS_DX'!Z19","v":0},{"$f":"'A10.FX_New_DS_DX'!AA19","v":0},{"$f":"'A10.FX_New_DS_DX'!AB19","v":0},{"$f":"'A10.FX_New_DS_DX'!AC19","v":0},{"$f":"'A10.FX_New_DS_DX'!AD19","v":0},{"$f":"'A10.FX_New_DS_DX'!AE19","v":0},{"$f":"'A10.FX_New_DS_DX'!AF19","v":0},{"$f":"'A10.FX_New_DS_DX'!AG19","v":0},{"$f":"'A10.FX_New_DS_DX'!AH19","v":0},{"$f":"'A10.FX_New_DS_DX'!AI19","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ19","v":0},{"$f":"'A10.FX_New_DS_DX'!AK19","v":0},{"$f":"'A10.FX_New_DS_DX'!AL19","v":0},{"$f":"'A10.FX_New_DS_DX'!AM19","v":0},{"$f":"'A10.FX_New_DS_DX'!AN19","v":0},{"$f":"'A10.FX_New_DS_DX'!AO19","v":0},{"$f":"'A10.FX_New_DS_DX'!AP19","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ19","v":0},{"$f":"'A10.FX_New_DS_DX'!AR19","v":0},{"$f":"'A10.FX_New_DS_DX'!AS19","v":0},{"$f":"'A10.FX_New_DS_DX'!AT19","v":0},{"$f":"'A10.FX_New_DS_DX'!AU19","v":0},{"$f":"'A10.FX_New_DS_DX'!AV19","v":0},{"$f":"'A10.FX_New_DS_DX'!AW19","v":0},{"$f":"'A10.FX_New_DS_DX'!AX19","v":0},{"$f":"'A10.FX_New_DS_DX'!AY19","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ19","v":0},{"$f":"'A10.FX_New_DS_DX'!BA19","v":0},{"$f":"'A10.FX_New_DS_DX'!BB19","v":0},{"$f":"'A10.FX_New_DS_DX'!BC19","v":0},{"$f":"'A10.FX_New_DS_DX'!BD19","v":0},{"$f":"'A10.FX_New_DS_DX'!BE19","v":0},{"$f":"'A10.FX_New_DS_DX'!BF19","v":0},{"$f":"'A10.FX_New_DS_DX'!BG19","v":0},{"$f":"'A10.FX_New_DS_DX'!BH19","v":0},{"$f":"'A10.FX_New_DS_DX'!BI19","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ19","v":0},{"$f":"'A10.FX_New_DS_DX'!BK19","v":0},{"$f":"'A10.FX_New_DS_DX'!BL19","v":0},{"$f":"'A10.FX_New_DS_DX'!BM19","v":0},{"$f":"'A10.FX_New_DS_DX'!BN19","v":0},{"$f":"'A10.FX_New_DS_DX'!BO19","v":0},{"$f":"'A10.FX_New_DS_DX'!BP19","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ19","v":0},{"$f":"'A10.FX_New_DS_DX'!BR19","v":0},{"$f":"'A10.FX_New_DS_DX'!BS19","v":0},{"$f":"'A10.FX_New_DS_DX'!BT19","v":0},{"$f":"'A10.FX_New_DS_DX'!BU19","v":0},{"$f":"'A10.FX_New_DS_DX'!BV19","v":0},{"$f":"'A10.FX_New_DS_DX'!BW19","v":0},{"$f":"'A10.FX_New_DS_DX'!BX19","v":0}]
[null,0,{"$f":"FX!$C$22","v":0},{"$f":"FX!F22","v":0},{"$f":"FX!G22","v":0},{"$f":"FX!E22","v":0},{"$f":"FX!O22","v":0},{"$f":"'A10.FX_New_DS_DX'!P20-'A10.FX_New_DS_DX'!Q20","v":0},{"$f":"'A10.FX_New_DS_DX'!R20","v":0},{"$f":"'A10.FX_New_DS_DX'!S20","v":0},{"$f":"'A10.FX_New_DS_DX'!T20","v":0},{"$f":"'A10.FX_New_DS_DX'!U20","v":0},{"$f":"'A10.FX_New_DS_DX'!V20","v":0},{"$f":"'A10.FX_New_DS_DX'!W20","v":0},{"$f":"'A10.FX_New_DS_DX'!X20","v":0},{"$f":"'A10.FX_New_DS_DX'!Y20","v":0},{"$f":"'A10.FX_New_DS_DX'!Z20","v":0},{"$f":"'A10.FX_New_DS_DX'!AA20","v":0},{"$f":"'A10.FX_New_DS_DX'!AB20","v":0},{"$f":"'A10.FX_New_DS_DX'!AC20","v":0},{"$f":"'A10.FX_New_DS_DX'!AD20","v":0},{"$f":"'A10.FX_New_DS_DX'!AE20","v":0},{"$f":"'A10.FX_New_DS_DX'!AF20","v":0},{"$f":"'A10.FX_New_DS_DX'!AG20","v":0},{"$f":"'A10.FX_New_DS_DX'!AH20","v":0},{"$f":"'A10.FX_New_DS_DX'!AI20","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ20","v":0},{"$f":"'A10.FX_New_DS_DX'!AK20","v":0},{"$f":"'A10.FX_New_DS_DX'!AL20","v":0},{"$f":"'A10.FX_New_DS_DX'!AM20","v":0},{"$f":"'A10.FX_New_DS_DX'!AN20","v":0},{"$f":"'A10.FX_New_DS_DX'!AO20","v":0},{"$f":"'A10.FX_New_DS_DX'!AP20","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ20","v":0},{"$f":"'A10.FX_New_DS_DX'!AR20","v":0},{"$f":"'A10.FX_New_DS_DX'!AS20","v":0},{"$f":"'A10.FX_New_DS_DX'!AT20","v":0},{"$f":"'A10.FX_New_DS_DX'!AU20","v":0},{"$f":"'A10.FX_New_DS_DX'!AV20","v":0},{"$f":"'A10.FX_New_DS_DX'!AW20","v":0},{"$f":"'A10.FX_New_DS_DX'!AX20","v":0},{"$f":"'A10.FX_New_DS_DX'!AY20","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ20","v":0},{"$f":"'A10.FX_New_DS_DX'!BA20","v":0},{"$f":"'A10.FX_New_DS_DX'!BB20","v":0},{"$f":"'A10.FX_New_DS_DX'!BC20","v":0},{"$f":"'A10.FX_New_DS_DX'!BD20","v":0},{"$f":"'A10.FX_New_DS_DX'!BE20","v":0},{"$f":"'A10.FX_New_DS_DX'!BF20","v":0},{"$f":"'A10.FX_New_DS_DX'!BG20","v":0},{"$f":"'A10.FX_New_DS_DX'!BH20","v":0},{"$f":"'A10.FX_New_DS_DX'!BI20","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ20","v":0},{"$f":"'A10.FX_New_DS_DX'!BK20","v":0},{"$f":"'A10.FX_New_DS_DX'!BL20","v":0},{"$f":"'A10.FX_New_DS_DX'!BM20","v":0},{"$f":"'A10.FX_New_DS_DX'!BN20","v":0},{"$f":"'A10.FX_New_DS_DX'!BO20","v":0},{"$f":"'A10.FX_New_DS_DX'!BP20","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ20","v":0},{"$f":"'A10.FX_New_DS_DX'!BR20","v":0},{"$f":"'A10.FX_New_DS_DX'!BS20","v":0},{"$f":"'A10.FX_New_DS_DX'!BT20","v":0},{"$f":"'A10.FX_New_DS_DX'!BU20","v":0},{"$f":"'A10.FX_New_DS_DX'!BV20","v":0},{"$f":"'A10.FX_New_DS_DX'!BW20","v":0},{"$f":"'A10.FX_New_DS_DX'!BX20","v":0}]
[null,0,{"$f":"FX!$C$23","v":0},{"$f":"FX!F23","v":0},{"$f":"FX!G23","v":0},{"$f":"FX!E23","v":0},{"$f":"FX!O23","v":0},{"$f":"'A10.FX_New_DS_DX'!P21-'A10.FX_New_DS_DX'!Q21","v":0},{"$f":"'A10.FX_New_DS_DX'!R21","v":0},{"$f":"'A10.FX_New_DS_DX'!S21","v":0},{"$f":"'A10.FX_New_DS_DX'!T21","v":0},{"$f":"'A10.FX_New_DS_DX'!U21","v":0},{"$f":"'A10.FX_New_DS_DX'!V21","v":0},{"$f":"'A10.FX_New_DS_DX'!W21","v":0},{"$f":"'A10.FX_New_DS_DX'!X21","v":0},{"$f":"'A10.FX_New_DS_DX'!Y21","v":0},{"$f":"'A10.FX_New_DS_DX'!Z21","v":0},{"$f":"'A10.FX_New_DS_DX'!AA21","v":0},{"$f":"'A10.FX_New_DS_DX'!AB21","v":0},{"$f":"'A10.FX_New_DS_DX'!AC21","v":0},{"$f":"'A10.FX_New_DS_DX'!AD21","v":0},{"$f":"'A10.FX_New_DS_DX'!AE21","v":0},{"$f":"'A10.FX_New_DS_DX'!AF21","v":0},{"$f":"'A10.FX_New_DS_DX'!AG21","v":0},{"$f":"'A10.FX_New_DS_DX'!AH21","v":0},{"$f":"'A10.FX_New_DS_DX'!AI21","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ21","v":0},{"$f":"'A10.FX_New_DS_DX'!AK21","v":0},{"$f":"'A10.FX_New_DS_DX'!AL21","v":0},{"$f":"'A10.FX_New_DS_DX'!AM21","v":0},{"$f":"'A10.FX_New_DS_DX'!AN21","v":0},{"$f":"'A10.FX_New_DS_DX'!AO21","v":0},{"$f":"'A10.FX_New_DS_DX'!AP21","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ21","v":0},{"$f":"'A10.FX_New_DS_DX'!AR21","v":0},{"$f":"'A10.FX_New_DS_DX'!AS21","v":0},{"$f":"'A10.FX_New_DS_DX'!AT21","v":0},{"$f":"'A10.FX_New_DS_DX'!AU21","v":0},{"$f":"'A10.FX_New_DS_DX'!AV21","v":0},{"$f":"'A10.FX_New_DS_DX'!AW21","v":0},{"$f":"'A10.FX_New_DS_DX'!AX21","v":0},{"$f":"'A10.FX_New_DS_DX'!AY21","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ21","v":0},{"$f":"'A10.FX_New_DS_DX'!BA21","v":0},{"$f":"'A10.FX_New_DS_DX'!BB21","v":0},{"$f":"'A10.FX_New_DS_DX'!BC21","v":0},{"$f":"'A10.FX_New_DS_DX'!BD21","v":0},{"$f":"'A10.FX_New_DS_DX'!BE21","v":0},{"$f":"'A10.FX_New_DS_DX'!BF21","v":0},{"$f":"'A10.FX_New_DS_DX'!BG21","v":0},{"$f":"'A10.FX_New_DS_DX'!BH21","v":0},{"$f":"'A10.FX_New_DS_DX'!BI21","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ21","v":0},{"$f":"'A10.FX_New_DS_DX'!BK21","v":0},{"$f":"'A10.FX_New_DS_DX'!BL21","v":0},{"$f":"'A10.FX_New_DS_DX'!BM21","v":0},{"$f":"'A10.FX_New_DS_DX'!BN21","v":0},{"$f":"'A10.FX_New_DS_DX'!BO21","v":0},{"$f":"'A10.FX_New_DS_DX'!BP21","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ21","v":0},{"$f":"'A10.FX_New_DS_DX'!BR21","v":0},{"$f":"'A10.FX_New_DS_DX'!BS21","v":0},{"$f":"'A10.FX_New_DS_DX'!BT21","v":0},{"$f":"'A10.FX_New_DS_DX'!BU21","v":0},{"$f":"'A10.FX_New_DS_DX'!BV21","v":0},{"$f":"'A10.FX_New_DS_DX'!BW21","v":0},{"$f":"'A10.FX_New_DS_DX'!BX21","v":0}]
[null,0,{"$f":"FX!$C$24","v":0},{"$f":"FX!F24","v":0},{"$f":"FX!G24","v":0},{"$f":"FX!E24","v":0},{"$f":"FX!O24","v":0},{"$f":"'A10.FX_New_DS_DX'!P22-'A10.FX_New_DS_DX'!Q22","v":0},{"$f":"'A10.FX_New_DS_DX'!R22","v":0},{"$f":"'A10.FX_New_DS_DX'!S22","v":0},{"$f":"'A10.FX_New_DS_DX'!T22","v":0},{"$f":"'A10.FX_New_DS_DX'!U22","v":0},{"$f":"'A10.FX_New_DS_DX'!V22","v":0},{"$f":"'A10.FX_New_DS_DX'!W22","v":0},{"$f":"'A10.FX_New_DS_DX'!X22","v":0},{"$f":"'A10.FX_New_DS_DX'!Y22","v":0},{"$f":"'A10.FX_New_DS_DX'!Z22","v":0},{"$f":"'A10.FX_New_DS_DX'!AA22","v":0},{"$f":"'A10.FX_New_DS_DX'!AB22","v":0},{"$f":"'A10.FX_New_DS_DX'!AC22","v":0},{"$f":"'A10.FX_New_DS_DX'!AD22","v":0},{"$f":"'A10.FX_New_DS_DX'!AE22","v":0},{"$f":"'A10.FX_New_DS_DX'!AF22","v":0},{"$f":"'A10.FX_New_DS_DX'!AG22","v":0},{"$f":"'A10.FX_New_DS_DX'!AH22","v":0},{"$f":"'A10.FX_New_DS_DX'!AI22","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ22","v":0},{"$f":"'A10.FX_New_DS_DX'!AK22","v":0},{"$f":"'A10.FX_New_DS_DX'!AL22","v":0},{"$f":"'A10.FX_New_DS_DX'!AM22","v":0},{"$f":"'A10.FX_New_DS_DX'!AN22","v":0},{"$f":"'A10.FX_New_DS_DX'!AO22","v":0},{"$f":"'A10.FX_New_DS_DX'!AP22","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ22","v":0},{"$f":"'A10.FX_New_DS_DX'!AR22","v":0},{"$f":"'A10.FX_New_DS_DX'!AS22","v":0},{"$f":"'A10.FX_New_DS_DX'!AT22","v":0},{"$f":"'A10.FX_New_DS_DX'!AU22","v":0},{"$f":"'A10.FX_New_DS_DX'!AV22","v":0},{"$f":"'A10.FX_New_DS_DX'!AW22","v":0},{"$f":"'A10.FX_New_DS_DX'!AX22","v":0},{"$f":"'A10.FX_New_DS_DX'!AY22","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ22","v":0},{"$f":"'A10.FX_New_DS_DX'!BA22","v":0},{"$f":"'A10.FX_New_DS_DX'!BB22","v":0},{"$f":"'A10.FX_New_DS_DX'!BC22","v":0},{"$f":"'A10.FX_New_DS_DX'!BD22","v":0},{"$f":"'A10.FX_New_DS_DX'!BE22","v":0},{"$f":"'A10.FX_New_DS_DX'!BF22","v":0},{"$f":"'A10.FX_New_DS_DX'!BG22","v":0},{"$f":"'A10.FX_New_DS_DX'!BH22","v":0},{"$f":"'A10.FX_New_DS_DX'!BI22","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ22","v":0},{"$f":"'A10.FX_New_DS_DX'!BK22","v":0},{"$f":"'A10.FX_New_DS_DX'!BL22","v":0},{"$f":"'A10.FX_New_DS_DX'!BM22","v":0},{"$f":"'A10.FX_New_DS_DX'!BN22","v":0},{"$f":"'A10.FX_New_DS_DX'!BO22","v":0},{"$f":"'A10.FX_New_DS_DX'!BP22","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ22","v":0},{"$f":"'A10.FX_New_DS_DX'!BR22","v":0},{"$f":"'A10.FX_New_DS_DX'!BS22","v":0},{"$f":"'A10.FX_New_DS_DX'!BT22","v":0},{"$f":"'A10.FX_New_DS_DX'!BU22","v":0},{"$f":"'A10.FX_New_DS_DX'!BV22","v":0},{"$f":"'A10.FX_New_DS_DX'!BW22","v":0},{"$f":"'A10.FX_New_DS_DX'!BX22","v":0}]
[null,0,{"$f":"FX!$C$25","v":0},{"$f":"FX!F25","v":0},{"$f":"FX!G25","v":0},{"$f":"FX!E25","v":0},{"$f":"FX!O25","v":0},{"$f":"'A10.FX_New_DS_DX'!P23-'A10.FX_New_DS_DX'!Q23","v":0},{"$f":"'A10.FX_New_DS_DX'!R23","v":0},{"$f":"'A10.FX_New_DS_DX'!S23","v":0},{"$f":"'A10.FX_New_DS_DX'!T23","v":0},{"$f":"'A10.FX_New_DS_DX'!U23","v":0},{"$f":"'A10.FX_New_DS_DX'!V23","v":0},{"$f":"'A10.FX_New_DS_DX'!W23","v":0},{"$f":"'A10.FX_New_DS_DX'!X23","v":0},{"$f":"'A10.FX_New_DS_DX'!Y23","v":0},{"$f":"'A10.FX_New_DS_DX'!Z23","v":0},{"$f":"'A10.FX_New_DS_DX'!AA23","v":0},{"$f":"'A10.FX_New_DS_DX'!AB23","v":0},{"$f":"'A10.FX_New_DS_DX'!AC23","v":0},{"$f":"'A10.FX_New_DS_DX'!AD23","v":0},{"$f":"'A10.FX_New_DS_DX'!AE23","v":0},{"$f":"'A10.FX_New_DS_DX'!AF23","v":0},{"$f":"'A10.FX_New_DS_DX'!AG23","v":0},{"$f":"'A10.FX_New_DS_DX'!AH23","v":0},{"$f":"'A10.FX_New_DS_DX'!AI23","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ23","v":0},{"$f":"'A10.FX_New_DS_DX'!AK23","v":0},{"$f":"'A10.FX_New_DS_DX'!AL23","v":0},{"$f":"'A10.FX_New_DS_DX'!AM23","v":0},{"$f":"'A10.FX_New_DS_DX'!AN23","v":0},{"$f":"'A10.FX_New_DS_DX'!AO23","v":0},{"$f":"'A10.FX_New_DS_DX'!AP23","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ23","v":0},{"$f":"'A10.FX_New_DS_DX'!AR23","v":0},{"$f":"'A10.FX_New_DS_DX'!AS23","v":0},{"$f":"'A10.FX_New_DS_DX'!AT23","v":0},{"$f":"'A10.FX_New_DS_DX'!AU23","v":0},{"$f":"'A10.FX_New_DS_DX'!AV23","v":0},{"$f":"'A10.FX_New_DS_DX'!AW23","v":0},{"$f":"'A10.FX_New_DS_DX'!AX23","v":0},{"$f":"'A10.FX_New_DS_DX'!AY23","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ23","v":0},{"$f":"'A10.FX_New_DS_DX'!BA23","v":0},{"$f":"'A10.FX_New_DS_DX'!BB23","v":0},{"$f":"'A10.FX_New_DS_DX'!BC23","v":0},{"$f":"'A10.FX_New_DS_DX'!BD23","v":0},{"$f":"'A10.FX_New_DS_DX'!BE23","v":0},{"$f":"'A10.FX_New_DS_DX'!BF23","v":0},{"$f":"'A10.FX_New_DS_DX'!BG23","v":0},{"$f":"'A10.FX_New_DS_DX'!BH23","v":0},{"$f":"'A10.FX_New_DS_DX'!BI23","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ23","v":0},{"$f":"'A10.FX_New_DS_DX'!BK23","v":0},{"$f":"'A10.FX_New_DS_DX'!BL23","v":0},{"$f":"'A10.FX_New_DS_DX'!BM23","v":0},{"$f":"'A10.FX_New_DS_DX'!BN23","v":0},{"$f":"'A10.FX_New_DS_DX'!BO23","v":0},{"$f":"'A10.FX_New_DS_DX'!BP23","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ23","v":0},{"$f":"'A10.FX_New_DS_DX'!BR23","v":0},{"$f":"'A10.FX_New_DS_DX'!BS23","v":0},{"$f":"'A10.FX_New_DS_DX'!BT23","v":0},{"$f":"'A10.FX_New_DS_DX'!BU23","v":0},{"$f":"'A10.FX_New_DS_DX'!BV23","v":0},{"$f":"'A10.FX_New_DS_DX'!BW23","v":0},{"$f":"'A10.FX_New_DS_DX'!BX23","v":0}]
[null,0,{"$f":"FX!$C$26","v":0},{"$f":"FX!F26","v":0},{"$f":"FX!G26","v":0},{"$f":"FX!E26","v":0},{"$f":"FX!O26","v":0},{"$f":"'A10.FX_New_DS_DX'!P24-'A10.FX_New_DS_DX'!Q24","v":0},{"$f":"'A10.FX_New_DS_DX'!R24","v":0},{"$f":"'A10.FX_New_DS_DX'!S24","v":0},{"$f":"'A10.FX_New_DS_DX'!T24","v":0},{"$f":"'A10.FX_New_DS_DX'!U24","v":0},{"$f":"'A10.FX_New_DS_DX'!V24","v":0},{"$f":"'A10.FX_New_DS_DX'!W24","v":0},{"$f":"'A10.FX_New_DS_DX'!X24","v":0},{"$f":"'A10.FX_New_DS_DX'!Y24","v":0},{"$f":"'A10.FX_New_DS_DX'!Z24","v":0},{"$f":"'A10.FX_New_DS_DX'!AA24","v":0},{"$f":"'A10.FX_New_DS_DX'!AB24","v":0},{"$f":"'A10.FX_New_DS_DX'!AC24","v":0},{"$f":"'A10.FX_New_DS_DX'!AD24","v":0},{"$f":"'A10.FX_New_DS_DX'!AE24","v":0},{"$f":"'A10.FX_New_DS_DX'!AF24","v":0},{"$f":"'A10.FX_New_DS_DX'!AG24","v":0},{"$f":"'A10.FX_New_DS_DX'!AH24","v":0},{"$f":"'A10.FX_New_DS_DX'!AI24","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ24","v":0},{"$f":"'A10.FX_New_DS_DX'!AK24","v":0},{"$f":"'A10.FX_New_DS_DX'!AL24","v":0},{"$f":"'A10.FX_New_DS_DX'!AM24","v":0},{"$f":"'A10.FX_New_DS_DX'!AN24","v":0},{"$f":"'A10.FX_New_DS_DX'!AO24","v":0},{"$f":"'A10.FX_New_DS_DX'!AP24","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ24","v":0},{"$f":"'A10.FX_New_DS_DX'!AR24","v":0},{"$f":"'A10.FX_New_DS_DX'!AS24","v":0},{"$f":"'A10.FX_New_DS_DX'!AT24","v":0},{"$f":"'A10.FX_New_DS_DX'!AU24","v":0},{"$f":"'A10.FX_New_DS_DX'!AV24","v":0},{"$f":"'A10.FX_New_DS_DX'!AW24","v":0},{"$f":"'A10.FX_New_DS_DX'!AX24","v":0},{"$f":"'A10.FX_New_DS_DX'!AY24","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ24","v":0},{"$f":"'A10.FX_New_DS_DX'!BA24","v":0},{"$f":"'A10.FX_New_DS_DX'!BB24","v":0},{"$f":"'A10.FX_New_DS_DX'!BC24","v":0},{"$f":"'A10.FX_New_DS_DX'!BD24","v":0},{"$f":"'A10.FX_New_DS_DX'!BE24","v":0},{"$f":"'A10.FX_New_DS_DX'!BF24","v":0},{"$f":"'A10.FX_New_DS_DX'!BG24","v":0},{"$f":"'A10.FX_New_DS_DX'!BH24","v":0},{"$f":"'A10.FX_New_DS_DX'!BI24","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ24","v":0},{"$f":"'A10.FX_New_DS_DX'!BK24","v":0},{"$f":"'A10.FX_New_DS_DX'!BL24","v":0},{"$f":"'A10.FX_New_DS_DX'!BM24","v":0},{"$f":"'A10.FX_New_DS_DX'!BN24","v":0},{"$f":"'A10.FX_New_DS_DX'!BO24","v":0},{"$f":"'A10.FX_New_DS_DX'!BP24","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ24","v":0},{"$f":"'A10.FX_New_DS_DX'!BR24","v":0},{"$f":"'A10.FX_New_DS_DX'!BS24","v":0},{"$f":"'A10.FX_New_DS_DX'!BT24","v":0},{"$f":"'A10.FX_New_DS_DX'!BU24","v":0},{"$f":"'A10.FX_New_DS_DX'!BV24","v":0},{"$f":"'A10.FX_New_DS_DX'!BW24","v":0},{"$f":"'A10.FX_New_DS_DX'!BX24","v":0}]
[null,0,{"$f":"FX!$C$27","v":0},{"$f":"FX!F27","v":0},{"$f":"FX!G27","v":0},{"$f":"FX!E27","v":0},{"$f":"FX!O27","v":0},{"$f":"'A10.FX_New_DS_DX'!P25-'A10.FX_New_DS_DX'!Q25","v":0},{"$f":"'A10.FX_New_DS_DX'!R25","v":0},{"$f":"'A10.FX_New_DS_DX'!S25","v":0},{"$f":"'A10.FX_New_DS_DX'!T25","v":0},{"$f":"'A10.FX_New_DS_DX'!U25","v":0},{"$f":"'A10.FX_New_DS_DX'!V25","v":0},{"$f":"'A10.FX_New_DS_DX'!W25","v":0},{"$f":"'A10.FX_New_DS_DX'!X25","v":0},{"$f":"'A10.FX_New_DS_DX'!Y25","v":0},{"$f":"'A10.FX_New_DS_DX'!Z25","v":0},{"$f":"'A10.FX_New_DS_DX'!AA25","v":0},{"$f":"'A10.FX_New_DS_DX'!AB25","v":0},{"$f":"'A10.FX_New_DS_DX'!AC25","v":0},{"$f":"'A10.FX_New_DS_DX'!AD25","v":0},{"$f":"'A10.FX_New_DS_DX'!AE25","v":0},{"$f":"'A10.FX_New_DS_DX'!AF25","v":0},{"$f":"'A10.FX_New_DS_DX'!AG25","v":0},{"$f":"'A10.FX_New_DS_DX'!AH25","v":0},{"$f":"'A10.FX_New_DS_DX'!AI25","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ25","v":0},{"$f":"'A10.FX_New_DS_DX'!AK25","v":0},{"$f":"'A10.FX_New_DS_DX'!AL25","v":0},{"$f":"'A10.FX_New_DS_DX'!AM25","v":0},{"$f":"'A10.FX_New_DS_DX'!AN25","v":0},{"$f":"'A10.FX_New_DS_DX'!AO25","v":0},{"$f":"'A10.FX_New_DS_DX'!AP25","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ25","v":0},{"$f":"'A10.FX_New_DS_DX'!AR25","v":0},{"$f":"'A10.FX_New_DS_DX'!AS25","v":0},{"$f":"'A10.FX_New_DS_DX'!AT25","v":0},{"$f":"'A10.FX_New_DS_DX'!AU25","v":0},{"$f":"'A10.FX_New_DS_DX'!AV25","v":0},{"$f":"'A10.FX_New_DS_DX'!AW25","v":0},{"$f":"'A10.FX_New_DS_DX'!AX25","v":0},{"$f":"'A10.FX_New_DS_DX'!AY25","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ25","v":0},{"$f":"'A10.FX_New_DS_DX'!BA25","v":0},{"$f":"'A10.FX_New_DS_DX'!BB25","v":0},{"$f":"'A10.FX_New_DS_DX'!BC25","v":0},{"$f":"'A10.FX_New_DS_DX'!BD25","v":0},{"$f":"'A10.FX_New_DS_DX'!BE25","v":0},{"$f":"'A10.FX_New_DS_DX'!BF25","v":0},{"$f":"'A10.FX_New_DS_DX'!BG25","v":0},{"$f":"'A10.FX_New_DS_DX'!BH25","v":0},{"$f":"'A10.FX_New_DS_DX'!BI25","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ25","v":0},{"$f":"'A10.FX_New_DS_DX'!BK25","v":0},{"$f":"'A10.FX_New_DS_DX'!BL25","v":0},{"$f":"'A10.FX_New_DS_DX'!BM25","v":0},{"$f":"'A10.FX_New_DS_DX'!BN25","v":0},{"$f":"'A10.FX_New_DS_DX'!BO25","v":0},{"$f":"'A10.FX_New_DS_DX'!BP25","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ25","v":0},{"$f":"'A10.FX_New_DS_DX'!BR25","v":0},{"$f":"'A10.FX_New_DS_DX'!BS25","v":0},{"$f":"'A10.FX_New_DS_DX'!BT25","v":0},{"$f":"'A10.FX_New_DS_DX'!BU25","v":0},{"$f":"'A10.FX_New_DS_DX'!BV25","v":0},{"$f":"'A10.FX_New_DS_DX'!BW25","v":0},{"$f":"'A10.FX_New_DS_DX'!BX25","v":0}]
[null,0,{"$f":"FX!$C$28","v":0},{"$f":"FX!F28","v":0},{"$f":"FX!G28","v":0},{"$f":"FX!E28","v":0},{"$f":"FX!O28","v":0},{"$f":"'A10.FX_New_DS_DX'!P26-'A10.FX_New_DS_DX'!Q26","v":0},{"$f":"'A10.FX_New_DS_DX'!R26","v":0},{"$f":"'A10.FX_New_DS_DX'!S26","v":0},{"$f":"'A10.FX_New_DS_DX'!T26","v":0},{"$f":"'A10.FX_New_DS_DX'!U26","v":0},{"$f":"'A10.FX_New_DS_DX'!V26","v":0},{"$f":"'A10.FX_New_DS_DX'!W26","v":0},{"$f":"'A10.FX_New_DS_DX'!X26","v":0},{"$f":"'A10.FX_New_DS_DX'!Y26","v":0},{"$f":"'A10.FX_New_DS_DX'!Z26","v":0},{"$f":"'A10.FX_New_DS_DX'!AA26","v":0},{"$f":"'A10.FX_New_DS_DX'!AB26","v":0},{"$f":"'A10.FX_New_DS_DX'!AC26","v":0},{"$f":"'A10.FX_New_DS_DX'!AD26","v":0},{"$f":"'A10.FX_New_DS_DX'!AE26","v":0},{"$f":"'A10.FX_New_DS_DX'!AF26","v":0},{"$f":"'A10.FX_New_DS_DX'!AG26","v":0},{"$f":"'A10.FX_New_DS_DX'!AH26","v":0},{"$f":"'A10.FX_New_DS_DX'!AI26","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ26","v":0},{"$f":"'A10.FX_New_DS_DX'!AK26","v":0},{"$f":"'A10.FX_New_DS_DX'!AL26","v":0},{"$f":"'A10.FX_New_DS_DX'!AM26","v":0},{"$f":"'A10.FX_New_DS_DX'!AN26","v":0},{"$f":"'A10.FX_New_DS_DX'!AO26","v":0},{"$f":"'A10.FX_New_DS_DX'!AP26","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ26","v":0},{"$f":"'A10.FX_New_DS_DX'!AR26","v":0},{"$f":"'A10.FX_New_DS_DX'!AS26","v":0},{"$f":"'A10.FX_New_DS_DX'!AT26","v":0},{"$f":"'A10.FX_New_DS_DX'!AU26","v":0},{"$f":"'A10.FX_New_DS_DX'!AV26","v":0},{"$f":"'A10.FX_New_DS_DX'!AW26","v":0},{"$f":"'A10.FX_New_DS_DX'!AX26","v":0},{"$f":"'A10.FX_New_DS_DX'!AY26","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ26","v":0},{"$f":"'A10.FX_New_DS_DX'!BA26","v":0},{"$f":"'A10.FX_New_DS_DX'!BB26","v":0},{"$f":"'A10.FX_New_DS_DX'!BC26","v":0},{"$f":"'A10.FX_New_DS_DX'!BD26","v":0},{"$f":"'A10.FX_New_DS_DX'!BE26","v":0},{"$f":"'A10.FX_New_DS_DX'!BF26","v":0},{"$f":"'A10.FX_New_DS_DX'!BG26","v":0},{"$f":"'A10.FX_New_DS_DX'!BH26","v":0},{"$f":"'A10.FX_New_DS_DX'!BI26","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ26","v":0},{"$f":"'A10.FX_New_DS_DX'!BK26","v":0},{"$f":"'A10.FX_New_DS_DX'!BL26","v":0},{"$f":"'A10.FX_New_DS_DX'!BM26","v":0},{"$f":"'A10.FX_New_DS_DX'!BN26","v":0},{"$f":"'A10.FX_New_DS_DX'!BO26","v":0},{"$f":"'A10.FX_New_DS_DX'!BP26","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ26","v":0},{"$f":"'A10.FX_New_DS_DX'!BR26","v":0},{"$f":"'A10.FX_New_DS_DX'!BS26","v":0},{"$f":"'A10.FX_New_DS_DX'!BT26","v":0},{"$f":"'A10.FX_New_DS_DX'!BU26","v":0},{"$f":"'A10.FX_New_DS_DX'!BV26","v":0},{"$f":"'A10.FX_New_DS_DX'!BW26","v":0},{"$f":"'A10.FX_New_DS_DX'!BX26","v":0}]
[null,0,{"$f":"FX!$C$29","v":0},{"$f":"FX!F29","v":0},{"$f":"FX!G29","v":0},{"$f":"FX!E29","v":0},{"$f":"FX!O29","v":0},{"$f":"'A10.FX_New_DS_DX'!P27-'A10.FX_New_DS_DX'!Q27","v":0},{"$f":"'A10.FX_New_DS_DX'!R27","v":0},{"$f":"'A10.FX_New_DS_DX'!S27","v":0},{"$f":"'A10.FX_New_DS_DX'!T27","v":0},{"$f":"'A10.FX_New_DS_DX'!U27","v":0},{"$f":"'A10.FX_New_DS_DX'!V27","v":0},{"$f":"'A10.FX_New_DS_DX'!W27","v":0},{"$f":"'A10.FX_New_DS_DX'!X27","v":0},{"$f":"'A10.FX_New_DS_DX'!Y27","v":0},{"$f":"'A10.FX_New_DS_DX'!Z27","v":0},{"$f":"'A10.FX_New_DS_DX'!AA27","v":0},{"$f":"'A10.FX_New_DS_DX'!AB27","v":0},{"$f":"'A10.FX_New_DS_DX'!AC27","v":0},{"$f":"'A10.FX_New_DS_DX'!AD27","v":0},{"$f":"'A10.FX_New_DS_DX'!AE27","v":0},{"$f":"'A10.FX_New_DS_DX'!AF27","v":0},{"$f":"'A10.FX_New_DS_DX'!AG27","v":0},{"$f":"'A10.FX_New_DS_DX'!AH27","v":0},{"$f":"'A10.FX_New_DS_DX'!AI27","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ27","v":0},{"$f":"'A10.FX_New_DS_DX'!AK27","v":0},{"$f":"'A10.FX_New_DS_DX'!AL27","v":0},{"$f":"'A10.FX_New_DS_DX'!AM27","v":0},{"$f":"'A10.FX_New_DS_DX'!AN27","v":0},{"$f":"'A10.FX_New_DS_DX'!AO27","v":0},{"$f":"'A10.FX_New_DS_DX'!AP27","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ27","v":0},{"$f":"'A10.FX_New_DS_DX'!AR27","v":0},{"$f":"'A10.FX_New_DS_DX'!AS27","v":0},{"$f":"'A10.FX_New_DS_DX'!AT27","v":0},{"$f":"'A10.FX_New_DS_DX'!AU27","v":0},{"$f":"'A10.FX_New_DS_DX'!AV27","v":0},{"$f":"'A10.FX_New_DS_DX'!AW27","v":0},{"$f":"'A10.FX_New_DS_DX'!AX27","v":0},{"$f":"'A10.FX_New_DS_DX'!AY27","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ27","v":0},{"$f":"'A10.FX_New_DS_DX'!BA27","v":0},{"$f":"'A10.FX_New_DS_DX'!BB27","v":0},{"$f":"'A10.FX_New_DS_DX'!BC27","v":0},{"$f":"'A10.FX_New_DS_DX'!BD27","v":0},{"$f":"'A10.FX_New_DS_DX'!BE27","v":0},{"$f":"'A10.FX_New_DS_DX'!BF27","v":0},{"$f":"'A10.FX_New_DS_DX'!BG27","v":0},{"$f":"'A10.FX_New_DS_DX'!BH27","v":0},{"$f":"'A10.FX_New_DS_DX'!BI27","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ27","v":0},{"$f":"'A10.FX_New_DS_DX'!BK27","v":0},{"$f":"'A10.FX_New_DS_DX'!BL27","v":0},{"$f":"'A10.FX_New_DS_DX'!BM27","v":0},{"$f":"'A10.FX_New_DS_DX'!BN27","v":0},{"$f":"'A10.FX_New_DS_DX'!BO27","v":0},{"$f":"'A10.FX_New_DS_DX'!BP27","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ27","v":0},{"$f":"'A10.FX_New_DS_DX'!BR27","v":0},{"$f":"'A10.FX_New_DS_DX'!BS27","v":0},{"$f":"'A10.FX_New_DS_DX'!BT27","v":0},{"$f":"'A10.FX_New_DS_DX'!BU27","v":0},{"$f":"'A10.FX_New_DS_DX'!BV27","v":0},{"$f":"'A10.FX_New_DS_DX'!BW27","v":0},{"$f":"'A10.FX_New_DS_DX'!BX27","v":0}]
[null,0,{"$f":"FX!$C$30","v":0},{"$f":"FX!F30","v":0},{"$f":"FX!G30","v":0},{"$f":"FX!E30","v":0},{"$f":"FX!O30","v":0},{"$f":"'A10.FX_New_DS_DX'!P28-'A10.FX_New_DS_DX'!Q28","v":0},{"$f":"'A10.FX_New_DS_DX'!R28","v":0},{"$f":"'A10.FX_New_DS_DX'!S28","v":0},{"$f":"'A10.FX_New_DS_DX'!T28","v":0},{"$f":"'A10.FX_New_DS_DX'!U28","v":0},{"$f":"'A10.FX_New_DS_DX'!V28","v":0},{"$f":"'A10.FX_New_DS_DX'!W28","v":0},{"$f":"'A10.FX_New_DS_DX'!X28","v":0},{"$f":"'A10.FX_New_DS_DX'!Y28","v":0},{"$f":"'A10.FX_New_DS_DX'!Z28","v":0},{"$f":"'A10.FX_New_DS_DX'!AA28","v":0},{"$f":"'A10.FX_New_DS_DX'!AB28","v":0},{"$f":"'A10.FX_New_DS_DX'!AC28","v":0},{"$f":"'A10.FX_New_DS_DX'!AD28","v":0},{"$f":"'A10.FX_New_DS_DX'!AE28","v":0},{"$f":"'A10.FX_New_DS_DX'!AF28","v":0},{"$f":"'A10.FX_New_DS_DX'!AG28","v":0},{"$f":"'A10.FX_New_DS_DX'!AH28","v":0},{"$f":"'A10.FX_New_DS_DX'!AI28","v":0},{"$f":"'A10.FX_New_DS_DX'!AJ28","v":0},{"$f":"'A10.FX_New_DS_DX'!AK28","v":0},{"$f":"'A10.FX_New_DS_DX'!AL28","v":0},{"$f":"'A10.FX_New_DS_DX'!AM28","v":0},{"$f":"'A10.FX_New_DS_DX'!AN28","v":0},{"$f":"'A10.FX_New_DS_DX'!AO28","v":0},{"$f":"'A10.FX_New_DS_DX'!AP28","v":0},{"$f":"'A10.FX_New_DS_DX'!AQ28","v":0},{"$f":"'A10.FX_New_DS_DX'!AR28","v":0},{"$f":"'A10.FX_New_DS_DX'!AS28","v":0},{"$f":"'A10.FX_New_DS_DX'!AT28","v":0},{"$f":"'A10.FX_New_DS_DX'!AU28","v":0},{"$f":"'A10.FX_New_DS_DX'!AV28","v":0},{"$f":"'A10.FX_New_DS_DX'!AW28","v":0},{"$f":"'A10.FX_New_DS_DX'!AX28","v":0},{"$f":"'A10.FX_New_DS_DX'!AY28","v":0},{"$f":"'A10.FX_New_DS_DX'!AZ28","v":0},{"$f":"'A10.FX_New_DS_DX'!BA28","v":0},{"$f":"'A10.FX_New_DS_DX'!BB28","v":0},{"$f":"'A10.FX_New_DS_DX'!BC28","v":0},{"$f":"'A10.FX_New_DS_DX'!BD28","v":0},{"$f":"'A10.FX_New_DS_DX'!BE28","v":0},{"$f":"'A10.FX_New_DS_DX'!BF28","v":0},{"$f":"'A10.FX_New_DS_DX'!BG28","v":0},{"$f":"'A10.FX_New_DS_DX'!BH28","v":0},{"$f":"'A10.FX_New_DS_DX'!BI28","v":0},{"$f":"'A10.FX_New_DS_DX'!BJ28","v":0},{"$f":"'A10.FX_New_DS_DX'!BK28","v":0},{"$f":"'A10.FX_New_DS_DX'!BL28","v":0},{"$f":"'A10.FX_New_DS_DX'!BM28","v":0},{"$f":"'A10.FX_New_DS_DX'!BN28","v":0},{"$f":"'A10.FX_New_DS_DX'!BO28","v":0},{"$f":"'A10.FX_New_DS_DX'!BP28","v":0},{"$f":"'A10.FX_New_DS_DX'!BQ28","v":0},{"$f":"'A10.FX_New_DS_DX'!BR28","v":0},{"$f":"'A10.FX_New_DS_DX'!BS28","v":0},{"$f":"'A10.FX_New_DS_DX'!BT28","v":0},{"$f":"'A10.FX_New_DS_DX'!BU28","v":0},{"$f":"'A10.FX_New_DS_DX'!BV28","v":0},{"$f":"'A10.FX_New_DS_DX'!BW28","v":0},{"$f":"'A10.FX_New_DS_DX'!BX28","v":0}]
[]
[null,null,"T-bills",null,null,null,null,null,{"$f":"SUMIFS(I$9:I$28,$F$9:$F$28,$C30)","v":0},{"$f":"SUMIFS(J$9:J$28,$F$9:$F$28,$C30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,{"$f":"SUMIFS(I$9:I$28,$F$9:$F$28,$C31)","v":0},195.73951711381915,205.60639878745823,216.18934757045449,227.96428327092059,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,0,0,0,0,0,160.2537005368674,160.2537005368674,228.93385790981057,228.93385790981057,228.93385790981057,267.39474603865875,267.39474603865875,267.39474603865875,267.39474603865875,267.39474603865875,267.39474603865875,267.39474603865875,267.39474603865875,267.39474603865875,267.39474603865875,241.75415395275996,241.75415395275996,241.75415395275996,241.75415395275996,241.75415395275996,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(I33:BO33)-SUM($H$9:$H$28)","v":0},"Total",null,null,null,null,null,{"$f":"SUM(I30:I32)","v":0},{"$f":"SUM(J30:J32)","v":195.73951711381915},205.60639878745823,216.18934757045449,227.96428327092059,256.40592085898783,256.40592085898783,325.08607823193103,325.08607823193103,325.08607823193103,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,337.90637427488042,337.90637427488042,337.90637427488042,337.90637427488042,337.90637427488042,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$D$43","v":"Multilateral"},null,null,null,null,null,{"$f":"SUMIFS(I$9:I$28,$G$9:$G$28,$C35)","v":0},{"$f":"SUMIFS(J$9:J$28,$G$9:$G$28,$C35)","v":0},0,0,0,192.30444064424088,192.30444064424088,260.98459801718406,260.98459801718406,260.98459801718406,299.44548614603224,299.44548614603224,299.44548614603224,299.44548614603224,299.44548614603224,299.44548614603224,299.44548614603224,299.44548614603224,299.44548614603224,299.44548614603224,337.90637427488042,337.90637427488042,337.90637427488042,337.90637427488042,337.90637427488042,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$44","v":"Bilateral"},null,null,null,null,null,{"$f":"SUMIFS(I$9:I$28,$G$9:$G$28,$C36)","v":0},0,0,0,0,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},null,null,null,null,null,0,195.73951711381915,205.60639878745823,216.18934757045449,227.96428327092059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$46","v":"International Bond"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$47","v":"FX Security"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AV$9:AV$28,$G$9:$G$28,$C39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$48","v":"FX Other"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$49","v":0},null,null,null,null,null,{"$f":"SUMIFS(I$9:I$28,$G$9:$G$28,$C41)","v":0},{"$f":"SUMIFS(J$9:J$28,$G$9:$G$28,$C41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(I42:BO42)-SUM($H$9:$H$28)","v":0},"Total",null,null,null,null,null,{"$f":"SUM(I35:I41)","v":0},{"$f":"SUM(J35:J41)","v":195.73951711381915},205.60639878745823,216.18934757045449,227.96428327092059,256.40592085898783,256.40592085898783,325.08607823193103,325.08607823193103,325.08607823193103,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,337.90637427488042,337.90637427488042,337.90637427488042,337.90637427488042,337.90637427488042,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Domestic ","Principal Payments of New Debt",null,null,null,null,null,{"$f":"Input_2!$E$9+1","v":2026},{"$f":"I45+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,"Baseline","Instrument","Maturity","Grace Period","Interest Type","Category"]
[null,null,{"$f":"Instruments!$C$7","v":"T-bills 3m"},{"$f":"IFERROR(IF(VLOOKUP($C47,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$7),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C47,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$7),0)","v":0},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$D$7","v":"T-bills"},null,{"$f":"'A6.DX_New_PP'!J11","v":696.22022686407036},{"$f":"'A6.DX_New_PP'!K11","v":0},{"$f":"'A6.DX_New_PP'!L11","v":0},{"$f":"'A6.DX_New_PP'!M11","v":0},{"$f":"'A6.DX_New_PP'!N11","v":0},{"$f":"'A6.DX_New_PP'!O11","v":0},{"$f":"'A6.DX_New_PP'!P11","v":0},{"$f":"'A6.DX_New_PP'!Q11","v":0},{"$f":"'A6.DX_New_PP'!R11","v":0},{"$f":"'A6.DX_New_PP'!S11","v":0},{"$f":"'A6.DX_New_PP'!T11","v":0},{"$f":"'A6.DX_New_PP'!U11","v":0},{"$f":"'A6.DX_New_PP'!V11","v":0},{"$f":"'A6.DX_New_PP'!W11","v":0},{"$f":"'A6.DX_New_PP'!X11","v":0},{"$f":"'A6.DX_New_PP'!Y11","v":0},{"$f":"'A6.DX_New_PP'!Z11","v":0},{"$f":"'A6.DX_New_PP'!AA11","v":0},{"$f":"'A6.DX_New_PP'!AB11","v":0},{"$f":"'A6.DX_New_PP'!AC11","v":0},{"$f":"'A6.DX_New_PP'!AD11","v":0},{"$f":"'A6.DX_New_PP'!AE11","v":0},{"$f":"'A6.DX_New_PP'!AF11","v":0},{"$f":"'A6.DX_New_PP'!AG11","v":0},{"$f":"'A6.DX_New_PP'!AH11","v":0},{"$f":"'A6.DX_New_PP'!AI11","v":0},{"$f":"'A6.DX_New_PP'!AJ11","v":0},{"$f":"'A6.DX_New_PP'!AK11","v":0},{"$f":"'A6.DX_New_PP'!AL11","v":0},{"$f":"'A6.DX_New_PP'!AM11","v":0},{"$f":"'A6.DX_New_PP'!AN11","v":0},{"$f":"'A6.DX_New_PP'!AO11","v":0},{"$f":"'A6.DX_New_PP'!AP11","v":0},{"$f":"'A6.DX_New_PP'!AQ11","v":0},{"$f":"'A6.DX_New_PP'!AR11","v":0},{"$f":"'A6.DX_New_PP'!AS11","v":0},{"$f":"'A6.DX_New_PP'!AT11","v":0},{"$f":"'A6.DX_New_PP'!AU11","v":0},{"$f":"'A6.DX_New_PP'!AV11","v":0},{"$f":"'A6.DX_New_PP'!AW11","v":0},{"$f":"'A6.DX_New_PP'!AX11","v":0},{"$f":"'A6.DX_New_PP'!AY11","v":0},{"$f":"'A6.DX_New_PP'!AZ11","v":0},{"$f":"'A6.DX_New_PP'!BA11","v":0},{"$f":"'A6.DX_New_PP'!BB11","v":0},{"$f":"'A6.DX_New_PP'!BC11","v":0},{"$f":"'A6.DX_New_PP'!BD11","v":0},{"$f":"'A6.DX_New_PP'!BE11","v":0},{"$f":"'A6.DX_New_PP'!BF11","v":0},{"$f":"'A6.DX_New_PP'!BG11","v":0},{"$f":"'A6.DX_New_PP'!BH11","v":0},{"$f":"'A6.DX_New_PP'!BI11","v":0},{"$f":"'A6.DX_New_PP'!BJ11","v":0},{"$f":"'A6.DX_New_PP'!BK11","v":0},{"$f":"'A6.DX_New_PP'!BL11","v":0},{"$f":"'A6.DX_New_PP'!BM11","v":0},{"$f":"'A6.DX_New_PP'!BN11","v":0},{"$f":"'A6.DX_New_PP'!BO11","v":0},{"$f":"'A6.DX_New_PP'!BP11","v":0}]
[null,null,{"$f":"Instruments!$C$8","v":"T-bills 6m"},{"$f":"IFERROR(IF(VLOOKUP($C48,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$8),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C48,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$8),0)","v":0},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$D$8","v":"T-bills"},null,{"$f":"'A6.DX_New_PP'!J12","v":696.22022686407036},{"$f":"'A6.DX_New_PP'!K12","v":0},{"$f":"'A6.DX_New_PP'!L12","v":0},{"$f":"'A6.DX_New_PP'!M12","v":0},{"$f":"'A6.DX_New_PP'!N12","v":0},{"$f":"'A6.DX_New_PP'!O12","v":0},{"$f":"'A6.DX_New_PP'!P12","v":0},{"$f":"'A6.DX_New_PP'!Q12","v":0},{"$f":"'A6.DX_New_PP'!R12","v":0},{"$f":"'A6.DX_New_PP'!S12","v":0},{"$f":"'A6.DX_New_PP'!T12","v":0},{"$f":"'A6.DX_New_PP'!U12","v":0},{"$f":"'A6.DX_New_PP'!V12","v":0},{"$f":"'A6.DX_New_PP'!W12","v":0},{"$f":"'A6.DX_New_PP'!X12","v":0},{"$f":"'A6.DX_New_PP'!Y12","v":0},{"$f":"'A6.DX_New_PP'!Z12","v":0},{"$f":"'A6.DX_New_PP'!AA12","v":0},{"$f":"'A6.DX_New_PP'!AB12","v":0},{"$f":"'A6.DX_New_PP'!AC12","v":0},{"$f":"'A6.DX_New_PP'!AD12","v":0},{"$f":"'A6.DX_New_PP'!AE12","v":0},{"$f":"'A6.DX_New_PP'!AF12","v":0},{"$f":"'A6.DX_New_PP'!AG12","v":0},{"$f":"'A6.DX_New_PP'!AH12","v":0},{"$f":"'A6.DX_New_PP'!AI12","v":0},{"$f":"'A6.DX_New_PP'!AJ12","v":0},{"$f":"'A6.DX_New_PP'!AK12","v":0},{"$f":"'A6.DX_New_PP'!AL12","v":0},{"$f":"'A6.DX_New_PP'!AM12","v":0},{"$f":"'A6.DX_New_PP'!AN12","v":0},{"$f":"'A6.DX_New_PP'!AO12","v":0},{"$f":"'A6.DX_New_PP'!AP12","v":0},{"$f":"'A6.DX_New_PP'!AQ12","v":0},{"$f":"'A6.DX_New_PP'!AR12","v":0},{"$f":"'A6.DX_New_PP'!AS12","v":0},{"$f":"'A6.DX_New_PP'!AT12","v":0},{"$f":"'A6.DX_New_PP'!AU12","v":0},{"$f":"'A6.DX_New_PP'!AV12","v":0},{"$f":"'A6.DX_New_PP'!AW12","v":0},{"$f":"'A6.DX_New_PP'!AX12","v":0},{"$f":"'A6.DX_New_PP'!AY12","v":0},{"$f":"'A6.DX_New_PP'!AZ12","v":0},{"$f":"'A6.DX_New_PP'!BA12","v":0},{"$f":"'A6.DX_New_PP'!BB12","v":0},{"$f":"'A6.DX_New_PP'!BC12","v":0},{"$f":"'A6.DX_New_PP'!BD12","v":0},{"$f":"'A6.DX_New_PP'!BE12","v":0},{"$f":"'A6.DX_New_PP'!BF12","v":0},{"$f":"'A6.DX_New_PP'!BG12","v":0},{"$f":"'A6.DX_New_PP'!BH12","v":0},{"$f":"'A6.DX_New_PP'!BI12","v":0},{"$f":"'A6.DX_New_PP'!BJ12","v":0},{"$f":"'A6.DX_New_PP'!BK12","v":0},{"$f":"'A6.DX_New_PP'!BL12","v":0},{"$f":"'A6.DX_New_PP'!BM12","v":0},{"$f":"'A6.DX_New_PP'!BN12","v":0},{"$f":"'A6.DX_New_PP'!BO12","v":0},{"$f":"'A6.DX_New_PP'!BP12","v":0}]
[null,null,{"$f":"Instruments!$C$9","v":"T-bills 12m"},{"$f":"IFERROR(IF(VLOOKUP($C49,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$9),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C49,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$9),0)","v":0},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$D$9","v":"T-bills"},null,{"$f":"'A6.DX_New_PP'!J13","v":1392.4404537281405},{"$f":"'A6.DX_New_PP'!K13","v":0},{"$f":"'A6.DX_New_PP'!L13","v":0},{"$f":"'A6.DX_New_PP'!M13","v":0},{"$f":"'A6.DX_New_PP'!N13","v":0},{"$f":"'A6.DX_New_PP'!O13","v":0},{"$f":"'A6.DX_New_PP'!P13","v":0},{"$f":"'A6.DX_New_PP'!Q13","v":0},{"$f":"'A6.DX_New_PP'!R13","v":0},{"$f":"'A6.DX_New_PP'!S13","v":0},{"$f":"'A6.DX_New_PP'!T13","v":0},{"$f":"'A6.DX_New_PP'!U13","v":0},{"$f":"'A6.DX_New_PP'!V13","v":0},{"$f":"'A6.DX_New_PP'!W13","v":0},{"$f":"'A6.DX_New_PP'!X13","v":0},{"$f":"'A6.DX_New_PP'!Y13","v":0},{"$f":"'A6.DX_New_PP'!Z13","v":0},{"$f":"'A6.DX_New_PP'!AA13","v":0},{"$f":"'A6.DX_New_PP'!AB13","v":0},{"$f":"'A6.DX_New_PP'!AC13","v":0},{"$f":"'A6.DX_New_PP'!AD13","v":0},{"$f":"'A6.DX_New_PP'!AE13","v":0},{"$f":"'A6.DX_New_PP'!AF13","v":0},{"$f":"'A6.DX_New_PP'!AG13","v":0},{"$f":"'A6.DX_New_PP'!AH13","v":0},{"$f":"'A6.DX_New_PP'!AI13","v":0},{"$f":"'A6.DX_New_PP'!AJ13","v":0},{"$f":"'A6.DX_New_PP'!AK13","v":0},{"$f":"'A6.DX_New_PP'!AL13","v":0},{"$f":"'A6.DX_New_PP'!AM13","v":0},{"$f":"'A6.DX_New_PP'!AN13","v":0},{"$f":"'A6.DX_New_PP'!AO13","v":0},{"$f":"'A6.DX_New_PP'!AP13","v":0},{"$f":"'A6.DX_New_PP'!AQ13","v":0},{"$f":"'A6.DX_New_PP'!AR13","v":0},{"$f":"'A6.DX_New_PP'!AS13","v":0},{"$f":"'A6.DX_New_PP'!AT13","v":0},{"$f":"'A6.DX_New_PP'!AU13","v":0},{"$f":"'A6.DX_New_PP'!AV13","v":0},{"$f":"'A6.DX_New_PP'!AW13","v":0},{"$f":"'A6.DX_New_PP'!AX13","v":0},{"$f":"'A6.DX_New_PP'!AY13","v":0},{"$f":"'A6.DX_New_PP'!AZ13","v":0},{"$f":"'A6.DX_New_PP'!BA13","v":0},{"$f":"'A6.DX_New_PP'!BB13","v":0},{"$f":"'A6.DX_New_PP'!BC13","v":0},{"$f":"'A6.DX_New_PP'!BD13","v":0},{"$f":"'A6.DX_New_PP'!BE13","v":0},{"$f":"'A6.DX_New_PP'!BF13","v":0},{"$f":"'A6.DX_New_PP'!BG13","v":0},{"$f":"'A6.DX_New_PP'!BH13","v":0},{"$f":"'A6.DX_New_PP'!BI13","v":0},{"$f":"'A6.DX_New_PP'!BJ13","v":0},{"$f":"'A6.DX_New_PP'!BK13","v":0},{"$f":"'A6.DX_New_PP'!BL13","v":0},{"$f":"'A6.DX_New_PP'!BM13","v":0},{"$f":"'A6.DX_New_PP'!BN13","v":0},{"$f":"'A6.DX_New_PP'!BO13","v":0},{"$f":"'A6.DX_New_PP'!BP13","v":0}]
[null,null,{"$f":"Instruments!$C$10","v":"2yr "},{"$f":"IFERROR(IF(VLOOKUP($C50,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$10),0)","v":2},{"$f":"IFERROR(IF(VLOOKUP($C50,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$10),0)","v":1},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$D$10","v":"Bonds"},null,{"$f":"'A6.DX_New_PP'!J14","v":0},{"$f":"'A6.DX_New_PP'!K14","v":696.22022686407036},{"$f":"'A6.DX_New_PP'!L14","v":0},{"$f":"'A6.DX_New_PP'!M14","v":0},{"$f":"'A6.DX_New_PP'!N14","v":0},{"$f":"'A6.DX_New_PP'!O14","v":0},{"$f":"'A6.DX_New_PP'!P14","v":0},{"$f":"'A6.DX_New_PP'!Q14","v":0},{"$f":"'A6.DX_New_PP'!R14","v":0},{"$f":"'A6.DX_New_PP'!S14","v":0},{"$f":"'A6.DX_New_PP'!T14","v":0},{"$f":"'A6.DX_New_PP'!U14","v":0},{"$f":"'A6.DX_New_PP'!V14","v":0},{"$f":"'A6.DX_New_PP'!W14","v":0},{"$f":"'A6.DX_New_PP'!X14","v":0},{"$f":"'A6.DX_New_PP'!Y14","v":0},{"$f":"'A6.DX_New_PP'!Z14","v":0},{"$f":"'A6.DX_New_PP'!AA14","v":0},{"$f":"'A6.DX_New_PP'!AB14","v":0},{"$f":"'A6.DX_New_PP'!AC14","v":0},{"$f":"'A6.DX_New_PP'!AD14","v":0},{"$f":"'A6.DX_New_PP'!AE14","v":0},{"$f":"'A6.DX_New_PP'!AF14","v":0},{"$f":"'A6.DX_New_PP'!AG14","v":0},{"$f":"'A6.DX_New_PP'!AH14","v":0},{"$f":"'A6.DX_New_PP'!AI14","v":0},{"$f":"'A6.DX_New_PP'!AJ14","v":0},{"$f":"'A6.DX_New_PP'!AK14","v":0},{"$f":"'A6.DX_New_PP'!AL14","v":0},{"$f":"'A6.DX_New_PP'!AM14","v":0},{"$f":"'A6.DX_New_PP'!AN14","v":0},{"$f":"'A6.DX_New_PP'!AO14","v":0},{"$f":"'A6.DX_New_PP'!AP14","v":0},{"$f":"'A6.DX_New_PP'!AQ14","v":0},{"$f":"'A6.DX_New_PP'!AR14","v":0},{"$f":"'A6.DX_New_PP'!AS14","v":0},{"$f":"'A6.DX_New_PP'!AT14","v":0},{"$f":"'A6.DX_New_PP'!AU14","v":0},{"$f":"'A6.DX_New_PP'!AV14","v":0},{"$f":"'A6.DX_New_PP'!AW14","v":0},{"$f":"'A6.DX_New_PP'!AX14","v":0},{"$f":"'A6.DX_New_PP'!AY14","v":0},{"$f":"'A6.DX_New_PP'!AZ14","v":0},{"$f":"'A6.DX_New_PP'!BA14","v":0},{"$f":"'A6.DX_New_PP'!BB14","v":0},{"$f":"'A6.DX_New_PP'!BC14","v":0},{"$f":"'A6.DX_New_PP'!BD14","v":0},{"$f":"'A6.DX_New_PP'!BE14","v":0},{"$f":"'A6.DX_New_PP'!BF14","v":0},{"$f":"'A6.DX_New_PP'!BG14","v":0},{"$f":"'A6.DX_New_PP'!BH14","v":0},{"$f":"'A6.DX_New_PP'!BI14","v":0},{"$f":"'A6.DX_New_PP'!BJ14","v":0},{"$f":"'A6.DX_New_PP'!BK14","v":0},{"$f":"'A6.DX_New_PP'!BL14","v":0},{"$f":"'A6.DX_New_PP'!BM14","v":0},{"$f":"'A6.DX_New_PP'!BN14","v":0},{"$f":"'A6.DX_New_PP'!BO14","v":0},{"$f":"'A6.DX_New_PP'!BP14","v":0}]
[null,null,{"$f":"Instruments!$C$11","v":"3yr"},{"$f":"IFERROR(IF(VLOOKUP($C51,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$11),0)","v":3},{"$f":"IFERROR(IF(VLOOKUP($C51,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$11),0)","v":2},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$D$11","v":"Bonds"},null,{"$f":"'A6.DX_New_PP'!J15","v":0},{"$f":"'A6.DX_New_PP'!K15","v":0},{"$f":"'A6.DX_New_PP'!L15","v":696.22022686407036},{"$f":"'A6.DX_New_PP'!M15","v":0},{"$f":"'A6.DX_New_PP'!N15","v":0},{"$f":"'A6.DX_New_PP'!O15","v":0},{"$f":"'A6.DX_New_PP'!P15","v":0},{"$f":"'A6.DX_New_PP'!Q15","v":0},{"$f":"'A6.DX_New_PP'!R15","v":0},{"$f":"'A6.DX_New_PP'!S15","v":0},{"$f":"'A6.DX_New_PP'!T15","v":0},{"$f":"'A6.DX_New_PP'!U15","v":0},{"$f":"'A6.DX_New_PP'!V15","v":0},{"$f":"'A6.DX_New_PP'!W15","v":0},{"$f":"'A6.DX_New_PP'!X15","v":0},{"$f":"'A6.DX_New_PP'!Y15","v":0},{"$f":"'A6.DX_New_PP'!Z15","v":0},{"$f":"'A6.DX_New_PP'!AA15","v":0},{"$f":"'A6.DX_New_PP'!AB15","v":0},{"$f":"'A6.DX_New_PP'!AC15","v":0},{"$f":"'A6.DX_New_PP'!AD15","v":0},{"$f":"'A6.DX_New_PP'!AE15","v":0},{"$f":"'A6.DX_New_PP'!AF15","v":0},{"$f":"'A6.DX_New_PP'!AG15","v":0},{"$f":"'A6.DX_New_PP'!AH15","v":0},{"$f":"'A6.DX_New_PP'!AI15","v":0},{"$f":"'A6.DX_New_PP'!AJ15","v":0},{"$f":"'A6.DX_New_PP'!AK15","v":0},{"$f":"'A6.DX_New_PP'!AL15","v":0},{"$f":"'A6.DX_New_PP'!AM15","v":0},{"$f":"'A6.DX_New_PP'!AN15","v":0},{"$f":"'A6.DX_New_PP'!AO15","v":0},{"$f":"'A6.DX_New_PP'!AP15","v":0},{"$f":"'A6.DX_New_PP'!AQ15","v":0},{"$f":"'A6.DX_New_PP'!AR15","v":0},{"$f":"'A6.DX_New_PP'!AS15","v":0},{"$f":"'A6.DX_New_PP'!AT15","v":0},{"$f":"'A6.DX_New_PP'!AU15","v":0},{"$f":"'A6.DX_New_PP'!AV15","v":0},{"$f":"'A6.DX_New_PP'!AW15","v":0},{"$f":"'A6.DX_New_PP'!AX15","v":0},{"$f":"'A6.DX_New_PP'!AY15","v":0},{"$f":"'A6.DX_New_PP'!AZ15","v":0},{"$f":"'A6.DX_New_PP'!BA15","v":0},{"$f":"'A6.DX_New_PP'!BB15","v":0},{"$f":"'A6.DX_New_PP'!BC15","v":0},{"$f":"'A6.DX_New_PP'!BD15","v":0},{"$f":"'A6.DX_New_PP'!BE15","v":0},{"$f":"'A6.DX_New_PP'!BF15","v":0},{"$f":"'A6.DX_New_PP'!BG15","v":0},{"$f":"'A6.DX_New_PP'!BH15","v":0},{"$f":"'A6.DX_New_PP'!BI15","v":0},{"$f":"'A6.DX_New_PP'!BJ15","v":0},{"$f":"'A6.DX_New_PP'!BK15","v":0},{"$f":"'A6.DX_New_PP'!BL15","v":0},{"$f":"'A6.DX_New_PP'!BM15","v":0},{"$f":"'A6.DX_New_PP'!BN15","v":0},{"$f":"'A6.DX_New_PP'!BO15","v":0},{"$f":"'A6.DX_New_PP'!BP15","v":0}]
[null,null,{"$f":"Instruments!$C$12","v":"5yr"},{"$f":"IFERROR(IF(VLOOKUP($C52,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$12),0)","v":5},{"$f":"IFERROR(IF(VLOOKUP($C52,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$12),0)","v":3},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$D$12","v":"Bonds"},null,{"$f":"'A6.DX_New_PP'!J16","v":0},{"$f":"'A6.DX_New_PP'!K16","v":0},{"$f":"'A6.DX_New_PP'!L16","v":0},{"$f":"'A6.DX_New_PP'!M16","v":348.11011343203518},{"$f":"'A6.DX_New_PP'!N16","v":348.11011343203518},{"$f":"'A6.DX_New_PP'!O16","v":0},{"$f":"'A6.DX_New_PP'!P16","v":0},{"$f":"'A6.DX_New_PP'!Q16","v":0},{"$f":"'A6.DX_New_PP'!R16","v":0},{"$f":"'A6.DX_New_PP'!S16","v":0},{"$f":"'A6.DX_New_PP'!T16","v":0},{"$f":"'A6.DX_New_PP'!U16","v":0},{"$f":"'A6.DX_New_PP'!V16","v":0},{"$f":"'A6.DX_New_PP'!W16","v":0},{"$f":"'A6.DX_New_PP'!X16","v":0},{"$f":"'A6.DX_New_PP'!Y16","v":0},{"$f":"'A6.DX_New_PP'!Z16","v":0},{"$f":"'A6.DX_New_PP'!AA16","v":0},{"$f":"'A6.DX_New_PP'!AB16","v":0},{"$f":"'A6.DX_New_PP'!AC16","v":0},{"$f":"'A6.DX_New_PP'!AD16","v":0},{"$f":"'A6.DX_New_PP'!AE16","v":0},{"$f":"'A6.DX_New_PP'!AF16","v":0},{"$f":"'A6.DX_New_PP'!AG16","v":0},{"$f":"'A6.DX_New_PP'!AH16","v":0},{"$f":"'A6.DX_New_PP'!AI16","v":0},{"$f":"'A6.DX_New_PP'!AJ16","v":0},{"$f":"'A6.DX_New_PP'!AK16","v":0},{"$f":"'A6.DX_New_PP'!AL16","v":0},{"$f":"'A6.DX_New_PP'!AM16","v":0},{"$f":"'A6.DX_New_PP'!AN16","v":0},{"$f":"'A6.DX_New_PP'!AO16","v":0},{"$f":"'A6.DX_New_PP'!AP16","v":0},{"$f":"'A6.DX_New_PP'!AQ16","v":0},{"$f":"'A6.DX_New_PP'!AR16","v":0},{"$f":"'A6.DX_New_PP'!AS16","v":0},{"$f":"'A6.DX_New_PP'!AT16","v":0},{"$f":"'A6.DX_New_PP'!AU16","v":0},{"$f":"'A6.DX_New_PP'!AV16","v":0},{"$f":"'A6.DX_New_PP'!AW16","v":0},{"$f":"'A6.DX_New_PP'!AX16","v":0},{"$f":"'A6.DX_New_PP'!AY16","v":0},{"$f":"'A6.DX_New_PP'!AZ16","v":0},{"$f":"'A6.DX_New_PP'!BA16","v":0},{"$f":"'A6.DX_New_PP'!BB16","v":0},{"$f":"'A6.DX_New_PP'!BC16","v":0},{"$f":"'A6.DX_New_PP'!BD16","v":0},{"$f":"'A6.DX_New_PP'!BE16","v":0},{"$f":"'A6.DX_New_PP'!BF16","v":0},{"$f":"'A6.DX_New_PP'!BG16","v":0},{"$f":"'A6.DX_New_PP'!BH16","v":0},{"$f":"'A6.DX_New_PP'!BI16","v":0},{"$f":"'A6.DX_New_PP'!BJ16","v":0},{"$f":"'A6.DX_New_PP'!BK16","v":0},{"$f":"'A6.DX_New_PP'!BL16","v":0},{"$f":"'A6.DX_New_PP'!BM16","v":0},{"$f":"'A6.DX_New_PP'!BN16","v":0},{"$f":"'A6.DX_New_PP'!BO16","v":0},{"$f":"'A6.DX_New_PP'!BP16","v":0}]
[null,null,{"$f":"Instruments!$C$13","v":"7yr"},{"$f":"IFERROR(IF(VLOOKUP($C53,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$13),0)","v":7},{"$f":"IFERROR(IF(VLOOKUP($C53,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$13),0)","v":6},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$D$13","v":"Bonds"},null,{"$f":"'A6.DX_New_PP'!J17","v":0},{"$f":"'A6.DX_New_PP'!K17","v":0},{"$f":"'A6.DX_New_PP'!L17","v":0},{"$f":"'A6.DX_New_PP'!M17","v":0},{"$f":"'A6.DX_New_PP'!N17","v":0},{"$f":"'A6.DX_New_PP'!O17","v":0},{"$f":"'A6.DX_New_PP'!P17","v":696.22022686407036},{"$f":"'A6.DX_New_PP'!Q17","v":0},{"$f":"'A6.DX_New_PP'!R17","v":0},{"$f":"'A6.DX_New_PP'!S17","v":0},{"$f":"'A6.DX_New_PP'!T17","v":0},{"$f":"'A6.DX_New_PP'!U17","v":0},{"$f":"'A6.DX_New_PP'!V17","v":0},{"$f":"'A6.DX_New_PP'!W17","v":0},{"$f":"'A6.DX_New_PP'!X17","v":0},{"$f":"'A6.DX_New_PP'!Y17","v":0},{"$f":"'A6.DX_New_PP'!Z17","v":0},{"$f":"'A6.DX_New_PP'!AA17","v":0},{"$f":"'A6.DX_New_PP'!AB17","v":0},{"$f":"'A6.DX_New_PP'!AC17","v":0},{"$f":"'A6.DX_New_PP'!AD17","v":0},{"$f":"'A6.DX_New_PP'!AE17","v":0},{"$f":"'A6.DX_New_PP'!AF17","v":0},{"$f":"'A6.DX_New_PP'!AG17","v":0},{"$f":"'A6.DX_New_PP'!AH17","v":0},{"$f":"'A6.DX_New_PP'!AI17","v":0},{"$f":"'A6.DX_New_PP'!AJ17","v":0},{"$f":"'A6.DX_New_PP'!AK17","v":0},{"$f":"'A6.DX_New_PP'!AL17","v":0},{"$f":"'A6.DX_New_PP'!AM17","v":0},{"$f":"'A6.DX_New_PP'!AN17","v":0},{"$f":"'A6.DX_New_PP'!AO17","v":0},{"$f":"'A6.DX_New_PP'!AP17","v":0},{"$f":"'A6.DX_New_PP'!AQ17","v":0},{"$f":"'A6.DX_New_PP'!AR17","v":0},{"$f":"'A6.DX_New_PP'!AS17","v":0},{"$f":"'A6.DX_New_PP'!AT17","v":0},{"$f":"'A6.DX_New_PP'!AU17","v":0},{"$f":"'A6.DX_New_PP'!AV17","v":0},{"$f":"'A6.DX_New_PP'!AW17","v":0},{"$f":"'A6.DX_New_PP'!AX17","v":0},{"$f":"'A6.DX_New_PP'!AY17","v":0},{"$f":"'A6.DX_New_PP'!AZ17","v":0},{"$f":"'A6.DX_New_PP'!BA17","v":0},{"$f":"'A6.DX_New_PP'!BB17","v":0},{"$f":"'A6.DX_New_PP'!BC17","v":0},{"$f":"'A6.DX_New_PP'!BD17","v":0},{"$f":"'A6.DX_New_PP'!BE17","v":0},{"$f":"'A6.DX_New_PP'!BF17","v":0},{"$f":"'A6.DX_New_PP'!BG17","v":0},{"$f":"'A6.DX_New_PP'!BH17","v":0},{"$f":"'A6.DX_New_PP'!BI17","v":0},{"$f":"'A6.DX_New_PP'!BJ17","v":0},{"$f":"'A6.DX_New_PP'!BK17","v":0},{"$f":"'A6.DX_New_PP'!BL17","v":0},{"$f":"'A6.DX_New_PP'!BM17","v":0},{"$f":"'A6.DX_New_PP'!BN17","v":0},{"$f":"'A6.DX_New_PP'!BO17","v":0},{"$f":"'A6.DX_New_PP'!BP17","v":0}]
[null,null,{"$f":"Instruments!$C$14","v":"10yr"},{"$f":"IFERROR(IF(VLOOKUP($C54,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$14),0)","v":10},{"$f":"IFERROR(IF(VLOOKUP($C54,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$14),0)","v":9},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$D$14","v":"Bonds"},null,{"$f":"'A6.DX_New_PP'!J18","v":0},{"$f":"'A6.DX_New_PP'!K18","v":0},{"$f":"'A6.DX_New_PP'!L18","v":0},{"$f":"'A6.DX_New_PP'!M18","v":0},{"$f":"'A6.DX_New_PP'!N18","v":0},{"$f":"'A6.DX_New_PP'!O18","v":0},{"$f":"'A6.DX_New_PP'!P18","v":0},{"$f":"'A6.DX_New_PP'!Q18","v":0},{"$f":"'A6.DX_New_PP'!R18","v":0},{"$f":"'A6.DX_New_PP'!S18","v":1392.4404537281407},{"$f":"'A6.DX_New_PP'!T18","v":0},{"$f":"'A6.DX_New_PP'!U18","v":0},{"$f":"'A6.DX_New_PP'!V18","v":0},{"$f":"'A6.DX_New_PP'!W18","v":0},{"$f":"'A6.DX_New_PP'!X18","v":0},{"$f":"'A6.DX_New_PP'!Y18","v":0},{"$f":"'A6.DX_New_PP'!Z18","v":0},{"$f":"'A6.DX_New_PP'!AA18","v":0},{"$f":"'A6.DX_New_PP'!AB18","v":0},{"$f":"'A6.DX_New_PP'!AC18","v":0},{"$f":"'A6.DX_New_PP'!AD18","v":0},{"$f":"'A6.DX_New_PP'!AE18","v":0},{"$f":"'A6.DX_New_PP'!AF18","v":0},{"$f":"'A6.DX_New_PP'!AG18","v":0},{"$f":"'A6.DX_New_PP'!AH18","v":0},{"$f":"'A6.DX_New_PP'!AI18","v":0},{"$f":"'A6.DX_New_PP'!AJ18","v":0},{"$f":"'A6.DX_New_PP'!AK18","v":0},{"$f":"'A6.DX_New_PP'!AL18","v":0},{"$f":"'A6.DX_New_PP'!AM18","v":0},{"$f":"'A6.DX_New_PP'!AN18","v":0},{"$f":"'A6.DX_New_PP'!AO18","v":0},{"$f":"'A6.DX_New_PP'!AP18","v":0},{"$f":"'A6.DX_New_PP'!AQ18","v":0},{"$f":"'A6.DX_New_PP'!AR18","v":0},{"$f":"'A6.DX_New_PP'!AS18","v":0},{"$f":"'A6.DX_New_PP'!AT18","v":0},{"$f":"'A6.DX_New_PP'!AU18","v":0},{"$f":"'A6.DX_New_PP'!AV18","v":0},{"$f":"'A6.DX_New_PP'!AW18","v":0},{"$f":"'A6.DX_New_PP'!AX18","v":0},{"$f":"'A6.DX_New_PP'!AY18","v":0},{"$f":"'A6.DX_New_PP'!AZ18","v":0},{"$f":"'A6.DX_New_PP'!BA18","v":0},{"$f":"'A6.DX_New_PP'!BB18","v":0},{"$f":"'A6.DX_New_PP'!BC18","v":0},{"$f":"'A6.DX_New_PP'!BD18","v":0},{"$f":"'A6.DX_New_PP'!BE18","v":0},{"$f":"'A6.DX_New_PP'!BF18","v":0},{"$f":"'A6.DX_New_PP'!BG18","v":0},{"$f":"'A6.DX_New_PP'!BH18","v":0},{"$f":"'A6.DX_New_PP'!BI18","v":0},{"$f":"'A6.DX_New_PP'!BJ18","v":0},{"$f":"'A6.DX_New_PP'!BK18","v":0},{"$f":"'A6.DX_New_PP'!BL18","v":0},{"$f":"'A6.DX_New_PP'!BM18","v":0},{"$f":"'A6.DX_New_PP'!BN18","v":0},{"$f":"'A6.DX_New_PP'!BO18","v":0},{"$f":"'A6.DX_New_PP'!BP18","v":0}]
[null,null,{"$f":"Instruments!$C$15","v":0},{"$f":"IFERROR(IF(VLOOKUP($C55,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$15),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C55,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$15),0)","v":0},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$D$15","v":0},null,{"$f":"'A6.DX_New_PP'!J19","v":0},{"$f":"'A6.DX_New_PP'!K19","v":0},{"$f":"'A6.DX_New_PP'!L19","v":0},{"$f":"'A6.DX_New_PP'!M19","v":0},{"$f":"'A6.DX_New_PP'!N19","v":0},{"$f":"'A6.DX_New_PP'!O19","v":0},{"$f":"'A6.DX_New_PP'!P19","v":0},{"$f":"'A6.DX_New_PP'!Q19","v":0},{"$f":"'A6.DX_New_PP'!R19","v":0},{"$f":"'A6.DX_New_PP'!S19","v":0},{"$f":"'A6.DX_New_PP'!T19","v":0},{"$f":"'A6.DX_New_PP'!U19","v":0},{"$f":"'A6.DX_New_PP'!V19","v":0},{"$f":"'A6.DX_New_PP'!W19","v":0},{"$f":"'A6.DX_New_PP'!X19","v":0},{"$f":"'A6.DX_New_PP'!Y19","v":0},{"$f":"'A6.DX_New_PP'!Z19","v":0},{"$f":"'A6.DX_New_PP'!AA19","v":0},{"$f":"'A6.DX_New_PP'!AB19","v":0},{"$f":"'A6.DX_New_PP'!AC19","v":0},{"$f":"'A6.DX_New_PP'!AD19","v":0},{"$f":"'A6.DX_New_PP'!AE19","v":0},{"$f":"'A6.DX_New_PP'!AF19","v":0},{"$f":"'A6.DX_New_PP'!AG19","v":0},{"$f":"'A6.DX_New_PP'!AH19","v":0},{"$f":"'A6.DX_New_PP'!AI19","v":0},{"$f":"'A6.DX_New_PP'!AJ19","v":0},{"$f":"'A6.DX_New_PP'!AK19","v":0},{"$f":"'A6.DX_New_PP'!AL19","v":0},{"$f":"'A6.DX_New_PP'!AM19","v":0},{"$f":"'A6.DX_New_PP'!AN19","v":0},{"$f":"'A6.DX_New_PP'!AO19","v":0},{"$f":"'A6.DX_New_PP'!AP19","v":0},{"$f":"'A6.DX_New_PP'!AQ19","v":0},{"$f":"'A6.DX_New_PP'!AR19","v":0},{"$f":"'A6.DX_New_PP'!AS19","v":0},{"$f":"'A6.DX_New_PP'!AT19","v":0},{"$f":"'A6.DX_New_PP'!AU19","v":0},{"$f":"'A6.DX_New_PP'!AV19","v":0},{"$f":"'A6.DX_New_PP'!AW19","v":0},{"$f":"'A6.DX_New_PP'!AX19","v":0},{"$f":"'A6.DX_New_PP'!AY19","v":0},{"$f":"'A6.DX_New_PP'!AZ19","v":0},{"$f":"'A6.DX_New_PP'!BA19","v":0},{"$f":"'A6.DX_New_PP'!BB19","v":0},{"$f":"'A6.DX_New_PP'!BC19","v":0},{"$f":"'A6.DX_New_PP'!BD19","v":0},{"$f":"'A6.DX_New_PP'!BE19","v":0},{"$f":"'A6.DX_New_PP'!BF19","v":0},{"$f":"'A6.DX_New_PP'!BG19","v":0},{"$f":"'A6.DX_New_PP'!BH19","v":0},{"$f":"'A6.DX_New_PP'!BI19","v":0},{"$f":"'A6.DX_New_PP'!BJ19","v":0},{"$f":"'A6.DX_New_PP'!BK19","v":0},{"$f":"'A6.DX_New_PP'!BL19","v":0},{"$f":"'A6.DX_New_PP'!BM19","v":0},{"$f":"'A6.DX_New_PP'!BN19","v":0},{"$f":"'A6.DX_New_PP'!BO19","v":0},{"$f":"'A6.DX_New_PP'!BP19","v":0}]
[null,null,{"$f":"Instruments!$C$16","v":0},{"$f":"IFERROR(IF(VLOOKUP($C56,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$16),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C56,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$16),0)","v":0},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$D$16","v":0},null,{"$f":"'A6.DX_New_PP'!J20","v":0},{"$f":"'A6.DX_New_PP'!K20","v":0},{"$f":"'A6.DX_New_PP'!L20","v":0},{"$f":"'A6.DX_New_PP'!M20","v":0},{"$f":"'A6.DX_New_PP'!N20","v":0},{"$f":"'A6.DX_New_PP'!O20","v":0},{"$f":"'A6.DX_New_PP'!P20","v":0},{"$f":"'A6.DX_New_PP'!Q20","v":0},{"$f":"'A6.DX_New_PP'!R20","v":0},{"$f":"'A6.DX_New_PP'!S20","v":0},{"$f":"'A6.DX_New_PP'!T20","v":0},{"$f":"'A6.DX_New_PP'!U20","v":0},{"$f":"'A6.DX_New_PP'!V20","v":0},{"$f":"'A6.DX_New_PP'!W20","v":0},{"$f":"'A6.DX_New_PP'!X20","v":0},{"$f":"'A6.DX_New_PP'!Y20","v":0},{"$f":"'A6.DX_New_PP'!Z20","v":0},{"$f":"'A6.DX_New_PP'!AA20","v":0},{"$f":"'A6.DX_New_PP'!AB20","v":0},{"$f":"'A6.DX_New_PP'!AC20","v":0},{"$f":"'A6.DX_New_PP'!AD20","v":0},{"$f":"'A6.DX_New_PP'!AE20","v":0},{"$f":"'A6.DX_New_PP'!AF20","v":0},{"$f":"'A6.DX_New_PP'!AG20","v":0},{"$f":"'A6.DX_New_PP'!AH20","v":0},{"$f":"'A6.DX_New_PP'!AI20","v":0},{"$f":"'A6.DX_New_PP'!AJ20","v":0},{"$f":"'A6.DX_New_PP'!AK20","v":0},{"$f":"'A6.DX_New_PP'!AL20","v":0},{"$f":"'A6.DX_New_PP'!AM20","v":0},{"$f":"'A6.DX_New_PP'!AN20","v":0},{"$f":"'A6.DX_New_PP'!AO20","v":0},{"$f":"'A6.DX_New_PP'!AP20","v":0},{"$f":"'A6.DX_New_PP'!AQ20","v":0},{"$f":"'A6.DX_New_PP'!AR20","v":0},{"$f":"'A6.DX_New_PP'!AS20","v":0},{"$f":"'A6.DX_New_PP'!AT20","v":0},{"$f":"'A6.DX_New_PP'!AU20","v":0},{"$f":"'A6.DX_New_PP'!AV20","v":0},{"$f":"'A6.DX_New_PP'!AW20","v":0},{"$f":"'A6.DX_New_PP'!AX20","v":0},{"$f":"'A6.DX_New_PP'!AY20","v":0},{"$f":"'A6.DX_New_PP'!AZ20","v":0},{"$f":"'A6.DX_New_PP'!BA20","v":0},{"$f":"'A6.DX_New_PP'!BB20","v":0},{"$f":"'A6.DX_New_PP'!BC20","v":0},{"$f":"'A6.DX_New_PP'!BD20","v":0},{"$f":"'A6.DX_New_PP'!BE20","v":0},{"$f":"'A6.DX_New_PP'!BF20","v":0},{"$f":"'A6.DX_New_PP'!BG20","v":0},{"$f":"'A6.DX_New_PP'!BH20","v":0},{"$f":"'A6.DX_New_PP'!BI20","v":0},{"$f":"'A6.DX_New_PP'!BJ20","v":0},{"$f":"'A6.DX_New_PP'!BK20","v":0},{"$f":"'A6.DX_New_PP'!BL20","v":0},{"$f":"'A6.DX_New_PP'!BM20","v":0},{"$f":"'A6.DX_New_PP'!BN20","v":0},{"$f":"'A6.DX_New_PP'!BO20","v":0},{"$f":"'A6.DX_New_PP'!BP20","v":0}]
[null,null,{"$f":"Instruments!$C$17","v":0},{"$f":"IFERROR(IF(VLOOKUP($C57,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$17),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C57,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$17),0)","v":0},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$D$17","v":0},null,{"$f":"'A6.DX_New_PP'!J21","v":0},{"$f":"'A6.DX_New_PP'!K21","v":0},{"$f":"'A6.DX_New_PP'!L21","v":0},{"$f":"'A6.DX_New_PP'!M21","v":0},{"$f":"'A6.DX_New_PP'!N21","v":0},{"$f":"'A6.DX_New_PP'!O21","v":0},{"$f":"'A6.DX_New_PP'!P21","v":0},{"$f":"'A6.DX_New_PP'!Q21","v":0},{"$f":"'A6.DX_New_PP'!R21","v":0},{"$f":"'A6.DX_New_PP'!S21","v":0},{"$f":"'A6.DX_New_PP'!T21","v":0},{"$f":"'A6.DX_New_PP'!U21","v":0},{"$f":"'A6.DX_New_PP'!V21","v":0},{"$f":"'A6.DX_New_PP'!W21","v":0},{"$f":"'A6.DX_New_PP'!X21","v":0},{"$f":"'A6.DX_New_PP'!Y21","v":0},{"$f":"'A6.DX_New_PP'!Z21","v":0},{"$f":"'A6.DX_New_PP'!AA21","v":0},{"$f":"'A6.DX_New_PP'!AB21","v":0},{"$f":"'A6.DX_New_PP'!AC21","v":0},{"$f":"'A6.DX_New_PP'!AD21","v":0},{"$f":"'A6.DX_New_PP'!AE21","v":0},{"$f":"'A6.DX_New_PP'!AF21","v":0},{"$f":"'A6.DX_New_PP'!AG21","v":0},{"$f":"'A6.DX_New_PP'!AH21","v":0},{"$f":"'A6.DX_New_PP'!AI21","v":0},{"$f":"'A6.DX_New_PP'!AJ21","v":0},{"$f":"'A6.DX_New_PP'!AK21","v":0},{"$f":"'A6.DX_New_PP'!AL21","v":0},{"$f":"'A6.DX_New_PP'!AM21","v":0},{"$f":"'A6.DX_New_PP'!AN21","v":0},{"$f":"'A6.DX_New_PP'!AO21","v":0},{"$f":"'A6.DX_New_PP'!AP21","v":0},{"$f":"'A6.DX_New_PP'!AQ21","v":0},{"$f":"'A6.DX_New_PP'!AR21","v":0},{"$f":"'A6.DX_New_PP'!AS21","v":0},{"$f":"'A6.DX_New_PP'!AT21","v":0},{"$f":"'A6.DX_New_PP'!AU21","v":0},{"$f":"'A6.DX_New_PP'!AV21","v":0},{"$f":"'A6.DX_New_PP'!AW21","v":0},{"$f":"'A6.DX_New_PP'!AX21","v":0},{"$f":"'A6.DX_New_PP'!AY21","v":0},{"$f":"'A6.DX_New_PP'!AZ21","v":0},{"$f":"'A6.DX_New_PP'!BA21","v":0},{"$f":"'A6.DX_New_PP'!BB21","v":0},{"$f":"'A6.DX_New_PP'!BC21","v":0},{"$f":"'A6.DX_New_PP'!BD21","v":0},{"$f":"'A6.DX_New_PP'!BE21","v":0},{"$f":"'A6.DX_New_PP'!BF21","v":0},{"$f":"'A6.DX_New_PP'!BG21","v":0},{"$f":"'A6.DX_New_PP'!BH21","v":0},{"$f":"'A6.DX_New_PP'!BI21","v":0},{"$f":"'A6.DX_New_PP'!BJ21","v":0},{"$f":"'A6.DX_New_PP'!BK21","v":0},{"$f":"'A6.DX_New_PP'!BL21","v":0},{"$f":"'A6.DX_New_PP'!BM21","v":0},{"$f":"'A6.DX_New_PP'!BN21","v":0},{"$f":"'A6.DX_New_PP'!BO21","v":0},{"$f":"'A6.DX_New_PP'!BP21","v":0}]
[null,null,{"$f":"Instruments!$C$18","v":0},{"$f":"IFERROR(IF(VLOOKUP($C58,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$18),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C58,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$18),0)","v":0},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$D$18","v":0},null,{"$f":"'A6.DX_New_PP'!J22","v":0},{"$f":"'A6.DX_New_PP'!K22","v":0},{"$f":"'A6.DX_New_PP'!L22","v":0},{"$f":"'A6.DX_New_PP'!M22","v":0},{"$f":"'A6.DX_New_PP'!N22","v":0},{"$f":"'A6.DX_New_PP'!O22","v":0},{"$f":"'A6.DX_New_PP'!P22","v":0},{"$f":"'A6.DX_New_PP'!Q22","v":0},{"$f":"'A6.DX_New_PP'!R22","v":0},{"$f":"'A6.DX_New_PP'!S22","v":0},{"$f":"'A6.DX_New_PP'!T22","v":0},{"$f":"'A6.DX_New_PP'!U22","v":0},{"$f":"'A6.DX_New_PP'!V22","v":0},{"$f":"'A6.DX_New_PP'!W22","v":0},{"$f":"'A6.DX_New_PP'!X22","v":0},{"$f":"'A6.DX_New_PP'!Y22","v":0},{"$f":"'A6.DX_New_PP'!Z22","v":0},{"$f":"'A6.DX_New_PP'!AA22","v":0},{"$f":"'A6.DX_New_PP'!AB22","v":0},{"$f":"'A6.DX_New_PP'!AC22","v":0},{"$f":"'A6.DX_New_PP'!AD22","v":0},{"$f":"'A6.DX_New_PP'!AE22","v":0},{"$f":"'A6.DX_New_PP'!AF22","v":0},{"$f":"'A6.DX_New_PP'!AG22","v":0},{"$f":"'A6.DX_New_PP'!AH22","v":0},{"$f":"'A6.DX_New_PP'!AI22","v":0},{"$f":"'A6.DX_New_PP'!AJ22","v":0},{"$f":"'A6.DX_New_PP'!AK22","v":0},{"$f":"'A6.DX_New_PP'!AL22","v":0},{"$f":"'A6.DX_New_PP'!AM22","v":0},{"$f":"'A6.DX_New_PP'!AN22","v":0},{"$f":"'A6.DX_New_PP'!AO22","v":0},{"$f":"'A6.DX_New_PP'!AP22","v":0},{"$f":"'A6.DX_New_PP'!AQ22","v":0},{"$f":"'A6.DX_New_PP'!AR22","v":0},{"$f":"'A6.DX_New_PP'!AS22","v":0},{"$f":"'A6.DX_New_PP'!AT22","v":0},{"$f":"'A6.DX_New_PP'!AU22","v":0},{"$f":"'A6.DX_New_PP'!AV22","v":0},{"$f":"'A6.DX_New_PP'!AW22","v":0},{"$f":"'A6.DX_New_PP'!AX22","v":0},{"$f":"'A6.DX_New_PP'!AY22","v":0},{"$f":"'A6.DX_New_PP'!AZ22","v":0},{"$f":"'A6.DX_New_PP'!BA22","v":0},{"$f":"'A6.DX_New_PP'!BB22","v":0},{"$f":"'A6.DX_New_PP'!BC22","v":0},{"$f":"'A6.DX_New_PP'!BD22","v":0},{"$f":"'A6.DX_New_PP'!BE22","v":0},{"$f":"'A6.DX_New_PP'!BF22","v":0},{"$f":"'A6.DX_New_PP'!BG22","v":0},{"$f":"'A6.DX_New_PP'!BH22","v":0},{"$f":"'A6.DX_New_PP'!BI22","v":0},{"$f":"'A6.DX_New_PP'!BJ22","v":0},{"$f":"'A6.DX_New_PP'!BK22","v":0},{"$f":"'A6.DX_New_PP'!BL22","v":0},{"$f":"'A6.DX_New_PP'!BM22","v":0},{"$f":"'A6.DX_New_PP'!BN22","v":0},{"$f":"'A6.DX_New_PP'!BO22","v":0},{"$f":"'A6.DX_New_PP'!BP22","v":0}]
[null,null,{"$f":"Instruments!$C$19","v":0},{"$f":"IFERROR(IF(VLOOKUP($C59,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$19),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C59,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$19),0)","v":0},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$D$19","v":0},null,{"$f":"'A6.DX_New_PP'!J23","v":0},{"$f":"'A6.DX_New_PP'!K23","v":0},{"$f":"'A6.DX_New_PP'!L23","v":0},{"$f":"'A6.DX_New_PP'!M23","v":0},{"$f":"'A6.DX_New_PP'!N23","v":0},{"$f":"'A6.DX_New_PP'!O23","v":0},{"$f":"'A6.DX_New_PP'!P23","v":0},{"$f":"'A6.DX_New_PP'!Q23","v":0},{"$f":"'A6.DX_New_PP'!R23","v":0},{"$f":"'A6.DX_New_PP'!S23","v":0},{"$f":"'A6.DX_New_PP'!T23","v":0},{"$f":"'A6.DX_New_PP'!U23","v":0},{"$f":"'A6.DX_New_PP'!V23","v":0},{"$f":"'A6.DX_New_PP'!W23","v":0},{"$f":"'A6.DX_New_PP'!X23","v":0},{"$f":"'A6.DX_New_PP'!Y23","v":0},{"$f":"'A6.DX_New_PP'!Z23","v":0},{"$f":"'A6.DX_New_PP'!AA23","v":0},{"$f":"'A6.DX_New_PP'!AB23","v":0},{"$f":"'A6.DX_New_PP'!AC23","v":0},{"$f":"'A6.DX_New_PP'!AD23","v":0},{"$f":"'A6.DX_New_PP'!AE23","v":0},{"$f":"'A6.DX_New_PP'!AF23","v":0},{"$f":"'A6.DX_New_PP'!AG23","v":0},{"$f":"'A6.DX_New_PP'!AH23","v":0},{"$f":"'A6.DX_New_PP'!AI23","v":0},{"$f":"'A6.DX_New_PP'!AJ23","v":0},{"$f":"'A6.DX_New_PP'!AK23","v":0},{"$f":"'A6.DX_New_PP'!AL23","v":0},{"$f":"'A6.DX_New_PP'!AM23","v":0},{"$f":"'A6.DX_New_PP'!AN23","v":0},{"$f":"'A6.DX_New_PP'!AO23","v":0},{"$f":"'A6.DX_New_PP'!AP23","v":0},{"$f":"'A6.DX_New_PP'!AQ23","v":0},{"$f":"'A6.DX_New_PP'!AR23","v":0},{"$f":"'A6.DX_New_PP'!AS23","v":0},{"$f":"'A6.DX_New_PP'!AT23","v":0},{"$f":"'A6.DX_New_PP'!AU23","v":0},{"$f":"'A6.DX_New_PP'!AV23","v":0},{"$f":"'A6.DX_New_PP'!AW23","v":0},{"$f":"'A6.DX_New_PP'!AX23","v":0},{"$f":"'A6.DX_New_PP'!AY23","v":0},{"$f":"'A6.DX_New_PP'!AZ23","v":0},{"$f":"'A6.DX_New_PP'!BA23","v":0},{"$f":"'A6.DX_New_PP'!BB23","v":0},{"$f":"'A6.DX_New_PP'!BC23","v":0},{"$f":"'A6.DX_New_PP'!BD23","v":0},{"$f":"'A6.DX_New_PP'!BE23","v":0},{"$f":"'A6.DX_New_PP'!BF23","v":0},{"$f":"'A6.DX_New_PP'!BG23","v":0},{"$f":"'A6.DX_New_PP'!BH23","v":0},{"$f":"'A6.DX_New_PP'!BI23","v":0},{"$f":"'A6.DX_New_PP'!BJ23","v":0},{"$f":"'A6.DX_New_PP'!BK23","v":0},{"$f":"'A6.DX_New_PP'!BL23","v":0},{"$f":"'A6.DX_New_PP'!BM23","v":0},{"$f":"'A6.DX_New_PP'!BN23","v":0},{"$f":"'A6.DX_New_PP'!BO23","v":0},{"$f":"'A6.DX_New_PP'!BP23","v":0}]
[null,null,{"$f":"Instruments!$C$20","v":0},{"$f":"IFERROR(IF(VLOOKUP($C60,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$20),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C60,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$20),0)","v":0},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$D$20","v":0},null,{"$f":"'A6.DX_New_PP'!J24","v":0},{"$f":"'A6.DX_New_PP'!K24","v":0},{"$f":"'A6.DX_New_PP'!L24","v":0},{"$f":"'A6.DX_New_PP'!M24","v":0},{"$f":"'A6.DX_New_PP'!N24","v":0},{"$f":"'A6.DX_New_PP'!O24","v":0},{"$f":"'A6.DX_New_PP'!P24","v":0},{"$f":"'A6.DX_New_PP'!Q24","v":0},{"$f":"'A6.DX_New_PP'!R24","v":0},{"$f":"'A6.DX_New_PP'!S24","v":0},{"$f":"'A6.DX_New_PP'!T24","v":0},{"$f":"'A6.DX_New_PP'!U24","v":0},{"$f":"'A6.DX_New_PP'!V24","v":0},{"$f":"'A6.DX_New_PP'!W24","v":0},{"$f":"'A6.DX_New_PP'!X24","v":0},{"$f":"'A6.DX_New_PP'!Y24","v":0},{"$f":"'A6.DX_New_PP'!Z24","v":0},{"$f":"'A6.DX_New_PP'!AA24","v":0},{"$f":"'A6.DX_New_PP'!AB24","v":0},{"$f":"'A6.DX_New_PP'!AC24","v":0},{"$f":"'A6.DX_New_PP'!AD24","v":0},{"$f":"'A6.DX_New_PP'!AE24","v":0},{"$f":"'A6.DX_New_PP'!AF24","v":0},{"$f":"'A6.DX_New_PP'!AG24","v":0},{"$f":"'A6.DX_New_PP'!AH24","v":0},{"$f":"'A6.DX_New_PP'!AI24","v":0},{"$f":"'A6.DX_New_PP'!AJ24","v":0},{"$f":"'A6.DX_New_PP'!AK24","v":0},{"$f":"'A6.DX_New_PP'!AL24","v":0},{"$f":"'A6.DX_New_PP'!AM24","v":0},{"$f":"'A6.DX_New_PP'!AN24","v":0},{"$f":"'A6.DX_New_PP'!AO24","v":0},{"$f":"'A6.DX_New_PP'!AP24","v":0},{"$f":"'A6.DX_New_PP'!AQ24","v":0},{"$f":"'A6.DX_New_PP'!AR24","v":0},{"$f":"'A6.DX_New_PP'!AS24","v":0},{"$f":"'A6.DX_New_PP'!AT24","v":0},{"$f":"'A6.DX_New_PP'!AU24","v":0},{"$f":"'A6.DX_New_PP'!AV24","v":0},{"$f":"'A6.DX_New_PP'!AW24","v":0},{"$f":"'A6.DX_New_PP'!AX24","v":0},{"$f":"'A6.DX_New_PP'!AY24","v":0},{"$f":"'A6.DX_New_PP'!AZ24","v":0},{"$f":"'A6.DX_New_PP'!BA24","v":0},{"$f":"'A6.DX_New_PP'!BB24","v":0},{"$f":"'A6.DX_New_PP'!BC24","v":0},{"$f":"'A6.DX_New_PP'!BD24","v":0},{"$f":"'A6.DX_New_PP'!BE24","v":0},{"$f":"'A6.DX_New_PP'!BF24","v":0},{"$f":"'A6.DX_New_PP'!BG24","v":0},{"$f":"'A6.DX_New_PP'!BH24","v":0},{"$f":"'A6.DX_New_PP'!BI24","v":0},{"$f":"'A6.DX_New_PP'!BJ24","v":0},{"$f":"'A6.DX_New_PP'!BK24","v":0},{"$f":"'A6.DX_New_PP'!BL24","v":0},{"$f":"'A6.DX_New_PP'!BM24","v":0},{"$f":"'A6.DX_New_PP'!BN24","v":0},{"$f":"'A6.DX_New_PP'!BO24","v":0},{"$f":"'A6.DX_New_PP'!BP24","v":0}]
[null,null,{"$f":"Instruments!$C$21","v":0},{"$f":"IFERROR(IF(VLOOKUP($C61,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$21),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C61,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$21),0)","v":0},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$D$21","v":0},null,{"$f":"'A6.DX_New_PP'!J25","v":0},{"$f":"'A6.DX_New_PP'!K25","v":0},{"$f":"'A6.DX_New_PP'!L25","v":0},{"$f":"'A6.DX_New_PP'!M25","v":0},{"$f":"'A6.DX_New_PP'!N25","v":0},{"$f":"'A6.DX_New_PP'!O25","v":0},{"$f":"'A6.DX_New_PP'!P25","v":0},{"$f":"'A6.DX_New_PP'!Q25","v":0},{"$f":"'A6.DX_New_PP'!R25","v":0},{"$f":"'A6.DX_New_PP'!S25","v":0},{"$f":"'A6.DX_New_PP'!T25","v":0},{"$f":"'A6.DX_New_PP'!U25","v":0},{"$f":"'A6.DX_New_PP'!V25","v":0},{"$f":"'A6.DX_New_PP'!W25","v":0},{"$f":"'A6.DX_New_PP'!X25","v":0},{"$f":"'A6.DX_New_PP'!Y25","v":0},{"$f":"'A6.DX_New_PP'!Z25","v":0},{"$f":"'A6.DX_New_PP'!AA25","v":0},{"$f":"'A6.DX_New_PP'!AB25","v":0},{"$f":"'A6.DX_New_PP'!AC25","v":0},{"$f":"'A6.DX_New_PP'!AD25","v":0},{"$f":"'A6.DX_New_PP'!AE25","v":0},{"$f":"'A6.DX_New_PP'!AF25","v":0},{"$f":"'A6.DX_New_PP'!AG25","v":0},{"$f":"'A6.DX_New_PP'!AH25","v":0},{"$f":"'A6.DX_New_PP'!AI25","v":0},{"$f":"'A6.DX_New_PP'!AJ25","v":0},{"$f":"'A6.DX_New_PP'!AK25","v":0},{"$f":"'A6.DX_New_PP'!AL25","v":0},{"$f":"'A6.DX_New_PP'!AM25","v":0},{"$f":"'A6.DX_New_PP'!AN25","v":0},{"$f":"'A6.DX_New_PP'!AO25","v":0},{"$f":"'A6.DX_New_PP'!AP25","v":0},{"$f":"'A6.DX_New_PP'!AQ25","v":0},{"$f":"'A6.DX_New_PP'!AR25","v":0},{"$f":"'A6.DX_New_PP'!AS25","v":0},{"$f":"'A6.DX_New_PP'!AT25","v":0},{"$f":"'A6.DX_New_PP'!AU25","v":0},{"$f":"'A6.DX_New_PP'!AV25","v":0},{"$f":"'A6.DX_New_PP'!AW25","v":0},{"$f":"'A6.DX_New_PP'!AX25","v":0},{"$f":"'A6.DX_New_PP'!AY25","v":0},{"$f":"'A6.DX_New_PP'!AZ25","v":0},{"$f":"'A6.DX_New_PP'!BA25","v":0},{"$f":"'A6.DX_New_PP'!BB25","v":0},{"$f":"'A6.DX_New_PP'!BC25","v":0},{"$f":"'A6.DX_New_PP'!BD25","v":0},{"$f":"'A6.DX_New_PP'!BE25","v":0},{"$f":"'A6.DX_New_PP'!BF25","v":0},{"$f":"'A6.DX_New_PP'!BG25","v":0},{"$f":"'A6.DX_New_PP'!BH25","v":0},{"$f":"'A6.DX_New_PP'!BI25","v":0},{"$f":"'A6.DX_New_PP'!BJ25","v":0},{"$f":"'A6.DX_New_PP'!BK25","v":0},{"$f":"'A6.DX_New_PP'!BL25","v":0},{"$f":"'A6.DX_New_PP'!BM25","v":0},{"$f":"'A6.DX_New_PP'!BN25","v":0},{"$f":"'A6.DX_New_PP'!BO25","v":0},{"$f":"'A6.DX_New_PP'!BP25","v":0}]
[null,null,{"$f":"Instruments!$C$22","v":0},{"$f":"IFERROR(IF(VLOOKUP($C62,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$22),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C62,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$22),0)","v":0},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$D$22","v":0},null,{"$f":"'A6.DX_New_PP'!J26","v":0},{"$f":"'A6.DX_New_PP'!K26","v":0},{"$f":"'A6.DX_New_PP'!L26","v":0},{"$f":"'A6.DX_New_PP'!M26","v":0},{"$f":"'A6.DX_New_PP'!N26","v":0},{"$f":"'A6.DX_New_PP'!O26","v":0},{"$f":"'A6.DX_New_PP'!P26","v":0},{"$f":"'A6.DX_New_PP'!Q26","v":0},{"$f":"'A6.DX_New_PP'!R26","v":0},{"$f":"'A6.DX_New_PP'!S26","v":0},{"$f":"'A6.DX_New_PP'!T26","v":0},{"$f":"'A6.DX_New_PP'!U26","v":0},{"$f":"'A6.DX_New_PP'!V26","v":0},{"$f":"'A6.DX_New_PP'!W26","v":0},{"$f":"'A6.DX_New_PP'!X26","v":0},{"$f":"'A6.DX_New_PP'!Y26","v":0},{"$f":"'A6.DX_New_PP'!Z26","v":0},{"$f":"'A6.DX_New_PP'!AA26","v":0},{"$f":"'A6.DX_New_PP'!AB26","v":0},{"$f":"'A6.DX_New_PP'!AC26","v":0},{"$f":"'A6.DX_New_PP'!AD26","v":0},{"$f":"'A6.DX_New_PP'!AE26","v":0},{"$f":"'A6.DX_New_PP'!AF26","v":0},{"$f":"'A6.DX_New_PP'!AG26","v":0},{"$f":"'A6.DX_New_PP'!AH26","v":0},{"$f":"'A6.DX_New_PP'!AI26","v":0},{"$f":"'A6.DX_New_PP'!AJ26","v":0},{"$f":"'A6.DX_New_PP'!AK26","v":0},{"$f":"'A6.DX_New_PP'!AL26","v":0},{"$f":"'A6.DX_New_PP'!AM26","v":0},{"$f":"'A6.DX_New_PP'!AN26","v":0},{"$f":"'A6.DX_New_PP'!AO26","v":0},{"$f":"'A6.DX_New_PP'!AP26","v":0},{"$f":"'A6.DX_New_PP'!AQ26","v":0},{"$f":"'A6.DX_New_PP'!AR26","v":0},{"$f":"'A6.DX_New_PP'!AS26","v":0},{"$f":"'A6.DX_New_PP'!AT26","v":0},{"$f":"'A6.DX_New_PP'!AU26","v":0},{"$f":"'A6.DX_New_PP'!AV26","v":0},{"$f":"'A6.DX_New_PP'!AW26","v":0},{"$f":"'A6.DX_New_PP'!AX26","v":0},{"$f":"'A6.DX_New_PP'!AY26","v":0},{"$f":"'A6.DX_New_PP'!AZ26","v":0},{"$f":"'A6.DX_New_PP'!BA26","v":0},{"$f":"'A6.DX_New_PP'!BB26","v":0},{"$f":"'A6.DX_New_PP'!BC26","v":0},{"$f":"'A6.DX_New_PP'!BD26","v":0},{"$f":"'A6.DX_New_PP'!BE26","v":0},{"$f":"'A6.DX_New_PP'!BF26","v":0},{"$f":"'A6.DX_New_PP'!BG26","v":0},{"$f":"'A6.DX_New_PP'!BH26","v":0},{"$f":"'A6.DX_New_PP'!BI26","v":0},{"$f":"'A6.DX_New_PP'!BJ26","v":0},{"$f":"'A6.DX_New_PP'!BK26","v":0},{"$f":"'A6.DX_New_PP'!BL26","v":0},{"$f":"'A6.DX_New_PP'!BM26","v":0},{"$f":"'A6.DX_New_PP'!BN26","v":0},{"$f":"'A6.DX_New_PP'!BO26","v":0},{"$f":"'A6.DX_New_PP'!BP26","v":0}]
[null,null,{"$f":"Instruments!$C$23","v":0},{"$f":"IFERROR(IF(VLOOKUP($C63,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$23),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C63,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$23),0)","v":0},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$D$23","v":0},null,{"$f":"'A6.DX_New_PP'!J27","v":0},{"$f":"'A6.DX_New_PP'!K27","v":0},{"$f":"'A6.DX_New_PP'!L27","v":0},{"$f":"'A6.DX_New_PP'!M27","v":0},{"$f":"'A6.DX_New_PP'!N27","v":0},{"$f":"'A6.DX_New_PP'!O27","v":0},{"$f":"'A6.DX_New_PP'!P27","v":0},{"$f":"'A6.DX_New_PP'!Q27","v":0},{"$f":"'A6.DX_New_PP'!R27","v":0},{"$f":"'A6.DX_New_PP'!S27","v":0},{"$f":"'A6.DX_New_PP'!T27","v":0},{"$f":"'A6.DX_New_PP'!U27","v":0},{"$f":"'A6.DX_New_PP'!V27","v":0},{"$f":"'A6.DX_New_PP'!W27","v":0},{"$f":"'A6.DX_New_PP'!X27","v":0},{"$f":"'A6.DX_New_PP'!Y27","v":0},{"$f":"'A6.DX_New_PP'!Z27","v":0},{"$f":"'A6.DX_New_PP'!AA27","v":0},{"$f":"'A6.DX_New_PP'!AB27","v":0},{"$f":"'A6.DX_New_PP'!AC27","v":0},{"$f":"'A6.DX_New_PP'!AD27","v":0},{"$f":"'A6.DX_New_PP'!AE27","v":0},{"$f":"'A6.DX_New_PP'!AF27","v":0},{"$f":"'A6.DX_New_PP'!AG27","v":0},{"$f":"'A6.DX_New_PP'!AH27","v":0},{"$f":"'A6.DX_New_PP'!AI27","v":0},{"$f":"'A6.DX_New_PP'!AJ27","v":0},{"$f":"'A6.DX_New_PP'!AK27","v":0},{"$f":"'A6.DX_New_PP'!AL27","v":0},{"$f":"'A6.DX_New_PP'!AM27","v":0},{"$f":"'A6.DX_New_PP'!AN27","v":0},{"$f":"'A6.DX_New_PP'!AO27","v":0},{"$f":"'A6.DX_New_PP'!AP27","v":0},{"$f":"'A6.DX_New_PP'!AQ27","v":0},{"$f":"'A6.DX_New_PP'!AR27","v":0},{"$f":"'A6.DX_New_PP'!AS27","v":0},{"$f":"'A6.DX_New_PP'!AT27","v":0},{"$f":"'A6.DX_New_PP'!AU27","v":0},{"$f":"'A6.DX_New_PP'!AV27","v":0},{"$f":"'A6.DX_New_PP'!AW27","v":0},{"$f":"'A6.DX_New_PP'!AX27","v":0},{"$f":"'A6.DX_New_PP'!AY27","v":0},{"$f":"'A6.DX_New_PP'!AZ27","v":0},{"$f":"'A6.DX_New_PP'!BA27","v":0},{"$f":"'A6.DX_New_PP'!BB27","v":0},{"$f":"'A6.DX_New_PP'!BC27","v":0},{"$f":"'A6.DX_New_PP'!BD27","v":0},{"$f":"'A6.DX_New_PP'!BE27","v":0},{"$f":"'A6.DX_New_PP'!BF27","v":0},{"$f":"'A6.DX_New_PP'!BG27","v":0},{"$f":"'A6.DX_New_PP'!BH27","v":0},{"$f":"'A6.DX_New_PP'!BI27","v":0},{"$f":"'A6.DX_New_PP'!BJ27","v":0},{"$f":"'A6.DX_New_PP'!BK27","v":0},{"$f":"'A6.DX_New_PP'!BL27","v":0},{"$f":"'A6.DX_New_PP'!BM27","v":0},{"$f":"'A6.DX_New_PP'!BN27","v":0},{"$f":"'A6.DX_New_PP'!BO27","v":0},{"$f":"'A6.DX_New_PP'!BP27","v":0}]
[null,null,{"$f":"Instruments!$C$24","v":0},{"$f":"IFERROR(IF(VLOOKUP($C64,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$24),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C64,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$24),0)","v":0},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$D$24","v":0},null,{"$f":"'A6.DX_New_PP'!J28","v":0},{"$f":"'A6.DX_New_PP'!K28","v":0},{"$f":"'A6.DX_New_PP'!L28","v":0},{"$f":"'A6.DX_New_PP'!M28","v":0},{"$f":"'A6.DX_New_PP'!N28","v":0},{"$f":"'A6.DX_New_PP'!O28","v":0},{"$f":"'A6.DX_New_PP'!P28","v":0},{"$f":"'A6.DX_New_PP'!Q28","v":0},{"$f":"'A6.DX_New_PP'!R28","v":0},{"$f":"'A6.DX_New_PP'!S28","v":0},{"$f":"'A6.DX_New_PP'!T28","v":0},{"$f":"'A6.DX_New_PP'!U28","v":0},{"$f":"'A6.DX_New_PP'!V28","v":0},{"$f":"'A6.DX_New_PP'!W28","v":0},{"$f":"'A6.DX_New_PP'!X28","v":0},{"$f":"'A6.DX_New_PP'!Y28","v":0},{"$f":"'A6.DX_New_PP'!Z28","v":0},{"$f":"'A6.DX_New_PP'!AA28","v":0},{"$f":"'A6.DX_New_PP'!AB28","v":0},{"$f":"'A6.DX_New_PP'!AC28","v":0},{"$f":"'A6.DX_New_PP'!AD28","v":0},{"$f":"'A6.DX_New_PP'!AE28","v":0},{"$f":"'A6.DX_New_PP'!AF28","v":0},{"$f":"'A6.DX_New_PP'!AG28","v":0},{"$f":"'A6.DX_New_PP'!AH28","v":0},{"$f":"'A6.DX_New_PP'!AI28","v":0},{"$f":"'A6.DX_New_PP'!AJ28","v":0},{"$f":"'A6.DX_New_PP'!AK28","v":0},{"$f":"'A6.DX_New_PP'!AL28","v":0},{"$f":"'A6.DX_New_PP'!AM28","v":0},{"$f":"'A6.DX_New_PP'!AN28","v":0},{"$f":"'A6.DX_New_PP'!AO28","v":0},{"$f":"'A6.DX_New_PP'!AP28","v":0},{"$f":"'A6.DX_New_PP'!AQ28","v":0},{"$f":"'A6.DX_New_PP'!AR28","v":0},{"$f":"'A6.DX_New_PP'!AS28","v":0},{"$f":"'A6.DX_New_PP'!AT28","v":0},{"$f":"'A6.DX_New_PP'!AU28","v":0},{"$f":"'A6.DX_New_PP'!AV28","v":0},{"$f":"'A6.DX_New_PP'!AW28","v":0},{"$f":"'A6.DX_New_PP'!AX28","v":0},{"$f":"'A6.DX_New_PP'!AY28","v":0},{"$f":"'A6.DX_New_PP'!AZ28","v":0},{"$f":"'A6.DX_New_PP'!BA28","v":0},{"$f":"'A6.DX_New_PP'!BB28","v":0},{"$f":"'A6.DX_New_PP'!BC28","v":0},{"$f":"'A6.DX_New_PP'!BD28","v":0},{"$f":"'A6.DX_New_PP'!BE28","v":0},{"$f":"'A6.DX_New_PP'!BF28","v":0},{"$f":"'A6.DX_New_PP'!BG28","v":0},{"$f":"'A6.DX_New_PP'!BH28","v":0},{"$f":"'A6.DX_New_PP'!BI28","v":0},{"$f":"'A6.DX_New_PP'!BJ28","v":0},{"$f":"'A6.DX_New_PP'!BK28","v":0},{"$f":"'A6.DX_New_PP'!BL28","v":0},{"$f":"'A6.DX_New_PP'!BM28","v":0},{"$f":"'A6.DX_New_PP'!BN28","v":0},{"$f":"'A6.DX_New_PP'!BO28","v":0},{"$f":"'A6.DX_New_PP'!BP28","v":0}]
[null,null,{"$f":"Instruments!$C$25","v":0},{"$f":"IFERROR(IF(VLOOKUP($C65,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$25),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C65,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$25),0)","v":0},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$D$25","v":0},null,{"$f":"'A6.DX_New_PP'!J29","v":0},{"$f":"'A6.DX_New_PP'!K29","v":0},{"$f":"'A6.DX_New_PP'!L29","v":0},{"$f":"'A6.DX_New_PP'!M29","v":0},{"$f":"'A6.DX_New_PP'!N29","v":0},{"$f":"'A6.DX_New_PP'!O29","v":0},{"$f":"'A6.DX_New_PP'!P29","v":0},{"$f":"'A6.DX_New_PP'!Q29","v":0},{"$f":"'A6.DX_New_PP'!R29","v":0},{"$f":"'A6.DX_New_PP'!S29","v":0},{"$f":"'A6.DX_New_PP'!T29","v":0},{"$f":"'A6.DX_New_PP'!U29","v":0},{"$f":"'A6.DX_New_PP'!V29","v":0},{"$f":"'A6.DX_New_PP'!W29","v":0},{"$f":"'A6.DX_New_PP'!X29","v":0},{"$f":"'A6.DX_New_PP'!Y29","v":0},{"$f":"'A6.DX_New_PP'!Z29","v":0},{"$f":"'A6.DX_New_PP'!AA29","v":0},{"$f":"'A6.DX_New_PP'!AB29","v":0},{"$f":"'A6.DX_New_PP'!AC29","v":0},{"$f":"'A6.DX_New_PP'!AD29","v":0},{"$f":"'A6.DX_New_PP'!AE29","v":0},{"$f":"'A6.DX_New_PP'!AF29","v":0},{"$f":"'A6.DX_New_PP'!AG29","v":0},{"$f":"'A6.DX_New_PP'!AH29","v":0},{"$f":"'A6.DX_New_PP'!AI29","v":0},{"$f":"'A6.DX_New_PP'!AJ29","v":0},{"$f":"'A6.DX_New_PP'!AK29","v":0},{"$f":"'A6.DX_New_PP'!AL29","v":0},{"$f":"'A6.DX_New_PP'!AM29","v":0},{"$f":"'A6.DX_New_PP'!AN29","v":0},{"$f":"'A6.DX_New_PP'!AO29","v":0},{"$f":"'A6.DX_New_PP'!AP29","v":0},{"$f":"'A6.DX_New_PP'!AQ29","v":0},{"$f":"'A6.DX_New_PP'!AR29","v":0},{"$f":"'A6.DX_New_PP'!AS29","v":0},{"$f":"'A6.DX_New_PP'!AT29","v":0},{"$f":"'A6.DX_New_PP'!AU29","v":0},{"$f":"'A6.DX_New_PP'!AV29","v":0},{"$f":"'A6.DX_New_PP'!AW29","v":0},{"$f":"'A6.DX_New_PP'!AX29","v":0},{"$f":"'A6.DX_New_PP'!AY29","v":0},{"$f":"'A6.DX_New_PP'!AZ29","v":0},{"$f":"'A6.DX_New_PP'!BA29","v":0},{"$f":"'A6.DX_New_PP'!BB29","v":0},{"$f":"'A6.DX_New_PP'!BC29","v":0},{"$f":"'A6.DX_New_PP'!BD29","v":0},{"$f":"'A6.DX_New_PP'!BE29","v":0},{"$f":"'A6.DX_New_PP'!BF29","v":0},{"$f":"'A6.DX_New_PP'!BG29","v":0},{"$f":"'A6.DX_New_PP'!BH29","v":0},{"$f":"'A6.DX_New_PP'!BI29","v":0},{"$f":"'A6.DX_New_PP'!BJ29","v":0},{"$f":"'A6.DX_New_PP'!BK29","v":0},{"$f":"'A6.DX_New_PP'!BL29","v":0},{"$f":"'A6.DX_New_PP'!BM29","v":0},{"$f":"'A6.DX_New_PP'!BN29","v":0},{"$f":"'A6.DX_New_PP'!BO29","v":0},{"$f":"'A6.DX_New_PP'!BP29","v":0}]
[null,null,{"$f":"Instruments!$C$26","v":0},{"$f":"IFERROR(IF(VLOOKUP($C66,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M26),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C66,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$M26),0)","v":0},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$D$26","v":0},null,{"$f":"'A6.DX_New_PP'!J30","v":0},{"$f":"'A6.DX_New_PP'!K30","v":0},{"$f":"'A6.DX_New_PP'!L30","v":0},{"$f":"'A6.DX_New_PP'!M30","v":0},{"$f":"'A6.DX_New_PP'!N30","v":0},{"$f":"'A6.DX_New_PP'!O30","v":0},{"$f":"'A6.DX_New_PP'!P30","v":0},{"$f":"'A6.DX_New_PP'!Q30","v":0},{"$f":"'A6.DX_New_PP'!R30","v":0},{"$f":"'A6.DX_New_PP'!S30","v":0},{"$f":"'A6.DX_New_PP'!T30","v":0},{"$f":"'A6.DX_New_PP'!U30","v":0},{"$f":"'A6.DX_New_PP'!V30","v":0},{"$f":"'A6.DX_New_PP'!W30","v":0},{"$f":"'A6.DX_New_PP'!X30","v":0},{"$f":"'A6.DX_New_PP'!Y30","v":0},{"$f":"'A6.DX_New_PP'!Z30","v":0},{"$f":"'A6.DX_New_PP'!AA30","v":0},{"$f":"'A6.DX_New_PP'!AB30","v":0},{"$f":"'A6.DX_New_PP'!AC30","v":0},{"$f":"'A6.DX_New_PP'!AD30","v":0},{"$f":"'A6.DX_New_PP'!AE30","v":0},{"$f":"'A6.DX_New_PP'!AF30","v":0},{"$f":"'A6.DX_New_PP'!AG30","v":0},{"$f":"'A6.DX_New_PP'!AH30","v":0},{"$f":"'A6.DX_New_PP'!AI30","v":0},{"$f":"'A6.DX_New_PP'!AJ30","v":0},{"$f":"'A6.DX_New_PP'!AK30","v":0},{"$f":"'A6.DX_New_PP'!AL30","v":0},{"$f":"'A6.DX_New_PP'!AM30","v":0},{"$f":"'A6.DX_New_PP'!AN30","v":0},{"$f":"'A6.DX_New_PP'!AO30","v":0},{"$f":"'A6.DX_New_PP'!AP30","v":0},{"$f":"'A6.DX_New_PP'!AQ30","v":0},{"$f":"'A6.DX_New_PP'!AR30","v":0},{"$f":"'A6.DX_New_PP'!AS30","v":0},{"$f":"'A6.DX_New_PP'!AT30","v":0},{"$f":"'A6.DX_New_PP'!AU30","v":0},{"$f":"'A6.DX_New_PP'!AV30","v":0},{"$f":"'A6.DX_New_PP'!AW30","v":0},{"$f":"'A6.DX_New_PP'!AX30","v":0},{"$f":"'A6.DX_New_PP'!AY30","v":0},{"$f":"'A6.DX_New_PP'!AZ30","v":0},{"$f":"'A6.DX_New_PP'!BA30","v":0},{"$f":"'A6.DX_New_PP'!BB30","v":0},{"$f":"'A6.DX_New_PP'!BC30","v":0},{"$f":"'A6.DX_New_PP'!BD30","v":0},{"$f":"'A6.DX_New_PP'!BE30","v":0},{"$f":"'A6.DX_New_PP'!BF30","v":0},{"$f":"'A6.DX_New_PP'!BG30","v":0},{"$f":"'A6.DX_New_PP'!BH30","v":0},{"$f":"'A6.DX_New_PP'!BI30","v":0},{"$f":"'A6.DX_New_PP'!BJ30","v":0},{"$f":"'A6.DX_New_PP'!BK30","v":0},{"$f":"'A6.DX_New_PP'!BL30","v":0},{"$f":"'A6.DX_New_PP'!BM30","v":0},{"$f":"'A6.DX_New_PP'!BN30","v":0},{"$f":"'A6.DX_New_PP'!BO30","v":0},{"$f":"'A6.DX_New_PP'!BP30","v":0}]
[]
[null,null,"T-bills",null,null,null,null,null,{"$f":"SUMIFS(I$47:I$66,$F$47:$F$66,$C68)","v":2784.8809074562814},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,{"$f":"SUMIFS(I$47:I$66,$F$47:$F$66,$C69)","v":0},{"$f":"SUMIFS(J$47:J$66,$F$47:$F$66,$C69)","v":696.22022686407036},696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,{"$f":"SUMIFS(I$47:I$66,$F$47:$F$66,$C70)","v":0},{"$f":"SUMIFS(J$47:J$66,$F$47:$F$66,$C70)","v":0},0,348.11011343203518,348.11011343203518,0,696.22022686407036,0,0,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(I71:BO71)-SUM($H$47:$H$66)","v":6962.2022686407036},"Total",null,null,null,null,null,{"$f":"SUM(I68:I70)","v":2784.8809074562814},{"$f":"SUM(J68:J70)","v":696.22022686407036},{"$f":"SUM(K68:K70)","v":696.22022686407036},{"$f":"SUM(L68:L70)","v":348.11011343203518},{"$f":"SUM(M68:M70)","v":348.11011343203518},{"$f":"SUM(N68:N70)","v":0},{"$f":"SUM(O68:O70)","v":696.22022686407036},{"$f":"SUM(P68:P70)","v":0},{"$f":"SUM(Q68:Q70)","v":0},{"$f":"SUM(R68:R70)","v":1392.4404537281407},{"$f":"SUM(S68:S70)","v":0},{"$f":"SUM(T68:T70)","v":0},{"$f":"SUM(U68:U70)","v":0},{"$f":"SUM(V68:V70)","v":0},{"$f":"SUM(W68:W70)","v":0},{"$f":"SUM(X68:X70)","v":0},{"$f":"SUM(Y68:Y70)","v":0},{"$f":"SUM(Z68:Z70)","v":0},{"$f":"SUM(AA68:AA70)","v":0},{"$f":"SUM(AB68:AB70)","v":0},{"$f":"SUM(AC68:AC70)","v":0},{"$f":"SUM(AD68:AD70)","v":0},{"$f":"SUM(AE68:AE70)","v":0},{"$f":"SUM(AF68:AF70)","v":0},{"$f":"SUM(AG68:AG70)","v":0},{"$f":"SUM(AH68:AH70)","v":0},{"$f":"SUM(AI68:AI70)","v":0},{"$f":"SUM(AJ68:AJ70)","v":0},{"$f":"SUM(AK68:AK70)","v":0},{"$f":"SUM(AL68:AL70)","v":0},{"$f":"SUM(AM68:AM70)","v":0},{"$f":"SUM(AN68:AN70)","v":0},{"$f":"SUM(AO68:AO70)","v":0},{"$f":"SUM(AP68:AP70)","v":0},{"$f":"SUM(AQ68:AQ70)","v":0},{"$f":"SUM(AR68:AR70)","v":0},{"$f":"SUM(AS68:AS70)","v":0},{"$f":"SUM(AT68:AT70)","v":0},{"$f":"SUM(AU68:AU70)","v":0},{"$f":"SUM(AV68:AV70)","v":0},{"$f":"SUM(AW68:AW70)","v":0},{"$f":"SUM(AX68:AX70)","v":0},{"$f":"SUM(AY68:AY70)","v":0},{"$f":"SUM(AZ68:AZ70)","v":0},{"$f":"SUM(BA68:BA70)","v":0},{"$f":"SUM(BB68:BB70)","v":0},{"$f":"SUM(BC68:BC70)","v":0},{"$f":"SUM(BD68:BD70)","v":0},{"$f":"SUM(BE68:BE70)","v":0},{"$f":"SUM(BF68:BF70)","v":0},{"$f":"SUM(BG68:BG70)","v":0},{"$f":"SUM(BH68:BH70)","v":0},{"$f":"SUM(BI68:BI70)","v":0},{"$f":"SUM(BJ68:BJ70)","v":0},{"$f":"SUM(BK68:BK70)","v":0},{"$f":"SUM(BL68:BL70)","v":0},{"$f":"SUM(BM68:BM70)","v":0},{"$f":"SUM(BN68:BN70)","v":0},{"$f":"SUM(BO68:BO70)","v":0}]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,null,{"$f":"SUMIFS(I$47:I$66,$G$47:$G$66,$C73)","v":2784.8809074562814},{"$f":"SUMIFS(J$47:J$66,$G$47:$G$66,$C73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,null,{"$f":"SUMIFS(I$47:I$66,$G$47:$G$66,$C74)","v":0},696.22022686407036,696.22022686407036,348.11011343203518,348.11011343203518,0,696.22022686407036,0,0,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BK$47:BK$66,$G$47:$G$66,$C77)","v":0},0,0,0,0]
[null,null,{"$f":"Input_2!$G$48","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Y$47:Y$66,$G$47:$G$66,$C78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AO$47:AO$66,$G$47:$G$66,$C78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BE$47:BE$66,$G$47:$G$66,$C78)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$49","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(I80:BO80)-SUM($H$47:$H$66)","v":6962.2022686407036},"Total",null,null,null,null,null,{"$f":"SUM(I73:I79)","v":2784.8809074562814},{"$f":"SUM(J73:J79)","v":696.22022686407036},696.22022686407036,348.11011343203518,348.11011343203518,0,696.22022686407036,0,0,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Domestic","Principal Payments of New Debt",null,null,null,null,null,{"$f":"Input_2!$E$9+1","v":2026},{"$f":"I83+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,"Alternative","Instrument","Maturity","Grace Period","Interest Type","Category"]
[null,{"$f":"SUM(I85:BO85)-H85","v":750},{"$f":"Instruments!$C$7","v":"T-bills 3m"},{"$f":"IFERROR(IF(VLOOKUP($C85,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$7),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C85,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$7),\"\")","v":0},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$D$7","v":"T-bills"},null,{"$f":"'A6.DX_New_PP'!J49","v":750},{"$f":"'A6.DX_New_PP'!K49","v":0},{"$f":"'A6.DX_New_PP'!L49","v":0},{"$f":"'A6.DX_New_PP'!M49","v":0},{"$f":"'A6.DX_New_PP'!N49","v":0},{"$f":"'A6.DX_New_PP'!O49","v":0},{"$f":"'A6.DX_New_PP'!P49","v":0},{"$f":"'A6.DX_New_PP'!Q49","v":0},{"$f":"'A6.DX_New_PP'!R49","v":0},{"$f":"'A6.DX_New_PP'!S49","v":0},{"$f":"'A6.DX_New_PP'!T49","v":0},{"$f":"'A6.DX_New_PP'!U49","v":0},{"$f":"'A6.DX_New_PP'!V49","v":0},{"$f":"'A6.DX_New_PP'!W49","v":0},{"$f":"'A6.DX_New_PP'!X49","v":0},{"$f":"'A6.DX_New_PP'!Y49","v":0},{"$f":"'A6.DX_New_PP'!Z49","v":0},{"$f":"'A6.DX_New_PP'!AA49","v":0},{"$f":"'A6.DX_New_PP'!AB49","v":0},{"$f":"'A6.DX_New_PP'!AC49","v":0},{"$f":"'A6.DX_New_PP'!AD49","v":0},{"$f":"'A6.DX_New_PP'!AE49","v":0},{"$f":"'A6.DX_New_PP'!AF49","v":0},{"$f":"'A6.DX_New_PP'!AG49","v":0},{"$f":"'A6.DX_New_PP'!AH49","v":0},{"$f":"'A6.DX_New_PP'!AI49","v":0},{"$f":"'A6.DX_New_PP'!AJ49","v":0},{"$f":"'A6.DX_New_PP'!AK49","v":0},{"$f":"'A6.DX_New_PP'!AL49","v":0},{"$f":"'A6.DX_New_PP'!AM49","v":0},{"$f":"'A6.DX_New_PP'!AN49","v":0},{"$f":"'A6.DX_New_PP'!AO49","v":0},{"$f":"'A6.DX_New_PP'!AP49","v":0},{"$f":"'A6.DX_New_PP'!AQ49","v":0},{"$f":"'A6.DX_New_PP'!AR49","v":0},{"$f":"'A6.DX_New_PP'!AS49","v":0},{"$f":"'A6.DX_New_PP'!AT49","v":0},{"$f":"'A6.DX_New_PP'!AU49","v":0},{"$f":"'A6.DX_New_PP'!AV49","v":0},{"$f":"'A6.DX_New_PP'!AW49","v":0},{"$f":"'A6.DX_New_PP'!AX49","v":0},{"$f":"'A6.DX_New_PP'!AY49","v":0},{"$f":"'A6.DX_New_PP'!AZ49","v":0},{"$f":"'A6.DX_New_PP'!BA49","v":0},{"$f":"'A6.DX_New_PP'!BB49","v":0},{"$f":"'A6.DX_New_PP'!BC49","v":0},{"$f":"'A6.DX_New_PP'!BD49","v":0},{"$f":"'A6.DX_New_PP'!BE49","v":0},{"$f":"'A6.DX_New_PP'!BF49","v":0},{"$f":"'A6.DX_New_PP'!BG49","v":0},{"$f":"'A6.DX_New_PP'!BH49","v":0},{"$f":"'A6.DX_New_PP'!BI49","v":0},{"$f":"'A6.DX_New_PP'!BJ49","v":0},{"$f":"'A6.DX_New_PP'!BK49","v":0},{"$f":"'A6.DX_New_PP'!BL49","v":0},{"$f":"'A6.DX_New_PP'!BM49","v":0},{"$f":"'A6.DX_New_PP'!BN49","v":0},{"$f":"'A6.DX_New_PP'!BO49","v":0},{"$f":"'A6.DX_New_PP'!BP49","v":0}]
[null,1000,{"$f":"Instruments!$C$8","v":"T-bills 6m"},{"$f":"IFERROR(IF(VLOOKUP($C86,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$8),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C86,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$8),\"\")","v":0},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$D$8","v":"T-bills"},null,{"$f":"'A6.DX_New_PP'!J50","v":1000},{"$f":"'A6.DX_New_PP'!K50","v":0},{"$f":"'A6.DX_New_PP'!L50","v":0},{"$f":"'A6.DX_New_PP'!M50","v":0},{"$f":"'A6.DX_New_PP'!N50","v":0},{"$f":"'A6.DX_New_PP'!O50","v":0},{"$f":"'A6.DX_New_PP'!P50","v":0},{"$f":"'A6.DX_New_PP'!Q50","v":0},{"$f":"'A6.DX_New_PP'!R50","v":0},{"$f":"'A6.DX_New_PP'!S50","v":0},{"$f":"'A6.DX_New_PP'!T50","v":0},{"$f":"'A6.DX_New_PP'!U50","v":0},{"$f":"'A6.DX_New_PP'!V50","v":0},{"$f":"'A6.DX_New_PP'!W50","v":0},{"$f":"'A6.DX_New_PP'!X50","v":0},{"$f":"'A6.DX_New_PP'!Y50","v":0},{"$f":"'A6.DX_New_PP'!Z50","v":0},{"$f":"'A6.DX_New_PP'!AA50","v":0},{"$f":"'A6.DX_New_PP'!AB50","v":0},{"$f":"'A6.DX_New_PP'!AC50","v":0},{"$f":"'A6.DX_New_PP'!AD50","v":0},{"$f":"'A6.DX_New_PP'!AE50","v":0},{"$f":"'A6.DX_New_PP'!AF50","v":0},{"$f":"'A6.DX_New_PP'!AG50","v":0},{"$f":"'A6.DX_New_PP'!AH50","v":0},{"$f":"'A6.DX_New_PP'!AI50","v":0},{"$f":"'A6.DX_New_PP'!AJ50","v":0},{"$f":"'A6.DX_New_PP'!AK50","v":0},{"$f":"'A6.DX_New_PP'!AL50","v":0},{"$f":"'A6.DX_New_PP'!AM50","v":0},{"$f":"'A6.DX_New_PP'!AN50","v":0},{"$f":"'A6.DX_New_PP'!AO50","v":0},{"$f":"'A6.DX_New_PP'!AP50","v":0},{"$f":"'A6.DX_New_PP'!AQ50","v":0},{"$f":"'A6.DX_New_PP'!AR50","v":0},{"$f":"'A6.DX_New_PP'!AS50","v":0},{"$f":"'A6.DX_New_PP'!AT50","v":0},{"$f":"'A6.DX_New_PP'!AU50","v":0},{"$f":"'A6.DX_New_PP'!AV50","v":0},{"$f":"'A6.DX_New_PP'!AW50","v":0},{"$f":"'A6.DX_New_PP'!AX50","v":0},{"$f":"'A6.DX_New_PP'!AY50","v":0},{"$f":"'A6.DX_New_PP'!AZ50","v":0},{"$f":"'A6.DX_New_PP'!BA50","v":0},{"$f":"'A6.DX_New_PP'!BB50","v":0},{"$f":"'A6.DX_New_PP'!BC50","v":0},{"$f":"'A6.DX_New_PP'!BD50","v":0},{"$f":"'A6.DX_New_PP'!BE50","v":0},{"$f":"'A6.DX_New_PP'!BF50","v":0},{"$f":"'A6.DX_New_PP'!BG50","v":0},{"$f":"'A6.DX_New_PP'!BH50","v":0},{"$f":"'A6.DX_New_PP'!BI50","v":0},{"$f":"'A6.DX_New_PP'!BJ50","v":0},{"$f":"'A6.DX_New_PP'!BK50","v":0},{"$f":"'A6.DX_New_PP'!BL50","v":0},{"$f":"'A6.DX_New_PP'!BM50","v":0},{"$f":"'A6.DX_New_PP'!BN50","v":0},{"$f":"'A6.DX_New_PP'!BO50","v":0},{"$f":"'A6.DX_New_PP'!BP50","v":0}]
[null,1800,{"$f":"Instruments!$C$9","v":"T-bills 12m"},{"$f":"IFERROR(IF(VLOOKUP($C87,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$9),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C87,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$9),\"\")","v":0},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$D$9","v":"T-bills"},null,{"$f":"'A6.DX_New_PP'!J51","v":1800},{"$f":"'A6.DX_New_PP'!K51","v":0},{"$f":"'A6.DX_New_PP'!L51","v":0},{"$f":"'A6.DX_New_PP'!M51","v":0},{"$f":"'A6.DX_New_PP'!N51","v":0},{"$f":"'A6.DX_New_PP'!O51","v":0},{"$f":"'A6.DX_New_PP'!P51","v":0},{"$f":"'A6.DX_New_PP'!Q51","v":0},{"$f":"'A6.DX_New_PP'!R51","v":0},{"$f":"'A6.DX_New_PP'!S51","v":0},{"$f":"'A6.DX_New_PP'!T51","v":0},{"$f":"'A6.DX_New_PP'!U51","v":0},{"$f":"'A6.DX_New_PP'!V51","v":0},{"$f":"'A6.DX_New_PP'!W51","v":0},{"$f":"'A6.DX_New_PP'!X51","v":0},{"$f":"'A6.DX_New_PP'!Y51","v":0},{"$f":"'A6.DX_New_PP'!Z51","v":0},{"$f":"'A6.DX_New_PP'!AA51","v":0},{"$f":"'A6.DX_New_PP'!AB51","v":0},{"$f":"'A6.DX_New_PP'!AC51","v":0},{"$f":"'A6.DX_New_PP'!AD51","v":0},{"$f":"'A6.DX_New_PP'!AE51","v":0},{"$f":"'A6.DX_New_PP'!AF51","v":0},{"$f":"'A6.DX_New_PP'!AG51","v":0},{"$f":"'A6.DX_New_PP'!AH51","v":0},{"$f":"'A6.DX_New_PP'!AI51","v":0},{"$f":"'A6.DX_New_PP'!AJ51","v":0},{"$f":"'A6.DX_New_PP'!AK51","v":0},{"$f":"'A6.DX_New_PP'!AL51","v":0},{"$f":"'A6.DX_New_PP'!AM51","v":0},{"$f":"'A6.DX_New_PP'!AN51","v":0},{"$f":"'A6.DX_New_PP'!AO51","v":0},{"$f":"'A6.DX_New_PP'!AP51","v":0},{"$f":"'A6.DX_New_PP'!AQ51","v":0},{"$f":"'A6.DX_New_PP'!AR51","v":0},{"$f":"'A6.DX_New_PP'!AS51","v":0},{"$f":"'A6.DX_New_PP'!AT51","v":0},{"$f":"'A6.DX_New_PP'!AU51","v":0},{"$f":"'A6.DX_New_PP'!AV51","v":0},{"$f":"'A6.DX_New_PP'!AW51","v":0},{"$f":"'A6.DX_New_PP'!AX51","v":0},{"$f":"'A6.DX_New_PP'!AY51","v":0},{"$f":"'A6.DX_New_PP'!AZ51","v":0},{"$f":"'A6.DX_New_PP'!BA51","v":0},{"$f":"'A6.DX_New_PP'!BB51","v":0},{"$f":"'A6.DX_New_PP'!BC51","v":0},{"$f":"'A6.DX_New_PP'!BD51","v":0},{"$f":"'A6.DX_New_PP'!BE51","v":0},{"$f":"'A6.DX_New_PP'!BF51","v":0},{"$f":"'A6.DX_New_PP'!BG51","v":0},{"$f":"'A6.DX_New_PP'!BH51","v":0},{"$f":"'A6.DX_New_PP'!BI51","v":0},{"$f":"'A6.DX_New_PP'!BJ51","v":0},{"$f":"'A6.DX_New_PP'!BK51","v":0},{"$f":"'A6.DX_New_PP'!BL51","v":0},{"$f":"'A6.DX_New_PP'!BM51","v":0},{"$f":"'A6.DX_New_PP'!BN51","v":0},{"$f":"'A6.DX_New_PP'!BO51","v":0},{"$f":"'A6.DX_New_PP'!BP51","v":0}]
[null,1000,{"$f":"Instruments!$C$10","v":"2yr "},{"$f":"IFERROR(IF(VLOOKUP($C88,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$10),\"\")","v":2},{"$f":"IFERROR(IF(VLOOKUP($C88,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$10),\"\")","v":1},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$D$10","v":"Bonds"},null,{"$f":"'A6.DX_New_PP'!J52","v":0},{"$f":"'A6.DX_New_PP'!K52","v":1000},{"$f":"'A6.DX_New_PP'!L52","v":0},{"$f":"'A6.DX_New_PP'!M52","v":0},{"$f":"'A6.DX_New_PP'!N52","v":0},{"$f":"'A6.DX_New_PP'!O52","v":0},{"$f":"'A6.DX_New_PP'!P52","v":0},{"$f":"'A6.DX_New_PP'!Q52","v":0},{"$f":"'A6.DX_New_PP'!R52","v":0},{"$f":"'A6.DX_New_PP'!S52","v":0},{"$f":"'A6.DX_New_PP'!T52","v":0},{"$f":"'A6.DX_New_PP'!U52","v":0},{"$f":"'A6.DX_New_PP'!V52","v":0},{"$f":"'A6.DX_New_PP'!W52","v":0},{"$f":"'A6.DX_New_PP'!X52","v":0},{"$f":"'A6.DX_New_PP'!Y52","v":0},{"$f":"'A6.DX_New_PP'!Z52","v":0},{"$f":"'A6.DX_New_PP'!AA52","v":0},{"$f":"'A6.DX_New_PP'!AB52","v":0},{"$f":"'A6.DX_New_PP'!AC52","v":0},{"$f":"'A6.DX_New_PP'!AD52","v":0},{"$f":"'A6.DX_New_PP'!AE52","v":0},{"$f":"'A6.DX_New_PP'!AF52","v":0},{"$f":"'A6.DX_New_PP'!AG52","v":0},{"$f":"'A6.DX_New_PP'!AH52","v":0},{"$f":"'A6.DX_New_PP'!AI52","v":0},{"$f":"'A6.DX_New_PP'!AJ52","v":0},{"$f":"'A6.DX_New_PP'!AK52","v":0},{"$f":"'A6.DX_New_PP'!AL52","v":0},{"$f":"'A6.DX_New_PP'!AM52","v":0},{"$f":"'A6.DX_New_PP'!AN52","v":0},{"$f":"'A6.DX_New_PP'!AO52","v":0},{"$f":"'A6.DX_New_PP'!AP52","v":0},{"$f":"'A6.DX_New_PP'!AQ52","v":0},{"$f":"'A6.DX_New_PP'!AR52","v":0},{"$f":"'A6.DX_New_PP'!AS52","v":0},{"$f":"'A6.DX_New_PP'!AT52","v":0},{"$f":"'A6.DX_New_PP'!AU52","v":0},{"$f":"'A6.DX_New_PP'!AV52","v":0},{"$f":"'A6.DX_New_PP'!AW52","v":0},{"$f":"'A6.DX_New_PP'!AX52","v":0},{"$f":"'A6.DX_New_PP'!AY52","v":0},{"$f":"'A6.DX_New_PP'!AZ52","v":0},{"$f":"'A6.DX_New_PP'!BA52","v":0},{"$f":"'A6.DX_New_PP'!BB52","v":0},{"$f":"'A6.DX_New_PP'!BC52","v":0},{"$f":"'A6.DX_New_PP'!BD52","v":0},{"$f":"'A6.DX_New_PP'!BE52","v":0},{"$f":"'A6.DX_New_PP'!BF52","v":0},{"$f":"'A6.DX_New_PP'!BG52","v":0},{"$f":"'A6.DX_New_PP'!BH52","v":0},{"$f":"'A6.DX_New_PP'!BI52","v":0},{"$f":"'A6.DX_New_PP'!BJ52","v":0},{"$f":"'A6.DX_New_PP'!BK52","v":0},{"$f":"'A6.DX_New_PP'!BL52","v":0},{"$f":"'A6.DX_New_PP'!BM52","v":0},{"$f":"'A6.DX_New_PP'!BN52","v":0},{"$f":"'A6.DX_New_PP'!BO52","v":0},{"$f":"'A6.DX_New_PP'!BP52","v":0}]
[null,1000,{"$f":"Instruments!$C$11","v":"3yr"},{"$f":"IFERROR(IF(VLOOKUP($C89,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$11),\"\")","v":3},{"$f":"IFERROR(IF(VLOOKUP($C89,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$11),\"\")","v":2},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$D$11","v":"Bonds"},null,{"$f":"'A6.DX_New_PP'!J53","v":0},{"$f":"'A6.DX_New_PP'!K53","v":0},{"$f":"'A6.DX_New_PP'!L53","v":1000},{"$f":"'A6.DX_New_PP'!M53","v":0},{"$f":"'A6.DX_New_PP'!N53","v":0},{"$f":"'A6.DX_New_PP'!O53","v":0},{"$f":"'A6.DX_New_PP'!P53","v":0},{"$f":"'A6.DX_New_PP'!Q53","v":0},{"$f":"'A6.DX_New_PP'!R53","v":0},{"$f":"'A6.DX_New_PP'!S53","v":0},{"$f":"'A6.DX_New_PP'!T53","v":0},{"$f":"'A6.DX_New_PP'!U53","v":0},{"$f":"'A6.DX_New_PP'!V53","v":0},{"$f":"'A6.DX_New_PP'!W53","v":0},{"$f":"'A6.DX_New_PP'!X53","v":0},{"$f":"'A6.DX_New_PP'!Y53","v":0},{"$f":"'A6.DX_New_PP'!Z53","v":0},{"$f":"'A6.DX_New_PP'!AA53","v":0},{"$f":"'A6.DX_New_PP'!AB53","v":0},{"$f":"'A6.DX_New_PP'!AC53","v":0},{"$f":"'A6.DX_New_PP'!AD53","v":0},{"$f":"'A6.DX_New_PP'!AE53","v":0},{"$f":"'A6.DX_New_PP'!AF53","v":0},{"$f":"'A6.DX_New_PP'!AG53","v":0},{"$f":"'A6.DX_New_PP'!AH53","v":0},{"$f":"'A6.DX_New_PP'!AI53","v":0},{"$f":"'A6.DX_New_PP'!AJ53","v":0},{"$f":"'A6.DX_New_PP'!AK53","v":0},{"$f":"'A6.DX_New_PP'!AL53","v":0},{"$f":"'A6.DX_New_PP'!AM53","v":0},{"$f":"'A6.DX_New_PP'!AN53","v":0},{"$f":"'A6.DX_New_PP'!AO53","v":0},{"$f":"'A6.DX_New_PP'!AP53","v":0},{"$f":"'A6.DX_New_PP'!AQ53","v":0},{"$f":"'A6.DX_New_PP'!AR53","v":0},{"$f":"'A6.DX_New_PP'!AS53","v":0},{"$f":"'A6.DX_New_PP'!AT53","v":0},{"$f":"'A6.DX_New_PP'!AU53","v":0},{"$f":"'A6.DX_New_PP'!AV53","v":0},{"$f":"'A6.DX_New_PP'!AW53","v":0},{"$f":"'A6.DX_New_PP'!AX53","v":0},{"$f":"'A6.DX_New_PP'!AY53","v":0},{"$f":"'A6.DX_New_PP'!AZ53","v":0},{"$f":"'A6.DX_New_PP'!BA53","v":0},{"$f":"'A6.DX_New_PP'!BB53","v":0},{"$f":"'A6.DX_New_PP'!BC53","v":0},{"$f":"'A6.DX_New_PP'!BD53","v":0},{"$f":"'A6.DX_New_PP'!BE53","v":0},{"$f":"'A6.DX_New_PP'!BF53","v":0},{"$f":"'A6.DX_New_PP'!BG53","v":0},{"$f":"'A6.DX_New_PP'!BH53","v":0},{"$f":"'A6.DX_New_PP'!BI53","v":0},{"$f":"'A6.DX_New_PP'!BJ53","v":0},{"$f":"'A6.DX_New_PP'!BK53","v":0},{"$f":"'A6.DX_New_PP'!BL53","v":0},{"$f":"'A6.DX_New_PP'!BM53","v":0},{"$f":"'A6.DX_New_PP'!BN53","v":0},{"$f":"'A6.DX_New_PP'!BO53","v":0},{"$f":"'A6.DX_New_PP'!BP53","v":0}]
[null,600,{"$f":"Instruments!$C$12","v":"5yr"},{"$f":"IFERROR(IF(VLOOKUP($C90,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$12),\"\")","v":5},{"$f":"IFERROR(IF(VLOOKUP($C90,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$12),\"\")","v":3},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$D$12","v":"Bonds"},null,{"$f":"'A6.DX_New_PP'!J54","v":0},{"$f":"'A6.DX_New_PP'!K54","v":0},{"$f":"'A6.DX_New_PP'!L54","v":0},{"$f":"'A6.DX_New_PP'!M54","v":300},{"$f":"'A6.DX_New_PP'!N54","v":300},{"$f":"'A6.DX_New_PP'!O54","v":0},{"$f":"'A6.DX_New_PP'!P54","v":0},{"$f":"'A6.DX_New_PP'!Q54","v":0},{"$f":"'A6.DX_New_PP'!R54","v":0},{"$f":"'A6.DX_New_PP'!S54","v":0},{"$f":"'A6.DX_New_PP'!T54","v":0},{"$f":"'A6.DX_New_PP'!U54","v":0},{"$f":"'A6.DX_New_PP'!V54","v":0},{"$f":"'A6.DX_New_PP'!W54","v":0},{"$f":"'A6.DX_New_PP'!X54","v":0},{"$f":"'A6.DX_New_PP'!Y54","v":0},{"$f":"'A6.DX_New_PP'!Z54","v":0},{"$f":"'A6.DX_New_PP'!AA54","v":0},{"$f":"'A6.DX_New_PP'!AB54","v":0},{"$f":"'A6.DX_New_PP'!AC54","v":0},{"$f":"'A6.DX_New_PP'!AD54","v":0},{"$f":"'A6.DX_New_PP'!AE54","v":0},{"$f":"'A6.DX_New_PP'!AF54","v":0},{"$f":"'A6.DX_New_PP'!AG54","v":0},{"$f":"'A6.DX_New_PP'!AH54","v":0},{"$f":"'A6.DX_New_PP'!AI54","v":0},{"$f":"'A6.DX_New_PP'!AJ54","v":0},{"$f":"'A6.DX_New_PP'!AK54","v":0},{"$f":"'A6.DX_New_PP'!AL54","v":0},{"$f":"'A6.DX_New_PP'!AM54","v":0},{"$f":"'A6.DX_New_PP'!AN54","v":0},{"$f":"'A6.DX_New_PP'!AO54","v":0},{"$f":"'A6.DX_New_PP'!AP54","v":0},{"$f":"'A6.DX_New_PP'!AQ54","v":0},{"$f":"'A6.DX_New_PP'!AR54","v":0},{"$f":"'A6.DX_New_PP'!AS54","v":0},{"$f":"'A6.DX_New_PP'!AT54","v":0},{"$f":"'A6.DX_New_PP'!AU54","v":0},{"$f":"'A6.DX_New_PP'!AV54","v":0},{"$f":"'A6.DX_New_PP'!AW54","v":0},{"$f":"'A6.DX_New_PP'!AX54","v":0},{"$f":"'A6.DX_New_PP'!AY54","v":0},{"$f":"'A6.DX_New_PP'!AZ54","v":0},{"$f":"'A6.DX_New_PP'!BA54","v":0},{"$f":"'A6.DX_New_PP'!BB54","v":0},{"$f":"'A6.DX_New_PP'!BC54","v":0},{"$f":"'A6.DX_New_PP'!BD54","v":0},{"$f":"'A6.DX_New_PP'!BE54","v":0},{"$f":"'A6.DX_New_PP'!BF54","v":0},{"$f":"'A6.DX_New_PP'!BG54","v":0},{"$f":"'A6.DX_New_PP'!BH54","v":0},{"$f":"'A6.DX_New_PP'!BI54","v":0},{"$f":"'A6.DX_New_PP'!BJ54","v":0},{"$f":"'A6.DX_New_PP'!BK54","v":0},{"$f":"'A6.DX_New_PP'!BL54","v":0},{"$f":"'A6.DX_New_PP'!BM54","v":0},{"$f":"'A6.DX_New_PP'!BN54","v":0},{"$f":"'A6.DX_New_PP'!BO54","v":0},{"$f":"'A6.DX_New_PP'!BP54","v":0}]
[null,600,{"$f":"Instruments!$C$13","v":"7yr"},{"$f":"IFERROR(IF(VLOOKUP($C91,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$13),\"\")","v":7},{"$f":"IFERROR(IF(VLOOKUP($C91,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$13),\"\")","v":6},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$D$13","v":"Bonds"},null,{"$f":"'A6.DX_New_PP'!J55","v":0},{"$f":"'A6.DX_New_PP'!K55","v":0},{"$f":"'A6.DX_New_PP'!L55","v":0},{"$f":"'A6.DX_New_PP'!M55","v":0},{"$f":"'A6.DX_New_PP'!N55","v":0},{"$f":"'A6.DX_New_PP'!O55","v":0},{"$f":"'A6.DX_New_PP'!P55","v":600},{"$f":"'A6.DX_New_PP'!Q55","v":0},{"$f":"'A6.DX_New_PP'!R55","v":0},{"$f":"'A6.DX_New_PP'!S55","v":0},{"$f":"'A6.DX_New_PP'!T55","v":0},{"$f":"'A6.DX_New_PP'!U55","v":0},{"$f":"'A6.DX_New_PP'!V55","v":0},{"$f":"'A6.DX_New_PP'!W55","v":0},{"$f":"'A6.DX_New_PP'!X55","v":0},{"$f":"'A6.DX_New_PP'!Y55","v":0},{"$f":"'A6.DX_New_PP'!Z55","v":0},{"$f":"'A6.DX_New_PP'!AA55","v":0},{"$f":"'A6.DX_New_PP'!AB55","v":0},{"$f":"'A6.DX_New_PP'!AC55","v":0},{"$f":"'A6.DX_New_PP'!AD55","v":0},{"$f":"'A6.DX_New_PP'!AE55","v":0},{"$f":"'A6.DX_New_PP'!AF55","v":0},{"$f":"'A6.DX_New_PP'!AG55","v":0},{"$f":"'A6.DX_New_PP'!AH55","v":0},{"$f":"'A6.DX_New_PP'!AI55","v":0},{"$f":"'A6.DX_New_PP'!AJ55","v":0},{"$f":"'A6.DX_New_PP'!AK55","v":0},{"$f":"'A6.DX_New_PP'!AL55","v":0},{"$f":"'A6.DX_New_PP'!AM55","v":0},{"$f":"'A6.DX_New_PP'!AN55","v":0},{"$f":"'A6.DX_New_PP'!AO55","v":0},{"$f":"'A6.DX_New_PP'!AP55","v":0},{"$f":"'A6.DX_New_PP'!AQ55","v":0},{"$f":"'A6.DX_New_PP'!AR55","v":0},{"$f":"'A6.DX_New_PP'!AS55","v":0},{"$f":"'A6.DX_New_PP'!AT55","v":0},{"$f":"'A6.DX_New_PP'!AU55","v":0},{"$f":"'A6.DX_New_PP'!AV55","v":0},{"$f":"'A6.DX_New_PP'!AW55","v":0},{"$f":"'A6.DX_New_PP'!AX55","v":0},{"$f":"'A6.DX_New_PP'!AY55","v":0},{"$f":"'A6.DX_New_PP'!AZ55","v":0},{"$f":"'A6.DX_New_PP'!BA55","v":0},{"$f":"'A6.DX_New_PP'!BB55","v":0},{"$f":"'A6.DX_New_PP'!BC55","v":0},{"$f":"'A6.DX_New_PP'!BD55","v":0},{"$f":"'A6.DX_New_PP'!BE55","v":0},{"$f":"'A6.DX_New_PP'!BF55","v":0},{"$f":"'A6.DX_New_PP'!BG55","v":0},{"$f":"'A6.DX_New_PP'!BH55","v":0},{"$f":"'A6.DX_New_PP'!BI55","v":0},{"$f":"'A6.DX_New_PP'!BJ55","v":0},{"$f":"'A6.DX_New_PP'!BK55","v":0},{"$f":"'A6.DX_New_PP'!BL55","v":0},{"$f":"'A6.DX_New_PP'!BM55","v":0},{"$f":"'A6.DX_New_PP'!BN55","v":0},{"$f":"'A6.DX_New_PP'!BO55","v":0},{"$f":"'A6.DX_New_PP'!BP55","v":0}]
[null,450,{"$f":"Instruments!$C$14","v":"10yr"},{"$f":"IFERROR(IF(VLOOKUP($C92,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$14),\"\")","v":10},{"$f":"IFERROR(IF(VLOOKUP($C92,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$14),\"\")","v":9},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$D$14","v":"Bonds"},null,{"$f":"'A6.DX_New_PP'!J56","v":0},{"$f":"'A6.DX_New_PP'!K56","v":0},{"$f":"'A6.DX_New_PP'!L56","v":0},{"$f":"'A6.DX_New_PP'!M56","v":0},{"$f":"'A6.DX_New_PP'!N56","v":0},{"$f":"'A6.DX_New_PP'!O56","v":0},{"$f":"'A6.DX_New_PP'!P56","v":0},{"$f":"'A6.DX_New_PP'!Q56","v":0},{"$f":"'A6.DX_New_PP'!R56","v":0},{"$f":"'A6.DX_New_PP'!S56","v":450},{"$f":"'A6.DX_New_PP'!T56","v":0},{"$f":"'A6.DX_New_PP'!U56","v":0},{"$f":"'A6.DX_New_PP'!V56","v":0},{"$f":"'A6.DX_New_PP'!W56","v":0},{"$f":"'A6.DX_New_PP'!X56","v":0},{"$f":"'A6.DX_New_PP'!Y56","v":0},{"$f":"'A6.DX_New_PP'!Z56","v":0},{"$f":"'A6.DX_New_PP'!AA56","v":0},{"$f":"'A6.DX_New_PP'!AB56","v":0},{"$f":"'A6.DX_New_PP'!AC56","v":0},{"$f":"'A6.DX_New_PP'!AD56","v":0},{"$f":"'A6.DX_New_PP'!AE56","v":0},{"$f":"'A6.DX_New_PP'!AF56","v":0},{"$f":"'A6.DX_New_PP'!AG56","v":0},{"$f":"'A6.DX_New_PP'!AH56","v":0},{"$f":"'A6.DX_New_PP'!AI56","v":0},{"$f":"'A6.DX_New_PP'!AJ56","v":0},{"$f":"'A6.DX_New_PP'!AK56","v":0},{"$f":"'A6.DX_New_PP'!AL56","v":0},{"$f":"'A6.DX_New_PP'!AM56","v":0},{"$f":"'A6.DX_New_PP'!AN56","v":0},{"$f":"'A6.DX_New_PP'!AO56","v":0},{"$f":"'A6.DX_New_PP'!AP56","v":0},{"$f":"'A6.DX_New_PP'!AQ56","v":0},{"$f":"'A6.DX_New_PP'!AR56","v":0},{"$f":"'A6.DX_New_PP'!AS56","v":0},{"$f":"'A6.DX_New_PP'!AT56","v":0},{"$f":"'A6.DX_New_PP'!AU56","v":0},{"$f":"'A6.DX_New_PP'!AV56","v":0},{"$f":"'A6.DX_New_PP'!AW56","v":0},{"$f":"'A6.DX_New_PP'!AX56","v":0},{"$f":"'A6.DX_New_PP'!AY56","v":0},{"$f":"'A6.DX_New_PP'!AZ56","v":0},{"$f":"'A6.DX_New_PP'!BA56","v":0},{"$f":"'A6.DX_New_PP'!BB56","v":0},{"$f":"'A6.DX_New_PP'!BC56","v":0},{"$f":"'A6.DX_New_PP'!BD56","v":0},{"$f":"'A6.DX_New_PP'!BE56","v":0},{"$f":"'A6.DX_New_PP'!BF56","v":0},{"$f":"'A6.DX_New_PP'!BG56","v":0},{"$f":"'A6.DX_New_PP'!BH56","v":0},{"$f":"'A6.DX_New_PP'!BI56","v":0},{"$f":"'A6.DX_New_PP'!BJ56","v":0},{"$f":"'A6.DX_New_PP'!BK56","v":0},{"$f":"'A6.DX_New_PP'!BL56","v":0},{"$f":"'A6.DX_New_PP'!BM56","v":0},{"$f":"'A6.DX_New_PP'!BN56","v":0},{"$f":"'A6.DX_New_PP'!BO56","v":0},{"$f":"'A6.DX_New_PP'!BP56","v":0}]
[null,0,{"$f":"Instruments!$C$15","v":0},{"$f":"IFERROR(IF(VLOOKUP($C93,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$15),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C93,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$15),\"\")","v":""},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$D$15","v":0},null,{"$f":"'A6.DX_New_PP'!J57","v":0},{"$f":"'A6.DX_New_PP'!K57","v":0},{"$f":"'A6.DX_New_PP'!L57","v":0},{"$f":"'A6.DX_New_PP'!M57","v":0},{"$f":"'A6.DX_New_PP'!N57","v":0},{"$f":"'A6.DX_New_PP'!O57","v":0},{"$f":"'A6.DX_New_PP'!P57","v":0},{"$f":"'A6.DX_New_PP'!Q57","v":0},{"$f":"'A6.DX_New_PP'!R57","v":0},{"$f":"'A6.DX_New_PP'!S57","v":0},{"$f":"'A6.DX_New_PP'!T57","v":0},{"$f":"'A6.DX_New_PP'!U57","v":0},{"$f":"'A6.DX_New_PP'!V57","v":0},{"$f":"'A6.DX_New_PP'!W57","v":0},{"$f":"'A6.DX_New_PP'!X57","v":0},{"$f":"'A6.DX_New_PP'!Y57","v":0},{"$f":"'A6.DX_New_PP'!Z57","v":0},{"$f":"'A6.DX_New_PP'!AA57","v":0},{"$f":"'A6.DX_New_PP'!AB57","v":0},{"$f":"'A6.DX_New_PP'!AC57","v":0},{"$f":"'A6.DX_New_PP'!AD57","v":0},{"$f":"'A6.DX_New_PP'!AE57","v":0},{"$f":"'A6.DX_New_PP'!AF57","v":0},{"$f":"'A6.DX_New_PP'!AG57","v":0},{"$f":"'A6.DX_New_PP'!AH57","v":0},{"$f":"'A6.DX_New_PP'!AI57","v":0},{"$f":"'A6.DX_New_PP'!AJ57","v":0},{"$f":"'A6.DX_New_PP'!AK57","v":0},{"$f":"'A6.DX_New_PP'!AL57","v":0},{"$f":"'A6.DX_New_PP'!AM57","v":0},{"$f":"'A6.DX_New_PP'!AN57","v":0},{"$f":"'A6.DX_New_PP'!AO57","v":0},{"$f":"'A6.DX_New_PP'!AP57","v":0},{"$f":"'A6.DX_New_PP'!AQ57","v":0},{"$f":"'A6.DX_New_PP'!AR57","v":0},{"$f":"'A6.DX_New_PP'!AS57","v":0},{"$f":"'A6.DX_New_PP'!AT57","v":0},{"$f":"'A6.DX_New_PP'!AU57","v":0},{"$f":"'A6.DX_New_PP'!AV57","v":0},{"$f":"'A6.DX_New_PP'!AW57","v":0},{"$f":"'A6.DX_New_PP'!AX57","v":0},{"$f":"'A6.DX_New_PP'!AY57","v":0},{"$f":"'A6.DX_New_PP'!AZ57","v":0},{"$f":"'A6.DX_New_PP'!BA57","v":0},{"$f":"'A6.DX_New_PP'!BB57","v":0},{"$f":"'A6.DX_New_PP'!BC57","v":0},{"$f":"'A6.DX_New_PP'!BD57","v":0},{"$f":"'A6.DX_New_PP'!BE57","v":0},{"$f":"'A6.DX_New_PP'!BF57","v":0},{"$f":"'A6.DX_New_PP'!BG57","v":0},{"$f":"'A6.DX_New_PP'!BH57","v":0},{"$f":"'A6.DX_New_PP'!BI57","v":0},{"$f":"'A6.DX_New_PP'!BJ57","v":0},{"$f":"'A6.DX_New_PP'!BK57","v":0},{"$f":"'A6.DX_New_PP'!BL57","v":0},{"$f":"'A6.DX_New_PP'!BM57","v":0},{"$f":"'A6.DX_New_PP'!BN57","v":0},{"$f":"'A6.DX_New_PP'!BO57","v":0},{"$f":"'A6.DX_New_PP'!BP57","v":0}]
[null,0,{"$f":"Instruments!$C$16","v":0},{"$f":"IFERROR(IF(VLOOKUP($C94,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$16),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C94,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$16),\"\")","v":""},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$D$16","v":0},null,{"$f":"'A6.DX_New_PP'!J58","v":0},{"$f":"'A6.DX_New_PP'!K58","v":0},{"$f":"'A6.DX_New_PP'!L58","v":0},{"$f":"'A6.DX_New_PP'!M58","v":0},{"$f":"'A6.DX_New_PP'!N58","v":0},{"$f":"'A6.DX_New_PP'!O58","v":0},{"$f":"'A6.DX_New_PP'!P58","v":0},{"$f":"'A6.DX_New_PP'!Q58","v":0},{"$f":"'A6.DX_New_PP'!R58","v":0},{"$f":"'A6.DX_New_PP'!S58","v":0},{"$f":"'A6.DX_New_PP'!T58","v":0},{"$f":"'A6.DX_New_PP'!U58","v":0},{"$f":"'A6.DX_New_PP'!V58","v":0},{"$f":"'A6.DX_New_PP'!W58","v":0},{"$f":"'A6.DX_New_PP'!X58","v":0},{"$f":"'A6.DX_New_PP'!Y58","v":0},{"$f":"'A6.DX_New_PP'!Z58","v":0},{"$f":"'A6.DX_New_PP'!AA58","v":0},{"$f":"'A6.DX_New_PP'!AB58","v":0},{"$f":"'A6.DX_New_PP'!AC58","v":0},{"$f":"'A6.DX_New_PP'!AD58","v":0},{"$f":"'A6.DX_New_PP'!AE58","v":0},{"$f":"'A6.DX_New_PP'!AF58","v":0},{"$f":"'A6.DX_New_PP'!AG58","v":0},{"$f":"'A6.DX_New_PP'!AH58","v":0},{"$f":"'A6.DX_New_PP'!AI58","v":0},{"$f":"'A6.DX_New_PP'!AJ58","v":0},{"$f":"'A6.DX_New_PP'!AK58","v":0},{"$f":"'A6.DX_New_PP'!AL58","v":0},{"$f":"'A6.DX_New_PP'!AM58","v":0},{"$f":"'A6.DX_New_PP'!AN58","v":0},{"$f":"'A6.DX_New_PP'!AO58","v":0},{"$f":"'A6.DX_New_PP'!AP58","v":0},{"$f":"'A6.DX_New_PP'!AQ58","v":0},{"$f":"'A6.DX_New_PP'!AR58","v":0},{"$f":"'A6.DX_New_PP'!AS58","v":0},{"$f":"'A6.DX_New_PP'!AT58","v":0},{"$f":"'A6.DX_New_PP'!AU58","v":0},{"$f":"'A6.DX_New_PP'!AV58","v":0},{"$f":"'A6.DX_New_PP'!AW58","v":0},{"$f":"'A6.DX_New_PP'!AX58","v":0},{"$f":"'A6.DX_New_PP'!AY58","v":0},{"$f":"'A6.DX_New_PP'!AZ58","v":0},{"$f":"'A6.DX_New_PP'!BA58","v":0},{"$f":"'A6.DX_New_PP'!BB58","v":0},{"$f":"'A6.DX_New_PP'!BC58","v":0},{"$f":"'A6.DX_New_PP'!BD58","v":0},{"$f":"'A6.DX_New_PP'!BE58","v":0},{"$f":"'A6.DX_New_PP'!BF58","v":0},{"$f":"'A6.DX_New_PP'!BG58","v":0},{"$f":"'A6.DX_New_PP'!BH58","v":0},{"$f":"'A6.DX_New_PP'!BI58","v":0},{"$f":"'A6.DX_New_PP'!BJ58","v":0},{"$f":"'A6.DX_New_PP'!BK58","v":0},{"$f":"'A6.DX_New_PP'!BL58","v":0},{"$f":"'A6.DX_New_PP'!BM58","v":0},{"$f":"'A6.DX_New_PP'!BN58","v":0},{"$f":"'A6.DX_New_PP'!BO58","v":0},{"$f":"'A6.DX_New_PP'!BP58","v":0}]
[null,0,{"$f":"Instruments!$C$17","v":0},{"$f":"IFERROR(IF(VLOOKUP($C95,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$17),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C95,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$17),\"\")","v":""},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$D$17","v":0},null,{"$f":"'A6.DX_New_PP'!J59","v":0},{"$f":"'A6.DX_New_PP'!K59","v":0},{"$f":"'A6.DX_New_PP'!L59","v":0},{"$f":"'A6.DX_New_PP'!M59","v":0},{"$f":"'A6.DX_New_PP'!N59","v":0},{"$f":"'A6.DX_New_PP'!O59","v":0},{"$f":"'A6.DX_New_PP'!P59","v":0},{"$f":"'A6.DX_New_PP'!Q59","v":0},{"$f":"'A6.DX_New_PP'!R59","v":0},{"$f":"'A6.DX_New_PP'!S59","v":0},{"$f":"'A6.DX_New_PP'!T59","v":0},{"$f":"'A6.DX_New_PP'!U59","v":0},{"$f":"'A6.DX_New_PP'!V59","v":0},{"$f":"'A6.DX_New_PP'!W59","v":0},{"$f":"'A6.DX_New_PP'!X59","v":0},{"$f":"'A6.DX_New_PP'!Y59","v":0},{"$f":"'A6.DX_New_PP'!Z59","v":0},{"$f":"'A6.DX_New_PP'!AA59","v":0},{"$f":"'A6.DX_New_PP'!AB59","v":0},{"$f":"'A6.DX_New_PP'!AC59","v":0},{"$f":"'A6.DX_New_PP'!AD59","v":0},{"$f":"'A6.DX_New_PP'!AE59","v":0},{"$f":"'A6.DX_New_PP'!AF59","v":0},{"$f":"'A6.DX_New_PP'!AG59","v":0},{"$f":"'A6.DX_New_PP'!AH59","v":0},{"$f":"'A6.DX_New_PP'!AI59","v":0},{"$f":"'A6.DX_New_PP'!AJ59","v":0},{"$f":"'A6.DX_New_PP'!AK59","v":0},{"$f":"'A6.DX_New_PP'!AL59","v":0},{"$f":"'A6.DX_New_PP'!AM59","v":0},{"$f":"'A6.DX_New_PP'!AN59","v":0},{"$f":"'A6.DX_New_PP'!AO59","v":0},{"$f":"'A6.DX_New_PP'!AP59","v":0},{"$f":"'A6.DX_New_PP'!AQ59","v":0},{"$f":"'A6.DX_New_PP'!AR59","v":0},{"$f":"'A6.DX_New_PP'!AS59","v":0},{"$f":"'A6.DX_New_PP'!AT59","v":0},{"$f":"'A6.DX_New_PP'!AU59","v":0},{"$f":"'A6.DX_New_PP'!AV59","v":0},{"$f":"'A6.DX_New_PP'!AW59","v":0},{"$f":"'A6.DX_New_PP'!AX59","v":0},{"$f":"'A6.DX_New_PP'!AY59","v":0},{"$f":"'A6.DX_New_PP'!AZ59","v":0},{"$f":"'A6.DX_New_PP'!BA59","v":0},{"$f":"'A6.DX_New_PP'!BB59","v":0},{"$f":"'A6.DX_New_PP'!BC59","v":0},{"$f":"'A6.DX_New_PP'!BD59","v":0},{"$f":"'A6.DX_New_PP'!BE59","v":0},{"$f":"'A6.DX_New_PP'!BF59","v":0},{"$f":"'A6.DX_New_PP'!BG59","v":0},{"$f":"'A6.DX_New_PP'!BH59","v":0},{"$f":"'A6.DX_New_PP'!BI59","v":0},{"$f":"'A6.DX_New_PP'!BJ59","v":0},{"$f":"'A6.DX_New_PP'!BK59","v":0},{"$f":"'A6.DX_New_PP'!BL59","v":0},{"$f":"'A6.DX_New_PP'!BM59","v":0},{"$f":"'A6.DX_New_PP'!BN59","v":0},{"$f":"'A6.DX_New_PP'!BO59","v":0},{"$f":"'A6.DX_New_PP'!BP59","v":0}]
[null,0,{"$f":"Instruments!$C$18","v":0},{"$f":"IFERROR(IF(VLOOKUP($C96,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$18),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C96,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$18),\"\")","v":""},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$D$18","v":0},null,{"$f":"'A6.DX_New_PP'!J60","v":0},{"$f":"'A6.DX_New_PP'!K60","v":0},{"$f":"'A6.DX_New_PP'!L60","v":0},{"$f":"'A6.DX_New_PP'!M60","v":0},{"$f":"'A6.DX_New_PP'!N60","v":0},{"$f":"'A6.DX_New_PP'!O60","v":0},{"$f":"'A6.DX_New_PP'!P60","v":0},{"$f":"'A6.DX_New_PP'!Q60","v":0},{"$f":"'A6.DX_New_PP'!R60","v":0},{"$f":"'A6.DX_New_PP'!S60","v":0},{"$f":"'A6.DX_New_PP'!T60","v":0},{"$f":"'A6.DX_New_PP'!U60","v":0},{"$f":"'A6.DX_New_PP'!V60","v":0},{"$f":"'A6.DX_New_PP'!W60","v":0},{"$f":"'A6.DX_New_PP'!X60","v":0},{"$f":"'A6.DX_New_PP'!Y60","v":0},{"$f":"'A6.DX_New_PP'!Z60","v":0},{"$f":"'A6.DX_New_PP'!AA60","v":0},{"$f":"'A6.DX_New_PP'!AB60","v":0},{"$f":"'A6.DX_New_PP'!AC60","v":0},{"$f":"'A6.DX_New_PP'!AD60","v":0},{"$f":"'A6.DX_New_PP'!AE60","v":0},{"$f":"'A6.DX_New_PP'!AF60","v":0},{"$f":"'A6.DX_New_PP'!AG60","v":0},{"$f":"'A6.DX_New_PP'!AH60","v":0},{"$f":"'A6.DX_New_PP'!AI60","v":0},{"$f":"'A6.DX_New_PP'!AJ60","v":0},{"$f":"'A6.DX_New_PP'!AK60","v":0},{"$f":"'A6.DX_New_PP'!AL60","v":0},{"$f":"'A6.DX_New_PP'!AM60","v":0},{"$f":"'A6.DX_New_PP'!AN60","v":0},{"$f":"'A6.DX_New_PP'!AO60","v":0},{"$f":"'A6.DX_New_PP'!AP60","v":0},{"$f":"'A6.DX_New_PP'!AQ60","v":0},{"$f":"'A6.DX_New_PP'!AR60","v":0},{"$f":"'A6.DX_New_PP'!AS60","v":0},{"$f":"'A6.DX_New_PP'!AT60","v":0},{"$f":"'A6.DX_New_PP'!AU60","v":0},{"$f":"'A6.DX_New_PP'!AV60","v":0},{"$f":"'A6.DX_New_PP'!AW60","v":0},{"$f":"'A6.DX_New_PP'!AX60","v":0},{"$f":"'A6.DX_New_PP'!AY60","v":0},{"$f":"'A6.DX_New_PP'!AZ60","v":0},{"$f":"'A6.DX_New_PP'!BA60","v":0},{"$f":"'A6.DX_New_PP'!BB60","v":0},{"$f":"'A6.DX_New_PP'!BC60","v":0},{"$f":"'A6.DX_New_PP'!BD60","v":0},{"$f":"'A6.DX_New_PP'!BE60","v":0},{"$f":"'A6.DX_New_PP'!BF60","v":0},{"$f":"'A6.DX_New_PP'!BG60","v":0},{"$f":"'A6.DX_New_PP'!BH60","v":0},{"$f":"'A6.DX_New_PP'!BI60","v":0},{"$f":"'A6.DX_New_PP'!BJ60","v":0},{"$f":"'A6.DX_New_PP'!BK60","v":0},{"$f":"'A6.DX_New_PP'!BL60","v":0},{"$f":"'A6.DX_New_PP'!BM60","v":0},{"$f":"'A6.DX_New_PP'!BN60","v":0},{"$f":"'A6.DX_New_PP'!BO60","v":0},{"$f":"'A6.DX_New_PP'!BP60","v":0}]
[null,0,{"$f":"Instruments!$C$19","v":0},{"$f":"IFERROR(IF(VLOOKUP($C97,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$19),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C97,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$19),\"\")","v":""},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$D$19","v":0},null,{"$f":"'A6.DX_New_PP'!J61","v":0},{"$f":"'A6.DX_New_PP'!K61","v":0},{"$f":"'A6.DX_New_PP'!L61","v":0},{"$f":"'A6.DX_New_PP'!M61","v":0},{"$f":"'A6.DX_New_PP'!N61","v":0},{"$f":"'A6.DX_New_PP'!O61","v":0},{"$f":"'A6.DX_New_PP'!P61","v":0},{"$f":"'A6.DX_New_PP'!Q61","v":0},{"$f":"'A6.DX_New_PP'!R61","v":0},{"$f":"'A6.DX_New_PP'!S61","v":0},{"$f":"'A6.DX_New_PP'!T61","v":0},{"$f":"'A6.DX_New_PP'!U61","v":0},{"$f":"'A6.DX_New_PP'!V61","v":0},{"$f":"'A6.DX_New_PP'!W61","v":0},{"$f":"'A6.DX_New_PP'!X61","v":0},{"$f":"'A6.DX_New_PP'!Y61","v":0},{"$f":"'A6.DX_New_PP'!Z61","v":0},{"$f":"'A6.DX_New_PP'!AA61","v":0},{"$f":"'A6.DX_New_PP'!AB61","v":0},{"$f":"'A6.DX_New_PP'!AC61","v":0},{"$f":"'A6.DX_New_PP'!AD61","v":0},{"$f":"'A6.DX_New_PP'!AE61","v":0},{"$f":"'A6.DX_New_PP'!AF61","v":0},{"$f":"'A6.DX_New_PP'!AG61","v":0},{"$f":"'A6.DX_New_PP'!AH61","v":0},{"$f":"'A6.DX_New_PP'!AI61","v":0},{"$f":"'A6.DX_New_PP'!AJ61","v":0},{"$f":"'A6.DX_New_PP'!AK61","v":0},{"$f":"'A6.DX_New_PP'!AL61","v":0},{"$f":"'A6.DX_New_PP'!AM61","v":0},{"$f":"'A6.DX_New_PP'!AN61","v":0},{"$f":"'A6.DX_New_PP'!AO61","v":0},{"$f":"'A6.DX_New_PP'!AP61","v":0},{"$f":"'A6.DX_New_PP'!AQ61","v":0},{"$f":"'A6.DX_New_PP'!AR61","v":0},{"$f":"'A6.DX_New_PP'!AS61","v":0},{"$f":"'A6.DX_New_PP'!AT61","v":0},{"$f":"'A6.DX_New_PP'!AU61","v":0},{"$f":"'A6.DX_New_PP'!AV61","v":0},{"$f":"'A6.DX_New_PP'!AW61","v":0},{"$f":"'A6.DX_New_PP'!AX61","v":0},{"$f":"'A6.DX_New_PP'!AY61","v":0},{"$f":"'A6.DX_New_PP'!AZ61","v":0},{"$f":"'A6.DX_New_PP'!BA61","v":0},{"$f":"'A6.DX_New_PP'!BB61","v":0},{"$f":"'A6.DX_New_PP'!BC61","v":0},{"$f":"'A6.DX_New_PP'!BD61","v":0},{"$f":"'A6.DX_New_PP'!BE61","v":0},{"$f":"'A6.DX_New_PP'!BF61","v":0},{"$f":"'A6.DX_New_PP'!BG61","v":0},{"$f":"'A6.DX_New_PP'!BH61","v":0},{"$f":"'A6.DX_New_PP'!BI61","v":0},{"$f":"'A6.DX_New_PP'!BJ61","v":0},{"$f":"'A6.DX_New_PP'!BK61","v":0},{"$f":"'A6.DX_New_PP'!BL61","v":0},{"$f":"'A6.DX_New_PP'!BM61","v":0},{"$f":"'A6.DX_New_PP'!BN61","v":0},{"$f":"'A6.DX_New_PP'!BO61","v":0},{"$f":"'A6.DX_New_PP'!BP61","v":0}]
[null,0,{"$f":"Instruments!$C$20","v":0},{"$f":"IFERROR(IF(VLOOKUP($C98,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$20),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C98,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$20),\"\")","v":""},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$D$20","v":0},null,{"$f":"'A6.DX_New_PP'!J62","v":0},{"$f":"'A6.DX_New_PP'!K62","v":0},{"$f":"'A6.DX_New_PP'!L62","v":0},{"$f":"'A6.DX_New_PP'!M62","v":0},{"$f":"'A6.DX_New_PP'!N62","v":0},{"$f":"'A6.DX_New_PP'!O62","v":0},{"$f":"'A6.DX_New_PP'!P62","v":0},{"$f":"'A6.DX_New_PP'!Q62","v":0},{"$f":"'A6.DX_New_PP'!R62","v":0},{"$f":"'A6.DX_New_PP'!S62","v":0},{"$f":"'A6.DX_New_PP'!T62","v":0},{"$f":"'A6.DX_New_PP'!U62","v":0},{"$f":"'A6.DX_New_PP'!V62","v":0},{"$f":"'A6.DX_New_PP'!W62","v":0},{"$f":"'A6.DX_New_PP'!X62","v":0},{"$f":"'A6.DX_New_PP'!Y62","v":0},{"$f":"'A6.DX_New_PP'!Z62","v":0},{"$f":"'A6.DX_New_PP'!AA62","v":0},{"$f":"'A6.DX_New_PP'!AB62","v":0},{"$f":"'A6.DX_New_PP'!AC62","v":0},{"$f":"'A6.DX_New_PP'!AD62","v":0},{"$f":"'A6.DX_New_PP'!AE62","v":0},{"$f":"'A6.DX_New_PP'!AF62","v":0},{"$f":"'A6.DX_New_PP'!AG62","v":0},{"$f":"'A6.DX_New_PP'!AH62","v":0},{"$f":"'A6.DX_New_PP'!AI62","v":0},{"$f":"'A6.DX_New_PP'!AJ62","v":0},{"$f":"'A6.DX_New_PP'!AK62","v":0},{"$f":"'A6.DX_New_PP'!AL62","v":0},{"$f":"'A6.DX_New_PP'!AM62","v":0},{"$f":"'A6.DX_New_PP'!AN62","v":0},{"$f":"'A6.DX_New_PP'!AO62","v":0},{"$f":"'A6.DX_New_PP'!AP62","v":0},{"$f":"'A6.DX_New_PP'!AQ62","v":0},{"$f":"'A6.DX_New_PP'!AR62","v":0},{"$f":"'A6.DX_New_PP'!AS62","v":0},{"$f":"'A6.DX_New_PP'!AT62","v":0},{"$f":"'A6.DX_New_PP'!AU62","v":0},{"$f":"'A6.DX_New_PP'!AV62","v":0},{"$f":"'A6.DX_New_PP'!AW62","v":0},{"$f":"'A6.DX_New_PP'!AX62","v":0},{"$f":"'A6.DX_New_PP'!AY62","v":0},{"$f":"'A6.DX_New_PP'!AZ62","v":0},{"$f":"'A6.DX_New_PP'!BA62","v":0},{"$f":"'A6.DX_New_PP'!BB62","v":0},{"$f":"'A6.DX_New_PP'!BC62","v":0},{"$f":"'A6.DX_New_PP'!BD62","v":0},{"$f":"'A6.DX_New_PP'!BE62","v":0},{"$f":"'A6.DX_New_PP'!BF62","v":0},{"$f":"'A6.DX_New_PP'!BG62","v":0},{"$f":"'A6.DX_New_PP'!BH62","v":0},{"$f":"'A6.DX_New_PP'!BI62","v":0},{"$f":"'A6.DX_New_PP'!BJ62","v":0},{"$f":"'A6.DX_New_PP'!BK62","v":0},{"$f":"'A6.DX_New_PP'!BL62","v":0},{"$f":"'A6.DX_New_PP'!BM62","v":0},{"$f":"'A6.DX_New_PP'!BN62","v":0},{"$f":"'A6.DX_New_PP'!BO62","v":0},{"$f":"'A6.DX_New_PP'!BP62","v":0}]
[null,0,{"$f":"Instruments!$C$21","v":0},{"$f":"IFERROR(IF(VLOOKUP($C99,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$21),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C99,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$21),\"\")","v":""},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$D$21","v":0},null,{"$f":"'A6.DX_New_PP'!J63","v":0},{"$f":"'A6.DX_New_PP'!K63","v":0},{"$f":"'A6.DX_New_PP'!L63","v":0},{"$f":"'A6.DX_New_PP'!M63","v":0},{"$f":"'A6.DX_New_PP'!N63","v":0},{"$f":"'A6.DX_New_PP'!O63","v":0},{"$f":"'A6.DX_New_PP'!P63","v":0},{"$f":"'A6.DX_New_PP'!Q63","v":0},{"$f":"'A6.DX_New_PP'!R63","v":0},{"$f":"'A6.DX_New_PP'!S63","v":0},{"$f":"'A6.DX_New_PP'!T63","v":0},{"$f":"'A6.DX_New_PP'!U63","v":0},{"$f":"'A6.DX_New_PP'!V63","v":0},{"$f":"'A6.DX_New_PP'!W63","v":0},{"$f":"'A6.DX_New_PP'!X63","v":0},{"$f":"'A6.DX_New_PP'!Y63","v":0},{"$f":"'A6.DX_New_PP'!Z63","v":0},{"$f":"'A6.DX_New_PP'!AA63","v":0},{"$f":"'A6.DX_New_PP'!AB63","v":0},{"$f":"'A6.DX_New_PP'!AC63","v":0},{"$f":"'A6.DX_New_PP'!AD63","v":0},{"$f":"'A6.DX_New_PP'!AE63","v":0},{"$f":"'A6.DX_New_PP'!AF63","v":0},{"$f":"'A6.DX_New_PP'!AG63","v":0},{"$f":"'A6.DX_New_PP'!AH63","v":0},{"$f":"'A6.DX_New_PP'!AI63","v":0},{"$f":"'A6.DX_New_PP'!AJ63","v":0},{"$f":"'A6.DX_New_PP'!AK63","v":0},{"$f":"'A6.DX_New_PP'!AL63","v":0},{"$f":"'A6.DX_New_PP'!AM63","v":0},{"$f":"'A6.DX_New_PP'!AN63","v":0},{"$f":"'A6.DX_New_PP'!AO63","v":0},{"$f":"'A6.DX_New_PP'!AP63","v":0},{"$f":"'A6.DX_New_PP'!AQ63","v":0},{"$f":"'A6.DX_New_PP'!AR63","v":0},{"$f":"'A6.DX_New_PP'!AS63","v":0},{"$f":"'A6.DX_New_PP'!AT63","v":0},{"$f":"'A6.DX_New_PP'!AU63","v":0},{"$f":"'A6.DX_New_PP'!AV63","v":0},{"$f":"'A6.DX_New_PP'!AW63","v":0},{"$f":"'A6.DX_New_PP'!AX63","v":0},{"$f":"'A6.DX_New_PP'!AY63","v":0},{"$f":"'A6.DX_New_PP'!AZ63","v":0},{"$f":"'A6.DX_New_PP'!BA63","v":0},{"$f":"'A6.DX_New_PP'!BB63","v":0},{"$f":"'A6.DX_New_PP'!BC63","v":0},{"$f":"'A6.DX_New_PP'!BD63","v":0},{"$f":"'A6.DX_New_PP'!BE63","v":0},{"$f":"'A6.DX_New_PP'!BF63","v":0},{"$f":"'A6.DX_New_PP'!BG63","v":0},{"$f":"'A6.DX_New_PP'!BH63","v":0},{"$f":"'A6.DX_New_PP'!BI63","v":0},{"$f":"'A6.DX_New_PP'!BJ63","v":0},{"$f":"'A6.DX_New_PP'!BK63","v":0},{"$f":"'A6.DX_New_PP'!BL63","v":0},{"$f":"'A6.DX_New_PP'!BM63","v":0},{"$f":"'A6.DX_New_PP'!BN63","v":0},{"$f":"'A6.DX_New_PP'!BO63","v":0},{"$f":"'A6.DX_New_PP'!BP63","v":0}]
[null,0,{"$f":"Instruments!$C$22","v":0},{"$f":"IFERROR(IF(VLOOKUP($C100,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$22),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C100,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$22),\"\")","v":""},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$D$22","v":0},null,{"$f":"'A6.DX_New_PP'!J64","v":0},{"$f":"'A6.DX_New_PP'!K64","v":0},{"$f":"'A6.DX_New_PP'!L64","v":0},{"$f":"'A6.DX_New_PP'!M64","v":0},{"$f":"'A6.DX_New_PP'!N64","v":0},{"$f":"'A6.DX_New_PP'!O64","v":0},{"$f":"'A6.DX_New_PP'!P64","v":0},{"$f":"'A6.DX_New_PP'!Q64","v":0},{"$f":"'A6.DX_New_PP'!R64","v":0},{"$f":"'A6.DX_New_PP'!S64","v":0},{"$f":"'A6.DX_New_PP'!T64","v":0},{"$f":"'A6.DX_New_PP'!U64","v":0},{"$f":"'A6.DX_New_PP'!V64","v":0},{"$f":"'A6.DX_New_PP'!W64","v":0},{"$f":"'A6.DX_New_PP'!X64","v":0},{"$f":"'A6.DX_New_PP'!Y64","v":0},{"$f":"'A6.DX_New_PP'!Z64","v":0},{"$f":"'A6.DX_New_PP'!AA64","v":0},{"$f":"'A6.DX_New_PP'!AB64","v":0},{"$f":"'A6.DX_New_PP'!AC64","v":0},{"$f":"'A6.DX_New_PP'!AD64","v":0},{"$f":"'A6.DX_New_PP'!AE64","v":0},{"$f":"'A6.DX_New_PP'!AF64","v":0},{"$f":"'A6.DX_New_PP'!AG64","v":0},{"$f":"'A6.DX_New_PP'!AH64","v":0},{"$f":"'A6.DX_New_PP'!AI64","v":0},{"$f":"'A6.DX_New_PP'!AJ64","v":0},{"$f":"'A6.DX_New_PP'!AK64","v":0},{"$f":"'A6.DX_New_PP'!AL64","v":0},{"$f":"'A6.DX_New_PP'!AM64","v":0},{"$f":"'A6.DX_New_PP'!AN64","v":0},{"$f":"'A6.DX_New_PP'!AO64","v":0},{"$f":"'A6.DX_New_PP'!AP64","v":0},{"$f":"'A6.DX_New_PP'!AQ64","v":0},{"$f":"'A6.DX_New_PP'!AR64","v":0},{"$f":"'A6.DX_New_PP'!AS64","v":0},{"$f":"'A6.DX_New_PP'!AT64","v":0},{"$f":"'A6.DX_New_PP'!AU64","v":0},{"$f":"'A6.DX_New_PP'!AV64","v":0},{"$f":"'A6.DX_New_PP'!AW64","v":0},{"$f":"'A6.DX_New_PP'!AX64","v":0},{"$f":"'A6.DX_New_PP'!AY64","v":0},{"$f":"'A6.DX_New_PP'!AZ64","v":0},{"$f":"'A6.DX_New_PP'!BA64","v":0},{"$f":"'A6.DX_New_PP'!BB64","v":0},{"$f":"'A6.DX_New_PP'!BC64","v":0},{"$f":"'A6.DX_New_PP'!BD64","v":0},{"$f":"'A6.DX_New_PP'!BE64","v":0},{"$f":"'A6.DX_New_PP'!BF64","v":0},{"$f":"'A6.DX_New_PP'!BG64","v":0},{"$f":"'A6.DX_New_PP'!BH64","v":0},{"$f":"'A6.DX_New_PP'!BI64","v":0},{"$f":"'A6.DX_New_PP'!BJ64","v":0},{"$f":"'A6.DX_New_PP'!BK64","v":0},{"$f":"'A6.DX_New_PP'!BL64","v":0},{"$f":"'A6.DX_New_PP'!BM64","v":0},{"$f":"'A6.DX_New_PP'!BN64","v":0},{"$f":"'A6.DX_New_PP'!BO64","v":0},{"$f":"'A6.DX_New_PP'!BP64","v":0}]
[null,0,{"$f":"Instruments!$C$23","v":0},{"$f":"IFERROR(IF(VLOOKUP($C101,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$23),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C101,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$23),\"\")","v":""},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$D$23","v":0},null,{"$f":"'A6.DX_New_PP'!J65","v":0},{"$f":"'A6.DX_New_PP'!K65","v":0},{"$f":"'A6.DX_New_PP'!L65","v":0},{"$f":"'A6.DX_New_PP'!M65","v":0},{"$f":"'A6.DX_New_PP'!N65","v":0},{"$f":"'A6.DX_New_PP'!O65","v":0},{"$f":"'A6.DX_New_PP'!P65","v":0},{"$f":"'A6.DX_New_PP'!Q65","v":0},{"$f":"'A6.DX_New_PP'!R65","v":0},{"$f":"'A6.DX_New_PP'!S65","v":0},{"$f":"'A6.DX_New_PP'!T65","v":0},{"$f":"'A6.DX_New_PP'!U65","v":0},{"$f":"'A6.DX_New_PP'!V65","v":0},{"$f":"'A6.DX_New_PP'!W65","v":0},{"$f":"'A6.DX_New_PP'!X65","v":0},{"$f":"'A6.DX_New_PP'!Y65","v":0},{"$f":"'A6.DX_New_PP'!Z65","v":0},{"$f":"'A6.DX_New_PP'!AA65","v":0},{"$f":"'A6.DX_New_PP'!AB65","v":0},{"$f":"'A6.DX_New_PP'!AC65","v":0},{"$f":"'A6.DX_New_PP'!AD65","v":0},{"$f":"'A6.DX_New_PP'!AE65","v":0},{"$f":"'A6.DX_New_PP'!AF65","v":0},{"$f":"'A6.DX_New_PP'!AG65","v":0},{"$f":"'A6.DX_New_PP'!AH65","v":0},{"$f":"'A6.DX_New_PP'!AI65","v":0},{"$f":"'A6.DX_New_PP'!AJ65","v":0},{"$f":"'A6.DX_New_PP'!AK65","v":0},{"$f":"'A6.DX_New_PP'!AL65","v":0},{"$f":"'A6.DX_New_PP'!AM65","v":0},{"$f":"'A6.DX_New_PP'!AN65","v":0},{"$f":"'A6.DX_New_PP'!AO65","v":0},{"$f":"'A6.DX_New_PP'!AP65","v":0},{"$f":"'A6.DX_New_PP'!AQ65","v":0},{"$f":"'A6.DX_New_PP'!AR65","v":0},{"$f":"'A6.DX_New_PP'!AS65","v":0},{"$f":"'A6.DX_New_PP'!AT65","v":0},{"$f":"'A6.DX_New_PP'!AU65","v":0},{"$f":"'A6.DX_New_PP'!AV65","v":0},{"$f":"'A6.DX_New_PP'!AW65","v":0},{"$f":"'A6.DX_New_PP'!AX65","v":0},{"$f":"'A6.DX_New_PP'!AY65","v":0},{"$f":"'A6.DX_New_PP'!AZ65","v":0},{"$f":"'A6.DX_New_PP'!BA65","v":0},{"$f":"'A6.DX_New_PP'!BB65","v":0},{"$f":"'A6.DX_New_PP'!BC65","v":0},{"$f":"'A6.DX_New_PP'!BD65","v":0},{"$f":"'A6.DX_New_PP'!BE65","v":0},{"$f":"'A6.DX_New_PP'!BF65","v":0},{"$f":"'A6.DX_New_PP'!BG65","v":0},{"$f":"'A6.DX_New_PP'!BH65","v":0},{"$f":"'A6.DX_New_PP'!BI65","v":0},{"$f":"'A6.DX_New_PP'!BJ65","v":0},{"$f":"'A6.DX_New_PP'!BK65","v":0},{"$f":"'A6.DX_New_PP'!BL65","v":0},{"$f":"'A6.DX_New_PP'!BM65","v":0},{"$f":"'A6.DX_New_PP'!BN65","v":0},{"$f":"'A6.DX_New_PP'!BO65","v":0},{"$f":"'A6.DX_New_PP'!BP65","v":0}]
[null,0,{"$f":"Instruments!$C$24","v":0},{"$f":"IFERROR(IF(VLOOKUP($C102,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$24),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C102,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$24),\"\")","v":""},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$D$24","v":0},null,{"$f":"'A6.DX_New_PP'!J66","v":0},{"$f":"'A6.DX_New_PP'!K66","v":0},{"$f":"'A6.DX_New_PP'!L66","v":0},{"$f":"'A6.DX_New_PP'!M66","v":0},{"$f":"'A6.DX_New_PP'!N66","v":0},{"$f":"'A6.DX_New_PP'!O66","v":0},{"$f":"'A6.DX_New_PP'!P66","v":0},{"$f":"'A6.DX_New_PP'!Q66","v":0},{"$f":"'A6.DX_New_PP'!R66","v":0},{"$f":"'A6.DX_New_PP'!S66","v":0},{"$f":"'A6.DX_New_PP'!T66","v":0},{"$f":"'A6.DX_New_PP'!U66","v":0},{"$f":"'A6.DX_New_PP'!V66","v":0},{"$f":"'A6.DX_New_PP'!W66","v":0},{"$f":"'A6.DX_New_PP'!X66","v":0},{"$f":"'A6.DX_New_PP'!Y66","v":0},{"$f":"'A6.DX_New_PP'!Z66","v":0},{"$f":"'A6.DX_New_PP'!AA66","v":0},{"$f":"'A6.DX_New_PP'!AB66","v":0},{"$f":"'A6.DX_New_PP'!AC66","v":0},{"$f":"'A6.DX_New_PP'!AD66","v":0},{"$f":"'A6.DX_New_PP'!AE66","v":0},{"$f":"'A6.DX_New_PP'!AF66","v":0},{"$f":"'A6.DX_New_PP'!AG66","v":0},{"$f":"'A6.DX_New_PP'!AH66","v":0},{"$f":"'A6.DX_New_PP'!AI66","v":0},{"$f":"'A6.DX_New_PP'!AJ66","v":0},{"$f":"'A6.DX_New_PP'!AK66","v":0},{"$f":"'A6.DX_New_PP'!AL66","v":0},{"$f":"'A6.DX_New_PP'!AM66","v":0},{"$f":"'A6.DX_New_PP'!AN66","v":0},{"$f":"'A6.DX_New_PP'!AO66","v":0},{"$f":"'A6.DX_New_PP'!AP66","v":0},{"$f":"'A6.DX_New_PP'!AQ66","v":0},{"$f":"'A6.DX_New_PP'!AR66","v":0},{"$f":"'A6.DX_New_PP'!AS66","v":0},{"$f":"'A6.DX_New_PP'!AT66","v":0},{"$f":"'A6.DX_New_PP'!AU66","v":0},{"$f":"'A6.DX_New_PP'!AV66","v":0},{"$f":"'A6.DX_New_PP'!AW66","v":0},{"$f":"'A6.DX_New_PP'!AX66","v":0},{"$f":"'A6.DX_New_PP'!AY66","v":0},{"$f":"'A6.DX_New_PP'!AZ66","v":0},{"$f":"'A6.DX_New_PP'!BA66","v":0},{"$f":"'A6.DX_New_PP'!BB66","v":0},{"$f":"'A6.DX_New_PP'!BC66","v":0},{"$f":"'A6.DX_New_PP'!BD66","v":0},{"$f":"'A6.DX_New_PP'!BE66","v":0},{"$f":"'A6.DX_New_PP'!BF66","v":0},{"$f":"'A6.DX_New_PP'!BG66","v":0},{"$f":"'A6.DX_New_PP'!BH66","v":0},{"$f":"'A6.DX_New_PP'!BI66","v":0},{"$f":"'A6.DX_New_PP'!BJ66","v":0},{"$f":"'A6.DX_New_PP'!BK66","v":0},{"$f":"'A6.DX_New_PP'!BL66","v":0},{"$f":"'A6.DX_New_PP'!BM66","v":0},{"$f":"'A6.DX_New_PP'!BN66","v":0},{"$f":"'A6.DX_New_PP'!BO66","v":0},{"$f":"'A6.DX_New_PP'!BP66","v":0}]
[null,0,{"$f":"Instruments!$C$25","v":0},{"$f":"IFERROR(IF(VLOOKUP($C103,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$25),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C103,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$25),\"\")","v":""},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$D$25","v":0},null,{"$f":"'A6.DX_New_PP'!J67","v":0},{"$f":"'A6.DX_New_PP'!K67","v":0},{"$f":"'A6.DX_New_PP'!L67","v":0},{"$f":"'A6.DX_New_PP'!M67","v":0},{"$f":"'A6.DX_New_PP'!N67","v":0},{"$f":"'A6.DX_New_PP'!O67","v":0},{"$f":"'A6.DX_New_PP'!P67","v":0},{"$f":"'A6.DX_New_PP'!Q67","v":0},{"$f":"'A6.DX_New_PP'!R67","v":0},{"$f":"'A6.DX_New_PP'!S67","v":0},{"$f":"'A6.DX_New_PP'!T67","v":0},{"$f":"'A6.DX_New_PP'!U67","v":0},{"$f":"'A6.DX_New_PP'!V67","v":0},{"$f":"'A6.DX_New_PP'!W67","v":0},{"$f":"'A6.DX_New_PP'!X67","v":0},{"$f":"'A6.DX_New_PP'!Y67","v":0},{"$f":"'A6.DX_New_PP'!Z67","v":0},{"$f":"'A6.DX_New_PP'!AA67","v":0},{"$f":"'A6.DX_New_PP'!AB67","v":0},{"$f":"'A6.DX_New_PP'!AC67","v":0},{"$f":"'A6.DX_New_PP'!AD67","v":0},{"$f":"'A6.DX_New_PP'!AE67","v":0},{"$f":"'A6.DX_New_PP'!AF67","v":0},{"$f":"'A6.DX_New_PP'!AG67","v":0},{"$f":"'A6.DX_New_PP'!AH67","v":0},{"$f":"'A6.DX_New_PP'!AI67","v":0},{"$f":"'A6.DX_New_PP'!AJ67","v":0},{"$f":"'A6.DX_New_PP'!AK67","v":0},{"$f":"'A6.DX_New_PP'!AL67","v":0},{"$f":"'A6.DX_New_PP'!AM67","v":0},{"$f":"'A6.DX_New_PP'!AN67","v":0},{"$f":"'A6.DX_New_PP'!AO67","v":0},{"$f":"'A6.DX_New_PP'!AP67","v":0},{"$f":"'A6.DX_New_PP'!AQ67","v":0},{"$f":"'A6.DX_New_PP'!AR67","v":0},{"$f":"'A6.DX_New_PP'!AS67","v":0},{"$f":"'A6.DX_New_PP'!AT67","v":0},{"$f":"'A6.DX_New_PP'!AU67","v":0},{"$f":"'A6.DX_New_PP'!AV67","v":0},{"$f":"'A6.DX_New_PP'!AW67","v":0},{"$f":"'A6.DX_New_PP'!AX67","v":0},{"$f":"'A6.DX_New_PP'!AY67","v":0},{"$f":"'A6.DX_New_PP'!AZ67","v":0},{"$f":"'A6.DX_New_PP'!BA67","v":0},{"$f":"'A6.DX_New_PP'!BB67","v":0},{"$f":"'A6.DX_New_PP'!BC67","v":0},{"$f":"'A6.DX_New_PP'!BD67","v":0},{"$f":"'A6.DX_New_PP'!BE67","v":0},{"$f":"'A6.DX_New_PP'!BF67","v":0},{"$f":"'A6.DX_New_PP'!BG67","v":0},{"$f":"'A6.DX_New_PP'!BH67","v":0},{"$f":"'A6.DX_New_PP'!BI67","v":0},{"$f":"'A6.DX_New_PP'!BJ67","v":0},{"$f":"'A6.DX_New_PP'!BK67","v":0},{"$f":"'A6.DX_New_PP'!BL67","v":0},{"$f":"'A6.DX_New_PP'!BM67","v":0},{"$f":"'A6.DX_New_PP'!BN67","v":0},{"$f":"'A6.DX_New_PP'!BO67","v":0},{"$f":"'A6.DX_New_PP'!BP67","v":0}]
[null,0,{"$f":"Instruments!$C$26","v":0},{"$f":"IFERROR(IF(VLOOKUP($C104,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M56),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C104,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$M56),\"\")","v":""},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$D$26","v":0},null,{"$f":"'A6.DX_New_PP'!J68","v":0},{"$f":"'A6.DX_New_PP'!K68","v":0},{"$f":"'A6.DX_New_PP'!L68","v":0},{"$f":"'A6.DX_New_PP'!M68","v":0},{"$f":"'A6.DX_New_PP'!N68","v":0},{"$f":"'A6.DX_New_PP'!O68","v":0},{"$f":"'A6.DX_New_PP'!P68","v":0},{"$f":"'A6.DX_New_PP'!Q68","v":0},{"$f":"'A6.DX_New_PP'!R68","v":0},{"$f":"'A6.DX_New_PP'!S68","v":0},{"$f":"'A6.DX_New_PP'!T68","v":0},{"$f":"'A6.DX_New_PP'!U68","v":0},{"$f":"'A6.DX_New_PP'!V68","v":0},{"$f":"'A6.DX_New_PP'!W68","v":0},{"$f":"'A6.DX_New_PP'!X68","v":0},{"$f":"'A6.DX_New_PP'!Y68","v":0},{"$f":"'A6.DX_New_PP'!Z68","v":0},{"$f":"'A6.DX_New_PP'!AA68","v":0},{"$f":"'A6.DX_New_PP'!AB68","v":0},{"$f":"'A6.DX_New_PP'!AC68","v":0},{"$f":"'A6.DX_New_PP'!AD68","v":0},{"$f":"'A6.DX_New_PP'!AE68","v":0},{"$f":"'A6.DX_New_PP'!AF68","v":0},{"$f":"'A6.DX_New_PP'!AG68","v":0},{"$f":"'A6.DX_New_PP'!AH68","v":0},{"$f":"'A6.DX_New_PP'!AI68","v":0},{"$f":"'A6.DX_New_PP'!AJ68","v":0},{"$f":"'A6.DX_New_PP'!AK68","v":0},{"$f":"'A6.DX_New_PP'!AL68","v":0},{"$f":"'A6.DX_New_PP'!AM68","v":0},{"$f":"'A6.DX_New_PP'!AN68","v":0},{"$f":"'A6.DX_New_PP'!AO68","v":0},{"$f":"'A6.DX_New_PP'!AP68","v":0},{"$f":"'A6.DX_New_PP'!AQ68","v":0},{"$f":"'A6.DX_New_PP'!AR68","v":0},{"$f":"'A6.DX_New_PP'!AS68","v":0},{"$f":"'A6.DX_New_PP'!AT68","v":0},{"$f":"'A6.DX_New_PP'!AU68","v":0},{"$f":"'A6.DX_New_PP'!AV68","v":0},{"$f":"'A6.DX_New_PP'!AW68","v":0},{"$f":"'A6.DX_New_PP'!AX68","v":0},{"$f":"'A6.DX_New_PP'!AY68","v":0},{"$f":"'A6.DX_New_PP'!AZ68","v":0},{"$f":"'A6.DX_New_PP'!BA68","v":0},{"$f":"'A6.DX_New_PP'!BB68","v":0},{"$f":"'A6.DX_New_PP'!BC68","v":0},{"$f":"'A6.DX_New_PP'!BD68","v":0},{"$f":"'A6.DX_New_PP'!BE68","v":0},{"$f":"'A6.DX_New_PP'!BF68","v":0},{"$f":"'A6.DX_New_PP'!BG68","v":0},{"$f":"'A6.DX_New_PP'!BH68","v":0},{"$f":"'A6.DX_New_PP'!BI68","v":0},{"$f":"'A6.DX_New_PP'!BJ68","v":0},{"$f":"'A6.DX_New_PP'!BK68","v":0},{"$f":"'A6.DX_New_PP'!BL68","v":0},{"$f":"'A6.DX_New_PP'!BM68","v":0},{"$f":"'A6.DX_New_PP'!BN68","v":0},{"$f":"'A6.DX_New_PP'!BO68","v":0},{"$f":"'A6.DX_New_PP'!BP68","v":0}]
[]
[null,null,"T-bills",null,null,null,null,null,{"$f":"SUMIFS(I$85:I$104,$F$85:$F$104,$C106)","v":3550},{"$f":"SUMIFS(J$85:J$104,$F$85:$F$104,$C106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,{"$f":"SUMIFS(I$85:I$104,$F$85:$F$104,$C107)","v":0},1000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,0,0,0,300,300,0,600,0,0,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(I109:BO109)-SUM($H$85:$H$104)","v":7200},"Total",null,null,null,null,null,{"$f":"SUM(I106:I108)","v":3550},{"$f":"SUM(J106:J108)","v":1000},{"$f":"SUM(K106:K108)","v":1000},{"$f":"SUM(L106:L108)","v":300},{"$f":"SUM(M106:M108)","v":300},{"$f":"SUM(N106:N108)","v":0},{"$f":"SUM(O106:O108)","v":600},{"$f":"SUM(P106:P108)","v":0},{"$f":"SUM(Q106:Q108)","v":0},{"$f":"SUM(R106:R108)","v":450},{"$f":"SUM(S106:S108)","v":0},{"$f":"SUM(T106:T108)","v":0},{"$f":"SUM(U106:U108)","v":0},{"$f":"SUM(V106:V108)","v":0},{"$f":"SUM(W106:W108)","v":0},{"$f":"SUM(X106:X108)","v":0},{"$f":"SUM(Y106:Y108)","v":0},{"$f":"SUM(Z106:Z108)","v":0},{"$f":"SUM(AA106:AA108)","v":0},{"$f":"SUM(AB106:AB108)","v":0},{"$f":"SUM(AC106:AC108)","v":0},{"$f":"SUM(AD106:AD108)","v":0},{"$f":"SUM(AE106:AE108)","v":0},{"$f":"SUM(AF106:AF108)","v":0},{"$f":"SUM(AG106:AG108)","v":0},{"$f":"SUM(AH106:AH108)","v":0},{"$f":"SUM(AI106:AI108)","v":0},{"$f":"SUM(AJ106:AJ108)","v":0},{"$f":"SUM(AK106:AK108)","v":0},{"$f":"SUM(AL106:AL108)","v":0},{"$f":"SUM(AM106:AM108)","v":0},{"$f":"SUM(AN106:AN108)","v":0},{"$f":"SUM(AO106:AO108)","v":0},{"$f":"SUM(AP106:AP108)","v":0},{"$f":"SUM(AQ106:AQ108)","v":0},{"$f":"SUM(AR106:AR108)","v":0},{"$f":"SUM(AS106:AS108)","v":0},{"$f":"SUM(AT106:AT108)","v":0},{"$f":"SUM(AU106:AU108)","v":0},{"$f":"SUM(AV106:AV108)","v":0},{"$f":"SUM(AW106:AW108)","v":0},{"$f":"SUM(AX106:AX108)","v":0},{"$f":"SUM(AY106:AY108)","v":0},{"$f":"SUM(AZ106:AZ108)","v":0},{"$f":"SUM(BA106:BA108)","v":0},{"$f":"SUM(BB106:BB108)","v":0},{"$f":"SUM(BC106:BC108)","v":0},{"$f":"SUM(BD106:BD108)","v":0},{"$f":"SUM(BE106:BE108)","v":0},{"$f":"SUM(BF106:BF108)","v":0},{"$f":"SUM(BG106:BG108)","v":0},{"$f":"SUM(BH106:BH108)","v":0},{"$f":"SUM(BI106:BI108)","v":0},{"$f":"SUM(BJ106:BJ108)","v":0},{"$f":"SUM(BK106:BK108)","v":0},{"$f":"SUM(BL106:BL108)","v":0},{"$f":"SUM(BM106:BM108)","v":0},{"$f":"SUM(BN106:BN108)","v":0},{"$f":"SUM(BO106:BO108)","v":0}]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,null,{"$f":"SUMIFS(I$85:I$104,$G$85:$G$104,$C111)","v":3550},{"$f":"SUMIFS(J$85:J$104,$G$85:$G$104,$C111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Y$85:Y$104,$G$85:$G$104,$C111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,null,0,1000,1000,300,300,0,600,0,0,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,null,{"$f":"SUMIFS(I$85:I$104,$G$85:$G$104,$C114)","v":0},{"$f":"SUMIFS(J$47:J$66,$G$47:$G$66,$C114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Z$47:Z$66,$G$47:$G$66,$C114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,null,{"$f":"SUMIFS(I$85:I$104,$G$85:$G$104,$C115)","v":0},{"$f":"SUMIFS(J$85:J$104,$G$85:$G$104,$C115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$48","v":0},null,null,null,null,null,{"$f":"SUMIFS(I$85:I$104,$G$85:$G$104,$C116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$49","v":0},null,null,null,null,null,{"$f":"SUMIFS(I$85:I$104,$G$85:$G$104,$C117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(I118:BO118)-SUM($H$85:$H$104)","v":7200},"Total",null,null,null,null,null,{"$f":"SUM(I111:I117)","v":3550},{"$f":"SUM(J111:J117)","v":1000},1000,300,300,0,600,0,0,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A2.PP_Total_Debt","index":36,"n_rows":67,"n_cols":63,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,1,{"$f":"D6+1","v":2},{"$f":"E6+1","v":3},{"$f":"F6+1","v":4},{"$f":"G6+1","v":5},{"$f":"H6+1","v":6},{"$f":"I6+1","v":7},{"$f":"J6+1","v":8},{"$f":"K6+1","v":9},{"$f":"L6+1","v":10},{"$f":"M6+1","v":11},{"$f":"N6+1","v":12},{"$f":"O6+1","v":13},{"$f":"P6+1","v":14},{"$f":"Q6+1","v":15},{"$f":"R6+1","v":16},{"$f":"S6+1","v":17},{"$f":"T6+1","v":18},{"$f":"U6+1","v":19},{"$f":"V6+1","v":20},{"$f":"W6+1","v":21},{"$f":"X6+1","v":22},{"$f":"Y6+1","v":23},{"$f":"Z6+1","v":24},{"$f":"AA6+1","v":25},{"$f":"AB6+1","v":26},{"$f":"AC6+1","v":27},{"$f":"AD6+1","v":28},{"$f":"AE6+1","v":29},{"$f":"AF6+1","v":30},{"$f":"AG6+1","v":31},{"$f":"AH6+1","v":32},{"$f":"AI6+1","v":33},{"$f":"AJ6+1","v":34},{"$f":"AK6+1","v":35},{"$f":"AL6+1","v":36},{"$f":"AM6+1","v":37},{"$f":"AN6+1","v":38},{"$f":"AO6+1","v":39},{"$f":"AP6+1","v":40},{"$f":"AQ6+1","v":41},{"$f":"AR6+1","v":42},{"$f":"AS6+1","v":43},{"$f":"AT6+1","v":44},{"$f":"AU6+1","v":45},{"$f":"AV6+1","v":46},{"$f":"AW6+1","v":47},{"$f":"AX6+1","v":48},{"$f":"AY6+1","v":49},{"$f":"AZ6+1","v":50},{"$f":"BA6+1","v":51},{"$f":"BB6+1","v":52},{"$f":"BC6+1","v":53},{"$f":"BD6+1","v":54},{"$f":"BE6+1","v":55},{"$f":"BF6+1","v":56},{"$f":"BG6+1","v":57},{"$f":"BH6+1","v":58},{"$f":"BI6+1","v":59},{"$f":"BJ6+1","v":60}]
[null,"Foreign Currency","Principal Payments of Total Debt (in local currency)",{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"E7+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,"T-bills",{"$f":"'A5.MTDS_DS_ABPT_Category'!L76+'A10.FX_New_DS_DX'!Q31","v":0},{"$f":"'Input_1_(From_MTDS)'!L130+'A1.PP_New_Debt'!I30","v":0},{"$f":"'Input_1_(From_MTDS)'!M130+'A1.PP_New_Debt'!J30","v":0},{"$f":"'Input_1_(From_MTDS)'!N130+'A1.PP_New_Debt'!K30","v":0},{"$f":"'Input_1_(From_MTDS)'!O130+'A1.PP_New_Debt'!L30","v":0},{"$f":"'Input_1_(From_MTDS)'!P130+'A1.PP_New_Debt'!M30","v":0},{"$f":"'Input_1_(From_MTDS)'!Q130+'A1.PP_New_Debt'!N30","v":0},{"$f":"'Input_1_(From_MTDS)'!R130+'A1.PP_New_Debt'!O30","v":0},{"$f":"'Input_1_(From_MTDS)'!S130+'A1.PP_New_Debt'!P30","v":0},{"$f":"'Input_1_(From_MTDS)'!T130+'A1.PP_New_Debt'!Q30","v":0},{"$f":"'Input_1_(From_MTDS)'!U130+'A1.PP_New_Debt'!R30","v":0},{"$f":"'Input_1_(From_MTDS)'!V130+'A1.PP_New_Debt'!S30","v":0},{"$f":"'Input_1_(From_MTDS)'!W130+'A1.PP_New_Debt'!T30","v":0},{"$f":"'Input_1_(From_MTDS)'!X130+'A1.PP_New_Debt'!U30","v":0},{"$f":"'Input_1_(From_MTDS)'!Y130+'A1.PP_New_Debt'!V30","v":0},{"$f":"'Input_1_(From_MTDS)'!Z130+'A1.PP_New_Debt'!W30","v":0},{"$f":"'Input_1_(From_MTDS)'!AA130+'A1.PP_New_Debt'!X30","v":0},{"$f":"'Input_1_(From_MTDS)'!AB130+'A1.PP_New_Debt'!Y30","v":0},{"$f":"'Input_1_(From_MTDS)'!AC130+'A1.PP_New_Debt'!Z30","v":0},{"$f":"'Input_1_(From_MTDS)'!AD130+'A1.PP_New_Debt'!AA30","v":0},{"$f":"'Input_1_(From_MTDS)'!AE130+'A1.PP_New_Debt'!AB30","v":0},{"$f":"'Input_1_(From_MTDS)'!AF130+'A1.PP_New_Debt'!AC30","v":0},{"$f":"'Input_1_(From_MTDS)'!AG130+'A1.PP_New_Debt'!AD30","v":0},{"$f":"'Input_1_(From_MTDS)'!AH130+'A1.PP_New_Debt'!AE30","v":0},{"$f":"'Input_1_(From_MTDS)'!AI130+'A1.PP_New_Debt'!AF30","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ130+'A1.PP_New_Debt'!AG30","v":0},{"$f":"'Input_1_(From_MTDS)'!AK130+'A1.PP_New_Debt'!AH30","v":0},{"$f":"'Input_1_(From_MTDS)'!AL130+'A1.PP_New_Debt'!AI30","v":0},{"$f":"'Input_1_(From_MTDS)'!AM130+'A1.PP_New_Debt'!AJ30","v":0},{"$f":"'Input_1_(From_MTDS)'!AN130+'A1.PP_New_Debt'!AK30","v":0},{"$f":"'Input_1_(From_MTDS)'!AO130+'A1.PP_New_Debt'!AL30","v":0},{"$f":"'Input_1_(From_MTDS)'!AP130+'A1.PP_New_Debt'!AM30","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ130+'A1.PP_New_Debt'!AN30","v":0},{"$f":"'Input_1_(From_MTDS)'!AR130+'A1.PP_New_Debt'!AO30","v":0},{"$f":"'Input_1_(From_MTDS)'!AS130+'A1.PP_New_Debt'!AP30","v":0},{"$f":"'Input_1_(From_MTDS)'!AT130+'A1.PP_New_Debt'!AQ30","v":0},{"$f":"'Input_1_(From_MTDS)'!AU130+'A1.PP_New_Debt'!AR30","v":0},{"$f":"'Input_1_(From_MTDS)'!AV130+'A1.PP_New_Debt'!AS30","v":0},{"$f":"'Input_1_(From_MTDS)'!AW130+'A1.PP_New_Debt'!AT30","v":0},{"$f":"'Input_1_(From_MTDS)'!AX130+'A1.PP_New_Debt'!AU30","v":0},{"$f":"'Input_1_(From_MTDS)'!AY130+'A1.PP_New_Debt'!AV30","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ130+'A1.PP_New_Debt'!AW30","v":0},{"$f":"'Input_1_(From_MTDS)'!BA130+'A1.PP_New_Debt'!AX30","v":0},{"$f":"'Input_1_(From_MTDS)'!BB130+'A1.PP_New_Debt'!AY30","v":0},{"$f":"'Input_1_(From_MTDS)'!BC130+'A1.PP_New_Debt'!AZ30","v":0},{"$f":"'Input_1_(From_MTDS)'!BD130+'A1.PP_New_Debt'!BA30","v":0},{"$f":"'Input_1_(From_MTDS)'!BE130+'A1.PP_New_Debt'!BB30","v":0},{"$f":"'Input_1_(From_MTDS)'!BF130+'A1.PP_New_Debt'!BC30","v":0},{"$f":"'Input_1_(From_MTDS)'!BG130+'A1.PP_New_Debt'!BD30","v":0},{"$f":"'Input_1_(From_MTDS)'!BH130+'A1.PP_New_Debt'!BE30","v":0},{"$f":"'Input_1_(From_MTDS)'!BI130+'A1.PP_New_Debt'!BF30","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ130+'A1.PP_New_Debt'!BG30","v":0},{"$f":"'Input_1_(From_MTDS)'!BK130+'A1.PP_New_Debt'!BH30","v":0},{"$f":"'Input_1_(From_MTDS)'!BL130+'A1.PP_New_Debt'!BI30","v":0},{"$f":"'Input_1_(From_MTDS)'!BM130+'A1.PP_New_Debt'!BJ30","v":0},{"$f":"'Input_1_(From_MTDS)'!BN130+'A1.PP_New_Debt'!BK30","v":0},{"$f":"'Input_1_(From_MTDS)'!BO130+'A1.PP_New_Debt'!BL30","v":0},{"$f":"'Input_1_(From_MTDS)'!BP130+'A1.PP_New_Debt'!BM30","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ130+'A1.PP_New_Debt'!BN30","v":0},{"$f":"'Input_1_(From_MTDS)'!BR130+'A1.PP_New_Debt'!BO30","v":0}]
[null,null,"Var",{"$f":"'A5.MTDS_DS_ABPT_Category'!L77+'A10.FX_New_DS_DX'!Q32","v":959.16972160542423},{"$f":"'Input_1_(From_MTDS)'!L131+'A1.PP_New_Debt'!I31","v":1087.0234374820632},{"$f":"'Input_1_(From_MTDS)'!M131+'A1.PP_New_Debt'!J31","v":975.29029121449128},{"$f":"'Input_1_(From_MTDS)'!N131+'A1.PP_New_Debt'!K31","v":937.72217574982528},{"$f":"'Input_1_(From_MTDS)'!O131+'A1.PP_New_Debt'!L31","v":613.00272948833481},{"$f":"'Input_1_(From_MTDS)'!P131+'A1.PP_New_Debt'!M31","v":657.55550481789714},{"$f":"'Input_1_(From_MTDS)'!Q131+'A1.PP_New_Debt'!N31","v":505.45487658534938},{"$f":"'Input_1_(From_MTDS)'!R131+'A1.PP_New_Debt'!O31","v":144.0634222232207},{"$f":"'Input_1_(From_MTDS)'!S131+'A1.PP_New_Debt'!P31","v":144.0634222232207},{"$f":"'Input_1_(From_MTDS)'!T131+'A1.PP_New_Debt'!Q31","v":144.0634222232207},{"$f":"'Input_1_(From_MTDS)'!U131+'A1.PP_New_Debt'!R31","v":98.515885083532154},{"$f":"'Input_1_(From_MTDS)'!V131+'A1.PP_New_Debt'!S31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!W131+'A1.PP_New_Debt'!T31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!X131+'A1.PP_New_Debt'!U31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!Y131+'A1.PP_New_Debt'!V31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!Z131+'A1.PP_New_Debt'!W31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!AA131+'A1.PP_New_Debt'!X31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!AB131+'A1.PP_New_Debt'!Y31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!AC131+'A1.PP_New_Debt'!Z31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!AD131+'A1.PP_New_Debt'!AA31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!AE131+'A1.PP_New_Debt'!AB31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!AF131+'A1.PP_New_Debt'!AC31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!AG131+'A1.PP_New_Debt'!AD31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!AH131+'A1.PP_New_Debt'!AE31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!AI131+'A1.PP_New_Debt'!AF31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!AJ131+'A1.PP_New_Debt'!AG31","v":96.152220322120442},{"$f":"'Input_1_(From_MTDS)'!AK131+'A1.PP_New_Debt'!AH31","v":0},{"$f":"'Input_1_(From_MTDS)'!AL131+'A1.PP_New_Debt'!AI31","v":0},{"$f":"'Input_1_(From_MTDS)'!AM131+'A1.PP_New_Debt'!AJ31","v":0},{"$f":"'Input_1_(From_MTDS)'!AN131+'A1.PP_New_Debt'!AK31","v":0},{"$f":"'Input_1_(From_MTDS)'!AO131+'A1.PP_New_Debt'!AL31","v":0},{"$f":"'Input_1_(From_MTDS)'!AP131+'A1.PP_New_Debt'!AM31","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ131+'A1.PP_New_Debt'!AN31","v":0},{"$f":"'Input_1_(From_MTDS)'!AR131+'A1.PP_New_Debt'!AO31","v":0},{"$f":"'Input_1_(From_MTDS)'!AS131+'A1.PP_New_Debt'!AP31","v":0},{"$f":"'Input_1_(From_MTDS)'!AT131+'A1.PP_New_Debt'!AQ31","v":0},{"$f":"'Input_1_(From_MTDS)'!AU131+'A1.PP_New_Debt'!AR31","v":0},{"$f":"'Input_1_(From_MTDS)'!AV131+'A1.PP_New_Debt'!AS31","v":0},{"$f":"'Input_1_(From_MTDS)'!AW131+'A1.PP_New_Debt'!AT31","v":0},{"$f":"'Input_1_(From_MTDS)'!AX131+'A1.PP_New_Debt'!AU31","v":0},{"$f":"'Input_1_(From_MTDS)'!AY131+'A1.PP_New_Debt'!AV31","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ131+'A1.PP_New_Debt'!AW31","v":0},{"$f":"'Input_1_(From_MTDS)'!BA131+'A1.PP_New_Debt'!AX31","v":0},{"$f":"'Input_1_(From_MTDS)'!BB131+'A1.PP_New_Debt'!AY31","v":0},{"$f":"'Input_1_(From_MTDS)'!BC131+'A1.PP_New_Debt'!AZ31","v":0},{"$f":"'Input_1_(From_MTDS)'!BD131+'A1.PP_New_Debt'!BA31","v":0},{"$f":"'Input_1_(From_MTDS)'!BE131+'A1.PP_New_Debt'!BB31","v":0},{"$f":"'Input_1_(From_MTDS)'!BF131+'A1.PP_New_Debt'!BC31","v":0},{"$f":"'Input_1_(From_MTDS)'!BG131+'A1.PP_New_Debt'!BD31","v":0},{"$f":"'Input_1_(From_MTDS)'!BH131+'A1.PP_New_Debt'!BE31","v":0},{"$f":"'Input_1_(From_MTDS)'!BI131+'A1.PP_New_Debt'!BF31","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ131+'A1.PP_New_Debt'!BG31","v":0},{"$f":"'Input_1_(From_MTDS)'!BK131+'A1.PP_New_Debt'!BH31","v":0},{"$f":"'Input_1_(From_MTDS)'!BL131+'A1.PP_New_Debt'!BI31","v":0},{"$f":"'Input_1_(From_MTDS)'!BM131+'A1.PP_New_Debt'!BJ31","v":0},{"$f":"'Input_1_(From_MTDS)'!BN131+'A1.PP_New_Debt'!BK31","v":0},{"$f":"'Input_1_(From_MTDS)'!BO131+'A1.PP_New_Debt'!BL31","v":0},{"$f":"'Input_1_(From_MTDS)'!BP131+'A1.PP_New_Debt'!BM31","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ131+'A1.PP_New_Debt'!BN31","v":0},{"$f":"'Input_1_(From_MTDS)'!BR131+'A1.PP_New_Debt'!BO31","v":0}]
[null,null,"Fix",{"$f":"'A5.MTDS_DS_ABPT_Category'!L78+'A10.FX_New_DS_DX'!Q33","v":1568.8727737429779},{"$f":"'Input_1_(From_MTDS)'!L132+'A1.PP_New_Debt'!I32","v":1201.7242391190457},{"$f":"'Input_1_(From_MTDS)'!M132+'A1.PP_New_Debt'!J32","v":1167.6775360200479},{"$f":"'Input_1_(From_MTDS)'!N132+'A1.PP_New_Debt'!K32","v":1244.6892910911847},{"$f":"'Input_1_(From_MTDS)'!O132+'A1.PP_New_Debt'!L32","v":919.5247685357399},{"$f":"'Input_1_(From_MTDS)'!P132+'A1.PP_New_Debt'!M32","v":566.17223734105914},{"$f":"'Input_1_(From_MTDS)'!Q132+'A1.PP_New_Debt'!N32","v":777.15317300552294},{"$f":"'Input_1_(From_MTDS)'!R132+'A1.PP_New_Debt'!O32","v":762.81218911967187},{"$f":"'Input_1_(From_MTDS)'!S132+'A1.PP_New_Debt'!P32","v":833.62149919654894},{"$f":"'Input_1_(From_MTDS)'!T132+'A1.PP_New_Debt'!Q32","v":835.83828740751778},{"$f":"'Input_1_(From_MTDS)'!U132+'A1.PP_New_Debt'!R32","v":845.15559136576644},{"$f":"'Input_1_(From_MTDS)'!V132+'A1.PP_New_Debt'!S32","v":882.16231862829386},{"$f":"'Input_1_(From_MTDS)'!W132+'A1.PP_New_Debt'!T32","v":882.29294350876012},{"$f":"'Input_1_(From_MTDS)'!X132+'A1.PP_New_Debt'!U32","v":880.79146820169126},{"$f":"'Input_1_(From_MTDS)'!Y132+'A1.PP_New_Debt'!V32","v":881.06599982119405},{"$f":"'Input_1_(From_MTDS)'!Z132+'A1.PP_New_Debt'!W32","v":881.24016745528388},{"$f":"'Input_1_(From_MTDS)'!AA132+'A1.PP_New_Debt'!X32","v":886.94342576813324},{"$f":"'Input_1_(From_MTDS)'!AB132+'A1.PP_New_Debt'!Y32","v":887.11381646011296},{"$f":"'Input_1_(From_MTDS)'!AC132+'A1.PP_New_Debt'!Z32","v":887.20090124729836},{"$f":"'Input_1_(From_MTDS)'!AD132+'A1.PP_New_Debt'!AA32","v":478.88659327850485},{"$f":"'Input_1_(From_MTDS)'!AE132+'A1.PP_New_Debt'!AB32","v":470.61087228297697},{"$f":"'Input_1_(From_MTDS)'!AF132+'A1.PP_New_Debt'!AC32","v":435.12253069991823},{"$f":"'Input_1_(From_MTDS)'!AG132+'A1.PP_New_Debt'!AD32","v":435.12253069991823},{"$f":"'Input_1_(From_MTDS)'!AH132+'A1.PP_New_Debt'!AE32","v":435.12253069991823},{"$f":"'Input_1_(From_MTDS)'!AI132+'A1.PP_New_Debt'!AF32","v":454.87850480612894},{"$f":"'Input_1_(From_MTDS)'!AJ132+'A1.PP_New_Debt'!AG32","v":431.38511465791589},{"$f":"'Input_1_(From_MTDS)'!AK132+'A1.PP_New_Debt'!AH32","v":330.40421973435502},{"$f":"'Input_1_(From_MTDS)'!AL132+'A1.PP_New_Debt'!AI32","v":323.29058502727173},{"$f":"'Input_1_(From_MTDS)'!AM132+'A1.PP_New_Debt'!AJ32","v":298.80601731171282},{"$f":"'Input_1_(From_MTDS)'!AN132+'A1.PP_New_Debt'!AK32","v":249.90080990261401},{"$f":"'Input_1_(From_MTDS)'!AO132+'A1.PP_New_Debt'!AL32","v":250.5916798138328},{"$f":"'Input_1_(From_MTDS)'!AP132+'A1.PP_New_Debt'!AM32","v":249.8218947574394},{"$f":"'Input_1_(From_MTDS)'!AQ132+'A1.PP_New_Debt'!AN32","v":228.37619447464726},{"$f":"'Input_1_(From_MTDS)'!AR132+'A1.PP_New_Debt'!AO32","v":233.43351050255515},{"$f":"'Input_1_(From_MTDS)'!AS132+'A1.PP_New_Debt'!AP32","v":222.12619092445016},{"$f":"'Input_1_(From_MTDS)'!AT132+'A1.PP_New_Debt'!AQ32","v":222.12619092445016},{"$f":"'Input_1_(From_MTDS)'!AU132+'A1.PP_New_Debt'!AR32","v":153.40046855481003},{"$f":"'Input_1_(From_MTDS)'!AV132+'A1.PP_New_Debt'!AS32","v":153.40046855481003},{"$f":"'Input_1_(From_MTDS)'!AW132+'A1.PP_New_Debt'!AT32","v":153.40046855481003},{"$f":"'Input_1_(From_MTDS)'!AX132+'A1.PP_New_Debt'!AU32","v":114.32871807265713},{"$f":"'Input_1_(From_MTDS)'!AY132+'A1.PP_New_Debt'!AV32","v":95.263564798294894},{"$f":"'Input_1_(From_MTDS)'!AZ132+'A1.PP_New_Debt'!AW32","v":18.341788540599183},{"$f":"'Input_1_(From_MTDS)'!BA132+'A1.PP_New_Debt'!AX32","v":6.621426671124321},{"$f":"'Input_1_(From_MTDS)'!BB132+'A1.PP_New_Debt'!AY32","v":0},{"$f":"'Input_1_(From_MTDS)'!BC132+'A1.PP_New_Debt'!AZ32","v":0},{"$f":"'Input_1_(From_MTDS)'!BD132+'A1.PP_New_Debt'!BA32","v":0},{"$f":"'Input_1_(From_MTDS)'!BE132+'A1.PP_New_Debt'!BB32","v":0},{"$f":"'Input_1_(From_MTDS)'!BF132+'A1.PP_New_Debt'!BC32","v":0},{"$f":"'Input_1_(From_MTDS)'!BG132+'A1.PP_New_Debt'!BD32","v":0},{"$f":"'Input_1_(From_MTDS)'!BH132+'A1.PP_New_Debt'!BE32","v":0},{"$f":"'Input_1_(From_MTDS)'!BI132+'A1.PP_New_Debt'!BF32","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ132+'A1.PP_New_Debt'!BG32","v":0},{"$f":"'Input_1_(From_MTDS)'!BK132+'A1.PP_New_Debt'!BH32","v":0},{"$f":"'Input_1_(From_MTDS)'!BL132+'A1.PP_New_Debt'!BI32","v":0},{"$f":"'Input_1_(From_MTDS)'!BM132+'A1.PP_New_Debt'!BJ32","v":0},{"$f":"'Input_1_(From_MTDS)'!BN132+'A1.PP_New_Debt'!BK32","v":0},{"$f":"'Input_1_(From_MTDS)'!BO132+'A1.PP_New_Debt'!BL32","v":0},{"$f":"'Input_1_(From_MTDS)'!BP132+'A1.PP_New_Debt'!BM32","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ132+'A1.PP_New_Debt'!BN32","v":0},{"$f":"'Input_1_(From_MTDS)'!BR132+'A1.PP_New_Debt'!BO32","v":0}]
[]
[null,null,{"$f":"Input_2!$D$43","v":"Multilateral"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L87+'A10.FX_New_DS_DX'!Q36","v":1269.7330568603907},{"$f":"'A5.MTDS_DS_ABPT_Category'!M87+'A1.PP_New_Debt'!I35","v":779.17585725777838},{"$f":"'A5.MTDS_DS_ABPT_Category'!N87+'A1.PP_New_Debt'!J35","v":715.00491148961805},{"$f":"'A5.MTDS_DS_ABPT_Category'!O87+'A1.PP_New_Debt'!K35","v":691.5645962286045},{"$f":"'A5.MTDS_DS_ABPT_Category'!P87+'A1.PP_New_Debt'!L35","v":607.50650994618684},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q87+'A1.PP_New_Debt'!M35","v":624.79394653702218},{"$f":"'A5.MTDS_DS_ABPT_Category'!R87+'A1.PP_New_Debt'!N35","v":857.11189085645901},{"$f":"'A5.MTDS_DS_ABPT_Category'!S87+'A1.PP_New_Debt'!O35","v":842.77090697060794},{"$f":"'A5.MTDS_DS_ABPT_Category'!T87+'A1.PP_New_Debt'!P35","v":913.58021704748512},{"$f":"'A5.MTDS_DS_ABPT_Category'!U87+'A1.PP_New_Debt'!Q35","v":915.80022941599145},{"$f":"'A5.MTDS_DS_ABPT_Category'!V87+'A1.PP_New_Debt'!R35","v":879.56999623455158},{"$f":"'A5.MTDS_DS_ABPT_Category'!W87+'A1.PP_New_Debt'!S35","v":914.21305873566735},{"$f":"'A5.MTDS_DS_ABPT_Category'!X87+'A1.PP_New_Debt'!T35","v":914.3436836161336},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y87+'A1.PP_New_Debt'!U35","v":912.84220830906474},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z87+'A1.PP_New_Debt'!V35","v":913.11673992856754},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA87+'A1.PP_New_Debt'!W35","v":913.29090756265737},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB87+'A1.PP_New_Debt'!X35","v":918.99416587550672},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC87+'A1.PP_New_Debt'!Y35","v":919.16455656748644},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD87+'A1.PP_New_Debt'!Z35","v":919.25164135467185},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE87+'A1.PP_New_Debt'!AA35","v":510.93733338587833},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF87+'A1.PP_New_Debt'!AB35","v":502.66161239035046},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG87+'A1.PP_New_Debt'!AC35","v":531.27475102203869},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH87+'A1.PP_New_Debt'!AD35","v":531.27475102203869},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI87+'A1.PP_New_Debt'!AE35","v":531.27475102203869},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ87+'A1.PP_New_Debt'!AF35","v":551.0307251282494},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK87+'A1.PP_New_Debt'!AG35","v":527.53733498003635},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL87+'A1.PP_New_Debt'!AH35","v":330.40421973435502},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM87+'A1.PP_New_Debt'!AI35","v":323.29058502727173},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN87+'A1.PP_New_Debt'!AJ35","v":298.80601731171282},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO87+'A1.PP_New_Debt'!AK35","v":249.90080990261401},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP87+'A1.PP_New_Debt'!AL35","v":250.5916798138328},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ87+'A1.PP_New_Debt'!AM35","v":249.8218947574394},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR87+'A1.PP_New_Debt'!AN35","v":228.37619447464726},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS87+'A1.PP_New_Debt'!AO35","v":233.43351050255515},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT87+'A1.PP_New_Debt'!AP35","v":222.12619092445016},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU87+'A1.PP_New_Debt'!AQ35","v":222.12619092445016},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV87+'A1.PP_New_Debt'!AR35","v":153.40046855481003},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW87+'A1.PP_New_Debt'!AS35","v":153.40046855481003},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX87+'A1.PP_New_Debt'!AT35","v":153.40046855481003},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY87+'A1.PP_New_Debt'!AU35","v":114.32871807265713},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ87+'A1.PP_New_Debt'!AV35","v":95.263564798294894},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA87+'A1.PP_New_Debt'!AW35","v":18.341788540599183},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB87+'A1.PP_New_Debt'!AX35","v":6.621426671124321},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC87+'A1.PP_New_Debt'!AY35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD87+'A1.PP_New_Debt'!AZ35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE87+'A1.PP_New_Debt'!BA35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF87+'A1.PP_New_Debt'!BB35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG87+'A1.PP_New_Debt'!BC35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH87+'A1.PP_New_Debt'!BD35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI87+'A1.PP_New_Debt'!BE35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ87+'A1.PP_New_Debt'!BF35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK87+'A1.PP_New_Debt'!BG35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL87+'A1.PP_New_Debt'!BH35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM87+'A1.PP_New_Debt'!BI35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN87+'A1.PP_New_Debt'!BJ35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO87+'A1.PP_New_Debt'!BK35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP87+'A1.PP_New_Debt'!BL35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ87+'A1.PP_New_Debt'!BM35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR87+'A1.PP_New_Debt'!BN35","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS87+'A1.PP_New_Debt'!BO35","v":0}]
[null,null,{"$f":"Input_2!$D$44","v":"Bilateral"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L88+'A10.FX_New_DS_DX'!Q37","v":661.83861837270842},{"$f":"'A5.MTDS_DS_ABPT_Category'!M88+'A1.PP_New_Debt'!I36","v":660.91802254401023},{"$f":"'A5.MTDS_DS_ABPT_Category'!N88+'A1.PP_New_Debt'!J36","v":692.84727402256397},{"$f":"'A5.MTDS_DS_ABPT_Category'!O88+'A1.PP_New_Debt'!K36","v":727.77247549176388},{"$f":"'A5.MTDS_DS_ABPT_Category'!P88+'A1.PP_New_Debt'!L36","v":382.61759794080837},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q88+'A1.PP_New_Debt'!M36","v":3.0576215911982296E-3},{"$f":"'A5.MTDS_DS_ABPT_Category'!R88+'A1.PP_New_Debt'!N36","v":64.104704372284715},{"$f":"'A5.MTDS_DS_ABPT_Category'!S88+'A1.PP_New_Debt'!O36","v":64.104704372284715},{"$f":"'A5.MTDS_DS_ABPT_Category'!T88+'A1.PP_New_Debt'!P36","v":64.104704372284715},{"$f":"'A5.MTDS_DS_ABPT_Category'!U88+'A1.PP_New_Debt'!Q36","v":64.101480214746957},{"$f":"'A5.MTDS_DS_ABPT_Category'!V88+'A1.PP_New_Debt'!R36","v":64.101480214746957},{"$f":"'A5.MTDS_DS_ABPT_Category'!W88+'A1.PP_New_Debt'!S36","v":64.101480214746957},{"$f":"'A5.MTDS_DS_ABPT_Category'!X88+'A1.PP_New_Debt'!T36","v":64.101480214746957},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y88+'A1.PP_New_Debt'!U36","v":64.101480214746957},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z88+'A1.PP_New_Debt'!V36","v":64.101480214746957},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA88+'A1.PP_New_Debt'!W36","v":64.101480214746957},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB88+'A1.PP_New_Debt'!X36","v":64.101480214746957},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC88+'A1.PP_New_Debt'!Y36","v":64.101480214746957},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD88+'A1.PP_New_Debt'!Z36","v":64.101480214746957},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE88+'A1.PP_New_Debt'!AA36","v":64.101480214746957},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF88+'A1.PP_New_Debt'!AB36","v":64.101480214746957},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG88+'A1.PP_New_Debt'!AC36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH88+'A1.PP_New_Debt'!AD36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI88+'A1.PP_New_Debt'!AE36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ88+'A1.PP_New_Debt'!AF36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK88+'A1.PP_New_Debt'!AG36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL88+'A1.PP_New_Debt'!AH36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM88+'A1.PP_New_Debt'!AI36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN88+'A1.PP_New_Debt'!AJ36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO88+'A1.PP_New_Debt'!AK36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP88+'A1.PP_New_Debt'!AL36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ88+'A1.PP_New_Debt'!AM36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR88+'A1.PP_New_Debt'!AN36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS88+'A1.PP_New_Debt'!AO36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT88+'A1.PP_New_Debt'!AP36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU88+'A1.PP_New_Debt'!AQ36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV88+'A1.PP_New_Debt'!AR36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW88+'A1.PP_New_Debt'!AS36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX88+'A1.PP_New_Debt'!AT36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY88+'A1.PP_New_Debt'!AU36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ88+'A1.PP_New_Debt'!AV36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA88+'A1.PP_New_Debt'!AW36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB88+'A1.PP_New_Debt'!AX36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC88+'A1.PP_New_Debt'!AY36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD88+'A1.PP_New_Debt'!AZ36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE88+'A1.PP_New_Debt'!BA36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF88+'A1.PP_New_Debt'!BB36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG88+'A1.PP_New_Debt'!BC36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH88+'A1.PP_New_Debt'!BD36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI88+'A1.PP_New_Debt'!BE36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ88+'A1.PP_New_Debt'!BF36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK88+'A1.PP_New_Debt'!BG36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL88+'A1.PP_New_Debt'!BH36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM88+'A1.PP_New_Debt'!BI36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN88+'A1.PP_New_Debt'!BJ36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO88+'A1.PP_New_Debt'!BK36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP88+'A1.PP_New_Debt'!BL36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ88+'A1.PP_New_Debt'!BM36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR88+'A1.PP_New_Debt'!BN36","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS88+'A1.PP_New_Debt'!BO36","v":0}]
[null,null,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L89+'A10.FX_New_DS_DX'!Q38","v":596.4708201153029},{"$f":"'A5.MTDS_DS_ABPT_Category'!M89+'A1.PP_New_Debt'!I37","v":848.65379679932016},{"$f":"'A5.MTDS_DS_ABPT_Category'!N89+'A1.PP_New_Debt'!J37","v":735.11564172235728},{"$f":"'A5.MTDS_DS_ABPT_Category'!O89+'A1.PP_New_Debt'!K37","v":763.07439512064173},{"$f":"'A5.MTDS_DS_ABPT_Category'!P89+'A1.PP_New_Debt'!L37","v":542.40339013707955},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q89+'A1.PP_New_Debt'!M37","v":598.93073800034279},{"$f":"'A5.MTDS_DS_ABPT_Category'!R89+'A1.PP_New_Debt'!N37","v":361.39145436212868},{"$f":"'A5.MTDS_DS_ABPT_Category'!S89+'A1.PP_New_Debt'!O37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T89+'A1.PP_New_Debt'!P37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U89+'A1.PP_New_Debt'!Q37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V89+'A1.PP_New_Debt'!R37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W89+'A1.PP_New_Debt'!S37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X89+'A1.PP_New_Debt'!T37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y89+'A1.PP_New_Debt'!U37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z89+'A1.PP_New_Debt'!V37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA89+'A1.PP_New_Debt'!W37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB89+'A1.PP_New_Debt'!X37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC89+'A1.PP_New_Debt'!Y37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD89+'A1.PP_New_Debt'!Z37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE89+'A1.PP_New_Debt'!AA37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF89+'A1.PP_New_Debt'!AB37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG89+'A1.PP_New_Debt'!AC37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH89+'A1.PP_New_Debt'!AD37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI89+'A1.PP_New_Debt'!AE37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ89+'A1.PP_New_Debt'!AF37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK89+'A1.PP_New_Debt'!AG37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL89+'A1.PP_New_Debt'!AH37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM89+'A1.PP_New_Debt'!AI37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN89+'A1.PP_New_Debt'!AJ37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO89+'A1.PP_New_Debt'!AK37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP89+'A1.PP_New_Debt'!AL37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ89+'A1.PP_New_Debt'!AM37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR89+'A1.PP_New_Debt'!AN37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS89+'A1.PP_New_Debt'!AO37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT89+'A1.PP_New_Debt'!AP37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU89+'A1.PP_New_Debt'!AQ37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV89+'A1.PP_New_Debt'!AR37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW89+'A1.PP_New_Debt'!AS37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX89+'A1.PP_New_Debt'!AT37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY89+'A1.PP_New_Debt'!AU37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ89+'A1.PP_New_Debt'!AV37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA89+'A1.PP_New_Debt'!AW37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB89+'A1.PP_New_Debt'!AX37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC89+'A1.PP_New_Debt'!AY37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD89+'A1.PP_New_Debt'!AZ37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE89+'A1.PP_New_Debt'!BA37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF89+'A1.PP_New_Debt'!BB37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG89+'A1.PP_New_Debt'!BC37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH89+'A1.PP_New_Debt'!BD37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI89+'A1.PP_New_Debt'!BE37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ89+'A1.PP_New_Debt'!BF37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK89+'A1.PP_New_Debt'!BG37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL89+'A1.PP_New_Debt'!BH37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM89+'A1.PP_New_Debt'!BI37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN89+'A1.PP_New_Debt'!BJ37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO89+'A1.PP_New_Debt'!BK37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP89+'A1.PP_New_Debt'!BL37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ89+'A1.PP_New_Debt'!BM37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR89+'A1.PP_New_Debt'!BN37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS89+'A1.PP_New_Debt'!BO37","v":0}]
[null,null,{"$f":"Input_2!$D$46","v":"International Bond"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L90+'A10.FX_New_DS_DX'!Q39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M90+'A1.PP_New_Debt'!I38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N90+'A1.PP_New_Debt'!J38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O90+'A1.PP_New_Debt'!K38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P90+'A1.PP_New_Debt'!L38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q90+'A1.PP_New_Debt'!M38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R90+'A1.PP_New_Debt'!N38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S90+'A1.PP_New_Debt'!O38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T90+'A1.PP_New_Debt'!P38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U90+'A1.PP_New_Debt'!Q38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V90+'A1.PP_New_Debt'!R38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W90+'A1.PP_New_Debt'!S38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X90+'A1.PP_New_Debt'!T38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y90+'A1.PP_New_Debt'!U38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z90+'A1.PP_New_Debt'!V38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA90+'A1.PP_New_Debt'!W38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB90+'A1.PP_New_Debt'!X38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC90+'A1.PP_New_Debt'!Y38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD90+'A1.PP_New_Debt'!Z38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE90+'A1.PP_New_Debt'!AA38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF90+'A1.PP_New_Debt'!AB38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG90+'A1.PP_New_Debt'!AC38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH90+'A1.PP_New_Debt'!AD38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI90+'A1.PP_New_Debt'!AE38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ90+'A1.PP_New_Debt'!AF38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK90+'A1.PP_New_Debt'!AG38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL90+'A1.PP_New_Debt'!AH38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM90+'A1.PP_New_Debt'!AI38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN90+'A1.PP_New_Debt'!AJ38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO90+'A1.PP_New_Debt'!AK38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP90+'A1.PP_New_Debt'!AL38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ90+'A1.PP_New_Debt'!AM38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR90+'A1.PP_New_Debt'!AN38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS90+'A1.PP_New_Debt'!AO38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT90+'A1.PP_New_Debt'!AP38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU90+'A1.PP_New_Debt'!AQ38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV90+'A1.PP_New_Debt'!AR38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW90+'A1.PP_New_Debt'!AS38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX90+'A1.PP_New_Debt'!AT38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY90+'A1.PP_New_Debt'!AU38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ90+'A1.PP_New_Debt'!AV38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA90+'A1.PP_New_Debt'!AW38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB90+'A1.PP_New_Debt'!AX38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC90+'A1.PP_New_Debt'!AY38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD90+'A1.PP_New_Debt'!AZ38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE90+'A1.PP_New_Debt'!BA38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF90+'A1.PP_New_Debt'!BB38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG90+'A1.PP_New_Debt'!BC38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH90+'A1.PP_New_Debt'!BD38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI90+'A1.PP_New_Debt'!BE38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ90+'A1.PP_New_Debt'!BF38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK90+'A1.PP_New_Debt'!BG38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL90+'A1.PP_New_Debt'!BH38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM90+'A1.PP_New_Debt'!BI38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN90+'A1.PP_New_Debt'!BJ38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO90+'A1.PP_New_Debt'!BK38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP90+'A1.PP_New_Debt'!BL38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ90+'A1.PP_New_Debt'!BM38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR90+'A1.PP_New_Debt'!BN38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS90+'A1.PP_New_Debt'!BO38","v":0}]
[null,null,{"$f":"Input_2!$D$47","v":"FX Security"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L91+'A10.FX_New_DS_DX'!Q40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M91+'A1.PP_New_Debt'!I39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N91+'A1.PP_New_Debt'!J39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O91+'A1.PP_New_Debt'!K39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P91+'A1.PP_New_Debt'!L39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q91+'A1.PP_New_Debt'!M39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R91+'A1.PP_New_Debt'!N39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S91+'A1.PP_New_Debt'!O39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T91+'A1.PP_New_Debt'!P39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U91+'A1.PP_New_Debt'!Q39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V91+'A1.PP_New_Debt'!R39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W91+'A1.PP_New_Debt'!S39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X91+'A1.PP_New_Debt'!T39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y91+'A1.PP_New_Debt'!U39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z91+'A1.PP_New_Debt'!V39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA91+'A1.PP_New_Debt'!W39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB91+'A1.PP_New_Debt'!X39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC91+'A1.PP_New_Debt'!Y39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD91+'A1.PP_New_Debt'!Z39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE91+'A1.PP_New_Debt'!AA39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF91+'A1.PP_New_Debt'!AB39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG91+'A1.PP_New_Debt'!AC39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH91+'A1.PP_New_Debt'!AD39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI91+'A1.PP_New_Debt'!AE39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ91+'A1.PP_New_Debt'!AF39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK91+'A1.PP_New_Debt'!AG39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL91+'A1.PP_New_Debt'!AH39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM91+'A1.PP_New_Debt'!AI39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN91+'A1.PP_New_Debt'!AJ39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO91+'A1.PP_New_Debt'!AK39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP91+'A1.PP_New_Debt'!AL39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ91+'A1.PP_New_Debt'!AM39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR91+'A1.PP_New_Debt'!AN39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS91+'A1.PP_New_Debt'!AO39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT91+'A1.PP_New_Debt'!AP39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU91+'A1.PP_New_Debt'!AQ39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV91+'A1.PP_New_Debt'!AR39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW91+'A1.PP_New_Debt'!AS39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX91+'A1.PP_New_Debt'!AT39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY91+'A1.PP_New_Debt'!AU39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ91+'A1.PP_New_Debt'!AV39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA91+'A1.PP_New_Debt'!AW39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB91+'A1.PP_New_Debt'!AX39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC91+'A1.PP_New_Debt'!AY39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD91+'A1.PP_New_Debt'!AZ39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE91+'A1.PP_New_Debt'!BA39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF91+'A1.PP_New_Debt'!BB39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG91+'A1.PP_New_Debt'!BC39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH91+'A1.PP_New_Debt'!BD39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI91+'A1.PP_New_Debt'!BE39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ91+'A1.PP_New_Debt'!BF39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK91+'A1.PP_New_Debt'!BG39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL91+'A1.PP_New_Debt'!BH39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM91+'A1.PP_New_Debt'!BI39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN91+'A1.PP_New_Debt'!BJ39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO91+'A1.PP_New_Debt'!BK39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP91+'A1.PP_New_Debt'!BL39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ91+'A1.PP_New_Debt'!BM39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR91+'A1.PP_New_Debt'!BN39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS91+'A1.PP_New_Debt'!BO39","v":0}]
[null,null,{"$f":"Input_2!$D$48","v":"FX Other"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L92+'A10.FX_New_DS_DX'!Q41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M92+'A1.PP_New_Debt'!I40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N92+'A1.PP_New_Debt'!J40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O92+'A1.PP_New_Debt'!K40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P92+'A1.PP_New_Debt'!L40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q92+'A1.PP_New_Debt'!M40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R92+'A1.PP_New_Debt'!N40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S92+'A1.PP_New_Debt'!O40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T92+'A1.PP_New_Debt'!P40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U92+'A1.PP_New_Debt'!Q40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V92+'A1.PP_New_Debt'!R40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W92+'A1.PP_New_Debt'!S40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X92+'A1.PP_New_Debt'!T40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y92+'A1.PP_New_Debt'!U40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z92+'A1.PP_New_Debt'!V40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA92+'A1.PP_New_Debt'!W40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB92+'A1.PP_New_Debt'!X40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC92+'A1.PP_New_Debt'!Y40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD92+'A1.PP_New_Debt'!Z40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE92+'A1.PP_New_Debt'!AA40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF92+'A1.PP_New_Debt'!AB40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG92+'A1.PP_New_Debt'!AC40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH92+'A1.PP_New_Debt'!AD40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI92+'A1.PP_New_Debt'!AE40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ92+'A1.PP_New_Debt'!AF40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK92+'A1.PP_New_Debt'!AG40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL92+'A1.PP_New_Debt'!AH40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM92+'A1.PP_New_Debt'!AI40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN92+'A1.PP_New_Debt'!AJ40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO92+'A1.PP_New_Debt'!AK40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP92+'A1.PP_New_Debt'!AL40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ92+'A1.PP_New_Debt'!AM40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR92+'A1.PP_New_Debt'!AN40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS92+'A1.PP_New_Debt'!AO40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT92+'A1.PP_New_Debt'!AP40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU92+'A1.PP_New_Debt'!AQ40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV92+'A1.PP_New_Debt'!AR40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW92+'A1.PP_New_Debt'!AS40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX92+'A1.PP_New_Debt'!AT40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY92+'A1.PP_New_Debt'!AU40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ92+'A1.PP_New_Debt'!AV40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA92+'A1.PP_New_Debt'!AW40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB92+'A1.PP_New_Debt'!AX40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC92+'A1.PP_New_Debt'!AY40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD92+'A1.PP_New_Debt'!AZ40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE92+'A1.PP_New_Debt'!BA40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF92+'A1.PP_New_Debt'!BB40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG92+'A1.PP_New_Debt'!BC40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH92+'A1.PP_New_Debt'!BD40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI92+'A1.PP_New_Debt'!BE40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ92+'A1.PP_New_Debt'!BF40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK92+'A1.PP_New_Debt'!BG40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL92+'A1.PP_New_Debt'!BH40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM92+'A1.PP_New_Debt'!BI40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN92+'A1.PP_New_Debt'!BJ40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO92+'A1.PP_New_Debt'!BK40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP92+'A1.PP_New_Debt'!BL40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ92+'A1.PP_New_Debt'!BM40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR92+'A1.PP_New_Debt'!BN40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS92+'A1.PP_New_Debt'!BO40","v":0}]
[null,null,{"$f":"Input_2!$D$49","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!L93+'A10.FX_New_DS_DX'!Q42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M93+'A10.FX_New_DS_DX'!R42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N93+'A10.FX_New_DS_DX'!S42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O93+'A10.FX_New_DS_DX'!T42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P93+'A10.FX_New_DS_DX'!U42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q93+'A10.FX_New_DS_DX'!V42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R93+'A10.FX_New_DS_DX'!W42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S93+'A10.FX_New_DS_DX'!X42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T93+'A10.FX_New_DS_DX'!Y42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U93+'A10.FX_New_DS_DX'!Z42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V93+'A10.FX_New_DS_DX'!AA42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W93+'A10.FX_New_DS_DX'!AB42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X93+'A10.FX_New_DS_DX'!AC42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y93+'A10.FX_New_DS_DX'!AD42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z93+'A10.FX_New_DS_DX'!AE42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA93+'A10.FX_New_DS_DX'!AF42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB93+'A10.FX_New_DS_DX'!AG42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC93+'A10.FX_New_DS_DX'!AH42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD93+'A10.FX_New_DS_DX'!AI42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE93+'A10.FX_New_DS_DX'!AJ42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF93+'A10.FX_New_DS_DX'!AK42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG93+'A10.FX_New_DS_DX'!AL42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH93+'A10.FX_New_DS_DX'!AM42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI93+'A10.FX_New_DS_DX'!AN42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ93+'A10.FX_New_DS_DX'!AO42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK93+'A10.FX_New_DS_DX'!AP42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL93+'A10.FX_New_DS_DX'!AQ42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM93+'A10.FX_New_DS_DX'!AR42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN93+'A10.FX_New_DS_DX'!AS42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO93+'A10.FX_New_DS_DX'!AT42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP93+'A10.FX_New_DS_DX'!AU42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ93+'A10.FX_New_DS_DX'!AV42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR93+'A10.FX_New_DS_DX'!AW42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS93+'A10.FX_New_DS_DX'!AX42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT93+'A10.FX_New_DS_DX'!AY42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU93+'A10.FX_New_DS_DX'!AZ42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV93+'A10.FX_New_DS_DX'!BA42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW93+'A10.FX_New_DS_DX'!BB42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX93+'A10.FX_New_DS_DX'!BC42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY93+'A10.FX_New_DS_DX'!BD42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ93+'A10.FX_New_DS_DX'!BE42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA93+'A10.FX_New_DS_DX'!BF42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB93+'A10.FX_New_DS_DX'!BG42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC93+'A10.FX_New_DS_DX'!BH42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD93+'A10.FX_New_DS_DX'!BI42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE93+'A10.FX_New_DS_DX'!BJ42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF93+'A10.FX_New_DS_DX'!BK42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG93+'A10.FX_New_DS_DX'!BL42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH93+'A10.FX_New_DS_DX'!BM42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI93+'A10.FX_New_DS_DX'!BN42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ93+'A10.FX_New_DS_DX'!BO42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK93+'A10.FX_New_DS_DX'!BP42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL93+'A10.FX_New_DS_DX'!BQ42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM93+'A10.FX_New_DS_DX'!BR42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN93+'A10.FX_New_DS_DX'!BS42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO93+'A10.FX_New_DS_DX'!BT42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP93+'A10.FX_New_DS_DX'!BU42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ93+'A10.FX_New_DS_DX'!BV42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR93+'A10.FX_New_DS_DX'!BW42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS93+'A10.FX_New_DS_DX'!BX42","v":0}]
[null,null,"Total Foreign Currency",{"$f":"SUM(D8:D10)","v":2528.0424953484021},2288.7476766011087,2142.9678272345391,2182.4114668410102,1532.5274980240747,1223.7277421589563,1282.6080495908723,906.87561134289263,977.68492141976958,979.90170963073842,943.67147644929855,978.31453895041432,978.44516383088057,976.94368852381172,977.21822014331451,977.39238777740434,983.09564609025369,983.26603678223341,983.35312156941882,575.0388136006253,566.76309260509743,531.27475102203869,531.27475102203869,531.27475102203869,551.0307251282494,527.53733498003635,330.40421973435502,323.29058502727173,298.80601731171282,249.90080990261401,250.5916798138328,249.8218947574394,{"$f":"SUM(AJ8:AJ10)","v":228.37619447464726},233.43351050255515,222.12619092445016,222.12619092445016,153.40046855481003,153.40046855481003,153.40046855481003,114.32871807265713,95.263564798294894,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D12:D18)-D19","v":0},{"$f":"SUM(E12:E18)-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,0.5,{"$f":"E22+1","v":1.5},{"$f":"F22+1","v":2.5},3.5,4.5,5.5,6.5,7.5,8.5,9.5,10.5,11.5,12.5,13.5,14.5,15.5,16.5,17.5,18.5,19.5,20.5,21.5,22.5,23.5,24.5,25.5,26.5,27.5,28.5,29.5,30.5,31.5,32.5,33.5,34.5,35.5,36.5,37.5,38.5,39.5,40.5,41.5,42.5,43.5,44.5,45.5,46.5,47.5,48.5,49.5,50.5,51.5,52.5,53.5,54.5,55.5,56.5,57.5,58.5]
[null,null,null,1,{"$f":"D23+1","v":2},{"$f":"E23+1","v":3},{"$f":"F23+1","v":4},{"$f":"G23+1","v":5},{"$f":"H23+1","v":6},{"$f":"I23+1","v":7},{"$f":"J23+1","v":8},{"$f":"K23+1","v":9},{"$f":"L23+1","v":10},{"$f":"M23+1","v":11},{"$f":"N23+1","v":12},{"$f":"O23+1","v":13},{"$f":"P23+1","v":14},{"$f":"Q23+1","v":15},{"$f":"R23+1","v":16},{"$f":"S23+1","v":17},{"$f":"T23+1","v":18},{"$f":"U23+1","v":19},{"$f":"V23+1","v":20},{"$f":"W23+1","v":21},{"$f":"X23+1","v":22},{"$f":"Y23+1","v":23},{"$f":"Z23+1","v":24},{"$f":"AA23+1","v":25},{"$f":"AB23+1","v":26},{"$f":"AC23+1","v":27},{"$f":"AD23+1","v":28},{"$f":"AE23+1","v":29},{"$f":"AF23+1","v":30},{"$f":"AG23+1","v":31},{"$f":"AH23+1","v":32},{"$f":"AI23+1","v":33},{"$f":"AJ23+1","v":34},{"$f":"AK23+1","v":35},{"$f":"AL23+1","v":36},{"$f":"AM23+1","v":37},{"$f":"AN23+1","v":38},{"$f":"AO23+1","v":39},{"$f":"AP23+1","v":40},{"$f":"AQ23+1","v":41},{"$f":"AR23+1","v":42},{"$f":"AS23+1","v":43},{"$f":"AT23+1","v":44},{"$f":"AU23+1","v":45},{"$f":"AV23+1","v":46},{"$f":"AW23+1","v":47},{"$f":"AX23+1","v":48},{"$f":"AY23+1","v":49},{"$f":"AZ23+1","v":50},{"$f":"BA23+1","v":51},{"$f":"BB23+1","v":52},{"$f":"BC23+1","v":53},{"$f":"BD23+1","v":54},{"$f":"BE23+1","v":55},{"$f":"BF23+1","v":56},{"$f":"BG23+1","v":57},{"$f":"BH23+1","v":58},{"$f":"BI23+1","v":59},{"$f":"BJ23+1","v":60}]
[null,"Baseline Domestic","Principal Payments of Total Debt (in local currency)",{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"E24+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,"T-bills",{"$f":"'A5.MTDS_DS_ABPT_Category'!L$80","v":3831.3046769999996},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$80+'A1.PP_New_Debt'!I68","v":2784.8809074562814},{"$f":"'A5.MTDS_DS_ABPT_Category'!N80+'A1.PP_New_Debt'!J68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O80+'A1.PP_New_Debt'!K68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P80+'A1.PP_New_Debt'!L68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q80+'A1.PP_New_Debt'!M68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R80+'A1.PP_New_Debt'!N68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S80+'A1.PP_New_Debt'!O68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T80+'A1.PP_New_Debt'!P68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U80+'A1.PP_New_Debt'!Q68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V80+'A1.PP_New_Debt'!R68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W80+'A1.PP_New_Debt'!S68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X80+'A1.PP_New_Debt'!T68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y80+'A1.PP_New_Debt'!U68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z80+'A1.PP_New_Debt'!V68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA80+'A1.PP_New_Debt'!W68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB80+'A1.PP_New_Debt'!X68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC80+'A1.PP_New_Debt'!Y68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD80+'A1.PP_New_Debt'!Z68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE80+'A1.PP_New_Debt'!AA68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF80+'A1.PP_New_Debt'!AB68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG80+'A1.PP_New_Debt'!AC68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH80+'A1.PP_New_Debt'!AD68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI80+'A1.PP_New_Debt'!AE68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ80+'A1.PP_New_Debt'!AF68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK80+'A1.PP_New_Debt'!AG68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL80+'A1.PP_New_Debt'!AH68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM80+'A1.PP_New_Debt'!AI68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN80+'A1.PP_New_Debt'!AJ68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO80+'A1.PP_New_Debt'!AK68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP80+'A1.PP_New_Debt'!AL68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ80+'A1.PP_New_Debt'!AM68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR80+'A1.PP_New_Debt'!AN68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS80+'A1.PP_New_Debt'!AO68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT80+'A1.PP_New_Debt'!AP68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU80+'A1.PP_New_Debt'!AQ68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV80+'A1.PP_New_Debt'!AR68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW80+'A1.PP_New_Debt'!AS68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX80+'A1.PP_New_Debt'!AT68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY80+'A1.PP_New_Debt'!AU68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ80+'A1.PP_New_Debt'!AV68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA80+'A1.PP_New_Debt'!AW68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB80+'A1.PP_New_Debt'!AX68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC80+'A1.PP_New_Debt'!AY68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD80+'A1.PP_New_Debt'!AZ68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE80+'A1.PP_New_Debt'!BA68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF80+'A1.PP_New_Debt'!BB68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG80+'A1.PP_New_Debt'!BC68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH80+'A1.PP_New_Debt'!BD68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI80+'A1.PP_New_Debt'!BE68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ80+'A1.PP_New_Debt'!BF68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK80+'A1.PP_New_Debt'!BG68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL80+'A1.PP_New_Debt'!BH68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM80+'A1.PP_New_Debt'!BI68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN80+'A1.PP_New_Debt'!BJ68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO80+'A1.PP_New_Debt'!BK68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP80+'A1.PP_New_Debt'!BL68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ80+'A1.PP_New_Debt'!BM68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR80+'A1.PP_New_Debt'!BN68","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS80+'A1.PP_New_Debt'!BO68","v":0}]
[null,null,"Var",{"$f":"'A5.MTDS_DS_ABPT_Category'!L$81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$81+'A1.PP_New_Debt'!I69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N81+'A1.PP_New_Debt'!J69","v":696.22022686407036},{"$f":"'A5.MTDS_DS_ABPT_Category'!O81+'A1.PP_New_Debt'!K69","v":696.22022686407036},{"$f":"'A5.MTDS_DS_ABPT_Category'!P81+'A1.PP_New_Debt'!L69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q81+'A1.PP_New_Debt'!M69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R81+'A1.PP_New_Debt'!N69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S81+'A1.PP_New_Debt'!O69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T81+'A1.PP_New_Debt'!P69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U81+'A1.PP_New_Debt'!Q69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V81+'A1.PP_New_Debt'!R69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W81+'A1.PP_New_Debt'!S69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X81+'A1.PP_New_Debt'!T69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y81+'A1.PP_New_Debt'!U69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z81+'A1.PP_New_Debt'!V69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA81+'A1.PP_New_Debt'!W69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB81+'A1.PP_New_Debt'!X69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC81+'A1.PP_New_Debt'!Y69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD81+'A1.PP_New_Debt'!Z69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE81+'A1.PP_New_Debt'!AA69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF81+'A1.PP_New_Debt'!AB69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG81+'A1.PP_New_Debt'!AC69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH81+'A1.PP_New_Debt'!AD69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI81+'A1.PP_New_Debt'!AE69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ81+'A1.PP_New_Debt'!AF69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK81+'A1.PP_New_Debt'!AG69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL81+'A1.PP_New_Debt'!AH69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM81+'A1.PP_New_Debt'!AI69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN81+'A1.PP_New_Debt'!AJ69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO81+'A1.PP_New_Debt'!AK69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP81+'A1.PP_New_Debt'!AL69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ81+'A1.PP_New_Debt'!AM69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR81+'A1.PP_New_Debt'!AN69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS81+'A1.PP_New_Debt'!AO69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT81+'A1.PP_New_Debt'!AP69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU81+'A1.PP_New_Debt'!AQ69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV81+'A1.PP_New_Debt'!AR69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW81+'A1.PP_New_Debt'!AS69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX81+'A1.PP_New_Debt'!AT69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY81+'A1.PP_New_Debt'!AU69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ81+'A1.PP_New_Debt'!AV69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA81+'A1.PP_New_Debt'!AW69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB81+'A1.PP_New_Debt'!AX69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC81+'A1.PP_New_Debt'!AY69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD81+'A1.PP_New_Debt'!AZ69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE81+'A1.PP_New_Debt'!BA69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF81+'A1.PP_New_Debt'!BB69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG81+'A1.PP_New_Debt'!BC69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH81+'A1.PP_New_Debt'!BD69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI81+'A1.PP_New_Debt'!BE69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ81+'A1.PP_New_Debt'!BF69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK81+'A1.PP_New_Debt'!BG69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL81+'A1.PP_New_Debt'!BH69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM81+'A1.PP_New_Debt'!BI69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN81+'A1.PP_New_Debt'!BJ69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO81+'A1.PP_New_Debt'!BK69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP81+'A1.PP_New_Debt'!BL69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ81+'A1.PP_New_Debt'!BM69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR81+'A1.PP_New_Debt'!BN69","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS81+'A1.PP_New_Debt'!BO69","v":0}]
[null,null,"Fix",{"$f":"'A5.MTDS_DS_ABPT_Category'!L$82","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$82+'A1.PP_New_Debt'!I70","v":100.37065},{"$f":"'A5.MTDS_DS_ABPT_Category'!N82+'A1.PP_New_Debt'!J70","v":125.31763000000001},{"$f":"'A5.MTDS_DS_ABPT_Category'!O82+'A1.PP_New_Debt'!K70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P82+'A1.PP_New_Debt'!L70","v":2889.636915432035},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q82+'A1.PP_New_Debt'!M70","v":348.11011343203518},{"$f":"'A5.MTDS_DS_ABPT_Category'!R82+'A1.PP_New_Debt'!N70","v":2548.6298739999997},{"$f":"'A5.MTDS_DS_ABPT_Category'!S82+'A1.PP_New_Debt'!O70","v":696.22022686407036},{"$f":"'A5.MTDS_DS_ABPT_Category'!T82+'A1.PP_New_Debt'!P70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U82+'A1.PP_New_Debt'!Q70","v":591.69999999999993},{"$f":"'A5.MTDS_DS_ABPT_Category'!V82+'A1.PP_New_Debt'!R70","v":1392.4404537281407},{"$f":"'A5.MTDS_DS_ABPT_Category'!W82+'A1.PP_New_Debt'!S70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X82+'A1.PP_New_Debt'!T70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y82+'A1.PP_New_Debt'!U70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z82+'A1.PP_New_Debt'!V70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA82+'A1.PP_New_Debt'!W70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB82+'A1.PP_New_Debt'!X70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC82+'A1.PP_New_Debt'!Y70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD82+'A1.PP_New_Debt'!Z70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE82+'A1.PP_New_Debt'!AA70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF82+'A1.PP_New_Debt'!AB70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG82+'A1.PP_New_Debt'!AC70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH82+'A1.PP_New_Debt'!AD70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI82+'A1.PP_New_Debt'!AE70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ82+'A1.PP_New_Debt'!AF70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK82+'A1.PP_New_Debt'!AG70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL82+'A1.PP_New_Debt'!AH70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM82+'A1.PP_New_Debt'!AI70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN82+'A1.PP_New_Debt'!AJ70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO82+'A1.PP_New_Debt'!AK70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP82+'A1.PP_New_Debt'!AL70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ82+'A1.PP_New_Debt'!AM70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR82+'A1.PP_New_Debt'!AN70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS82+'A1.PP_New_Debt'!AO70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT82+'A1.PP_New_Debt'!AP70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU82+'A1.PP_New_Debt'!AQ70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV82+'A1.PP_New_Debt'!AR70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW82+'A1.PP_New_Debt'!AS70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX82+'A1.PP_New_Debt'!AT70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY82+'A1.PP_New_Debt'!AU70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ82+'A1.PP_New_Debt'!AV70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA82+'A1.PP_New_Debt'!AW70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB82+'A1.PP_New_Debt'!AX70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC82+'A1.PP_New_Debt'!AY70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD82+'A1.PP_New_Debt'!AZ70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE82+'A1.PP_New_Debt'!BA70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF82+'A1.PP_New_Debt'!BB70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG82+'A1.PP_New_Debt'!BC70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH82+'A1.PP_New_Debt'!BD70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI82+'A1.PP_New_Debt'!BE70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ82+'A1.PP_New_Debt'!BF70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK82+'A1.PP_New_Debt'!BG70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL82+'A1.PP_New_Debt'!BH70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM82+'A1.PP_New_Debt'!BI70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN82+'A1.PP_New_Debt'!BJ70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO82+'A1.PP_New_Debt'!BK70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP82+'A1.PP_New_Debt'!BL70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ82+'A1.PP_New_Debt'!BM70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR82+'A1.PP_New_Debt'!BN70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS82+'A1.PP_New_Debt'!BO70","v":0}]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$96","v":3831.3046769999996},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$96+'A1.PP_New_Debt'!I73","v":2784.8809074562814},{"$f":"'A5.MTDS_DS_ABPT_Category'!N96+'A1.PP_New_Debt'!J73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O96+'A1.PP_New_Debt'!K73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P96+'A1.PP_New_Debt'!L73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q96+'A1.PP_New_Debt'!M73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R96+'A1.PP_New_Debt'!N73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S96+'A1.PP_New_Debt'!O73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T96+'A1.PP_New_Debt'!P73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U96+'A1.PP_New_Debt'!Q73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V96+'A1.PP_New_Debt'!R73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W96+'A1.PP_New_Debt'!S73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X96+'A1.PP_New_Debt'!T73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y96+'A1.PP_New_Debt'!U73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z96+'A1.PP_New_Debt'!V73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA96+'A1.PP_New_Debt'!W73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB96+'A1.PP_New_Debt'!X73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC96+'A1.PP_New_Debt'!Y73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD96+'A1.PP_New_Debt'!Z73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE96+'A1.PP_New_Debt'!AA73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF96+'A1.PP_New_Debt'!AB73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG96+'A1.PP_New_Debt'!AC73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH96+'A1.PP_New_Debt'!AD73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI96+'A1.PP_New_Debt'!AE73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ96+'A1.PP_New_Debt'!AF73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK96+'A1.PP_New_Debt'!AG73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL96+'A1.PP_New_Debt'!AH73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM96+'A1.PP_New_Debt'!AI73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN96+'A1.PP_New_Debt'!AJ73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO96+'A1.PP_New_Debt'!AK73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP96+'A1.PP_New_Debt'!AL73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ96+'A1.PP_New_Debt'!AM73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR96+'A1.PP_New_Debt'!AN73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS96+'A1.PP_New_Debt'!AO73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT96+'A1.PP_New_Debt'!AP73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU96+'A1.PP_New_Debt'!AQ73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV96+'A1.PP_New_Debt'!AR73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW96+'A1.PP_New_Debt'!AS73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX96+'A1.PP_New_Debt'!AT73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY96+'A1.PP_New_Debt'!AU73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ96+'A1.PP_New_Debt'!AV73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA96+'A1.PP_New_Debt'!AW73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB96+'A1.PP_New_Debt'!AX73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC96+'A1.PP_New_Debt'!AY73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD96+'A1.PP_New_Debt'!AZ73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE96+'A1.PP_New_Debt'!BA73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF96+'A1.PP_New_Debt'!BB73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG96+'A1.PP_New_Debt'!BC73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH96+'A1.PP_New_Debt'!BD73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI96+'A1.PP_New_Debt'!BE73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ96+'A1.PP_New_Debt'!BF73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK96+'A1.PP_New_Debt'!BG73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL96+'A1.PP_New_Debt'!BH73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM96+'A1.PP_New_Debt'!BI73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN96+'A1.PP_New_Debt'!BJ73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO96+'A1.PP_New_Debt'!BK73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP96+'A1.PP_New_Debt'!BL73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ96+'A1.PP_New_Debt'!BM73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR96+'A1.PP_New_Debt'!BN73","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS96+'A1.PP_New_Debt'!BO73","v":0}]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$97","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$97+'A1.PP_New_Debt'!I74","v":100.37065},{"$f":"'A5.MTDS_DS_ABPT_Category'!N97+'A1.PP_New_Debt'!J74","v":821.53785686407036},{"$f":"'A5.MTDS_DS_ABPT_Category'!O97+'A1.PP_New_Debt'!K74","v":696.22022686407036},{"$f":"'A5.MTDS_DS_ABPT_Category'!P97+'A1.PP_New_Debt'!L74","v":2889.636915432035},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q97+'A1.PP_New_Debt'!M74","v":348.11011343203518},{"$f":"'A5.MTDS_DS_ABPT_Category'!R97+'A1.PP_New_Debt'!N74","v":2548.6298739999997},{"$f":"'A5.MTDS_DS_ABPT_Category'!S97+'A1.PP_New_Debt'!O74","v":696.22022686407036},{"$f":"'A5.MTDS_DS_ABPT_Category'!T97+'A1.PP_New_Debt'!P74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U97+'A1.PP_New_Debt'!Q74","v":591.69999999999993},{"$f":"'A5.MTDS_DS_ABPT_Category'!V97+'A1.PP_New_Debt'!R74","v":1392.4404537281407},{"$f":"'A5.MTDS_DS_ABPT_Category'!W97+'A1.PP_New_Debt'!S74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X97+'A1.PP_New_Debt'!T74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y97+'A1.PP_New_Debt'!U74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z97+'A1.PP_New_Debt'!V74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA97+'A1.PP_New_Debt'!W74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB97+'A1.PP_New_Debt'!X74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC97+'A1.PP_New_Debt'!Y74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD97+'A1.PP_New_Debt'!Z74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE97+'A1.PP_New_Debt'!AA74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF97+'A1.PP_New_Debt'!AB74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG97+'A1.PP_New_Debt'!AC74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH97+'A1.PP_New_Debt'!AD74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI97+'A1.PP_New_Debt'!AE74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ97+'A1.PP_New_Debt'!AF74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK97+'A1.PP_New_Debt'!AG74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL97+'A1.PP_New_Debt'!AH74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM97+'A1.PP_New_Debt'!AI74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN97+'A1.PP_New_Debt'!AJ74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO97+'A1.PP_New_Debt'!AK74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP97+'A1.PP_New_Debt'!AL74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ97+'A1.PP_New_Debt'!AM74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR97+'A1.PP_New_Debt'!AN74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS97+'A1.PP_New_Debt'!AO74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT97+'A1.PP_New_Debt'!AP74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU97+'A1.PP_New_Debt'!AQ74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV97+'A1.PP_New_Debt'!AR74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW97+'A1.PP_New_Debt'!AS74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX97+'A1.PP_New_Debt'!AT74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY97+'A1.PP_New_Debt'!AU74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ97+'A1.PP_New_Debt'!AV74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA97+'A1.PP_New_Debt'!AW74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB97+'A1.PP_New_Debt'!AX74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC97+'A1.PP_New_Debt'!AY74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD97+'A1.PP_New_Debt'!AZ74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE97+'A1.PP_New_Debt'!BA74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF97+'A1.PP_New_Debt'!BB74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG97+'A1.PP_New_Debt'!BC74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH97+'A1.PP_New_Debt'!BD74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI97+'A1.PP_New_Debt'!BE74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ97+'A1.PP_New_Debt'!BF74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK97+'A1.PP_New_Debt'!BG74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL97+'A1.PP_New_Debt'!BH74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM97+'A1.PP_New_Debt'!BI74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN97+'A1.PP_New_Debt'!BJ74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO97+'A1.PP_New_Debt'!BK74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP97+'A1.PP_New_Debt'!BL74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ97+'A1.PP_New_Debt'!BM74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR97+'A1.PP_New_Debt'!BN74","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS97+'A1.PP_New_Debt'!BO74","v":0}]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$98","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$98+'A1.PP_New_Debt'!I75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N98+'A1.PP_New_Debt'!J75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O98+'A1.PP_New_Debt'!K75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P98+'A1.PP_New_Debt'!L75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q98+'A1.PP_New_Debt'!M75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R98+'A1.PP_New_Debt'!N75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S98+'A1.PP_New_Debt'!O75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T98+'A1.PP_New_Debt'!P75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U98+'A1.PP_New_Debt'!Q75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V98+'A1.PP_New_Debt'!R75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W98+'A1.PP_New_Debt'!S75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X98+'A1.PP_New_Debt'!T75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y98+'A1.PP_New_Debt'!U75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z98+'A1.PP_New_Debt'!V75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA98+'A1.PP_New_Debt'!W75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB98+'A1.PP_New_Debt'!X75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC98+'A1.PP_New_Debt'!Y75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD98+'A1.PP_New_Debt'!Z75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE98+'A1.PP_New_Debt'!AA75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF98+'A1.PP_New_Debt'!AB75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG98+'A1.PP_New_Debt'!AC75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH98+'A1.PP_New_Debt'!AD75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI98+'A1.PP_New_Debt'!AE75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ98+'A1.PP_New_Debt'!AF75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK98+'A1.PP_New_Debt'!AG75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL98+'A1.PP_New_Debt'!AH75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM98+'A1.PP_New_Debt'!AI75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN98+'A1.PP_New_Debt'!AJ75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO98+'A1.PP_New_Debt'!AK75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP98+'A1.PP_New_Debt'!AL75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ98+'A1.PP_New_Debt'!AM75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR98+'A1.PP_New_Debt'!AN75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS98+'A1.PP_New_Debt'!AO75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT98+'A1.PP_New_Debt'!AP75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU98+'A1.PP_New_Debt'!AQ75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV98+'A1.PP_New_Debt'!AR75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW98+'A1.PP_New_Debt'!AS75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX98+'A1.PP_New_Debt'!AT75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY98+'A1.PP_New_Debt'!AU75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ98+'A1.PP_New_Debt'!AV75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA98+'A1.PP_New_Debt'!AW75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB98+'A1.PP_New_Debt'!AX75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC98+'A1.PP_New_Debt'!AY75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD98+'A1.PP_New_Debt'!AZ75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE98+'A1.PP_New_Debt'!BA75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF98+'A1.PP_New_Debt'!BB75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG98+'A1.PP_New_Debt'!BC75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH98+'A1.PP_New_Debt'!BD75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI98+'A1.PP_New_Debt'!BE75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ98+'A1.PP_New_Debt'!BF75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK98+'A1.PP_New_Debt'!BG75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL98+'A1.PP_New_Debt'!BH75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM98+'A1.PP_New_Debt'!BI75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN98+'A1.PP_New_Debt'!BJ75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO98+'A1.PP_New_Debt'!BK75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP98+'A1.PP_New_Debt'!BL75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ98+'A1.PP_New_Debt'!BM75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR98+'A1.PP_New_Debt'!BN75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS98+'A1.PP_New_Debt'!BO75","v":0}]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$99","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$99+'A1.PP_New_Debt'!I76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N99+'A1.PP_New_Debt'!J76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O99+'A1.PP_New_Debt'!K76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P99+'A1.PP_New_Debt'!L76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q99+'A1.PP_New_Debt'!M76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R99+'A1.PP_New_Debt'!N76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S99+'A1.PP_New_Debt'!O76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T99+'A1.PP_New_Debt'!P76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U99+'A1.PP_New_Debt'!Q76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V99+'A1.PP_New_Debt'!R76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W99+'A1.PP_New_Debt'!S76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X99+'A1.PP_New_Debt'!T76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y99+'A1.PP_New_Debt'!U76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z99+'A1.PP_New_Debt'!V76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA99+'A1.PP_New_Debt'!W76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB99+'A1.PP_New_Debt'!X76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC99+'A1.PP_New_Debt'!Y76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD99+'A1.PP_New_Debt'!Z76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE99+'A1.PP_New_Debt'!AA76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF99+'A1.PP_New_Debt'!AB76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG99+'A1.PP_New_Debt'!AC76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH99+'A1.PP_New_Debt'!AD76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI99+'A1.PP_New_Debt'!AE76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ99+'A1.PP_New_Debt'!AF76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK99+'A1.PP_New_Debt'!AG76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL99+'A1.PP_New_Debt'!AH76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM99+'A1.PP_New_Debt'!AI76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN99+'A1.PP_New_Debt'!AJ76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO99+'A1.PP_New_Debt'!AK76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP99+'A1.PP_New_Debt'!AL76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ99+'A1.PP_New_Debt'!AM76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR99+'A1.PP_New_Debt'!AN76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS99+'A1.PP_New_Debt'!AO76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT99+'A1.PP_New_Debt'!AP76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU99+'A1.PP_New_Debt'!AQ76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV99+'A1.PP_New_Debt'!AR76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW99+'A1.PP_New_Debt'!AS76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX99+'A1.PP_New_Debt'!AT76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY99+'A1.PP_New_Debt'!AU76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ99+'A1.PP_New_Debt'!AV76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA99+'A1.PP_New_Debt'!AW76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB99+'A1.PP_New_Debt'!AX76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC99+'A1.PP_New_Debt'!AY76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD99+'A1.PP_New_Debt'!AZ76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE99+'A1.PP_New_Debt'!BA76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF99+'A1.PP_New_Debt'!BB76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG99+'A1.PP_New_Debt'!BC76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH99+'A1.PP_New_Debt'!BD76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI99+'A1.PP_New_Debt'!BE76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ99+'A1.PP_New_Debt'!BF76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK99+'A1.PP_New_Debt'!BG76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL99+'A1.PP_New_Debt'!BH76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM99+'A1.PP_New_Debt'!BI76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN99+'A1.PP_New_Debt'!BJ76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO99+'A1.PP_New_Debt'!BK76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP99+'A1.PP_New_Debt'!BL76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ99+'A1.PP_New_Debt'!BM76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR99+'A1.PP_New_Debt'!BN76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS99+'A1.PP_New_Debt'!BO76","v":0}]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$100","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$100+'A1.PP_New_Debt'!I77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N100+'A1.PP_New_Debt'!J77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O100+'A1.PP_New_Debt'!K77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P100+'A1.PP_New_Debt'!L77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q100+'A1.PP_New_Debt'!M77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R100+'A1.PP_New_Debt'!N77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S100+'A1.PP_New_Debt'!O77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T100+'A1.PP_New_Debt'!P77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U100+'A1.PP_New_Debt'!Q77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V100+'A1.PP_New_Debt'!R77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W100+'A1.PP_New_Debt'!S77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X100+'A1.PP_New_Debt'!T77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y100+'A1.PP_New_Debt'!U77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z100+'A1.PP_New_Debt'!V77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA100+'A1.PP_New_Debt'!W77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB100+'A1.PP_New_Debt'!X77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC100+'A1.PP_New_Debt'!Y77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD100+'A1.PP_New_Debt'!Z77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE100+'A1.PP_New_Debt'!AA77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF100+'A1.PP_New_Debt'!AB77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG100+'A1.PP_New_Debt'!AC77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH100+'A1.PP_New_Debt'!AD77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI100+'A1.PP_New_Debt'!AE77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ100+'A1.PP_New_Debt'!AF77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK100+'A1.PP_New_Debt'!AG77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL100+'A1.PP_New_Debt'!AH77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM100+'A1.PP_New_Debt'!AI77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN100+'A1.PP_New_Debt'!AJ77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO100+'A1.PP_New_Debt'!AK77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP100+'A1.PP_New_Debt'!AL77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ100+'A1.PP_New_Debt'!AM77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR100+'A1.PP_New_Debt'!AN77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS100+'A1.PP_New_Debt'!AO77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT100+'A1.PP_New_Debt'!AP77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU100+'A1.PP_New_Debt'!AQ77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV100+'A1.PP_New_Debt'!AR77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW100+'A1.PP_New_Debt'!AS77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX100+'A1.PP_New_Debt'!AT77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY100+'A1.PP_New_Debt'!AU77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ100+'A1.PP_New_Debt'!AV77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA100+'A1.PP_New_Debt'!AW77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB100+'A1.PP_New_Debt'!AX77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC100+'A1.PP_New_Debt'!AY77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD100+'A1.PP_New_Debt'!AZ77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE100+'A1.PP_New_Debt'!BA77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF100+'A1.PP_New_Debt'!BB77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG100+'A1.PP_New_Debt'!BC77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH100+'A1.PP_New_Debt'!BD77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI100+'A1.PP_New_Debt'!BE77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ100+'A1.PP_New_Debt'!BF77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK100+'A1.PP_New_Debt'!BG77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL100+'A1.PP_New_Debt'!BH77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM100+'A1.PP_New_Debt'!BI77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN100+'A1.PP_New_Debt'!BJ77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO100+'A1.PP_New_Debt'!BK77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP100+'A1.PP_New_Debt'!BL77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ100+'A1.PP_New_Debt'!BM77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR100+'A1.PP_New_Debt'!BN77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS100+'A1.PP_New_Debt'!BO77","v":0}]
[null,null,{"$f":"Input_2!$G$48","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$101","v":0}]
[null,null,{"$f":"Input_2!$G$49","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$102","v":0}]
[null,null,"Total Domestic Currency",{"$f":"SUM(D25:D27)","v":3831.3046769999996},2885.2515574562813,821.53785686407036,696.22022686407036,2889.636915432035,348.11011343203518,2548.6298739999997,696.22022686407036,0,591.69999999999993,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ25:AJ27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D29:D35)-D36","v":0},{"$f":"SUM(E29:E35)-E36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Debt\nForeign Currency and \nBaseline Domestic Currency",null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"E39+1","v":2027},{"$f":"F39+1","v":2028},{"$f":"G39+1","v":2029},{"$f":"H39+1","v":2030},{"$f":"I39+1","v":2031},{"$f":"J39+1","v":2032},{"$f":"K39+1","v":2033},{"$f":"L39+1","v":2034},{"$f":"M39+1","v":2035},{"$f":"N39+1","v":2036},{"$f":"O39+1","v":2037},{"$f":"P39+1","v":2038},{"$f":"Q39+1","v":2039},{"$f":"R39+1","v":2040},{"$f":"S39+1","v":2041},{"$f":"T39+1","v":2042},{"$f":"U39+1","v":2043},{"$f":"V39+1","v":2044},{"$f":"W39+1","v":2045},{"$f":"X39+1","v":2046},{"$f":"Y39+1","v":2047},{"$f":"Z39+1","v":2048},{"$f":"AA39+1","v":2049},{"$f":"AB39+1","v":2050},{"$f":"AC39+1","v":2051},{"$f":"AD39+1","v":2052},{"$f":"AE39+1","v":2053},{"$f":"AF39+1","v":2054},{"$f":"AG39+1","v":2055},{"$f":"AH39+1","v":2056},{"$f":"AI39+1","v":2057},{"$f":"AJ39+1","v":2058},{"$f":"AK39+1","v":2059},{"$f":"AL39+1","v":2060},{"$f":"AM39+1","v":2061},{"$f":"AN39+1","v":2062},{"$f":"AO39+1","v":2063},{"$f":"AP39+1","v":2064},{"$f":"AQ39+1","v":2065},{"$f":"AR39+1","v":2066},{"$f":"AS39+1","v":2067},{"$f":"AT39+1","v":2068},{"$f":"AU39+1","v":2069},{"$f":"AV39+1","v":2070},{"$f":"AW39+1","v":2071},{"$f":"AX39+1","v":2072},{"$f":"AY39+1","v":2073},{"$f":"AZ39+1","v":2074},{"$f":"BA39+1","v":2075},{"$f":"BB39+1","v":2076},{"$f":"BC39+1","v":2077},{"$f":"BD39+1","v":2078},{"$f":"BE39+1","v":2079},{"$f":"BF39+1","v":2080},{"$f":"BG39+1","v":2081},{"$f":"BH39+1","v":2082},{"$f":"BI39+1","v":2083},{"$f":"BJ39+1","v":2084}]
[null,null,"T-bills",{"$f":"D8+D25","v":3831.3046769999996},2784.8809074562814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ8+AJ25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",{"$f":"D9+D26","v":959.16972160542423},1087.0234374820632,1671.5105180785617,1633.9424026138956,613.00272948833481,657.55550481789714,505.45487658534938,144.0634222232207,144.0634222232207,144.0634222232207,98.515885083532154,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,0,0,0,0,0,0,{"$f":"AJ9+AJ26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",{"$f":"D10+D27","v":1568.8727737429779},1302.0948891190458,1292.9951660200479,1244.6892910911847,3809.1616839677749,914.28235077309432,3325.7830470055228,1459.0324159837423,833.62149919654894,1427.5382874075176,2237.5960450939074,882.16231862829386,882.29294350876012,880.79146820169126,881.06599982119405,881.24016745528388,886.94342576813324,887.11381646011296,887.20090124729836,478.88659327850485,470.61087228297697,435.12253069991823,435.12253069991823,435.12253069991823,454.87850480612894,431.38511465791589,330.40421973435502,323.29058502727173,298.80601731171282,249.90080990261401,250.5916798138328,249.8218947574394,{"$f":"AJ10+AJ27","v":228.37619447464726},233.43351050255515,222.12619092445016,222.12619092445016,153.40046855481003,153.40046855481003,153.40046855481003,114.32871807265713,95.263564798294894,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Foreign Currency & Domestic Baseline",{"$f":"D19+D36","v":6359.3471723484017},5173.9992340573899,2964.5056840986094,2878.6316937050806,4422.1644134561102,1571.8378555909915,3831.237923590872,1603.095838206963,977.68492141976958,1571.6017096307382,2336.1119301774393,978.31453895041432,978.44516383088057,976.94368852381172,977.21822014331451,977.39238777740434,983.09564609025369,983.26603678223341,983.35312156941882,575.0388136006253,566.76309260509743,531.27475102203869,531.27475102203869,531.27475102203869,551.0307251282494,527.53733498003635,330.40421973435502,323.29058502727173,298.80601731171282,249.90080990261401,250.5916798138328,249.8218947574394,{"$f":"AJ19+AJ36","v":228.37619447464726},233.43351050255515,222.12619092445016,222.12619092445016,153.40046855481003,153.40046855481003,153.40046855481003,114.32871807265713,95.263564798294894,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Alternative Domestic","Principal Payments of Total Debt (in local currency)",{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"E48+1","v":2027},{"$f":"F48+1","v":2028},{"$f":"G48+1","v":2029},{"$f":"H48+1","v":2030},{"$f":"I48+1","v":2031},{"$f":"J48+1","v":2032},{"$f":"K48+1","v":2033},{"$f":"L48+1","v":2034},{"$f":"M48+1","v":2035},{"$f":"N48+1","v":2036},{"$f":"O48+1","v":2037},{"$f":"P48+1","v":2038},{"$f":"Q48+1","v":2039},{"$f":"R48+1","v":2040},{"$f":"S48+1","v":2041},{"$f":"T48+1","v":2042},{"$f":"U48+1","v":2043},{"$f":"V48+1","v":2044},{"$f":"W48+1","v":2045},{"$f":"X48+1","v":2046},{"$f":"Y48+1","v":2047},{"$f":"Z48+1","v":2048},{"$f":"AA48+1","v":2049},{"$f":"AB48+1","v":2050},{"$f":"AC48+1","v":2051},{"$f":"AD48+1","v":2052},{"$f":"AE48+1","v":2053},{"$f":"AF48+1","v":2054},{"$f":"AG48+1","v":2055},{"$f":"AH48+1","v":2056},{"$f":"AI48+1","v":2057},{"$f":"AJ48+1","v":2058},{"$f":"AK48+1","v":2059},{"$f":"AL48+1","v":2060},{"$f":"AM48+1","v":2061},{"$f":"AN48+1","v":2062},{"$f":"AO48+1","v":2063},{"$f":"AP48+1","v":2064},{"$f":"AQ48+1","v":2065},{"$f":"AR48+1","v":2066},{"$f":"AS48+1","v":2067},{"$f":"AT48+1","v":2068},{"$f":"AU48+1","v":2069},{"$f":"AV48+1","v":2070},{"$f":"AW48+1","v":2071},{"$f":"AX48+1","v":2072},{"$f":"AY48+1","v":2073},{"$f":"AZ48+1","v":2074},{"$f":"BA48+1","v":2075},{"$f":"BB48+1","v":2076},{"$f":"BC48+1","v":2077},{"$f":"BD48+1","v":2078},{"$f":"BE48+1","v":2079},{"$f":"BF48+1","v":2080},{"$f":"BG48+1","v":2081},{"$f":"BH48+1","v":2082},{"$f":"BI48+1","v":2083},{"$f":"BJ48+1","v":2084}]
[null,null,"T-bills",{"$f":"'A5.MTDS_DS_ABPT_Category'!L$80","v":3831.3046769999996},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$80+'A1.PP_New_Debt'!I106","v":3550},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$80+'A1.PP_New_Debt'!J106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$80+'A1.PP_New_Debt'!K106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$80+'A1.PP_New_Debt'!L106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$80+'A1.PP_New_Debt'!M106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$80+'A1.PP_New_Debt'!N106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$80+'A1.PP_New_Debt'!O106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$80+'A1.PP_New_Debt'!P106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$80+'A1.PP_New_Debt'!Q106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$80+'A1.PP_New_Debt'!R106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$80+'A1.PP_New_Debt'!S106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$80+'A1.PP_New_Debt'!T106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$80+'A1.PP_New_Debt'!U106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$80+'A1.PP_New_Debt'!V106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$80+'A1.PP_New_Debt'!W106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$80+'A1.PP_New_Debt'!X106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$80+'A1.PP_New_Debt'!Y106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$80+'A1.PP_New_Debt'!Z106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$80+'A1.PP_New_Debt'!AA106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$80+'A1.PP_New_Debt'!AB106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$80+'A1.PP_New_Debt'!AC106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$80+'A1.PP_New_Debt'!AD106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$80+'A1.PP_New_Debt'!AE106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$80+'A1.PP_New_Debt'!AF106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$80+'A1.PP_New_Debt'!AG106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$80+'A1.PP_New_Debt'!AH106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$80+'A1.PP_New_Debt'!AI106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$80+'A1.PP_New_Debt'!AJ106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$80+'A1.PP_New_Debt'!AK106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$80+'A1.PP_New_Debt'!AL106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$80+'A1.PP_New_Debt'!AM106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$80+'A1.PP_New_Debt'!AN106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$80+'A1.PP_New_Debt'!AO106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$80+'A1.PP_New_Debt'!AP106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$80+'A1.PP_New_Debt'!AQ106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$80+'A1.PP_New_Debt'!AR106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$80+'A1.PP_New_Debt'!AS106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$80+'A1.PP_New_Debt'!AT106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$80+'A1.PP_New_Debt'!AU106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$80+'A1.PP_New_Debt'!AV106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$80+'A1.PP_New_Debt'!AW106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$80+'A1.PP_New_Debt'!AX106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$80+'A1.PP_New_Debt'!AY106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$80+'A1.PP_New_Debt'!AZ106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$80+'A1.PP_New_Debt'!BA106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$80+'A1.PP_New_Debt'!BB106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$80+'A1.PP_New_Debt'!BC106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$80+'A1.PP_New_Debt'!BD106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$80+'A1.PP_New_Debt'!BE106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$80+'A1.PP_New_Debt'!BF106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$80+'A1.PP_New_Debt'!BG106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$80+'A1.PP_New_Debt'!BH106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$80+'A1.PP_New_Debt'!BI106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$80+'A1.PP_New_Debt'!BJ106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$80+'A1.PP_New_Debt'!BK106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$80+'A1.PP_New_Debt'!BL106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$80+'A1.PP_New_Debt'!BM106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$80+'A1.PP_New_Debt'!BN106","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$80+'A1.PP_New_Debt'!BO106","v":0}]
[null,null,"Var",{"$f":"'A5.MTDS_DS_ABPT_Category'!L$81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$81+'A1.PP_New_Debt'!I107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$81+'A1.PP_New_Debt'!J107","v":1000},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$81+'A1.PP_New_Debt'!K107","v":1000},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$81+'A1.PP_New_Debt'!L107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$81+'A1.PP_New_Debt'!M107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$81+'A1.PP_New_Debt'!N107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$81+'A1.PP_New_Debt'!O107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$81+'A1.PP_New_Debt'!P107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$81+'A1.PP_New_Debt'!Q107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$81+'A1.PP_New_Debt'!R107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$81+'A1.PP_New_Debt'!S107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$81+'A1.PP_New_Debt'!T107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$81+'A1.PP_New_Debt'!U107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$81+'A1.PP_New_Debt'!V107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$81+'A1.PP_New_Debt'!W107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$81+'A1.PP_New_Debt'!X107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$81+'A1.PP_New_Debt'!Y107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$81+'A1.PP_New_Debt'!Z107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$81+'A1.PP_New_Debt'!AA107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$81+'A1.PP_New_Debt'!AB107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$81+'A1.PP_New_Debt'!AC107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$81+'A1.PP_New_Debt'!AD107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$81+'A1.PP_New_Debt'!AE107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$81+'A1.PP_New_Debt'!AF107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$81+'A1.PP_New_Debt'!AG107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$81+'A1.PP_New_Debt'!AH107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$81+'A1.PP_New_Debt'!AI107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$81+'A1.PP_New_Debt'!AJ107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$81+'A1.PP_New_Debt'!AK107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$81+'A1.PP_New_Debt'!AL107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$81+'A1.PP_New_Debt'!AM107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$81+'A1.PP_New_Debt'!AN107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$81+'A1.PP_New_Debt'!AO107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$81+'A1.PP_New_Debt'!AP107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$81+'A1.PP_New_Debt'!AQ107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$81+'A1.PP_New_Debt'!AR107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$81+'A1.PP_New_Debt'!AS107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$81+'A1.PP_New_Debt'!AT107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$81+'A1.PP_New_Debt'!AU107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$81+'A1.PP_New_Debt'!AV107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$81+'A1.PP_New_Debt'!AW107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$81+'A1.PP_New_Debt'!AX107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$81+'A1.PP_New_Debt'!AY107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$81+'A1.PP_New_Debt'!AZ107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$81+'A1.PP_New_Debt'!BA107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$81+'A1.PP_New_Debt'!BB107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$81+'A1.PP_New_Debt'!BC107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$81+'A1.PP_New_Debt'!BD107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$81+'A1.PP_New_Debt'!BE107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$81+'A1.PP_New_Debt'!BF107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$81+'A1.PP_New_Debt'!BG107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$81+'A1.PP_New_Debt'!BH107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$81+'A1.PP_New_Debt'!BI107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$81+'A1.PP_New_Debt'!BJ107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$81+'A1.PP_New_Debt'!BK107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$81+'A1.PP_New_Debt'!BL107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$81+'A1.PP_New_Debt'!BM107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$81+'A1.PP_New_Debt'!BN107","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$81+'A1.PP_New_Debt'!BO107","v":0}]
[null,null,"Fix",{"$f":"'A5.MTDS_DS_ABPT_Category'!L$82","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$82+'A1.PP_New_Debt'!I108","v":100.37065},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$82+'A1.PP_New_Debt'!J108","v":125.31763000000001},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$82+'A1.PP_New_Debt'!K108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$82+'A1.PP_New_Debt'!L108","v":2841.5268019999999},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$82+'A1.PP_New_Debt'!M108","v":300},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$82+'A1.PP_New_Debt'!N108","v":2548.6298739999997},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$82+'A1.PP_New_Debt'!O108","v":600},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$82+'A1.PP_New_Debt'!P108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$82+'A1.PP_New_Debt'!Q108","v":591.69999999999993},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$82+'A1.PP_New_Debt'!R108","v":450},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$82+'A1.PP_New_Debt'!S108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$82+'A1.PP_New_Debt'!T108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$82+'A1.PP_New_Debt'!U108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$82+'A1.PP_New_Debt'!V108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$82+'A1.PP_New_Debt'!W108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$82+'A1.PP_New_Debt'!X108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$82+'A1.PP_New_Debt'!Y108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$82+'A1.PP_New_Debt'!Z108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$82+'A1.PP_New_Debt'!AA108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$82+'A1.PP_New_Debt'!AB108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$82+'A1.PP_New_Debt'!AC108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$82+'A1.PP_New_Debt'!AD108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$82+'A1.PP_New_Debt'!AE108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$82+'A1.PP_New_Debt'!AF108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$82+'A1.PP_New_Debt'!AG108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$82+'A1.PP_New_Debt'!AH108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$82+'A1.PP_New_Debt'!AI108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$82+'A1.PP_New_Debt'!AJ108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$82+'A1.PP_New_Debt'!AK108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$82+'A1.PP_New_Debt'!AL108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$82+'A1.PP_New_Debt'!AM108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$82+'A1.PP_New_Debt'!AN108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$82+'A1.PP_New_Debt'!AO108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$82+'A1.PP_New_Debt'!AP108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$82+'A1.PP_New_Debt'!AQ108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$82+'A1.PP_New_Debt'!AR108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$82+'A1.PP_New_Debt'!AS108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$82+'A1.PP_New_Debt'!AT108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$82+'A1.PP_New_Debt'!AU108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$82+'A1.PP_New_Debt'!AV108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$82+'A1.PP_New_Debt'!AW108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$82+'A1.PP_New_Debt'!AX108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$82+'A1.PP_New_Debt'!AY108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$82+'A1.PP_New_Debt'!AZ108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$82+'A1.PP_New_Debt'!BA108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$82+'A1.PP_New_Debt'!BB108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$82+'A1.PP_New_Debt'!BC108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$82+'A1.PP_New_Debt'!BD108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$82+'A1.PP_New_Debt'!BE108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$82+'A1.PP_New_Debt'!BF108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$82+'A1.PP_New_Debt'!BG108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$82+'A1.PP_New_Debt'!BH108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$82+'A1.PP_New_Debt'!BI108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$82+'A1.PP_New_Debt'!BJ108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$82+'A1.PP_New_Debt'!BK108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$82+'A1.PP_New_Debt'!BL108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$82+'A1.PP_New_Debt'!BM108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$82+'A1.PP_New_Debt'!BN108","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$82+'A1.PP_New_Debt'!BO108","v":0}]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$96","v":3831.3046769999996},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$96+'A1.PP_New_Debt'!I111","v":3550},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$96+'A1.PP_New_Debt'!J111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$96+'A1.PP_New_Debt'!K111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$96+'A1.PP_New_Debt'!L111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$96+'A1.PP_New_Debt'!M111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$96+'A1.PP_New_Debt'!N111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$96+'A1.PP_New_Debt'!O111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$96+'A1.PP_New_Debt'!P111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$96+'A1.PP_New_Debt'!Q111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$96+'A1.PP_New_Debt'!R111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$96+'A1.PP_New_Debt'!S111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$96+'A1.PP_New_Debt'!T111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$96+'A1.PP_New_Debt'!U111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$96+'A1.PP_New_Debt'!V111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$96+'A1.PP_New_Debt'!W111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$96+'A1.PP_New_Debt'!X111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$96+'A1.PP_New_Debt'!Y111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$96+'A1.PP_New_Debt'!Z111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$96+'A1.PP_New_Debt'!AA111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$96+'A1.PP_New_Debt'!AB111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$96+'A1.PP_New_Debt'!AC111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$96+'A1.PP_New_Debt'!AD111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$96+'A1.PP_New_Debt'!AE111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$96+'A1.PP_New_Debt'!AF111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$96+'A1.PP_New_Debt'!AG111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$96+'A1.PP_New_Debt'!AH111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$96+'A1.PP_New_Debt'!AI111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$96+'A1.PP_New_Debt'!AJ111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$96+'A1.PP_New_Debt'!AK111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$96+'A1.PP_New_Debt'!AL111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$96+'A1.PP_New_Debt'!AM111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$96+'A1.PP_New_Debt'!AN111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$96+'A1.PP_New_Debt'!AO111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$96+'A1.PP_New_Debt'!AP111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$96+'A1.PP_New_Debt'!AQ111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$96+'A1.PP_New_Debt'!AR111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$96+'A1.PP_New_Debt'!AS111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$96+'A1.PP_New_Debt'!AT111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$96+'A1.PP_New_Debt'!AU111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$96+'A1.PP_New_Debt'!AV111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$96+'A1.PP_New_Debt'!AW111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$96+'A1.PP_New_Debt'!AX111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$96+'A1.PP_New_Debt'!AY111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$96+'A1.PP_New_Debt'!AZ111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$96+'A1.PP_New_Debt'!BA111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$96+'A1.PP_New_Debt'!BB111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$96+'A1.PP_New_Debt'!BC111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$96+'A1.PP_New_Debt'!BD111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$96+'A1.PP_New_Debt'!BE111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$96+'A1.PP_New_Debt'!BF111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$96+'A1.PP_New_Debt'!BG111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$96+'A1.PP_New_Debt'!BH111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$96+'A1.PP_New_Debt'!BI111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$96+'A1.PP_New_Debt'!BJ111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$96+'A1.PP_New_Debt'!BK111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$96+'A1.PP_New_Debt'!BL111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$96+'A1.PP_New_Debt'!BM111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$96+'A1.PP_New_Debt'!BN111","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$96+'A1.PP_New_Debt'!BO111","v":0}]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$97","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$97+'A1.PP_New_Debt'!I112","v":100.37065},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$97+'A1.PP_New_Debt'!J112","v":1125.31763},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$97+'A1.PP_New_Debt'!K112","v":1000},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$97+'A1.PP_New_Debt'!L112","v":2841.5268019999999},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$97+'A1.PP_New_Debt'!M112","v":300},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$97+'A1.PP_New_Debt'!N112","v":2548.6298739999997},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$97+'A1.PP_New_Debt'!O112","v":600},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$97+'A1.PP_New_Debt'!P112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$97+'A1.PP_New_Debt'!Q112","v":591.69999999999993},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$97+'A1.PP_New_Debt'!R112","v":450},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$97+'A1.PP_New_Debt'!S112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$97+'A1.PP_New_Debt'!T112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$97+'A1.PP_New_Debt'!U112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$97+'A1.PP_New_Debt'!V112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$97+'A1.PP_New_Debt'!W112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$97+'A1.PP_New_Debt'!X112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$97+'A1.PP_New_Debt'!Y112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$97+'A1.PP_New_Debt'!Z112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$97+'A1.PP_New_Debt'!AA112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$97+'A1.PP_New_Debt'!AB112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$97+'A1.PP_New_Debt'!AC112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$97+'A1.PP_New_Debt'!AD112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$97+'A1.PP_New_Debt'!AE112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$97+'A1.PP_New_Debt'!AF112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$97+'A1.PP_New_Debt'!AG112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$97+'A1.PP_New_Debt'!AH112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$97+'A1.PP_New_Debt'!AI112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$97+'A1.PP_New_Debt'!AJ112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$97+'A1.PP_New_Debt'!AK112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$97+'A1.PP_New_Debt'!AL112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$97+'A1.PP_New_Debt'!AM112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$97+'A1.PP_New_Debt'!AN112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$97+'A1.PP_New_Debt'!AO112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$97+'A1.PP_New_Debt'!AP112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$97+'A1.PP_New_Debt'!AQ112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$97+'A1.PP_New_Debt'!AR112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$97+'A1.PP_New_Debt'!AS112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$97+'A1.PP_New_Debt'!AT112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$97+'A1.PP_New_Debt'!AU112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$97+'A1.PP_New_Debt'!AV112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$97+'A1.PP_New_Debt'!AW112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$97+'A1.PP_New_Debt'!AX112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$97+'A1.PP_New_Debt'!AY112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$97+'A1.PP_New_Debt'!AZ112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$97+'A1.PP_New_Debt'!BA112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$97+'A1.PP_New_Debt'!BB112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$97+'A1.PP_New_Debt'!BC112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$97+'A1.PP_New_Debt'!BD112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$97+'A1.PP_New_Debt'!BE112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$97+'A1.PP_New_Debt'!BF112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$97+'A1.PP_New_Debt'!BG112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$97+'A1.PP_New_Debt'!BH112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$97+'A1.PP_New_Debt'!BI112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$97+'A1.PP_New_Debt'!BJ112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$97+'A1.PP_New_Debt'!BK112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$97+'A1.PP_New_Debt'!BL112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$97+'A1.PP_New_Debt'!BM112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$97+'A1.PP_New_Debt'!BN112","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$97+'A1.PP_New_Debt'!BO112","v":0}]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$98","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$98+'A1.PP_New_Debt'!I113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$98+'A1.PP_New_Debt'!J113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$98+'A1.PP_New_Debt'!K113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$98+'A1.PP_New_Debt'!L113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$98+'A1.PP_New_Debt'!M113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$98+'A1.PP_New_Debt'!N113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$98+'A1.PP_New_Debt'!O113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$98+'A1.PP_New_Debt'!P113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$98+'A1.PP_New_Debt'!Q113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$98+'A1.PP_New_Debt'!R113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$98+'A1.PP_New_Debt'!S113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$98+'A1.PP_New_Debt'!T113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$98+'A1.PP_New_Debt'!U113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$98+'A1.PP_New_Debt'!V113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$98+'A1.PP_New_Debt'!W113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$98+'A1.PP_New_Debt'!X113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$98+'A1.PP_New_Debt'!Y113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$98+'A1.PP_New_Debt'!Z113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$98+'A1.PP_New_Debt'!AA113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$98+'A1.PP_New_Debt'!AB113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$98+'A1.PP_New_Debt'!AC113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$98+'A1.PP_New_Debt'!AD113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$98+'A1.PP_New_Debt'!AE113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$98+'A1.PP_New_Debt'!AF113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$98+'A1.PP_New_Debt'!AG113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$98+'A1.PP_New_Debt'!AH113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$98+'A1.PP_New_Debt'!AI113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$98+'A1.PP_New_Debt'!AJ113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$98+'A1.PP_New_Debt'!AK113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$98+'A1.PP_New_Debt'!AL113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$98+'A1.PP_New_Debt'!AM113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$98+'A1.PP_New_Debt'!AN113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$98+'A1.PP_New_Debt'!AO113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$98+'A1.PP_New_Debt'!AP113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$98+'A1.PP_New_Debt'!AQ113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$98+'A1.PP_New_Debt'!AR113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$98+'A1.PP_New_Debt'!AS113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$98+'A1.PP_New_Debt'!AT113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$98+'A1.PP_New_Debt'!AU113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$98+'A1.PP_New_Debt'!AV113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$98+'A1.PP_New_Debt'!AW113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$98+'A1.PP_New_Debt'!AX113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$98+'A1.PP_New_Debt'!AY113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$98+'A1.PP_New_Debt'!AZ113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$98+'A1.PP_New_Debt'!BA113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$98+'A1.PP_New_Debt'!BB113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$98+'A1.PP_New_Debt'!BC113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$98+'A1.PP_New_Debt'!BD113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$98+'A1.PP_New_Debt'!BE113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$98+'A1.PP_New_Debt'!BF113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$98+'A1.PP_New_Debt'!BG113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$98+'A1.PP_New_Debt'!BH113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$98+'A1.PP_New_Debt'!BI113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$98+'A1.PP_New_Debt'!BJ113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$98+'A1.PP_New_Debt'!BK113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$98+'A1.PP_New_Debt'!BL113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$98+'A1.PP_New_Debt'!BM113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$98+'A1.PP_New_Debt'!BN113","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$98+'A1.PP_New_Debt'!BO113","v":0}]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$99","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$99+'A1.PP_New_Debt'!I114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$99+'A1.PP_New_Debt'!J114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$99+'A1.PP_New_Debt'!K114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$99+'A1.PP_New_Debt'!L114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$99+'A1.PP_New_Debt'!M114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$99+'A1.PP_New_Debt'!N114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$99+'A1.PP_New_Debt'!O114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$99+'A1.PP_New_Debt'!P114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$99+'A1.PP_New_Debt'!Q114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$99+'A1.PP_New_Debt'!R114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$99+'A1.PP_New_Debt'!S114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$99+'A1.PP_New_Debt'!T114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$99+'A1.PP_New_Debt'!U114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$99+'A1.PP_New_Debt'!V114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$99+'A1.PP_New_Debt'!W114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$99+'A1.PP_New_Debt'!X114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$99+'A1.PP_New_Debt'!Y114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$99+'A1.PP_New_Debt'!Z114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$99+'A1.PP_New_Debt'!AA114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$99+'A1.PP_New_Debt'!AB114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$99+'A1.PP_New_Debt'!AC114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$99+'A1.PP_New_Debt'!AD114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$99+'A1.PP_New_Debt'!AE114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$99+'A1.PP_New_Debt'!AF114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$99+'A1.PP_New_Debt'!AG114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$99+'A1.PP_New_Debt'!AH114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$99+'A1.PP_New_Debt'!AI114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$99+'A1.PP_New_Debt'!AJ114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$99+'A1.PP_New_Debt'!AK114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$99+'A1.PP_New_Debt'!AL114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$99+'A1.PP_New_Debt'!AM114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$99+'A1.PP_New_Debt'!AN114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$99+'A1.PP_New_Debt'!AO114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$99+'A1.PP_New_Debt'!AP114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$99+'A1.PP_New_Debt'!AQ114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$99+'A1.PP_New_Debt'!AR114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$99+'A1.PP_New_Debt'!AS114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$99+'A1.PP_New_Debt'!AT114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$99+'A1.PP_New_Debt'!AU114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$99+'A1.PP_New_Debt'!AV114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$99+'A1.PP_New_Debt'!AW114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$99+'A1.PP_New_Debt'!AX114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$99+'A1.PP_New_Debt'!AY114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$99+'A1.PP_New_Debt'!AZ114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$99+'A1.PP_New_Debt'!BA114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$99+'A1.PP_New_Debt'!BB114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$99+'A1.PP_New_Debt'!BC114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$99+'A1.PP_New_Debt'!BD114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$99+'A1.PP_New_Debt'!BE114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$99+'A1.PP_New_Debt'!BF114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$99+'A1.PP_New_Debt'!BG114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$99+'A1.PP_New_Debt'!BH114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$99+'A1.PP_New_Debt'!BI114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$99+'A1.PP_New_Debt'!BJ114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$99+'A1.PP_New_Debt'!BK114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$99+'A1.PP_New_Debt'!BL114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$99+'A1.PP_New_Debt'!BM114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$99+'A1.PP_New_Debt'!BN114","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$99+'A1.PP_New_Debt'!BO114","v":0}]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$100","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$100+'A1.PP_New_Debt'!I115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$100+'A1.PP_New_Debt'!J115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$100+'A1.PP_New_Debt'!K115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$100+'A1.PP_New_Debt'!L115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$100+'A1.PP_New_Debt'!M115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$100+'A1.PP_New_Debt'!N115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$100+'A1.PP_New_Debt'!O115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$100+'A1.PP_New_Debt'!P115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$100+'A1.PP_New_Debt'!Q115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$100+'A1.PP_New_Debt'!R115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$100+'A1.PP_New_Debt'!S115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$100+'A1.PP_New_Debt'!T115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$100+'A1.PP_New_Debt'!U115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$100+'A1.PP_New_Debt'!V115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$100+'A1.PP_New_Debt'!W115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$100+'A1.PP_New_Debt'!X115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$100+'A1.PP_New_Debt'!Y115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$100+'A1.PP_New_Debt'!Z115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$100+'A1.PP_New_Debt'!AA115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$100+'A1.PP_New_Debt'!AB115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$100+'A1.PP_New_Debt'!AC115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$100+'A1.PP_New_Debt'!AD115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$100+'A1.PP_New_Debt'!AE115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$100+'A1.PP_New_Debt'!AF115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$100+'A1.PP_New_Debt'!AG115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$100+'A1.PP_New_Debt'!AH115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$100+'A1.PP_New_Debt'!AI115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$100+'A1.PP_New_Debt'!AJ115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$100+'A1.PP_New_Debt'!AK115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$100+'A1.PP_New_Debt'!AL115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$100+'A1.PP_New_Debt'!AM115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$100+'A1.PP_New_Debt'!AN115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$100+'A1.PP_New_Debt'!AO115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$100+'A1.PP_New_Debt'!AP115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$100+'A1.PP_New_Debt'!AQ115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$100+'A1.PP_New_Debt'!AR115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$100+'A1.PP_New_Debt'!AS115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$100+'A1.PP_New_Debt'!AT115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$100+'A1.PP_New_Debt'!AU115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$100+'A1.PP_New_Debt'!AV115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$100+'A1.PP_New_Debt'!AW115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$100+'A1.PP_New_Debt'!AX115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$100+'A1.PP_New_Debt'!AY115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$100+'A1.PP_New_Debt'!AZ115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$100+'A1.PP_New_Debt'!BA115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$100+'A1.PP_New_Debt'!BB115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$100+'A1.PP_New_Debt'!BC115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$100+'A1.PP_New_Debt'!BD115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$100+'A1.PP_New_Debt'!BE115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$100+'A1.PP_New_Debt'!BF115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$100+'A1.PP_New_Debt'!BG115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$100+'A1.PP_New_Debt'!BH115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$100+'A1.PP_New_Debt'!BI115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$100+'A1.PP_New_Debt'!BJ115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$100+'A1.PP_New_Debt'!BK115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$100+'A1.PP_New_Debt'!BL115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$100+'A1.PP_New_Debt'!BM115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$100+'A1.PP_New_Debt'!BN115","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$100+'A1.PP_New_Debt'!BO115","v":0}]
[null,null,{"$f":"Input_2!$G$48","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$101","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$101","v":0}]
[null,null,{"$f":"Input_2!$G$49","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$102","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$102","v":0}]
[null,null,"Total Domestic Currency",{"$f":"SUM(D49:D51)","v":3831.3046769999996},3650.3706499999998,1125.31763,1000,2841.5268019999999,300,2548.6298739999997,600,0,591.69999999999993,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ49:AJ51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D53:D59)-D60","v":0},{"$f":"SUM(E53:E59)-E60","v":0},{"$f":"SUM(F53:F59)-F60","v":0},{"$f":"SUM(G53:G59)-G60","v":0},{"$f":"SUM(H53:H59)-H60","v":0},{"$f":"SUM(I53:I59)-I60","v":0},{"$f":"SUM(J53:J59)-J60","v":0},{"$f":"SUM(K53:K59)-K60","v":0},{"$f":"SUM(L53:L59)-L60","v":0},{"$f":"SUM(M53:M59)-M60","v":0},{"$f":"SUM(N53:N59)-N60","v":0},{"$f":"SUM(O53:O59)-O60","v":0},{"$f":"SUM(P53:P59)-P60","v":0},{"$f":"SUM(Q53:Q59)-Q60","v":0},{"$f":"SUM(R53:R59)-R60","v":0},{"$f":"SUM(S53:S59)-S60","v":0},{"$f":"SUM(T53:T59)-T60","v":0},{"$f":"SUM(U53:U59)-U60","v":0},{"$f":"SUM(V53:V59)-V60","v":0},{"$f":"SUM(W53:W59)-W60","v":0},{"$f":"SUM(X53:X59)-X60","v":0},{"$f":"SUM(Y53:Y59)-Y60","v":0},{"$f":"SUM(Z53:Z59)-Z60","v":0},{"$f":"SUM(AA53:AA59)-AA60","v":0},{"$f":"SUM(AB53:AB59)-AB60","v":0},{"$f":"SUM(AC53:AC59)-AC60","v":0},{"$f":"SUM(AD53:AD59)-AD60","v":0},{"$f":"SUM(AE53:AE59)-AE60","v":0},{"$f":"SUM(AF53:AF59)-AF60","v":0},{"$f":"SUM(AG53:AG59)-AG60","v":0},{"$f":"SUM(AH53:AH59)-AH60","v":0},{"$f":"SUM(AI53:AI59)-AI60","v":0},{"$f":"SUM(AJ53:AJ59)-AJ60","v":0},{"$f":"SUM(AK53:AK59)-AK60","v":0},{"$f":"SUM(AL53:AL59)-AL60","v":0},{"$f":"SUM(AM53:AM59)-AM60","v":0},{"$f":"SUM(AN53:AN59)-AN60","v":0},{"$f":"SUM(AO53:AO59)-AO60","v":0},{"$f":"SUM(AP53:AP59)-AP60","v":0},{"$f":"SUM(AQ53:AQ59)-AQ60","v":0},{"$f":"SUM(AR53:AR59)-AR60","v":0},{"$f":"SUM(AS53:AS59)-AS60","v":0},{"$f":"SUM(AT53:AT59)-AT60","v":0},{"$f":"SUM(AU53:AU59)-AU60","v":0},{"$f":"SUM(AV53:AV59)-AV60","v":0},{"$f":"SUM(AW53:AW59)-AW60","v":0},{"$f":"SUM(AX53:AX59)-AX60","v":0},{"$f":"SUM(AY53:AY59)-AY60","v":0},{"$f":"SUM(AZ53:AZ59)-AZ60","v":0},{"$f":"SUM(BA53:BA59)-BA60","v":0},{"$f":"SUM(BB53:BB59)-BB60","v":0},{"$f":"SUM(BC53:BC59)-BC60","v":0},{"$f":"SUM(BD53:BD59)-BD60","v":0},{"$f":"SUM(BE53:BE59)-BE60","v":0},{"$f":"SUM(BF53:BF59)-BF60","v":0},{"$f":"SUM(BG53:BG59)-BG60","v":0},{"$f":"SUM(BH53:BH59)-BH60","v":0},{"$f":"SUM(BI53:BI59)-BI60","v":0},{"$f":"SUM(BJ53:BJ59)-BJ60","v":0},{"$f":"SUM(BK53:BK59)-BK60","v":0}]
[]
[null,"Total Debt\nForeign Currency and \nAlternative Domestic Currency",null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"E63+1","v":2027},{"$f":"F63+1","v":2028},{"$f":"G63+1","v":2029},{"$f":"H63+1","v":2030},{"$f":"I63+1","v":2031},{"$f":"J63+1","v":2032},{"$f":"K63+1","v":2033},{"$f":"L63+1","v":2034},{"$f":"M63+1","v":2035},{"$f":"N63+1","v":2036},{"$f":"O63+1","v":2037},{"$f":"P63+1","v":2038},{"$f":"Q63+1","v":2039},{"$f":"R63+1","v":2040},{"$f":"S63+1","v":2041},{"$f":"T63+1","v":2042},{"$f":"U63+1","v":2043},{"$f":"V63+1","v":2044},{"$f":"W63+1","v":2045},{"$f":"X63+1","v":2046},{"$f":"Y63+1","v":2047},{"$f":"Z63+1","v":2048},{"$f":"AA63+1","v":2049},{"$f":"AB63+1","v":2050},{"$f":"AC63+1","v":2051},{"$f":"AD63+1","v":2052},{"$f":"AE63+1","v":2053},{"$f":"AF63+1","v":2054},{"$f":"AG63+1","v":2055},{"$f":"AH63+1","v":2056},{"$f":"AI63+1","v":2057},{"$f":"AJ63+1","v":2058},{"$f":"AK63+1","v":2059},{"$f":"AL63+1","v":2060},{"$f":"AM63+1","v":2061},{"$f":"AN63+1","v":2062},{"$f":"AO63+1","v":2063},{"$f":"AP63+1","v":2064},{"$f":"AQ63+1","v":2065},{"$f":"AR63+1","v":2066},{"$f":"AS63+1","v":2067},{"$f":"AT63+1","v":2068},{"$f":"AU63+1","v":2069},{"$f":"AV63+1","v":2070},{"$f":"AW63+1","v":2071},{"$f":"AX63+1","v":2072},{"$f":"AY63+1","v":2073},{"$f":"AZ63+1","v":2074},{"$f":"BA63+1","v":2075},{"$f":"BB63+1","v":2076},{"$f":"BC63+1","v":2077},{"$f":"BD63+1","v":2078},{"$f":"BE63+1","v":2079},{"$f":"BF63+1","v":2080},{"$f":"BG63+1","v":2081},{"$f":"BH63+1","v":2082},{"$f":"BI63+1","v":2083},{"$f":"BJ63+1","v":2084}]
[null,null,"T-bills",{"$f":"D8+D49","v":3831.3046769999996},3550,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ8+AJ49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",{"$f":"D9+D50","v":959.16972160542423},1087.0234374820632,1975.2902912144914,1937.7221757498253,613.00272948833481,657.55550481789714,505.45487658534938,144.0634222232207,144.0634222232207,144.0634222232207,98.515885083532154,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,0,0,0,0,0,0,{"$f":"AJ9+AJ50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",{"$f":"D10+D51","v":1568.8727737429779},1302.0948891190458,1292.9951660200479,1244.6892910911847,3761.0515705357398,866.17223734105914,3325.7830470055228,1362.812189119672,833.62149919654894,1427.5382874075176,1295.1555913657664,882.16231862829386,882.29294350876012,880.79146820169126,881.06599982119405,881.24016745528388,886.94342576813324,887.11381646011296,887.20090124729836,478.88659327850485,470.61087228297697,435.12253069991823,435.12253069991823,435.12253069991823,454.87850480612894,431.38511465791589,330.40421973435502,323.29058502727173,298.80601731171282,249.90080990261401,250.5916798138328,249.8218947574394,{"$f":"AJ10+AJ51","v":228.37619447464726},233.43351050255515,222.12619092445016,222.12619092445016,153.40046855481003,153.40046855481003,153.40046855481003,114.32871807265713,95.263564798294894,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Foreign Currency & Domestic Alternative",{"$f":"D19+D60","v":6359.3471723484017},5939.1183266011085,3268.2854572345391,3182.4114668410102,4374.0543000240741,1523.7277421589563,3831.237923590872,1506.8756113428926,977.68492141976958,1571.6017096307382,1393.6714764492986,978.31453895041432,978.44516383088057,976.94368852381172,977.21822014331451,977.39238777740434,983.09564609025369,983.26603678223341,983.35312156941882,575.0388136006253,566.76309260509743,531.27475102203869,531.27475102203869,531.27475102203869,551.0307251282494,527.53733498003635,330.40421973435502,323.29058502727173,298.80601731171282,249.90080990261401,250.5916798138328,249.8218947574394,{"$f":"AJ19+AJ60","v":228.37619447464726},233.43351050255515,222.12619092445016,222.12619092445016,153.40046855481003,153.40046855481003,153.40046855481003,114.32871807265713,95.263564798294894,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A3.Outstanding_Total_Debt","index":37,"n_rows":79,"n_cols":63,"rows_kept":79,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,1,{"$f":"D6+1","v":2},{"$f":"E6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,"Foreign Currency","Outstanding Amount (in local currency)",{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,"T-bills",{"$f":"'A5.MTDS_DS_ABPT_Category'!L107+'A10.FX_New_DS_DX'!Q70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M107+'A10.FX_New_DS_DX'!R70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N107+'A10.FX_New_DS_DX'!S70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O107+'A10.FX_New_DS_DX'!T70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P107+'A10.FX_New_DS_DX'!U70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q107+'A10.FX_New_DS_DX'!V70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R107+'A10.FX_New_DS_DX'!W70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S107+'A10.FX_New_DS_DX'!X70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T107+'A10.FX_New_DS_DX'!Y70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U107+'A10.FX_New_DS_DX'!Z70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V107+'A10.FX_New_DS_DX'!AA70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W107+'A10.FX_New_DS_DX'!AB70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X107+'A10.FX_New_DS_DX'!AC70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y107+'A10.FX_New_DS_DX'!AD70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z107+'A10.FX_New_DS_DX'!AE70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA107+'A10.FX_New_DS_DX'!AF70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB107+'A10.FX_New_DS_DX'!AG70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC107+'A10.FX_New_DS_DX'!AH70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD107+'A10.FX_New_DS_DX'!AI70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE107+'A10.FX_New_DS_DX'!AJ70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF107+'A10.FX_New_DS_DX'!AK70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG107+'A10.FX_New_DS_DX'!AL70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH107+'A10.FX_New_DS_DX'!AM70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI107+'A10.FX_New_DS_DX'!AN70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ107+'A10.FX_New_DS_DX'!AO70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK107+'A10.FX_New_DS_DX'!AP70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL107+'A10.FX_New_DS_DX'!AQ70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM107+'A10.FX_New_DS_DX'!AR70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN107+'A10.FX_New_DS_DX'!AS70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO107+'A10.FX_New_DS_DX'!AT70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP107+'A10.FX_New_DS_DX'!AU70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ107+'A10.FX_New_DS_DX'!AV70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR107+'A10.FX_New_DS_DX'!AW70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS107+'A10.FX_New_DS_DX'!AX70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT107+'A10.FX_New_DS_DX'!AY70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU107+'A10.FX_New_DS_DX'!AZ70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV107+'A10.FX_New_DS_DX'!BA70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW107+'A10.FX_New_DS_DX'!BB70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX107+'A10.FX_New_DS_DX'!BC70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY107+'A10.FX_New_DS_DX'!BD70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ107+'A10.FX_New_DS_DX'!BE70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA107+'A10.FX_New_DS_DX'!BF70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB107+'A10.FX_New_DS_DX'!BG70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC107+'A10.FX_New_DS_DX'!BH70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD107+'A10.FX_New_DS_DX'!BI70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE107+'A10.FX_New_DS_DX'!BJ70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF107+'A10.FX_New_DS_DX'!BK70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG107+'A10.FX_New_DS_DX'!BL70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH107+'A10.FX_New_DS_DX'!BM70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI107+'A10.FX_New_DS_DX'!BN70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ107+'A10.FX_New_DS_DX'!BO70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK107+'A10.FX_New_DS_DX'!BP70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL107+'A10.FX_New_DS_DX'!BQ70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM107+'A10.FX_New_DS_DX'!BR70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN107+'A10.FX_New_DS_DX'!BS70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO107+'A10.FX_New_DS_DX'!BT70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP107+'A10.FX_New_DS_DX'!BU70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ107+'A10.FX_New_DS_DX'!BV70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR107+'A10.FX_New_DS_DX'!BW70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS107+'A10.FX_New_DS_DX'!BX70","v":0}]
[null,null,"Var",{"$f":"'A5.MTDS_DS_ABPT_Category'!L108+'A10.FX_New_DS_DX'!Q71","v":5589.317451464296},{"$f":"'A5.MTDS_DS_ABPT_Category'!M108+'A10.FX_New_DS_DX'!R71","v":4775.1183015153219},{"$f":"'A5.MTDS_DS_ABPT_Category'!N108+'A10.FX_New_DS_DX'!S71","v":4030.5161560137503},{"$f":"'A5.MTDS_DS_ABPT_Category'!O108+'A10.FX_New_DS_DX'!T71","v":3295.9651466255632},{"$f":"'A5.MTDS_DS_ABPT_Category'!P108+'A10.FX_New_DS_DX'!U71","v":2852.6119540338727},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q108+'A10.FX_New_DS_DX'!V71","v":2350.4263724550624},{"$f":"'A5.MTDS_DS_ABPT_Category'!R108+'A10.FX_New_DS_DX'!W71","v":1972.9894565850009},{"$f":"'A5.MTDS_DS_ABPT_Category'!S108+'A10.FX_New_DS_DX'!X71","v":1828.9260343617802},{"$f":"'A5.MTDS_DS_ABPT_Category'!T108+'A10.FX_New_DS_DX'!Y71","v":1684.8626121385598},{"$f":"'A5.MTDS_DS_ABPT_Category'!U108+'A10.FX_New_DS_DX'!Z71","v":1540.799189915339},{"$f":"'A5.MTDS_DS_ABPT_Category'!V108+'A10.FX_New_DS_DX'!AA71","v":1442.2833048318071},{"$f":"'A5.MTDS_DS_ABPT_Category'!W108+'A10.FX_New_DS_DX'!AB71","v":1346.1310845096866},{"$f":"'A5.MTDS_DS_ABPT_Category'!X108+'A10.FX_New_DS_DX'!AC71","v":1249.9788641875662},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y108+'A10.FX_New_DS_DX'!AD71","v":1153.8266438654459},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z108+'A10.FX_New_DS_DX'!AE71","v":1057.6744235433255},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA108+'A10.FX_New_DS_DX'!AF71","v":961.52220322120513},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB108+'A10.FX_New_DS_DX'!AG71","v":865.36998289908479},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC108+'A10.FX_New_DS_DX'!AH71","v":769.21776257696445},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD108+'A10.FX_New_DS_DX'!AI71","v":673.06554225484399},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE108+'A10.FX_New_DS_DX'!AJ71","v":576.91332193272353},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF108+'A10.FX_New_DS_DX'!AK71","v":480.76110161060313},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG108+'A10.FX_New_DS_DX'!AL71","v":384.60888128848268},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH108+'A10.FX_New_DS_DX'!AM71","v":288.45666096636222},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI108+'A10.FX_New_DS_DX'!AN71","v":192.30444064424179},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ108+'A10.FX_New_DS_DX'!AO71","v":96.152220322121337},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK108+'A10.FX_New_DS_DX'!AP71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL108+'A10.FX_New_DS_DX'!AQ71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM108+'A10.FX_New_DS_DX'!AR71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN108+'A10.FX_New_DS_DX'!AS71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO108+'A10.FX_New_DS_DX'!AT71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP108+'A10.FX_New_DS_DX'!AU71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ108+'A10.FX_New_DS_DX'!AV71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR108+'A10.FX_New_DS_DX'!AW71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS108+'A10.FX_New_DS_DX'!AX71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT108+'A10.FX_New_DS_DX'!AY71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU108+'A10.FX_New_DS_DX'!AZ71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV108+'A10.FX_New_DS_DX'!BA71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW108+'A10.FX_New_DS_DX'!BB71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX108+'A10.FX_New_DS_DX'!BC71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY108+'A10.FX_New_DS_DX'!BD71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ108+'A10.FX_New_DS_DX'!BE71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA108+'A10.FX_New_DS_DX'!BF71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB108+'A10.FX_New_DS_DX'!BG71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC108+'A10.FX_New_DS_DX'!BH71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD108+'A10.FX_New_DS_DX'!BI71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE108+'A10.FX_New_DS_DX'!BJ71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF108+'A10.FX_New_DS_DX'!BK71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG108+'A10.FX_New_DS_DX'!BL71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH108+'A10.FX_New_DS_DX'!BM71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI108+'A10.FX_New_DS_DX'!BN71","v":8.9711399530732097E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ108+'A10.FX_New_DS_DX'!BO71","v":-9.7416129796451431E-15},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK108+'A10.FX_New_DS_DX'!BP71","v":-9.7416129796451431E-15},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL108+'A10.FX_New_DS_DX'!BQ71","v":-9.7416129796451431E-15},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM108+'A10.FX_New_DS_DX'!BR71","v":-9.7416129796451431E-15},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN108+'A10.FX_New_DS_DX'!BS71","v":-9.7416129796451431E-15},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO108+'A10.FX_New_DS_DX'!BT71","v":-9.7416129796451431E-15},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP108+'A10.FX_New_DS_DX'!BU71","v":-9.7416129796451431E-15},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ108+'A10.FX_New_DS_DX'!BV71","v":-9.7416129796451431E-15},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR108+'A10.FX_New_DS_DX'!BW71","v":-9.7416129796451431E-15},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS108+'A10.FX_New_DS_DX'!BX71","v":-9.7416129796451431E-15}]
[null,null,"Fix",{"$f":"'A5.MTDS_DS_ABPT_Category'!L109+'A10.FX_New_DS_DX'!Q72","v":17496.151822377535},{"$f":"'A5.MTDS_DS_ABPT_Category'!M109+'A10.FX_New_DS_DX'!R72","v":17148.445126001632},{"$f":"'A5.MTDS_DS_ABPT_Category'!N109+'A10.FX_New_DS_DX'!S72","v":16809.216804888303},{"$f":"'A5.MTDS_DS_ABPT_Category'!O109+'A10.FX_New_DS_DX'!T72","v":16411.850301172424},{"$f":"'A5.MTDS_DS_ABPT_Category'!P109+'A10.FX_New_DS_DX'!U72","v":16337.074393546674},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q109+'A10.FX_New_DS_DX'!V72","v":16660.714733372726},{"$f":"'A5.MTDS_DS_ABPT_Category'!R109+'A10.FX_New_DS_DX'!W72","v":16791.001482425992},{"$f":"'A5.MTDS_DS_ABPT_Category'!S109+'A10.FX_New_DS_DX'!X72","v":16028.189293306317},{"$f":"'A5.MTDS_DS_ABPT_Category'!T109+'A10.FX_New_DS_DX'!Y72","v":15194.567794109769},{"$f":"'A5.MTDS_DS_ABPT_Category'!U109+'A10.FX_New_DS_DX'!Z72","v":14358.729506702251},{"$f":"'A5.MTDS_DS_ABPT_Category'!V109+'A10.FX_New_DS_DX'!AA72","v":13513.573915336487},{"$f":"'A5.MTDS_DS_ABPT_Category'!W109+'A10.FX_New_DS_DX'!AB72","v":12631.411596708193},{"$f":"'A5.MTDS_DS_ABPT_Category'!X109+'A10.FX_New_DS_DX'!AC72","v":11749.118653199432},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y109+'A10.FX_New_DS_DX'!AD72","v":10868.327184997739},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z109+'A10.FX_New_DS_DX'!AE72","v":9987.261185176545},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA109+'A10.FX_New_DS_DX'!AF72","v":9106.0210177212612},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB109+'A10.FX_New_DS_DX'!AG72","v":8219.0775919531297},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC109+'A10.FX_New_DS_DX'!AH72","v":7331.9637754930163},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD109+'A10.FX_New_DS_DX'!AI72","v":6444.7628742457173},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE109+'A10.FX_New_DS_DX'!AJ72","v":5965.8762809672126},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF109+'A10.FX_New_DS_DX'!AK72","v":5495.2654086842358},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG109+'A10.FX_New_DS_DX'!AL72","v":5060.1428779843172},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH109+'A10.FX_New_DS_DX'!AM72","v":4625.0203472843987},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI109+'A10.FX_New_DS_DX'!AN72","v":4189.8978165844801},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ109+'A10.FX_New_DS_DX'!AO72","v":3735.0193117783515},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK109+'A10.FX_New_DS_DX'!AP72","v":3303.6341971204356},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL109+'A10.FX_New_DS_DX'!AQ72","v":2973.2299773860805},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM109+'A10.FX_New_DS_DX'!AR72","v":2649.9393923588086},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN109+'A10.FX_New_DS_DX'!AS72","v":2351.1333750470958},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO109+'A10.FX_New_DS_DX'!AT72","v":2101.2325651444817},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP109+'A10.FX_New_DS_DX'!AU72","v":1850.6408853306489},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ109+'A10.FX_New_DS_DX'!AV72","v":1600.8189905732097},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR109+'A10.FX_New_DS_DX'!AW72","v":1372.4427960985622},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS109+'A10.FX_New_DS_DX'!AX72","v":1139.009285596007},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT109+'A10.FX_New_DS_DX'!AY72","v":916.88309467155682},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU109+'A10.FX_New_DS_DX'!AZ72","v":694.75690374710666},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV109+'A10.FX_New_DS_DX'!BA72","v":541.35643519229666},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW109+'A10.FX_New_DS_DX'!BB72","v":387.95596663748665},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX109+'A10.FX_New_DS_DX'!BC72","v":234.55549808267659},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY109+'A10.FX_New_DS_DX'!BD72","v":120.22678001001948},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ109+'A10.FX_New_DS_DX'!BE72","v":24.963215211724592},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA109+'A10.FX_New_DS_DX'!BF72","v":6.6214266711254037},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB109+'A10.FX_New_DS_DX'!BG72","v":1.0842629727880819E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC109+'A10.FX_New_DS_DX'!BH72","v":1.0842629727880819E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD109+'A10.FX_New_DS_DX'!BI72","v":1.0842629727880819E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE109+'A10.FX_New_DS_DX'!BJ72","v":1.0842629727880819E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF109+'A10.FX_New_DS_DX'!BK72","v":1.0842629727880819E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG109+'A10.FX_New_DS_DX'!BL72","v":1.0842629727880819E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH109+'A10.FX_New_DS_DX'!BM72","v":1.0842629727880819E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI109+'A10.FX_New_DS_DX'!BN72","v":1.0842629727880819E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ109+'A10.FX_New_DS_DX'!BO72","v":3.852284414002122E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK109+'A10.FX_New_DS_DX'!BP72","v":3.852284414002122E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL109+'A10.FX_New_DS_DX'!BQ72","v":3.852284414002122E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM109+'A10.FX_New_DS_DX'!BR72","v":3.852284414002122E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN109+'A10.FX_New_DS_DX'!BS72","v":3.852284414002122E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO109+'A10.FX_New_DS_DX'!BT72","v":3.852284414002122E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP109+'A10.FX_New_DS_DX'!BU72","v":3.852284414002122E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ109+'A10.FX_New_DS_DX'!BV72","v":3.852284414002122E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR109+'A10.FX_New_DS_DX'!BW72","v":3.852284414002122E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS109+'A10.FX_New_DS_DX'!BX72","v":3.852284414002122E-13}]
[]
[null,null,{"$f":"Input_2!$D$43","v":"Multilateral"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L118+'A10.FX_New_DS_DX'!Q75","v":16847.250186124209},{"$f":"'A5.MTDS_DS_ABPT_Category'!M118+'A10.FX_New_DS_DX'!R75","v":16890.417856288888},{"$f":"'A5.MTDS_DS_ABPT_Category'!N118+'A10.FX_New_DS_DX'!S75","v":16991.396744477526},{"$f":"'A5.MTDS_DS_ABPT_Category'!O118+'A10.FX_New_DS_DX'!T75","v":17156.338303059398},{"$f":"'A5.MTDS_DS_ABPT_Category'!P118+'A10.FX_New_DS_DX'!U75","v":17431.900854367104},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q118+'A10.FX_New_DS_DX'!V75","v":17756.550134352517},{"$f":"'A5.MTDS_DS_ABPT_Category'!R118+'A10.FX_New_DS_DX'!W75","v":17866.563767689455},{"$f":"'A5.MTDS_DS_ABPT_Category'!S118+'A10.FX_New_DS_DX'!X75","v":17023.792860718851},{"$f":"'A5.MTDS_DS_ABPT_Category'!T118+'A10.FX_New_DS_DX'!Y75","v":16110.212643671362},{"$f":"'A5.MTDS_DS_ABPT_Category'!U118+'A10.FX_New_DS_DX'!Z75","v":15194.412414255372},{"$f":"'A5.MTDS_DS_ABPT_Category'!V118+'A10.FX_New_DS_DX'!AA75","v":14314.842418020822},{"$f":"'A5.MTDS_DS_ABPT_Category'!W118+'A10.FX_New_DS_DX'!AB75","v":13400.629359285154},{"$f":"'A5.MTDS_DS_ABPT_Category'!X118+'A10.FX_New_DS_DX'!AC75","v":12486.28567566902},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y118+'A10.FX_New_DS_DX'!AD75","v":11573.443467359957},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z118+'A10.FX_New_DS_DX'!AE75","v":10660.326727431388},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA118+'A10.FX_New_DS_DX'!AF75","v":9747.03581986873},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB118+'A10.FX_New_DS_DX'!AG75","v":8828.041653993223},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC118+'A10.FX_New_DS_DX'!AH75","v":7908.8770974257386},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD118+'A10.FX_New_DS_DX'!AI75","v":6989.6254560710659},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE118+'A10.FX_New_DS_DX'!AJ75","v":6478.6881226851874},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF118+'A10.FX_New_DS_DX'!AK75","v":5976.026510294836},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG118+'A10.FX_New_DS_DX'!AL75","v":5444.7517592727982},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH118+'A10.FX_New_DS_DX'!AM75","v":4913.4770082507584},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI118+'A10.FX_New_DS_DX'!AN75","v":4382.2022572287206},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ118+'A10.FX_New_DS_DX'!AO75","v":3831.1715321004713},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK118+'A10.FX_New_DS_DX'!AP75","v":3303.6341971204351},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL118+'A10.FX_New_DS_DX'!AQ75","v":2973.22997738608},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM118+'A10.FX_New_DS_DX'!AR75","v":2649.9393923588077},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN118+'A10.FX_New_DS_DX'!AS75","v":2351.1333750470949},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO118+'A10.FX_New_DS_DX'!AT75","v":2101.2325651444812},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP118+'A10.FX_New_DS_DX'!AU75","v":1850.6408853306482},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ118+'A10.FX_New_DS_DX'!AV75","v":1600.8189905732088},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR118+'A10.FX_New_DS_DX'!AW75","v":1372.4427960985613},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS118+'A10.FX_New_DS_DX'!AX75","v":1139.0092855960063},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT118+'A10.FX_New_DS_DX'!AY75","v":916.88309467155602},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU118+'A10.FX_New_DS_DX'!AZ75","v":694.75690374710587},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV118+'A10.FX_New_DS_DX'!BA75","v":541.35643519229586},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW118+'A10.FX_New_DS_DX'!BB75","v":387.95596663748586},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX118+'A10.FX_New_DS_DX'!BC75","v":234.5554980826758},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY118+'A10.FX_New_DS_DX'!BD75","v":120.2267800100187},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ118+'A10.FX_New_DS_DX'!BE75","v":24.96321521172381},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA118+'A10.FX_New_DS_DX'!BF75","v":6.6214266711246248},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB118+'A10.FX_New_DS_DX'!BG75","v":3.0494200630222533E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC118+'A10.FX_New_DS_DX'!BH75","v":3.0494200630222533E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD118+'A10.FX_New_DS_DX'!BI75","v":3.0494200630222533E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE118+'A10.FX_New_DS_DX'!BJ75","v":3.0494200630222533E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF118+'A10.FX_New_DS_DX'!BK75","v":3.0494200630222533E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG118+'A10.FX_New_DS_DX'!BL75","v":3.0494200630222533E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH118+'A10.FX_New_DS_DX'!BM75","v":3.0494200630222533E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI118+'A10.FX_New_DS_DX'!BN75","v":3.0494200630222533E-13},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ118+'A10.FX_New_DS_DX'!BO75","v":-1.3009481333726104E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK118+'A10.FX_New_DS_DX'!BP75","v":-1.3009481333726104E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL118+'A10.FX_New_DS_DX'!BQ75","v":-1.3009481333726104E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM118+'A10.FX_New_DS_DX'!BR75","v":-1.3009481333726104E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN118+'A10.FX_New_DS_DX'!BS75","v":-1.3009481333726104E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO118+'A10.FX_New_DS_DX'!BT75","v":-1.3009481333726104E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP118+'A10.FX_New_DS_DX'!BU75","v":-1.3009481333726104E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ118+'A10.FX_New_DS_DX'!BV75","v":-1.3009481333726104E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR118+'A10.FX_New_DS_DX'!BW75","v":-1.3009481333726104E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS118+'A10.FX_New_DS_DX'!BX75","v":-1.3009481333726104E-12}]
[null,null,{"$f":"Input_2!$D$44","v":"Bilateral"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L119+'A10.FX_New_DS_DX'!Q76","v":2917.6833028333658},{"$f":"'A5.MTDS_DS_ABPT_Category'!M119+'A10.FX_New_DS_DX'!R76","v":2399.1824672276575},{"$f":"'A5.MTDS_DS_ABPT_Category'!N119+'A10.FX_New_DS_DX'!S76","v":1822.240793788028},{"$f":"'A5.MTDS_DS_ABPT_Category'!O119+'A10.FX_New_DS_DX'!T76","v":1186.3242427324608},{"$f":"'A5.MTDS_DS_ABPT_Category'!P119+'A10.FX_New_DS_DX'!U76","v":864.76898903242079},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q119+'A10.FX_New_DS_DX'!V76","v":911.86630594845758},{"$f":"'A5.MTDS_DS_ABPT_Category'!R119+'A10.FX_New_DS_DX'!W76","v":897.42717132153462},{"$f":"'A5.MTDS_DS_ABPT_Category'!S119+'A10.FX_New_DS_DX'!X76","v":833.32246694924993},{"$f":"'A5.MTDS_DS_ABPT_Category'!T119+'A10.FX_New_DS_DX'!Y76","v":769.21776257696524},{"$f":"'A5.MTDS_DS_ABPT_Category'!U119+'A10.FX_New_DS_DX'!Z76","v":705.11628236221827},{"$f":"'A5.MTDS_DS_ABPT_Category'!V119+'A10.FX_New_DS_DX'!AA76","v":641.0148021474713},{"$f":"'A5.MTDS_DS_ABPT_Category'!W119+'A10.FX_New_DS_DX'!AB76","v":576.91332193272433},{"$f":"'A5.MTDS_DS_ABPT_Category'!X119+'A10.FX_New_DS_DX'!AC76","v":512.81184171797736},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y119+'A10.FX_New_DS_DX'!AD76","v":448.71036150323039},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z119+'A10.FX_New_DS_DX'!AE76","v":384.60888128848342},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA119+'A10.FX_New_DS_DX'!AF76","v":320.50740107373645},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB119+'A10.FX_New_DS_DX'!AG76","v":256.40592085898948},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC119+'A10.FX_New_DS_DX'!AH76","v":192.30444064424256},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD119+'A10.FX_New_DS_DX'!AI76","v":128.20296042949559},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE119+'A10.FX_New_DS_DX'!AJ76","v":64.101480214748634},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF119+'A10.FX_New_DS_DX'!AK76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG119+'A10.FX_New_DS_DX'!AL76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH119+'A10.FX_New_DS_DX'!AM76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI119+'A10.FX_New_DS_DX'!AN76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ119+'A10.FX_New_DS_DX'!AO76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK119+'A10.FX_New_DS_DX'!AP76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL119+'A10.FX_New_DS_DX'!AQ76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM119+'A10.FX_New_DS_DX'!AR76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN119+'A10.FX_New_DS_DX'!AS76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO119+'A10.FX_New_DS_DX'!AT76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP119+'A10.FX_New_DS_DX'!AU76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ119+'A10.FX_New_DS_DX'!AV76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR119+'A10.FX_New_DS_DX'!AW76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS119+'A10.FX_New_DS_DX'!AX76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT119+'A10.FX_New_DS_DX'!AY76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU119+'A10.FX_New_DS_DX'!AZ76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV119+'A10.FX_New_DS_DX'!BA76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW119+'A10.FX_New_DS_DX'!BB76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX119+'A10.FX_New_DS_DX'!BC76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY119+'A10.FX_New_DS_DX'!BD76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ119+'A10.FX_New_DS_DX'!BE76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA119+'A10.FX_New_DS_DX'!BF76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB119+'A10.FX_New_DS_DX'!BG76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC119+'A10.FX_New_DS_DX'!BH76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD119+'A10.FX_New_DS_DX'!BI76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE119+'A10.FX_New_DS_DX'!BJ76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF119+'A10.FX_New_DS_DX'!BK76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG119+'A10.FX_New_DS_DX'!BL76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH119+'A10.FX_New_DS_DX'!BM76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI119+'A10.FX_New_DS_DX'!BN76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ119+'A10.FX_New_DS_DX'!BO76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK119+'A10.FX_New_DS_DX'!BP76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL119+'A10.FX_New_DS_DX'!BQ76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM119+'A10.FX_New_DS_DX'!BR76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN119+'A10.FX_New_DS_DX'!BS76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO119+'A10.FX_New_DS_DX'!BT76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP119+'A10.FX_New_DS_DX'!BU76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ119+'A10.FX_New_DS_DX'!BV76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR119+'A10.FX_New_DS_DX'!BW76","v":1.6764349617931774E-12},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS119+'A10.FX_New_DS_DX'!BX76","v":1.6764349617931774E-12}]
[null,null,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L120+'A10.FX_New_DS_DX'!Q77","v":3320.535784884255},{"$f":"'A5.MTDS_DS_ABPT_Category'!M120+'A10.FX_New_DS_DX'!R77","v":2633.9631040004101},{"$f":"'A5.MTDS_DS_ABPT_Category'!N120+'A10.FX_New_DS_DX'!S77","v":2026.0954226364963},{"$f":"'A5.MTDS_DS_ABPT_Category'!O120+'A10.FX_New_DS_DX'!T77","v":1365.1529020061323},{"$f":"'A5.MTDS_DS_ABPT_Category'!P120+'A10.FX_New_DS_DX'!U77","v":893.01650418102008},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q120+'A10.FX_New_DS_DX'!V77","v":342.72466552681499},{"$f":"'A5.MTDS_DS_ABPT_Category'!R120+'A10.FX_New_DS_DX'!W77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S120+'A10.FX_New_DS_DX'!X77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T120+'A10.FX_New_DS_DX'!Y77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U120+'A10.FX_New_DS_DX'!Z77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V120+'A10.FX_New_DS_DX'!AA77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W120+'A10.FX_New_DS_DX'!AB77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X120+'A10.FX_New_DS_DX'!AC77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y120+'A10.FX_New_DS_DX'!AD77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z120+'A10.FX_New_DS_DX'!AE77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA120+'A10.FX_New_DS_DX'!AF77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB120+'A10.FX_New_DS_DX'!AG77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC120+'A10.FX_New_DS_DX'!AH77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD120+'A10.FX_New_DS_DX'!AI77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE120+'A10.FX_New_DS_DX'!AJ77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF120+'A10.FX_New_DS_DX'!AK77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG120+'A10.FX_New_DS_DX'!AL77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH120+'A10.FX_New_DS_DX'!AM77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI120+'A10.FX_New_DS_DX'!AN77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ120+'A10.FX_New_DS_DX'!AO77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK120+'A10.FX_New_DS_DX'!AP77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL120+'A10.FX_New_DS_DX'!AQ77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM120+'A10.FX_New_DS_DX'!AR77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN120+'A10.FX_New_DS_DX'!AS77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO120+'A10.FX_New_DS_DX'!AT77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP120+'A10.FX_New_DS_DX'!AU77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ120+'A10.FX_New_DS_DX'!AV77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR120+'A10.FX_New_DS_DX'!AW77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS120+'A10.FX_New_DS_DX'!AX77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT120+'A10.FX_New_DS_DX'!AY77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU120+'A10.FX_New_DS_DX'!AZ77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV120+'A10.FX_New_DS_DX'!BA77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW120+'A10.FX_New_DS_DX'!BB77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX120+'A10.FX_New_DS_DX'!BC77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY120+'A10.FX_New_DS_DX'!BD77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ120+'A10.FX_New_DS_DX'!BE77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA120+'A10.FX_New_DS_DX'!BF77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB120+'A10.FX_New_DS_DX'!BG77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC120+'A10.FX_New_DS_DX'!BH77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD120+'A10.FX_New_DS_DX'!BI77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE120+'A10.FX_New_DS_DX'!BJ77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF120+'A10.FX_New_DS_DX'!BK77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG120+'A10.FX_New_DS_DX'!BL77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH120+'A10.FX_New_DS_DX'!BM77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI120+'A10.FX_New_DS_DX'!BN77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ120+'A10.FX_New_DS_DX'!BO77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK120+'A10.FX_New_DS_DX'!BP77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL120+'A10.FX_New_DS_DX'!BQ77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM120+'A10.FX_New_DS_DX'!BR77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN120+'A10.FX_New_DS_DX'!BS77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO120+'A10.FX_New_DS_DX'!BT77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP120+'A10.FX_New_DS_DX'!BU77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ120+'A10.FX_New_DS_DX'!BV77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR120+'A10.FX_New_DS_DX'!BW77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS120+'A10.FX_New_DS_DX'!BX77","v":0}]
[null,null,{"$f":"Input_2!$D$46","v":"International Bond"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L121+'A10.FX_New_DS_DX'!Q78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M121+'A10.FX_New_DS_DX'!R78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N121+'A10.FX_New_DS_DX'!S78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O121+'A10.FX_New_DS_DX'!T78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P121+'A10.FX_New_DS_DX'!U78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q121+'A10.FX_New_DS_DX'!V78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R121+'A10.FX_New_DS_DX'!W78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S121+'A10.FX_New_DS_DX'!X78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T121+'A10.FX_New_DS_DX'!Y78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U121+'A10.FX_New_DS_DX'!Z78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V121+'A10.FX_New_DS_DX'!AA78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W121+'A10.FX_New_DS_DX'!AB78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X121+'A10.FX_New_DS_DX'!AC78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y121+'A10.FX_New_DS_DX'!AD78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z121+'A10.FX_New_DS_DX'!AE78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA121+'A10.FX_New_DS_DX'!AF78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB121+'A10.FX_New_DS_DX'!AG78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC121+'A10.FX_New_DS_DX'!AH78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD121+'A10.FX_New_DS_DX'!AI78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE121+'A10.FX_New_DS_DX'!AJ78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF121+'A10.FX_New_DS_DX'!AK78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG121+'A10.FX_New_DS_DX'!AL78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH121+'A10.FX_New_DS_DX'!AM78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI121+'A10.FX_New_DS_DX'!AN78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ121+'A10.FX_New_DS_DX'!AO78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK121+'A10.FX_New_DS_DX'!AP78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL121+'A10.FX_New_DS_DX'!AQ78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM121+'A10.FX_New_DS_DX'!AR78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN121+'A10.FX_New_DS_DX'!AS78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO121+'A10.FX_New_DS_DX'!AT78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP121+'A10.FX_New_DS_DX'!AU78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ121+'A10.FX_New_DS_DX'!AV78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR121+'A10.FX_New_DS_DX'!AW78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS121+'A10.FX_New_DS_DX'!AX78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT121+'A10.FX_New_DS_DX'!AY78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU121+'A10.FX_New_DS_DX'!AZ78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV121+'A10.FX_New_DS_DX'!BA78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW121+'A10.FX_New_DS_DX'!BB78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX121+'A10.FX_New_DS_DX'!BC78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY121+'A10.FX_New_DS_DX'!BD78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ121+'A10.FX_New_DS_DX'!BE78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA121+'A10.FX_New_DS_DX'!BF78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB121+'A10.FX_New_DS_DX'!BG78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC121+'A10.FX_New_DS_DX'!BH78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD121+'A10.FX_New_DS_DX'!BI78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE121+'A10.FX_New_DS_DX'!BJ78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF121+'A10.FX_New_DS_DX'!BK78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG121+'A10.FX_New_DS_DX'!BL78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH121+'A10.FX_New_DS_DX'!BM78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI121+'A10.FX_New_DS_DX'!BN78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ121+'A10.FX_New_DS_DX'!BO78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK121+'A10.FX_New_DS_DX'!BP78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL121+'A10.FX_New_DS_DX'!BQ78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM121+'A10.FX_New_DS_DX'!BR78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN121+'A10.FX_New_DS_DX'!BS78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO121+'A10.FX_New_DS_DX'!BT78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP121+'A10.FX_New_DS_DX'!BU78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ121+'A10.FX_New_DS_DX'!BV78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR121+'A10.FX_New_DS_DX'!BW78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS121+'A10.FX_New_DS_DX'!BX78","v":0}]
[null,null,{"$f":"Input_2!$D$47","v":"FX Security"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L122+'A10.FX_New_DS_DX'!Q79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M122+'A10.FX_New_DS_DX'!R79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N122+'A10.FX_New_DS_DX'!S79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O122+'A10.FX_New_DS_DX'!T79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P122+'A10.FX_New_DS_DX'!U79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q122+'A10.FX_New_DS_DX'!V79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R122+'A10.FX_New_DS_DX'!W79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S122+'A10.FX_New_DS_DX'!X79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T122+'A10.FX_New_DS_DX'!Y79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U122+'A10.FX_New_DS_DX'!Z79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V122+'A10.FX_New_DS_DX'!AA79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W122+'A10.FX_New_DS_DX'!AB79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X122+'A10.FX_New_DS_DX'!AC79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y122+'A10.FX_New_DS_DX'!AD79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z122+'A10.FX_New_DS_DX'!AE79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA122+'A10.FX_New_DS_DX'!AF79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB122+'A10.FX_New_DS_DX'!AG79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC122+'A10.FX_New_DS_DX'!AH79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD122+'A10.FX_New_DS_DX'!AI79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE122+'A10.FX_New_DS_DX'!AJ79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF122+'A10.FX_New_DS_DX'!AK79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG122+'A10.FX_New_DS_DX'!AL79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH122+'A10.FX_New_DS_DX'!AM79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI122+'A10.FX_New_DS_DX'!AN79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ122+'A10.FX_New_DS_DX'!AO79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK122+'A10.FX_New_DS_DX'!AP79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL122+'A10.FX_New_DS_DX'!AQ79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM122+'A10.FX_New_DS_DX'!AR79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN122+'A10.FX_New_DS_DX'!AS79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO122+'A10.FX_New_DS_DX'!AT79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP122+'A10.FX_New_DS_DX'!AU79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ122+'A10.FX_New_DS_DX'!AV79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR122+'A10.FX_New_DS_DX'!AW79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS122+'A10.FX_New_DS_DX'!AX79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT122+'A10.FX_New_DS_DX'!AY79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU122+'A10.FX_New_DS_DX'!AZ79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV122+'A10.FX_New_DS_DX'!BA79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW122+'A10.FX_New_DS_DX'!BB79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX122+'A10.FX_New_DS_DX'!BC79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY122+'A10.FX_New_DS_DX'!BD79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ122+'A10.FX_New_DS_DX'!BE79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA122+'A10.FX_New_DS_DX'!BF79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB122+'A10.FX_New_DS_DX'!BG79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC122+'A10.FX_New_DS_DX'!BH79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD122+'A10.FX_New_DS_DX'!BI79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE122+'A10.FX_New_DS_DX'!BJ79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF122+'A10.FX_New_DS_DX'!BK79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG122+'A10.FX_New_DS_DX'!BL79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH122+'A10.FX_New_DS_DX'!BM79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI122+'A10.FX_New_DS_DX'!BN79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ122+'A10.FX_New_DS_DX'!BO79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK122+'A10.FX_New_DS_DX'!BP79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL122+'A10.FX_New_DS_DX'!BQ79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM122+'A10.FX_New_DS_DX'!BR79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN122+'A10.FX_New_DS_DX'!BS79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO122+'A10.FX_New_DS_DX'!BT79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP122+'A10.FX_New_DS_DX'!BU79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ122+'A10.FX_New_DS_DX'!BV79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR122+'A10.FX_New_DS_DX'!BW79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS122+'A10.FX_New_DS_DX'!BX79","v":0}]
[null,null,{"$f":"Input_2!$D$48","v":"FX Other"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L123+'A10.FX_New_DS_DX'!Q80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M123+'A10.FX_New_DS_DX'!R80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N123+'A10.FX_New_DS_DX'!S80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O123+'A10.FX_New_DS_DX'!T80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P123+'A10.FX_New_DS_DX'!U80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q123+'A10.FX_New_DS_DX'!V80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R123+'A10.FX_New_DS_DX'!W80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S123+'A10.FX_New_DS_DX'!X80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T123+'A10.FX_New_DS_DX'!Y80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U123+'A10.FX_New_DS_DX'!Z80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V123+'A10.FX_New_DS_DX'!AA80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W123+'A10.FX_New_DS_DX'!AB80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X123+'A10.FX_New_DS_DX'!AC80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y123+'A10.FX_New_DS_DX'!AD80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z123+'A10.FX_New_DS_DX'!AE80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA123+'A10.FX_New_DS_DX'!AF80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB123+'A10.FX_New_DS_DX'!AG80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC123+'A10.FX_New_DS_DX'!AH80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD123+'A10.FX_New_DS_DX'!AI80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE123+'A10.FX_New_DS_DX'!AJ80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF123+'A10.FX_New_DS_DX'!AK80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG123+'A10.FX_New_DS_DX'!AL80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH123+'A10.FX_New_DS_DX'!AM80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI123+'A10.FX_New_DS_DX'!AN80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ123+'A10.FX_New_DS_DX'!AO80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK123+'A10.FX_New_DS_DX'!AP80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL123+'A10.FX_New_DS_DX'!AQ80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM123+'A10.FX_New_DS_DX'!AR80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN123+'A10.FX_New_DS_DX'!AS80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO123+'A10.FX_New_DS_DX'!AT80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP123+'A10.FX_New_DS_DX'!AU80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ123+'A10.FX_New_DS_DX'!AV80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR123+'A10.FX_New_DS_DX'!AW80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS123+'A10.FX_New_DS_DX'!AX80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT123+'A10.FX_New_DS_DX'!AY80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU123+'A10.FX_New_DS_DX'!AZ80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV123+'A10.FX_New_DS_DX'!BA80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW123+'A10.FX_New_DS_DX'!BB80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX123+'A10.FX_New_DS_DX'!BC80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY123+'A10.FX_New_DS_DX'!BD80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ123+'A10.FX_New_DS_DX'!BE80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA123+'A10.FX_New_DS_DX'!BF80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB123+'A10.FX_New_DS_DX'!BG80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC123+'A10.FX_New_DS_DX'!BH80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD123+'A10.FX_New_DS_DX'!BI80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE123+'A10.FX_New_DS_DX'!BJ80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF123+'A10.FX_New_DS_DX'!BK80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG123+'A10.FX_New_DS_DX'!BL80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH123+'A10.FX_New_DS_DX'!BM80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI123+'A10.FX_New_DS_DX'!BN80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ123+'A10.FX_New_DS_DX'!BO80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK123+'A10.FX_New_DS_DX'!BP80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL123+'A10.FX_New_DS_DX'!BQ80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM123+'A10.FX_New_DS_DX'!BR80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN123+'A10.FX_New_DS_DX'!BS80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO123+'A10.FX_New_DS_DX'!BT80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP123+'A10.FX_New_DS_DX'!BU80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ123+'A10.FX_New_DS_DX'!BV80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR123+'A10.FX_New_DS_DX'!BW80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS123+'A10.FX_New_DS_DX'!BX80","v":0}]
[null,null,{"$f":"Input_2!$D$49","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!L124+'A10.FX_New_DS_DX'!Q81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M124+'A10.FX_New_DS_DX'!R81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N124+'A10.FX_New_DS_DX'!S81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O124+'A10.FX_New_DS_DX'!T81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P124+'A10.FX_New_DS_DX'!U81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q124+'A10.FX_New_DS_DX'!V81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R124+'A10.FX_New_DS_DX'!W81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S124+'A10.FX_New_DS_DX'!X81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T124+'A10.FX_New_DS_DX'!Y81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U124+'A10.FX_New_DS_DX'!Z81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V124+'A10.FX_New_DS_DX'!AA81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W124+'A10.FX_New_DS_DX'!AB81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X124+'A10.FX_New_DS_DX'!AC81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y124+'A10.FX_New_DS_DX'!AD81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z124+'A10.FX_New_DS_DX'!AE81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA124+'A10.FX_New_DS_DX'!AF81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB124+'A10.FX_New_DS_DX'!AG81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC124+'A10.FX_New_DS_DX'!AH81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD124+'A10.FX_New_DS_DX'!AI81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE124+'A10.FX_New_DS_DX'!AJ81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF124+'A10.FX_New_DS_DX'!AK81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG124+'A10.FX_New_DS_DX'!AL81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH124+'A10.FX_New_DS_DX'!AM81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI124+'A10.FX_New_DS_DX'!AN81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ124+'A10.FX_New_DS_DX'!AO81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK124+'A10.FX_New_DS_DX'!AP81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL124+'A10.FX_New_DS_DX'!AQ81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM124+'A10.FX_New_DS_DX'!AR81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN124+'A10.FX_New_DS_DX'!AS81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO124+'A10.FX_New_DS_DX'!AT81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP124+'A10.FX_New_DS_DX'!AU81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ124+'A10.FX_New_DS_DX'!AV81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR124+'A10.FX_New_DS_DX'!AW81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS124+'A10.FX_New_DS_DX'!AX81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT124+'A10.FX_New_DS_DX'!AY81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU124+'A10.FX_New_DS_DX'!AZ81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV124+'A10.FX_New_DS_DX'!BA81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW124+'A10.FX_New_DS_DX'!BB81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX124+'A10.FX_New_DS_DX'!BC81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY124+'A10.FX_New_DS_DX'!BD81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ124+'A10.FX_New_DS_DX'!BE81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA124+'A10.FX_New_DS_DX'!BF81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB124+'A10.FX_New_DS_DX'!BG81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC124+'A10.FX_New_DS_DX'!BH81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD124+'A10.FX_New_DS_DX'!BI81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE124+'A10.FX_New_DS_DX'!BJ81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF124+'A10.FX_New_DS_DX'!BK81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG124+'A10.FX_New_DS_DX'!BL81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH124+'A10.FX_New_DS_DX'!BM81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI124+'A10.FX_New_DS_DX'!BN81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ124+'A10.FX_New_DS_DX'!BO81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK124+'A10.FX_New_DS_DX'!BP81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL124+'A10.FX_New_DS_DX'!BQ81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM124+'A10.FX_New_DS_DX'!BR81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN124+'A10.FX_New_DS_DX'!BS81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO124+'A10.FX_New_DS_DX'!BT81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP124+'A10.FX_New_DS_DX'!BU81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ124+'A10.FX_New_DS_DX'!BV81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR124+'A10.FX_New_DS_DX'!BW81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS124+'A10.FX_New_DS_DX'!BX81","v":0}]
[null,null,"Total Foreign Currency",{"$f":"SUM(D8:D10)","v":23085.469273841831},{"$f":"SUM(E8:E10)","v":21923.563427516954},20839.732960902053,19707.815447797988,19189.686347580548,19011.141105827788,18763.990939010993,17857.115327668096,16879.430406248328,15899.52869661759,14955.857220168295,13977.542681217879,12999.097517386997,12022.153828863185,11044.93560871987,10067.543220942467,9084.4475748522145,8101.1815380699809,7117.8284165005616,6542.7896028999357,5976.0265102948388,5444.7517592728,4913.4770082507612,4382.2022572287215,3831.1715321004726,3303.6341971204365,2973.2299773860814,2649.9393923588095,2351.1333750470967,2101.2325651444826,1850.6408853306498,1600.8189905732106,1372.4427960985631,1139.0092855960079,916.88309467155773,694.75690374710757,541.35643519229757,387.95596663748756,234.5554980826775,120.22678001002038,24.96321521172549,6.6214266711263008,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13]
[null,null,"CHECK",{"$f":"SUM(D12:D18)-D19","v":0},{"$f":"SUM(E12:E18)-E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,1,{"$f":"D23+1","v":2},{"$f":"E23+1","v":3},{"$f":"F23+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,"Baseline Domestic","Outstanding of Baseline Domestic Debt (in local currency)",{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,"T-bills",{"$f":"'A7.DX_New_Outstanding'!I32","v":2784.8809074562814},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$80+'A7.DX_New_Outstanding'!J32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$80+'A7.DX_New_Outstanding'!K32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$80+'A7.DX_New_Outstanding'!L32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$80+'A7.DX_New_Outstanding'!M32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$80+'A7.DX_New_Outstanding'!N32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$80+'A7.DX_New_Outstanding'!O32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$80+'A7.DX_New_Outstanding'!P32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$80+'A7.DX_New_Outstanding'!Q32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$80+'A7.DX_New_Outstanding'!R32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$80+'A7.DX_New_Outstanding'!S32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$80+'A7.DX_New_Outstanding'!T32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$80+'A7.DX_New_Outstanding'!U32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$80+'A7.DX_New_Outstanding'!V32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$80+'A7.DX_New_Outstanding'!W32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$80+'A7.DX_New_Outstanding'!X32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$80+'A7.DX_New_Outstanding'!Y32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$80+'A7.DX_New_Outstanding'!Z32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$80+'A7.DX_New_Outstanding'!AA32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$80+'A7.DX_New_Outstanding'!AB32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$80+'A7.DX_New_Outstanding'!AC32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$80+'A7.DX_New_Outstanding'!AD32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$80+'A7.DX_New_Outstanding'!AE32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$80+'A7.DX_New_Outstanding'!AF32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$80+'A7.DX_New_Outstanding'!AG32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$80+'A7.DX_New_Outstanding'!AH32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$80+'A7.DX_New_Outstanding'!AI32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$80+'A7.DX_New_Outstanding'!AJ32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$80+'A7.DX_New_Outstanding'!AK32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$80+'A7.DX_New_Outstanding'!AL32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$80+'A7.DX_New_Outstanding'!AM32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$80+'A7.DX_New_Outstanding'!AN32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$80+'A7.DX_New_Outstanding'!AO32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$80+'A7.DX_New_Outstanding'!AP32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$80+'A7.DX_New_Outstanding'!AQ32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$80+'A7.DX_New_Outstanding'!AR32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$80+'A7.DX_New_Outstanding'!AS32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$80+'A7.DX_New_Outstanding'!AT32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$80+'A7.DX_New_Outstanding'!AU32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$80+'A7.DX_New_Outstanding'!AV32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$80+'A7.DX_New_Outstanding'!AW32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$80+'A7.DX_New_Outstanding'!AX32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$80+'A7.DX_New_Outstanding'!AY32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$80+'A7.DX_New_Outstanding'!AZ32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$80+'A7.DX_New_Outstanding'!BA32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$80+'A7.DX_New_Outstanding'!BB32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$80+'A7.DX_New_Outstanding'!BC32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$80+'A7.DX_New_Outstanding'!BD32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$80+'A7.DX_New_Outstanding'!BE32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$80+'A7.DX_New_Outstanding'!BF32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$80+'A7.DX_New_Outstanding'!BG32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$80+'A7.DX_New_Outstanding'!BH32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$80+'A7.DX_New_Outstanding'!BI32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$80+'A7.DX_New_Outstanding'!BJ32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$80+'A7.DX_New_Outstanding'!BK32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$80+'A7.DX_New_Outstanding'!BL32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$80+'A7.DX_New_Outstanding'!BM32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$80+'A7.DX_New_Outstanding'!BN32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$80+'A7.DX_New_Outstanding'!BO32","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$80+'A7.DX_New_Outstanding'!BP32","v":0}]
[null,null,"Var",{"$f":"'A5.MTDS_DS_ABPT_Category'!L$112+'A7.DX_New_Outstanding'!I33","v":1392.4404537281407},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$112+'A7.DX_New_Outstanding'!J33","v":1392.4404537281407},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$112+'A7.DX_New_Outstanding'!K33","v":696.22022686407036},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$112+'A7.DX_New_Outstanding'!L33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$112+'A7.DX_New_Outstanding'!M33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$112+'A7.DX_New_Outstanding'!N33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$112+'A7.DX_New_Outstanding'!O33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$112+'A7.DX_New_Outstanding'!P33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$112+'A7.DX_New_Outstanding'!Q33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$112+'A7.DX_New_Outstanding'!R33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$112+'A7.DX_New_Outstanding'!S33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$112+'A7.DX_New_Outstanding'!T33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$112+'A7.DX_New_Outstanding'!U33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$112+'A7.DX_New_Outstanding'!V33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$112+'A7.DX_New_Outstanding'!W33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$112+'A7.DX_New_Outstanding'!X33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$112+'A7.DX_New_Outstanding'!Y33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$112+'A7.DX_New_Outstanding'!Z33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$112+'A7.DX_New_Outstanding'!AA33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$112+'A7.DX_New_Outstanding'!AB33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$112+'A7.DX_New_Outstanding'!AC33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$112+'A7.DX_New_Outstanding'!AD33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$112+'A7.DX_New_Outstanding'!AE33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$112+'A7.DX_New_Outstanding'!AF33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$112+'A7.DX_New_Outstanding'!AG33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$112+'A7.DX_New_Outstanding'!AH33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$112+'A7.DX_New_Outstanding'!AI33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$112+'A7.DX_New_Outstanding'!AJ33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$112+'A7.DX_New_Outstanding'!AK33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$112+'A7.DX_New_Outstanding'!AL33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$112+'A7.DX_New_Outstanding'!AM33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$112+'A7.DX_New_Outstanding'!AN33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$112+'A7.DX_New_Outstanding'!AO33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$112+'A7.DX_New_Outstanding'!AP33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$112+'A7.DX_New_Outstanding'!AQ33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$112+'A7.DX_New_Outstanding'!AR33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$112+'A7.DX_New_Outstanding'!AS33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$112+'A7.DX_New_Outstanding'!AT33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$112+'A7.DX_New_Outstanding'!AU33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$112+'A7.DX_New_Outstanding'!AV33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$112+'A7.DX_New_Outstanding'!AW33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$112+'A7.DX_New_Outstanding'!AX33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$112+'A7.DX_New_Outstanding'!AY33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$112+'A7.DX_New_Outstanding'!AZ33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$112+'A7.DX_New_Outstanding'!BA33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$112+'A7.DX_New_Outstanding'!BB33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$112+'A7.DX_New_Outstanding'!BC33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$112+'A7.DX_New_Outstanding'!BD33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$112+'A7.DX_New_Outstanding'!BE33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$112+'A7.DX_New_Outstanding'!BF33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$112+'A7.DX_New_Outstanding'!BG33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$112+'A7.DX_New_Outstanding'!BH33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$112+'A7.DX_New_Outstanding'!BI33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$112+'A7.DX_New_Outstanding'!BJ33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$112+'A7.DX_New_Outstanding'!BK33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$112+'A7.DX_New_Outstanding'!BL33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$112+'A7.DX_New_Outstanding'!BM33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$112+'A7.DX_New_Outstanding'!BN33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$112+'A7.DX_New_Outstanding'!BO33","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$112+'A7.DX_New_Outstanding'!BP33","v":0}]
[null,null,"Fix",{"$f":"'A5.MTDS_DS_ABPT_Category'!L$113+'A7.DX_New_Outstanding'!I34","v":8692.425863456283},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$113+'A7.DX_New_Outstanding'!J34","v":8592.0552134562822},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$113+'A7.DX_New_Outstanding'!K34","v":8466.7375834562808},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$113+'A7.DX_New_Outstanding'!L34","v":8466.7375834562808},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$113+'A7.DX_New_Outstanding'!M34","v":5577.1006680242463},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$113+'A7.DX_New_Outstanding'!N34","v":5228.9905545922111},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$113+'A7.DX_New_Outstanding'!O34","v":2680.3606805922109},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$113+'A7.DX_New_Outstanding'!P34","v":1984.1404537281405},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$113+'A7.DX_New_Outstanding'!Q34","v":1984.1404537281405},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$113+'A7.DX_New_Outstanding'!R34","v":1392.4404537281407},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$113+'A7.DX_New_Outstanding'!S34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$113+'A7.DX_New_Outstanding'!T34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$113+'A7.DX_New_Outstanding'!U34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$113+'A7.DX_New_Outstanding'!V34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$113+'A7.DX_New_Outstanding'!W34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$113+'A7.DX_New_Outstanding'!X34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$113+'A7.DX_New_Outstanding'!Y34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$113+'A7.DX_New_Outstanding'!Z34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$113+'A7.DX_New_Outstanding'!AA34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$113+'A7.DX_New_Outstanding'!AB34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$113+'A7.DX_New_Outstanding'!AC34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$113+'A7.DX_New_Outstanding'!AD34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$113+'A7.DX_New_Outstanding'!AE34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$113+'A7.DX_New_Outstanding'!AF34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$113+'A7.DX_New_Outstanding'!AG34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$113+'A7.DX_New_Outstanding'!AH34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$113+'A7.DX_New_Outstanding'!AI34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$113+'A7.DX_New_Outstanding'!AJ34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$113+'A7.DX_New_Outstanding'!AK34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$113+'A7.DX_New_Outstanding'!AL34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$113+'A7.DX_New_Outstanding'!AM34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$113+'A7.DX_New_Outstanding'!AN34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$113+'A7.DX_New_Outstanding'!AO34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$113+'A7.DX_New_Outstanding'!AP34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$113+'A7.DX_New_Outstanding'!AQ34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$113+'A7.DX_New_Outstanding'!AR34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$113+'A7.DX_New_Outstanding'!AS34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$113+'A7.DX_New_Outstanding'!AT34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$113+'A7.DX_New_Outstanding'!AU34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$113+'A7.DX_New_Outstanding'!AV34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$113+'A7.DX_New_Outstanding'!AW34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$113+'A7.DX_New_Outstanding'!AX34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$113+'A7.DX_New_Outstanding'!AY34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$113+'A7.DX_New_Outstanding'!AZ34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$113+'A7.DX_New_Outstanding'!BA34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$113+'A7.DX_New_Outstanding'!BB34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$113+'A7.DX_New_Outstanding'!BC34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$113+'A7.DX_New_Outstanding'!BD34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$113+'A7.DX_New_Outstanding'!BE34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$113+'A7.DX_New_Outstanding'!BF34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$113+'A7.DX_New_Outstanding'!BG34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$113+'A7.DX_New_Outstanding'!BH34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$113+'A7.DX_New_Outstanding'!BI34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$113+'A7.DX_New_Outstanding'!BJ34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$113+'A7.DX_New_Outstanding'!BK34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$113+'A7.DX_New_Outstanding'!BL34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$113+'A7.DX_New_Outstanding'!BM34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$113+'A7.DX_New_Outstanding'!BN34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$113+'A7.DX_New_Outstanding'!BO34","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$113+'A7.DX_New_Outstanding'!BP34","v":0}]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},{"$f":"'A7.DX_New_Outstanding'!I37","v":2784.8809074562814},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$96+'A7.DX_New_Outstanding'!J37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$96+'A7.DX_New_Outstanding'!K37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$96+'A7.DX_New_Outstanding'!L37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$96+'A7.DX_New_Outstanding'!M37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$96+'A7.DX_New_Outstanding'!N37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$96+'A7.DX_New_Outstanding'!O37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$96+'A7.DX_New_Outstanding'!P37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$96+'A7.DX_New_Outstanding'!Q37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$96+'A7.DX_New_Outstanding'!R37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$96+'A7.DX_New_Outstanding'!S37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$96+'A7.DX_New_Outstanding'!T37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$96+'A7.DX_New_Outstanding'!U37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$96+'A7.DX_New_Outstanding'!V37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$96+'A7.DX_New_Outstanding'!W37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$96+'A7.DX_New_Outstanding'!X37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$96+'A7.DX_New_Outstanding'!Y37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$96+'A7.DX_New_Outstanding'!Z37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$96+'A7.DX_New_Outstanding'!AA37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$96+'A7.DX_New_Outstanding'!AB37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$96+'A7.DX_New_Outstanding'!AC37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$96+'A7.DX_New_Outstanding'!AD37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$96+'A7.DX_New_Outstanding'!AE37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$96+'A7.DX_New_Outstanding'!AF37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$96+'A7.DX_New_Outstanding'!AG37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$96+'A7.DX_New_Outstanding'!AH37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$96+'A7.DX_New_Outstanding'!AI37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$96+'A7.DX_New_Outstanding'!AJ37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$96+'A7.DX_New_Outstanding'!AK37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$96+'A7.DX_New_Outstanding'!AL37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$96+'A7.DX_New_Outstanding'!AM37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$96+'A7.DX_New_Outstanding'!AN37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$96+'A7.DX_New_Outstanding'!AO37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$96+'A7.DX_New_Outstanding'!AP37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$96+'A7.DX_New_Outstanding'!AQ37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$96+'A7.DX_New_Outstanding'!AR37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$96+'A7.DX_New_Outstanding'!AS37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$96+'A7.DX_New_Outstanding'!AT37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$96+'A7.DX_New_Outstanding'!AU37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$96+'A7.DX_New_Outstanding'!AV37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$96+'A7.DX_New_Outstanding'!AW37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$96+'A7.DX_New_Outstanding'!AX37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$96+'A7.DX_New_Outstanding'!AY37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$96+'A7.DX_New_Outstanding'!AZ37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$96+'A7.DX_New_Outstanding'!BA37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$96+'A7.DX_New_Outstanding'!BB37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$96+'A7.DX_New_Outstanding'!BC37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$96+'A7.DX_New_Outstanding'!BD37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$96+'A7.DX_New_Outstanding'!BE37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$96+'A7.DX_New_Outstanding'!BF37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$96+'A7.DX_New_Outstanding'!BG37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$96+'A7.DX_New_Outstanding'!BH37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$96+'A7.DX_New_Outstanding'!BI37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$96+'A7.DX_New_Outstanding'!BJ37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$96+'A7.DX_New_Outstanding'!BK37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$96+'A7.DX_New_Outstanding'!BL37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$96+'A7.DX_New_Outstanding'!BM37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$96+'A7.DX_New_Outstanding'!BN37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$96+'A7.DX_New_Outstanding'!BO37","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$96+'A7.DX_New_Outstanding'!BP37","v":0}]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$128+'A7.DX_New_Outstanding'!I38","v":10084.866317184424},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$128+'A7.DX_New_Outstanding'!J38","v":9984.4956671844229},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$128+'A7.DX_New_Outstanding'!K38","v":9162.957810320353},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$128+'A7.DX_New_Outstanding'!L38","v":8466.7375834562808},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$128+'A7.DX_New_Outstanding'!M38","v":5577.1006680242463},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$128+'A7.DX_New_Outstanding'!N38","v":5228.9905545922111},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$128+'A7.DX_New_Outstanding'!O38","v":2680.3606805922109},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$128+'A7.DX_New_Outstanding'!P38","v":1984.1404537281405},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$128+'A7.DX_New_Outstanding'!Q38","v":1984.1404537281405},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$128+'A7.DX_New_Outstanding'!R38","v":1392.4404537281407},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$128+'A7.DX_New_Outstanding'!S38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$128+'A7.DX_New_Outstanding'!T38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$128+'A7.DX_New_Outstanding'!U38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$128+'A7.DX_New_Outstanding'!V38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$128+'A7.DX_New_Outstanding'!W38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$128+'A7.DX_New_Outstanding'!X38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$128+'A7.DX_New_Outstanding'!Y38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$128+'A7.DX_New_Outstanding'!Z38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$128+'A7.DX_New_Outstanding'!AA38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$128+'A7.DX_New_Outstanding'!AB38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$128+'A7.DX_New_Outstanding'!AC38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$128+'A7.DX_New_Outstanding'!AD38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$128+'A7.DX_New_Outstanding'!AE38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$128+'A7.DX_New_Outstanding'!AF38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$128+'A7.DX_New_Outstanding'!AG38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$128+'A7.DX_New_Outstanding'!AH38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$128+'A7.DX_New_Outstanding'!AI38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$128+'A7.DX_New_Outstanding'!AJ38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$128+'A7.DX_New_Outstanding'!AK38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$128+'A7.DX_New_Outstanding'!AL38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$128+'A7.DX_New_Outstanding'!AM38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$128+'A7.DX_New_Outstanding'!AN38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$128+'A7.DX_New_Outstanding'!AO38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$128+'A7.DX_New_Outstanding'!AP38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$128+'A7.DX_New_Outstanding'!AQ38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$128+'A7.DX_New_Outstanding'!AR38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$128+'A7.DX_New_Outstanding'!AS38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$128+'A7.DX_New_Outstanding'!AT38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$128+'A7.DX_New_Outstanding'!AU38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$128+'A7.DX_New_Outstanding'!AV38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$128+'A7.DX_New_Outstanding'!AW38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$128+'A7.DX_New_Outstanding'!AX38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$128+'A7.DX_New_Outstanding'!AY38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$128+'A7.DX_New_Outstanding'!AZ38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$128+'A7.DX_New_Outstanding'!BA38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$128+'A7.DX_New_Outstanding'!BB38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$128+'A7.DX_New_Outstanding'!BC38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$128+'A7.DX_New_Outstanding'!BD38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$128+'A7.DX_New_Outstanding'!BE38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$128+'A7.DX_New_Outstanding'!BF38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$128+'A7.DX_New_Outstanding'!BG38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$128+'A7.DX_New_Outstanding'!BH38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$128+'A7.DX_New_Outstanding'!BI38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$128+'A7.DX_New_Outstanding'!BJ38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$128+'A7.DX_New_Outstanding'!BK38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$128+'A7.DX_New_Outstanding'!BL38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$128+'A7.DX_New_Outstanding'!BM38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$128+'A7.DX_New_Outstanding'!BN38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$128+'A7.DX_New_Outstanding'!BO38","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$128+'A7.DX_New_Outstanding'!BP38","v":0}]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$129+'A7.DX_New_Outstanding'!I39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$129+'A7.DX_New_Outstanding'!J39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$129+'A7.DX_New_Outstanding'!K39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$129+'A7.DX_New_Outstanding'!L39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$129+'A7.DX_New_Outstanding'!M39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$129+'A7.DX_New_Outstanding'!N39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$129+'A7.DX_New_Outstanding'!O39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$129+'A7.DX_New_Outstanding'!P39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$129+'A7.DX_New_Outstanding'!Q39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$129+'A7.DX_New_Outstanding'!R39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$129+'A7.DX_New_Outstanding'!S39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$129+'A7.DX_New_Outstanding'!T39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$129+'A7.DX_New_Outstanding'!U39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$129+'A7.DX_New_Outstanding'!V39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$129+'A7.DX_New_Outstanding'!W39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$129+'A7.DX_New_Outstanding'!X39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$129+'A7.DX_New_Outstanding'!Y39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$129+'A7.DX_New_Outstanding'!Z39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$129+'A7.DX_New_Outstanding'!AA39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$129+'A7.DX_New_Outstanding'!AB39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$129+'A7.DX_New_Outstanding'!AC39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$129+'A7.DX_New_Outstanding'!AD39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$129+'A7.DX_New_Outstanding'!AE39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$129+'A7.DX_New_Outstanding'!AF39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$129+'A7.DX_New_Outstanding'!AG39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$129+'A7.DX_New_Outstanding'!AH39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$129+'A7.DX_New_Outstanding'!AI39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$129+'A7.DX_New_Outstanding'!AJ39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$129+'A7.DX_New_Outstanding'!AK39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$129+'A7.DX_New_Outstanding'!AL39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$129+'A7.DX_New_Outstanding'!AM39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$129+'A7.DX_New_Outstanding'!AN39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$129+'A7.DX_New_Outstanding'!AO39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$129+'A7.DX_New_Outstanding'!AP39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$129+'A7.DX_New_Outstanding'!AQ39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$129+'A7.DX_New_Outstanding'!AR39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$129+'A7.DX_New_Outstanding'!AS39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$129+'A7.DX_New_Outstanding'!AT39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$129+'A7.DX_New_Outstanding'!AU39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$129+'A7.DX_New_Outstanding'!AV39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$129+'A7.DX_New_Outstanding'!AW39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$129+'A7.DX_New_Outstanding'!AX39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$129+'A7.DX_New_Outstanding'!AY39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$129+'A7.DX_New_Outstanding'!AZ39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$129+'A7.DX_New_Outstanding'!BA39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$129+'A7.DX_New_Outstanding'!BB39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$129+'A7.DX_New_Outstanding'!BC39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$129+'A7.DX_New_Outstanding'!BD39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$129+'A7.DX_New_Outstanding'!BE39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$129+'A7.DX_New_Outstanding'!BF39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$129+'A7.DX_New_Outstanding'!BG39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$129+'A7.DX_New_Outstanding'!BH39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$129+'A7.DX_New_Outstanding'!BI39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$129+'A7.DX_New_Outstanding'!BJ39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$129+'A7.DX_New_Outstanding'!BK39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$129+'A7.DX_New_Outstanding'!BL39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$129+'A7.DX_New_Outstanding'!BM39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$129+'A7.DX_New_Outstanding'!BN39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$129+'A7.DX_New_Outstanding'!BO39","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$129+'A7.DX_New_Outstanding'!BP39","v":0}]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$130+'A7.DX_New_Outstanding'!I40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$130+'A7.DX_New_Outstanding'!J40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$130+'A7.DX_New_Outstanding'!K40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$130+'A7.DX_New_Outstanding'!L40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$130+'A7.DX_New_Outstanding'!M40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$130+'A7.DX_New_Outstanding'!N40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$130+'A7.DX_New_Outstanding'!O40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$130+'A7.DX_New_Outstanding'!P40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$130+'A7.DX_New_Outstanding'!Q40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$130+'A7.DX_New_Outstanding'!R40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$130+'A7.DX_New_Outstanding'!S40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$130+'A7.DX_New_Outstanding'!T40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$130+'A7.DX_New_Outstanding'!U40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$130+'A7.DX_New_Outstanding'!V40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$130+'A7.DX_New_Outstanding'!W40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$130+'A7.DX_New_Outstanding'!X40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$130+'A7.DX_New_Outstanding'!Y40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$130+'A7.DX_New_Outstanding'!Z40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$130+'A7.DX_New_Outstanding'!AA40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$130+'A7.DX_New_Outstanding'!AB40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$130+'A7.DX_New_Outstanding'!AC40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$130+'A7.DX_New_Outstanding'!AD40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$130+'A7.DX_New_Outstanding'!AE40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$130+'A7.DX_New_Outstanding'!AF40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$130+'A7.DX_New_Outstanding'!AG40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$130+'A7.DX_New_Outstanding'!AH40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$130+'A7.DX_New_Outstanding'!AI40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$130+'A7.DX_New_Outstanding'!AJ40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$130+'A7.DX_New_Outstanding'!AK40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$130+'A7.DX_New_Outstanding'!AL40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$130+'A7.DX_New_Outstanding'!AM40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$130+'A7.DX_New_Outstanding'!AN40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$130+'A7.DX_New_Outstanding'!AO40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$130+'A7.DX_New_Outstanding'!AP40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$130+'A7.DX_New_Outstanding'!AQ40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$130+'A7.DX_New_Outstanding'!AR40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$130+'A7.DX_New_Outstanding'!AS40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$130+'A7.DX_New_Outstanding'!AT40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$130+'A7.DX_New_Outstanding'!AU40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$130+'A7.DX_New_Outstanding'!AV40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$130+'A7.DX_New_Outstanding'!AW40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$130+'A7.DX_New_Outstanding'!AX40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$130+'A7.DX_New_Outstanding'!AY40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$130+'A7.DX_New_Outstanding'!AZ40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$130+'A7.DX_New_Outstanding'!BA40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$130+'A7.DX_New_Outstanding'!BB40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$130+'A7.DX_New_Outstanding'!BC40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$130+'A7.DX_New_Outstanding'!BD40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$130+'A7.DX_New_Outstanding'!BE40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$130+'A7.DX_New_Outstanding'!BF40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$130+'A7.DX_New_Outstanding'!BG40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$130+'A7.DX_New_Outstanding'!BH40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$130+'A7.DX_New_Outstanding'!BI40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$130+'A7.DX_New_Outstanding'!BJ40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$130+'A7.DX_New_Outstanding'!BK40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$130+'A7.DX_New_Outstanding'!BL40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$130+'A7.DX_New_Outstanding'!BM40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$130+'A7.DX_New_Outstanding'!BN40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$130+'A7.DX_New_Outstanding'!BO40","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$130+'A7.DX_New_Outstanding'!BP40","v":0}]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$131+'A7.DX_New_Outstanding'!I41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$131+'A7.DX_New_Outstanding'!J41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$131+'A7.DX_New_Outstanding'!K41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$131+'A7.DX_New_Outstanding'!L41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$131+'A7.DX_New_Outstanding'!M41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$131+'A7.DX_New_Outstanding'!N41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$131+'A7.DX_New_Outstanding'!O41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$131+'A7.DX_New_Outstanding'!P41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$131+'A7.DX_New_Outstanding'!Q41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$131+'A7.DX_New_Outstanding'!R41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$131+'A7.DX_New_Outstanding'!S41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$131+'A7.DX_New_Outstanding'!T41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$131+'A7.DX_New_Outstanding'!U41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$131+'A7.DX_New_Outstanding'!V41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$131+'A7.DX_New_Outstanding'!W41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$131+'A7.DX_New_Outstanding'!X41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$131+'A7.DX_New_Outstanding'!Y41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$131+'A7.DX_New_Outstanding'!Z41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$131+'A7.DX_New_Outstanding'!AA41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$131+'A7.DX_New_Outstanding'!AB41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$131+'A7.DX_New_Outstanding'!AC41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$131+'A7.DX_New_Outstanding'!AD41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$131+'A7.DX_New_Outstanding'!AE41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$131+'A7.DX_New_Outstanding'!AF41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$131+'A7.DX_New_Outstanding'!AG41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$131+'A7.DX_New_Outstanding'!AH41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$131+'A7.DX_New_Outstanding'!AI41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$131+'A7.DX_New_Outstanding'!AJ41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$131+'A7.DX_New_Outstanding'!AK41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$131+'A7.DX_New_Outstanding'!AL41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$131+'A7.DX_New_Outstanding'!AM41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$131+'A7.DX_New_Outstanding'!AN41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$131+'A7.DX_New_Outstanding'!AO41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$131+'A7.DX_New_Outstanding'!AP41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$131+'A7.DX_New_Outstanding'!AQ41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$131+'A7.DX_New_Outstanding'!AR41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$131+'A7.DX_New_Outstanding'!AS41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$131+'A7.DX_New_Outstanding'!AT41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$131+'A7.DX_New_Outstanding'!AU41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$131+'A7.DX_New_Outstanding'!AV41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$131+'A7.DX_New_Outstanding'!AW41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$131+'A7.DX_New_Outstanding'!AX41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$131+'A7.DX_New_Outstanding'!AY41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$131+'A7.DX_New_Outstanding'!AZ41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$131+'A7.DX_New_Outstanding'!BA41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$131+'A7.DX_New_Outstanding'!BB41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$131+'A7.DX_New_Outstanding'!BC41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$131+'A7.DX_New_Outstanding'!BD41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$131+'A7.DX_New_Outstanding'!BE41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$131+'A7.DX_New_Outstanding'!BF41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$131+'A7.DX_New_Outstanding'!BG41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$131+'A7.DX_New_Outstanding'!BH41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$131+'A7.DX_New_Outstanding'!BI41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$131+'A7.DX_New_Outstanding'!BJ41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$131+'A7.DX_New_Outstanding'!BK41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$131+'A7.DX_New_Outstanding'!BL41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$131+'A7.DX_New_Outstanding'!BM41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$131+'A7.DX_New_Outstanding'!BN41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$131+'A7.DX_New_Outstanding'!BO41","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$131+'A7.DX_New_Outstanding'!BP41","v":0}]
[null,null,{"$f":"Input_2!$G$48","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$132+'A7.DX_New_Outstanding'!I42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$132+'A7.DX_New_Outstanding'!J42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$132+'A7.DX_New_Outstanding'!K42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$132+'A7.DX_New_Outstanding'!L42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$132+'A7.DX_New_Outstanding'!M42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$132+'A7.DX_New_Outstanding'!N42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$132+'A7.DX_New_Outstanding'!O42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$132+'A7.DX_New_Outstanding'!P42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$132+'A7.DX_New_Outstanding'!Q42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$132+'A7.DX_New_Outstanding'!R42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$132+'A7.DX_New_Outstanding'!S42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$132+'A7.DX_New_Outstanding'!T42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$132+'A7.DX_New_Outstanding'!U42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$132+'A7.DX_New_Outstanding'!V42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$132+'A7.DX_New_Outstanding'!W42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$132+'A7.DX_New_Outstanding'!X42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$132+'A7.DX_New_Outstanding'!Y42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$132+'A7.DX_New_Outstanding'!Z42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$132+'A7.DX_New_Outstanding'!AA42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$132+'A7.DX_New_Outstanding'!AB42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$132+'A7.DX_New_Outstanding'!AC42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$132+'A7.DX_New_Outstanding'!AD42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$132+'A7.DX_New_Outstanding'!AE42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$132+'A7.DX_New_Outstanding'!AF42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$132+'A7.DX_New_Outstanding'!AG42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$132+'A7.DX_New_Outstanding'!AH42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$132+'A7.DX_New_Outstanding'!AI42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$132+'A7.DX_New_Outstanding'!AJ42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$132+'A7.DX_New_Outstanding'!AK42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$132+'A7.DX_New_Outstanding'!AL42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$132+'A7.DX_New_Outstanding'!AM42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$132+'A7.DX_New_Outstanding'!AN42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$132+'A7.DX_New_Outstanding'!AO42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$132+'A7.DX_New_Outstanding'!AP42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$132+'A7.DX_New_Outstanding'!AQ42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$132+'A7.DX_New_Outstanding'!AR42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$132+'A7.DX_New_Outstanding'!AS42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$132+'A7.DX_New_Outstanding'!AT42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$132+'A7.DX_New_Outstanding'!AU42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$132+'A7.DX_New_Outstanding'!AV42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$132+'A7.DX_New_Outstanding'!AW42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$132+'A7.DX_New_Outstanding'!AX42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$132+'A7.DX_New_Outstanding'!AY42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$132+'A7.DX_New_Outstanding'!AZ42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$132+'A7.DX_New_Outstanding'!BA42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$132+'A7.DX_New_Outstanding'!BB42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$132+'A7.DX_New_Outstanding'!BC42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$132+'A7.DX_New_Outstanding'!BD42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$132+'A7.DX_New_Outstanding'!BE42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$132+'A7.DX_New_Outstanding'!BF42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$132+'A7.DX_New_Outstanding'!BG42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$132+'A7.DX_New_Outstanding'!BH42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$132+'A7.DX_New_Outstanding'!BI42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$132+'A7.DX_New_Outstanding'!BJ42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$132+'A7.DX_New_Outstanding'!BK42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$132+'A7.DX_New_Outstanding'!BL42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$132+'A7.DX_New_Outstanding'!BM42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$132+'A7.DX_New_Outstanding'!BN42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$132+'A7.DX_New_Outstanding'!BO42","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$132+'A7.DX_New_Outstanding'!BP42","v":0}]
[null,null,{"$f":"Input_2!$G$49","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$133+'A7.DX_New_Outstanding'!I43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$133+'A7.DX_New_Outstanding'!J43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$133+'A7.DX_New_Outstanding'!K43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$133+'A7.DX_New_Outstanding'!L43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$133+'A7.DX_New_Outstanding'!M43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$133+'A7.DX_New_Outstanding'!N43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$133+'A7.DX_New_Outstanding'!O43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$133+'A7.DX_New_Outstanding'!P43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$133+'A7.DX_New_Outstanding'!Q43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$133+'A7.DX_New_Outstanding'!R43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$133+'A7.DX_New_Outstanding'!S43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$133+'A7.DX_New_Outstanding'!T43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$133+'A7.DX_New_Outstanding'!U43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$133+'A7.DX_New_Outstanding'!V43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$133+'A7.DX_New_Outstanding'!W43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$133+'A7.DX_New_Outstanding'!X43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$133+'A7.DX_New_Outstanding'!Y43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$133+'A7.DX_New_Outstanding'!Z43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$133+'A7.DX_New_Outstanding'!AA43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$133+'A7.DX_New_Outstanding'!AB43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$133+'A7.DX_New_Outstanding'!AC43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$133+'A7.DX_New_Outstanding'!AD43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$133+'A7.DX_New_Outstanding'!AE43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$133+'A7.DX_New_Outstanding'!AF43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$133+'A7.DX_New_Outstanding'!AG43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$133+'A7.DX_New_Outstanding'!AH43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$133+'A7.DX_New_Outstanding'!AI43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$133+'A7.DX_New_Outstanding'!AJ43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$133+'A7.DX_New_Outstanding'!AK43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$133+'A7.DX_New_Outstanding'!AL43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$133+'A7.DX_New_Outstanding'!AM43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$133+'A7.DX_New_Outstanding'!AN43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$133+'A7.DX_New_Outstanding'!AO43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$133+'A7.DX_New_Outstanding'!AP43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$133+'A7.DX_New_Outstanding'!AQ43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$133+'A7.DX_New_Outstanding'!AR43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$133+'A7.DX_New_Outstanding'!AS43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$133+'A7.DX_New_Outstanding'!AT43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$133+'A7.DX_New_Outstanding'!AU43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$133+'A7.DX_New_Outstanding'!AV43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$133+'A7.DX_New_Outstanding'!AW43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$133+'A7.DX_New_Outstanding'!AX43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$133+'A7.DX_New_Outstanding'!AY43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$133+'A7.DX_New_Outstanding'!AZ43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$133+'A7.DX_New_Outstanding'!BA43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$133+'A7.DX_New_Outstanding'!BB43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$133+'A7.DX_New_Outstanding'!BC43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$133+'A7.DX_New_Outstanding'!BD43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$133+'A7.DX_New_Outstanding'!BE43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$133+'A7.DX_New_Outstanding'!BF43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$133+'A7.DX_New_Outstanding'!BG43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$133+'A7.DX_New_Outstanding'!BH43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$133+'A7.DX_New_Outstanding'!BI43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$133+'A7.DX_New_Outstanding'!BJ43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$133+'A7.DX_New_Outstanding'!BK43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$133+'A7.DX_New_Outstanding'!BL43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$133+'A7.DX_New_Outstanding'!BM43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$133+'A7.DX_New_Outstanding'!BN43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$133+'A7.DX_New_Outstanding'!BO43","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$133+'A7.DX_New_Outstanding'!BP43","v":0}]
[null,null,"Total Domestic Currency",{"$f":"SUM(D25:D27)","v":12869.747224640705},9984.4956671844229,9162.9578103203512,8466.7375834562808,5577.1006680242463,5228.9905545922111,2680.3606805922109,1984.1404537281405,1984.1404537281405,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ25:AJ27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CHECK",{"$f":"SUM(D29:D35)-D36","v":0},{"$f":"SUM(E28:E35)-E36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Debt\nForeign Currency and\nBaseline Domestic","Outstanding Foreign Currency and Baseline Domestic",{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"E39+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,"T-bills",{"$f":"D8+D25","v":2784.8809074562814},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ8+AJ25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",{"$f":"D9+D26","v":6981.7579051924367},6167.5587552434627,4726.7363828778207,3295.9651466255632,2852.6119540338727,2350.4263724550624,1972.9894565850009,1828.9260343617802,1684.8626121385598,1540.799189915339,1442.2833048318071,1346.1310845096866,1249.9788641875662,1153.8266438654459,1057.6744235433255,961.52220322120513,865.36998289908479,769.21776257696445,673.06554225484399,576.91332193272353,480.76110161060313,384.60888128848268,288.45666096636222,192.30444064424179,96.152220322121337,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,{"$f":"AJ9+AJ26","v":8.9711399530732097E-13},8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15]
[null,null,"Fix",{"$f":"D10+D27","v":26188.577685833818},25740.500339457914,25275.954388344584,24878.587884628705,21914.175061570921,21889.705287964938,19471.362163018202,18012.329747034459,17178.708247837909,15751.169960430392,13513.573915336487,12631.411596708193,11749.118653199432,10868.327184997739,9987.261185176545,9106.0210177212612,8219.0775919531297,7331.9637754930163,6444.7628742457173,5965.8762809672126,5495.2654086842358,5060.1428779843172,4625.0203472843987,4189.8978165844801,3735.0193117783515,3303.6341971204356,2973.2299773860805,2649.9393923588086,2351.1333750470958,2101.2325651444817,1850.6408853306489,1600.8189905732097,{"$f":"AJ10+AJ27","v":1372.4427960985622},1139.009285596007,916.88309467155682,694.75690374710666,541.35643519229666,387.95596663748665,234.55549808267659,120.22678001001948,24.963215211724592,6.6214266711254037,1.0842629727880819E-12,1.0842629727880819E-12,1.0842629727880819E-12,1.0842629727880819E-12,1.0842629727880819E-12,1.0842629727880819E-12,1.0842629727880819E-12,1.0842629727880819E-12,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13]
[null,null,"Total Foreign Currency & Domestic Baseline",{"$f":"D19+D36","v":35955.216498482536},{"$f":"E19+E36","v":31908.059094701377},30002.690771222406,28174.553031254269,24766.787015604794,24240.13166042,21444.351619603203,19841.255781396238,18863.570859976469,17291.969150345729,14955.857220168295,13977.542681217879,12999.097517386997,12022.153828863185,11044.93560871987,10067.543220942467,9084.4475748522145,8101.1815380699809,7117.8284165005616,6542.7896028999357,5976.0265102948388,5444.7517592728,4913.4770082507612,4382.2022572287215,3831.1715321004726,3303.6341971204365,2973.2299773860814,2649.9393923588095,2351.1333750470967,2101.2325651444826,1850.6408853306498,1600.8189905732106,{"$f":"AJ19+AJ36","v":1372.4427960985631},1139.0092855960079,916.88309467155773,694.75690374710757,541.35643519229757,387.95596663748756,234.5554980826775,120.22678001002038,24.96321521172549,6.6214266711263008,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13]
[]
[]
[]
[]
[null,"Alternative Domestic","Outstanding of Alternative Domestic Debt (in local currency)",{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"E48+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,"T-bills",{"$f":"'A7.DX_New_Outstanding'!I70","v":3550},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$80+'A7.DX_New_Outstanding'!J70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$80+'A7.DX_New_Outstanding'!K70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$80+'A7.DX_New_Outstanding'!L70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$80+'A7.DX_New_Outstanding'!M70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$80+'A7.DX_New_Outstanding'!N70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$80+'A7.DX_New_Outstanding'!O70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$80+'A7.DX_New_Outstanding'!P70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$80+'A7.DX_New_Outstanding'!Q70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$80+'A7.DX_New_Outstanding'!R70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$80+'A7.DX_New_Outstanding'!S70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$80+'A7.DX_New_Outstanding'!T70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$80+'A7.DX_New_Outstanding'!U70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$80+'A7.DX_New_Outstanding'!V70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$80+'A7.DX_New_Outstanding'!W70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$80+'A7.DX_New_Outstanding'!X70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$80+'A7.DX_New_Outstanding'!Y70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$80+'A7.DX_New_Outstanding'!Z70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$80+'A7.DX_New_Outstanding'!AA70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$80+'A7.DX_New_Outstanding'!AB70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$80+'A7.DX_New_Outstanding'!AC70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$80+'A7.DX_New_Outstanding'!AD70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$80+'A7.DX_New_Outstanding'!AE70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$80+'A7.DX_New_Outstanding'!AF70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$80+'A7.DX_New_Outstanding'!AG70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$80+'A7.DX_New_Outstanding'!AH70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$80+'A7.DX_New_Outstanding'!AI70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$80+'A7.DX_New_Outstanding'!AJ70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$80+'A7.DX_New_Outstanding'!AK70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$80+'A7.DX_New_Outstanding'!AL70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$80+'A7.DX_New_Outstanding'!AM70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$80+'A7.DX_New_Outstanding'!AN70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$80+'A7.DX_New_Outstanding'!AO70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$80+'A7.DX_New_Outstanding'!AP70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$80+'A7.DX_New_Outstanding'!AQ70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$80+'A7.DX_New_Outstanding'!AR70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$80+'A7.DX_New_Outstanding'!AS70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$80+'A7.DX_New_Outstanding'!AT70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$80+'A7.DX_New_Outstanding'!AU70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$80+'A7.DX_New_Outstanding'!AV70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$80+'A7.DX_New_Outstanding'!AW70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$80+'A7.DX_New_Outstanding'!AX70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$80+'A7.DX_New_Outstanding'!AY70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$80+'A7.DX_New_Outstanding'!AZ70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$80+'A7.DX_New_Outstanding'!BA70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$80+'A7.DX_New_Outstanding'!BB70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$80+'A7.DX_New_Outstanding'!BC70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$80+'A7.DX_New_Outstanding'!BD70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$80+'A7.DX_New_Outstanding'!BE70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$80+'A7.DX_New_Outstanding'!BF70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$80+'A7.DX_New_Outstanding'!BG70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$80+'A7.DX_New_Outstanding'!BH70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$80+'A7.DX_New_Outstanding'!BI70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$80+'A7.DX_New_Outstanding'!BJ70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$80+'A7.DX_New_Outstanding'!BK70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$80+'A7.DX_New_Outstanding'!BL70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$80+'A7.DX_New_Outstanding'!BM70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$80+'A7.DX_New_Outstanding'!BN70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$80+'A7.DX_New_Outstanding'!BO70","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$80+'A7.DX_New_Outstanding'!BP70","v":0}]
[null,null,"Var",{"$f":"'A5.MTDS_DS_ABPT_Category'!L$112+'A7.DX_New_Outstanding'!I71","v":2000},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$112+'A7.DX_New_Outstanding'!J71","v":2000},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$112+'A7.DX_New_Outstanding'!K71","v":1000},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$112+'A7.DX_New_Outstanding'!L71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$112+'A7.DX_New_Outstanding'!M71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$112+'A7.DX_New_Outstanding'!N71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$112+'A7.DX_New_Outstanding'!O71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$112+'A7.DX_New_Outstanding'!P71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$112+'A7.DX_New_Outstanding'!Q71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$112+'A7.DX_New_Outstanding'!R71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$112+'A7.DX_New_Outstanding'!S71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$112+'A7.DX_New_Outstanding'!T71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$112+'A7.DX_New_Outstanding'!U71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$112+'A7.DX_New_Outstanding'!V71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$112+'A7.DX_New_Outstanding'!W71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$112+'A7.DX_New_Outstanding'!X71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$112+'A7.DX_New_Outstanding'!Y71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$112+'A7.DX_New_Outstanding'!Z71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$112+'A7.DX_New_Outstanding'!AA71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$112+'A7.DX_New_Outstanding'!AB71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$112+'A7.DX_New_Outstanding'!AC71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$112+'A7.DX_New_Outstanding'!AD71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$112+'A7.DX_New_Outstanding'!AE71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$112+'A7.DX_New_Outstanding'!AF71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$112+'A7.DX_New_Outstanding'!AG71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$112+'A7.DX_New_Outstanding'!AH71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$112+'A7.DX_New_Outstanding'!AI71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$112+'A7.DX_New_Outstanding'!AJ71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$112+'A7.DX_New_Outstanding'!AK71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$112+'A7.DX_New_Outstanding'!AL71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$112+'A7.DX_New_Outstanding'!AM71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$112+'A7.DX_New_Outstanding'!AN71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$112+'A7.DX_New_Outstanding'!AO71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$112+'A7.DX_New_Outstanding'!AP71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$112+'A7.DX_New_Outstanding'!AQ71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$112+'A7.DX_New_Outstanding'!AR71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$112+'A7.DX_New_Outstanding'!AS71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$112+'A7.DX_New_Outstanding'!AT71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$112+'A7.DX_New_Outstanding'!AU71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$112+'A7.DX_New_Outstanding'!AV71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$112+'A7.DX_New_Outstanding'!AW71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$112+'A7.DX_New_Outstanding'!AX71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$112+'A7.DX_New_Outstanding'!AY71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$112+'A7.DX_New_Outstanding'!AZ71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$112+'A7.DX_New_Outstanding'!BA71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$112+'A7.DX_New_Outstanding'!BB71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$112+'A7.DX_New_Outstanding'!BC71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$112+'A7.DX_New_Outstanding'!BD71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$112+'A7.DX_New_Outstanding'!BE71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$112+'A7.DX_New_Outstanding'!BF71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$112+'A7.DX_New_Outstanding'!BG71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$112+'A7.DX_New_Outstanding'!BH71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$112+'A7.DX_New_Outstanding'!BI71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$112+'A7.DX_New_Outstanding'!BJ71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$112+'A7.DX_New_Outstanding'!BK71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$112+'A7.DX_New_Outstanding'!BL71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$112+'A7.DX_New_Outstanding'!BM71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$112+'A7.DX_New_Outstanding'!BN71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$112+'A7.DX_New_Outstanding'!BO71","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$112+'A7.DX_New_Outstanding'!BP71","v":0}]
[null,null,"Fix",{"$f":"'A5.MTDS_DS_ABPT_Category'!L$113+'A7.DX_New_Outstanding'!I72","v":7557.5449560000006},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$113+'A7.DX_New_Outstanding'!J72","v":7457.1743059999999},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$113+'A7.DX_New_Outstanding'!K72","v":7331.8566760000003},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$113+'A7.DX_New_Outstanding'!L72","v":7331.8566760000003},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$113+'A7.DX_New_Outstanding'!M72","v":4490.329874},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$113+'A7.DX_New_Outstanding'!N72","v":4190.329874},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$113+'A7.DX_New_Outstanding'!O72","v":1641.6999999999998},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$113+'A7.DX_New_Outstanding'!P72","v":1041.6999999999998},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$113+'A7.DX_New_Outstanding'!Q72","v":1041.6999999999998},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$113+'A7.DX_New_Outstanding'!R72","v":450},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$113+'A7.DX_New_Outstanding'!S72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$113+'A7.DX_New_Outstanding'!T72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$113+'A7.DX_New_Outstanding'!U72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$113+'A7.DX_New_Outstanding'!V72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$113+'A7.DX_New_Outstanding'!W72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$113+'A7.DX_New_Outstanding'!X72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$113+'A7.DX_New_Outstanding'!Y72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$113+'A7.DX_New_Outstanding'!Z72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$113+'A7.DX_New_Outstanding'!AA72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$113+'A7.DX_New_Outstanding'!AB72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$113+'A7.DX_New_Outstanding'!AC72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$113+'A7.DX_New_Outstanding'!AD72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$113+'A7.DX_New_Outstanding'!AE72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$113+'A7.DX_New_Outstanding'!AF72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$113+'A7.DX_New_Outstanding'!AG72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$113+'A7.DX_New_Outstanding'!AH72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$113+'A7.DX_New_Outstanding'!AI72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$113+'A7.DX_New_Outstanding'!AJ72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$113+'A7.DX_New_Outstanding'!AK72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$113+'A7.DX_New_Outstanding'!AL72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$113+'A7.DX_New_Outstanding'!AM72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$113+'A7.DX_New_Outstanding'!AN72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$113+'A7.DX_New_Outstanding'!AO72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$113+'A7.DX_New_Outstanding'!AP72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$113+'A7.DX_New_Outstanding'!AQ72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$113+'A7.DX_New_Outstanding'!AR72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$113+'A7.DX_New_Outstanding'!AS72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$113+'A7.DX_New_Outstanding'!AT72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$113+'A7.DX_New_Outstanding'!AU72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$113+'A7.DX_New_Outstanding'!AV72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$113+'A7.DX_New_Outstanding'!AW72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$113+'A7.DX_New_Outstanding'!AX72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$113+'A7.DX_New_Outstanding'!AY72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$113+'A7.DX_New_Outstanding'!AZ72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$113+'A7.DX_New_Outstanding'!BA72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$113+'A7.DX_New_Outstanding'!BB72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$113+'A7.DX_New_Outstanding'!BC72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$113+'A7.DX_New_Outstanding'!BD72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$113+'A7.DX_New_Outstanding'!BE72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$113+'A7.DX_New_Outstanding'!BF72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$113+'A7.DX_New_Outstanding'!BG72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$113+'A7.DX_New_Outstanding'!BH72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$113+'A7.DX_New_Outstanding'!BI72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$113+'A7.DX_New_Outstanding'!BJ72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$113+'A7.DX_New_Outstanding'!BK72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$113+'A7.DX_New_Outstanding'!BL72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$113+'A7.DX_New_Outstanding'!BM72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$113+'A7.DX_New_Outstanding'!BN72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$113+'A7.DX_New_Outstanding'!BO72","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$113+'A7.DX_New_Outstanding'!BP72","v":0}]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},{"$f":"'A7.DX_New_Outstanding'!I75","v":3550},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$96+'A7.DX_New_Outstanding'!J75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$96+'A7.DX_New_Outstanding'!K75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$96+'A7.DX_New_Outstanding'!L75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$96+'A7.DX_New_Outstanding'!M75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$96+'A7.DX_New_Outstanding'!N75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$96+'A7.DX_New_Outstanding'!O75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$96+'A7.DX_New_Outstanding'!P75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$96+'A7.DX_New_Outstanding'!Q75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$96+'A7.DX_New_Outstanding'!R75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$96+'A7.DX_New_Outstanding'!S75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$96+'A7.DX_New_Outstanding'!T75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$96+'A7.DX_New_Outstanding'!U75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$96+'A7.DX_New_Outstanding'!V75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$96+'A7.DX_New_Outstanding'!W75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$96+'A7.DX_New_Outstanding'!X75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$96+'A7.DX_New_Outstanding'!Y75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$96+'A7.DX_New_Outstanding'!Z75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$96+'A7.DX_New_Outstanding'!AA75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$96+'A7.DX_New_Outstanding'!AB75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$96+'A7.DX_New_Outstanding'!AC75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$96+'A7.DX_New_Outstanding'!AD75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$96+'A7.DX_New_Outstanding'!AE75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$96+'A7.DX_New_Outstanding'!AF75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$96+'A7.DX_New_Outstanding'!AG75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$96+'A7.DX_New_Outstanding'!AH75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$96+'A7.DX_New_Outstanding'!AI75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$96+'A7.DX_New_Outstanding'!AJ75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$96+'A7.DX_New_Outstanding'!AK75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$96+'A7.DX_New_Outstanding'!AL75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$96+'A7.DX_New_Outstanding'!AM75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$96+'A7.DX_New_Outstanding'!AN75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$96+'A7.DX_New_Outstanding'!AO75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$96+'A7.DX_New_Outstanding'!AP75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$96+'A7.DX_New_Outstanding'!AQ75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$96+'A7.DX_New_Outstanding'!AR75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$96+'A7.DX_New_Outstanding'!AS75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$96+'A7.DX_New_Outstanding'!AT75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$96+'A7.DX_New_Outstanding'!AU75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$96+'A7.DX_New_Outstanding'!AV75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$96+'A7.DX_New_Outstanding'!AW75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$96+'A7.DX_New_Outstanding'!AX75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$96+'A7.DX_New_Outstanding'!AY75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$96+'A7.DX_New_Outstanding'!AZ75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$96+'A7.DX_New_Outstanding'!BA75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$96+'A7.DX_New_Outstanding'!BB75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$96+'A7.DX_New_Outstanding'!BC75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$96+'A7.DX_New_Outstanding'!BD75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$96+'A7.DX_New_Outstanding'!BE75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$96+'A7.DX_New_Outstanding'!BF75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$96+'A7.DX_New_Outstanding'!BG75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$96+'A7.DX_New_Outstanding'!BH75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$96+'A7.DX_New_Outstanding'!BI75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$96+'A7.DX_New_Outstanding'!BJ75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$96+'A7.DX_New_Outstanding'!BK75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$96+'A7.DX_New_Outstanding'!BL75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$96+'A7.DX_New_Outstanding'!BM75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$96+'A7.DX_New_Outstanding'!BN75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$96+'A7.DX_New_Outstanding'!BO75","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$96+'A7.DX_New_Outstanding'!BP75","v":0}]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$128+'A7.DX_New_Outstanding'!I76","v":9557.5449560000015},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$128+'A7.DX_New_Outstanding'!J76","v":9457.1743060000008},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$128+'A7.DX_New_Outstanding'!K76","v":8331.8566759999994},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$128+'A7.DX_New_Outstanding'!L76","v":7331.8566760000003},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$128+'A7.DX_New_Outstanding'!M76","v":4490.329874},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$128+'A7.DX_New_Outstanding'!N76","v":4190.329874},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$128+'A7.DX_New_Outstanding'!O76","v":1641.6999999999998},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$128+'A7.DX_New_Outstanding'!P76","v":1041.6999999999998},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$128+'A7.DX_New_Outstanding'!Q76","v":1041.6999999999998},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$128+'A7.DX_New_Outstanding'!R76","v":450},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$128+'A7.DX_New_Outstanding'!S76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$128+'A7.DX_New_Outstanding'!T76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$128+'A7.DX_New_Outstanding'!U76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$128+'A7.DX_New_Outstanding'!V76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$128+'A7.DX_New_Outstanding'!W76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$128+'A7.DX_New_Outstanding'!X76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$128+'A7.DX_New_Outstanding'!Y76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$128+'A7.DX_New_Outstanding'!Z76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$128+'A7.DX_New_Outstanding'!AA76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$128+'A7.DX_New_Outstanding'!AB76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$128+'A7.DX_New_Outstanding'!AC76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$128+'A7.DX_New_Outstanding'!AD76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$128+'A7.DX_New_Outstanding'!AE76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$128+'A7.DX_New_Outstanding'!AF76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$128+'A7.DX_New_Outstanding'!AG76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$128+'A7.DX_New_Outstanding'!AH76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$128+'A7.DX_New_Outstanding'!AI76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$128+'A7.DX_New_Outstanding'!AJ76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$128+'A7.DX_New_Outstanding'!AK76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$128+'A7.DX_New_Outstanding'!AL76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$128+'A7.DX_New_Outstanding'!AM76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$128+'A7.DX_New_Outstanding'!AN76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$128+'A7.DX_New_Outstanding'!AO76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$128+'A7.DX_New_Outstanding'!AP76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$128+'A7.DX_New_Outstanding'!AQ76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$128+'A7.DX_New_Outstanding'!AR76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$128+'A7.DX_New_Outstanding'!AS76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$128+'A7.DX_New_Outstanding'!AT76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$128+'A7.DX_New_Outstanding'!AU76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$128+'A7.DX_New_Outstanding'!AV76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$128+'A7.DX_New_Outstanding'!AW76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$128+'A7.DX_New_Outstanding'!AX76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$128+'A7.DX_New_Outstanding'!AY76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$128+'A7.DX_New_Outstanding'!AZ76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$128+'A7.DX_New_Outstanding'!BA76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$128+'A7.DX_New_Outstanding'!BB76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$128+'A7.DX_New_Outstanding'!BC76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$128+'A7.DX_New_Outstanding'!BD76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$128+'A7.DX_New_Outstanding'!BE76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$128+'A7.DX_New_Outstanding'!BF76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$128+'A7.DX_New_Outstanding'!BG76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$128+'A7.DX_New_Outstanding'!BH76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$128+'A7.DX_New_Outstanding'!BI76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$128+'A7.DX_New_Outstanding'!BJ76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$128+'A7.DX_New_Outstanding'!BK76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$128+'A7.DX_New_Outstanding'!BL76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$128+'A7.DX_New_Outstanding'!BM76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$128+'A7.DX_New_Outstanding'!BN76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$128+'A7.DX_New_Outstanding'!BO76","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$128+'A7.DX_New_Outstanding'!BP76","v":0}]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$129+'A7.DX_New_Outstanding'!I77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$129+'A7.DX_New_Outstanding'!J77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$129+'A7.DX_New_Outstanding'!K77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$129+'A7.DX_New_Outstanding'!L77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$129+'A7.DX_New_Outstanding'!M77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$129+'A7.DX_New_Outstanding'!N77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$129+'A7.DX_New_Outstanding'!O77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$129+'A7.DX_New_Outstanding'!P77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$129+'A7.DX_New_Outstanding'!Q77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$129+'A7.DX_New_Outstanding'!R77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$129+'A7.DX_New_Outstanding'!S77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$129+'A7.DX_New_Outstanding'!T77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$129+'A7.DX_New_Outstanding'!U77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$129+'A7.DX_New_Outstanding'!V77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$129+'A7.DX_New_Outstanding'!W77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$129+'A7.DX_New_Outstanding'!X77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$129+'A7.DX_New_Outstanding'!Y77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$129+'A7.DX_New_Outstanding'!Z77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$129+'A7.DX_New_Outstanding'!AA77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$129+'A7.DX_New_Outstanding'!AB77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$129+'A7.DX_New_Outstanding'!AC77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$129+'A7.DX_New_Outstanding'!AD77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$129+'A7.DX_New_Outstanding'!AE77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$129+'A7.DX_New_Outstanding'!AF77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$129+'A7.DX_New_Outstanding'!AG77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$129+'A7.DX_New_Outstanding'!AH77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$129+'A7.DX_New_Outstanding'!AI77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$129+'A7.DX_New_Outstanding'!AJ77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$129+'A7.DX_New_Outstanding'!AK77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$129+'A7.DX_New_Outstanding'!AL77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$129+'A7.DX_New_Outstanding'!AM77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$129+'A7.DX_New_Outstanding'!AN77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$129+'A7.DX_New_Outstanding'!AO77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$129+'A7.DX_New_Outstanding'!AP77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$129+'A7.DX_New_Outstanding'!AQ77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$129+'A7.DX_New_Outstanding'!AR77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$129+'A7.DX_New_Outstanding'!AS77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$129+'A7.DX_New_Outstanding'!AT77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$129+'A7.DX_New_Outstanding'!AU77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$129+'A7.DX_New_Outstanding'!AV77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$129+'A7.DX_New_Outstanding'!AW77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$129+'A7.DX_New_Outstanding'!AX77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$129+'A7.DX_New_Outstanding'!AY77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$129+'A7.DX_New_Outstanding'!AZ77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$129+'A7.DX_New_Outstanding'!BA77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$129+'A7.DX_New_Outstanding'!BB77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$129+'A7.DX_New_Outstanding'!BC77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$129+'A7.DX_New_Outstanding'!BD77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$129+'A7.DX_New_Outstanding'!BE77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$129+'A7.DX_New_Outstanding'!BF77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$129+'A7.DX_New_Outstanding'!BG77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$129+'A7.DX_New_Outstanding'!BH77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$129+'A7.DX_New_Outstanding'!BI77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$129+'A7.DX_New_Outstanding'!BJ77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$129+'A7.DX_New_Outstanding'!BK77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$129+'A7.DX_New_Outstanding'!BL77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$129+'A7.DX_New_Outstanding'!BM77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$129+'A7.DX_New_Outstanding'!BN77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$129+'A7.DX_New_Outstanding'!BO77","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$129+'A7.DX_New_Outstanding'!BP77","v":0}]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$130+'A7.DX_New_Outstanding'!I78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$130+'A7.DX_New_Outstanding'!J78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$130+'A7.DX_New_Outstanding'!K78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$130+'A7.DX_New_Outstanding'!L78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$130+'A7.DX_New_Outstanding'!M78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$130+'A7.DX_New_Outstanding'!N78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$130+'A7.DX_New_Outstanding'!O78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$130+'A7.DX_New_Outstanding'!P78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$130+'A7.DX_New_Outstanding'!Q78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$130+'A7.DX_New_Outstanding'!R78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$130+'A7.DX_New_Outstanding'!S78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$130+'A7.DX_New_Outstanding'!T78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$130+'A7.DX_New_Outstanding'!U78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$130+'A7.DX_New_Outstanding'!V78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$130+'A7.DX_New_Outstanding'!W78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$130+'A7.DX_New_Outstanding'!X78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$130+'A7.DX_New_Outstanding'!Y78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$130+'A7.DX_New_Outstanding'!Z78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$130+'A7.DX_New_Outstanding'!AA78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$130+'A7.DX_New_Outstanding'!AB78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$130+'A7.DX_New_Outstanding'!AC78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$130+'A7.DX_New_Outstanding'!AD78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$130+'A7.DX_New_Outstanding'!AE78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$130+'A7.DX_New_Outstanding'!AF78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$130+'A7.DX_New_Outstanding'!AG78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$130+'A7.DX_New_Outstanding'!AH78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$130+'A7.DX_New_Outstanding'!AI78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$130+'A7.DX_New_Outstanding'!AJ78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$130+'A7.DX_New_Outstanding'!AK78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$130+'A7.DX_New_Outstanding'!AL78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$130+'A7.DX_New_Outstanding'!AM78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$130+'A7.DX_New_Outstanding'!AN78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$130+'A7.DX_New_Outstanding'!AO78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$130+'A7.DX_New_Outstanding'!AP78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$130+'A7.DX_New_Outstanding'!AQ78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$130+'A7.DX_New_Outstanding'!AR78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$130+'A7.DX_New_Outstanding'!AS78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$130+'A7.DX_New_Outstanding'!AT78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$130+'A7.DX_New_Outstanding'!AU78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$130+'A7.DX_New_Outstanding'!AV78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$130+'A7.DX_New_Outstanding'!AW78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$130+'A7.DX_New_Outstanding'!AX78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$130+'A7.DX_New_Outstanding'!AY78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$130+'A7.DX_New_Outstanding'!AZ78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$130+'A7.DX_New_Outstanding'!BA78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$130+'A7.DX_New_Outstanding'!BB78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$130+'A7.DX_New_Outstanding'!BC78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$130+'A7.DX_New_Outstanding'!BD78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$130+'A7.DX_New_Outstanding'!BE78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$130+'A7.DX_New_Outstanding'!BF78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$130+'A7.DX_New_Outstanding'!BG78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$130+'A7.DX_New_Outstanding'!BH78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$130+'A7.DX_New_Outstanding'!BI78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$130+'A7.DX_New_Outstanding'!BJ78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$130+'A7.DX_New_Outstanding'!BK78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$130+'A7.DX_New_Outstanding'!BL78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$130+'A7.DX_New_Outstanding'!BM78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$130+'A7.DX_New_Outstanding'!BN78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$130+'A7.DX_New_Outstanding'!BO78","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$130+'A7.DX_New_Outstanding'!BP78","v":0}]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$131+'A7.DX_New_Outstanding'!I79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$131+'A7.DX_New_Outstanding'!J79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$131+'A7.DX_New_Outstanding'!K79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$131+'A7.DX_New_Outstanding'!L79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$131+'A7.DX_New_Outstanding'!M79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$131+'A7.DX_New_Outstanding'!N79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$131+'A7.DX_New_Outstanding'!O79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$131+'A7.DX_New_Outstanding'!P79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$131+'A7.DX_New_Outstanding'!Q79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$131+'A7.DX_New_Outstanding'!R79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$131+'A7.DX_New_Outstanding'!S79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$131+'A7.DX_New_Outstanding'!T79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$131+'A7.DX_New_Outstanding'!U79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$131+'A7.DX_New_Outstanding'!V79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$131+'A7.DX_New_Outstanding'!W79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$131+'A7.DX_New_Outstanding'!X79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$131+'A7.DX_New_Outstanding'!Y79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$131+'A7.DX_New_Outstanding'!Z79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$131+'A7.DX_New_Outstanding'!AA79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$131+'A7.DX_New_Outstanding'!AB79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$131+'A7.DX_New_Outstanding'!AC79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$131+'A7.DX_New_Outstanding'!AD79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$131+'A7.DX_New_Outstanding'!AE79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$131+'A7.DX_New_Outstanding'!AF79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$131+'A7.DX_New_Outstanding'!AG79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$131+'A7.DX_New_Outstanding'!AH79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$131+'A7.DX_New_Outstanding'!AI79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$131+'A7.DX_New_Outstanding'!AJ79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$131+'A7.DX_New_Outstanding'!AK79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$131+'A7.DX_New_Outstanding'!AL79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$131+'A7.DX_New_Outstanding'!AM79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$131+'A7.DX_New_Outstanding'!AN79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$131+'A7.DX_New_Outstanding'!AO79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$131+'A7.DX_New_Outstanding'!AP79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$131+'A7.DX_New_Outstanding'!AQ79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$131+'A7.DX_New_Outstanding'!AR79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$131+'A7.DX_New_Outstanding'!AS79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$131+'A7.DX_New_Outstanding'!AT79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$131+'A7.DX_New_Outstanding'!AU79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$131+'A7.DX_New_Outstanding'!AV79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$131+'A7.DX_New_Outstanding'!AW79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$131+'A7.DX_New_Outstanding'!AX79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$131+'A7.DX_New_Outstanding'!AY79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$131+'A7.DX_New_Outstanding'!AZ79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$131+'A7.DX_New_Outstanding'!BA79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$131+'A7.DX_New_Outstanding'!BB79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$131+'A7.DX_New_Outstanding'!BC79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$131+'A7.DX_New_Outstanding'!BD79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$131+'A7.DX_New_Outstanding'!BE79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$131+'A7.DX_New_Outstanding'!BF79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$131+'A7.DX_New_Outstanding'!BG79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$131+'A7.DX_New_Outstanding'!BH79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$131+'A7.DX_New_Outstanding'!BI79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$131+'A7.DX_New_Outstanding'!BJ79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$131+'A7.DX_New_Outstanding'!BK79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$131+'A7.DX_New_Outstanding'!BL79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$131+'A7.DX_New_Outstanding'!BM79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$131+'A7.DX_New_Outstanding'!BN79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$131+'A7.DX_New_Outstanding'!BO79","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$131+'A7.DX_New_Outstanding'!BP79","v":0}]
[null,null,{"$f":"Input_2!$G$48","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$132+'A7.DX_New_Outstanding'!I80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$132+'A7.DX_New_Outstanding'!J80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$132+'A7.DX_New_Outstanding'!K80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$132+'A7.DX_New_Outstanding'!L80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$132+'A7.DX_New_Outstanding'!M80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$132+'A7.DX_New_Outstanding'!N80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$132+'A7.DX_New_Outstanding'!O80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$132+'A7.DX_New_Outstanding'!P80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$132+'A7.DX_New_Outstanding'!Q80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$132+'A7.DX_New_Outstanding'!R80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$132+'A7.DX_New_Outstanding'!S80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$132+'A7.DX_New_Outstanding'!T80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$132+'A7.DX_New_Outstanding'!U80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$132+'A7.DX_New_Outstanding'!V80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$132+'A7.DX_New_Outstanding'!W80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$132+'A7.DX_New_Outstanding'!X80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$132+'A7.DX_New_Outstanding'!Y80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$132+'A7.DX_New_Outstanding'!Z80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$132+'A7.DX_New_Outstanding'!AA80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$132+'A7.DX_New_Outstanding'!AB80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$132+'A7.DX_New_Outstanding'!AC80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$132+'A7.DX_New_Outstanding'!AD80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$132+'A7.DX_New_Outstanding'!AE80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$132+'A7.DX_New_Outstanding'!AF80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$132+'A7.DX_New_Outstanding'!AG80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$132+'A7.DX_New_Outstanding'!AH80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$132+'A7.DX_New_Outstanding'!AI80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$132+'A7.DX_New_Outstanding'!AJ80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$132+'A7.DX_New_Outstanding'!AK80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$132+'A7.DX_New_Outstanding'!AL80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$132+'A7.DX_New_Outstanding'!AM80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$132+'A7.DX_New_Outstanding'!AN80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$132+'A7.DX_New_Outstanding'!AO80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$132+'A7.DX_New_Outstanding'!AP80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$132+'A7.DX_New_Outstanding'!AQ80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$132+'A7.DX_New_Outstanding'!AR80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$132+'A7.DX_New_Outstanding'!AS80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$132+'A7.DX_New_Outstanding'!AT80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$132+'A7.DX_New_Outstanding'!AU80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$132+'A7.DX_New_Outstanding'!AV80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$132+'A7.DX_New_Outstanding'!AW80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$132+'A7.DX_New_Outstanding'!AX80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$132+'A7.DX_New_Outstanding'!AY80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$132+'A7.DX_New_Outstanding'!AZ80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$132+'A7.DX_New_Outstanding'!BA80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$132+'A7.DX_New_Outstanding'!BB80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$132+'A7.DX_New_Outstanding'!BC80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$132+'A7.DX_New_Outstanding'!BD80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$132+'A7.DX_New_Outstanding'!BE80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$132+'A7.DX_New_Outstanding'!BF80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$132+'A7.DX_New_Outstanding'!BG80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$132+'A7.DX_New_Outstanding'!BH80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$132+'A7.DX_New_Outstanding'!BI80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$132+'A7.DX_New_Outstanding'!BJ80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$132+'A7.DX_New_Outstanding'!BK80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$132+'A7.DX_New_Outstanding'!BL80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$132+'A7.DX_New_Outstanding'!BM80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$132+'A7.DX_New_Outstanding'!BN80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$132+'A7.DX_New_Outstanding'!BO80","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$132+'A7.DX_New_Outstanding'!BP80","v":0}]
[null,null,{"$f":"Input_2!$G$49","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!L$133+'A7.DX_New_Outstanding'!I81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!M$133+'A7.DX_New_Outstanding'!J81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!N$133+'A7.DX_New_Outstanding'!K81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!O$133+'A7.DX_New_Outstanding'!L81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!P$133+'A7.DX_New_Outstanding'!M81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Q$133+'A7.DX_New_Outstanding'!N81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!R$133+'A7.DX_New_Outstanding'!O81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!S$133+'A7.DX_New_Outstanding'!P81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!T$133+'A7.DX_New_Outstanding'!Q81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!U$133+'A7.DX_New_Outstanding'!R81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!V$133+'A7.DX_New_Outstanding'!S81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!W$133+'A7.DX_New_Outstanding'!T81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!X$133+'A7.DX_New_Outstanding'!U81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Y$133+'A7.DX_New_Outstanding'!V81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!Z$133+'A7.DX_New_Outstanding'!W81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AA$133+'A7.DX_New_Outstanding'!X81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AB$133+'A7.DX_New_Outstanding'!Y81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AC$133+'A7.DX_New_Outstanding'!Z81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AD$133+'A7.DX_New_Outstanding'!AA81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AE$133+'A7.DX_New_Outstanding'!AB81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AF$133+'A7.DX_New_Outstanding'!AC81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AG$133+'A7.DX_New_Outstanding'!AD81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AH$133+'A7.DX_New_Outstanding'!AE81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AI$133+'A7.DX_New_Outstanding'!AF81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AJ$133+'A7.DX_New_Outstanding'!AG81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AK$133+'A7.DX_New_Outstanding'!AH81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AL$133+'A7.DX_New_Outstanding'!AI81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AM$133+'A7.DX_New_Outstanding'!AJ81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AN$133+'A7.DX_New_Outstanding'!AK81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AO$133+'A7.DX_New_Outstanding'!AL81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AP$133+'A7.DX_New_Outstanding'!AM81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AQ$133+'A7.DX_New_Outstanding'!AN81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AR$133+'A7.DX_New_Outstanding'!AO81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AS$133+'A7.DX_New_Outstanding'!AP81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AT$133+'A7.DX_New_Outstanding'!AQ81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AU$133+'A7.DX_New_Outstanding'!AR81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AV$133+'A7.DX_New_Outstanding'!AS81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AW$133+'A7.DX_New_Outstanding'!AT81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AX$133+'A7.DX_New_Outstanding'!AU81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AY$133+'A7.DX_New_Outstanding'!AV81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!AZ$133+'A7.DX_New_Outstanding'!AW81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BA$133+'A7.DX_New_Outstanding'!AX81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BB$133+'A7.DX_New_Outstanding'!AY81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BC$133+'A7.DX_New_Outstanding'!AZ81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BD$133+'A7.DX_New_Outstanding'!BA81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BE$133+'A7.DX_New_Outstanding'!BB81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BF$133+'A7.DX_New_Outstanding'!BC81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BG$133+'A7.DX_New_Outstanding'!BD81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BH$133+'A7.DX_New_Outstanding'!BE81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BI$133+'A7.DX_New_Outstanding'!BF81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BJ$133+'A7.DX_New_Outstanding'!BG81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BK$133+'A7.DX_New_Outstanding'!BH81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BL$133+'A7.DX_New_Outstanding'!BI81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BM$133+'A7.DX_New_Outstanding'!BJ81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BN$133+'A7.DX_New_Outstanding'!BK81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BO$133+'A7.DX_New_Outstanding'!BL81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BP$133+'A7.DX_New_Outstanding'!BM81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BQ$133+'A7.DX_New_Outstanding'!BN81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BR$133+'A7.DX_New_Outstanding'!BO81","v":0},{"$f":"'A5.MTDS_DS_ABPT_Category'!BS$133+'A7.DX_New_Outstanding'!BP81","v":0}]
[null,null,"Total Domestic Currency",{"$f":"SUM(D49:D51)","v":13107.544956000002},9457.1743060000008,8331.8566759999994,7331.8566760000003,4490.329874,4190.329874,1641.6999999999998,1041.6999999999998,1041.6999999999998,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ49:AJ51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CHECK",{"$f":"SUM(D53:D59)-D60","v":0},{"$f":"SUM(E53:E59)-E60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Debt\nForeign Currency and\nAlternative Domestic","Outstanding Foreign Currency and Alternative Domestic",{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"E63+1","v":2027},{"$f":"F63+1","v":2028},{"$f":"G63+1","v":2029},{"$f":"H63+1","v":2030},{"$f":"I63+1","v":2031},{"$f":"J63+1","v":2032},{"$f":"K63+1","v":2033},{"$f":"L63+1","v":2034},{"$f":"M63+1","v":2035},{"$f":"N63+1","v":2036},{"$f":"O63+1","v":2037},{"$f":"P63+1","v":2038},{"$f":"Q63+1","v":2039},{"$f":"R63+1","v":2040},{"$f":"S63+1","v":2041},{"$f":"T63+1","v":2042},{"$f":"U63+1","v":2043},{"$f":"V63+1","v":2044},{"$f":"W63+1","v":2045},{"$f":"X63+1","v":2046},{"$f":"Y63+1","v":2047},{"$f":"Z63+1","v":2048},{"$f":"AA63+1","v":2049},{"$f":"AB63+1","v":2050},{"$f":"AC63+1","v":2051},{"$f":"AD63+1","v":2052},{"$f":"AE63+1","v":2053},{"$f":"AF63+1","v":2054},{"$f":"AG63+1","v":2055},{"$f":"AH63+1","v":2056},{"$f":"AI63+1","v":2057},{"$f":"AJ63+1","v":2058},{"$f":"AK63+1","v":2059},{"$f":"AL63+1","v":2060},{"$f":"AM63+1","v":2061},{"$f":"AN63+1","v":2062},{"$f":"AO63+1","v":2063},{"$f":"AP63+1","v":2064},{"$f":"AQ63+1","v":2065},{"$f":"AR63+1","v":2066},{"$f":"AS63+1","v":2067},{"$f":"AT63+1","v":2068},{"$f":"AU63+1","v":2069},{"$f":"AV63+1","v":2070},{"$f":"AW63+1","v":2071},{"$f":"AX63+1","v":2072},{"$f":"AY63+1","v":2073},{"$f":"AZ63+1","v":2074},{"$f":"BA63+1","v":2075},{"$f":"BB63+1","v":2076},{"$f":"BC63+1","v":2077},{"$f":"BD63+1","v":2078},{"$f":"BE63+1","v":2079},{"$f":"BF63+1","v":2080},{"$f":"BG63+1","v":2081},{"$f":"BH63+1","v":2082},{"$f":"BI63+1","v":2083},{"$f":"BJ63+1","v":2084}]
[null,null,"T-bills",{"$f":"D8+D49","v":3550},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ8+AJ49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",{"$f":"D9+D50","v":7589.317451464296},6775.1183015153219,5030.5161560137503,3295.9651466255632,2852.6119540338727,2350.4263724550624,1972.9894565850009,1828.9260343617802,1684.8626121385598,1540.799189915339,1442.2833048318071,1346.1310845096866,1249.9788641875662,1153.8266438654459,1057.6744235433255,961.52220322120513,865.36998289908479,769.21776257696445,673.06554225484399,576.91332193272353,480.76110161060313,384.60888128848268,288.45666096636222,192.30444064424179,96.152220322121337,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,{"$f":"AJ9+AJ50","v":8.9711399530732097E-13},8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,8.9711399530732097E-13,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15]
[null,null,"Fix",{"$f":"D10+D51","v":25053.696778377536},24605.619432001633,24141.073480888303,23743.706977172424,20827.404267546674,20851.044607372725,18432.701482425993,17069.889293306318,16236.267794109768,14808.729506702251,13513.573915336487,12631.411596708193,11749.118653199432,10868.327184997739,9987.261185176545,9106.0210177212612,8219.0775919531297,7331.9637754930163,6444.7628742457173,5965.8762809672126,5495.2654086842358,5060.1428779843172,4625.0203472843987,4189.8978165844801,3735.0193117783515,3303.6341971204356,2973.2299773860805,2649.9393923588086,2351.1333750470958,2101.2325651444817,1850.6408853306489,1600.8189905732097,{"$f":"AJ10+AJ51","v":1372.4427960985622},1139.009285596007,916.88309467155682,694.75690374710666,541.35643519229666,387.95596663748665,234.55549808267659,120.22678001001948,24.963215211724592,6.6214266711254037,1.0842629727880819E-12,1.0842629727880819E-12,1.0842629727880819E-12,1.0842629727880819E-12,1.0842629727880819E-12,1.0842629727880819E-12,1.0842629727880819E-12,1.0842629727880819E-12,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13]
[null,null,"Total Foreign Currency & Alternative Domestic",{"$f":"D19+D60","v":36193.014229841836},31380.737733516955,29171.589636902052,27039.672123797987,23680.016221580547,23201.470979827787,20405.690939010994,18898.815327668097,17921.130406248329,16349.52869661759,14955.857220168295,13977.542681217879,12999.097517386997,12022.153828863185,11044.93560871987,10067.543220942467,9084.4475748522145,8101.1815380699809,7117.8284165005616,6542.7896028999357,5976.0265102948388,5444.7517592728,4913.4770082507612,4382.2022572287215,3831.1715321004726,3303.6341971204365,2973.2299773860814,2649.9393923588095,2351.1333750470967,2101.2325651444826,1850.6408853306498,1600.8189905732106,{"$f":"AJ19+AJ60","v":1372.4427960985631},1139.0092855960079,916.88309467155773,694.75690374710757,541.35643519229757,387.95596663748756,234.5554980826775,120.22678001002038,24.96321521172549,6.6214266711263008,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,1.9813769680954027E-12,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Memo"]
[null,null,"Change in GDP",{"$f":"(FX_Macro!C51/FX_Macro!B51)-1","v":0.17391304347826098}]
[null,null,"Change in Debt Stock - Baseline",{"$f":"(D43/D79)-1","v":0.31481414335281888}]
[null,null,"Change in Debt Stock - Alternative",{"$f":"(D67/D79)-1","v":0.32350995583559494}]
[null,null,{"$f":"\"Debt Stock at end-\"&D63-1","v":"Debt Stock at end-2024"},{"$f":"'Input_1_(From_MTDS)'!$J$31","v":27346.234964278345}]

{"sheet":"A4.IP_Total_Debt","index":38,"n_rows":21,"n_cols":12,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,"Interest Payments of New & Existing Debt",{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},null,"Interest Payments of New & Existing Debt",{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},null,"Interest Payments of New & Existing Debt",{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026}]
[null,"Foreign Currency",null,null,null,"Domestic",null,null,null,"Domestic"]
[null,null,null,null,null,"Baseline",null,null,null,"Alternative"]
[null,"Total",{"$f":"'Input_1_(From_MTDS)'!K$144+SUM('M10.FX_Cashflow'!$AF$144:$AQ$144)","v":424.33174579825999},{"$f":"'Input_1_(From_MTDS)'!L$144+SUM('M10.FX_Cashflow'!$AR$144:$BC$144)","v":557.90342745849671},null,null,{"$f":"'Input_1_(From_MTDS)'!K$140+'M2.Baseline'!$C$146","v":1520.0289772933677},{"$f":"'Input_1_(From_MTDS)'!L$140+'M2.Baseline'!$AC$146","v":1417.8819889392996},null,"Total",{"$f":"'Input_1_(From_MTDS)'!K$140+'M3.ASC'!$C$146","v":1493.8437722249998},{"$f":"'Input_1_(From_MTDS)'!L$140+'M3.ASC'!$AC$146","v":1332.5091642149998}]
[null,"As % of GDP",{"$f":"(C$11/FX_Macro!$C$51)*100","v":0.58149165164946737},{"$f":"(D$11/FX_Macro!$D$51)*100","v":0.6450758379988869},null,"As % of GDP",{"$f":"(G$11/FX_Macro!$C$51)*100","v":2.0830026725872077},{"$f":"(H$11/FX_Macro!$D$51)*100","v":1.6394260497110653},null,"As % of GDP",{"$f":"(K$11/FX_Macro!$C$51)*100","v":2.0471192434194445},{"$f":"(L$11/FX_Macro!$D$51)*100","v":1.5407137211235937}]
[null,"As % of  International Reserves",{"$f":"(C$11/(FX_Macro!$C$63*FX_Macro!$AE$21)*100)","v":0.99659528641449813},{"$f":"(D$11/(FX_Macro!$D$63*FX_Macro!$AF$21)*100)","v":1.041102644720354},null,"As % of  Revenue",{"$f":"(G$11/FX_Macro!$C$57)*100","v":12.13078978690997},{"$f":"(H$11/FX_Macro!$D$57)*100","v":8.9002793279123118},null,"As % of  Revenue",{"$f":"(K$11/FX_Macro!$C$57)*100","v":11.921815337766825},{"$f":"(L$11/FX_Macro!$D$57)*100","v":8.3643800126049808}]
[]
[null,null,{"$f":"'Input_1_(From_MTDS)'!K389","v":424.33174579825999},{"$f":"'Input_1_(From_MTDS)'!L389","v":547.70692496214383}]
[null,null,null,null,null,"Interest Payments of Total Debt",{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},null,"Interest Payments of Total Debt",{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026}]
[null,null,null,null,null,"Total Debt",null,null,null,"Total Debt"]
[null,null,null,null,null,"Foreign Currency and Baseline",null,null,null,"Foreign Currency and Alternative"]
[null,null,null,null,null,null,{"$f":"G11+C11","v":1944.3607230916277},{"$f":"H11+D11","v":1975.7854163977963},null,null,{"$f":"K11+C11","v":1918.1755180232599},{"$f":"L11+D11","v":1890.4125916734965}]
[null,null,null,null,null,"As % of GDP",{"$f":"(G$19/FX_Macro!$C$51)*100","v":2.6644943242366748},{"$f":"(H$19/FX_Macro!$D$51)*100","v":2.2845018877099523},null,"As % of GDP",{"$f":"(K$19/FX_Macro!$C$51)*100","v":2.6286108950689115},{"$f":"(L$19/FX_Macro!$D$51)*100","v":2.1857895591224805}]
[null,null,null,null,null,"As % of  Revenue",{"$f":"(G$19/FX_Macro!$C$57)*100","v":15.517224706958036},{"$f":"(H$19/FX_Macro!$D$57)*100","v":12.402331248393304},null,"As % of  Revenue",{"$f":"(K$19/FX_Macro!$C$57)*100","v":15.308250257814892},{"$f":"(L$19/FX_Macro!$D$57)*100","v":11.866431933085975}]

{"sheet":"A5.MTDS_DS_ABPT_Category","index":39,"n_rows":405,"n_cols":71,"rows_kept":405,"cut":false,"hidden":true,"merged":[]}
[null,"NO INPUTS REQUIRED"]
[null,{"$f":"'Input_1_(From_MTDS)'!G5+'Input_1_(From_MTDS)'!G6","v":2028},null,"EXISTING DEBT"]
[null,null,null,null,null,null,null,"Principal Payments in Local Currency Currency",null,"Sum principal repayment",null,{"$f":"Input_2!$E$9","v":2025},{"$f":"L3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,null,{"$f":"Input_2!$G$18","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!D52","v":"ADF_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!E52=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F52","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G52","v":"USD_1"},{"$f":"'Input_1_(From_MTDS)'!H52","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I52","v":4358.4011444279586},null,{"$f":"'Input_1_(From_MTDS)'!K52","v":48.375157508464305},{"$f":"'Input_1_(From_MTDS)'!L52","v":53.869334154884541},{"$f":"'Input_1_(From_MTDS)'!M52","v":83.605733033743874},{"$f":"'Input_1_(From_MTDS)'!N52","v":102.12847089487177},{"$f":"'Input_1_(From_MTDS)'!O52","v":100.65140837702536},{"$f":"'Input_1_(From_MTDS)'!P52","v":106.02849986835948},{"$f":"'Input_1_(From_MTDS)'!Q52","v":130.62833625731852},{"$f":"'Input_1_(From_MTDS)'!R52","v":116.11318443905628},{"$f":"'Input_1_(From_MTDS)'!S52","v":118.15525434279435},{"$f":"'Input_1_(From_MTDS)'!T52","v":120.20109907618793},{"$f":"'Input_1_(From_MTDS)'!U52","v":129.03494854286515},{"$f":"'Input_1_(From_MTDS)'!V52","v":129.0357344866338},{"$f":"'Input_1_(From_MTDS)'!W52","v":129.0357344866338},{"$f":"'Input_1_(From_MTDS)'!X52","v":127.36009166548524},{"$f":"'Input_1_(From_MTDS)'!Y52","v":127.46045724171697},{"$f":"'Input_1_(From_MTDS)'!Z52","v":127.46045724171697},{"$f":"'Input_1_(From_MTDS)'!AA52","v":132.98954734292647},{"$f":"'Input_1_(From_MTDS)'!AB52","v":132.98577251327094},{"$f":"'Input_1_(From_MTDS)'!AC52","v":132.98577251327094},{"$f":"'Input_1_(From_MTDS)'!AD52","v":132.98577251327094},{"$f":"'Input_1_(From_MTDS)'!AE52","v":133.11362444389826},{"$f":"'Input_1_(From_MTDS)'!AF52","v":127.58453434268877},{"$f":"'Input_1_(From_MTDS)'!AG52","v":127.58453434268877},{"$f":"'Input_1_(From_MTDS)'!AH52","v":127.58453434268877},{"$f":"'Input_1_(From_MTDS)'!AI52","v":127.58453434268877},{"$f":"'Input_1_(From_MTDS)'!AJ52","v":127.58453434268877},{"$f":"'Input_1_(From_MTDS)'!AK52","v":127.58453434268877},{"$f":"'Input_1_(From_MTDS)'!AL52","v":120.47089963560549},{"$f":"'Input_1_(From_MTDS)'!AM52","v":110.90768944769033},{"$f":"'Input_1_(From_MTDS)'!AN52","v":104.29887627197452},{"$f":"'Input_1_(From_MTDS)'!AO52","v":104.98974618319328},{"$f":"'Input_1_(From_MTDS)'!AP52","v":104.21996112679989},{"$f":"'Input_1_(From_MTDS)'!AQ52","v":82.774260844007756},{"$f":"'Input_1_(From_MTDS)'!AR52","v":87.831576871915644},{"$f":"'Input_1_(From_MTDS)'!AS52","v":76.524257293810649},{"$f":"'Input_1_(From_MTDS)'!AT52","v":76.524257293810649},{"$f":"'Input_1_(From_MTDS)'!AU52","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AV52","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AW52","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AX52","v":37.406941814960767},{"$f":"'Input_1_(From_MTDS)'!AY52","v":18.341788540598547},{"$f":"'Input_1_(From_MTDS)'!AZ52","v":18.341788540599183},{"$f":"'Input_1_(From_MTDS)'!BA52","v":6.621426671124321},{"$f":"'Input_1_(From_MTDS)'!BB52","v":0},{"$f":"'Input_1_(From_MTDS)'!BC52","v":0},{"$f":"'Input_1_(From_MTDS)'!BD52","v":0},{"$f":"'Input_1_(From_MTDS)'!BE52","v":0},{"$f":"'Input_1_(From_MTDS)'!BF52","v":0},{"$f":"'Input_1_(From_MTDS)'!BG52","v":0},{"$f":"'Input_1_(From_MTDS)'!BH52","v":0},{"$f":"'Input_1_(From_MTDS)'!BI52","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ52","v":0},{"$f":"'Input_1_(From_MTDS)'!BK52","v":0},{"$f":"'Input_1_(From_MTDS)'!BL52","v":0},{"$f":"'Input_1_(From_MTDS)'!BM52","v":0},{"$f":"'Input_1_(From_MTDS)'!BN52","v":0},{"$f":"'Input_1_(From_MTDS)'!BO52","v":0},{"$f":"'Input_1_(From_MTDS)'!BP52","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ52","v":0},{"$f":"'Input_1_(From_MTDS)'!BR52","v":0}]
[null,null,null,{"$f":"Input_2!$G$19","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!D53","v":"IDA/IFAD/EDF_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!E53=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F53","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G53","v":"USD_2"},{"$f":"'Input_1_(From_MTDS)'!H53","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I53","v":9379.2138900655718},null,{"$f":"'Input_1_(From_MTDS)'!K53","v":396.83320737093891},{"$f":"'Input_1_(From_MTDS)'!L53","v":382.67777924996278},{"$f":"'Input_1_(From_MTDS)'!M53","v":391.22452896374011},{"$f":"'Input_1_(From_MTDS)'!N53","v":411.09443518060345},{"$f":"'Input_1_(From_MTDS)'!O53","v":432.37172021009064},{"$f":"'Input_1_(From_MTDS)'!P53","v":456.04509020963809},{"$f":"'Input_1_(From_MTDS)'!Q53","v":481.9492526578486},{"$f":"'Input_1_(From_MTDS)'!R53","v":482.12342059025974},{"$f":"'Input_1_(From_MTDS)'!S53","v":482.2105033904557},{"$f":"'Input_1_(From_MTDS)'!T53","v":482.38467102556848},{"$f":"'Input_1_(From_MTDS)'!U53","v":482.8681255171399},{"$f":"'Input_1_(From_MTDS)'!V53","v":481.41317870705069},{"$f":"'Input_1_(From_MTDS)'!W53","v":481.54380358751695},{"$f":"'Input_1_(From_MTDS)'!X53","v":481.7179711015965},{"$f":"'Input_1_(From_MTDS)'!Y53","v":481.89213714486755},{"$f":"'Input_1_(From_MTDS)'!Z53","v":482.06630477895754},{"$f":"'Input_1_(From_MTDS)'!AA53","v":482.24047299059737},{"$f":"'Input_1_(From_MTDS)'!AB53","v":482.41463851223244},{"$f":"'Input_1_(From_MTDS)'!AC53","v":482.50172329941802},{"$f":"'Input_1_(From_MTDS)'!AD53","v":74.187415330624475},{"$f":"'Input_1_(From_MTDS)'!AE53","v":65.783842404469496},{"$f":"'Input_1_(From_MTDS)'!AF53","v":65.783842404469496},{"$f":"'Input_1_(From_MTDS)'!AG53","v":65.783842404469496},{"$f":"'Input_1_(From_MTDS)'!AH53","v":65.783842404469496},{"$f":"'Input_1_(From_MTDS)'!AI53","v":85.539816510680211},{"$f":"'Input_1_(From_MTDS)'!AJ53","v":62.046426362467187},{"$f":"'Input_1_(From_MTDS)'!AK53","v":57.217751761026769},{"$f":"'Input_1_(From_MTDS)'!AL53","v":57.217751761026769},{"$f":"'Input_1_(From_MTDS)'!AM53","v":42.296394233382983},{"$f":"'Input_1_(From_MTDS)'!AN53","v":0},{"$f":"'Input_1_(From_MTDS)'!AO53","v":0},{"$f":"'Input_1_(From_MTDS)'!AP53","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ53","v":0},{"$f":"'Input_1_(From_MTDS)'!AR53","v":0},{"$f":"'Input_1_(From_MTDS)'!AS53","v":0},{"$f":"'Input_1_(From_MTDS)'!AT53","v":0},{"$f":"'Input_1_(From_MTDS)'!AU53","v":0},{"$f":"'Input_1_(From_MTDS)'!AV53","v":0},{"$f":"'Input_1_(From_MTDS)'!AW53","v":0},{"$f":"'Input_1_(From_MTDS)'!AX53","v":0},{"$f":"'Input_1_(From_MTDS)'!AY53","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ53","v":0},{"$f":"'Input_1_(From_MTDS)'!BA53","v":0},{"$f":"'Input_1_(From_MTDS)'!BB53","v":0},{"$f":"'Input_1_(From_MTDS)'!BC53","v":0},{"$f":"'Input_1_(From_MTDS)'!BD53","v":0},{"$f":"'Input_1_(From_MTDS)'!BE53","v":0},{"$f":"'Input_1_(From_MTDS)'!BF53","v":0},{"$f":"'Input_1_(From_MTDS)'!BG53","v":0},{"$f":"'Input_1_(From_MTDS)'!BH53","v":0},{"$f":"'Input_1_(From_MTDS)'!BI53","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ53","v":0},{"$f":"'Input_1_(From_MTDS)'!BK53","v":0},{"$f":"'Input_1_(From_MTDS)'!BL53","v":0},{"$f":"'Input_1_(From_MTDS)'!BM53","v":0},{"$f":"'Input_1_(From_MTDS)'!BN53","v":0},{"$f":"'Input_1_(From_MTDS)'!BO53","v":0},{"$f":"'Input_1_(From_MTDS)'!BP53","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ53","v":0},{"$f":"'Input_1_(From_MTDS)'!BR53","v":0}]
[null,null,null,{"$f":"Input_2!$G$20","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!D54","v":"IBRD/ADB/IDB_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!E54=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F54","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G54","v":"USD_3"},{"$f":"'Input_1_(From_MTDS)'!H54","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I54","v":642.53832577354615},null,{"$f":"'Input_1_(From_MTDS)'!K54","v":461.82579049086621},{"$f":"'Input_1_(From_MTDS)'!L54","v":104.25910317018807},{"$f":"'Input_1_(From_MTDS)'!M54","v":0},{"$f":"'Input_1_(From_MTDS)'!N54","v":3.6939095239458175},{"$f":"'Input_1_(From_MTDS)'!O54","v":3.8840420078154065},{"$f":"'Input_1_(From_MTDS)'!P54","v":4.0955896414703501},{"$f":"'Input_1_(From_MTDS)'!Q54","v":4.3186593959507009},{"$f":"'Input_1_(From_MTDS)'!R54","v":4.3186593959507009},{"$f":"'Input_1_(From_MTDS)'!S54","v":4.3186593959507009},{"$f":"'Input_1_(From_MTDS)'!T54","v":4.3186593959507009},{"$f":"'Input_1_(From_MTDS)'!U54","v":4.3186593959507009},{"$f":"'Input_1_(From_MTDS)'!V54","v":4.3186593959507009},{"$f":"'Input_1_(From_MTDS)'!W54","v":4.3186593959507009},{"$f":"'Input_1_(From_MTDS)'!X54","v":4.3186593959507009},{"$f":"'Input_1_(From_MTDS)'!Y54","v":4.3186593959507009},{"$f":"'Input_1_(From_MTDS)'!Z54","v":4.3186593959507009},{"$f":"'Input_1_(From_MTDS)'!AA54","v":4.3186593959507009},{"$f":"'Input_1_(From_MTDS)'!AB54","v":4.3186593959507009},{"$f":"'Input_1_(From_MTDS)'!AC54","v":4.3186593959507009},{"$f":"'Input_1_(From_MTDS)'!AD54","v":4.3186593959507009},{"$f":"'Input_1_(From_MTDS)'!AE54","v":4.3186593959504593},{"$f":"'Input_1_(From_MTDS)'!AF54","v":0},{"$f":"'Input_1_(From_MTDS)'!AG54","v":0},{"$f":"'Input_1_(From_MTDS)'!AH54","v":0},{"$f":"'Input_1_(From_MTDS)'!AI54","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ54","v":0},{"$f":"'Input_1_(From_MTDS)'!AK54","v":0},{"$f":"'Input_1_(From_MTDS)'!AL54","v":0},{"$f":"'Input_1_(From_MTDS)'!AM54","v":0},{"$f":"'Input_1_(From_MTDS)'!AN54","v":0},{"$f":"'Input_1_(From_MTDS)'!AO54","v":0},{"$f":"'Input_1_(From_MTDS)'!AP54","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ54","v":0},{"$f":"'Input_1_(From_MTDS)'!AR54","v":0},{"$f":"'Input_1_(From_MTDS)'!AS54","v":0},{"$f":"'Input_1_(From_MTDS)'!AT54","v":0},{"$f":"'Input_1_(From_MTDS)'!AU54","v":0},{"$f":"'Input_1_(From_MTDS)'!AV54","v":0},{"$f":"'Input_1_(From_MTDS)'!AW54","v":0},{"$f":"'Input_1_(From_MTDS)'!AX54","v":0},{"$f":"'Input_1_(From_MTDS)'!AY54","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ54","v":0},{"$f":"'Input_1_(From_MTDS)'!BA54","v":0},{"$f":"'Input_1_(From_MTDS)'!BB54","v":0},{"$f":"'Input_1_(From_MTDS)'!BC54","v":0},{"$f":"'Input_1_(From_MTDS)'!BD54","v":0},{"$f":"'Input_1_(From_MTDS)'!BE54","v":0},{"$f":"'Input_1_(From_MTDS)'!BF54","v":0},{"$f":"'Input_1_(From_MTDS)'!BG54","v":0},{"$f":"'Input_1_(From_MTDS)'!BH54","v":0},{"$f":"'Input_1_(From_MTDS)'!BI54","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ54","v":0},{"$f":"'Input_1_(From_MTDS)'!BK54","v":0},{"$f":"'Input_1_(From_MTDS)'!BL54","v":0},{"$f":"'Input_1_(From_MTDS)'!BM54","v":0},{"$f":"'Input_1_(From_MTDS)'!BN54","v":0},{"$f":"'Input_1_(From_MTDS)'!BO54","v":0},{"$f":"'Input_1_(From_MTDS)'!BP54","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ54","v":0},{"$f":"'Input_1_(From_MTDS)'!BR54","v":0}]
[null,null,null,{"$f":"Input_2!$G$21","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!D55","v":"IBRD/ADB/IDB_Var"},{"$f":"IF('Input_1_(From_MTDS)'!E55=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F55","v":"Var"},{"$f":"'Input_1_(From_MTDS)'!G55","v":"USD_4"},{"$f":"'Input_1_(From_MTDS)'!H55","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I55","v":1339.1235508288039},null,{"$f":"'Input_1_(From_MTDS)'!K55","v":362.69890149012133},{"$f":"'Input_1_(From_MTDS)'!L55","v":238.36964068274304},{"$f":"'Input_1_(From_MTDS)'!M55","v":240.17464949213402},{"$f":"'Input_1_(From_MTDS)'!N55","v":174.64778062918353},{"$f":"'Input_1_(From_MTDS)'!O55","v":70.599339351255324},{"$f":"'Input_1_(From_MTDS)'!P55","v":58.624766817554288},{"$f":"'Input_1_(From_MTDS)'!Q55","v":47.911201901100263},{"$f":"'Input_1_(From_MTDS)'!R55","v":47.911201901100263},{"$f":"'Input_1_(From_MTDS)'!S55","v":47.911201901100263},{"$f":"'Input_1_(From_MTDS)'!T55","v":47.911201901100263},{"$f":"'Input_1_(From_MTDS)'!U55","v":2.3636647614117163},{"$f":"'Input_1_(From_MTDS)'!V55","v":0},{"$f":"'Input_1_(From_MTDS)'!W55","v":0},{"$f":"'Input_1_(From_MTDS)'!X55","v":0},{"$f":"'Input_1_(From_MTDS)'!Y55","v":0},{"$f":"'Input_1_(From_MTDS)'!Z55","v":0},{"$f":"'Input_1_(From_MTDS)'!AA55","v":0},{"$f":"'Input_1_(From_MTDS)'!AB55","v":0},{"$f":"'Input_1_(From_MTDS)'!AC55","v":0},{"$f":"'Input_1_(From_MTDS)'!AD55","v":0},{"$f":"'Input_1_(From_MTDS)'!AE55","v":0},{"$f":"'Input_1_(From_MTDS)'!AF55","v":0},{"$f":"'Input_1_(From_MTDS)'!AG55","v":0},{"$f":"'Input_1_(From_MTDS)'!AH55","v":0},{"$f":"'Input_1_(From_MTDS)'!AI55","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ55","v":0},{"$f":"'Input_1_(From_MTDS)'!AK55","v":0},{"$f":"'Input_1_(From_MTDS)'!AL55","v":0},{"$f":"'Input_1_(From_MTDS)'!AM55","v":0},{"$f":"'Input_1_(From_MTDS)'!AN55","v":0},{"$f":"'Input_1_(From_MTDS)'!AO55","v":0},{"$f":"'Input_1_(From_MTDS)'!AP55","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ55","v":0},{"$f":"'Input_1_(From_MTDS)'!AR55","v":0},{"$f":"'Input_1_(From_MTDS)'!AS55","v":0},{"$f":"'Input_1_(From_MTDS)'!AT55","v":0},{"$f":"'Input_1_(From_MTDS)'!AU55","v":0},{"$f":"'Input_1_(From_MTDS)'!AV55","v":0},{"$f":"'Input_1_(From_MTDS)'!AW55","v":0},{"$f":"'Input_1_(From_MTDS)'!AX55","v":0},{"$f":"'Input_1_(From_MTDS)'!AY55","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ55","v":0},{"$f":"'Input_1_(From_MTDS)'!BA55","v":0},{"$f":"'Input_1_(From_MTDS)'!BB55","v":0},{"$f":"'Input_1_(From_MTDS)'!BC55","v":0},{"$f":"'Input_1_(From_MTDS)'!BD55","v":0},{"$f":"'Input_1_(From_MTDS)'!BE55","v":0},{"$f":"'Input_1_(From_MTDS)'!BF55","v":0},{"$f":"'Input_1_(From_MTDS)'!BG55","v":0},{"$f":"'Input_1_(From_MTDS)'!BH55","v":0},{"$f":"'Input_1_(From_MTDS)'!BI55","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ55","v":0},{"$f":"'Input_1_(From_MTDS)'!BK55","v":0},{"$f":"'Input_1_(From_MTDS)'!BL55","v":0},{"$f":"'Input_1_(From_MTDS)'!BM55","v":0},{"$f":"'Input_1_(From_MTDS)'!BN55","v":0},{"$f":"'Input_1_(From_MTDS)'!BO55","v":0},{"$f":"'Input_1_(From_MTDS)'!BP55","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ55","v":0},{"$f":"'Input_1_(From_MTDS)'!BR55","v":0}]
[null,null,null,{"$f":"Input_2!$G$22","v":"Bilateral"},{"$f":"'Input_1_(From_MTDS)'!D56","v":"Bilateral_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!E56=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F56","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G56","v":"USD_5"},{"$f":"'Input_1_(From_MTDS)'!H56","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I56","v":3126.0067184660597},null,{"$f":"'Input_1_(From_MTDS)'!K56","v":661.83861837270842},{"$f":"'Input_1_(From_MTDS)'!L56","v":660.91802254401023},{"$f":"'Input_1_(From_MTDS)'!M56","v":692.84727402256397},{"$f":"'Input_1_(From_MTDS)'!N56","v":727.77247549176388},{"$f":"'Input_1_(From_MTDS)'!O56","v":382.61759794080837},{"$f":"'Input_1_(From_MTDS)'!P56","v":3.0576215911982296E-3},{"$f":"'Input_1_(From_MTDS)'!Q56","v":3.2241575377530566E-3},{"$f":"'Input_1_(From_MTDS)'!R56","v":3.2241575377530566E-3},{"$f":"'Input_1_(From_MTDS)'!S56","v":3.2241575377530566E-3},{"$f":"'Input_1_(From_MTDS)'!T56","v":0},{"$f":"'Input_1_(From_MTDS)'!U56","v":0},{"$f":"'Input_1_(From_MTDS)'!V56","v":0},{"$f":"'Input_1_(From_MTDS)'!W56","v":0},{"$f":"'Input_1_(From_MTDS)'!X56","v":0},{"$f":"'Input_1_(From_MTDS)'!Y56","v":0},{"$f":"'Input_1_(From_MTDS)'!Z56","v":0},{"$f":"'Input_1_(From_MTDS)'!AA56","v":0},{"$f":"'Input_1_(From_MTDS)'!AB56","v":0},{"$f":"'Input_1_(From_MTDS)'!AC56","v":0},{"$f":"'Input_1_(From_MTDS)'!AD56","v":0},{"$f":"'Input_1_(From_MTDS)'!AE56","v":0},{"$f":"'Input_1_(From_MTDS)'!AF56","v":0},{"$f":"'Input_1_(From_MTDS)'!AG56","v":0},{"$f":"'Input_1_(From_MTDS)'!AH56","v":0},{"$f":"'Input_1_(From_MTDS)'!AI56","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ56","v":0},{"$f":"'Input_1_(From_MTDS)'!AK56","v":0},{"$f":"'Input_1_(From_MTDS)'!AL56","v":0},{"$f":"'Input_1_(From_MTDS)'!AM56","v":0},{"$f":"'Input_1_(From_MTDS)'!AN56","v":0},{"$f":"'Input_1_(From_MTDS)'!AO56","v":0},{"$f":"'Input_1_(From_MTDS)'!AP56","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ56","v":0},{"$f":"'Input_1_(From_MTDS)'!AR56","v":0},{"$f":"'Input_1_(From_MTDS)'!AS56","v":0},{"$f":"'Input_1_(From_MTDS)'!AT56","v":0},{"$f":"'Input_1_(From_MTDS)'!AU56","v":0},{"$f":"'Input_1_(From_MTDS)'!AV56","v":0},{"$f":"'Input_1_(From_MTDS)'!AW56","v":0},{"$f":"'Input_1_(From_MTDS)'!AX56","v":0},{"$f":"'Input_1_(From_MTDS)'!AY56","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ56","v":0},{"$f":"'Input_1_(From_MTDS)'!BA56","v":0},{"$f":"'Input_1_(From_MTDS)'!BB56","v":0},{"$f":"'Input_1_(From_MTDS)'!BC56","v":0},{"$f":"'Input_1_(From_MTDS)'!BD56","v":0},{"$f":"'Input_1_(From_MTDS)'!BE56","v":0},{"$f":"'Input_1_(From_MTDS)'!BF56","v":0},{"$f":"'Input_1_(From_MTDS)'!BG56","v":0},{"$f":"'Input_1_(From_MTDS)'!BH56","v":0},{"$f":"'Input_1_(From_MTDS)'!BI56","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ56","v":0},{"$f":"'Input_1_(From_MTDS)'!BK56","v":0},{"$f":"'Input_1_(From_MTDS)'!BL56","v":0},{"$f":"'Input_1_(From_MTDS)'!BM56","v":0},{"$f":"'Input_1_(From_MTDS)'!BN56","v":0},{"$f":"'Input_1_(From_MTDS)'!BO56","v":0},{"$f":"'Input_1_(From_MTDS)'!BP56","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ56","v":0},{"$f":"'Input_1_(From_MTDS)'!BR56","v":0}]
[null,null,null,{"$f":"Input_2!$G$23","v":"FX Commercial Loan"},{"$f":"'Input_1_(From_MTDS)'!D57","v":"Commercial Bank_Var"},{"$f":"IF('Input_1_(From_MTDS)'!E57=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F57","v":"Var"},{"$f":"'Input_1_(From_MTDS)'!G57","v":"USD_6"},{"$f":"'Input_1_(From_MTDS)'!H57","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I57","v":3600.5406895145206},null,{"$f":"'Input_1_(From_MTDS)'!K57","v":596.4708201153029},{"$f":"'Input_1_(From_MTDS)'!L57","v":848.65379679932016},{"$f":"'Input_1_(From_MTDS)'!M57","v":539.37612460853813},{"$f":"'Input_1_(From_MTDS)'!N57","v":557.46799633318346},{"$f":"'Input_1_(From_MTDS)'!O57","v":326.21404256662504},{"$f":"'Input_1_(From_MTDS)'!P57","v":370.9664547294222},{"$f":"'Input_1_(From_MTDS)'!Q57","v":361.39145436212868},{"$f":"'Input_1_(From_MTDS)'!R57","v":0},{"$f":"'Input_1_(From_MTDS)'!S57","v":0},{"$f":"'Input_1_(From_MTDS)'!T57","v":0},{"$f":"'Input_1_(From_MTDS)'!U57","v":0},{"$f":"'Input_1_(From_MTDS)'!V57","v":0},{"$f":"'Input_1_(From_MTDS)'!W57","v":0},{"$f":"'Input_1_(From_MTDS)'!X57","v":0},{"$f":"'Input_1_(From_MTDS)'!Y57","v":0},{"$f":"'Input_1_(From_MTDS)'!Z57","v":0},{"$f":"'Input_1_(From_MTDS)'!AA57","v":0},{"$f":"'Input_1_(From_MTDS)'!AB57","v":0},{"$f":"'Input_1_(From_MTDS)'!AC57","v":0},{"$f":"'Input_1_(From_MTDS)'!AD57","v":0},{"$f":"'Input_1_(From_MTDS)'!AE57","v":0},{"$f":"'Input_1_(From_MTDS)'!AF57","v":0},{"$f":"'Input_1_(From_MTDS)'!AG57","v":0},{"$f":"'Input_1_(From_MTDS)'!AH57","v":0},{"$f":"'Input_1_(From_MTDS)'!AI57","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ57","v":0},{"$f":"'Input_1_(From_MTDS)'!AK57","v":0},{"$f":"'Input_1_(From_MTDS)'!AL57","v":0},{"$f":"'Input_1_(From_MTDS)'!AM57","v":0},{"$f":"'Input_1_(From_MTDS)'!AN57","v":0},{"$f":"'Input_1_(From_MTDS)'!AO57","v":0},{"$f":"'Input_1_(From_MTDS)'!AP57","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ57","v":0},{"$f":"'Input_1_(From_MTDS)'!AR57","v":0},{"$f":"'Input_1_(From_MTDS)'!AS57","v":0},{"$f":"'Input_1_(From_MTDS)'!AT57","v":0},{"$f":"'Input_1_(From_MTDS)'!AU57","v":0},{"$f":"'Input_1_(From_MTDS)'!AV57","v":0},{"$f":"'Input_1_(From_MTDS)'!AW57","v":0},{"$f":"'Input_1_(From_MTDS)'!AX57","v":0},{"$f":"'Input_1_(From_MTDS)'!AY57","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ57","v":0},{"$f":"'Input_1_(From_MTDS)'!BA57","v":0},{"$f":"'Input_1_(From_MTDS)'!BB57","v":0},{"$f":"'Input_1_(From_MTDS)'!BC57","v":0},{"$f":"'Input_1_(From_MTDS)'!BD57","v":0},{"$f":"'Input_1_(From_MTDS)'!BE57","v":0},{"$f":"'Input_1_(From_MTDS)'!BF57","v":0},{"$f":"'Input_1_(From_MTDS)'!BG57","v":0},{"$f":"'Input_1_(From_MTDS)'!BH57","v":0},{"$f":"'Input_1_(From_MTDS)'!BI57","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ57","v":0},{"$f":"'Input_1_(From_MTDS)'!BK57","v":0},{"$f":"'Input_1_(From_MTDS)'!BL57","v":0},{"$f":"'Input_1_(From_MTDS)'!BM57","v":0},{"$f":"'Input_1_(From_MTDS)'!BN57","v":0},{"$f":"'Input_1_(From_MTDS)'!BO57","v":0},{"$f":"'Input_1_(From_MTDS)'!BP57","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ57","v":0},{"$f":"'Input_1_(From_MTDS)'!BR57","v":0}]
[null,null,null,{"$f":"Input_2!$G$24","v":0},{"$f":"'Input_1_(From_MTDS)'!D58","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E58=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F58","v":0},{"$f":"'Input_1_(From_MTDS)'!G58","v":"USD_7"},{"$f":"'Input_1_(From_MTDS)'!H58","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I58","v":0},null,{"$f":"'Input_1_(From_MTDS)'!K58","v":0},{"$f":"'Input_1_(From_MTDS)'!L58","v":0},{"$f":"'Input_1_(From_MTDS)'!M58","v":0},{"$f":"'Input_1_(From_MTDS)'!N58","v":0},{"$f":"'Input_1_(From_MTDS)'!O58","v":0},{"$f":"'Input_1_(From_MTDS)'!P58","v":0},{"$f":"'Input_1_(From_MTDS)'!Q58","v":0},{"$f":"'Input_1_(From_MTDS)'!R58","v":0},{"$f":"'Input_1_(From_MTDS)'!S58","v":0},{"$f":"'Input_1_(From_MTDS)'!T58","v":0},{"$f":"'Input_1_(From_MTDS)'!U58","v":0},{"$f":"'Input_1_(From_MTDS)'!V58","v":0},{"$f":"'Input_1_(From_MTDS)'!W58","v":0},{"$f":"'Input_1_(From_MTDS)'!X58","v":0},{"$f":"'Input_1_(From_MTDS)'!Y58","v":0},{"$f":"'Input_1_(From_MTDS)'!Z58","v":0},{"$f":"'Input_1_(From_MTDS)'!AA58","v":0},{"$f":"'Input_1_(From_MTDS)'!AB58","v":0},{"$f":"'Input_1_(From_MTDS)'!AC58","v":0},{"$f":"'Input_1_(From_MTDS)'!AD58","v":0},{"$f":"'Input_1_(From_MTDS)'!AE58","v":0},{"$f":"'Input_1_(From_MTDS)'!AF58","v":0},{"$f":"'Input_1_(From_MTDS)'!AG58","v":0},{"$f":"'Input_1_(From_MTDS)'!AH58","v":0},{"$f":"'Input_1_(From_MTDS)'!AI58","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ58","v":0},{"$f":"'Input_1_(From_MTDS)'!AK58","v":0},{"$f":"'Input_1_(From_MTDS)'!AL58","v":0},{"$f":"'Input_1_(From_MTDS)'!AM58","v":0},{"$f":"'Input_1_(From_MTDS)'!AN58","v":0},{"$f":"'Input_1_(From_MTDS)'!AO58","v":0},{"$f":"'Input_1_(From_MTDS)'!AP58","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ58","v":0},{"$f":"'Input_1_(From_MTDS)'!AR58","v":0},{"$f":"'Input_1_(From_MTDS)'!AS58","v":0},{"$f":"'Input_1_(From_MTDS)'!AT58","v":0},{"$f":"'Input_1_(From_MTDS)'!AU58","v":0},{"$f":"'Input_1_(From_MTDS)'!AV58","v":0},{"$f":"'Input_1_(From_MTDS)'!AW58","v":0},{"$f":"'Input_1_(From_MTDS)'!AX58","v":0},{"$f":"'Input_1_(From_MTDS)'!AY58","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ58","v":0},{"$f":"'Input_1_(From_MTDS)'!BA58","v":0},{"$f":"'Input_1_(From_MTDS)'!BB58","v":0},{"$f":"'Input_1_(From_MTDS)'!BC58","v":0},{"$f":"'Input_1_(From_MTDS)'!BD58","v":0},{"$f":"'Input_1_(From_MTDS)'!BE58","v":0},{"$f":"'Input_1_(From_MTDS)'!BF58","v":0},{"$f":"'Input_1_(From_MTDS)'!BG58","v":0},{"$f":"'Input_1_(From_MTDS)'!BH58","v":0},{"$f":"'Input_1_(From_MTDS)'!BI58","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ58","v":0},{"$f":"'Input_1_(From_MTDS)'!BK58","v":0},{"$f":"'Input_1_(From_MTDS)'!BL58","v":0},{"$f":"'Input_1_(From_MTDS)'!BM58","v":0},{"$f":"'Input_1_(From_MTDS)'!BN58","v":0},{"$f":"'Input_1_(From_MTDS)'!BO58","v":0},{"$f":"'Input_1_(From_MTDS)'!BP58","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ58","v":0},{"$f":"'Input_1_(From_MTDS)'!BR58","v":0}]
[null,null,null,{"$f":"Input_2!$G$25","v":0},{"$f":"'Input_1_(From_MTDS)'!D59","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E59=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F59","v":0},{"$f":"'Input_1_(From_MTDS)'!G59","v":"USD_8"},{"$f":"'Input_1_(From_MTDS)'!H59","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I59","v":0},null,{"$f":"'Input_1_(From_MTDS)'!K59","v":0},{"$f":"'Input_1_(From_MTDS)'!L59","v":0},{"$f":"'Input_1_(From_MTDS)'!M59","v":0},{"$f":"'Input_1_(From_MTDS)'!N59","v":0},{"$f":"'Input_1_(From_MTDS)'!O59","v":0},{"$f":"'Input_1_(From_MTDS)'!P59","v":0},{"$f":"'Input_1_(From_MTDS)'!Q59","v":0},{"$f":"'Input_1_(From_MTDS)'!R59","v":0},{"$f":"'Input_1_(From_MTDS)'!S59","v":0},{"$f":"'Input_1_(From_MTDS)'!T59","v":0},{"$f":"'Input_1_(From_MTDS)'!U59","v":0},{"$f":"'Input_1_(From_MTDS)'!V59","v":0},{"$f":"'Input_1_(From_MTDS)'!W59","v":0},{"$f":"'Input_1_(From_MTDS)'!X59","v":0},{"$f":"'Input_1_(From_MTDS)'!Y59","v":0},{"$f":"'Input_1_(From_MTDS)'!Z59","v":0},{"$f":"'Input_1_(From_MTDS)'!AA59","v":0},{"$f":"'Input_1_(From_MTDS)'!AB59","v":0},{"$f":"'Input_1_(From_MTDS)'!AC59","v":0},{"$f":"'Input_1_(From_MTDS)'!AD59","v":0},{"$f":"'Input_1_(From_MTDS)'!AE59","v":0},{"$f":"'Input_1_(From_MTDS)'!AF59","v":0},{"$f":"'Input_1_(From_MTDS)'!AG59","v":0},{"$f":"'Input_1_(From_MTDS)'!AH59","v":0},{"$f":"'Input_1_(From_MTDS)'!AI59","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ59","v":0},{"$f":"'Input_1_(From_MTDS)'!AK59","v":0},{"$f":"'Input_1_(From_MTDS)'!AL59","v":0},{"$f":"'Input_1_(From_MTDS)'!AM59","v":0},{"$f":"'Input_1_(From_MTDS)'!AN59","v":0},{"$f":"'Input_1_(From_MTDS)'!AO59","v":0},{"$f":"'Input_1_(From_MTDS)'!AP59","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ59","v":0},{"$f":"'Input_1_(From_MTDS)'!AR59","v":0},{"$f":"'Input_1_(From_MTDS)'!AS59","v":0},{"$f":"'Input_1_(From_MTDS)'!AT59","v":0},{"$f":"'Input_1_(From_MTDS)'!AU59","v":0},{"$f":"'Input_1_(From_MTDS)'!AV59","v":0},{"$f":"'Input_1_(From_MTDS)'!AW59","v":0},{"$f":"'Input_1_(From_MTDS)'!AX59","v":0},{"$f":"'Input_1_(From_MTDS)'!AY59","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ59","v":0},{"$f":"'Input_1_(From_MTDS)'!BA59","v":0},{"$f":"'Input_1_(From_MTDS)'!BB59","v":0},{"$f":"'Input_1_(From_MTDS)'!BC59","v":0},{"$f":"'Input_1_(From_MTDS)'!BD59","v":0},{"$f":"'Input_1_(From_MTDS)'!BE59","v":0},{"$f":"'Input_1_(From_MTDS)'!BF59","v":0},{"$f":"'Input_1_(From_MTDS)'!BG59","v":0},{"$f":"'Input_1_(From_MTDS)'!BH59","v":0},{"$f":"'Input_1_(From_MTDS)'!BI59","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ59","v":0},{"$f":"'Input_1_(From_MTDS)'!BK59","v":0},{"$f":"'Input_1_(From_MTDS)'!BL59","v":0},{"$f":"'Input_1_(From_MTDS)'!BM59","v":0},{"$f":"'Input_1_(From_MTDS)'!BN59","v":0},{"$f":"'Input_1_(From_MTDS)'!BO59","v":0},{"$f":"'Input_1_(From_MTDS)'!BP59","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ59","v":0},{"$f":"'Input_1_(From_MTDS)'!BR59","v":0}]
[null,null,null,{"$f":"Input_2!$G$26","v":0},{"$f":"'Input_1_(From_MTDS)'!D60","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E60=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F60","v":0},{"$f":"'Input_1_(From_MTDS)'!G60","v":"USD_9"},{"$f":"'Input_1_(From_MTDS)'!H60","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I60","v":0},null,{"$f":"'Input_1_(From_MTDS)'!K60","v":0},{"$f":"'Input_1_(From_MTDS)'!L60","v":0},{"$f":"'Input_1_(From_MTDS)'!M60","v":0},{"$f":"'Input_1_(From_MTDS)'!N60","v":0},{"$f":"'Input_1_(From_MTDS)'!O60","v":0},{"$f":"'Input_1_(From_MTDS)'!P60","v":0},{"$f":"'Input_1_(From_MTDS)'!Q60","v":0},{"$f":"'Input_1_(From_MTDS)'!R60","v":0},{"$f":"'Input_1_(From_MTDS)'!S60","v":0},{"$f":"'Input_1_(From_MTDS)'!T60","v":0},{"$f":"'Input_1_(From_MTDS)'!U60","v":0},{"$f":"'Input_1_(From_MTDS)'!V60","v":0},{"$f":"'Input_1_(From_MTDS)'!W60","v":0},{"$f":"'Input_1_(From_MTDS)'!X60","v":0},{"$f":"'Input_1_(From_MTDS)'!Y60","v":0},{"$f":"'Input_1_(From_MTDS)'!Z60","v":0},{"$f":"'Input_1_(From_MTDS)'!AA60","v":0},{"$f":"'Input_1_(From_MTDS)'!AB60","v":0},{"$f":"'Input_1_(From_MTDS)'!AC60","v":0},{"$f":"'Input_1_(From_MTDS)'!AD60","v":0},{"$f":"'Input_1_(From_MTDS)'!AE60","v":0},{"$f":"'Input_1_(From_MTDS)'!AF60","v":0},{"$f":"'Input_1_(From_MTDS)'!AG60","v":0},{"$f":"'Input_1_(From_MTDS)'!AH60","v":0},{"$f":"'Input_1_(From_MTDS)'!AI60","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ60","v":0},{"$f":"'Input_1_(From_MTDS)'!AK60","v":0},{"$f":"'Input_1_(From_MTDS)'!AL60","v":0},{"$f":"'Input_1_(From_MTDS)'!AM60","v":0},{"$f":"'Input_1_(From_MTDS)'!AN60","v":0},{"$f":"'Input_1_(From_MTDS)'!AO60","v":0},{"$f":"'Input_1_(From_MTDS)'!AP60","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ60","v":0},{"$f":"'Input_1_(From_MTDS)'!AR60","v":0},{"$f":"'Input_1_(From_MTDS)'!AS60","v":0},{"$f":"'Input_1_(From_MTDS)'!AT60","v":0},{"$f":"'Input_1_(From_MTDS)'!AU60","v":0},{"$f":"'Input_1_(From_MTDS)'!AV60","v":0},{"$f":"'Input_1_(From_MTDS)'!AW60","v":0},{"$f":"'Input_1_(From_MTDS)'!AX60","v":0},{"$f":"'Input_1_(From_MTDS)'!AY60","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ60","v":0},{"$f":"'Input_1_(From_MTDS)'!BA60","v":0},{"$f":"'Input_1_(From_MTDS)'!BB60","v":0},{"$f":"'Input_1_(From_MTDS)'!BC60","v":0},{"$f":"'Input_1_(From_MTDS)'!BD60","v":0},{"$f":"'Input_1_(From_MTDS)'!BE60","v":0},{"$f":"'Input_1_(From_MTDS)'!BF60","v":0},{"$f":"'Input_1_(From_MTDS)'!BG60","v":0},{"$f":"'Input_1_(From_MTDS)'!BH60","v":0},{"$f":"'Input_1_(From_MTDS)'!BI60","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ60","v":0},{"$f":"'Input_1_(From_MTDS)'!BK60","v":0},{"$f":"'Input_1_(From_MTDS)'!BL60","v":0},{"$f":"'Input_1_(From_MTDS)'!BM60","v":0},{"$f":"'Input_1_(From_MTDS)'!BN60","v":0},{"$f":"'Input_1_(From_MTDS)'!BO60","v":0},{"$f":"'Input_1_(From_MTDS)'!BP60","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ60","v":0},{"$f":"'Input_1_(From_MTDS)'!BR60","v":0}]
[null,null,null,{"$f":"Input_2!$G$27","v":0},{"$f":"'Input_1_(From_MTDS)'!D61","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E61=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F61","v":0},{"$f":"'Input_1_(From_MTDS)'!G61","v":"USD_10"},{"$f":"'Input_1_(From_MTDS)'!H61","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I61","v":0},null,{"$f":"'Input_1_(From_MTDS)'!K61","v":0},{"$f":"'Input_1_(From_MTDS)'!L61","v":0},{"$f":"'Input_1_(From_MTDS)'!M61","v":0},{"$f":"'Input_1_(From_MTDS)'!N61","v":0},{"$f":"'Input_1_(From_MTDS)'!O61","v":0},{"$f":"'Input_1_(From_MTDS)'!P61","v":0},{"$f":"'Input_1_(From_MTDS)'!Q61","v":0},{"$f":"'Input_1_(From_MTDS)'!R61","v":0},{"$f":"'Input_1_(From_MTDS)'!S61","v":0},{"$f":"'Input_1_(From_MTDS)'!T61","v":0},{"$f":"'Input_1_(From_MTDS)'!U61","v":0},{"$f":"'Input_1_(From_MTDS)'!V61","v":0},{"$f":"'Input_1_(From_MTDS)'!W61","v":0},{"$f":"'Input_1_(From_MTDS)'!X61","v":0},{"$f":"'Input_1_(From_MTDS)'!Y61","v":0},{"$f":"'Input_1_(From_MTDS)'!Z61","v":0},{"$f":"'Input_1_(From_MTDS)'!AA61","v":0},{"$f":"'Input_1_(From_MTDS)'!AB61","v":0},{"$f":"'Input_1_(From_MTDS)'!AC61","v":0},{"$f":"'Input_1_(From_MTDS)'!AD61","v":0},{"$f":"'Input_1_(From_MTDS)'!AE61","v":0},{"$f":"'Input_1_(From_MTDS)'!AF61","v":0},{"$f":"'Input_1_(From_MTDS)'!AG61","v":0},{"$f":"'Input_1_(From_MTDS)'!AH61","v":0},{"$f":"'Input_1_(From_MTDS)'!AI61","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ61","v":0},{"$f":"'Input_1_(From_MTDS)'!AK61","v":0},{"$f":"'Input_1_(From_MTDS)'!AL61","v":0},{"$f":"'Input_1_(From_MTDS)'!AM61","v":0},{"$f":"'Input_1_(From_MTDS)'!AN61","v":0},{"$f":"'Input_1_(From_MTDS)'!AO61","v":0},{"$f":"'Input_1_(From_MTDS)'!AP61","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ61","v":0},{"$f":"'Input_1_(From_MTDS)'!AR61","v":0},{"$f":"'Input_1_(From_MTDS)'!AS61","v":0},{"$f":"'Input_1_(From_MTDS)'!AT61","v":0},{"$f":"'Input_1_(From_MTDS)'!AU61","v":0},{"$f":"'Input_1_(From_MTDS)'!AV61","v":0},{"$f":"'Input_1_(From_MTDS)'!AW61","v":0},{"$f":"'Input_1_(From_MTDS)'!AX61","v":0},{"$f":"'Input_1_(From_MTDS)'!AY61","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ61","v":0},{"$f":"'Input_1_(From_MTDS)'!BA61","v":0},{"$f":"'Input_1_(From_MTDS)'!BB61","v":0},{"$f":"'Input_1_(From_MTDS)'!BC61","v":0},{"$f":"'Input_1_(From_MTDS)'!BD61","v":0},{"$f":"'Input_1_(From_MTDS)'!BE61","v":0},{"$f":"'Input_1_(From_MTDS)'!BF61","v":0},{"$f":"'Input_1_(From_MTDS)'!BG61","v":0},{"$f":"'Input_1_(From_MTDS)'!BH61","v":0},{"$f":"'Input_1_(From_MTDS)'!BI61","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ61","v":0},{"$f":"'Input_1_(From_MTDS)'!BK61","v":0},{"$f":"'Input_1_(From_MTDS)'!BL61","v":0},{"$f":"'Input_1_(From_MTDS)'!BM61","v":0},{"$f":"'Input_1_(From_MTDS)'!BN61","v":0},{"$f":"'Input_1_(From_MTDS)'!BO61","v":0},{"$f":"'Input_1_(From_MTDS)'!BP61","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ61","v":0},{"$f":"'Input_1_(From_MTDS)'!BR61","v":0}]
[null,null,null,{"$f":"Input_2!$G$28","v":"T-bills"},{"$f":"'Input_1_(From_MTDS)'!D62","v":"T-Bills_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!E62=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F62","v":"T-bills"},{"$f":"'Input_1_(From_MTDS)'!G62","v":"UTP_11"},{"$f":"'Input_1_(From_MTDS)'!H62","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I62","v":3831.3046769999996},null,{"$f":"'Input_1_(From_MTDS)'!K62","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!L62","v":0},{"$f":"'Input_1_(From_MTDS)'!M62","v":0},{"$f":"'Input_1_(From_MTDS)'!N62","v":0},{"$f":"'Input_1_(From_MTDS)'!O62","v":0},{"$f":"'Input_1_(From_MTDS)'!P62","v":0},{"$f":"'Input_1_(From_MTDS)'!Q62","v":0},{"$f":"'Input_1_(From_MTDS)'!R62","v":0},{"$f":"'Input_1_(From_MTDS)'!S62","v":0},{"$f":"'Input_1_(From_MTDS)'!T62","v":0},{"$f":"'Input_1_(From_MTDS)'!U62","v":0},{"$f":"'Input_1_(From_MTDS)'!V62","v":0},{"$f":"'Input_1_(From_MTDS)'!W62","v":0},{"$f":"'Input_1_(From_MTDS)'!X62","v":0},{"$f":"'Input_1_(From_MTDS)'!Y62","v":0},{"$f":"'Input_1_(From_MTDS)'!Z62","v":0},{"$f":"'Input_1_(From_MTDS)'!AA62","v":0},{"$f":"'Input_1_(From_MTDS)'!AB62","v":0},{"$f":"'Input_1_(From_MTDS)'!AC62","v":0},{"$f":"'Input_1_(From_MTDS)'!AD62","v":0},{"$f":"'Input_1_(From_MTDS)'!AE62","v":0},{"$f":"'Input_1_(From_MTDS)'!AF62","v":0},{"$f":"'Input_1_(From_MTDS)'!AG62","v":0},{"$f":"'Input_1_(From_MTDS)'!AH62","v":0},{"$f":"'Input_1_(From_MTDS)'!AI62","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ62","v":0},{"$f":"'Input_1_(From_MTDS)'!AK62","v":0},{"$f":"'Input_1_(From_MTDS)'!AL62","v":0},{"$f":"'Input_1_(From_MTDS)'!AM62","v":0},{"$f":"'Input_1_(From_MTDS)'!AN62","v":0},{"$f":"'Input_1_(From_MTDS)'!AO62","v":0},{"$f":"'Input_1_(From_MTDS)'!AP62","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ62","v":0},{"$f":"'Input_1_(From_MTDS)'!AR62","v":0},{"$f":"'Input_1_(From_MTDS)'!AS62","v":0},{"$f":"'Input_1_(From_MTDS)'!AT62","v":0},{"$f":"'Input_1_(From_MTDS)'!AU62","v":0},{"$f":"'Input_1_(From_MTDS)'!AV62","v":0},{"$f":"'Input_1_(From_MTDS)'!AW62","v":0},{"$f":"'Input_1_(From_MTDS)'!AX62","v":0},{"$f":"'Input_1_(From_MTDS)'!AY62","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ62","v":0},{"$f":"'Input_1_(From_MTDS)'!BA62","v":0},{"$f":"'Input_1_(From_MTDS)'!BB62","v":0},{"$f":"'Input_1_(From_MTDS)'!BC62","v":0},{"$f":"'Input_1_(From_MTDS)'!BD62","v":0},{"$f":"'Input_1_(From_MTDS)'!BE62","v":0},{"$f":"'Input_1_(From_MTDS)'!BF62","v":0},{"$f":"'Input_1_(From_MTDS)'!BG62","v":0},{"$f":"'Input_1_(From_MTDS)'!BH62","v":0},{"$f":"'Input_1_(From_MTDS)'!BI62","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ62","v":0},{"$f":"'Input_1_(From_MTDS)'!BK62","v":0},{"$f":"'Input_1_(From_MTDS)'!BL62","v":0},{"$f":"'Input_1_(From_MTDS)'!BM62","v":0},{"$f":"'Input_1_(From_MTDS)'!BN62","v":0},{"$f":"'Input_1_(From_MTDS)'!BO62","v":0},{"$f":"'Input_1_(From_MTDS)'!BP62","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ62","v":0},{"$f":"'Input_1_(From_MTDS)'!BR62","v":0}]
[null,null,null,{"$f":"Input_2!$G$29","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!D63","v":"T-Bonds 3 YR_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!E63=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F63","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G63","v":"UTP_12"},{"$f":"'Input_1_(From_MTDS)'!H63","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I63","v":225.68828000000002},null,{"$f":"'Input_1_(From_MTDS)'!K63","v":0},{"$f":"'Input_1_(From_MTDS)'!L63","v":100.37065},{"$f":"'Input_1_(From_MTDS)'!M63","v":125.31763000000001},{"$f":"'Input_1_(From_MTDS)'!N63","v":0},{"$f":"'Input_1_(From_MTDS)'!O63","v":0},{"$f":"'Input_1_(From_MTDS)'!P63","v":0},{"$f":"'Input_1_(From_MTDS)'!Q63","v":0},{"$f":"'Input_1_(From_MTDS)'!R63","v":0},{"$f":"'Input_1_(From_MTDS)'!S63","v":0},{"$f":"'Input_1_(From_MTDS)'!T63","v":0},{"$f":"'Input_1_(From_MTDS)'!U63","v":0},{"$f":"'Input_1_(From_MTDS)'!V63","v":0},{"$f":"'Input_1_(From_MTDS)'!W63","v":0},{"$f":"'Input_1_(From_MTDS)'!X63","v":0},{"$f":"'Input_1_(From_MTDS)'!Y63","v":0},{"$f":"'Input_1_(From_MTDS)'!Z63","v":0},{"$f":"'Input_1_(From_MTDS)'!AA63","v":0},{"$f":"'Input_1_(From_MTDS)'!AB63","v":0},{"$f":"'Input_1_(From_MTDS)'!AC63","v":0},{"$f":"'Input_1_(From_MTDS)'!AD63","v":0},{"$f":"'Input_1_(From_MTDS)'!AE63","v":0},{"$f":"'Input_1_(From_MTDS)'!AF63","v":0},{"$f":"'Input_1_(From_MTDS)'!AG63","v":0},{"$f":"'Input_1_(From_MTDS)'!AH63","v":0},{"$f":"'Input_1_(From_MTDS)'!AI63","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ63","v":0},{"$f":"'Input_1_(From_MTDS)'!AK63","v":0},{"$f":"'Input_1_(From_MTDS)'!AL63","v":0},{"$f":"'Input_1_(From_MTDS)'!AM63","v":0},{"$f":"'Input_1_(From_MTDS)'!AN63","v":0},{"$f":"'Input_1_(From_MTDS)'!AO63","v":0},{"$f":"'Input_1_(From_MTDS)'!AP63","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ63","v":0},{"$f":"'Input_1_(From_MTDS)'!AR63","v":0},{"$f":"'Input_1_(From_MTDS)'!AS63","v":0},{"$f":"'Input_1_(From_MTDS)'!AT63","v":0},{"$f":"'Input_1_(From_MTDS)'!AU63","v":0},{"$f":"'Input_1_(From_MTDS)'!AV63","v":0},{"$f":"'Input_1_(From_MTDS)'!AW63","v":0},{"$f":"'Input_1_(From_MTDS)'!AX63","v":0},{"$f":"'Input_1_(From_MTDS)'!AY63","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ63","v":0},{"$f":"'Input_1_(From_MTDS)'!BA63","v":0},{"$f":"'Input_1_(From_MTDS)'!BB63","v":0},{"$f":"'Input_1_(From_MTDS)'!BC63","v":0},{"$f":"'Input_1_(From_MTDS)'!BD63","v":0},{"$f":"'Input_1_(From_MTDS)'!BE63","v":0},{"$f":"'Input_1_(From_MTDS)'!BF63","v":0},{"$f":"'Input_1_(From_MTDS)'!BG63","v":0},{"$f":"'Input_1_(From_MTDS)'!BH63","v":0},{"$f":"'Input_1_(From_MTDS)'!BI63","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ63","v":0},{"$f":"'Input_1_(From_MTDS)'!BK63","v":0},{"$f":"'Input_1_(From_MTDS)'!BL63","v":0},{"$f":"'Input_1_(From_MTDS)'!BM63","v":0},{"$f":"'Input_1_(From_MTDS)'!BN63","v":0},{"$f":"'Input_1_(From_MTDS)'!BO63","v":0},{"$f":"'Input_1_(From_MTDS)'!BP63","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ63","v":0},{"$f":"'Input_1_(From_MTDS)'!BR63","v":0}]
[null,null,null,{"$f":"Input_2!$G$30","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!D64","v":"T-Bonds 5 YR_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!E64=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F64","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G64","v":"UTP_13"},{"$f":"'Input_1_(From_MTDS)'!H64","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I64","v":5090.1566759999996},null,{"$f":"'Input_1_(From_MTDS)'!K64","v":0},{"$f":"'Input_1_(From_MTDS)'!L64","v":0},{"$f":"'Input_1_(From_MTDS)'!M64","v":0},{"$f":"'Input_1_(From_MTDS)'!N64","v":0},{"$f":"'Input_1_(From_MTDS)'!O64","v":2541.5268019999999},{"$f":"'Input_1_(From_MTDS)'!P64","v":0},{"$f":"'Input_1_(From_MTDS)'!Q64","v":2548.6298739999997},{"$f":"'Input_1_(From_MTDS)'!R64","v":0},{"$f":"'Input_1_(From_MTDS)'!S64","v":0},{"$f":"'Input_1_(From_MTDS)'!T64","v":0},{"$f":"'Input_1_(From_MTDS)'!U64","v":0},{"$f":"'Input_1_(From_MTDS)'!V64","v":0},{"$f":"'Input_1_(From_MTDS)'!W64","v":0},{"$f":"'Input_1_(From_MTDS)'!X64","v":0},{"$f":"'Input_1_(From_MTDS)'!Y64","v":0},{"$f":"'Input_1_(From_MTDS)'!Z64","v":0},{"$f":"'Input_1_(From_MTDS)'!AA64","v":0},{"$f":"'Input_1_(From_MTDS)'!AB64","v":0},{"$f":"'Input_1_(From_MTDS)'!AC64","v":0},{"$f":"'Input_1_(From_MTDS)'!AD64","v":0},{"$f":"'Input_1_(From_MTDS)'!AE64","v":0},{"$f":"'Input_1_(From_MTDS)'!AF64","v":0},{"$f":"'Input_1_(From_MTDS)'!AG64","v":0},{"$f":"'Input_1_(From_MTDS)'!AH64","v":0},{"$f":"'Input_1_(From_MTDS)'!AI64","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ64","v":0},{"$f":"'Input_1_(From_MTDS)'!AK64","v":0},{"$f":"'Input_1_(From_MTDS)'!AL64","v":0},{"$f":"'Input_1_(From_MTDS)'!AM64","v":0},{"$f":"'Input_1_(From_MTDS)'!AN64","v":0},{"$f":"'Input_1_(From_MTDS)'!AO64","v":0},{"$f":"'Input_1_(From_MTDS)'!AP64","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ64","v":0},{"$f":"'Input_1_(From_MTDS)'!AR64","v":0},{"$f":"'Input_1_(From_MTDS)'!AS64","v":0},{"$f":"'Input_1_(From_MTDS)'!AT64","v":0},{"$f":"'Input_1_(From_MTDS)'!AU64","v":0},{"$f":"'Input_1_(From_MTDS)'!AV64","v":0},{"$f":"'Input_1_(From_MTDS)'!AW64","v":0},{"$f":"'Input_1_(From_MTDS)'!AX64","v":0},{"$f":"'Input_1_(From_MTDS)'!AY64","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ64","v":0},{"$f":"'Input_1_(From_MTDS)'!BA64","v":0},{"$f":"'Input_1_(From_MTDS)'!BB64","v":0},{"$f":"'Input_1_(From_MTDS)'!BC64","v":0},{"$f":"'Input_1_(From_MTDS)'!BD64","v":0},{"$f":"'Input_1_(From_MTDS)'!BE64","v":0},{"$f":"'Input_1_(From_MTDS)'!BF64","v":0},{"$f":"'Input_1_(From_MTDS)'!BG64","v":0},{"$f":"'Input_1_(From_MTDS)'!BH64","v":0},{"$f":"'Input_1_(From_MTDS)'!BI64","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ64","v":0},{"$f":"'Input_1_(From_MTDS)'!BK64","v":0},{"$f":"'Input_1_(From_MTDS)'!BL64","v":0},{"$f":"'Input_1_(From_MTDS)'!BM64","v":0},{"$f":"'Input_1_(From_MTDS)'!BN64","v":0},{"$f":"'Input_1_(From_MTDS)'!BO64","v":0},{"$f":"'Input_1_(From_MTDS)'!BP64","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ64","v":0},{"$f":"'Input_1_(From_MTDS)'!BR64","v":0}]
[null,null,null,{"$f":"Input_2!$G$31","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!D65","v":"T-Bonds 10 YR_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!E65=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F65","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G65","v":"UTP_14"},{"$f":"'Input_1_(From_MTDS)'!H65","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I65","v":591.69999999999993},null,{"$f":"'Input_1_(From_MTDS)'!K65","v":0},{"$f":"'Input_1_(From_MTDS)'!L65","v":0},{"$f":"'Input_1_(From_MTDS)'!M65","v":0},{"$f":"'Input_1_(From_MTDS)'!N65","v":0},{"$f":"'Input_1_(From_MTDS)'!O65","v":0},{"$f":"'Input_1_(From_MTDS)'!P65","v":0},{"$f":"'Input_1_(From_MTDS)'!Q65","v":0},{"$f":"'Input_1_(From_MTDS)'!R65","v":0},{"$f":"'Input_1_(From_MTDS)'!S65","v":0},{"$f":"'Input_1_(From_MTDS)'!T65","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!U65","v":0},{"$f":"'Input_1_(From_MTDS)'!V65","v":0},{"$f":"'Input_1_(From_MTDS)'!W65","v":0},{"$f":"'Input_1_(From_MTDS)'!X65","v":0},{"$f":"'Input_1_(From_MTDS)'!Y65","v":0},{"$f":"'Input_1_(From_MTDS)'!Z65","v":0},{"$f":"'Input_1_(From_MTDS)'!AA65","v":0},{"$f":"'Input_1_(From_MTDS)'!AB65","v":0},{"$f":"'Input_1_(From_MTDS)'!AC65","v":0},{"$f":"'Input_1_(From_MTDS)'!AD65","v":0},{"$f":"'Input_1_(From_MTDS)'!AE65","v":0},{"$f":"'Input_1_(From_MTDS)'!AF65","v":0},{"$f":"'Input_1_(From_MTDS)'!AG65","v":0},{"$f":"'Input_1_(From_MTDS)'!AH65","v":0},{"$f":"'Input_1_(From_MTDS)'!AI65","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ65","v":0},{"$f":"'Input_1_(From_MTDS)'!AK65","v":0},{"$f":"'Input_1_(From_MTDS)'!AL65","v":0},{"$f":"'Input_1_(From_MTDS)'!AM65","v":0},{"$f":"'Input_1_(From_MTDS)'!AN65","v":0},{"$f":"'Input_1_(From_MTDS)'!AO65","v":0},{"$f":"'Input_1_(From_MTDS)'!AP65","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ65","v":0},{"$f":"'Input_1_(From_MTDS)'!AR65","v":0},{"$f":"'Input_1_(From_MTDS)'!AS65","v":0},{"$f":"'Input_1_(From_MTDS)'!AT65","v":0},{"$f":"'Input_1_(From_MTDS)'!AU65","v":0},{"$f":"'Input_1_(From_MTDS)'!AV65","v":0},{"$f":"'Input_1_(From_MTDS)'!AW65","v":0},{"$f":"'Input_1_(From_MTDS)'!AX65","v":0},{"$f":"'Input_1_(From_MTDS)'!AY65","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ65","v":0},{"$f":"'Input_1_(From_MTDS)'!BA65","v":0},{"$f":"'Input_1_(From_MTDS)'!BB65","v":0},{"$f":"'Input_1_(From_MTDS)'!BC65","v":0},{"$f":"'Input_1_(From_MTDS)'!BD65","v":0},{"$f":"'Input_1_(From_MTDS)'!BE65","v":0},{"$f":"'Input_1_(From_MTDS)'!BF65","v":0},{"$f":"'Input_1_(From_MTDS)'!BG65","v":0},{"$f":"'Input_1_(From_MTDS)'!BH65","v":0},{"$f":"'Input_1_(From_MTDS)'!BI65","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ65","v":0},{"$f":"'Input_1_(From_MTDS)'!BK65","v":0},{"$f":"'Input_1_(From_MTDS)'!BL65","v":0},{"$f":"'Input_1_(From_MTDS)'!BM65","v":0},{"$f":"'Input_1_(From_MTDS)'!BN65","v":0},{"$f":"'Input_1_(From_MTDS)'!BO65","v":0},{"$f":"'Input_1_(From_MTDS)'!BP65","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ65","v":0},{"$f":"'Input_1_(From_MTDS)'!BR65","v":0}]
[null,null,null,{"$f":"Input_2!$G$32","v":0},{"$f":"'Input_1_(From_MTDS)'!D66","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E66=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F66","v":0},{"$f":"'Input_1_(From_MTDS)'!G66","v":"UTP_15"},{"$f":"'Input_1_(From_MTDS)'!H66","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I66","v":0},null,{"$f":"'Input_1_(From_MTDS)'!K66","v":0},{"$f":"'Input_1_(From_MTDS)'!L66","v":0},{"$f":"'Input_1_(From_MTDS)'!M66","v":0},{"$f":"'Input_1_(From_MTDS)'!N66","v":0},{"$f":"'Input_1_(From_MTDS)'!O66","v":0},{"$f":"'Input_1_(From_MTDS)'!P66","v":0},{"$f":"'Input_1_(From_MTDS)'!Q66","v":0},{"$f":"'Input_1_(From_MTDS)'!R66","v":0},{"$f":"'Input_1_(From_MTDS)'!S66","v":0},{"$f":"'Input_1_(From_MTDS)'!T66","v":0},{"$f":"'Input_1_(From_MTDS)'!U66","v":0},{"$f":"'Input_1_(From_MTDS)'!V66","v":0},{"$f":"'Input_1_(From_MTDS)'!W66","v":0},{"$f":"'Input_1_(From_MTDS)'!X66","v":0},{"$f":"'Input_1_(From_MTDS)'!Y66","v":0},{"$f":"'Input_1_(From_MTDS)'!Z66","v":0},{"$f":"'Input_1_(From_MTDS)'!AA66","v":0},{"$f":"'Input_1_(From_MTDS)'!AB66","v":0},{"$f":"'Input_1_(From_MTDS)'!AC66","v":0},{"$f":"'Input_1_(From_MTDS)'!AD66","v":0},{"$f":"'Input_1_(From_MTDS)'!AE66","v":0},{"$f":"'Input_1_(From_MTDS)'!AF66","v":0},{"$f":"'Input_1_(From_MTDS)'!AG66","v":0},{"$f":"'Input_1_(From_MTDS)'!AH66","v":0},{"$f":"'Input_1_(From_MTDS)'!AI66","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ66","v":0},{"$f":"'Input_1_(From_MTDS)'!AK66","v":0},{"$f":"'Input_1_(From_MTDS)'!AL66","v":0},{"$f":"'Input_1_(From_MTDS)'!AM66","v":0},{"$f":"'Input_1_(From_MTDS)'!AN66","v":0},{"$f":"'Input_1_(From_MTDS)'!AO66","v":0},{"$f":"'Input_1_(From_MTDS)'!AP66","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ66","v":0},{"$f":"'Input_1_(From_MTDS)'!AR66","v":0},{"$f":"'Input_1_(From_MTDS)'!AS66","v":0},{"$f":"'Input_1_(From_MTDS)'!AT66","v":0},{"$f":"'Input_1_(From_MTDS)'!AU66","v":0},{"$f":"'Input_1_(From_MTDS)'!AV66","v":0},{"$f":"'Input_1_(From_MTDS)'!AW66","v":0},{"$f":"'Input_1_(From_MTDS)'!AX66","v":0},{"$f":"'Input_1_(From_MTDS)'!AY66","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ66","v":0},{"$f":"'Input_1_(From_MTDS)'!BA66","v":0},{"$f":"'Input_1_(From_MTDS)'!BB66","v":0},{"$f":"'Input_1_(From_MTDS)'!BC66","v":0},{"$f":"'Input_1_(From_MTDS)'!BD66","v":0},{"$f":"'Input_1_(From_MTDS)'!BE66","v":0},{"$f":"'Input_1_(From_MTDS)'!BF66","v":0},{"$f":"'Input_1_(From_MTDS)'!BG66","v":0},{"$f":"'Input_1_(From_MTDS)'!BH66","v":0},{"$f":"'Input_1_(From_MTDS)'!BI66","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ66","v":0},{"$f":"'Input_1_(From_MTDS)'!BK66","v":0},{"$f":"'Input_1_(From_MTDS)'!BL66","v":0},{"$f":"'Input_1_(From_MTDS)'!BM66","v":0},{"$f":"'Input_1_(From_MTDS)'!BN66","v":0},{"$f":"'Input_1_(From_MTDS)'!BO66","v":0},{"$f":"'Input_1_(From_MTDS)'!BP66","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ66","v":0},{"$f":"'Input_1_(From_MTDS)'!BR66","v":0}]
[null,null,null,{"$f":"Input_2!$G$33","v":0},{"$f":"'Input_1_(From_MTDS)'!D67","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E67=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F67","v":0},{"$f":"'Input_1_(From_MTDS)'!G67","v":"UTP_16"},{"$f":"'Input_1_(From_MTDS)'!H67","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I67","v":0},null,{"$f":"'Input_1_(From_MTDS)'!K67","v":0},{"$f":"'Input_1_(From_MTDS)'!L67","v":0},{"$f":"'Input_1_(From_MTDS)'!M67","v":0},{"$f":"'Input_1_(From_MTDS)'!N67","v":0},{"$f":"'Input_1_(From_MTDS)'!O67","v":0},{"$f":"'Input_1_(From_MTDS)'!P67","v":0},{"$f":"'Input_1_(From_MTDS)'!Q67","v":0},{"$f":"'Input_1_(From_MTDS)'!R67","v":0},{"$f":"'Input_1_(From_MTDS)'!S67","v":0},{"$f":"'Input_1_(From_MTDS)'!T67","v":0},{"$f":"'Input_1_(From_MTDS)'!U67","v":0},{"$f":"'Input_1_(From_MTDS)'!V67","v":0},{"$f":"'Input_1_(From_MTDS)'!W67","v":0},{"$f":"'Input_1_(From_MTDS)'!X67","v":0},{"$f":"'Input_1_(From_MTDS)'!Y67","v":0},{"$f":"'Input_1_(From_MTDS)'!Z67","v":0},{"$f":"'Input_1_(From_MTDS)'!AA67","v":0},{"$f":"'Input_1_(From_MTDS)'!AB67","v":0},{"$f":"'Input_1_(From_MTDS)'!AC67","v":0},{"$f":"'Input_1_(From_MTDS)'!AD67","v":0},{"$f":"'Input_1_(From_MTDS)'!AE67","v":0},{"$f":"'Input_1_(From_MTDS)'!AF67","v":0},{"$f":"'Input_1_(From_MTDS)'!AG67","v":0},{"$f":"'Input_1_(From_MTDS)'!AH67","v":0},{"$f":"'Input_1_(From_MTDS)'!AI67","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ67","v":0},{"$f":"'Input_1_(From_MTDS)'!AK67","v":0},{"$f":"'Input_1_(From_MTDS)'!AL67","v":0},{"$f":"'Input_1_(From_MTDS)'!AM67","v":0},{"$f":"'Input_1_(From_MTDS)'!AN67","v":0},{"$f":"'Input_1_(From_MTDS)'!AO67","v":0},{"$f":"'Input_1_(From_MTDS)'!AP67","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ67","v":0},{"$f":"'Input_1_(From_MTDS)'!AR67","v":0},{"$f":"'Input_1_(From_MTDS)'!AS67","v":0},{"$f":"'Input_1_(From_MTDS)'!AT67","v":0},{"$f":"'Input_1_(From_MTDS)'!AU67","v":0},{"$f":"'Input_1_(From_MTDS)'!AV67","v":0},{"$f":"'Input_1_(From_MTDS)'!AW67","v":0},{"$f":"'Input_1_(From_MTDS)'!AX67","v":0},{"$f":"'Input_1_(From_MTDS)'!AY67","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ67","v":0},{"$f":"'Input_1_(From_MTDS)'!BA67","v":0},{"$f":"'Input_1_(From_MTDS)'!BB67","v":0},{"$f":"'Input_1_(From_MTDS)'!BC67","v":0},{"$f":"'Input_1_(From_MTDS)'!BD67","v":0},{"$f":"'Input_1_(From_MTDS)'!BE67","v":0},{"$f":"'Input_1_(From_MTDS)'!BF67","v":0},{"$f":"'Input_1_(From_MTDS)'!BG67","v":0},{"$f":"'Input_1_(From_MTDS)'!BH67","v":0},{"$f":"'Input_1_(From_MTDS)'!BI67","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ67","v":0},{"$f":"'Input_1_(From_MTDS)'!BK67","v":0},{"$f":"'Input_1_(From_MTDS)'!BL67","v":0},{"$f":"'Input_1_(From_MTDS)'!BM67","v":0},{"$f":"'Input_1_(From_MTDS)'!BN67","v":0},{"$f":"'Input_1_(From_MTDS)'!BO67","v":0},{"$f":"'Input_1_(From_MTDS)'!BP67","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ67","v":0},{"$f":"'Input_1_(From_MTDS)'!BR67","v":0}]
[null,null,null,{"$f":"Input_2!$G$34","v":0},{"$f":"'Input_1_(From_MTDS)'!D68","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E68=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F68","v":0},{"$f":"'Input_1_(From_MTDS)'!G68","v":"UTP_17"},{"$f":"'Input_1_(From_MTDS)'!H68","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I68","v":0},null,{"$f":"'Input_1_(From_MTDS)'!K68","v":0},{"$f":"'Input_1_(From_MTDS)'!L68","v":0},{"$f":"'Input_1_(From_MTDS)'!M68","v":0},{"$f":"'Input_1_(From_MTDS)'!N68","v":0},{"$f":"'Input_1_(From_MTDS)'!O68","v":0},{"$f":"'Input_1_(From_MTDS)'!P68","v":0},{"$f":"'Input_1_(From_MTDS)'!Q68","v":0},{"$f":"'Input_1_(From_MTDS)'!R68","v":0},{"$f":"'Input_1_(From_MTDS)'!S68","v":0},{"$f":"'Input_1_(From_MTDS)'!T68","v":0},{"$f":"'Input_1_(From_MTDS)'!U68","v":0},{"$f":"'Input_1_(From_MTDS)'!V68","v":0},{"$f":"'Input_1_(From_MTDS)'!W68","v":0},{"$f":"'Input_1_(From_MTDS)'!X68","v":0},{"$f":"'Input_1_(From_MTDS)'!Y68","v":0},{"$f":"'Input_1_(From_MTDS)'!Z68","v":0},{"$f":"'Input_1_(From_MTDS)'!AA68","v":0},{"$f":"'Input_1_(From_MTDS)'!AB68","v":0},{"$f":"'Input_1_(From_MTDS)'!AC68","v":0},{"$f":"'Input_1_(From_MTDS)'!AD68","v":0},{"$f":"'Input_1_(From_MTDS)'!AE68","v":0},{"$f":"'Input_1_(From_MTDS)'!AF68","v":0},{"$f":"'Input_1_(From_MTDS)'!AG68","v":0},{"$f":"'Input_1_(From_MTDS)'!AH68","v":0},{"$f":"'Input_1_(From_MTDS)'!AI68","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ68","v":0},{"$f":"'Input_1_(From_MTDS)'!AK68","v":0},{"$f":"'Input_1_(From_MTDS)'!AL68","v":0},{"$f":"'Input_1_(From_MTDS)'!AM68","v":0},{"$f":"'Input_1_(From_MTDS)'!AN68","v":0},{"$f":"'Input_1_(From_MTDS)'!AO68","v":0},{"$f":"'Input_1_(From_MTDS)'!AP68","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ68","v":0},{"$f":"'Input_1_(From_MTDS)'!AR68","v":0},{"$f":"'Input_1_(From_MTDS)'!AS68","v":0},{"$f":"'Input_1_(From_MTDS)'!AT68","v":0},{"$f":"'Input_1_(From_MTDS)'!AU68","v":0},{"$f":"'Input_1_(From_MTDS)'!AV68","v":0},{"$f":"'Input_1_(From_MTDS)'!AW68","v":0},{"$f":"'Input_1_(From_MTDS)'!AX68","v":0},{"$f":"'Input_1_(From_MTDS)'!AY68","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ68","v":0},{"$f":"'Input_1_(From_MTDS)'!BA68","v":0},{"$f":"'Input_1_(From_MTDS)'!BB68","v":0},{"$f":"'Input_1_(From_MTDS)'!BC68","v":0},{"$f":"'Input_1_(From_MTDS)'!BD68","v":0},{"$f":"'Input_1_(From_MTDS)'!BE68","v":0},{"$f":"'Input_1_(From_MTDS)'!BF68","v":0},{"$f":"'Input_1_(From_MTDS)'!BG68","v":0},{"$f":"'Input_1_(From_MTDS)'!BH68","v":0},{"$f":"'Input_1_(From_MTDS)'!BI68","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ68","v":0},{"$f":"'Input_1_(From_MTDS)'!BK68","v":0},{"$f":"'Input_1_(From_MTDS)'!BL68","v":0},{"$f":"'Input_1_(From_MTDS)'!BM68","v":0},{"$f":"'Input_1_(From_MTDS)'!BN68","v":0},{"$f":"'Input_1_(From_MTDS)'!BO68","v":0},{"$f":"'Input_1_(From_MTDS)'!BP68","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ68","v":0},{"$f":"'Input_1_(From_MTDS)'!BR68","v":0}]
[null,null,null,{"$f":"Input_2!$G$35","v":0},{"$f":"'Input_1_(From_MTDS)'!D69","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E69=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F69","v":0},{"$f":"'Input_1_(From_MTDS)'!G69","v":"UTP_18"},{"$f":"'Input_1_(From_MTDS)'!H69","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I69","v":0},null,{"$f":"'Input_1_(From_MTDS)'!K69","v":0},{"$f":"'Input_1_(From_MTDS)'!L69","v":0},{"$f":"'Input_1_(From_MTDS)'!M69","v":0},{"$f":"'Input_1_(From_MTDS)'!N69","v":0},{"$f":"'Input_1_(From_MTDS)'!O69","v":0},{"$f":"'Input_1_(From_MTDS)'!P69","v":0},{"$f":"'Input_1_(From_MTDS)'!Q69","v":0},{"$f":"'Input_1_(From_MTDS)'!R69","v":0},{"$f":"'Input_1_(From_MTDS)'!S69","v":0},{"$f":"'Input_1_(From_MTDS)'!T69","v":0},{"$f":"'Input_1_(From_MTDS)'!U69","v":0},{"$f":"'Input_1_(From_MTDS)'!V69","v":0},{"$f":"'Input_1_(From_MTDS)'!W69","v":0},{"$f":"'Input_1_(From_MTDS)'!X69","v":0},{"$f":"'Input_1_(From_MTDS)'!Y69","v":0},{"$f":"'Input_1_(From_MTDS)'!Z69","v":0},{"$f":"'Input_1_(From_MTDS)'!AA69","v":0},{"$f":"'Input_1_(From_MTDS)'!AB69","v":0},{"$f":"'Input_1_(From_MTDS)'!AC69","v":0},{"$f":"'Input_1_(From_MTDS)'!AD69","v":0},{"$f":"'Input_1_(From_MTDS)'!AE69","v":0},{"$f":"'Input_1_(From_MTDS)'!AF69","v":0},{"$f":"'Input_1_(From_MTDS)'!AG69","v":0},{"$f":"'Input_1_(From_MTDS)'!AH69","v":0},{"$f":"'Input_1_(From_MTDS)'!AI69","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ69","v":0},{"$f":"'Input_1_(From_MTDS)'!AK69","v":0},{"$f":"'Input_1_(From_MTDS)'!AL69","v":0},{"$f":"'Input_1_(From_MTDS)'!AM69","v":0},{"$f":"'Input_1_(From_MTDS)'!AN69","v":0},{"$f":"'Input_1_(From_MTDS)'!AO69","v":0},{"$f":"'Input_1_(From_MTDS)'!AP69","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ69","v":0},{"$f":"'Input_1_(From_MTDS)'!AR69","v":0},{"$f":"'Input_1_(From_MTDS)'!AS69","v":0},{"$f":"'Input_1_(From_MTDS)'!AT69","v":0},{"$f":"'Input_1_(From_MTDS)'!AU69","v":0},{"$f":"'Input_1_(From_MTDS)'!AV69","v":0},{"$f":"'Input_1_(From_MTDS)'!AW69","v":0},{"$f":"'Input_1_(From_MTDS)'!AX69","v":0},{"$f":"'Input_1_(From_MTDS)'!AY69","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ69","v":0},{"$f":"'Input_1_(From_MTDS)'!BA69","v":0},{"$f":"'Input_1_(From_MTDS)'!BB69","v":0},{"$f":"'Input_1_(From_MTDS)'!BC69","v":0},{"$f":"'Input_1_(From_MTDS)'!BD69","v":0},{"$f":"'Input_1_(From_MTDS)'!BE69","v":0},{"$f":"'Input_1_(From_MTDS)'!BF69","v":0},{"$f":"'Input_1_(From_MTDS)'!BG69","v":0},{"$f":"'Input_1_(From_MTDS)'!BH69","v":0},{"$f":"'Input_1_(From_MTDS)'!BI69","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ69","v":0},{"$f":"'Input_1_(From_MTDS)'!BK69","v":0},{"$f":"'Input_1_(From_MTDS)'!BL69","v":0},{"$f":"'Input_1_(From_MTDS)'!BM69","v":0},{"$f":"'Input_1_(From_MTDS)'!BN69","v":0},{"$f":"'Input_1_(From_MTDS)'!BO69","v":0},{"$f":"'Input_1_(From_MTDS)'!BP69","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ69","v":0},{"$f":"'Input_1_(From_MTDS)'!BR69","v":0}]
[null,null,null,{"$f":"Input_2!$G$36","v":0},{"$f":"'Input_1_(From_MTDS)'!D70","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E70=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F70","v":0},{"$f":"'Input_1_(From_MTDS)'!G70","v":"UTP_19"},{"$f":"'Input_1_(From_MTDS)'!H70","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I70","v":0},null,{"$f":"'Input_1_(From_MTDS)'!K70","v":0},{"$f":"'Input_1_(From_MTDS)'!L70","v":0},{"$f":"'Input_1_(From_MTDS)'!M70","v":0},{"$f":"'Input_1_(From_MTDS)'!N70","v":0},{"$f":"'Input_1_(From_MTDS)'!O70","v":0},{"$f":"'Input_1_(From_MTDS)'!P70","v":0},{"$f":"'Input_1_(From_MTDS)'!Q70","v":0},{"$f":"'Input_1_(From_MTDS)'!R70","v":0},{"$f":"'Input_1_(From_MTDS)'!S70","v":0},{"$f":"'Input_1_(From_MTDS)'!T70","v":0},{"$f":"'Input_1_(From_MTDS)'!U70","v":0},{"$f":"'Input_1_(From_MTDS)'!V70","v":0},{"$f":"'Input_1_(From_MTDS)'!W70","v":0},{"$f":"'Input_1_(From_MTDS)'!X70","v":0},{"$f":"'Input_1_(From_MTDS)'!Y70","v":0},{"$f":"'Input_1_(From_MTDS)'!Z70","v":0},{"$f":"'Input_1_(From_MTDS)'!AA70","v":0},{"$f":"'Input_1_(From_MTDS)'!AB70","v":0},{"$f":"'Input_1_(From_MTDS)'!AC70","v":0},{"$f":"'Input_1_(From_MTDS)'!AD70","v":0},{"$f":"'Input_1_(From_MTDS)'!AE70","v":0},{"$f":"'Input_1_(From_MTDS)'!AF70","v":0},{"$f":"'Input_1_(From_MTDS)'!AG70","v":0},{"$f":"'Input_1_(From_MTDS)'!AH70","v":0},{"$f":"'Input_1_(From_MTDS)'!AI70","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ70","v":0},{"$f":"'Input_1_(From_MTDS)'!AK70","v":0},{"$f":"'Input_1_(From_MTDS)'!AL70","v":0},{"$f":"'Input_1_(From_MTDS)'!AM70","v":0},{"$f":"'Input_1_(From_MTDS)'!AN70","v":0},{"$f":"'Input_1_(From_MTDS)'!AO70","v":0},{"$f":"'Input_1_(From_MTDS)'!AP70","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ70","v":0},{"$f":"'Input_1_(From_MTDS)'!AR70","v":0},{"$f":"'Input_1_(From_MTDS)'!AS70","v":0},{"$f":"'Input_1_(From_MTDS)'!AT70","v":0},{"$f":"'Input_1_(From_MTDS)'!AU70","v":0},{"$f":"'Input_1_(From_MTDS)'!AV70","v":0},{"$f":"'Input_1_(From_MTDS)'!AW70","v":0},{"$f":"'Input_1_(From_MTDS)'!AX70","v":0},{"$f":"'Input_1_(From_MTDS)'!AY70","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ70","v":0},{"$f":"'Input_1_(From_MTDS)'!BA70","v":0},{"$f":"'Input_1_(From_MTDS)'!BB70","v":0},{"$f":"'Input_1_(From_MTDS)'!BC70","v":0},{"$f":"'Input_1_(From_MTDS)'!BD70","v":0},{"$f":"'Input_1_(From_MTDS)'!BE70","v":0},{"$f":"'Input_1_(From_MTDS)'!BF70","v":0},{"$f":"'Input_1_(From_MTDS)'!BG70","v":0},{"$f":"'Input_1_(From_MTDS)'!BH70","v":0},{"$f":"'Input_1_(From_MTDS)'!BI70","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ70","v":0},{"$f":"'Input_1_(From_MTDS)'!BK70","v":0},{"$f":"'Input_1_(From_MTDS)'!BL70","v":0},{"$f":"'Input_1_(From_MTDS)'!BM70","v":0},{"$f":"'Input_1_(From_MTDS)'!BN70","v":0},{"$f":"'Input_1_(From_MTDS)'!BO70","v":0},{"$f":"'Input_1_(From_MTDS)'!BP70","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ70","v":0},{"$f":"'Input_1_(From_MTDS)'!BR70","v":0}]
[null,null,null,{"$f":"Input_2!$G$37","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!D71","v":"Indexed Instrument"},{"$f":"IF('Input_1_(From_MTDS)'!E71=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F71","v":"Var"},{"$f":"'Input_1_(From_MTDS)'!G71","v":"IDX_20"},{"$f":"'Input_1_(From_MTDS)'!H71","v":"IDX"},{"$f":"'Input_1_(From_MTDS)'!I71","v":0},null,{"$f":"'Input_1_(From_MTDS)'!K71","v":0},{"$f":"'Input_1_(From_MTDS)'!L71","v":0},{"$f":"'Input_1_(From_MTDS)'!M71","v":0},{"$f":"'Input_1_(From_MTDS)'!N71","v":0},{"$f":"'Input_1_(From_MTDS)'!O71","v":0},{"$f":"'Input_1_(From_MTDS)'!P71","v":0},{"$f":"'Input_1_(From_MTDS)'!Q71","v":0},{"$f":"'Input_1_(From_MTDS)'!R71","v":0},{"$f":"'Input_1_(From_MTDS)'!S71","v":0},{"$f":"'Input_1_(From_MTDS)'!T71","v":0},{"$f":"'Input_1_(From_MTDS)'!U71","v":0},{"$f":"'Input_1_(From_MTDS)'!V71","v":0},{"$f":"'Input_1_(From_MTDS)'!W71","v":0},{"$f":"'Input_1_(From_MTDS)'!X71","v":0},{"$f":"'Input_1_(From_MTDS)'!Y71","v":0},{"$f":"'Input_1_(From_MTDS)'!Z71","v":0},{"$f":"'Input_1_(From_MTDS)'!AA71","v":0},{"$f":"'Input_1_(From_MTDS)'!AB71","v":0},{"$f":"'Input_1_(From_MTDS)'!AC71","v":0},{"$f":"'Input_1_(From_MTDS)'!AD71","v":0},{"$f":"'Input_1_(From_MTDS)'!AE71","v":0},{"$f":"'Input_1_(From_MTDS)'!AF71","v":0},{"$f":"'Input_1_(From_MTDS)'!AG71","v":0},{"$f":"'Input_1_(From_MTDS)'!AH71","v":0},{"$f":"'Input_1_(From_MTDS)'!AI71","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ71","v":0},{"$f":"'Input_1_(From_MTDS)'!AK71","v":0},{"$f":"'Input_1_(From_MTDS)'!AL71","v":0},{"$f":"'Input_1_(From_MTDS)'!AM71","v":0},{"$f":"'Input_1_(From_MTDS)'!AN71","v":0},{"$f":"'Input_1_(From_MTDS)'!AO71","v":0},{"$f":"'Input_1_(From_MTDS)'!AP71","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ71","v":0},{"$f":"'Input_1_(From_MTDS)'!AR71","v":0},{"$f":"'Input_1_(From_MTDS)'!AS71","v":0},{"$f":"'Input_1_(From_MTDS)'!AT71","v":0},{"$f":"'Input_1_(From_MTDS)'!AU71","v":0},{"$f":"'Input_1_(From_MTDS)'!AV71","v":0},{"$f":"'Input_1_(From_MTDS)'!AW71","v":0},{"$f":"'Input_1_(From_MTDS)'!AX71","v":0},{"$f":"'Input_1_(From_MTDS)'!AY71","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ71","v":0},{"$f":"'Input_1_(From_MTDS)'!BA71","v":0},{"$f":"'Input_1_(From_MTDS)'!BB71","v":0},{"$f":"'Input_1_(From_MTDS)'!BC71","v":0},{"$f":"'Input_1_(From_MTDS)'!BD71","v":0},{"$f":"'Input_1_(From_MTDS)'!BE71","v":0},{"$f":"'Input_1_(From_MTDS)'!BF71","v":0},{"$f":"'Input_1_(From_MTDS)'!BG71","v":0},{"$f":"'Input_1_(From_MTDS)'!BH71","v":0},{"$f":"'Input_1_(From_MTDS)'!BI71","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ71","v":0},{"$f":"'Input_1_(From_MTDS)'!BK71","v":0},{"$f":"'Input_1_(From_MTDS)'!BL71","v":0},{"$f":"'Input_1_(From_MTDS)'!BM71","v":0},{"$f":"'Input_1_(From_MTDS)'!BN71","v":0},{"$f":"'Input_1_(From_MTDS)'!BO71","v":0},{"$f":"'Input_1_(From_MTDS)'!BP71","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ71","v":0},{"$f":"'Input_1_(From_MTDS)'!BR71","v":0}]
[null,null,null,null,"Total",null,null,null,null,32184.67395207646,null,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646,32184.67395207646]
[]
[null,null,null,null,null,null,null,"Outstanding Stock in Local Currency Currency",null,"implied IR on DX debt only",{"$f":"L26-1","v":2024},{"$f":"Input_2!$E$9","v":2025},{"$f":"L26+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,null,{"$f":"Input_2!$G$18","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!D75","v":"ADF_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F75=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E75","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G75","v":"USD_1"},{"$f":"'Input_1_(From_MTDS)'!H75","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I75","v":""},{"$f":"'Input_1_(From_MTDS)'!J75","v":3133.9241798090579},{"$f":"'Input_1_(From_MTDS)'!K75","v":3243.0625907392973},{"$f":"'Input_1_(From_MTDS)'!L75","v":3347.492771404754},{"$f":"'Input_1_(From_MTDS)'!M75","v":3425.605942796416},{"$f":"'Input_1_(From_MTDS)'!N75","v":3496.1561879649594},{"$f":"'Input_1_(From_MTDS)'!O75","v":3575.4585266152158},{"$f":"'Input_1_(From_MTDS)'!P75","v":3664.1704000525165},{"$f":"'Input_1_(From_MTDS)'!Q75","v":3733.114204333292},{"$f":"'Input_1_(From_MTDS)'!R75","v":3617.0010198942359},{"$f":"'Input_1_(From_MTDS)'!S75","v":3498.8457655514412},{"$f":"'Input_1_(From_MTDS)'!T75","v":3378.6446664752534},{"$f":"'Input_1_(From_MTDS)'!U75","v":3249.6097179323883},{"$f":"'Input_1_(From_MTDS)'!V75","v":3120.573983445754},{"$f":"'Input_1_(From_MTDS)'!W75","v":2991.5382489591202},{"$f":"'Input_1_(From_MTDS)'!X75","v":2864.1781572936352},{"$f":"'Input_1_(From_MTDS)'!Y75","v":2736.7177000519182},{"$f":"'Input_1_(From_MTDS)'!Z75","v":2609.2572428102012},{"$f":"'Input_1_(From_MTDS)'!AA75","v":2476.2676954672747},{"$f":"'Input_1_(From_MTDS)'!AB75","v":2343.2819229540037},{"$f":"'Input_1_(From_MTDS)'!AC75","v":2210.2961504407326},{"$f":"'Input_1_(From_MTDS)'!AD75","v":2077.3103779274616},{"$f":"'Input_1_(From_MTDS)'!AE75","v":1944.1967534835635},{"$f":"'Input_1_(From_MTDS)'!AF75","v":1816.6122191408745},{"$f":"'Input_1_(From_MTDS)'!AG75","v":1689.0276847981856},{"$f":"'Input_1_(From_MTDS)'!AH75","v":1561.4431504554968},{"$f":"'Input_1_(From_MTDS)'!AI75","v":1433.858616112808},{"$f":"'Input_1_(From_MTDS)'!AJ75","v":1306.2740817701192},{"$f":"'Input_1_(From_MTDS)'!AK75","v":1178.6895474274304},{"$f":"'Input_1_(From_MTDS)'!AL75","v":1058.2186477918249},{"$f":"'Input_1_(From_MTDS)'!AM75","v":947.31095834413463},{"$f":"'Input_1_(From_MTDS)'!AN75","v":843.01208207216007},{"$f":"'Input_1_(From_MTDS)'!AO75","v":738.02233588896684},{"$f":"'Input_1_(From_MTDS)'!AP75","v":633.80237476216701},{"$f":"'Input_1_(From_MTDS)'!AQ75","v":551.02811391815919},{"$f":"'Input_1_(From_MTDS)'!AR75","v":463.19653704624358},{"$f":"'Input_1_(From_MTDS)'!AS75","v":386.67227975243293},{"$f":"'Input_1_(From_MTDS)'!AT75","v":310.14802245862234},{"$f":"'Input_1_(From_MTDS)'!AU75","v":233.66933016150864},{"$f":"'Input_1_(From_MTDS)'!AV75","v":157.19063786439497},{"$f":"'Input_1_(From_MTDS)'!AW75","v":80.711945567281276},{"$f":"'Input_1_(From_MTDS)'!AX75","v":43.305003752320523},{"$f":"'Input_1_(From_MTDS)'!AY75","v":24.96321521172198},{"$f":"'Input_1_(From_MTDS)'!AZ75","v":6.621426671122796},{"$f":"'Input_1_(From_MTDS)'!BA75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BB75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BC75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BD75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BE75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BF75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BG75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BH75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BI75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BJ75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BK75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BL75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BM75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BN75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BO75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BP75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BQ75","v":-1.5244148311178037E-12},{"$f":"'Input_1_(From_MTDS)'!BR75","v":-1.5244148311178037E-12}]
[null,null,null,{"$f":"Input_2!$G$19","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!D76","v":"IDA/IFAD/EDF_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F76=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E76","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G76","v":"USD_2"},{"$f":"'Input_1_(From_MTDS)'!H76","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I76","v":""},{"$f":"'Input_1_(From_MTDS)'!J76","v":6953.0929317445498},{"$f":"'Input_1_(From_MTDS)'!K76","v":6905.7278086435181},{"$f":"'Input_1_(From_MTDS)'!L76","v":6860.1305916716965},{"$f":"'Input_1_(From_MTDS)'!M76","v":6800.3221042830965},{"$f":"'Input_1_(From_MTDS)'!N76","v":6732.0198376689314},{"$f":"'Input_1_(From_MTDS)'!O76","v":6646.157864083084},{"$f":"'Input_1_(From_MTDS)'!P76","v":6552.1013842476068},{"$f":"'Input_1_(From_MTDS)'!Q76","v":6427.0178762227488},{"$f":"'Input_1_(From_MTDS)'!R76","v":5944.8944556324886},{"$f":"'Input_1_(From_MTDS)'!S76","v":5462.6839522420332},{"$f":"'Input_1_(From_MTDS)'!T76","v":4980.2992812164648},{"$f":"'Input_1_(From_MTDS)'!U76","v":4497.4311556993243},{"$f":"'Input_1_(From_MTDS)'!V76","v":4016.0179769922743},{"$f":"'Input_1_(From_MTDS)'!W76","v":3534.474173404757},{"$f":"'Input_1_(From_MTDS)'!X76","v":3052.7562023031605},{"$f":"'Input_1_(From_MTDS)'!Y76","v":2570.8640651582928},{"$f":"'Input_1_(From_MTDS)'!Z76","v":2088.7977603793352},{"$f":"'Input_1_(From_MTDS)'!AA76","v":1606.5572873887379},{"$f":"'Input_1_(From_MTDS)'!AB76","v":1124.1426488765053},{"$f":"'Input_1_(From_MTDS)'!AC76","v":641.64092557708727},{"$f":"'Input_1_(From_MTDS)'!AD76","v":567.45351024646288},{"$f":"'Input_1_(From_MTDS)'!AE76","v":501.66966784199337},{"$f":"'Input_1_(From_MTDS)'!AF76","v":435.88582543752386},{"$f":"'Input_1_(From_MTDS)'!AG76","v":370.10198303305441},{"$f":"'Input_1_(From_MTDS)'!AH76","v":304.3181406285849},{"$f":"'Input_1_(From_MTDS)'!AI76","v":218.7783241179047},{"$f":"'Input_1_(From_MTDS)'!AJ76","v":156.7318977554375},{"$f":"'Input_1_(From_MTDS)'!AK76","v":99.514145994410725},{"$f":"'Input_1_(From_MTDS)'!AL76","v":42.296394233383957},{"$f":"'Input_1_(From_MTDS)'!AM76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!AN76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!AO76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!AP76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!AQ76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!AR76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!AS76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!AT76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!AU76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!AV76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!AW76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!AX76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!AY76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!AZ76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BA76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BB76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BC76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BD76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BE76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BF76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BG76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BH76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BI76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BJ76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BK76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BL76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BM76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BN76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BO76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BP76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BQ76","v":9.7298049639122409E-13},{"$f":"'Input_1_(From_MTDS)'!BR76","v":9.7298049639122409E-13}]
[null,null,null,{"$f":"Input_2!$G$20","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!D77","v":"IBRD/ADB/IDB_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F77=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E77","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G77","v":"USD_3"},{"$f":"'Input_1_(From_MTDS)'!H77","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I77","v":""},{"$f":"'Input_1_(From_MTDS)'!J77","v":589.19166879900513},{"$f":"'Input_1_(From_MTDS)'!K77","v":156.9791289556197},{"$f":"'Input_1_(From_MTDS)'!L77","v":60.382449576311821},{"$f":"'Input_1_(From_MTDS)'!M77","v":63.299553289102107},{"$f":"'Input_1_(From_MTDS)'!N77","v":62.796461907078069},{"$f":"'Input_1_(From_MTDS)'!O77","v":62.144672125045631},{"$f":"'Input_1_(From_MTDS)'!P77","v":61.433844622054323},{"$f":"'Input_1_(From_MTDS)'!Q77","v":60.461231543308834},{"$f":"'Input_1_(From_MTDS)'!R77","v":56.142572147358131},{"$f":"'Input_1_(From_MTDS)'!S77","v":51.823912751407434},{"$f":"'Input_1_(From_MTDS)'!T77","v":47.50525335545673},{"$f":"'Input_1_(From_MTDS)'!U77","v":43.186593959506027},{"$f":"'Input_1_(From_MTDS)'!V77","v":38.86793456355533},{"$f":"'Input_1_(From_MTDS)'!W77","v":34.549275167604627},{"$f":"'Input_1_(From_MTDS)'!X77","v":30.230615771653927},{"$f":"'Input_1_(From_MTDS)'!Y77","v":25.911956375703223},{"$f":"'Input_1_(From_MTDS)'!Z77","v":21.593296979752523},{"$f":"'Input_1_(From_MTDS)'!AA77","v":17.274637583801823},{"$f":"'Input_1_(From_MTDS)'!AB77","v":12.955978187851121},{"$f":"'Input_1_(From_MTDS)'!AC77","v":8.6373187919004195},{"$f":"'Input_1_(From_MTDS)'!AD77","v":4.3186593959497195},{"$f":"'Input_1_(From_MTDS)'!AE77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AF77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AG77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AH77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AI77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AJ77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AK77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AL77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AM77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AN77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AO77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AP77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AQ77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AR77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AS77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AT77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AU77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AV77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AW77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AX77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AY77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!AZ77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BA77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BB77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BC77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BD77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BE77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BF77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BG77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BH77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BI77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BJ77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BK77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BL77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BM77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BN77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BO77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BP77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BQ77","v":-7.3977218566638568E-13},{"$f":"'Input_1_(From_MTDS)'!BR77","v":-7.3977218566638568E-13}]
[null,null,null,{"$f":"Input_2!$G$21","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!D78","v":"IBRD/ADB/IDB_Var"},{"$f":"IF('Input_1_(From_MTDS)'!F78=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E78","v":"Var"},{"$f":"'Input_1_(From_MTDS)'!G78","v":"USD_4"},{"$f":"'Input_1_(From_MTDS)'!H78","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I78","v":""},{"$f":"'Input_1_(From_MTDS)'!J78","v":1149.4740727792203},{"$f":"'Input_1_(From_MTDS)'!K78","v":844.54866951146391},{"$f":"'Input_1_(From_MTDS)'!L78","v":647.40291547450806},{"$f":"'Input_1_(From_MTDS)'!M78","v":438.50459646670106},{"$f":"'Input_1_(From_MTDS)'!N78","v":285.96105431976491},{"$f":"'Input_1_(From_MTDS)'!O78","v":230.08066928921664},{"$f":"'Input_1_(From_MTDS)'!P78","v":183.98744076088278},{"$f":"'Input_1_(From_MTDS)'!Q78","v":146.09727046471249},{"$f":"'Input_1_(From_MTDS)'!R78","v":98.186068563612224},{"$f":"'Input_1_(From_MTDS)'!S78","v":50.274866662511968},{"$f":"'Input_1_(From_MTDS)'!T78","v":2.3636647614117066},{"$f":"'Input_1_(From_MTDS)'!U78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!V78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!W78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!X78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!Y78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!Z78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AA78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AB78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AC78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AD78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AE78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AF78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AG78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AH78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AI78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AJ78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AK78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AL78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AM78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AN78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AO78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AP78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AQ78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AR78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AS78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AT78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AU78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AV78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AW78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AX78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AY78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!AZ78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BA78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BB78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BC78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BD78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BE78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BF78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BG78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BH78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BI78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BJ78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BK78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BL78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BM78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BN78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BO78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BP78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BQ78","v":-9.7416129796451431E-15},{"$f":"'Input_1_(From_MTDS)'!BR78","v":-9.7416129796451431E-15}]
[null,null,null,{"$f":"Input_2!$G$22","v":"Bilateral"},{"$f":"'Input_1_(From_MTDS)'!D79","v":"Bilateral_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F79=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E79","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G79","v":"USD_5"},{"$f":"'Input_1_(From_MTDS)'!H79","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I79","v":""},{"$f":"'Input_1_(From_MTDS)'!J79","v":2730.1841549975093},{"$f":"'Input_1_(From_MTDS)'!K79","v":2205.5668042990769},{"$f":"'Input_1_(From_MTDS)'!L79","v":1652.3063262074554},{"$f":"'Input_1_(From_MTDS)'!M79","v":1039.2827253327514},{"$f":"'Input_1_(From_MTDS)'!N79","v":363.89864758262797},{"$f":"'Input_1_(From_MTDS)'!O79","v":1.1598750602853376E-2},{"$f":"'Input_1_(From_MTDS)'!P79","v":9.1728647751845322E-3},{"$f":"'Input_1_(From_MTDS)'!Q79","v":6.4483150771825481E-3},{"$f":"'Input_1_(From_MTDS)'!R79","v":3.2241575394294916E-3},{"$f":"'Input_1_(From_MTDS)'!S79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!T79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!U79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!V79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!W79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!X79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!Y79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!Z79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AA79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AB79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AC79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AD79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AE79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AF79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AG79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AH79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AI79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AJ79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AK79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AL79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AM79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AN79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AO79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AP79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AQ79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AR79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AS79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AT79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AU79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AV79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AW79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AX79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AY79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!AZ79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BA79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BB79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BC79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BD79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BE79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BF79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BG79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BH79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BI79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BJ79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BK79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BL79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BM79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BN79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BO79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BP79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BQ79","v":1.6764349617931774E-12},{"$f":"'Input_1_(From_MTDS)'!BR79","v":1.6764349617931774E-12}]
[null,null,null,{"$f":"Input_2!$G$23","v":"FX Commercial Loan"},{"$f":"'Input_1_(From_MTDS)'!D80","v":"Commercial Bank_Var"},{"$f":"IF('Input_1_(From_MTDS)'!F80=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E80","v":"Var"},{"$f":"'Input_1_(From_MTDS)'!G80","v":"USD_6"},{"$f":"'Input_1_(From_MTDS)'!H80","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I80","v":""},{"$f":"'Input_1_(From_MTDS)'!J80","v":3051.5183231490005},{"$f":"'Input_1_(From_MTDS)'!K80","v":2608.4192863499661},{"$f":"'Input_1_(From_MTDS)'!L80","v":1887.086962980208},{"$f":"'Input_1_(From_MTDS)'!M80","v":1438.8768712950389},{"$f":"'Input_1_(From_MTDS)'!N80","v":953.94010443121579},{"$f":"'Input_1_(From_MTDS)'!O80","v":676.82715661056557},{"$f":"'Input_1_(From_MTDS)'!P80","v":342.72466552681499},{"$f":"'Input_1_(From_MTDS)'!Q80","v":0},{"$f":"'Input_1_(From_MTDS)'!R80","v":0},{"$f":"'Input_1_(From_MTDS)'!S80","v":0},{"$f":"'Input_1_(From_MTDS)'!T80","v":0},{"$f":"'Input_1_(From_MTDS)'!U80","v":0},{"$f":"'Input_1_(From_MTDS)'!V80","v":0},{"$f":"'Input_1_(From_MTDS)'!W80","v":0},{"$f":"'Input_1_(From_MTDS)'!X80","v":0},{"$f":"'Input_1_(From_MTDS)'!Y80","v":0},{"$f":"'Input_1_(From_MTDS)'!Z80","v":0},{"$f":"'Input_1_(From_MTDS)'!AA80","v":0},{"$f":"'Input_1_(From_MTDS)'!AB80","v":0},{"$f":"'Input_1_(From_MTDS)'!AC80","v":0},{"$f":"'Input_1_(From_MTDS)'!AD80","v":0},{"$f":"'Input_1_(From_MTDS)'!AE80","v":0},{"$f":"'Input_1_(From_MTDS)'!AF80","v":0},{"$f":"'Input_1_(From_MTDS)'!AG80","v":0},{"$f":"'Input_1_(From_MTDS)'!AH80","v":0},{"$f":"'Input_1_(From_MTDS)'!AI80","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ80","v":0},{"$f":"'Input_1_(From_MTDS)'!AK80","v":0},{"$f":"'Input_1_(From_MTDS)'!AL80","v":0},{"$f":"'Input_1_(From_MTDS)'!AM80","v":0},{"$f":"'Input_1_(From_MTDS)'!AN80","v":0},{"$f":"'Input_1_(From_MTDS)'!AO80","v":0},{"$f":"'Input_1_(From_MTDS)'!AP80","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ80","v":0},{"$f":"'Input_1_(From_MTDS)'!AR80","v":0},{"$f":"'Input_1_(From_MTDS)'!AS80","v":0},{"$f":"'Input_1_(From_MTDS)'!AT80","v":0},{"$f":"'Input_1_(From_MTDS)'!AU80","v":0},{"$f":"'Input_1_(From_MTDS)'!AV80","v":0},{"$f":"'Input_1_(From_MTDS)'!AW80","v":0},{"$f":"'Input_1_(From_MTDS)'!AX80","v":0},{"$f":"'Input_1_(From_MTDS)'!AY80","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ80","v":0},{"$f":"'Input_1_(From_MTDS)'!BA80","v":0},{"$f":"'Input_1_(From_MTDS)'!BB80","v":0},{"$f":"'Input_1_(From_MTDS)'!BC80","v":0},{"$f":"'Input_1_(From_MTDS)'!BD80","v":0},{"$f":"'Input_1_(From_MTDS)'!BE80","v":0},{"$f":"'Input_1_(From_MTDS)'!BF80","v":0},{"$f":"'Input_1_(From_MTDS)'!BG80","v":0},{"$f":"'Input_1_(From_MTDS)'!BH80","v":0},{"$f":"'Input_1_(From_MTDS)'!BI80","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ80","v":0},{"$f":"'Input_1_(From_MTDS)'!BK80","v":0},{"$f":"'Input_1_(From_MTDS)'!BL80","v":0},{"$f":"'Input_1_(From_MTDS)'!BM80","v":0},{"$f":"'Input_1_(From_MTDS)'!BN80","v":0},{"$f":"'Input_1_(From_MTDS)'!BO80","v":0},{"$f":"'Input_1_(From_MTDS)'!BP80","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ80","v":0},{"$f":"'Input_1_(From_MTDS)'!BR80","v":0}]
[null,null,null,{"$f":"Input_2!$G$24","v":0},{"$f":"'Input_1_(From_MTDS)'!D81","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F81=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E81","v":0},{"$f":"'Input_1_(From_MTDS)'!G81","v":"USD_7"},{"$f":"'Input_1_(From_MTDS)'!H81","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I81","v":""},{"$f":"'Input_1_(From_MTDS)'!J81","v":0},{"$f":"'Input_1_(From_MTDS)'!K81","v":0},{"$f":"'Input_1_(From_MTDS)'!L81","v":0},{"$f":"'Input_1_(From_MTDS)'!M81","v":0},{"$f":"'Input_1_(From_MTDS)'!N81","v":0},{"$f":"'Input_1_(From_MTDS)'!O81","v":0},{"$f":"'Input_1_(From_MTDS)'!P81","v":0},{"$f":"'Input_1_(From_MTDS)'!Q81","v":0},{"$f":"'Input_1_(From_MTDS)'!R81","v":0},{"$f":"'Input_1_(From_MTDS)'!S81","v":0},{"$f":"'Input_1_(From_MTDS)'!T81","v":0},{"$f":"'Input_1_(From_MTDS)'!U81","v":0},{"$f":"'Input_1_(From_MTDS)'!V81","v":0},{"$f":"'Input_1_(From_MTDS)'!W81","v":0},{"$f":"'Input_1_(From_MTDS)'!X81","v":0},{"$f":"'Input_1_(From_MTDS)'!Y81","v":0},{"$f":"'Input_1_(From_MTDS)'!Z81","v":0},{"$f":"'Input_1_(From_MTDS)'!AA81","v":0},{"$f":"'Input_1_(From_MTDS)'!AB81","v":0},{"$f":"'Input_1_(From_MTDS)'!AC81","v":0},{"$f":"'Input_1_(From_MTDS)'!AD81","v":0},{"$f":"'Input_1_(From_MTDS)'!AE81","v":0},{"$f":"'Input_1_(From_MTDS)'!AF81","v":0},{"$f":"'Input_1_(From_MTDS)'!AG81","v":0},{"$f":"'Input_1_(From_MTDS)'!AH81","v":0},{"$f":"'Input_1_(From_MTDS)'!AI81","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ81","v":0},{"$f":"'Input_1_(From_MTDS)'!AK81","v":0},{"$f":"'Input_1_(From_MTDS)'!AL81","v":0},{"$f":"'Input_1_(From_MTDS)'!AM81","v":0},{"$f":"'Input_1_(From_MTDS)'!AN81","v":0},{"$f":"'Input_1_(From_MTDS)'!AO81","v":0},{"$f":"'Input_1_(From_MTDS)'!AP81","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ81","v":0},{"$f":"'Input_1_(From_MTDS)'!AR81","v":0},{"$f":"'Input_1_(From_MTDS)'!AS81","v":0},{"$f":"'Input_1_(From_MTDS)'!AT81","v":0},{"$f":"'Input_1_(From_MTDS)'!AU81","v":0},{"$f":"'Input_1_(From_MTDS)'!AV81","v":0},{"$f":"'Input_1_(From_MTDS)'!AW81","v":0},{"$f":"'Input_1_(From_MTDS)'!AX81","v":0},{"$f":"'Input_1_(From_MTDS)'!AY81","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ81","v":0},{"$f":"'Input_1_(From_MTDS)'!BA81","v":0},{"$f":"'Input_1_(From_MTDS)'!BB81","v":0},{"$f":"'Input_1_(From_MTDS)'!BC81","v":0},{"$f":"'Input_1_(From_MTDS)'!BD81","v":0},{"$f":"'Input_1_(From_MTDS)'!BE81","v":0},{"$f":"'Input_1_(From_MTDS)'!BF81","v":0},{"$f":"'Input_1_(From_MTDS)'!BG81","v":0},{"$f":"'Input_1_(From_MTDS)'!BH81","v":0},{"$f":"'Input_1_(From_MTDS)'!BI81","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ81","v":0},{"$f":"'Input_1_(From_MTDS)'!BK81","v":0},{"$f":"'Input_1_(From_MTDS)'!BL81","v":0},{"$f":"'Input_1_(From_MTDS)'!BM81","v":0},{"$f":"'Input_1_(From_MTDS)'!BN81","v":0},{"$f":"'Input_1_(From_MTDS)'!BO81","v":0},{"$f":"'Input_1_(From_MTDS)'!BP81","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ81","v":0},{"$f":"'Input_1_(From_MTDS)'!BR81","v":0}]
[null,null,null,{"$f":"Input_2!$G$25","v":0},{"$f":"'Input_1_(From_MTDS)'!D82","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F82=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E82","v":0},{"$f":"'Input_1_(From_MTDS)'!G82","v":"USD_8"},{"$f":"'Input_1_(From_MTDS)'!H82","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I82","v":""},{"$f":"'Input_1_(From_MTDS)'!J82","v":0},{"$f":"'Input_1_(From_MTDS)'!K82","v":0},{"$f":"'Input_1_(From_MTDS)'!L82","v":0},{"$f":"'Input_1_(From_MTDS)'!M82","v":0},{"$f":"'Input_1_(From_MTDS)'!N82","v":0},{"$f":"'Input_1_(From_MTDS)'!O82","v":0},{"$f":"'Input_1_(From_MTDS)'!P82","v":0},{"$f":"'Input_1_(From_MTDS)'!Q82","v":0},{"$f":"'Input_1_(From_MTDS)'!R82","v":0},{"$f":"'Input_1_(From_MTDS)'!S82","v":0},{"$f":"'Input_1_(From_MTDS)'!T82","v":0},{"$f":"'Input_1_(From_MTDS)'!U82","v":0},{"$f":"'Input_1_(From_MTDS)'!V82","v":0},{"$f":"'Input_1_(From_MTDS)'!W82","v":0},{"$f":"'Input_1_(From_MTDS)'!X82","v":0},{"$f":"'Input_1_(From_MTDS)'!Y82","v":0},{"$f":"'Input_1_(From_MTDS)'!Z82","v":0},{"$f":"'Input_1_(From_MTDS)'!AA82","v":0},{"$f":"'Input_1_(From_MTDS)'!AB82","v":0},{"$f":"'Input_1_(From_MTDS)'!AC82","v":0},{"$f":"'Input_1_(From_MTDS)'!AD82","v":0},{"$f":"'Input_1_(From_MTDS)'!AE82","v":0},{"$f":"'Input_1_(From_MTDS)'!AF82","v":0},{"$f":"'Input_1_(From_MTDS)'!AG82","v":0},{"$f":"'Input_1_(From_MTDS)'!AH82","v":0},{"$f":"'Input_1_(From_MTDS)'!AI82","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ82","v":0},{"$f":"'Input_1_(From_MTDS)'!AK82","v":0},{"$f":"'Input_1_(From_MTDS)'!AL82","v":0},{"$f":"'Input_1_(From_MTDS)'!AM82","v":0},{"$f":"'Input_1_(From_MTDS)'!AN82","v":0},{"$f":"'Input_1_(From_MTDS)'!AO82","v":0},{"$f":"'Input_1_(From_MTDS)'!AP82","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ82","v":0},{"$f":"'Input_1_(From_MTDS)'!AR82","v":0},{"$f":"'Input_1_(From_MTDS)'!AS82","v":0},{"$f":"'Input_1_(From_MTDS)'!AT82","v":0},{"$f":"'Input_1_(From_MTDS)'!AU82","v":0},{"$f":"'Input_1_(From_MTDS)'!AV82","v":0},{"$f":"'Input_1_(From_MTDS)'!AW82","v":0},{"$f":"'Input_1_(From_MTDS)'!AX82","v":0},{"$f":"'Input_1_(From_MTDS)'!AY82","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ82","v":0},{"$f":"'Input_1_(From_MTDS)'!BA82","v":0},{"$f":"'Input_1_(From_MTDS)'!BB82","v":0},{"$f":"'Input_1_(From_MTDS)'!BC82","v":0},{"$f":"'Input_1_(From_MTDS)'!BD82","v":0},{"$f":"'Input_1_(From_MTDS)'!BE82","v":0},{"$f":"'Input_1_(From_MTDS)'!BF82","v":0},{"$f":"'Input_1_(From_MTDS)'!BG82","v":0},{"$f":"'Input_1_(From_MTDS)'!BH82","v":0},{"$f":"'Input_1_(From_MTDS)'!BI82","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ82","v":0},{"$f":"'Input_1_(From_MTDS)'!BK82","v":0},{"$f":"'Input_1_(From_MTDS)'!BL82","v":0},{"$f":"'Input_1_(From_MTDS)'!BM82","v":0},{"$f":"'Input_1_(From_MTDS)'!BN82","v":0},{"$f":"'Input_1_(From_MTDS)'!BO82","v":0},{"$f":"'Input_1_(From_MTDS)'!BP82","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ82","v":0},{"$f":"'Input_1_(From_MTDS)'!BR82","v":0}]
[null,null,null,{"$f":"Input_2!$G$26","v":0},{"$f":"'Input_1_(From_MTDS)'!D83","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F83=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E83","v":0},{"$f":"'Input_1_(From_MTDS)'!G83","v":"USD_9"},{"$f":"'Input_1_(From_MTDS)'!H83","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I83","v":""},{"$f":"'Input_1_(From_MTDS)'!J83","v":0},{"$f":"'Input_1_(From_MTDS)'!K83","v":0},{"$f":"'Input_1_(From_MTDS)'!L83","v":0},{"$f":"'Input_1_(From_MTDS)'!M83","v":0},{"$f":"'Input_1_(From_MTDS)'!N83","v":0},{"$f":"'Input_1_(From_MTDS)'!O83","v":0},{"$f":"'Input_1_(From_MTDS)'!P83","v":0},{"$f":"'Input_1_(From_MTDS)'!Q83","v":0},{"$f":"'Input_1_(From_MTDS)'!R83","v":0},{"$f":"'Input_1_(From_MTDS)'!S83","v":0},{"$f":"'Input_1_(From_MTDS)'!T83","v":0},{"$f":"'Input_1_(From_MTDS)'!U83","v":0},{"$f":"'Input_1_(From_MTDS)'!V83","v":0},{"$f":"'Input_1_(From_MTDS)'!W83","v":0},{"$f":"'Input_1_(From_MTDS)'!X83","v":0},{"$f":"'Input_1_(From_MTDS)'!Y83","v":0},{"$f":"'Input_1_(From_MTDS)'!Z83","v":0},{"$f":"'Input_1_(From_MTDS)'!AA83","v":0},{"$f":"'Input_1_(From_MTDS)'!AB83","v":0},{"$f":"'Input_1_(From_MTDS)'!AC83","v":0},{"$f":"'Input_1_(From_MTDS)'!AD83","v":0},{"$f":"'Input_1_(From_MTDS)'!AE83","v":0},{"$f":"'Input_1_(From_MTDS)'!AF83","v":0},{"$f":"'Input_1_(From_MTDS)'!AG83","v":0},{"$f":"'Input_1_(From_MTDS)'!AH83","v":0},{"$f":"'Input_1_(From_MTDS)'!AI83","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ83","v":0},{"$f":"'Input_1_(From_MTDS)'!AK83","v":0},{"$f":"'Input_1_(From_MTDS)'!AL83","v":0},{"$f":"'Input_1_(From_MTDS)'!AM83","v":0},{"$f":"'Input_1_(From_MTDS)'!AN83","v":0},{"$f":"'Input_1_(From_MTDS)'!AO83","v":0},{"$f":"'Input_1_(From_MTDS)'!AP83","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ83","v":0},{"$f":"'Input_1_(From_MTDS)'!AR83","v":0},{"$f":"'Input_1_(From_MTDS)'!AS83","v":0},{"$f":"'Input_1_(From_MTDS)'!AT83","v":0},{"$f":"'Input_1_(From_MTDS)'!AU83","v":0},{"$f":"'Input_1_(From_MTDS)'!AV83","v":0},{"$f":"'Input_1_(From_MTDS)'!AW83","v":0},{"$f":"'Input_1_(From_MTDS)'!AX83","v":0},{"$f":"'Input_1_(From_MTDS)'!AY83","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ83","v":0},{"$f":"'Input_1_(From_MTDS)'!BA83","v":0},{"$f":"'Input_1_(From_MTDS)'!BB83","v":0},{"$f":"'Input_1_(From_MTDS)'!BC83","v":0},{"$f":"'Input_1_(From_MTDS)'!BD83","v":0},{"$f":"'Input_1_(From_MTDS)'!BE83","v":0},{"$f":"'Input_1_(From_MTDS)'!BF83","v":0},{"$f":"'Input_1_(From_MTDS)'!BG83","v":0},{"$f":"'Input_1_(From_MTDS)'!BH83","v":0},{"$f":"'Input_1_(From_MTDS)'!BI83","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ83","v":0},{"$f":"'Input_1_(From_MTDS)'!BK83","v":0},{"$f":"'Input_1_(From_MTDS)'!BL83","v":0},{"$f":"'Input_1_(From_MTDS)'!BM83","v":0},{"$f":"'Input_1_(From_MTDS)'!BN83","v":0},{"$f":"'Input_1_(From_MTDS)'!BO83","v":0},{"$f":"'Input_1_(From_MTDS)'!BP83","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ83","v":0},{"$f":"'Input_1_(From_MTDS)'!BR83","v":0}]
[null,null,null,{"$f":"Input_2!$G$27","v":0},{"$f":"'Input_1_(From_MTDS)'!D84","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F84=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E84","v":0},{"$f":"'Input_1_(From_MTDS)'!G84","v":"USD_10"},{"$f":"'Input_1_(From_MTDS)'!H84","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I84","v":""},{"$f":"'Input_1_(From_MTDS)'!J84","v":0},{"$f":"'Input_1_(From_MTDS)'!K84","v":0},{"$f":"'Input_1_(From_MTDS)'!L84","v":0},{"$f":"'Input_1_(From_MTDS)'!M84","v":0},{"$f":"'Input_1_(From_MTDS)'!N84","v":0},{"$f":"'Input_1_(From_MTDS)'!O84","v":0},{"$f":"'Input_1_(From_MTDS)'!P84","v":0},{"$f":"'Input_1_(From_MTDS)'!Q84","v":0},{"$f":"'Input_1_(From_MTDS)'!R84","v":0},{"$f":"'Input_1_(From_MTDS)'!S84","v":0},{"$f":"'Input_1_(From_MTDS)'!T84","v":0},{"$f":"'Input_1_(From_MTDS)'!U84","v":0},{"$f":"'Input_1_(From_MTDS)'!V84","v":0},{"$f":"'Input_1_(From_MTDS)'!W84","v":0},{"$f":"'Input_1_(From_MTDS)'!X84","v":0},{"$f":"'Input_1_(From_MTDS)'!Y84","v":0},{"$f":"'Input_1_(From_MTDS)'!Z84","v":0},{"$f":"'Input_1_(From_MTDS)'!AA84","v":0},{"$f":"'Input_1_(From_MTDS)'!AB84","v":0},{"$f":"'Input_1_(From_MTDS)'!AC84","v":0},{"$f":"'Input_1_(From_MTDS)'!AD84","v":0},{"$f":"'Input_1_(From_MTDS)'!AE84","v":0},{"$f":"'Input_1_(From_MTDS)'!AF84","v":0},{"$f":"'Input_1_(From_MTDS)'!AG84","v":0},{"$f":"'Input_1_(From_MTDS)'!AH84","v":0},{"$f":"'Input_1_(From_MTDS)'!AI84","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ84","v":0},{"$f":"'Input_1_(From_MTDS)'!AK84","v":0},{"$f":"'Input_1_(From_MTDS)'!AL84","v":0},{"$f":"'Input_1_(From_MTDS)'!AM84","v":0},{"$f":"'Input_1_(From_MTDS)'!AN84","v":0},{"$f":"'Input_1_(From_MTDS)'!AO84","v":0},{"$f":"'Input_1_(From_MTDS)'!AP84","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ84","v":0},{"$f":"'Input_1_(From_MTDS)'!AR84","v":0},{"$f":"'Input_1_(From_MTDS)'!AS84","v":0},{"$f":"'Input_1_(From_MTDS)'!AT84","v":0},{"$f":"'Input_1_(From_MTDS)'!AU84","v":0},{"$f":"'Input_1_(From_MTDS)'!AV84","v":0},{"$f":"'Input_1_(From_MTDS)'!AW84","v":0},{"$f":"'Input_1_(From_MTDS)'!AX84","v":0},{"$f":"'Input_1_(From_MTDS)'!AY84","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ84","v":0},{"$f":"'Input_1_(From_MTDS)'!BA84","v":0},{"$f":"'Input_1_(From_MTDS)'!BB84","v":0},{"$f":"'Input_1_(From_MTDS)'!BC84","v":0},{"$f":"'Input_1_(From_MTDS)'!BD84","v":0},{"$f":"'Input_1_(From_MTDS)'!BE84","v":0},{"$f":"'Input_1_(From_MTDS)'!BF84","v":0},{"$f":"'Input_1_(From_MTDS)'!BG84","v":0},{"$f":"'Input_1_(From_MTDS)'!BH84","v":0},{"$f":"'Input_1_(From_MTDS)'!BI84","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ84","v":0},{"$f":"'Input_1_(From_MTDS)'!BK84","v":0},{"$f":"'Input_1_(From_MTDS)'!BL84","v":0},{"$f":"'Input_1_(From_MTDS)'!BM84","v":0},{"$f":"'Input_1_(From_MTDS)'!BN84","v":0},{"$f":"'Input_1_(From_MTDS)'!BO84","v":0},{"$f":"'Input_1_(From_MTDS)'!BP84","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ84","v":0},{"$f":"'Input_1_(From_MTDS)'!BR84","v":0}]
[null,null,null,{"$f":"Input_2!$G$28","v":"T-bills"},{"$f":"'Input_1_(From_MTDS)'!D85","v":"T-Bills_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F85=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E85","v":"T-bills"},{"$f":"'Input_1_(From_MTDS)'!G85","v":"UTP_11"},{"$f":"'Input_1_(From_MTDS)'!H85","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I85","v":0.13},{"$f":"'Input_1_(From_MTDS)'!J85","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!K85","v":0},{"$f":"'Input_1_(From_MTDS)'!L85","v":0},{"$f":"'Input_1_(From_MTDS)'!M85","v":0},{"$f":"'Input_1_(From_MTDS)'!N85","v":0},{"$f":"'Input_1_(From_MTDS)'!O85","v":0},{"$f":"'Input_1_(From_MTDS)'!P85","v":0},{"$f":"'Input_1_(From_MTDS)'!Q85","v":0},{"$f":"'Input_1_(From_MTDS)'!R85","v":0},{"$f":"'Input_1_(From_MTDS)'!S85","v":0},{"$f":"'Input_1_(From_MTDS)'!T85","v":0},{"$f":"'Input_1_(From_MTDS)'!U85","v":0},{"$f":"'Input_1_(From_MTDS)'!V85","v":0},{"$f":"'Input_1_(From_MTDS)'!W85","v":0},{"$f":"'Input_1_(From_MTDS)'!X85","v":0},{"$f":"'Input_1_(From_MTDS)'!Y85","v":0},{"$f":"'Input_1_(From_MTDS)'!Z85","v":0},{"$f":"'Input_1_(From_MTDS)'!AA85","v":0},{"$f":"'Input_1_(From_MTDS)'!AB85","v":0},{"$f":"'Input_1_(From_MTDS)'!AC85","v":0},{"$f":"'Input_1_(From_MTDS)'!AD85","v":0},{"$f":"'Input_1_(From_MTDS)'!AE85","v":0},{"$f":"'Input_1_(From_MTDS)'!AF85","v":0},{"$f":"'Input_1_(From_MTDS)'!AG85","v":0},{"$f":"'Input_1_(From_MTDS)'!AH85","v":0},{"$f":"'Input_1_(From_MTDS)'!AI85","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ85","v":0},{"$f":"'Input_1_(From_MTDS)'!AK85","v":0},{"$f":"'Input_1_(From_MTDS)'!AL85","v":0},{"$f":"'Input_1_(From_MTDS)'!AM85","v":0},{"$f":"'Input_1_(From_MTDS)'!AN85","v":0},{"$f":"'Input_1_(From_MTDS)'!AO85","v":0},{"$f":"'Input_1_(From_MTDS)'!AP85","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ85","v":0},{"$f":"'Input_1_(From_MTDS)'!AR85","v":0},{"$f":"'Input_1_(From_MTDS)'!AS85","v":0},{"$f":"'Input_1_(From_MTDS)'!AT85","v":0},{"$f":"'Input_1_(From_MTDS)'!AU85","v":0},{"$f":"'Input_1_(From_MTDS)'!AV85","v":0},{"$f":"'Input_1_(From_MTDS)'!AW85","v":0},{"$f":"'Input_1_(From_MTDS)'!AX85","v":0},{"$f":"'Input_1_(From_MTDS)'!AY85","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ85","v":0},{"$f":"'Input_1_(From_MTDS)'!BA85","v":0},{"$f":"'Input_1_(From_MTDS)'!BB85","v":0},{"$f":"'Input_1_(From_MTDS)'!BC85","v":0},{"$f":"'Input_1_(From_MTDS)'!BD85","v":0},{"$f":"'Input_1_(From_MTDS)'!BE85","v":0},{"$f":"'Input_1_(From_MTDS)'!BF85","v":0},{"$f":"'Input_1_(From_MTDS)'!BG85","v":0},{"$f":"'Input_1_(From_MTDS)'!BH85","v":0},{"$f":"'Input_1_(From_MTDS)'!BI85","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ85","v":0},{"$f":"'Input_1_(From_MTDS)'!BK85","v":0},{"$f":"'Input_1_(From_MTDS)'!BL85","v":0},{"$f":"'Input_1_(From_MTDS)'!BM85","v":0},{"$f":"'Input_1_(From_MTDS)'!BN85","v":0},{"$f":"'Input_1_(From_MTDS)'!BO85","v":0},{"$f":"'Input_1_(From_MTDS)'!BP85","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ85","v":0},{"$f":"'Input_1_(From_MTDS)'!BR85","v":0}]
[null,null,null,{"$f":"Input_2!$G$29","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!D86","v":"T-Bonds 3 YR_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F86=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E86","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G86","v":"UTP_12"},{"$f":"'Input_1_(From_MTDS)'!H86","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I86","v":0.13933161199154867},{"$f":"'Input_1_(From_MTDS)'!J86","v":225.68828000000002},{"$f":"'Input_1_(From_MTDS)'!K86","v":225.68828000000002},{"$f":"'Input_1_(From_MTDS)'!L86","v":125.31763000000001},{"$f":"'Input_1_(From_MTDS)'!M86","v":0},{"$f":"'Input_1_(From_MTDS)'!N86","v":0},{"$f":"'Input_1_(From_MTDS)'!O86","v":0},{"$f":"'Input_1_(From_MTDS)'!P86","v":0},{"$f":"'Input_1_(From_MTDS)'!Q86","v":0},{"$f":"'Input_1_(From_MTDS)'!R86","v":0},{"$f":"'Input_1_(From_MTDS)'!S86","v":0},{"$f":"'Input_1_(From_MTDS)'!T86","v":0},{"$f":"'Input_1_(From_MTDS)'!U86","v":0},{"$f":"'Input_1_(From_MTDS)'!V86","v":0},{"$f":"'Input_1_(From_MTDS)'!W86","v":0},{"$f":"'Input_1_(From_MTDS)'!X86","v":0},{"$f":"'Input_1_(From_MTDS)'!Y86","v":0},{"$f":"'Input_1_(From_MTDS)'!Z86","v":0},{"$f":"'Input_1_(From_MTDS)'!AA86","v":0},{"$f":"'Input_1_(From_MTDS)'!AB86","v":0},{"$f":"'Input_1_(From_MTDS)'!AC86","v":0},{"$f":"'Input_1_(From_MTDS)'!AD86","v":0},{"$f":"'Input_1_(From_MTDS)'!AE86","v":0},{"$f":"'Input_1_(From_MTDS)'!AF86","v":0},{"$f":"'Input_1_(From_MTDS)'!AG86","v":0},{"$f":"'Input_1_(From_MTDS)'!AH86","v":0},{"$f":"'Input_1_(From_MTDS)'!AI86","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ86","v":0},{"$f":"'Input_1_(From_MTDS)'!AK86","v":0},{"$f":"'Input_1_(From_MTDS)'!AL86","v":0},{"$f":"'Input_1_(From_MTDS)'!AM86","v":0},{"$f":"'Input_1_(From_MTDS)'!AN86","v":0},{"$f":"'Input_1_(From_MTDS)'!AO86","v":0},{"$f":"'Input_1_(From_MTDS)'!AP86","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ86","v":0},{"$f":"'Input_1_(From_MTDS)'!AR86","v":0},{"$f":"'Input_1_(From_MTDS)'!AS86","v":0},{"$f":"'Input_1_(From_MTDS)'!AT86","v":0},{"$f":"'Input_1_(From_MTDS)'!AU86","v":0},{"$f":"'Input_1_(From_MTDS)'!AV86","v":0},{"$f":"'Input_1_(From_MTDS)'!AW86","v":0},{"$f":"'Input_1_(From_MTDS)'!AX86","v":0},{"$f":"'Input_1_(From_MTDS)'!AY86","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ86","v":0},{"$f":"'Input_1_(From_MTDS)'!BA86","v":0},{"$f":"'Input_1_(From_MTDS)'!BB86","v":0},{"$f":"'Input_1_(From_MTDS)'!BC86","v":0},{"$f":"'Input_1_(From_MTDS)'!BD86","v":0},{"$f":"'Input_1_(From_MTDS)'!BE86","v":0},{"$f":"'Input_1_(From_MTDS)'!BF86","v":0},{"$f":"'Input_1_(From_MTDS)'!BG86","v":0},{"$f":"'Input_1_(From_MTDS)'!BH86","v":0},{"$f":"'Input_1_(From_MTDS)'!BI86","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ86","v":0},{"$f":"'Input_1_(From_MTDS)'!BK86","v":0},{"$f":"'Input_1_(From_MTDS)'!BL86","v":0},{"$f":"'Input_1_(From_MTDS)'!BM86","v":0},{"$f":"'Input_1_(From_MTDS)'!BN86","v":0},{"$f":"'Input_1_(From_MTDS)'!BO86","v":0},{"$f":"'Input_1_(From_MTDS)'!BP86","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ86","v":0},{"$f":"'Input_1_(From_MTDS)'!BR86","v":0}]
[null,null,null,{"$f":"Input_2!$G$30","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!D87","v":"T-Bonds 5 YR_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F87=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E87","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G87","v":"UTP_13"},{"$f":"'Input_1_(From_MTDS)'!H87","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I87","v":0.15075383749445118},{"$f":"'Input_1_(From_MTDS)'!J87","v":5090.1566760000005},{"$f":"'Input_1_(From_MTDS)'!K87","v":5090.1566760000005},{"$f":"'Input_1_(From_MTDS)'!L87","v":5090.1566760000005},{"$f":"'Input_1_(From_MTDS)'!M87","v":5090.1566760000005},{"$f":"'Input_1_(From_MTDS)'!N87","v":5090.1566760000005},{"$f":"'Input_1_(From_MTDS)'!O87","v":2548.6298740000002},{"$f":"'Input_1_(From_MTDS)'!P87","v":2548.6298740000002},{"$f":"'Input_1_(From_MTDS)'!Q87","v":0},{"$f":"'Input_1_(From_MTDS)'!R87","v":0},{"$f":"'Input_1_(From_MTDS)'!S87","v":0},{"$f":"'Input_1_(From_MTDS)'!T87","v":0},{"$f":"'Input_1_(From_MTDS)'!U87","v":0},{"$f":"'Input_1_(From_MTDS)'!V87","v":0},{"$f":"'Input_1_(From_MTDS)'!W87","v":0},{"$f":"'Input_1_(From_MTDS)'!X87","v":0},{"$f":"'Input_1_(From_MTDS)'!Y87","v":0},{"$f":"'Input_1_(From_MTDS)'!Z87","v":0},{"$f":"'Input_1_(From_MTDS)'!AA87","v":0},{"$f":"'Input_1_(From_MTDS)'!AB87","v":0},{"$f":"'Input_1_(From_MTDS)'!AC87","v":0},{"$f":"'Input_1_(From_MTDS)'!AD87","v":0},{"$f":"'Input_1_(From_MTDS)'!AE87","v":0},{"$f":"'Input_1_(From_MTDS)'!AF87","v":0},{"$f":"'Input_1_(From_MTDS)'!AG87","v":0},{"$f":"'Input_1_(From_MTDS)'!AH87","v":0},{"$f":"'Input_1_(From_MTDS)'!AI87","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ87","v":0},{"$f":"'Input_1_(From_MTDS)'!AK87","v":0},{"$f":"'Input_1_(From_MTDS)'!AL87","v":0},{"$f":"'Input_1_(From_MTDS)'!AM87","v":0},{"$f":"'Input_1_(From_MTDS)'!AN87","v":0},{"$f":"'Input_1_(From_MTDS)'!AO87","v":0},{"$f":"'Input_1_(From_MTDS)'!AP87","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ87","v":0},{"$f":"'Input_1_(From_MTDS)'!AR87","v":0},{"$f":"'Input_1_(From_MTDS)'!AS87","v":0},{"$f":"'Input_1_(From_MTDS)'!AT87","v":0},{"$f":"'Input_1_(From_MTDS)'!AU87","v":0},{"$f":"'Input_1_(From_MTDS)'!AV87","v":0},{"$f":"'Input_1_(From_MTDS)'!AW87","v":0},{"$f":"'Input_1_(From_MTDS)'!AX87","v":0},{"$f":"'Input_1_(From_MTDS)'!AY87","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ87","v":0},{"$f":"'Input_1_(From_MTDS)'!BA87","v":0},{"$f":"'Input_1_(From_MTDS)'!BB87","v":0},{"$f":"'Input_1_(From_MTDS)'!BC87","v":0},{"$f":"'Input_1_(From_MTDS)'!BD87","v":0},{"$f":"'Input_1_(From_MTDS)'!BE87","v":0},{"$f":"'Input_1_(From_MTDS)'!BF87","v":0},{"$f":"'Input_1_(From_MTDS)'!BG87","v":0},{"$f":"'Input_1_(From_MTDS)'!BH87","v":0},{"$f":"'Input_1_(From_MTDS)'!BI87","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ87","v":0},{"$f":"'Input_1_(From_MTDS)'!BK87","v":0},{"$f":"'Input_1_(From_MTDS)'!BL87","v":0},{"$f":"'Input_1_(From_MTDS)'!BM87","v":0},{"$f":"'Input_1_(From_MTDS)'!BN87","v":0},{"$f":"'Input_1_(From_MTDS)'!BO87","v":0},{"$f":"'Input_1_(From_MTDS)'!BP87","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ87","v":0},{"$f":"'Input_1_(From_MTDS)'!BR87","v":0}]
[null,null,null,{"$f":"Input_2!$G$31","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!D88","v":"T-Bonds 10 YR_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F88=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E88","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G88","v":"UTP_14"},{"$f":"'Input_1_(From_MTDS)'!H88","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I88","v":0.16500000000000001},{"$f":"'Input_1_(From_MTDS)'!J88","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!K88","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!L88","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!M88","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!N88","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!O88","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!P88","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!Q88","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!R88","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!S88","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!T88","v":0},{"$f":"'Input_1_(From_MTDS)'!U88","v":0},{"$f":"'Input_1_(From_MTDS)'!V88","v":0},{"$f":"'Input_1_(From_MTDS)'!W88","v":0},{"$f":"'Input_1_(From_MTDS)'!X88","v":0},{"$f":"'Input_1_(From_MTDS)'!Y88","v":0},{"$f":"'Input_1_(From_MTDS)'!Z88","v":0},{"$f":"'Input_1_(From_MTDS)'!AA88","v":0},{"$f":"'Input_1_(From_MTDS)'!AB88","v":0},{"$f":"'Input_1_(From_MTDS)'!AC88","v":0},{"$f":"'Input_1_(From_MTDS)'!AD88","v":0},{"$f":"'Input_1_(From_MTDS)'!AE88","v":0},{"$f":"'Input_1_(From_MTDS)'!AF88","v":0},{"$f":"'Input_1_(From_MTDS)'!AG88","v":0},{"$f":"'Input_1_(From_MTDS)'!AH88","v":0},{"$f":"'Input_1_(From_MTDS)'!AI88","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ88","v":0},{"$f":"'Input_1_(From_MTDS)'!AK88","v":0},{"$f":"'Input_1_(From_MTDS)'!AL88","v":0},{"$f":"'Input_1_(From_MTDS)'!AM88","v":0},{"$f":"'Input_1_(From_MTDS)'!AN88","v":0},{"$f":"'Input_1_(From_MTDS)'!AO88","v":0},{"$f":"'Input_1_(From_MTDS)'!AP88","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ88","v":0},{"$f":"'Input_1_(From_MTDS)'!AR88","v":0},{"$f":"'Input_1_(From_MTDS)'!AS88","v":0},{"$f":"'Input_1_(From_MTDS)'!AT88","v":0},{"$f":"'Input_1_(From_MTDS)'!AU88","v":0},{"$f":"'Input_1_(From_MTDS)'!AV88","v":0},{"$f":"'Input_1_(From_MTDS)'!AW88","v":0},{"$f":"'Input_1_(From_MTDS)'!AX88","v":0},{"$f":"'Input_1_(From_MTDS)'!AY88","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ88","v":0},{"$f":"'Input_1_(From_MTDS)'!BA88","v":0},{"$f":"'Input_1_(From_MTDS)'!BB88","v":0},{"$f":"'Input_1_(From_MTDS)'!BC88","v":0},{"$f":"'Input_1_(From_MTDS)'!BD88","v":0},{"$f":"'Input_1_(From_MTDS)'!BE88","v":0},{"$f":"'Input_1_(From_MTDS)'!BF88","v":0},{"$f":"'Input_1_(From_MTDS)'!BG88","v":0},{"$f":"'Input_1_(From_MTDS)'!BH88","v":0},{"$f":"'Input_1_(From_MTDS)'!BI88","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ88","v":0},{"$f":"'Input_1_(From_MTDS)'!BK88","v":0},{"$f":"'Input_1_(From_MTDS)'!BL88","v":0},{"$f":"'Input_1_(From_MTDS)'!BM88","v":0},{"$f":"'Input_1_(From_MTDS)'!BN88","v":0},{"$f":"'Input_1_(From_MTDS)'!BO88","v":0},{"$f":"'Input_1_(From_MTDS)'!BP88","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ88","v":0},{"$f":"'Input_1_(From_MTDS)'!BR88","v":0}]
[null,null,null,{"$f":"Input_2!$G$32","v":0},{"$f":"'Input_1_(From_MTDS)'!D89","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F89=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E89","v":0},{"$f":"'Input_1_(From_MTDS)'!G89","v":"UTP_15"},{"$f":"'Input_1_(From_MTDS)'!H89","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I89","v":0},{"$f":"'Input_1_(From_MTDS)'!J89","v":0},{"$f":"'Input_1_(From_MTDS)'!K89","v":0},{"$f":"'Input_1_(From_MTDS)'!L89","v":0},{"$f":"'Input_1_(From_MTDS)'!M89","v":0},{"$f":"'Input_1_(From_MTDS)'!N89","v":0},{"$f":"'Input_1_(From_MTDS)'!O89","v":0},{"$f":"'Input_1_(From_MTDS)'!P89","v":0},{"$f":"'Input_1_(From_MTDS)'!Q89","v":0},{"$f":"'Input_1_(From_MTDS)'!R89","v":0},{"$f":"'Input_1_(From_MTDS)'!S89","v":0},{"$f":"'Input_1_(From_MTDS)'!T89","v":0},{"$f":"'Input_1_(From_MTDS)'!U89","v":0},{"$f":"'Input_1_(From_MTDS)'!V89","v":0},{"$f":"'Input_1_(From_MTDS)'!W89","v":0},{"$f":"'Input_1_(From_MTDS)'!X89","v":0},{"$f":"'Input_1_(From_MTDS)'!Y89","v":0},{"$f":"'Input_1_(From_MTDS)'!Z89","v":0},{"$f":"'Input_1_(From_MTDS)'!AA89","v":0},{"$f":"'Input_1_(From_MTDS)'!AB89","v":0},{"$f":"'Input_1_(From_MTDS)'!AC89","v":0},{"$f":"'Input_1_(From_MTDS)'!AD89","v":0},{"$f":"'Input_1_(From_MTDS)'!AE89","v":0},{"$f":"'Input_1_(From_MTDS)'!AF89","v":0},{"$f":"'Input_1_(From_MTDS)'!AG89","v":0},{"$f":"'Input_1_(From_MTDS)'!AH89","v":0},{"$f":"'Input_1_(From_MTDS)'!AI89","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ89","v":0},{"$f":"'Input_1_(From_MTDS)'!AK89","v":0},{"$f":"'Input_1_(From_MTDS)'!AL89","v":0},{"$f":"'Input_1_(From_MTDS)'!AM89","v":0},{"$f":"'Input_1_(From_MTDS)'!AN89","v":0},{"$f":"'Input_1_(From_MTDS)'!AO89","v":0},{"$f":"'Input_1_(From_MTDS)'!AP89","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ89","v":0},{"$f":"'Input_1_(From_MTDS)'!AR89","v":0},{"$f":"'Input_1_(From_MTDS)'!AS89","v":0},{"$f":"'Input_1_(From_MTDS)'!AT89","v":0},{"$f":"'Input_1_(From_MTDS)'!AU89","v":0},{"$f":"'Input_1_(From_MTDS)'!AV89","v":0},{"$f":"'Input_1_(From_MTDS)'!AW89","v":0},{"$f":"'Input_1_(From_MTDS)'!AX89","v":0},{"$f":"'Input_1_(From_MTDS)'!AY89","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ89","v":0},{"$f":"'Input_1_(From_MTDS)'!BA89","v":0},{"$f":"'Input_1_(From_MTDS)'!BB89","v":0},{"$f":"'Input_1_(From_MTDS)'!BC89","v":0},{"$f":"'Input_1_(From_MTDS)'!BD89","v":0},{"$f":"'Input_1_(From_MTDS)'!BE89","v":0},{"$f":"'Input_1_(From_MTDS)'!BF89","v":0},{"$f":"'Input_1_(From_MTDS)'!BG89","v":0},{"$f":"'Input_1_(From_MTDS)'!BH89","v":0},{"$f":"'Input_1_(From_MTDS)'!BI89","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ89","v":0},{"$f":"'Input_1_(From_MTDS)'!BK89","v":0},{"$f":"'Input_1_(From_MTDS)'!BL89","v":0},{"$f":"'Input_1_(From_MTDS)'!BM89","v":0},{"$f":"'Input_1_(From_MTDS)'!BN89","v":0},{"$f":"'Input_1_(From_MTDS)'!BO89","v":0},{"$f":"'Input_1_(From_MTDS)'!BP89","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ89","v":0},{"$f":"'Input_1_(From_MTDS)'!BR89","v":0}]
[null,null,null,{"$f":"Input_2!$G$33","v":0},{"$f":"'Input_1_(From_MTDS)'!D90","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F90=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E90","v":0},{"$f":"'Input_1_(From_MTDS)'!G90","v":"UTP_16"},{"$f":"'Input_1_(From_MTDS)'!H90","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I90","v":0},{"$f":"'Input_1_(From_MTDS)'!J90","v":0},{"$f":"'Input_1_(From_MTDS)'!K90","v":0},{"$f":"'Input_1_(From_MTDS)'!L90","v":0},{"$f":"'Input_1_(From_MTDS)'!M90","v":0},{"$f":"'Input_1_(From_MTDS)'!N90","v":0},{"$f":"'Input_1_(From_MTDS)'!O90","v":0},{"$f":"'Input_1_(From_MTDS)'!P90","v":0},{"$f":"'Input_1_(From_MTDS)'!Q90","v":0},{"$f":"'Input_1_(From_MTDS)'!R90","v":0},{"$f":"'Input_1_(From_MTDS)'!S90","v":0},{"$f":"'Input_1_(From_MTDS)'!T90","v":0},{"$f":"'Input_1_(From_MTDS)'!U90","v":0},{"$f":"'Input_1_(From_MTDS)'!V90","v":0},{"$f":"'Input_1_(From_MTDS)'!W90","v":0},{"$f":"'Input_1_(From_MTDS)'!X90","v":0},{"$f":"'Input_1_(From_MTDS)'!Y90","v":0},{"$f":"'Input_1_(From_MTDS)'!Z90","v":0},{"$f":"'Input_1_(From_MTDS)'!AA90","v":0},{"$f":"'Input_1_(From_MTDS)'!AB90","v":0},{"$f":"'Input_1_(From_MTDS)'!AC90","v":0},{"$f":"'Input_1_(From_MTDS)'!AD90","v":0},{"$f":"'Input_1_(From_MTDS)'!AE90","v":0},{"$f":"'Input_1_(From_MTDS)'!AF90","v":0},{"$f":"'Input_1_(From_MTDS)'!AG90","v":0},{"$f":"'Input_1_(From_MTDS)'!AH90","v":0},{"$f":"'Input_1_(From_MTDS)'!AI90","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ90","v":0},{"$f":"'Input_1_(From_MTDS)'!AK90","v":0},{"$f":"'Input_1_(From_MTDS)'!AL90","v":0},{"$f":"'Input_1_(From_MTDS)'!AM90","v":0},{"$f":"'Input_1_(From_MTDS)'!AN90","v":0},{"$f":"'Input_1_(From_MTDS)'!AO90","v":0},{"$f":"'Input_1_(From_MTDS)'!AP90","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ90","v":0},{"$f":"'Input_1_(From_MTDS)'!AR90","v":0},{"$f":"'Input_1_(From_MTDS)'!AS90","v":0},{"$f":"'Input_1_(From_MTDS)'!AT90","v":0},{"$f":"'Input_1_(From_MTDS)'!AU90","v":0},{"$f":"'Input_1_(From_MTDS)'!AV90","v":0},{"$f":"'Input_1_(From_MTDS)'!AW90","v":0},{"$f":"'Input_1_(From_MTDS)'!AX90","v":0},{"$f":"'Input_1_(From_MTDS)'!AY90","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ90","v":0},{"$f":"'Input_1_(From_MTDS)'!BA90","v":0},{"$f":"'Input_1_(From_MTDS)'!BB90","v":0},{"$f":"'Input_1_(From_MTDS)'!BC90","v":0},{"$f":"'Input_1_(From_MTDS)'!BD90","v":0},{"$f":"'Input_1_(From_MTDS)'!BE90","v":0},{"$f":"'Input_1_(From_MTDS)'!BF90","v":0},{"$f":"'Input_1_(From_MTDS)'!BG90","v":0},{"$f":"'Input_1_(From_MTDS)'!BH90","v":0},{"$f":"'Input_1_(From_MTDS)'!BI90","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ90","v":0},{"$f":"'Input_1_(From_MTDS)'!BK90","v":0},{"$f":"'Input_1_(From_MTDS)'!BL90","v":0},{"$f":"'Input_1_(From_MTDS)'!BM90","v":0},{"$f":"'Input_1_(From_MTDS)'!BN90","v":0},{"$f":"'Input_1_(From_MTDS)'!BO90","v":0},{"$f":"'Input_1_(From_MTDS)'!BP90","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ90","v":0},{"$f":"'Input_1_(From_MTDS)'!BR90","v":0}]
[null,null,null,{"$f":"Input_2!$G$34","v":0},{"$f":"'Input_1_(From_MTDS)'!D91","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F91=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E91","v":0},{"$f":"'Input_1_(From_MTDS)'!G91","v":"UTP_17"},{"$f":"'Input_1_(From_MTDS)'!H91","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I91","v":0},{"$f":"'Input_1_(From_MTDS)'!J91","v":0},{"$f":"'Input_1_(From_MTDS)'!K91","v":0},{"$f":"'Input_1_(From_MTDS)'!L91","v":0},{"$f":"'Input_1_(From_MTDS)'!M91","v":0},{"$f":"'Input_1_(From_MTDS)'!N91","v":0},{"$f":"'Input_1_(From_MTDS)'!O91","v":0},{"$f":"'Input_1_(From_MTDS)'!P91","v":0},{"$f":"'Input_1_(From_MTDS)'!Q91","v":0},{"$f":"'Input_1_(From_MTDS)'!R91","v":0},{"$f":"'Input_1_(From_MTDS)'!S91","v":0},{"$f":"'Input_1_(From_MTDS)'!T91","v":0},{"$f":"'Input_1_(From_MTDS)'!U91","v":0},{"$f":"'Input_1_(From_MTDS)'!V91","v":0},{"$f":"'Input_1_(From_MTDS)'!W91","v":0},{"$f":"'Input_1_(From_MTDS)'!X91","v":0},{"$f":"'Input_1_(From_MTDS)'!Y91","v":0},{"$f":"'Input_1_(From_MTDS)'!Z91","v":0},{"$f":"'Input_1_(From_MTDS)'!AA91","v":0},{"$f":"'Input_1_(From_MTDS)'!AB91","v":0},{"$f":"'Input_1_(From_MTDS)'!AC91","v":0},{"$f":"'Input_1_(From_MTDS)'!AD91","v":0},{"$f":"'Input_1_(From_MTDS)'!AE91","v":0},{"$f":"'Input_1_(From_MTDS)'!AF91","v":0},{"$f":"'Input_1_(From_MTDS)'!AG91","v":0},{"$f":"'Input_1_(From_MTDS)'!AH91","v":0},{"$f":"'Input_1_(From_MTDS)'!AI91","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ91","v":0},{"$f":"'Input_1_(From_MTDS)'!AK91","v":0},{"$f":"'Input_1_(From_MTDS)'!AL91","v":0},{"$f":"'Input_1_(From_MTDS)'!AM91","v":0},{"$f":"'Input_1_(From_MTDS)'!AN91","v":0},{"$f":"'Input_1_(From_MTDS)'!AO91","v":0},{"$f":"'Input_1_(From_MTDS)'!AP91","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ91","v":0},{"$f":"'Input_1_(From_MTDS)'!AR91","v":0},{"$f":"'Input_1_(From_MTDS)'!AS91","v":0},{"$f":"'Input_1_(From_MTDS)'!AT91","v":0},{"$f":"'Input_1_(From_MTDS)'!AU91","v":0},{"$f":"'Input_1_(From_MTDS)'!AV91","v":0},{"$f":"'Input_1_(From_MTDS)'!AW91","v":0},{"$f":"'Input_1_(From_MTDS)'!AX91","v":0},{"$f":"'Input_1_(From_MTDS)'!AY91","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ91","v":0},{"$f":"'Input_1_(From_MTDS)'!BA91","v":0},{"$f":"'Input_1_(From_MTDS)'!BB91","v":0},{"$f":"'Input_1_(From_MTDS)'!BC91","v":0},{"$f":"'Input_1_(From_MTDS)'!BD91","v":0},{"$f":"'Input_1_(From_MTDS)'!BE91","v":0},{"$f":"'Input_1_(From_MTDS)'!BF91","v":0},{"$f":"'Input_1_(From_MTDS)'!BG91","v":0},{"$f":"'Input_1_(From_MTDS)'!BH91","v":0},{"$f":"'Input_1_(From_MTDS)'!BI91","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ91","v":0},{"$f":"'Input_1_(From_MTDS)'!BK91","v":0},{"$f":"'Input_1_(From_MTDS)'!BL91","v":0},{"$f":"'Input_1_(From_MTDS)'!BM91","v":0},{"$f":"'Input_1_(From_MTDS)'!BN91","v":0},{"$f":"'Input_1_(From_MTDS)'!BO91","v":0},{"$f":"'Input_1_(From_MTDS)'!BP91","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ91","v":0},{"$f":"'Input_1_(From_MTDS)'!BR91","v":0}]
[null,null,null,{"$f":"Input_2!$G$35","v":0},{"$f":"'Input_1_(From_MTDS)'!D92","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F92=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E92","v":0},{"$f":"'Input_1_(From_MTDS)'!G92","v":"UTP_18"},{"$f":"'Input_1_(From_MTDS)'!H92","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I92","v":0},{"$f":"'Input_1_(From_MTDS)'!J92","v":0},{"$f":"'Input_1_(From_MTDS)'!K92","v":0},{"$f":"'Input_1_(From_MTDS)'!L92","v":0},{"$f":"'Input_1_(From_MTDS)'!M92","v":0},{"$f":"'Input_1_(From_MTDS)'!N92","v":0},{"$f":"'Input_1_(From_MTDS)'!O92","v":0},{"$f":"'Input_1_(From_MTDS)'!P92","v":0},{"$f":"'Input_1_(From_MTDS)'!Q92","v":0},{"$f":"'Input_1_(From_MTDS)'!R92","v":0},{"$f":"'Input_1_(From_MTDS)'!S92","v":0},{"$f":"'Input_1_(From_MTDS)'!T92","v":0},{"$f":"'Input_1_(From_MTDS)'!U92","v":0},{"$f":"'Input_1_(From_MTDS)'!V92","v":0},{"$f":"'Input_1_(From_MTDS)'!W92","v":0},{"$f":"'Input_1_(From_MTDS)'!X92","v":0},{"$f":"'Input_1_(From_MTDS)'!Y92","v":0},{"$f":"'Input_1_(From_MTDS)'!Z92","v":0},{"$f":"'Input_1_(From_MTDS)'!AA92","v":0},{"$f":"'Input_1_(From_MTDS)'!AB92","v":0},{"$f":"'Input_1_(From_MTDS)'!AC92","v":0},{"$f":"'Input_1_(From_MTDS)'!AD92","v":0},{"$f":"'Input_1_(From_MTDS)'!AE92","v":0},{"$f":"'Input_1_(From_MTDS)'!AF92","v":0},{"$f":"'Input_1_(From_MTDS)'!AG92","v":0},{"$f":"'Input_1_(From_MTDS)'!AH92","v":0},{"$f":"'Input_1_(From_MTDS)'!AI92","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ92","v":0},{"$f":"'Input_1_(From_MTDS)'!AK92","v":0},{"$f":"'Input_1_(From_MTDS)'!AL92","v":0},{"$f":"'Input_1_(From_MTDS)'!AM92","v":0},{"$f":"'Input_1_(From_MTDS)'!AN92","v":0},{"$f":"'Input_1_(From_MTDS)'!AO92","v":0},{"$f":"'Input_1_(From_MTDS)'!AP92","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ92","v":0},{"$f":"'Input_1_(From_MTDS)'!AR92","v":0},{"$f":"'Input_1_(From_MTDS)'!AS92","v":0},{"$f":"'Input_1_(From_MTDS)'!AT92","v":0},{"$f":"'Input_1_(From_MTDS)'!AU92","v":0},{"$f":"'Input_1_(From_MTDS)'!AV92","v":0},{"$f":"'Input_1_(From_MTDS)'!AW92","v":0},{"$f":"'Input_1_(From_MTDS)'!AX92","v":0},{"$f":"'Input_1_(From_MTDS)'!AY92","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ92","v":0},{"$f":"'Input_1_(From_MTDS)'!BA92","v":0},{"$f":"'Input_1_(From_MTDS)'!BB92","v":0},{"$f":"'Input_1_(From_MTDS)'!BC92","v":0},{"$f":"'Input_1_(From_MTDS)'!BD92","v":0},{"$f":"'Input_1_(From_MTDS)'!BE92","v":0},{"$f":"'Input_1_(From_MTDS)'!BF92","v":0},{"$f":"'Input_1_(From_MTDS)'!BG92","v":0},{"$f":"'Input_1_(From_MTDS)'!BH92","v":0},{"$f":"'Input_1_(From_MTDS)'!BI92","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ92","v":0},{"$f":"'Input_1_(From_MTDS)'!BK92","v":0},{"$f":"'Input_1_(From_MTDS)'!BL92","v":0},{"$f":"'Input_1_(From_MTDS)'!BM92","v":0},{"$f":"'Input_1_(From_MTDS)'!BN92","v":0},{"$f":"'Input_1_(From_MTDS)'!BO92","v":0},{"$f":"'Input_1_(From_MTDS)'!BP92","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ92","v":0},{"$f":"'Input_1_(From_MTDS)'!BR92","v":0}]
[null,null,null,{"$f":"Input_2!$G$36","v":0},{"$f":"'Input_1_(From_MTDS)'!D93","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F93=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E93","v":0},{"$f":"'Input_1_(From_MTDS)'!G93","v":"UTP_19"},{"$f":"'Input_1_(From_MTDS)'!H93","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I93","v":0},{"$f":"'Input_1_(From_MTDS)'!J93","v":0},{"$f":"'Input_1_(From_MTDS)'!K93","v":0},{"$f":"'Input_1_(From_MTDS)'!L93","v":0},{"$f":"'Input_1_(From_MTDS)'!M93","v":0},{"$f":"'Input_1_(From_MTDS)'!N93","v":0},{"$f":"'Input_1_(From_MTDS)'!O93","v":0},{"$f":"'Input_1_(From_MTDS)'!P93","v":0},{"$f":"'Input_1_(From_MTDS)'!Q93","v":0},{"$f":"'Input_1_(From_MTDS)'!R93","v":0},{"$f":"'Input_1_(From_MTDS)'!S93","v":0},{"$f":"'Input_1_(From_MTDS)'!T93","v":0},{"$f":"'Input_1_(From_MTDS)'!U93","v":0},{"$f":"'Input_1_(From_MTDS)'!V93","v":0},{"$f":"'Input_1_(From_MTDS)'!W93","v":0},{"$f":"'Input_1_(From_MTDS)'!X93","v":0},{"$f":"'Input_1_(From_MTDS)'!Y93","v":0},{"$f":"'Input_1_(From_MTDS)'!Z93","v":0},{"$f":"'Input_1_(From_MTDS)'!AA93","v":0},{"$f":"'Input_1_(From_MTDS)'!AB93","v":0},{"$f":"'Input_1_(From_MTDS)'!AC93","v":0},{"$f":"'Input_1_(From_MTDS)'!AD93","v":0},{"$f":"'Input_1_(From_MTDS)'!AE93","v":0},{"$f":"'Input_1_(From_MTDS)'!AF93","v":0},{"$f":"'Input_1_(From_MTDS)'!AG93","v":0},{"$f":"'Input_1_(From_MTDS)'!AH93","v":0},{"$f":"'Input_1_(From_MTDS)'!AI93","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ93","v":0},{"$f":"'Input_1_(From_MTDS)'!AK93","v":0},{"$f":"'Input_1_(From_MTDS)'!AL93","v":0},{"$f":"'Input_1_(From_MTDS)'!AM93","v":0},{"$f":"'Input_1_(From_MTDS)'!AN93","v":0},{"$f":"'Input_1_(From_MTDS)'!AO93","v":0},{"$f":"'Input_1_(From_MTDS)'!AP93","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ93","v":0},{"$f":"'Input_1_(From_MTDS)'!AR93","v":0},{"$f":"'Input_1_(From_MTDS)'!AS93","v":0},{"$f":"'Input_1_(From_MTDS)'!AT93","v":0},{"$f":"'Input_1_(From_MTDS)'!AU93","v":0},{"$f":"'Input_1_(From_MTDS)'!AV93","v":0},{"$f":"'Input_1_(From_MTDS)'!AW93","v":0},{"$f":"'Input_1_(From_MTDS)'!AX93","v":0},{"$f":"'Input_1_(From_MTDS)'!AY93","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ93","v":0},{"$f":"'Input_1_(From_MTDS)'!BA93","v":0},{"$f":"'Input_1_(From_MTDS)'!BB93","v":0},{"$f":"'Input_1_(From_MTDS)'!BC93","v":0},{"$f":"'Input_1_(From_MTDS)'!BD93","v":0},{"$f":"'Input_1_(From_MTDS)'!BE93","v":0},{"$f":"'Input_1_(From_MTDS)'!BF93","v":0},{"$f":"'Input_1_(From_MTDS)'!BG93","v":0},{"$f":"'Input_1_(From_MTDS)'!BH93","v":0},{"$f":"'Input_1_(From_MTDS)'!BI93","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ93","v":0},{"$f":"'Input_1_(From_MTDS)'!BK93","v":0},{"$f":"'Input_1_(From_MTDS)'!BL93","v":0},{"$f":"'Input_1_(From_MTDS)'!BM93","v":0},{"$f":"'Input_1_(From_MTDS)'!BN93","v":0},{"$f":"'Input_1_(From_MTDS)'!BO93","v":0},{"$f":"'Input_1_(From_MTDS)'!BP93","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ93","v":0},{"$f":"'Input_1_(From_MTDS)'!BR93","v":0}]
[null,null,null,{"$f":"Input_2!$G$37","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!D94","v":"Indexed Instrument"},{"$f":"IF('Input_1_(From_MTDS)'!F94=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E94","v":"Var"},{"$f":"'Input_1_(From_MTDS)'!G94","v":"IDX_20"},{"$f":"'Input_1_(From_MTDS)'!H94","v":"IDX"},{"$f":"'Input_1_(From_MTDS)'!I94","v":0},{"$f":"'Input_1_(From_MTDS)'!J94","v":0},{"$f":"'Input_1_(From_MTDS)'!K94","v":0},{"$f":"'Input_1_(From_MTDS)'!L94","v":0},{"$f":"'Input_1_(From_MTDS)'!M94","v":0},{"$f":"'Input_1_(From_MTDS)'!N94","v":0},{"$f":"'Input_1_(From_MTDS)'!O94","v":0},{"$f":"'Input_1_(From_MTDS)'!P94","v":0},{"$f":"'Input_1_(From_MTDS)'!Q94","v":0},{"$f":"'Input_1_(From_MTDS)'!R94","v":0},{"$f":"'Input_1_(From_MTDS)'!S94","v":0},{"$f":"'Input_1_(From_MTDS)'!T94","v":0},{"$f":"'Input_1_(From_MTDS)'!U94","v":0},{"$f":"'Input_1_(From_MTDS)'!V94","v":0},{"$f":"'Input_1_(From_MTDS)'!W94","v":0},{"$f":"'Input_1_(From_MTDS)'!X94","v":0},{"$f":"'Input_1_(From_MTDS)'!Y94","v":0},{"$f":"'Input_1_(From_MTDS)'!Z94","v":0},{"$f":"'Input_1_(From_MTDS)'!AA94","v":0},{"$f":"'Input_1_(From_MTDS)'!AB94","v":0},{"$f":"'Input_1_(From_MTDS)'!AC94","v":0},{"$f":"'Input_1_(From_MTDS)'!AD94","v":0},{"$f":"'Input_1_(From_MTDS)'!AE94","v":0},{"$f":"'Input_1_(From_MTDS)'!AF94","v":0},{"$f":"'Input_1_(From_MTDS)'!AG94","v":0},{"$f":"'Input_1_(From_MTDS)'!AH94","v":0},{"$f":"'Input_1_(From_MTDS)'!AI94","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ94","v":0},{"$f":"'Input_1_(From_MTDS)'!AK94","v":0},{"$f":"'Input_1_(From_MTDS)'!AL94","v":0},{"$f":"'Input_1_(From_MTDS)'!AM94","v":0},{"$f":"'Input_1_(From_MTDS)'!AN94","v":0},{"$f":"'Input_1_(From_MTDS)'!AO94","v":0},{"$f":"'Input_1_(From_MTDS)'!AP94","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ94","v":0},{"$f":"'Input_1_(From_MTDS)'!AR94","v":0},{"$f":"'Input_1_(From_MTDS)'!AS94","v":0},{"$f":"'Input_1_(From_MTDS)'!AT94","v":0},{"$f":"'Input_1_(From_MTDS)'!AU94","v":0},{"$f":"'Input_1_(From_MTDS)'!AV94","v":0},{"$f":"'Input_1_(From_MTDS)'!AW94","v":0},{"$f":"'Input_1_(From_MTDS)'!AX94","v":0},{"$f":"'Input_1_(From_MTDS)'!AY94","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ94","v":0},{"$f":"'Input_1_(From_MTDS)'!BA94","v":0},{"$f":"'Input_1_(From_MTDS)'!BB94","v":0},{"$f":"'Input_1_(From_MTDS)'!BC94","v":0},{"$f":"'Input_1_(From_MTDS)'!BD94","v":0},{"$f":"'Input_1_(From_MTDS)'!BE94","v":0},{"$f":"'Input_1_(From_MTDS)'!BF94","v":0},{"$f":"'Input_1_(From_MTDS)'!BG94","v":0},{"$f":"'Input_1_(From_MTDS)'!BH94","v":0},{"$f":"'Input_1_(From_MTDS)'!BI94","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ94","v":0},{"$f":"'Input_1_(From_MTDS)'!BK94","v":0},{"$f":"'Input_1_(From_MTDS)'!BL94","v":0},{"$f":"'Input_1_(From_MTDS)'!BM94","v":0},{"$f":"'Input_1_(From_MTDS)'!BN94","v":0},{"$f":"'Input_1_(From_MTDS)'!BO94","v":0},{"$f":"'Input_1_(From_MTDS)'!BP94","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ94","v":0},{"$f":"'Input_1_(From_MTDS)'!BR94","v":0}]
[null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!D95","v":"Total"},{"$f":"'Input_1_(From_MTDS)'!E95","v":0},{"$f":"'Input_1_(From_MTDS)'!F95","v":0},{"$f":"'Input_1_(From_MTDS)'!G95","v":0},{"$f":"'Input_1_(From_MTDS)'!H95","v":0},{"$f":"'Input_1_(From_MTDS)'!I95","v":0},{"$f":"'Input_1_(From_MTDS)'!J95","v":27346.234964278341},{"$f":"'Input_1_(From_MTDS)'!K95","v":21871.849244498942},{"$f":"'Input_1_(From_MTDS)'!L95","v":20261.976323314932},{"$f":"'Input_1_(From_MTDS)'!M95","v":18887.748469463106},{"$f":"'Input_1_(From_MTDS)'!N95","v":17576.628969874579},{"$f":"'Input_1_(From_MTDS)'!O95","v":14331.010361473731},{"$f":"'Input_1_(From_MTDS)'!P95","v":13944.75678207465},{"$f":"'Input_1_(From_MTDS)'!Q95","v":10958.397030879139},{"$f":"'Input_1_(From_MTDS)'!R95","v":10307.927340395236},{"$f":"'Input_1_(From_MTDS)'!S95","v":9655.3284972073961},{"$f":"'Input_1_(From_MTDS)'!T95","v":8408.812865808588},{"$f":"'Input_1_(From_MTDS)'!U95","v":7790.2274675912213},{"$f":"'Input_1_(From_MTDS)'!V95","v":7175.4598950015861},{"$f":"'Input_1_(From_MTDS)'!W95","v":6560.5616975314842},{"$f":"'Input_1_(From_MTDS)'!X95","v":5947.1649753684515},{"$f":"'Input_1_(From_MTDS)'!Y95","v":5333.4937215859154},{"$f":"'Input_1_(From_MTDS)'!Z95","v":4719.6483001692905},{"$f":"'Input_1_(From_MTDS)'!AA95","v":4100.0996204398161},{"$f":"'Input_1_(From_MTDS)'!AB95","v":3480.3805500183621},{"$f":"'Input_1_(From_MTDS)'!AC95","v":2860.574394809722},{"$f":"'Input_1_(From_MTDS)'!AD95","v":2649.0825475698762},{"$f":"'Input_1_(From_MTDS)'!AE95","v":2445.8664213255579},{"$f":"'Input_1_(From_MTDS)'!AF95","v":2252.4980445783995},{"$f":"'Input_1_(From_MTDS)'!AG95","v":2059.129667831241},{"$f":"'Input_1_(From_MTDS)'!AH95","v":1865.7612910840826},{"$f":"'Input_1_(From_MTDS)'!AI95","v":1652.6369402307137},{"$f":"'Input_1_(From_MTDS)'!AJ95","v":1463.0059795255577},{"$f":"'Input_1_(From_MTDS)'!AK95","v":1278.203693421842},{"$f":"'Input_1_(From_MTDS)'!AL95","v":1100.5150420252098},{"$f":"'Input_1_(From_MTDS)'!AM95","v":947.31095834413657},{"$f":"'Input_1_(From_MTDS)'!AN95","v":843.012082072162},{"$f":"'Input_1_(From_MTDS)'!AO95","v":738.02233588896877},{"$f":"'Input_1_(From_MTDS)'!AP95","v":633.80237476216894},{"$f":"'Input_1_(From_MTDS)'!AQ95","v":551.02811391816113},{"$f":"'Input_1_(From_MTDS)'!AR95","v":463.19653704624545},{"$f":"'Input_1_(From_MTDS)'!AS95","v":386.6722797524348},{"$f":"'Input_1_(From_MTDS)'!AT95","v":310.14802245862421},{"$f":"'Input_1_(From_MTDS)'!AU95","v":233.66933016151054},{"$f":"'Input_1_(From_MTDS)'!AV95","v":157.19063786439688},{"$f":"'Input_1_(From_MTDS)'!AW95","v":80.711945567283166},{"$f":"'Input_1_(From_MTDS)'!AX95","v":43.305003752322428},{"$f":"'Input_1_(From_MTDS)'!AY95","v":24.963215211723881},{"$f":"'Input_1_(From_MTDS)'!AZ95","v":6.621426671124695},{"$f":"'Input_1_(From_MTDS)'!BA95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BB95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BC95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BD95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BE95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BF95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BG95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BH95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BI95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BJ95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BK95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BL95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BM95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BN95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BO95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BP95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BQ95","v":3.7548682842056696E-13},{"$f":"'Input_1_(From_MTDS)'!BR95","v":3.7548682842056696E-13}]
[]
[null,null,null,null,null,null,null,"Interest Payments in Local Currency Currency",null,"implied IR on FX debt only","Implied IR",{"$f":"Input_2!$E$9","v":2025},{"$f":"L49+1","v":2026},{"$f":"M49+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,null,null,{"$f":"Input_2!$G$18","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!D98","v":"ADF_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F98=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E98","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G98","v":"USD_1"},{"$f":"'Input_1_(From_MTDS)'!H98","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I98","v":7.8769560948534698E-3},{"$f":"'Input_1_(From_MTDS)'!J98","v":7.8769560948534698E-3},{"$f":"'Input_1_(From_MTDS)'!K98","v":24.68578316895562},{"$f":"'Input_1_(From_MTDS)'!L98","v":25.510215851581727},{"$f":"'Input_1_(From_MTDS)'!M98","v":26.319087631503677},{"$f":"'Input_1_(From_MTDS)'!N98","v":26.987135007390712},{"$f":"'Input_1_(From_MTDS)'!O98","v":27.570824581777938},{"$f":"'Input_1_(From_MTDS)'!P98","v":28.276491822519155},{"$f":"'Input_1_(From_MTDS)'!Q98","v":28.978069131524308},{"$f":"'Input_1_(From_MTDS)'!R98","v":27.99835660959441},{"$f":"'Input_1_(From_MTDS)'!S98","v":27.127507726301491},{"$f":"'Input_1_(From_MTDS)'!T98","v":26.241343318730532},{"$f":"'Input_1_(From_MTDS)'!U98","v":25.339835075659128},{"$f":"'Input_1_(From_MTDS)'!V98","v":24.372072961587641},{"$f":"'Input_1_(From_MTDS)'!W98","v":23.404304952937881},{"$f":"'Input_1_(From_MTDS)'!X98","v":22.436536944288132},{"$f":"'Input_1_(From_MTDS)'!Y98","v":21.48133625679699},{"$f":"'Input_1_(From_MTDS)'!Z98","v":20.525382827484115},{"$f":"'Input_1_(From_MTDS)'!AA98","v":19.569429398171238},{"$f":"'Input_1_(From_MTDS)'!AB98","v":18.572007793099289},{"$f":"'Input_1_(From_MTDS)'!AC98","v":17.574614499249758},{"$f":"'Input_1_(From_MTDS)'!AD98","v":16.577221205400228},{"$f":"'Input_1_(From_MTDS)'!AE98","v":15.579827911550691},{"$f":"'Input_1_(From_MTDS)'!AF98","v":14.581475728221458},{"$f":"'Input_1_(From_MTDS)'!AG98","v":13.624591720651294},{"$f":"'Input_1_(From_MTDS)'!AH98","v":12.667707713081125},{"$f":"'Input_1_(From_MTDS)'!AI98","v":11.710823705510959},{"$f":"'Input_1_(From_MTDS)'!AJ98","v":10.753939697940794},{"$f":"'Input_1_(From_MTDS)'!AK98","v":9.797055690370625},{"$f":"'Input_1_(From_MTDS)'!AL98","v":8.8401716828004613},{"$f":"'Input_1_(From_MTDS)'!AM98","v":7.9366399355334183},{"$f":"'Input_1_(From_MTDS)'!AN98","v":7.1048322646757409},{"$f":"'Input_1_(From_MTDS)'!AO98","v":6.3225906926359334},{"$f":"'Input_1_(From_MTDS)'!AP98","v":5.5351675962619824},{"$f":"'Input_1_(From_MTDS)'!AQ98","v":4.7535178878109834},{"$f":"'Input_1_(From_MTDS)'!AR98","v":4.1327109314809247},{"$f":"'Input_1_(From_MTDS)'!AS98","v":3.4739741049415573},{"$f":"'Input_1_(From_MTDS)'!AT98","v":2.9000421752379775},{"$f":"'Input_1_(From_MTDS)'!AU98","v":2.3261102455343976},{"$f":"'Input_1_(From_MTDS)'!AV98","v":1.7525200533060448},{"$f":"'Input_1_(From_MTDS)'!AW98","v":1.1789298610776919},{"$f":"'Input_1_(From_MTDS)'!AX98","v":0.60533966884933943},{"$f":"'Input_1_(From_MTDS)'!AY98","v":0.32478760523713363},{"$f":"'Input_1_(From_MTDS)'!AZ98","v":0.18722419118264458},{"$f":"'Input_1_(From_MTDS)'!BA98","v":4.9660777128150708E-2},{"$f":"'Input_1_(From_MTDS)'!BB98","v":7.7094718314232401E-8},{"$f":"'Input_1_(From_MTDS)'!BC98","v":7.7094718314232401E-8},{"$f":"'Input_1_(From_MTDS)'!BD98","v":7.7094718314232401E-8},{"$f":"'Input_1_(From_MTDS)'!BE98","v":7.7094718314232401E-8},{"$f":"'Input_1_(From_MTDS)'!BF98","v":7.7094718314232401E-8},{"$f":"'Input_1_(From_MTDS)'!BG98","v":7.7094718314232401E-8},{"$f":"'Input_1_(From_MTDS)'!BH98","v":7.7094718314232401E-8},{"$f":"'Input_1_(From_MTDS)'!BI98","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ98","v":0},{"$f":"'Input_1_(From_MTDS)'!BK98","v":0},{"$f":"'Input_1_(From_MTDS)'!BL98","v":0},{"$f":"'Input_1_(From_MTDS)'!BM98","v":0},{"$f":"'Input_1_(From_MTDS)'!BN98","v":0},{"$f":"'Input_1_(From_MTDS)'!BO98","v":0},{"$f":"'Input_1_(From_MTDS)'!BP98","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ98","v":0},{"$f":"'Input_1_(From_MTDS)'!BR98","v":0}]
[null,null,null,{"$f":"Input_2!$G$19","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!D99","v":"IDA/IFAD/EDF_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F99=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E99","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G99","v":"USD_2"},{"$f":"'Input_1_(From_MTDS)'!H99","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I99","v":7.9562175678994408E-3},{"$f":"'Input_1_(From_MTDS)'!J99","v":7.9562175678994408E-3},{"$f":"'Input_1_(From_MTDS)'!K99","v":55.320320134783415},{"$f":"'Input_1_(From_MTDS)'!L99","v":54.872103228754604},{"$f":"'Input_1_(From_MTDS)'!M99","v":54.485630761025263},{"$f":"'Input_1_(From_MTDS)'!N99","v":54.119803862276875},{"$f":"'Input_1_(From_MTDS)'!O99","v":53.631336338217515},{"$f":"'Input_1_(From_MTDS)'!P99","v":53.098730359237521},{"$f":"'Input_1_(From_MTDS)'!Q99","v":52.347701572411843},{"$f":"'Input_1_(From_MTDS)'!R99","v":48.696180494699178},{"$f":"'Input_1_(From_MTDS)'!S99","v":45.042917737662407},{"$f":"'Input_1_(From_MTDS)'!T99","v":41.388784152623678},{"$f":"'Input_1_(From_MTDS)'!U99","v":37.732908891233819},{"$f":"'Input_1_(From_MTDS)'!V99","v":34.072972300561595},{"$f":"'Input_1_(From_MTDS)'!W99","v":30.423621247841631},{"$f":"'Input_1_(From_MTDS)'!X99","v":26.772963946317009},{"$f":"'Input_1_(From_MTDS)'!Y99","v":23.120564969651586},{"$f":"'Input_1_(From_MTDS)'!Z99","v":19.466424332553451},{"$f":"'Input_1_(From_MTDS)'!AA99","v":15.810542019114424},{"$f":"'Input_1_(From_MTDS)'!AB99","v":12.152918023558991},{"$f":"'Input_1_(From_MTDS)'!AC99","v":8.4935523727872084},{"$f":"'Input_1_(From_MTDS)'!AD99","v":4.8333158741435724},{"$f":"'Input_1_(From_MTDS)'!AE99","v":4.2559013268485018},{"$f":"'Input_1_(From_MTDS)'!AF99","v":3.7625225088149796},{"$f":"'Input_1_(From_MTDS)'!AG99","v":3.2691436907814575},{"$f":"'Input_1_(From_MTDS)'!AH99","v":2.7757648727479372},{"$f":"'Input_1_(From_MTDS)'!AI99","v":2.2823860547144159},{"$f":"'Input_1_(From_MTDS)'!AJ99","v":1.6408374308843143},{"$f":"'Input_1_(From_MTDS)'!AK99","v":1.1754892331658109},{"$f":"'Input_1_(From_MTDS)'!AL99","v":0.74635609495811017},{"$f":"'Input_1_(From_MTDS)'!AM99","v":0.31722295675040935},{"$f":"'Input_1_(From_MTDS)'!AN99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!AO99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!AP99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!AQ99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!AR99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!AS99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!AT99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!AU99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!AV99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!AW99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!AX99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!AY99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!AZ99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!BA99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!BB99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!BC99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!BD99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!BE99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!BF99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!BG99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!BH99","v":3.6980749490190961E-14},{"$f":"'Input_1_(From_MTDS)'!BI99","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ99","v":0},{"$f":"'Input_1_(From_MTDS)'!BK99","v":0},{"$f":"'Input_1_(From_MTDS)'!BL99","v":0},{"$f":"'Input_1_(From_MTDS)'!BM99","v":0},{"$f":"'Input_1_(From_MTDS)'!BN99","v":0},{"$f":"'Input_1_(From_MTDS)'!BO99","v":0},{"$f":"'Input_1_(From_MTDS)'!BP99","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ99","v":0},{"$f":"'Input_1_(From_MTDS)'!BR99","v":0}]
[null,null,null,{"$f":"Input_2!$G$20","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!D100","v":"IBRD/ADB/IDB_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F100=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E100","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G100","v":"USD_3"},{"$f":"'Input_1_(From_MTDS)'!H100","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I100","v":5.0469147770280699E-2},{"$f":"'Input_1_(From_MTDS)'!J100","v":5.0469147770280699E-2},{"$f":"'Input_1_(From_MTDS)'!K100","v":29.736001397635274},{"$f":"'Input_1_(From_MTDS)'!L100","v":9.2455828468753136},{"$f":"'Input_1_(From_MTDS)'!M100","v":4.741136541353792},{"$f":"'Input_1_(From_MTDS)'!N100","v":4.9801288201837357},{"$f":"'Input_1_(From_MTDS)'!O100","v":4.9455506885513421},{"$f":"'Input_1_(From_MTDS)'!P100","v":4.9081546263380504},{"$f":"'Input_1_(From_MTDS)'!Q100","v":4.8520138313505949},{"$f":"'Input_1_(From_MTDS)'!R100","v":4.5285462425938876},{"$f":"'Input_1_(From_MTDS)'!S100","v":4.2050786538371803},{"$f":"'Input_1_(From_MTDS)'!T100","v":3.8816110650804734},{"$f":"'Input_1_(From_MTDS)'!U100","v":3.558143476323766},{"$f":"'Input_1_(From_MTDS)'!V100","v":3.2346758875670583},{"$f":"'Input_1_(From_MTDS)'!W100","v":2.9112082988103509},{"$f":"'Input_1_(From_MTDS)'!X100","v":2.5877407100536436},{"$f":"'Input_1_(From_MTDS)'!Y100","v":2.2642731212969367},{"$f":"'Input_1_(From_MTDS)'!Z100","v":1.9408055325402291},{"$f":"'Input_1_(From_MTDS)'!AA100","v":1.6173379437835218},{"$f":"'Input_1_(From_MTDS)'!AB100","v":1.2938703550268142},{"$f":"'Input_1_(From_MTDS)'!AC100","v":0.97040276627010658},{"$f":"'Input_1_(From_MTDS)'!AD100","v":0.64693517751339913},{"$f":"'Input_1_(From_MTDS)'!AE100","v":0.32346758875669157},{"$f":"'Input_1_(From_MTDS)'!AF100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AG100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AH100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AI100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AJ100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AK100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AL100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AM100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AN100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AO100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AP100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AQ100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AR100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AS100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AT100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AU100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AV100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AW100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AX100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AY100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!AZ100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!BA100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!BB100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!BC100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!BD100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!BE100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!BF100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!BG100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!BH100","v":2.1329785601992793E-15},{"$f":"'Input_1_(From_MTDS)'!BI100","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ100","v":0},{"$f":"'Input_1_(From_MTDS)'!BK100","v":0},{"$f":"'Input_1_(From_MTDS)'!BL100","v":0},{"$f":"'Input_1_(From_MTDS)'!BM100","v":0},{"$f":"'Input_1_(From_MTDS)'!BN100","v":0},{"$f":"'Input_1_(From_MTDS)'!BO100","v":0},{"$f":"'Input_1_(From_MTDS)'!BP100","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ100","v":0},{"$f":"'Input_1_(From_MTDS)'!BR100","v":0}]
[null,null,null,{"$f":"Input_2!$G$21","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!D101","v":"IBRD/ADB/IDB_Var"},{"$f":"IF('Input_1_(From_MTDS)'!F101=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E101","v":"Var"},{"$f":"'Input_1_(From_MTDS)'!G101","v":"USD_4"},{"$f":"'Input_1_(From_MTDS)'!H101","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I101","v":1.0922712426266268E-2},{"$f":"'Input_1_(From_MTDS)'!J101","v":1.0922712426266268E-2},{"$f":"'Input_1_(From_MTDS)'!K101","v":12.555374738416486},{"$f":"'Input_1_(From_MTDS)'!L101","v":14.717111020552727},{"$f":"'Input_1_(From_MTDS)'!M101","v":15.09586246786237},{"$f":"'Input_1_(From_MTDS)'!N101","v":12.076242434691531},{"$f":"'Input_1_(From_MTDS)'!O101","v":8.9861227382291453},{"$f":"'Input_1_(From_MTDS)'!P101","v":7.940697554042246},{"$f":"'Input_1_(From_MTDS)'!Q101","v":6.3498973005330512},{"$f":"'Input_1_(From_MTDS)'!R101","v":4.7817636623100404},{"$f":"'Input_1_(From_MTDS)'!S101","v":3.2136300240870286},{"$f":"'Input_1_(From_MTDS)'!T101","v":1.645496385864017},{"$f":"'Input_1_(From_MTDS)'!U101","v":7.7362747641005258E-2},{"$f":"'Input_1_(From_MTDS)'!V101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!W101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!X101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!Y101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!Z101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AA101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AB101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AC101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AD101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AE101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AF101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AG101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AH101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AI101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AJ101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AK101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AL101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AM101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AN101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AO101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AP101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AQ101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AR101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AS101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AT101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AU101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AV101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AW101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AX101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AY101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!AZ101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!BA101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!BB101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!BC101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!BD101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!BE101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!BF101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!BG101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!BH101","v":-2.1755241690505391E-16},{"$f":"'Input_1_(From_MTDS)'!BI101","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BJ101","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BK101","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BL101","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BM101","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BN101","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BO101","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BP101","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BQ101","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BR101","v":-2.7013492792555985E-16}]
[null,null,null,{"$f":"Input_2!$G$22","v":"Bilateral"},{"$f":"'Input_1_(From_MTDS)'!D102","v":"Bilateral_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F102=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E102","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G102","v":"USD_5"},{"$f":"'Input_1_(From_MTDS)'!H102","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I102","v":3.1507863664132663E-2},{"$f":"'Input_1_(From_MTDS)'!J102","v":3.1507863664132663E-2},{"$f":"'Input_1_(From_MTDS)'!K102","v":86.022270133636752},{"$f":"'Input_1_(From_MTDS)'!L102","v":69.396830638965511},{"$f":"'Input_1_(From_MTDS)'!M102","v":51.963991869650897},{"$f":"'Input_1_(From_MTDS)'!N102","v":32.750216424476676},{"$f":"'Input_1_(From_MTDS)'!O102","v":11.478948392933551},{"$f":"'Input_1_(From_MTDS)'!P102","v":4.2806702276775206E-4},{"$f":"'Input_1_(From_MTDS)'!Q102","v":3.385365414640708E-4},{"$f":"'Input_1_(From_MTDS)'!R102","v":2.2569102764271383E-4},{"$f":"'Input_1_(From_MTDS)'!S102","v":1.1284551382135684E-4},{"$f":"'Input_1_(From_MTDS)'!T102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!U102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!V102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!W102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!X102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!Y102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!Z102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AA102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AB102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AC102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AD102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AE102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AF102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AG102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AH102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AI102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AJ102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AK102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AL102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AM102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AN102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AO102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AP102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AQ102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AR102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AS102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AT102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AU102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AV102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AW102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AX102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AY102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!AZ102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!BA102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!BB102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!BC102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!BD102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!BE102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!BF102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!BG102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!BH102","v":-1.6927971354690034E-19},{"$f":"'Input_1_(From_MTDS)'!BI102","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ102","v":0},{"$f":"'Input_1_(From_MTDS)'!BK102","v":0},{"$f":"'Input_1_(From_MTDS)'!BL102","v":0},{"$f":"'Input_1_(From_MTDS)'!BM102","v":0},{"$f":"'Input_1_(From_MTDS)'!BN102","v":0},{"$f":"'Input_1_(From_MTDS)'!BO102","v":0},{"$f":"'Input_1_(From_MTDS)'!BP102","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ102","v":0},{"$f":"'Input_1_(From_MTDS)'!BR102","v":0}]
[null,null,null,{"$f":"Input_2!$G$23","v":"FX Commercial Loan"},{"$f":"'Input_1_(From_MTDS)'!D103","v":"Commercial Bank_Var"},{"$f":"IF('Input_1_(From_MTDS)'!F103=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E103","v":"Var"},{"$f":"'Input_1_(From_MTDS)'!G103","v":"USD_6"},{"$f":"'Input_1_(From_MTDS)'!H103","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I103","v":7.0788366101606701E-2},{"$f":"'Input_1_(From_MTDS)'!J103","v":7.0788366101606701E-2},{"$f":"'Input_1_(From_MTDS)'!K103","v":216.01199622483244},{"$f":"'Input_1_(From_MTDS)'!L103","v":194.55290268887745},{"$f":"'Input_1_(From_MTDS)'!M103","v":152.06210941756382},{"$f":"'Input_1_(From_MTDS)'!N103","v":122.19850982749465},{"$f":"'Input_1_(From_MTDS)'!O103","v":86.034855818224315},{"$f":"'Input_1_(From_MTDS)'!P103","v":62.129666782786451},{"$f":"'Input_1_(From_MTDS)'!Q103","v":31.460571668040771},{"$f":"'Input_1_(From_MTDS)'!R103","v":0},{"$f":"'Input_1_(From_MTDS)'!S103","v":0},{"$f":"'Input_1_(From_MTDS)'!T103","v":0},{"$f":"'Input_1_(From_MTDS)'!U103","v":0},{"$f":"'Input_1_(From_MTDS)'!V103","v":0},{"$f":"'Input_1_(From_MTDS)'!W103","v":0},{"$f":"'Input_1_(From_MTDS)'!X103","v":0},{"$f":"'Input_1_(From_MTDS)'!Y103","v":0},{"$f":"'Input_1_(From_MTDS)'!Z103","v":0},{"$f":"'Input_1_(From_MTDS)'!AA103","v":0},{"$f":"'Input_1_(From_MTDS)'!AB103","v":0},{"$f":"'Input_1_(From_MTDS)'!AC103","v":0},{"$f":"'Input_1_(From_MTDS)'!AD103","v":0},{"$f":"'Input_1_(From_MTDS)'!AE103","v":0},{"$f":"'Input_1_(From_MTDS)'!AF103","v":0},{"$f":"'Input_1_(From_MTDS)'!AG103","v":0},{"$f":"'Input_1_(From_MTDS)'!AH103","v":0},{"$f":"'Input_1_(From_MTDS)'!AI103","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ103","v":0},{"$f":"'Input_1_(From_MTDS)'!AK103","v":0},{"$f":"'Input_1_(From_MTDS)'!AL103","v":0},{"$f":"'Input_1_(From_MTDS)'!AM103","v":0},{"$f":"'Input_1_(From_MTDS)'!AN103","v":0},{"$f":"'Input_1_(From_MTDS)'!AO103","v":0},{"$f":"'Input_1_(From_MTDS)'!AP103","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ103","v":0},{"$f":"'Input_1_(From_MTDS)'!AR103","v":0},{"$f":"'Input_1_(From_MTDS)'!AS103","v":0},{"$f":"'Input_1_(From_MTDS)'!AT103","v":0},{"$f":"'Input_1_(From_MTDS)'!AU103","v":0},{"$f":"'Input_1_(From_MTDS)'!AV103","v":0},{"$f":"'Input_1_(From_MTDS)'!AW103","v":0},{"$f":"'Input_1_(From_MTDS)'!AX103","v":0},{"$f":"'Input_1_(From_MTDS)'!AY103","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ103","v":0},{"$f":"'Input_1_(From_MTDS)'!BA103","v":0},{"$f":"'Input_1_(From_MTDS)'!BB103","v":0},{"$f":"'Input_1_(From_MTDS)'!BC103","v":0},{"$f":"'Input_1_(From_MTDS)'!BD103","v":0},{"$f":"'Input_1_(From_MTDS)'!BE103","v":0},{"$f":"'Input_1_(From_MTDS)'!BF103","v":0},{"$f":"'Input_1_(From_MTDS)'!BG103","v":0},{"$f":"'Input_1_(From_MTDS)'!BH103","v":0},{"$f":"'Input_1_(From_MTDS)'!BI103","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ103","v":0},{"$f":"'Input_1_(From_MTDS)'!BK103","v":0},{"$f":"'Input_1_(From_MTDS)'!BL103","v":0},{"$f":"'Input_1_(From_MTDS)'!BM103","v":0},{"$f":"'Input_1_(From_MTDS)'!BN103","v":0},{"$f":"'Input_1_(From_MTDS)'!BO103","v":0},{"$f":"'Input_1_(From_MTDS)'!BP103","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ103","v":0},{"$f":"'Input_1_(From_MTDS)'!BR103","v":0}]
[null,null,null,{"$f":"Input_2!$G$24","v":0},{"$f":"'Input_1_(From_MTDS)'!D104","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F104=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E104","v":0},{"$f":"'Input_1_(From_MTDS)'!G104","v":"USD_7"},{"$f":"'Input_1_(From_MTDS)'!H104","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I104","v":0},{"$f":"'Input_1_(From_MTDS)'!J104","v":0},{"$f":"'Input_1_(From_MTDS)'!K104","v":0},{"$f":"'Input_1_(From_MTDS)'!L104","v":0},{"$f":"'Input_1_(From_MTDS)'!M104","v":0},{"$f":"'Input_1_(From_MTDS)'!N104","v":0},{"$f":"'Input_1_(From_MTDS)'!O104","v":0},{"$f":"'Input_1_(From_MTDS)'!P104","v":0},{"$f":"'Input_1_(From_MTDS)'!Q104","v":0},{"$f":"'Input_1_(From_MTDS)'!R104","v":0},{"$f":"'Input_1_(From_MTDS)'!S104","v":0},{"$f":"'Input_1_(From_MTDS)'!T104","v":0},{"$f":"'Input_1_(From_MTDS)'!U104","v":0},{"$f":"'Input_1_(From_MTDS)'!V104","v":0},{"$f":"'Input_1_(From_MTDS)'!W104","v":0},{"$f":"'Input_1_(From_MTDS)'!X104","v":0},{"$f":"'Input_1_(From_MTDS)'!Y104","v":0},{"$f":"'Input_1_(From_MTDS)'!Z104","v":0},{"$f":"'Input_1_(From_MTDS)'!AA104","v":0},{"$f":"'Input_1_(From_MTDS)'!AB104","v":0},{"$f":"'Input_1_(From_MTDS)'!AC104","v":0},{"$f":"'Input_1_(From_MTDS)'!AD104","v":0},{"$f":"'Input_1_(From_MTDS)'!AE104","v":0},{"$f":"'Input_1_(From_MTDS)'!AF104","v":0},{"$f":"'Input_1_(From_MTDS)'!AG104","v":0},{"$f":"'Input_1_(From_MTDS)'!AH104","v":0},{"$f":"'Input_1_(From_MTDS)'!AI104","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ104","v":0},{"$f":"'Input_1_(From_MTDS)'!AK104","v":0},{"$f":"'Input_1_(From_MTDS)'!AL104","v":0},{"$f":"'Input_1_(From_MTDS)'!AM104","v":0},{"$f":"'Input_1_(From_MTDS)'!AN104","v":0},{"$f":"'Input_1_(From_MTDS)'!AO104","v":0},{"$f":"'Input_1_(From_MTDS)'!AP104","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ104","v":0},{"$f":"'Input_1_(From_MTDS)'!AR104","v":0},{"$f":"'Input_1_(From_MTDS)'!AS104","v":0},{"$f":"'Input_1_(From_MTDS)'!AT104","v":0},{"$f":"'Input_1_(From_MTDS)'!AU104","v":0},{"$f":"'Input_1_(From_MTDS)'!AV104","v":0},{"$f":"'Input_1_(From_MTDS)'!AW104","v":0},{"$f":"'Input_1_(From_MTDS)'!AX104","v":0},{"$f":"'Input_1_(From_MTDS)'!AY104","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ104","v":0},{"$f":"'Input_1_(From_MTDS)'!BA104","v":0},{"$f":"'Input_1_(From_MTDS)'!BB104","v":0},{"$f":"'Input_1_(From_MTDS)'!BC104","v":0},{"$f":"'Input_1_(From_MTDS)'!BD104","v":0},{"$f":"'Input_1_(From_MTDS)'!BE104","v":0},{"$f":"'Input_1_(From_MTDS)'!BF104","v":0},{"$f":"'Input_1_(From_MTDS)'!BG104","v":0},{"$f":"'Input_1_(From_MTDS)'!BH104","v":0},{"$f":"'Input_1_(From_MTDS)'!BI104","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ104","v":0},{"$f":"'Input_1_(From_MTDS)'!BK104","v":0},{"$f":"'Input_1_(From_MTDS)'!BL104","v":0},{"$f":"'Input_1_(From_MTDS)'!BM104","v":0},{"$f":"'Input_1_(From_MTDS)'!BN104","v":0},{"$f":"'Input_1_(From_MTDS)'!BO104","v":0},{"$f":"'Input_1_(From_MTDS)'!BP104","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ104","v":0},{"$f":"'Input_1_(From_MTDS)'!BR104","v":0}]
[null,null,null,{"$f":"Input_2!$G$25","v":0},{"$f":"'Input_1_(From_MTDS)'!D105","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F105=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E105","v":0},{"$f":"'Input_1_(From_MTDS)'!G105","v":"USD_8"},{"$f":"'Input_1_(From_MTDS)'!H105","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I105","v":0},{"$f":"'Input_1_(From_MTDS)'!J105","v":0},{"$f":"'Input_1_(From_MTDS)'!K105","v":0},{"$f":"'Input_1_(From_MTDS)'!L105","v":0},{"$f":"'Input_1_(From_MTDS)'!M105","v":0},{"$f":"'Input_1_(From_MTDS)'!N105","v":0},{"$f":"'Input_1_(From_MTDS)'!O105","v":0},{"$f":"'Input_1_(From_MTDS)'!P105","v":0},{"$f":"'Input_1_(From_MTDS)'!Q105","v":0},{"$f":"'Input_1_(From_MTDS)'!R105","v":0},{"$f":"'Input_1_(From_MTDS)'!S105","v":0},{"$f":"'Input_1_(From_MTDS)'!T105","v":0},{"$f":"'Input_1_(From_MTDS)'!U105","v":0},{"$f":"'Input_1_(From_MTDS)'!V105","v":0},{"$f":"'Input_1_(From_MTDS)'!W105","v":0},{"$f":"'Input_1_(From_MTDS)'!X105","v":0},{"$f":"'Input_1_(From_MTDS)'!Y105","v":0},{"$f":"'Input_1_(From_MTDS)'!Z105","v":0},{"$f":"'Input_1_(From_MTDS)'!AA105","v":0},{"$f":"'Input_1_(From_MTDS)'!AB105","v":0},{"$f":"'Input_1_(From_MTDS)'!AC105","v":0},{"$f":"'Input_1_(From_MTDS)'!AD105","v":0},{"$f":"'Input_1_(From_MTDS)'!AE105","v":0},{"$f":"'Input_1_(From_MTDS)'!AF105","v":0},{"$f":"'Input_1_(From_MTDS)'!AG105","v":0},{"$f":"'Input_1_(From_MTDS)'!AH105","v":0},{"$f":"'Input_1_(From_MTDS)'!AI105","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ105","v":0},{"$f":"'Input_1_(From_MTDS)'!AK105","v":0},{"$f":"'Input_1_(From_MTDS)'!AL105","v":0},{"$f":"'Input_1_(From_MTDS)'!AM105","v":0},{"$f":"'Input_1_(From_MTDS)'!AN105","v":0},{"$f":"'Input_1_(From_MTDS)'!AO105","v":0},{"$f":"'Input_1_(From_MTDS)'!AP105","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ105","v":0},{"$f":"'Input_1_(From_MTDS)'!AR105","v":0},{"$f":"'Input_1_(From_MTDS)'!AS105","v":0},{"$f":"'Input_1_(From_MTDS)'!AT105","v":0},{"$f":"'Input_1_(From_MTDS)'!AU105","v":0},{"$f":"'Input_1_(From_MTDS)'!AV105","v":0},{"$f":"'Input_1_(From_MTDS)'!AW105","v":0},{"$f":"'Input_1_(From_MTDS)'!AX105","v":0},{"$f":"'Input_1_(From_MTDS)'!AY105","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ105","v":0},{"$f":"'Input_1_(From_MTDS)'!BA105","v":0},{"$f":"'Input_1_(From_MTDS)'!BB105","v":0},{"$f":"'Input_1_(From_MTDS)'!BC105","v":0},{"$f":"'Input_1_(From_MTDS)'!BD105","v":0},{"$f":"'Input_1_(From_MTDS)'!BE105","v":0},{"$f":"'Input_1_(From_MTDS)'!BF105","v":0},{"$f":"'Input_1_(From_MTDS)'!BG105","v":0},{"$f":"'Input_1_(From_MTDS)'!BH105","v":0},{"$f":"'Input_1_(From_MTDS)'!BI105","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ105","v":0},{"$f":"'Input_1_(From_MTDS)'!BK105","v":0},{"$f":"'Input_1_(From_MTDS)'!BL105","v":0},{"$f":"'Input_1_(From_MTDS)'!BM105","v":0},{"$f":"'Input_1_(From_MTDS)'!BN105","v":0},{"$f":"'Input_1_(From_MTDS)'!BO105","v":0},{"$f":"'Input_1_(From_MTDS)'!BP105","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ105","v":0},{"$f":"'Input_1_(From_MTDS)'!BR105","v":0}]
[null,null,null,{"$f":"Input_2!$G$26","v":0},{"$f":"'Input_1_(From_MTDS)'!D106","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F106=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E106","v":0},{"$f":"'Input_1_(From_MTDS)'!G106","v":"USD_9"},{"$f":"'Input_1_(From_MTDS)'!H106","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I106","v":0},{"$f":"'Input_1_(From_MTDS)'!J106","v":0},{"$f":"'Input_1_(From_MTDS)'!K106","v":0},{"$f":"'Input_1_(From_MTDS)'!L106","v":0},{"$f":"'Input_1_(From_MTDS)'!M106","v":0},{"$f":"'Input_1_(From_MTDS)'!N106","v":0},{"$f":"'Input_1_(From_MTDS)'!O106","v":0},{"$f":"'Input_1_(From_MTDS)'!P106","v":0},{"$f":"'Input_1_(From_MTDS)'!Q106","v":0},{"$f":"'Input_1_(From_MTDS)'!R106","v":0},{"$f":"'Input_1_(From_MTDS)'!S106","v":0},{"$f":"'Input_1_(From_MTDS)'!T106","v":0},{"$f":"'Input_1_(From_MTDS)'!U106","v":0},{"$f":"'Input_1_(From_MTDS)'!V106","v":0},{"$f":"'Input_1_(From_MTDS)'!W106","v":0},{"$f":"'Input_1_(From_MTDS)'!X106","v":0},{"$f":"'Input_1_(From_MTDS)'!Y106","v":0},{"$f":"'Input_1_(From_MTDS)'!Z106","v":0},{"$f":"'Input_1_(From_MTDS)'!AA106","v":0},{"$f":"'Input_1_(From_MTDS)'!AB106","v":0},{"$f":"'Input_1_(From_MTDS)'!AC106","v":0},{"$f":"'Input_1_(From_MTDS)'!AD106","v":0},{"$f":"'Input_1_(From_MTDS)'!AE106","v":0},{"$f":"'Input_1_(From_MTDS)'!AF106","v":0},{"$f":"'Input_1_(From_MTDS)'!AG106","v":0},{"$f":"'Input_1_(From_MTDS)'!AH106","v":0},{"$f":"'Input_1_(From_MTDS)'!AI106","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ106","v":0},{"$f":"'Input_1_(From_MTDS)'!AK106","v":0},{"$f":"'Input_1_(From_MTDS)'!AL106","v":0},{"$f":"'Input_1_(From_MTDS)'!AM106","v":0},{"$f":"'Input_1_(From_MTDS)'!AN106","v":0},{"$f":"'Input_1_(From_MTDS)'!AO106","v":0},{"$f":"'Input_1_(From_MTDS)'!AP106","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ106","v":0},{"$f":"'Input_1_(From_MTDS)'!AR106","v":0},{"$f":"'Input_1_(From_MTDS)'!AS106","v":0},{"$f":"'Input_1_(From_MTDS)'!AT106","v":0},{"$f":"'Input_1_(From_MTDS)'!AU106","v":0},{"$f":"'Input_1_(From_MTDS)'!AV106","v":0},{"$f":"'Input_1_(From_MTDS)'!AW106","v":0},{"$f":"'Input_1_(From_MTDS)'!AX106","v":0},{"$f":"'Input_1_(From_MTDS)'!AY106","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ106","v":0},{"$f":"'Input_1_(From_MTDS)'!BA106","v":0},{"$f":"'Input_1_(From_MTDS)'!BB106","v":0},{"$f":"'Input_1_(From_MTDS)'!BC106","v":0},{"$f":"'Input_1_(From_MTDS)'!BD106","v":0},{"$f":"'Input_1_(From_MTDS)'!BE106","v":0},{"$f":"'Input_1_(From_MTDS)'!BF106","v":0},{"$f":"'Input_1_(From_MTDS)'!BG106","v":0},{"$f":"'Input_1_(From_MTDS)'!BH106","v":0},{"$f":"'Input_1_(From_MTDS)'!BI106","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ106","v":0},{"$f":"'Input_1_(From_MTDS)'!BK106","v":0},{"$f":"'Input_1_(From_MTDS)'!BL106","v":0},{"$f":"'Input_1_(From_MTDS)'!BM106","v":0},{"$f":"'Input_1_(From_MTDS)'!BN106","v":0},{"$f":"'Input_1_(From_MTDS)'!BO106","v":0},{"$f":"'Input_1_(From_MTDS)'!BP106","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ106","v":0},{"$f":"'Input_1_(From_MTDS)'!BR106","v":0}]
[null,null,null,{"$f":"Input_2!$G$27","v":0},{"$f":"'Input_1_(From_MTDS)'!D107","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F107=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!E107","v":0},{"$f":"'Input_1_(From_MTDS)'!G107","v":"USD_10"},{"$f":"'Input_1_(From_MTDS)'!H107","v":"USD"},{"$f":"'Input_1_(From_MTDS)'!I107","v":0},{"$f":"'Input_1_(From_MTDS)'!J107","v":0},{"$f":"'Input_1_(From_MTDS)'!K107","v":0},{"$f":"'Input_1_(From_MTDS)'!L107","v":0},{"$f":"'Input_1_(From_MTDS)'!M107","v":0},{"$f":"'Input_1_(From_MTDS)'!N107","v":0},{"$f":"'Input_1_(From_MTDS)'!O107","v":0},{"$f":"'Input_1_(From_MTDS)'!P107","v":0},{"$f":"'Input_1_(From_MTDS)'!Q107","v":0},{"$f":"'Input_1_(From_MTDS)'!R107","v":0},{"$f":"'Input_1_(From_MTDS)'!S107","v":0},{"$f":"'Input_1_(From_MTDS)'!T107","v":0},{"$f":"'Input_1_(From_MTDS)'!U107","v":0},{"$f":"'Input_1_(From_MTDS)'!V107","v":0},{"$f":"'Input_1_(From_MTDS)'!W107","v":0},{"$f":"'Input_1_(From_MTDS)'!X107","v":0},{"$f":"'Input_1_(From_MTDS)'!Y107","v":0},{"$f":"'Input_1_(From_MTDS)'!Z107","v":0},{"$f":"'Input_1_(From_MTDS)'!AA107","v":0},{"$f":"'Input_1_(From_MTDS)'!AB107","v":0},{"$f":"'Input_1_(From_MTDS)'!AC107","v":0},{"$f":"'Input_1_(From_MTDS)'!AD107","v":0},{"$f":"'Input_1_(From_MTDS)'!AE107","v":0},{"$f":"'Input_1_(From_MTDS)'!AF107","v":0},{"$f":"'Input_1_(From_MTDS)'!AG107","v":0},{"$f":"'Input_1_(From_MTDS)'!AH107","v":0},{"$f":"'Input_1_(From_MTDS)'!AI107","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ107","v":0},{"$f":"'Input_1_(From_MTDS)'!AK107","v":0},{"$f":"'Input_1_(From_MTDS)'!AL107","v":0},{"$f":"'Input_1_(From_MTDS)'!AM107","v":0},{"$f":"'Input_1_(From_MTDS)'!AN107","v":0},{"$f":"'Input_1_(From_MTDS)'!AO107","v":0},{"$f":"'Input_1_(From_MTDS)'!AP107","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ107","v":0},{"$f":"'Input_1_(From_MTDS)'!AR107","v":0},{"$f":"'Input_1_(From_MTDS)'!AS107","v":0},{"$f":"'Input_1_(From_MTDS)'!AT107","v":0},{"$f":"'Input_1_(From_MTDS)'!AU107","v":0},{"$f":"'Input_1_(From_MTDS)'!AV107","v":0},{"$f":"'Input_1_(From_MTDS)'!AW107","v":0},{"$f":"'Input_1_(From_MTDS)'!AX107","v":0},{"$f":"'Input_1_(From_MTDS)'!AY107","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ107","v":0},{"$f":"'Input_1_(From_MTDS)'!BA107","v":0},{"$f":"'Input_1_(From_MTDS)'!BB107","v":0},{"$f":"'Input_1_(From_MTDS)'!BC107","v":0},{"$f":"'Input_1_(From_MTDS)'!BD107","v":0},{"$f":"'Input_1_(From_MTDS)'!BE107","v":0},{"$f":"'Input_1_(From_MTDS)'!BF107","v":0},{"$f":"'Input_1_(From_MTDS)'!BG107","v":0},{"$f":"'Input_1_(From_MTDS)'!BH107","v":0},{"$f":"'Input_1_(From_MTDS)'!BI107","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ107","v":0},{"$f":"'Input_1_(From_MTDS)'!BK107","v":0},{"$f":"'Input_1_(From_MTDS)'!BL107","v":0},{"$f":"'Input_1_(From_MTDS)'!BM107","v":0},{"$f":"'Input_1_(From_MTDS)'!BN107","v":0},{"$f":"'Input_1_(From_MTDS)'!BO107","v":0},{"$f":"'Input_1_(From_MTDS)'!BP107","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ107","v":0},{"$f":"'Input_1_(From_MTDS)'!BR107","v":0}]
[null,null,null,{"$f":"Input_2!$G$28","v":"T-bills"},{"$f":"'Input_1_(From_MTDS)'!D108","v":"T-Bills_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F108=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E108","v":"T-bills"},{"$f":"'Input_1_(From_MTDS)'!G108","v":"UTP_11"},{"$f":"'Input_1_(From_MTDS)'!H108","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I108","v":""},{"$f":"'Input_1_(From_MTDS)'!J108","v":0.13},{"$f":"'Input_1_(From_MTDS)'!K108","v":498.06960800999997},{"$f":"'Input_1_(From_MTDS)'!L108","v":0},{"$f":"'Input_1_(From_MTDS)'!M108","v":0},{"$f":"'Input_1_(From_MTDS)'!N108","v":0},{"$f":"'Input_1_(From_MTDS)'!O108","v":0},{"$f":"'Input_1_(From_MTDS)'!P108","v":0},{"$f":"'Input_1_(From_MTDS)'!Q108","v":0},{"$f":"'Input_1_(From_MTDS)'!R108","v":0},{"$f":"'Input_1_(From_MTDS)'!S108","v":0},{"$f":"'Input_1_(From_MTDS)'!T108","v":0},{"$f":"'Input_1_(From_MTDS)'!U108","v":0},{"$f":"'Input_1_(From_MTDS)'!V108","v":0},{"$f":"'Input_1_(From_MTDS)'!W108","v":0},{"$f":"'Input_1_(From_MTDS)'!X108","v":0},{"$f":"'Input_1_(From_MTDS)'!Y108","v":0},{"$f":"'Input_1_(From_MTDS)'!Z108","v":0},{"$f":"'Input_1_(From_MTDS)'!AA108","v":0},{"$f":"'Input_1_(From_MTDS)'!AB108","v":0},{"$f":"'Input_1_(From_MTDS)'!AC108","v":0},{"$f":"'Input_1_(From_MTDS)'!AD108","v":0},{"$f":"'Input_1_(From_MTDS)'!AE108","v":0},{"$f":"'Input_1_(From_MTDS)'!AF108","v":0},{"$f":"'Input_1_(From_MTDS)'!AG108","v":0},{"$f":"'Input_1_(From_MTDS)'!AH108","v":0},{"$f":"'Input_1_(From_MTDS)'!AI108","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ108","v":0},{"$f":"'Input_1_(From_MTDS)'!AK108","v":0},{"$f":"'Input_1_(From_MTDS)'!AL108","v":0},{"$f":"'Input_1_(From_MTDS)'!AM108","v":0},{"$f":"'Input_1_(From_MTDS)'!AN108","v":0},{"$f":"'Input_1_(From_MTDS)'!AO108","v":0},{"$f":"'Input_1_(From_MTDS)'!AP108","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ108","v":0},{"$f":"'Input_1_(From_MTDS)'!AR108","v":0},{"$f":"'Input_1_(From_MTDS)'!AS108","v":0},{"$f":"'Input_1_(From_MTDS)'!AT108","v":0},{"$f":"'Input_1_(From_MTDS)'!AU108","v":0},{"$f":"'Input_1_(From_MTDS)'!AV108","v":0},{"$f":"'Input_1_(From_MTDS)'!AW108","v":0},{"$f":"'Input_1_(From_MTDS)'!AX108","v":0},{"$f":"'Input_1_(From_MTDS)'!AY108","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ108","v":0},{"$f":"'Input_1_(From_MTDS)'!BA108","v":0},{"$f":"'Input_1_(From_MTDS)'!BB108","v":0},{"$f":"'Input_1_(From_MTDS)'!BC108","v":0},{"$f":"'Input_1_(From_MTDS)'!BD108","v":0},{"$f":"'Input_1_(From_MTDS)'!BE108","v":0},{"$f":"'Input_1_(From_MTDS)'!BF108","v":0},{"$f":"'Input_1_(From_MTDS)'!BG108","v":0},{"$f":"'Input_1_(From_MTDS)'!BH108","v":0},{"$f":"'Input_1_(From_MTDS)'!BI108","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ108","v":0},{"$f":"'Input_1_(From_MTDS)'!BK108","v":0},{"$f":"'Input_1_(From_MTDS)'!BL108","v":0},{"$f":"'Input_1_(From_MTDS)'!BM108","v":0},{"$f":"'Input_1_(From_MTDS)'!BN108","v":0},{"$f":"'Input_1_(From_MTDS)'!BO108","v":0},{"$f":"'Input_1_(From_MTDS)'!BP108","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ108","v":0},{"$f":"'Input_1_(From_MTDS)'!BR108","v":0}]
[null,null,null,{"$f":"Input_2!$G$29","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!D109","v":"T-Bonds 3 YR_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F109=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E109","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G109","v":"UTP_12"},{"$f":"'Input_1_(From_MTDS)'!H109","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I109","v":""},{"$f":"'Input_1_(From_MTDS)'!J109","v":0.13933161199154867},{"$f":"'Input_1_(From_MTDS)'!K109","v":31.44551186},{"$f":"'Input_1_(From_MTDS)'!L109","v":31.44551186},{"$f":"'Input_1_(From_MTDS)'!M109","v":17.79510346},{"$f":"'Input_1_(From_MTDS)'!N109","v":0},{"$f":"'Input_1_(From_MTDS)'!O109","v":0},{"$f":"'Input_1_(From_MTDS)'!P109","v":0},{"$f":"'Input_1_(From_MTDS)'!Q109","v":0},{"$f":"'Input_1_(From_MTDS)'!R109","v":0},{"$f":"'Input_1_(From_MTDS)'!S109","v":0},{"$f":"'Input_1_(From_MTDS)'!T109","v":0},{"$f":"'Input_1_(From_MTDS)'!U109","v":0},{"$f":"'Input_1_(From_MTDS)'!V109","v":0},{"$f":"'Input_1_(From_MTDS)'!W109","v":0},{"$f":"'Input_1_(From_MTDS)'!X109","v":0},{"$f":"'Input_1_(From_MTDS)'!Y109","v":0},{"$f":"'Input_1_(From_MTDS)'!Z109","v":0},{"$f":"'Input_1_(From_MTDS)'!AA109","v":0},{"$f":"'Input_1_(From_MTDS)'!AB109","v":0},{"$f":"'Input_1_(From_MTDS)'!AC109","v":0},{"$f":"'Input_1_(From_MTDS)'!AD109","v":0},{"$f":"'Input_1_(From_MTDS)'!AE109","v":0},{"$f":"'Input_1_(From_MTDS)'!AF109","v":0},{"$f":"'Input_1_(From_MTDS)'!AG109","v":0},{"$f":"'Input_1_(From_MTDS)'!AH109","v":0},{"$f":"'Input_1_(From_MTDS)'!AI109","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ109","v":0},{"$f":"'Input_1_(From_MTDS)'!AK109","v":0},{"$f":"'Input_1_(From_MTDS)'!AL109","v":0},{"$f":"'Input_1_(From_MTDS)'!AM109","v":0},{"$f":"'Input_1_(From_MTDS)'!AN109","v":0},{"$f":"'Input_1_(From_MTDS)'!AO109","v":0},{"$f":"'Input_1_(From_MTDS)'!AP109","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ109","v":0},{"$f":"'Input_1_(From_MTDS)'!AR109","v":0},{"$f":"'Input_1_(From_MTDS)'!AS109","v":0},{"$f":"'Input_1_(From_MTDS)'!AT109","v":0},{"$f":"'Input_1_(From_MTDS)'!AU109","v":0},{"$f":"'Input_1_(From_MTDS)'!AV109","v":0},{"$f":"'Input_1_(From_MTDS)'!AW109","v":0},{"$f":"'Input_1_(From_MTDS)'!AX109","v":0},{"$f":"'Input_1_(From_MTDS)'!AY109","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ109","v":0},{"$f":"'Input_1_(From_MTDS)'!BA109","v":0},{"$f":"'Input_1_(From_MTDS)'!BB109","v":0},{"$f":"'Input_1_(From_MTDS)'!BC109","v":0},{"$f":"'Input_1_(From_MTDS)'!BD109","v":0},{"$f":"'Input_1_(From_MTDS)'!BE109","v":0},{"$f":"'Input_1_(From_MTDS)'!BF109","v":0},{"$f":"'Input_1_(From_MTDS)'!BG109","v":0},{"$f":"'Input_1_(From_MTDS)'!BH109","v":0},{"$f":"'Input_1_(From_MTDS)'!BI109","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ109","v":0},{"$f":"'Input_1_(From_MTDS)'!BK109","v":0},{"$f":"'Input_1_(From_MTDS)'!BL109","v":0},{"$f":"'Input_1_(From_MTDS)'!BM109","v":0},{"$f":"'Input_1_(From_MTDS)'!BN109","v":0},{"$f":"'Input_1_(From_MTDS)'!BO109","v":0},{"$f":"'Input_1_(From_MTDS)'!BP109","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ109","v":0},{"$f":"'Input_1_(From_MTDS)'!BR109","v":0}]
[null,null,null,{"$f":"Input_2!$G$30","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!D110","v":"T-Bonds 5 YR_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F110=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E110","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G110","v":"UTP_13"},{"$f":"'Input_1_(From_MTDS)'!H110","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I110","v":""},{"$f":"'Input_1_(From_MTDS)'!J110","v":0.15075383749445118},{"$f":"'Input_1_(From_MTDS)'!K110","v":767.36065235499984},{"$f":"'Input_1_(From_MTDS)'!L110","v":767.36065235499984},{"$f":"'Input_1_(From_MTDS)'!M110","v":767.36065235499984},{"$f":"'Input_1_(From_MTDS)'!N110","v":767.36065235499984},{"$f":"'Input_1_(From_MTDS)'!O110","v":767.36065235499984},{"$f":"'Input_1_(From_MTDS)'!P110","v":391.214685659},{"$f":"'Input_1_(From_MTDS)'!Q110","v":391.214685659},{"$f":"'Input_1_(From_MTDS)'!R110","v":0},{"$f":"'Input_1_(From_MTDS)'!S110","v":0},{"$f":"'Input_1_(From_MTDS)'!T110","v":0},{"$f":"'Input_1_(From_MTDS)'!U110","v":0},{"$f":"'Input_1_(From_MTDS)'!V110","v":0},{"$f":"'Input_1_(From_MTDS)'!W110","v":0},{"$f":"'Input_1_(From_MTDS)'!X110","v":0},{"$f":"'Input_1_(From_MTDS)'!Y110","v":0},{"$f":"'Input_1_(From_MTDS)'!Z110","v":0},{"$f":"'Input_1_(From_MTDS)'!AA110","v":0},{"$f":"'Input_1_(From_MTDS)'!AB110","v":0},{"$f":"'Input_1_(From_MTDS)'!AC110","v":0},{"$f":"'Input_1_(From_MTDS)'!AD110","v":0},{"$f":"'Input_1_(From_MTDS)'!AE110","v":0},{"$f":"'Input_1_(From_MTDS)'!AF110","v":0},{"$f":"'Input_1_(From_MTDS)'!AG110","v":0},{"$f":"'Input_1_(From_MTDS)'!AH110","v":0},{"$f":"'Input_1_(From_MTDS)'!AI110","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ110","v":0},{"$f":"'Input_1_(From_MTDS)'!AK110","v":0},{"$f":"'Input_1_(From_MTDS)'!AL110","v":0},{"$f":"'Input_1_(From_MTDS)'!AM110","v":0},{"$f":"'Input_1_(From_MTDS)'!AN110","v":0},{"$f":"'Input_1_(From_MTDS)'!AO110","v":0},{"$f":"'Input_1_(From_MTDS)'!AP110","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ110","v":0},{"$f":"'Input_1_(From_MTDS)'!AR110","v":0},{"$f":"'Input_1_(From_MTDS)'!AS110","v":0},{"$f":"'Input_1_(From_MTDS)'!AT110","v":0},{"$f":"'Input_1_(From_MTDS)'!AU110","v":0},{"$f":"'Input_1_(From_MTDS)'!AV110","v":0},{"$f":"'Input_1_(From_MTDS)'!AW110","v":0},{"$f":"'Input_1_(From_MTDS)'!AX110","v":0},{"$f":"'Input_1_(From_MTDS)'!AY110","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ110","v":0},{"$f":"'Input_1_(From_MTDS)'!BA110","v":0},{"$f":"'Input_1_(From_MTDS)'!BB110","v":0},{"$f":"'Input_1_(From_MTDS)'!BC110","v":0},{"$f":"'Input_1_(From_MTDS)'!BD110","v":0},{"$f":"'Input_1_(From_MTDS)'!BE110","v":0},{"$f":"'Input_1_(From_MTDS)'!BF110","v":0},{"$f":"'Input_1_(From_MTDS)'!BG110","v":0},{"$f":"'Input_1_(From_MTDS)'!BH110","v":0},{"$f":"'Input_1_(From_MTDS)'!BI110","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ110","v":0},{"$f":"'Input_1_(From_MTDS)'!BK110","v":0},{"$f":"'Input_1_(From_MTDS)'!BL110","v":0},{"$f":"'Input_1_(From_MTDS)'!BM110","v":0},{"$f":"'Input_1_(From_MTDS)'!BN110","v":0},{"$f":"'Input_1_(From_MTDS)'!BO110","v":0},{"$f":"'Input_1_(From_MTDS)'!BP110","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ110","v":0},{"$f":"'Input_1_(From_MTDS)'!BR110","v":0}]
[null,null,null,{"$f":"Input_2!$G$31","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!D111","v":"T-Bonds 10 YR_Fixed"},{"$f":"IF('Input_1_(From_MTDS)'!F111=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E111","v":"Fix"},{"$f":"'Input_1_(From_MTDS)'!G111","v":"UTP_14"},{"$f":"'Input_1_(From_MTDS)'!H111","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I111","v":""},{"$f":"'Input_1_(From_MTDS)'!J111","v":0.16500000000000001},{"$f":"'Input_1_(From_MTDS)'!K111","v":97.630499999999998},{"$f":"'Input_1_(From_MTDS)'!L111","v":97.630499999999998},{"$f":"'Input_1_(From_MTDS)'!M111","v":97.630499999999998},{"$f":"'Input_1_(From_MTDS)'!N111","v":97.630499999999998},{"$f":"'Input_1_(From_MTDS)'!O111","v":97.630499999999998},{"$f":"'Input_1_(From_MTDS)'!P111","v":97.630499999999998},{"$f":"'Input_1_(From_MTDS)'!Q111","v":97.630499999999998},{"$f":"'Input_1_(From_MTDS)'!R111","v":97.630499999999998},{"$f":"'Input_1_(From_MTDS)'!S111","v":97.630499999999998},{"$f":"'Input_1_(From_MTDS)'!T111","v":97.630499999999998},{"$f":"'Input_1_(From_MTDS)'!U111","v":0},{"$f":"'Input_1_(From_MTDS)'!V111","v":0},{"$f":"'Input_1_(From_MTDS)'!W111","v":0},{"$f":"'Input_1_(From_MTDS)'!X111","v":0},{"$f":"'Input_1_(From_MTDS)'!Y111","v":0},{"$f":"'Input_1_(From_MTDS)'!Z111","v":0},{"$f":"'Input_1_(From_MTDS)'!AA111","v":0},{"$f":"'Input_1_(From_MTDS)'!AB111","v":0},{"$f":"'Input_1_(From_MTDS)'!AC111","v":0},{"$f":"'Input_1_(From_MTDS)'!AD111","v":0},{"$f":"'Input_1_(From_MTDS)'!AE111","v":0},{"$f":"'Input_1_(From_MTDS)'!AF111","v":0},{"$f":"'Input_1_(From_MTDS)'!AG111","v":0},{"$f":"'Input_1_(From_MTDS)'!AH111","v":0},{"$f":"'Input_1_(From_MTDS)'!AI111","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ111","v":0},{"$f":"'Input_1_(From_MTDS)'!AK111","v":0},{"$f":"'Input_1_(From_MTDS)'!AL111","v":0},{"$f":"'Input_1_(From_MTDS)'!AM111","v":0},{"$f":"'Input_1_(From_MTDS)'!AN111","v":0},{"$f":"'Input_1_(From_MTDS)'!AO111","v":0},{"$f":"'Input_1_(From_MTDS)'!AP111","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ111","v":0},{"$f":"'Input_1_(From_MTDS)'!AR111","v":0},{"$f":"'Input_1_(From_MTDS)'!AS111","v":0},{"$f":"'Input_1_(From_MTDS)'!AT111","v":0},{"$f":"'Input_1_(From_MTDS)'!AU111","v":0},{"$f":"'Input_1_(From_MTDS)'!AV111","v":0},{"$f":"'Input_1_(From_MTDS)'!AW111","v":0},{"$f":"'Input_1_(From_MTDS)'!AX111","v":0},{"$f":"'Input_1_(From_MTDS)'!AY111","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ111","v":0},{"$f":"'Input_1_(From_MTDS)'!BA111","v":0},{"$f":"'Input_1_(From_MTDS)'!BB111","v":0},{"$f":"'Input_1_(From_MTDS)'!BC111","v":0},{"$f":"'Input_1_(From_MTDS)'!BD111","v":0},{"$f":"'Input_1_(From_MTDS)'!BE111","v":0},{"$f":"'Input_1_(From_MTDS)'!BF111","v":0},{"$f":"'Input_1_(From_MTDS)'!BG111","v":0},{"$f":"'Input_1_(From_MTDS)'!BH111","v":0},{"$f":"'Input_1_(From_MTDS)'!BI111","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ111","v":0},{"$f":"'Input_1_(From_MTDS)'!BK111","v":0},{"$f":"'Input_1_(From_MTDS)'!BL111","v":0},{"$f":"'Input_1_(From_MTDS)'!BM111","v":0},{"$f":"'Input_1_(From_MTDS)'!BN111","v":0},{"$f":"'Input_1_(From_MTDS)'!BO111","v":0},{"$f":"'Input_1_(From_MTDS)'!BP111","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ111","v":0},{"$f":"'Input_1_(From_MTDS)'!BR111","v":0}]
[null,null,null,{"$f":"Input_2!$G$32","v":0},{"$f":"'Input_1_(From_MTDS)'!D112","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F112=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E112","v":0},{"$f":"'Input_1_(From_MTDS)'!G112","v":"UTP_15"},{"$f":"'Input_1_(From_MTDS)'!H112","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I112","v":""},{"$f":"'Input_1_(From_MTDS)'!J112","v":0},{"$f":"'Input_1_(From_MTDS)'!K112","v":0},{"$f":"'Input_1_(From_MTDS)'!L112","v":0},{"$f":"'Input_1_(From_MTDS)'!M112","v":0},{"$f":"'Input_1_(From_MTDS)'!N112","v":0},{"$f":"'Input_1_(From_MTDS)'!O112","v":0},{"$f":"'Input_1_(From_MTDS)'!P112","v":0},{"$f":"'Input_1_(From_MTDS)'!Q112","v":0},{"$f":"'Input_1_(From_MTDS)'!R112","v":0},{"$f":"'Input_1_(From_MTDS)'!S112","v":0},{"$f":"'Input_1_(From_MTDS)'!T112","v":0},{"$f":"'Input_1_(From_MTDS)'!U112","v":0},{"$f":"'Input_1_(From_MTDS)'!V112","v":0},{"$f":"'Input_1_(From_MTDS)'!W112","v":0},{"$f":"'Input_1_(From_MTDS)'!X112","v":0},{"$f":"'Input_1_(From_MTDS)'!Y112","v":0},{"$f":"'Input_1_(From_MTDS)'!Z112","v":0},{"$f":"'Input_1_(From_MTDS)'!AA112","v":0},{"$f":"'Input_1_(From_MTDS)'!AB112","v":0},{"$f":"'Input_1_(From_MTDS)'!AC112","v":0},{"$f":"'Input_1_(From_MTDS)'!AD112","v":0},{"$f":"'Input_1_(From_MTDS)'!AE112","v":0},{"$f":"'Input_1_(From_MTDS)'!AF112","v":0},{"$f":"'Input_1_(From_MTDS)'!AG112","v":0},{"$f":"'Input_1_(From_MTDS)'!AH112","v":0},{"$f":"'Input_1_(From_MTDS)'!AI112","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ112","v":0},{"$f":"'Input_1_(From_MTDS)'!AK112","v":0},{"$f":"'Input_1_(From_MTDS)'!AL112","v":0},{"$f":"'Input_1_(From_MTDS)'!AM112","v":0},{"$f":"'Input_1_(From_MTDS)'!AN112","v":0},{"$f":"'Input_1_(From_MTDS)'!AO112","v":0},{"$f":"'Input_1_(From_MTDS)'!AP112","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ112","v":0},{"$f":"'Input_1_(From_MTDS)'!AR112","v":0},{"$f":"'Input_1_(From_MTDS)'!AS112","v":0},{"$f":"'Input_1_(From_MTDS)'!AT112","v":0},{"$f":"'Input_1_(From_MTDS)'!AU112","v":0},{"$f":"'Input_1_(From_MTDS)'!AV112","v":0},{"$f":"'Input_1_(From_MTDS)'!AW112","v":0},{"$f":"'Input_1_(From_MTDS)'!AX112","v":0},{"$f":"'Input_1_(From_MTDS)'!AY112","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ112","v":0},{"$f":"'Input_1_(From_MTDS)'!BA112","v":0},{"$f":"'Input_1_(From_MTDS)'!BB112","v":0},{"$f":"'Input_1_(From_MTDS)'!BC112","v":0},{"$f":"'Input_1_(From_MTDS)'!BD112","v":0},{"$f":"'Input_1_(From_MTDS)'!BE112","v":0},{"$f":"'Input_1_(From_MTDS)'!BF112","v":0},{"$f":"'Input_1_(From_MTDS)'!BG112","v":0},{"$f":"'Input_1_(From_MTDS)'!BH112","v":0},{"$f":"'Input_1_(From_MTDS)'!BI112","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ112","v":0},{"$f":"'Input_1_(From_MTDS)'!BK112","v":0},{"$f":"'Input_1_(From_MTDS)'!BL112","v":0},{"$f":"'Input_1_(From_MTDS)'!BM112","v":0},{"$f":"'Input_1_(From_MTDS)'!BN112","v":0},{"$f":"'Input_1_(From_MTDS)'!BO112","v":0},{"$f":"'Input_1_(From_MTDS)'!BP112","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ112","v":0},{"$f":"'Input_1_(From_MTDS)'!BR112","v":0}]
[null,null,null,{"$f":"Input_2!$G$33","v":0},{"$f":"'Input_1_(From_MTDS)'!D113","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F113=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E113","v":0},{"$f":"'Input_1_(From_MTDS)'!G113","v":"UTP_16"},{"$f":"'Input_1_(From_MTDS)'!H113","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I113","v":0},{"$f":"'Input_1_(From_MTDS)'!J113","v":0},{"$f":"'Input_1_(From_MTDS)'!K113","v":0},{"$f":"'Input_1_(From_MTDS)'!L113","v":0},{"$f":"'Input_1_(From_MTDS)'!M113","v":0},{"$f":"'Input_1_(From_MTDS)'!N113","v":0},{"$f":"'Input_1_(From_MTDS)'!O113","v":0},{"$f":"'Input_1_(From_MTDS)'!P113","v":0},{"$f":"'Input_1_(From_MTDS)'!Q113","v":0},{"$f":"'Input_1_(From_MTDS)'!R113","v":0},{"$f":"'Input_1_(From_MTDS)'!S113","v":0},{"$f":"'Input_1_(From_MTDS)'!T113","v":0},{"$f":"'Input_1_(From_MTDS)'!U113","v":0},{"$f":"'Input_1_(From_MTDS)'!V113","v":0},{"$f":"'Input_1_(From_MTDS)'!W113","v":0},{"$f":"'Input_1_(From_MTDS)'!X113","v":0},{"$f":"'Input_1_(From_MTDS)'!Y113","v":0},{"$f":"'Input_1_(From_MTDS)'!Z113","v":0},{"$f":"'Input_1_(From_MTDS)'!AA113","v":0},{"$f":"'Input_1_(From_MTDS)'!AB113","v":0},{"$f":"'Input_1_(From_MTDS)'!AC113","v":0},{"$f":"'Input_1_(From_MTDS)'!AD113","v":0},{"$f":"'Input_1_(From_MTDS)'!AE113","v":0},{"$f":"'Input_1_(From_MTDS)'!AF113","v":0},{"$f":"'Input_1_(From_MTDS)'!AG113","v":0},{"$f":"'Input_1_(From_MTDS)'!AH113","v":0},{"$f":"'Input_1_(From_MTDS)'!AI113","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ113","v":0},{"$f":"'Input_1_(From_MTDS)'!AK113","v":0},{"$f":"'Input_1_(From_MTDS)'!AL113","v":0},{"$f":"'Input_1_(From_MTDS)'!AM113","v":0},{"$f":"'Input_1_(From_MTDS)'!AN113","v":0},{"$f":"'Input_1_(From_MTDS)'!AO113","v":0},{"$f":"'Input_1_(From_MTDS)'!AP113","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ113","v":0},{"$f":"'Input_1_(From_MTDS)'!AR113","v":0},{"$f":"'Input_1_(From_MTDS)'!AS113","v":0},{"$f":"'Input_1_(From_MTDS)'!AT113","v":0},{"$f":"'Input_1_(From_MTDS)'!AU113","v":0},{"$f":"'Input_1_(From_MTDS)'!AV113","v":0},{"$f":"'Input_1_(From_MTDS)'!AW113","v":0},{"$f":"'Input_1_(From_MTDS)'!AX113","v":0},{"$f":"'Input_1_(From_MTDS)'!AY113","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ113","v":0},{"$f":"'Input_1_(From_MTDS)'!BA113","v":0},{"$f":"'Input_1_(From_MTDS)'!BB113","v":0},{"$f":"'Input_1_(From_MTDS)'!BC113","v":0},{"$f":"'Input_1_(From_MTDS)'!BD113","v":0},{"$f":"'Input_1_(From_MTDS)'!BE113","v":0},{"$f":"'Input_1_(From_MTDS)'!BF113","v":0},{"$f":"'Input_1_(From_MTDS)'!BG113","v":0},{"$f":"'Input_1_(From_MTDS)'!BH113","v":0},{"$f":"'Input_1_(From_MTDS)'!BI113","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ113","v":0},{"$f":"'Input_1_(From_MTDS)'!BK113","v":0},{"$f":"'Input_1_(From_MTDS)'!BL113","v":0},{"$f":"'Input_1_(From_MTDS)'!BM113","v":0},{"$f":"'Input_1_(From_MTDS)'!BN113","v":0},{"$f":"'Input_1_(From_MTDS)'!BO113","v":0},{"$f":"'Input_1_(From_MTDS)'!BP113","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ113","v":0},{"$f":"'Input_1_(From_MTDS)'!BR113","v":0}]
[null,null,null,{"$f":"Input_2!$G$34","v":0},{"$f":"'Input_1_(From_MTDS)'!D114","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F114=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E114","v":0},{"$f":"'Input_1_(From_MTDS)'!G114","v":"UTP_17"},{"$f":"'Input_1_(From_MTDS)'!H114","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I114","v":0},{"$f":"'Input_1_(From_MTDS)'!J114","v":0},{"$f":"'Input_1_(From_MTDS)'!K114","v":0},{"$f":"'Input_1_(From_MTDS)'!L114","v":0},{"$f":"'Input_1_(From_MTDS)'!M114","v":0},{"$f":"'Input_1_(From_MTDS)'!N114","v":0},{"$f":"'Input_1_(From_MTDS)'!O114","v":0},{"$f":"'Input_1_(From_MTDS)'!P114","v":0},{"$f":"'Input_1_(From_MTDS)'!Q114","v":0},{"$f":"'Input_1_(From_MTDS)'!R114","v":0},{"$f":"'Input_1_(From_MTDS)'!S114","v":0},{"$f":"'Input_1_(From_MTDS)'!T114","v":0},{"$f":"'Input_1_(From_MTDS)'!U114","v":0},{"$f":"'Input_1_(From_MTDS)'!V114","v":0},{"$f":"'Input_1_(From_MTDS)'!W114","v":0},{"$f":"'Input_1_(From_MTDS)'!X114","v":0},{"$f":"'Input_1_(From_MTDS)'!Y114","v":0},{"$f":"'Input_1_(From_MTDS)'!Z114","v":0},{"$f":"'Input_1_(From_MTDS)'!AA114","v":0},{"$f":"'Input_1_(From_MTDS)'!AB114","v":0},{"$f":"'Input_1_(From_MTDS)'!AC114","v":0},{"$f":"'Input_1_(From_MTDS)'!AD114","v":0},{"$f":"'Input_1_(From_MTDS)'!AE114","v":0},{"$f":"'Input_1_(From_MTDS)'!AF114","v":0},{"$f":"'Input_1_(From_MTDS)'!AG114","v":0},{"$f":"'Input_1_(From_MTDS)'!AH114","v":0},{"$f":"'Input_1_(From_MTDS)'!AI114","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ114","v":0},{"$f":"'Input_1_(From_MTDS)'!AK114","v":0},{"$f":"'Input_1_(From_MTDS)'!AL114","v":0},{"$f":"'Input_1_(From_MTDS)'!AM114","v":0},{"$f":"'Input_1_(From_MTDS)'!AN114","v":0},{"$f":"'Input_1_(From_MTDS)'!AO114","v":0},{"$f":"'Input_1_(From_MTDS)'!AP114","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ114","v":0},{"$f":"'Input_1_(From_MTDS)'!AR114","v":0},{"$f":"'Input_1_(From_MTDS)'!AS114","v":0},{"$f":"'Input_1_(From_MTDS)'!AT114","v":0},{"$f":"'Input_1_(From_MTDS)'!AU114","v":0},{"$f":"'Input_1_(From_MTDS)'!AV114","v":0},{"$f":"'Input_1_(From_MTDS)'!AW114","v":0},{"$f":"'Input_1_(From_MTDS)'!AX114","v":0},{"$f":"'Input_1_(From_MTDS)'!AY114","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ114","v":0},{"$f":"'Input_1_(From_MTDS)'!BA114","v":0},{"$f":"'Input_1_(From_MTDS)'!BB114","v":0},{"$f":"'Input_1_(From_MTDS)'!BC114","v":0},{"$f":"'Input_1_(From_MTDS)'!BD114","v":0},{"$f":"'Input_1_(From_MTDS)'!BE114","v":0},{"$f":"'Input_1_(From_MTDS)'!BF114","v":0},{"$f":"'Input_1_(From_MTDS)'!BG114","v":0},{"$f":"'Input_1_(From_MTDS)'!BH114","v":0},{"$f":"'Input_1_(From_MTDS)'!BI114","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ114","v":0},{"$f":"'Input_1_(From_MTDS)'!BK114","v":0},{"$f":"'Input_1_(From_MTDS)'!BL114","v":0},{"$f":"'Input_1_(From_MTDS)'!BM114","v":0},{"$f":"'Input_1_(From_MTDS)'!BN114","v":0},{"$f":"'Input_1_(From_MTDS)'!BO114","v":0},{"$f":"'Input_1_(From_MTDS)'!BP114","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ114","v":0},{"$f":"'Input_1_(From_MTDS)'!BR114","v":0}]
[null,null,null,{"$f":"Input_2!$G$35","v":0},{"$f":"'Input_1_(From_MTDS)'!D115","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F115=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E115","v":0},{"$f":"'Input_1_(From_MTDS)'!G115","v":"UTP_18"},{"$f":"'Input_1_(From_MTDS)'!H115","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I115","v":0},{"$f":"'Input_1_(From_MTDS)'!J115","v":0},{"$f":"'Input_1_(From_MTDS)'!K115","v":0},{"$f":"'Input_1_(From_MTDS)'!L115","v":0},{"$f":"'Input_1_(From_MTDS)'!M115","v":0},{"$f":"'Input_1_(From_MTDS)'!N115","v":0},{"$f":"'Input_1_(From_MTDS)'!O115","v":0},{"$f":"'Input_1_(From_MTDS)'!P115","v":0},{"$f":"'Input_1_(From_MTDS)'!Q115","v":0},{"$f":"'Input_1_(From_MTDS)'!R115","v":0},{"$f":"'Input_1_(From_MTDS)'!S115","v":0},{"$f":"'Input_1_(From_MTDS)'!T115","v":0},{"$f":"'Input_1_(From_MTDS)'!U115","v":0},{"$f":"'Input_1_(From_MTDS)'!V115","v":0},{"$f":"'Input_1_(From_MTDS)'!W115","v":0},{"$f":"'Input_1_(From_MTDS)'!X115","v":0},{"$f":"'Input_1_(From_MTDS)'!Y115","v":0},{"$f":"'Input_1_(From_MTDS)'!Z115","v":0},{"$f":"'Input_1_(From_MTDS)'!AA115","v":0},{"$f":"'Input_1_(From_MTDS)'!AB115","v":0},{"$f":"'Input_1_(From_MTDS)'!AC115","v":0},{"$f":"'Input_1_(From_MTDS)'!AD115","v":0},{"$f":"'Input_1_(From_MTDS)'!AE115","v":0},{"$f":"'Input_1_(From_MTDS)'!AF115","v":0},{"$f":"'Input_1_(From_MTDS)'!AG115","v":0},{"$f":"'Input_1_(From_MTDS)'!AH115","v":0},{"$f":"'Input_1_(From_MTDS)'!AI115","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ115","v":0},{"$f":"'Input_1_(From_MTDS)'!AK115","v":0},{"$f":"'Input_1_(From_MTDS)'!AL115","v":0},{"$f":"'Input_1_(From_MTDS)'!AM115","v":0},{"$f":"'Input_1_(From_MTDS)'!AN115","v":0},{"$f":"'Input_1_(From_MTDS)'!AO115","v":0},{"$f":"'Input_1_(From_MTDS)'!AP115","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ115","v":0},{"$f":"'Input_1_(From_MTDS)'!AR115","v":0},{"$f":"'Input_1_(From_MTDS)'!AS115","v":0},{"$f":"'Input_1_(From_MTDS)'!AT115","v":0},{"$f":"'Input_1_(From_MTDS)'!AU115","v":0},{"$f":"'Input_1_(From_MTDS)'!AV115","v":0},{"$f":"'Input_1_(From_MTDS)'!AW115","v":0},{"$f":"'Input_1_(From_MTDS)'!AX115","v":0},{"$f":"'Input_1_(From_MTDS)'!AY115","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ115","v":0},{"$f":"'Input_1_(From_MTDS)'!BA115","v":0},{"$f":"'Input_1_(From_MTDS)'!BB115","v":0},{"$f":"'Input_1_(From_MTDS)'!BC115","v":0},{"$f":"'Input_1_(From_MTDS)'!BD115","v":0},{"$f":"'Input_1_(From_MTDS)'!BE115","v":0},{"$f":"'Input_1_(From_MTDS)'!BF115","v":0},{"$f":"'Input_1_(From_MTDS)'!BG115","v":0},{"$f":"'Input_1_(From_MTDS)'!BH115","v":0},{"$f":"'Input_1_(From_MTDS)'!BI115","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ115","v":0},{"$f":"'Input_1_(From_MTDS)'!BK115","v":0},{"$f":"'Input_1_(From_MTDS)'!BL115","v":0},{"$f":"'Input_1_(From_MTDS)'!BM115","v":0},{"$f":"'Input_1_(From_MTDS)'!BN115","v":0},{"$f":"'Input_1_(From_MTDS)'!BO115","v":0},{"$f":"'Input_1_(From_MTDS)'!BP115","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ115","v":0},{"$f":"'Input_1_(From_MTDS)'!BR115","v":0}]
[null,null,null,{"$f":"Input_2!$G$36","v":0},{"$f":"'Input_1_(From_MTDS)'!D116","v":0},{"$f":"IF('Input_1_(From_MTDS)'!F116=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E116","v":0},{"$f":"'Input_1_(From_MTDS)'!G116","v":"UTP_19"},{"$f":"'Input_1_(From_MTDS)'!H116","v":"UTP"},{"$f":"'Input_1_(From_MTDS)'!I116","v":0},{"$f":"'Input_1_(From_MTDS)'!J116","v":0},{"$f":"'Input_1_(From_MTDS)'!K116","v":0},{"$f":"'Input_1_(From_MTDS)'!L116","v":0},{"$f":"'Input_1_(From_MTDS)'!M116","v":0},{"$f":"'Input_1_(From_MTDS)'!N116","v":0},{"$f":"'Input_1_(From_MTDS)'!O116","v":0},{"$f":"'Input_1_(From_MTDS)'!P116","v":0},{"$f":"'Input_1_(From_MTDS)'!Q116","v":0},{"$f":"'Input_1_(From_MTDS)'!R116","v":0},{"$f":"'Input_1_(From_MTDS)'!S116","v":0},{"$f":"'Input_1_(From_MTDS)'!T116","v":0},{"$f":"'Input_1_(From_MTDS)'!U116","v":0},{"$f":"'Input_1_(From_MTDS)'!V116","v":0},{"$f":"'Input_1_(From_MTDS)'!W116","v":0},{"$f":"'Input_1_(From_MTDS)'!X116","v":0},{"$f":"'Input_1_(From_MTDS)'!Y116","v":0},{"$f":"'Input_1_(From_MTDS)'!Z116","v":0},{"$f":"'Input_1_(From_MTDS)'!AA116","v":0},{"$f":"'Input_1_(From_MTDS)'!AB116","v":0},{"$f":"'Input_1_(From_MTDS)'!AC116","v":0},{"$f":"'Input_1_(From_MTDS)'!AD116","v":0},{"$f":"'Input_1_(From_MTDS)'!AE116","v":0},{"$f":"'Input_1_(From_MTDS)'!AF116","v":0},{"$f":"'Input_1_(From_MTDS)'!AG116","v":0},{"$f":"'Input_1_(From_MTDS)'!AH116","v":0},{"$f":"'Input_1_(From_MTDS)'!AI116","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ116","v":0},{"$f":"'Input_1_(From_MTDS)'!AK116","v":0},{"$f":"'Input_1_(From_MTDS)'!AL116","v":0},{"$f":"'Input_1_(From_MTDS)'!AM116","v":0},{"$f":"'Input_1_(From_MTDS)'!AN116","v":0},{"$f":"'Input_1_(From_MTDS)'!AO116","v":0},{"$f":"'Input_1_(From_MTDS)'!AP116","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ116","v":0},{"$f":"'Input_1_(From_MTDS)'!AR116","v":0},{"$f":"'Input_1_(From_MTDS)'!AS116","v":0},{"$f":"'Input_1_(From_MTDS)'!AT116","v":0},{"$f":"'Input_1_(From_MTDS)'!AU116","v":0},{"$f":"'Input_1_(From_MTDS)'!AV116","v":0},{"$f":"'Input_1_(From_MTDS)'!AW116","v":0},{"$f":"'Input_1_(From_MTDS)'!AX116","v":0},{"$f":"'Input_1_(From_MTDS)'!AY116","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ116","v":0},{"$f":"'Input_1_(From_MTDS)'!BA116","v":0},{"$f":"'Input_1_(From_MTDS)'!BB116","v":0},{"$f":"'Input_1_(From_MTDS)'!BC116","v":0},{"$f":"'Input_1_(From_MTDS)'!BD116","v":0},{"$f":"'Input_1_(From_MTDS)'!BE116","v":0},{"$f":"'Input_1_(From_MTDS)'!BF116","v":0},{"$f":"'Input_1_(From_MTDS)'!BG116","v":0},{"$f":"'Input_1_(From_MTDS)'!BH116","v":0},{"$f":"'Input_1_(From_MTDS)'!BI116","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ116","v":0},{"$f":"'Input_1_(From_MTDS)'!BK116","v":0},{"$f":"'Input_1_(From_MTDS)'!BL116","v":0},{"$f":"'Input_1_(From_MTDS)'!BM116","v":0},{"$f":"'Input_1_(From_MTDS)'!BN116","v":0},{"$f":"'Input_1_(From_MTDS)'!BO116","v":0},{"$f":"'Input_1_(From_MTDS)'!BP116","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ116","v":0},{"$f":"'Input_1_(From_MTDS)'!BR116","v":0}]
[null,null,null,{"$f":"Input_2!$G$37","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!D117","v":"Indexed Instrument"},{"$f":"IF('Input_1_(From_MTDS)'!F117=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E117","v":"Var"},{"$f":"'Input_1_(From_MTDS)'!G117","v":"IDX_20"},{"$f":"'Input_1_(From_MTDS)'!H117","v":"IDX"},{"$f":"'Input_1_(From_MTDS)'!I117","v":0},{"$f":"'Input_1_(From_MTDS)'!J117","v":0},{"$f":"'Input_1_(From_MTDS)'!K117","v":0},{"$f":"'Input_1_(From_MTDS)'!L117","v":0},{"$f":"'Input_1_(From_MTDS)'!M117","v":0},{"$f":"'Input_1_(From_MTDS)'!N117","v":0},{"$f":"'Input_1_(From_MTDS)'!O117","v":0},{"$f":"'Input_1_(From_MTDS)'!P117","v":0},{"$f":"'Input_1_(From_MTDS)'!Q117","v":0},{"$f":"'Input_1_(From_MTDS)'!R117","v":0},{"$f":"'Input_1_(From_MTDS)'!S117","v":0},{"$f":"'Input_1_(From_MTDS)'!T117","v":0},{"$f":"'Input_1_(From_MTDS)'!U117","v":0},{"$f":"'Input_1_(From_MTDS)'!V117","v":0},{"$f":"'Input_1_(From_MTDS)'!W117","v":0},{"$f":"'Input_1_(From_MTDS)'!X117","v":0},{"$f":"'Input_1_(From_MTDS)'!Y117","v":0},{"$f":"'Input_1_(From_MTDS)'!Z117","v":0},{"$f":"'Input_1_(From_MTDS)'!AA117","v":0},{"$f":"'Input_1_(From_MTDS)'!AB117","v":0},{"$f":"'Input_1_(From_MTDS)'!AC117","v":0},{"$f":"'Input_1_(From_MTDS)'!AD117","v":0},{"$f":"'Input_1_(From_MTDS)'!AE117","v":0},{"$f":"'Input_1_(From_MTDS)'!AF117","v":0},{"$f":"'Input_1_(From_MTDS)'!AG117","v":0},{"$f":"'Input_1_(From_MTDS)'!AH117","v":0},{"$f":"'Input_1_(From_MTDS)'!AI117","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ117","v":0},{"$f":"'Input_1_(From_MTDS)'!AK117","v":0},{"$f":"'Input_1_(From_MTDS)'!AL117","v":0},{"$f":"'Input_1_(From_MTDS)'!AM117","v":0},{"$f":"'Input_1_(From_MTDS)'!AN117","v":0},{"$f":"'Input_1_(From_MTDS)'!AO117","v":0},{"$f":"'Input_1_(From_MTDS)'!AP117","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ117","v":0},{"$f":"'Input_1_(From_MTDS)'!AR117","v":0},{"$f":"'Input_1_(From_MTDS)'!AS117","v":0},{"$f":"'Input_1_(From_MTDS)'!AT117","v":0},{"$f":"'Input_1_(From_MTDS)'!AU117","v":0},{"$f":"'Input_1_(From_MTDS)'!AV117","v":0},{"$f":"'Input_1_(From_MTDS)'!AW117","v":0},{"$f":"'Input_1_(From_MTDS)'!AX117","v":0},{"$f":"'Input_1_(From_MTDS)'!AY117","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ117","v":0},{"$f":"'Input_1_(From_MTDS)'!BA117","v":0},{"$f":"'Input_1_(From_MTDS)'!BB117","v":0},{"$f":"'Input_1_(From_MTDS)'!BC117","v":0},{"$f":"'Input_1_(From_MTDS)'!BD117","v":0},{"$f":"'Input_1_(From_MTDS)'!BE117","v":0},{"$f":"'Input_1_(From_MTDS)'!BF117","v":0},{"$f":"'Input_1_(From_MTDS)'!BG117","v":0},{"$f":"'Input_1_(From_MTDS)'!BH117","v":0},{"$f":"'Input_1_(From_MTDS)'!BI117","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ117","v":0},{"$f":"'Input_1_(From_MTDS)'!BK117","v":0},{"$f":"'Input_1_(From_MTDS)'!BL117","v":0},{"$f":"'Input_1_(From_MTDS)'!BM117","v":0},{"$f":"'Input_1_(From_MTDS)'!BN117","v":0},{"$f":"'Input_1_(From_MTDS)'!BO117","v":0},{"$f":"'Input_1_(From_MTDS)'!BP117","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ117","v":0},{"$f":"'Input_1_(From_MTDS)'!BR117","v":0}]
[null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!D118","v":"Total"},{"$f":"IF('Input_1_(From_MTDS)'!F118=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!E118","v":0},{"$f":"'Input_1_(From_MTDS)'!G118","v":0},{"$f":"'Input_1_(From_MTDS)'!H118","v":0},{"$f":"'Input_1_(From_MTDS)'!I118","v":0},{"$f":"'Input_1_(From_MTDS)'!J118","v":0},{"$f":"'Input_1_(From_MTDS)'!K118","v":0},{"$f":"'Input_1_(From_MTDS)'!L118","v":0},{"$f":"'Input_1_(From_MTDS)'!M118","v":0},{"$f":"'Input_1_(From_MTDS)'!N118","v":0},{"$f":"'Input_1_(From_MTDS)'!O118","v":0},{"$f":"'Input_1_(From_MTDS)'!P118","v":0},{"$f":"'Input_1_(From_MTDS)'!Q118","v":0},{"$f":"'Input_1_(From_MTDS)'!R118","v":0},{"$f":"'Input_1_(From_MTDS)'!S118","v":0},{"$f":"'Input_1_(From_MTDS)'!T118","v":0},{"$f":"'Input_1_(From_MTDS)'!U118","v":0},{"$f":"'Input_1_(From_MTDS)'!V118","v":0},{"$f":"'Input_1_(From_MTDS)'!W118","v":0},{"$f":"'Input_1_(From_MTDS)'!X118","v":0},{"$f":"'Input_1_(From_MTDS)'!Y118","v":0},{"$f":"'Input_1_(From_MTDS)'!Z118","v":0},{"$f":"'Input_1_(From_MTDS)'!AA118","v":0},{"$f":"'Input_1_(From_MTDS)'!AB118","v":0},{"$f":"'Input_1_(From_MTDS)'!AC118","v":0},{"$f":"'Input_1_(From_MTDS)'!AD118","v":0},{"$f":"'Input_1_(From_MTDS)'!AE118","v":0},{"$f":"'Input_1_(From_MTDS)'!AF118","v":0},{"$f":"'Input_1_(From_MTDS)'!AG118","v":0},{"$f":"'Input_1_(From_MTDS)'!AH118","v":0},{"$f":"'Input_1_(From_MTDS)'!AI118","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ118","v":0},{"$f":"'Input_1_(From_MTDS)'!AK118","v":0},{"$f":"'Input_1_(From_MTDS)'!AL118","v":0},{"$f":"'Input_1_(From_MTDS)'!AM118","v":0},{"$f":"'Input_1_(From_MTDS)'!AN118","v":0},{"$f":"'Input_1_(From_MTDS)'!AO118","v":0},{"$f":"'Input_1_(From_MTDS)'!AP118","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ118","v":0},{"$f":"'Input_1_(From_MTDS)'!AR118","v":0},{"$f":"'Input_1_(From_MTDS)'!AS118","v":0},{"$f":"'Input_1_(From_MTDS)'!AT118","v":0},{"$f":"'Input_1_(From_MTDS)'!AU118","v":0},{"$f":"'Input_1_(From_MTDS)'!AV118","v":0},{"$f":"'Input_1_(From_MTDS)'!AW118","v":0},{"$f":"'Input_1_(From_MTDS)'!AX118","v":0},{"$f":"'Input_1_(From_MTDS)'!AY118","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ118","v":0},{"$f":"'Input_1_(From_MTDS)'!BA118","v":0},{"$f":"'Input_1_(From_MTDS)'!BB118","v":0},{"$f":"'Input_1_(From_MTDS)'!BC118","v":0},{"$f":"'Input_1_(From_MTDS)'!BD118","v":0},{"$f":"'Input_1_(From_MTDS)'!BE118","v":0},{"$f":"'Input_1_(From_MTDS)'!BF118","v":0},{"$f":"'Input_1_(From_MTDS)'!BG118","v":0},{"$f":"'Input_1_(From_MTDS)'!BH118","v":0},{"$f":"'Input_1_(From_MTDS)'!BI118","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ118","v":0},{"$f":"'Input_1_(From_MTDS)'!BK118","v":0},{"$f":"'Input_1_(From_MTDS)'!BL118","v":0},{"$f":"'Input_1_(From_MTDS)'!BM118","v":0},{"$f":"'Input_1_(From_MTDS)'!BN118","v":0},{"$f":"'Input_1_(From_MTDS)'!BO118","v":0},{"$f":"'Input_1_(From_MTDS)'!BP118","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ118","v":0},{"$f":"'Input_1_(From_MTDS)'!BR118","v":0}]
[null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!F119","v":"Total"},{"$f":"'Input_1_(From_MTDS)'!G119","v":0},{"$f":"'Input_1_(From_MTDS)'!H119","v":0},{"$f":"'Input_1_(From_MTDS)'!I119","v":0},{"$f":"'Input_1_(From_MTDS)'!J119","v":0},{"$f":"'Input_1_(From_MTDS)'!K119","v":1818.8380180232598},{"$f":"'Input_1_(From_MTDS)'!L119","v":1264.7314104906072},{"$f":"'Input_1_(From_MTDS)'!M119","v":1187.4540745039596},{"$f":"'Input_1_(From_MTDS)'!N119","v":1118.1031887315141},{"$f":"'Input_1_(From_MTDS)'!O119","v":1057.6387909129337},{"$f":"'Input_1_(From_MTDS)'!P119","v":645.19935487094619},{"$f":"'Input_1_(From_MTDS)'!Q119","v":612.83377769940194},{"$f":"'Input_1_(From_MTDS)'!R119","v":183.63557270022517},{"$f":"'Input_1_(From_MTDS)'!S119","v":177.21974698740192},{"$f":"'Input_1_(From_MTDS)'!T119","v":170.78773492229871},{"$f":"'Input_1_(From_MTDS)'!U119","v":66.708250190857711},{"$f":"'Input_1_(From_MTDS)'!V119","v":61.679721149716293},{"$f":"'Input_1_(From_MTDS)'!W119","v":56.739134499589866},{"$f":"'Input_1_(From_MTDS)'!X119","v":51.797241600658786},{"$f":"'Input_1_(From_MTDS)'!Y119","v":46.866174347745513},{"$f":"'Input_1_(From_MTDS)'!Z119","v":41.932612692577798},{"$f":"'Input_1_(From_MTDS)'!AA119","v":36.997309361069185},{"$f":"'Input_1_(From_MTDS)'!AB119","v":32.018796171685089},{"$f":"'Input_1_(From_MTDS)'!AC119","v":27.038569638307074},{"$f":"'Input_1_(From_MTDS)'!AD119","v":22.057472257057199},{"$f":"'Input_1_(From_MTDS)'!AE119","v":20.159196827155885},{"$f":"'Input_1_(From_MTDS)'!AF119","v":18.343998237036441},{"$f":"'Input_1_(From_MTDS)'!AG119","v":16.893735411432754},{"$f":"'Input_1_(From_MTDS)'!AH119","v":15.443472585829063},{"$f":"'Input_1_(From_MTDS)'!AI119","v":13.993209760225378},{"$f":"'Input_1_(From_MTDS)'!AJ119","v":12.39477712882511},{"$f":"'Input_1_(From_MTDS)'!AK119","v":10.972544923536438},{"$f":"'Input_1_(From_MTDS)'!AL119","v":9.5865277777585725},{"$f":"'Input_1_(From_MTDS)'!AM119","v":8.2538628922838289},{"$f":"'Input_1_(From_MTDS)'!AN119","v":7.10483226467578},{"$f":"'Input_1_(From_MTDS)'!AO119","v":6.3225906926359725},{"$f":"'Input_1_(From_MTDS)'!AP119","v":5.5351675962620215},{"$f":"'Input_1_(From_MTDS)'!AQ119","v":4.7535178878110225},{"$f":"'Input_1_(From_MTDS)'!AR119","v":4.1327109314809638},{"$f":"'Input_1_(From_MTDS)'!AS119","v":3.4739741049415964},{"$f":"'Input_1_(From_MTDS)'!AT119","v":2.9000421752380166},{"$f":"'Input_1_(From_MTDS)'!AU119","v":2.3261102455344367},{"$f":"'Input_1_(From_MTDS)'!AV119","v":1.7525200533060838},{"$f":"'Input_1_(From_MTDS)'!AW119","v":1.178929861077731},{"$f":"'Input_1_(From_MTDS)'!AX119","v":0.60533966884937829},{"$f":"'Input_1_(From_MTDS)'!AY119","v":0.32478760523717248},{"$f":"'Input_1_(From_MTDS)'!AZ119","v":0.18722419118268346},{"$f":"'Input_1_(From_MTDS)'!BA119","v":4.9660777128189601E-2},{"$f":"'Input_1_(From_MTDS)'!BB119","v":7.7094757210238747E-8},{"$f":"'Input_1_(From_MTDS)'!BC119","v":7.7094757210238747E-8},{"$f":"'Input_1_(From_MTDS)'!BD119","v":7.7094757210238747E-8},{"$f":"'Input_1_(From_MTDS)'!BE119","v":7.7094757210238747E-8},{"$f":"'Input_1_(From_MTDS)'!BF119","v":7.7094757210238747E-8},{"$f":"'Input_1_(From_MTDS)'!BG119","v":7.7094757210238747E-8},{"$f":"'Input_1_(From_MTDS)'!BH119","v":7.7094757210238747E-8},{"$f":"'Input_1_(From_MTDS)'!BI119","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BJ119","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BK119","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BL119","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BM119","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BN119","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BO119","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BP119","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BQ119","v":-2.7013492792555985E-16},{"$f":"'Input_1_(From_MTDS)'!BR119","v":-2.7013492792555985E-16}]
[]
[]
[]
[null,null,null,null,null,null,"OLD Principal Payments",null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K$51","v":2025},{"$f":"'Input_1_(From_MTDS)'!L$51","v":2026},{"$f":"'Input_1_(From_MTDS)'!M$51","v":2027},{"$f":"'Input_1_(From_MTDS)'!N$51","v":2028},{"$f":"'Input_1_(From_MTDS)'!O$51","v":2029},{"$f":"'Input_1_(From_MTDS)'!P$51","v":2030},{"$f":"'Input_1_(From_MTDS)'!Q$51","v":2031},{"$f":"'Input_1_(From_MTDS)'!R$51","v":2032},{"$f":"'Input_1_(From_MTDS)'!S$51","v":2033},{"$f":"'Input_1_(From_MTDS)'!T$51","v":2034},{"$f":"'Input_1_(From_MTDS)'!U$51","v":2035},{"$f":"'Input_1_(From_MTDS)'!V$51","v":2036},{"$f":"'Input_1_(From_MTDS)'!W$51","v":2037},{"$f":"'Input_1_(From_MTDS)'!X$51","v":2038},{"$f":"'Input_1_(From_MTDS)'!Y$51","v":2039},{"$f":"'Input_1_(From_MTDS)'!Z$51","v":2040},{"$f":"'Input_1_(From_MTDS)'!AA$51","v":2041},{"$f":"'Input_1_(From_MTDS)'!AB$51","v":2042},{"$f":"'Input_1_(From_MTDS)'!AC$51","v":2043},{"$f":"'Input_1_(From_MTDS)'!AD$51","v":2044},{"$f":"'Input_1_(From_MTDS)'!AE$51","v":2045},{"$f":"'Input_1_(From_MTDS)'!AF$51","v":2046},{"$f":"'Input_1_(From_MTDS)'!AG$51","v":2047},{"$f":"'Input_1_(From_MTDS)'!AH$51","v":2048},{"$f":"'Input_1_(From_MTDS)'!AI$51","v":2049},{"$f":"'Input_1_(From_MTDS)'!AJ$51","v":2050},{"$f":"'Input_1_(From_MTDS)'!AK$51","v":2051},{"$f":"'Input_1_(From_MTDS)'!AL$51","v":2052},{"$f":"'Input_1_(From_MTDS)'!AM$51","v":2053},{"$f":"'Input_1_(From_MTDS)'!AN$51","v":2054},{"$f":"'Input_1_(From_MTDS)'!AO$51","v":2055},{"$f":"'Input_1_(From_MTDS)'!AP$51","v":2056},{"$f":"'Input_1_(From_MTDS)'!AQ$51","v":2057},{"$f":"'Input_1_(From_MTDS)'!AR$51","v":2058},{"$f":"'Input_1_(From_MTDS)'!AS$51","v":2059},{"$f":"'Input_1_(From_MTDS)'!AT$51","v":2060},{"$f":"'Input_1_(From_MTDS)'!AU$51","v":2061},{"$f":"'Input_1_(From_MTDS)'!AV$51","v":2062},{"$f":"'Input_1_(From_MTDS)'!AW$51","v":2063},{"$f":"'Input_1_(From_MTDS)'!AX$51","v":2064},{"$f":"'Input_1_(From_MTDS)'!AY$51","v":2065},{"$f":"'Input_1_(From_MTDS)'!AZ$51","v":2066},{"$f":"'Input_1_(From_MTDS)'!BA$51","v":2067},{"$f":"'Input_1_(From_MTDS)'!BB$51","v":2068},{"$f":"'Input_1_(From_MTDS)'!BC$51","v":2069},{"$f":"'Input_1_(From_MTDS)'!BD$51","v":2070},{"$f":"'Input_1_(From_MTDS)'!BE$51","v":2071},{"$f":"'Input_1_(From_MTDS)'!BF$51","v":2072},{"$f":"'Input_1_(From_MTDS)'!BG$51","v":2073},{"$f":"'Input_1_(From_MTDS)'!BH$51","v":2074},{"$f":"'Input_1_(From_MTDS)'!BI$51","v":2075},{"$f":"'Input_1_(From_MTDS)'!BJ$51","v":2076},{"$f":"'Input_1_(From_MTDS)'!BK$51","v":2077},{"$f":"'Input_1_(From_MTDS)'!BL$51","v":2078},{"$f":"'Input_1_(From_MTDS)'!BM$51","v":2079},{"$f":"'Input_1_(From_MTDS)'!BN$51","v":2080},{"$f":"'Input_1_(From_MTDS)'!BO$51","v":2081},{"$f":"'Input_1_(From_MTDS)'!BP$51","v":2082},{"$f":"'Input_1_(From_MTDS)'!BQ$51","v":2083},{"$f":"'Input_1_(From_MTDS)'!BR$51","v":2084}]
[null,null,null,null,null,{"$f":"SUM(L76:BS76)","v":0},"Foreign Currency T-bills",null,null,null,null,{"$f":"SUMIFS(L$4:L$23,$F$4:$F$23,\"FX\",$G$4:$G$23,\"T-bills\")","v":0},{"$f":"SUMIFS(M$4:M$23,$F$4:$F$23,\"FX\",$G$4:$G$23,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4939.6642403433234,"Foreign Currency Var",null,null,null,null,{"$f":"SUMIFS(L$4:L$23,$F$4:$F$23,\"FX\",$G$4:$G$23,\"Var\")","v":959.16972160542423},{"$f":"SUMIFS(M$4:M$23,$F$4:$F$23,\"FX\",$G$4:$G$23,\"Var\")","v":1087.0234374820632},779.55077410067213,732.11577696236702,396.81338191788035,429.5912215469765,409.30265626322893,47.911201901100263,47.911201901100263,47.911201901100263,2.3636647614117163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,17506.160078733137,"Foreign Currency Fix",null,null,null,null,{"$f":"SUMIFS(L$4:L$23,$F$4:$F$23,\"FX\",$G$4:$G$23,\"Fix\")","v":1568.8727737429779},{"$f":"SUMIFS(M$4:M$23,$F$4:$F$23,\"FX\",$G$4:$G$23,\"Fix\")","v":1201.7242391190457},1167.6775360200479,1244.6892910911847,919.5247685357399,566.17223734105914,616.89947246865552,602.55848858280444,604.68764128673843,606.90442949770716,616.22173345595581,614.76757258963517,614.89819747010142,613.39672216303245,613.67125378253525,613.84542141662519,619.54867972947454,619.71907042145415,619.80615520863967,211.49184723984612,203.21612624431819,193.36837674715827,193.36837674715827,193.36837674715827,213.12435085336898,189.63096070515596,184.80228610371555,177.68865139663225,153.20408368107331,104.29887627197452,104.98974618319328,104.21996112679989,82.774260844007756,87.831576871915644,76.524257293810649,76.524257293810649,76.478692297113682,76.478692297113682,76.478692297113682,37.406941814960767,18.341788540598547,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Foreign Currency",null,null,null,null,{"$f":"SUM(L76:L78)","v":2528.0424953484021},2288.7476766011087,1947.2283101207199,1976.8050680535516,1316.3381504536203,995.76345888803564,1026.2021287318844,650.46969048390474,652.59884318783872,654.81563139880745,618.58539821736758,614.76757258963517,614.89819747010142,613.39672216303245,613.67125378253525,613.84542141662519,619.54867972947454,619.71907042145415,619.80615520863967,211.49184723984612,203.21612624431819,193.36837674715827,193.36837674715827,193.36837674715827,213.12435085336898,189.63096070515596,184.80228610371555,177.68865139663225,153.20408368107331,104.29887627197452,104.98974618319328,104.21996112679989,{"$f":"SUM(AR76:AR78)","v":82.774260844007756},87.831576871915644,76.524257293810649,76.524257293810649,76.478692297113682,76.478692297113682,76.478692297113682,37.406941814960767,18.341788540598547,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L80:BS80)","v":3831.3046769999996},"Domestic T-bills",null,null,null,null,{"$f":"SUMIFS(L$4:L$23,$F$4:$F$23,\"DX\",$G$4:$G$23,\"T-bills\")","v":3831.3046769999996},{"$f":"SUMIFS(M$4:M$23,$F$4:$F$23,\"DX\",$G$4:$G$23,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L81:BS81)","v":0},"Domestic Var",null,null,null,null,{"$f":"SUMIFS(L$4:L$23,$F$4:$F$23,\"DX\",$G$4:$G$23,\"Var\")","v":0},{"$f":"SUMIFS(M$4:M$23,$F$4:$F$23,\"DX\",$G$4:$G$23,\"Var\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5907.5449559999988,"Domestic Fix",null,null,null,null,{"$f":"SUMIFS(L$4:L$23,$F$4:$F$23,\"DX\",$G$4:$G$23,\"Fix\")","v":0},{"$f":"SUMIFS(M$4:M$23,$F$4:$F$23,\"DX\",$G$4:$G$23,\"Fix\")","v":100.37065},125.31763000000001,0,2541.5268019999999,0,2548.6298739999997,0,0,591.69999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Domestic Currency",null,null,null,null,{"$f":"SUM(L80:L82)","v":3831.3046769999996},{"$f":"SUM(M80:M82)","v":100.37065},125.31763000000001,0,2541.5268019999999,0,2548.6298739999997,0,0,591.69999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR80:AR82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Total",null,null,null,null,{"$f":"L83+L79","v":6359.3471723484017},{"$f":"M83+M79","v":2389.1183266011085},2072.5459401207199,1976.8050680535516,3857.8649524536204,995.76345888803564,3574.8320027318841,650.46969048390474,652.59884318783872,1246.5156313988073,618.58539821736758,614.76757258963517,614.89819747010142,613.39672216303245,613.67125378253525,613.84542141662519,619.54867972947454,619.71907042145415,619.80615520863967,211.49184723984612,203.21612624431819,193.36837674715827,193.36837674715827,193.36837674715827,213.12435085336898,189.63096070515596,184.80228610371555,177.68865139663225,153.20408368107331,104.29887627197452,104.98974618319328,104.21996112679989,{"$f":"AR83+AR79","v":82.774260844007756},87.831576871915644,76.524257293810649,76.524257293810649,76.478692297113682,76.478692297113682,76.478692297113682,37.406941814960767,18.341788540598547,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CHECK",null,null,null,null,{"$f":"L84-'Input_1_(From_MTDS)'!K72","v":0},{"$f":"M84-'Input_1_(From_MTDS)'!L72","v":0},{"$f":"N84-'Input_1_(From_MTDS)'!M72","v":0},{"$f":"O84-'Input_1_(From_MTDS)'!N72","v":0},{"$f":"P84-'Input_1_(From_MTDS)'!O72","v":0},{"$f":"Q84-'Input_1_(From_MTDS)'!P72","v":0},{"$f":"R84-'Input_1_(From_MTDS)'!Q72","v":0},{"$f":"S84-'Input_1_(From_MTDS)'!R72","v":0},{"$f":"T84-'Input_1_(From_MTDS)'!S72","v":0},{"$f":"U84-'Input_1_(From_MTDS)'!T72","v":0},{"$f":"V84-'Input_1_(From_MTDS)'!U72","v":0},{"$f":"W84-'Input_1_(From_MTDS)'!V72","v":0},{"$f":"X84-'Input_1_(From_MTDS)'!W72","v":0},{"$f":"Y84-'Input_1_(From_MTDS)'!X72","v":0},{"$f":"Z84-'Input_1_(From_MTDS)'!Y72","v":0},{"$f":"AA84-'Input_1_(From_MTDS)'!Z72","v":0},{"$f":"AB84-'Input_1_(From_MTDS)'!AA72","v":0},{"$f":"AC84-'Input_1_(From_MTDS)'!AB72","v":0},{"$f":"AD84-'Input_1_(From_MTDS)'!AC72","v":0},{"$f":"AE84-'Input_1_(From_MTDS)'!AD72","v":0},{"$f":"AF84-'Input_1_(From_MTDS)'!AE72","v":0},{"$f":"AG84-'Input_1_(From_MTDS)'!AF72","v":0},{"$f":"AH84-'Input_1_(From_MTDS)'!AG72","v":0},{"$f":"AI84-'Input_1_(From_MTDS)'!AH72","v":0},{"$f":"AJ84-'Input_1_(From_MTDS)'!AI72","v":0},{"$f":"AK84-'Input_1_(From_MTDS)'!AJ72","v":0},{"$f":"AL84-'Input_1_(From_MTDS)'!AK72","v":0},{"$f":"AM84-'Input_1_(From_MTDS)'!AL72","v":0},{"$f":"AN84-'Input_1_(From_MTDS)'!AM72","v":0},{"$f":"AO84-'Input_1_(From_MTDS)'!AN72","v":0},{"$f":"AP84-'Input_1_(From_MTDS)'!AO72","v":0},{"$f":"AQ84-'Input_1_(From_MTDS)'!AP72","v":0},{"$f":"AR84-'Input_1_(From_MTDS)'!AQ72","v":0},{"$f":"AS84-'Input_1_(From_MTDS)'!AR72","v":0},{"$f":"AT84-'Input_1_(From_MTDS)'!AS72","v":0},{"$f":"AU84-'Input_1_(From_MTDS)'!AT72","v":0},{"$f":"AV84-'Input_1_(From_MTDS)'!AU72","v":0},{"$f":"AW84-'Input_1_(From_MTDS)'!AV72","v":0},{"$f":"AX84-'Input_1_(From_MTDS)'!AW72","v":0},{"$f":"AY84-'Input_1_(From_MTDS)'!AX72","v":0},{"$f":"AZ84-'Input_1_(From_MTDS)'!AY72","v":0},{"$f":"BA84-'Input_1_(From_MTDS)'!AZ72","v":0},{"$f":"BB84-'Input_1_(From_MTDS)'!BA72","v":0},{"$f":"BC84-'Input_1_(From_MTDS)'!BB72","v":0},{"$f":"BD84-'Input_1_(From_MTDS)'!BC72","v":0},{"$f":"BE84-'Input_1_(From_MTDS)'!BD72","v":0},{"$f":"BF84-'Input_1_(From_MTDS)'!BE72","v":0},{"$f":"BG84-'Input_1_(From_MTDS)'!BF72","v":0},{"$f":"BH84-'Input_1_(From_MTDS)'!BG72","v":0},{"$f":"BI84-'Input_1_(From_MTDS)'!BH72","v":0},{"$f":"BJ84-'Input_1_(From_MTDS)'!BI72","v":0},{"$f":"BK84-'Input_1_(From_MTDS)'!BJ72","v":0},{"$f":"BL84-'Input_1_(From_MTDS)'!BK72","v":0},{"$f":"BM84-'Input_1_(From_MTDS)'!BL72","v":0},{"$f":"BN84-'Input_1_(From_MTDS)'!BM72","v":0},{"$f":"BO84-'Input_1_(From_MTDS)'!BN72","v":0},{"$f":"BP84-'Input_1_(From_MTDS)'!BO72","v":0},{"$f":"BQ84-'Input_1_(From_MTDS)'!BP72","v":0},{"$f":"BR84-'Input_1_(From_MTDS)'!BQ72","v":0},{"$f":"BS84-'Input_1_(From_MTDS)'!BR72","v":0}]
[]
[null,null,null,null,null,{"$f":"SUM(L87:BS87)","v":15719.276911095883},{"$f":"Input_2!$D$43","v":"Multilateral"},null,null,null,null,{"$f":"SUMIFS(L$4:L$23,$D$4:$D$23,$G87)","v":1269.7330568603907},{"$f":"SUMIFS(M$4:M$23,$D$4:$D$23,$G87)","v":779.17585725777838},715.00491148961805,691.5645962286045,607.50650994618684,624.79394653702218,664.8074502122181,650.46646632636703,652.59561903030101,654.81563139880745,618.58539821736758,614.76757258963517,614.89819747010142,613.39672216303245,613.67125378253525,613.84542141662519,619.54867972947454,619.71907042145415,619.80615520863967,211.49184723984612,203.21612624431819,193.36837674715827,193.36837674715827,193.36837674715827,213.12435085336898,189.63096070515596,184.80228610371555,177.68865139663225,153.20408368107331,104.29887627197452,104.98974618319328,104.21996112679989,82.774260844007756,87.831576871915644,76.524257293810649,76.524257293810649,76.478692297113682,76.478692297113682,76.478692297113682,37.406941814960767,18.341788540598547,18.341788540599183,6.621426671124321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L88:BS88)","v":3126.0067184660597},{"$f":"Input_2!$D$44","v":"Bilateral"},null,null,null,null,{"$f":"SUMIFS(L$4:L$23,$D$4:$D$23,$G88)","v":661.83861837270842},660.91802254401023,692.84727402256397,727.77247549176388,382.61759794080837,3.0576215911982296E-3,3.2241575377530566E-3,3.2241575377530566E-3,3.2241575377530566E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3600.5406895145206,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},null,null,null,null,596.4708201153029,848.65379679932016,539.37612460853813,557.46799633318346,326.21404256662504,370.9664547294222,361.39145436212868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$46","v":"International Bond"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$47","v":"FX Security"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AU$4:AU$23,$D$4:$D$23,$G91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$48","v":"FX Other"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L93:BS93)","v":0},{"$f":"Input_2!$D$49","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AB$4:AB$23,$D$4:$D$23,$G93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CHECK",null,null,null,null,{"$f":"SUM(L87:L93)-L79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR87:AR93)-AR79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,3831.3046769999996,{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,3831.3046769999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5907.5449559999988,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,0,100.37065,125.31763000000001,0,2541.5268019999999,0,2548.6298739999997,0,0,591.69999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BN$4:BN$23,$D$4:$D$23,$G98)","v":0},0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L101:BS101)","v":0},{"$f":"Input_2!$G$48","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$49","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CHECK",null,null,null,null,{"$f":"SUM(L96:L102)-L83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR96:AR102)-AR83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"OLD Outstanding Amount",null,null,null,{"$f":"'Input_1_(From_MTDS)'!J$51","v":2024},{"$f":"'Input_1_(From_MTDS)'!K$51","v":2025},{"$f":"'Input_1_(From_MTDS)'!L$51","v":2026},{"$f":"'Input_1_(From_MTDS)'!M$51","v":2027},{"$f":"'Input_1_(From_MTDS)'!N$51","v":2028},{"$f":"'Input_1_(From_MTDS)'!O$51","v":2029},{"$f":"'Input_1_(From_MTDS)'!P$51","v":2030},{"$f":"'Input_1_(From_MTDS)'!Q$51","v":2031},{"$f":"'Input_1_(From_MTDS)'!R$51","v":2032},{"$f":"'Input_1_(From_MTDS)'!S$51","v":2033},{"$f":"'Input_1_(From_MTDS)'!T$51","v":2034},{"$f":"'Input_1_(From_MTDS)'!U$51","v":2035},{"$f":"'Input_1_(From_MTDS)'!V$51","v":2036},{"$f":"'Input_1_(From_MTDS)'!W$51","v":2037},{"$f":"'Input_1_(From_MTDS)'!X$51","v":2038},{"$f":"'Input_1_(From_MTDS)'!Y$51","v":2039},{"$f":"'Input_1_(From_MTDS)'!Z$51","v":2040},{"$f":"'Input_1_(From_MTDS)'!AA$51","v":2041},{"$f":"'Input_1_(From_MTDS)'!AB$51","v":2042},{"$f":"'Input_1_(From_MTDS)'!AC$51","v":2043},{"$f":"'Input_1_(From_MTDS)'!AD$51","v":2044},{"$f":"'Input_1_(From_MTDS)'!AE$51","v":2045},{"$f":"'Input_1_(From_MTDS)'!AF$51","v":2046},{"$f":"'Input_1_(From_MTDS)'!AG$51","v":2047},{"$f":"'Input_1_(From_MTDS)'!AH$51","v":2048},{"$f":"'Input_1_(From_MTDS)'!AI$51","v":2049},{"$f":"'Input_1_(From_MTDS)'!AJ$51","v":2050},{"$f":"'Input_1_(From_MTDS)'!AK$51","v":2051},{"$f":"'Input_1_(From_MTDS)'!AL$51","v":2052},{"$f":"'Input_1_(From_MTDS)'!AM$51","v":2053},{"$f":"'Input_1_(From_MTDS)'!AN$51","v":2054},{"$f":"'Input_1_(From_MTDS)'!AO$51","v":2055},{"$f":"'Input_1_(From_MTDS)'!AP$51","v":2056},{"$f":"'Input_1_(From_MTDS)'!AQ$51","v":2057},{"$f":"'Input_1_(From_MTDS)'!AR$51","v":2058},{"$f":"'Input_1_(From_MTDS)'!AS$51","v":2059},{"$f":"'Input_1_(From_MTDS)'!AT$51","v":2060},{"$f":"'Input_1_(From_MTDS)'!AU$51","v":2061},{"$f":"'Input_1_(From_MTDS)'!AV$51","v":2062},{"$f":"'Input_1_(From_MTDS)'!AW$51","v":2063},{"$f":"'Input_1_(From_MTDS)'!AX$51","v":2064},{"$f":"'Input_1_(From_MTDS)'!AY$51","v":2065},{"$f":"'Input_1_(From_MTDS)'!AZ$51","v":2066},{"$f":"'Input_1_(From_MTDS)'!BA$51","v":2067},{"$f":"'Input_1_(From_MTDS)'!BB$51","v":2068},{"$f":"'Input_1_(From_MTDS)'!BC$51","v":2069},{"$f":"'Input_1_(From_MTDS)'!BD$51","v":2070},{"$f":"'Input_1_(From_MTDS)'!BE$51","v":2071},{"$f":"'Input_1_(From_MTDS)'!BF$51","v":2072},{"$f":"'Input_1_(From_MTDS)'!BG$51","v":2073},{"$f":"'Input_1_(From_MTDS)'!BH$51","v":2074},{"$f":"'Input_1_(From_MTDS)'!BI$51","v":2075},{"$f":"'Input_1_(From_MTDS)'!BJ$51","v":2076},{"$f":"'Input_1_(From_MTDS)'!BK$51","v":2077},{"$f":"'Input_1_(From_MTDS)'!BL$51","v":2078},{"$f":"'Input_1_(From_MTDS)'!BM$51","v":2079},{"$f":"'Input_1_(From_MTDS)'!BN$51","v":2080},{"$f":"'Input_1_(From_MTDS)'!BO$51","v":2081},{"$f":"'Input_1_(From_MTDS)'!BP$51","v":2082},{"$f":"'Input_1_(From_MTDS)'!BQ$51","v":2083},{"$f":"'Input_1_(From_MTDS)'!BR$51","v":2084}]
[null,null,null,null,null,{"$f":"SUM(L107:BS107)","v":0},"Foreign Currency T-bills",null,null,null,{"$f":"SUMIFS(K$27:K$46,$F$27:$F$46,\"FX\",$G$27:$G$46,\"T-bills\")","v":0},{"$f":"SUMIFS(L$27:L$46,$F$27:$F$46,\"FX\",$G$27:$G$46,\"T-bills\")","v":0},{"$f":"SUMIFS(M$27:M$46,$F$27:$F$46,\"FX\",$G$27:$G$46,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10835.282263468594,"Foreign Currency Var",null,null,null,{"$f":"SUMIFS(K$27:K$46,$F$27:$F$46,\"FX\",$G$27:$G$46,\"Var\")","v":4200.9923959282205},{"$f":"SUMIFS(L$27:L$46,$F$27:$F$46,\"FX\",$G$27:$G$46,\"Var\")","v":3452.9679558614298},{"$f":"SUMIFS(M$27:M$46,$F$27:$F$46,\"FX\",$G$27:$G$46,\"Var\")","v":2534.4898784547158},1877.3814677617399,1239.9011587509808,906.90782589978221,526.71210628769779,146.09727046471249,98.186068563612224,50.274866662511968,2.3636647614117066,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15,-9.7416129796451431E-15]
[null,null,null,null,null,174388.92577310133,"Foreign Currency Fix",null,null,null,{"$f":"SUMIFS(K$27:K$46,$F$27:$F$46,\"FX\",$G$27:$G$46,\"Fix\")","v":13406.392935350121},{"$f":"SUMIFS(L$27:L$46,$F$27:$F$46,\"FX\",$G$27:$G$46,\"Fix\")","v":12511.336332637511},{"$f":"SUMIFS(M$27:M$46,$F$27:$F$46,\"FX\",$G$27:$G$46,\"Fix\")","v":11920.312138860218},11328.510325701365,10654.871135123596,10283.772661573948,10277.714801786951,10220.599760414427,9618.041271831622,9013.3536305448833,8406.4492010471768,7790.2274675912213,7175.4598950015861,6560.5616975314842,5947.1649753684515,5333.4937215859154,4719.6483001692905,4100.0996204398161,3480.3805500183621,2860.574394809722,2649.0825475698762,2445.8664213255579,2252.4980445783995,2059.129667831241,1865.7612910840826,1652.6369402307137,1463.0059795255577,1278.203693421842,1100.5150420252098,947.31095834413657,843.012082072162,738.02233588896877,633.80237476216894,551.02811391816113,463.19653704624545,386.6722797524348,310.14802245862421,233.66933016151054,157.19063786439688,80.71194556728318,43.305003752322435,24.963215211723892,6.6214266711247047,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13,3.852284414002122E-13]
[null,null,null,null,null,null,"Foreign Currency",null,null,null,{"$f":"SUM(K107:K109)","v":17607.385331278339},{"$f":"SUM(L107:L109)","v":15964.304288498941},{"$f":"SUM(M107:M109)","v":14454.802017314934},13205.891793463104,11894.772293874577,11190.68048747373,10804.426908074649,10366.697030879139,9716.2273403952349,9063.6284972073954,8408.812865808588,7790.2274675912213,7175.4598950015861,6560.5616975314842,5947.1649753684515,5333.4937215859154,4719.6483001692905,4100.0996204398161,3480.3805500183621,2860.574394809722,2649.0825475698762,2445.8664213255579,2252.4980445783995,2059.129667831241,1865.7612910840826,1652.6369402307137,1463.0059795255577,1278.203693421842,1100.5150420252098,947.31095834413657,843.012082072162,738.02233588896877,633.80237476216894,551.02811391816113,463.19653704624545,386.6722797524348,310.14802245862421,233.66933016151054,157.19063786439688,80.711945567283166,43.305003752322428,24.963215211723881,6.621426671124695,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13]
[null,null,null,null,null,{"$f":"SUM(L111:BS111)","v":0},"Domestic T-bills",null,null,null,{"$f":"SUMIFS(K$27:K$46,$F$27:$F$46,\"DX\",$G$27:$G$46,\"T-bills\")","v":3831.3046769999996},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AQ$27:AQ$46,$F$27:$F$46,\"DX\",$G$27:$G$46,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L112:BS112)","v":0},"Domestic Var",null,null,null,{"$f":"SUMIFS(K$27:K$46,$F$27:$F$46,\"DX\",$G$27:$G$46,\"Var\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AQ$27:AQ$46,$F$27:$F$46,\"DX\",$G$27:$G$46,\"Var\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,31134.192362000002,"Domestic Fix",null,null,null,{"$f":"SUMIFS(K$27:K$46,$F$27:$F$46,\"DX\",$G$27:$G$46,\"Fix\")","v":5907.5449560000006},5907.5449560000006,5807.1743059999999,5681.8566760000003,5681.8566760000003,3140.329874,3140.329874,591.69999999999993,591.69999999999993,591.69999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AQ$27:AQ$46,$F$27:$F$46,\"DX\",$G$27:$G$46,\"Fix\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Local Currency",null,null,null,{"$f":"SUM(K111:K113)","v":9738.8496329999998},{"$f":"SUM(L111:L113)","v":5907.5449560000006},{"$f":"SUM(M111:M113)","v":5807.1743059999999},5681.8566760000003,5681.8566760000003,3140.329874,3140.329874,591.69999999999993,591.69999999999993,591.69999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Total",null,null,null,{"$f":"K114+K110","v":27346.234964278337},{"$f":"L114+L110","v":21871.849244498942},{"$f":"M114+M110","v":20261.976323314935},18887.748469463106,17576.628969874579,14331.010361473731,13944.756782074648,10958.397030879139,10307.927340395236,9655.3284972073961,8408.812865808588,7790.2274675912213,7175.4598950015861,6560.5616975314842,5947.1649753684515,5333.4937215859154,4719.6483001692905,4100.0996204398161,3480.3805500183621,2860.574394809722,2649.0825475698762,2445.8664213255579,2252.4980445783995,2059.129667831241,1865.7612910840826,1652.6369402307137,1463.0059795255577,1278.203693421842,1100.5150420252098,947.31095834413657,843.012082072162,738.02233588896877,633.80237476216894,551.02811391816113,463.19653704624545,386.6722797524348,310.14802245862421,233.66933016151054,157.19063786439688,80.711945567283166,43.305003752322428,24.963215211723881,6.621426671124695,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13,3.7548682842056706E-13]
[null,null,null,null,null,null,"CHECK",null,null,null,null,{"$f":"L115-'Input_1_(From_MTDS)'!K95","v":0},{"$f":"M115-'Input_1_(From_MTDS)'!L95","v":0},{"$f":"N115-'Input_1_(From_MTDS)'!M95","v":0},{"$f":"O115-'Input_1_(From_MTDS)'!N95","v":0},{"$f":"P115-'Input_1_(From_MTDS)'!O95","v":0},{"$f":"Q115-'Input_1_(From_MTDS)'!P95","v":0},{"$f":"R115-'Input_1_(From_MTDS)'!Q95","v":0},{"$f":"S115-'Input_1_(From_MTDS)'!R95","v":0},{"$f":"T115-'Input_1_(From_MTDS)'!S95","v":0},{"$f":"U115-'Input_1_(From_MTDS)'!T95","v":0},{"$f":"V115-'Input_1_(From_MTDS)'!U95","v":0},{"$f":"W115-'Input_1_(From_MTDS)'!V95","v":0},{"$f":"X115-'Input_1_(From_MTDS)'!W95","v":0},{"$f":"Y115-'Input_1_(From_MTDS)'!X95","v":0},{"$f":"Z115-'Input_1_(From_MTDS)'!Y95","v":0},{"$f":"AA115-'Input_1_(From_MTDS)'!Z95","v":0},{"$f":"AB115-'Input_1_(From_MTDS)'!AA95","v":0},{"$f":"AC115-'Input_1_(From_MTDS)'!AB95","v":0},{"$f":"AD115-'Input_1_(From_MTDS)'!AC95","v":0},{"$f":"AE115-'Input_1_(From_MTDS)'!AD95","v":0},{"$f":"AF115-'Input_1_(From_MTDS)'!AE95","v":0},{"$f":"AG115-'Input_1_(From_MTDS)'!AF95","v":0},{"$f":"AH115-'Input_1_(From_MTDS)'!AG95","v":0},{"$f":"AI115-'Input_1_(From_MTDS)'!AH95","v":0},{"$f":"AJ115-'Input_1_(From_MTDS)'!AI95","v":0},{"$f":"AK115-'Input_1_(From_MTDS)'!AJ95","v":0},{"$f":"AL115-'Input_1_(From_MTDS)'!AK95","v":0},{"$f":"AM115-'Input_1_(From_MTDS)'!AL95","v":0},{"$f":"AN115-'Input_1_(From_MTDS)'!AM95","v":0},{"$f":"AO115-'Input_1_(From_MTDS)'!AN95","v":0},{"$f":"AP115-'Input_1_(From_MTDS)'!AO95","v":0},{"$f":"AQ115-'Input_1_(From_MTDS)'!AP95","v":0},{"$f":"AR115-'Input_1_(From_MTDS)'!AQ95","v":0},{"$f":"AS115-'Input_1_(From_MTDS)'!AR95","v":0},{"$f":"AT115-'Input_1_(From_MTDS)'!AS95","v":0},{"$f":"AU115-'Input_1_(From_MTDS)'!AT95","v":0},{"$f":"AV115-'Input_1_(From_MTDS)'!AU95","v":0},{"$f":"AW115-'Input_1_(From_MTDS)'!AV95","v":0},{"$f":"AX115-'Input_1_(From_MTDS)'!AW95","v":0},{"$f":"AY115-'Input_1_(From_MTDS)'!AX95","v":0},{"$f":"AZ115-'Input_1_(From_MTDS)'!AY95","v":0},{"$f":"BA115-'Input_1_(From_MTDS)'!AZ95","v":0},{"$f":"BB115-'Input_1_(From_MTDS)'!BA95","v":0},{"$f":"BC115-'Input_1_(From_MTDS)'!BB95","v":0},{"$f":"BD115-'Input_1_(From_MTDS)'!BC95","v":0},{"$f":"BE115-'Input_1_(From_MTDS)'!BD95","v":0},{"$f":"BF115-'Input_1_(From_MTDS)'!BE95","v":0},{"$f":"BG115-'Input_1_(From_MTDS)'!BF95","v":0},{"$f":"BH115-'Input_1_(From_MTDS)'!BG95","v":0},{"$f":"BI115-'Input_1_(From_MTDS)'!BH95","v":0},{"$f":"BJ115-'Input_1_(From_MTDS)'!BI95","v":0},{"$f":"BK115-'Input_1_(From_MTDS)'!BJ95","v":0},{"$f":"BL115-'Input_1_(From_MTDS)'!BK95","v":0},{"$f":"BM115-'Input_1_(From_MTDS)'!BL95","v":0},{"$f":"BN115-'Input_1_(From_MTDS)'!BM95","v":0},{"$f":"BO115-'Input_1_(From_MTDS)'!BN95","v":0},{"$f":"BP115-'Input_1_(From_MTDS)'!BO95","v":0},{"$f":"BQ115-'Input_1_(From_MTDS)'!BP95","v":0},{"$f":"BR115-'Input_1_(From_MTDS)'!BQ95","v":0},{"$f":"BS115-'Input_1_(From_MTDS)'!BR95","v":0}]
[]
[null,null,null,null,null,{"$f":"SUM(L118:BS118)","v":172055.24804186614},{"$f":"Input_2!$D$43","v":"Multilateral"},null,null,null,{"$f":"SUMIFS(K$27:K$46,$D$27:$D$46,$G118)","v":11825.682853131832},11150.318197849898,{"$f":"SUMIFS(M$27:M$46,$D$27:$D$46,$G118)","v":10915.40872812727},10727.732196835315,10576.933541860733,10513.841732112562,10461.693069683059,10366.690582564062,9716.2241162376959,9063.6284972073936,8408.8128658085861,7790.2274675912195,7175.4598950015843,6560.5616975314824,5947.1649753684496,5333.4937215859136,4719.6483001692886,4100.0996204398143,3480.3805500183603,2860.5743948097202,2649.0825475698744,2445.8664213255561,2252.4980445783976,2059.1296678312392,1865.761291084081,1652.6369402307121,1463.0059795255561,1278.2036934218404,1100.5150420252082,947.31095834413486,843.0120820721603,738.02233588896706,633.80237476216723,551.02811391815942,463.1965370462438,386.67227975243316,310.14802245862256,233.66933016150887,157.1906378643952,80.711945567281489,43.305003752320751,24.963215211722204,6.621426671123019,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12,-1.3009481333726104E-12]
[null,null,null,null,null,{"$f":"SUM(L119:BS119)","v":5261.0849475100003},{"$f":"Input_2!$D$44","v":"Bilateral"},null,null,null,2730.1841549975093,2205.5668042990769,1652.3063262074554,1039.2827253327514,363.89864758262797,1.1598750602853376E-2,9.1728647751845322E-3,6.4483150771825481E-3,3.2241575394294916E-3,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12,1.6764349617931774E-12]
[null,null,null,null,null,7907.8750471938092,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},null,null,null,3051.5183231490005,2608.4192863499661,1887.086962980208,1438.8768712950389,953.94010443121579,676.82715661056557,342.72466552681499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$46","v":"International Bond"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$47","v":"FX Security"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AF$27:AF$46,$D$27:$D$46,$G122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$48","v":"FX Other"},null,null,null,0,0,{"$f":"SUMIFS(M$27:M$46,$D$27:$D$46,$G123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L124:BS124)","v":0},{"$f":"Input_2!$D$49","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CHECK",null,null,null,{"$f":"SUM(K118:K124)-K110","v":0},{"$f":"SUM(L118:L124)-L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"SUM(L127:BS127)","v":0},{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,{"$f":"SUMIFS(K$27:K$46,$D$27:$D$46,$G127)","v":3831.3046769999996},0,{"$f":"SUMIFS(M$27:M$46,$D$27:$D$46,$G127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,31134.192362000002,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,5907.5449560000006,5907.5449560000006,5807.1743059999999,5681.8566760000003,5681.8566760000003,3140.329874,3140.329874,591.69999999999993,591.69999999999993,591.69999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AF$27:AF$46,$D$27:$D$46,$G131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L132:BS132)","v":0},{"$f":"Input_2!$G$48","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AA$27:AA$46,$D$27:$D$46,$G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$49","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CHECK",null,null,null,{"$f":"SUM(K127:K133)-K114","v":0},{"$f":"SUM(L127:L133)-L114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"OLD Interest Payments",null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K$51","v":2025},{"$f":"'Input_1_(From_MTDS)'!L$51","v":2026},{"$f":"'Input_1_(From_MTDS)'!M$51","v":2027},{"$f":"'Input_1_(From_MTDS)'!N$51","v":2028},{"$f":"'Input_1_(From_MTDS)'!O$51","v":2029},{"$f":"'Input_1_(From_MTDS)'!P$51","v":2030},{"$f":"'Input_1_(From_MTDS)'!Q$51","v":2031},{"$f":"'Input_1_(From_MTDS)'!R$51","v":2032},{"$f":"'Input_1_(From_MTDS)'!S$51","v":2033},{"$f":"'Input_1_(From_MTDS)'!T$51","v":2034},{"$f":"'Input_1_(From_MTDS)'!U$51","v":2035},{"$f":"'Input_1_(From_MTDS)'!V$51","v":2036},{"$f":"'Input_1_(From_MTDS)'!W$51","v":2037},{"$f":"'Input_1_(From_MTDS)'!X$51","v":2038},{"$f":"'Input_1_(From_MTDS)'!Y$51","v":2039},{"$f":"'Input_1_(From_MTDS)'!Z$51","v":2040},{"$f":"'Input_1_(From_MTDS)'!AA$51","v":2041},{"$f":"'Input_1_(From_MTDS)'!AB$51","v":2042},{"$f":"'Input_1_(From_MTDS)'!AC$51","v":2043},{"$f":"'Input_1_(From_MTDS)'!AD$51","v":2044},{"$f":"'Input_1_(From_MTDS)'!AE$51","v":2045},{"$f":"'Input_1_(From_MTDS)'!AF$51","v":2046},{"$f":"'Input_1_(From_MTDS)'!AG$51","v":2047},{"$f":"'Input_1_(From_MTDS)'!AH$51","v":2048},{"$f":"'Input_1_(From_MTDS)'!AI$51","v":2049},{"$f":"'Input_1_(From_MTDS)'!AJ$51","v":2050},{"$f":"'Input_1_(From_MTDS)'!AK$51","v":2051},{"$f":"'Input_1_(From_MTDS)'!AL$51","v":2052},{"$f":"'Input_1_(From_MTDS)'!AM$51","v":2053},{"$f":"'Input_1_(From_MTDS)'!AN$51","v":2054},{"$f":"'Input_1_(From_MTDS)'!AO$51","v":2055},{"$f":"'Input_1_(From_MTDS)'!AP$51","v":2056},{"$f":"'Input_1_(From_MTDS)'!AQ$51","v":2057},{"$f":"'Input_1_(From_MTDS)'!AR$51","v":2058},{"$f":"'Input_1_(From_MTDS)'!AS$51","v":2059},{"$f":"'Input_1_(From_MTDS)'!AT$51","v":2060},{"$f":"'Input_1_(From_MTDS)'!AU$51","v":2061},{"$f":"'Input_1_(From_MTDS)'!AV$51","v":2062},{"$f":"'Input_1_(From_MTDS)'!AW$51","v":2063},{"$f":"'Input_1_(From_MTDS)'!AX$51","v":2064},{"$f":"'Input_1_(From_MTDS)'!AY$51","v":2065},{"$f":"'Input_1_(From_MTDS)'!AZ$51","v":2066},{"$f":"'Input_1_(From_MTDS)'!BA$51","v":2067},{"$f":"'Input_1_(From_MTDS)'!BB$51","v":2068},{"$f":"'Input_1_(From_MTDS)'!BC$51","v":2069},{"$f":"'Input_1_(From_MTDS)'!BD$51","v":2070},{"$f":"'Input_1_(From_MTDS)'!BE$51","v":2071},{"$f":"'Input_1_(From_MTDS)'!BF$51","v":2072},{"$f":"'Input_1_(From_MTDS)'!BG$51","v":2073},{"$f":"'Input_1_(From_MTDS)'!BH$51","v":2074},{"$f":"'Input_1_(From_MTDS)'!BI$51","v":2075},{"$f":"'Input_1_(From_MTDS)'!BJ$51","v":2076},{"$f":"'Input_1_(From_MTDS)'!BK$51","v":2077},{"$f":"'Input_1_(From_MTDS)'!BL$51","v":2078},{"$f":"'Input_1_(From_MTDS)'!BM$51","v":2079},{"$f":"'Input_1_(From_MTDS)'!BN$51","v":2080},{"$f":"'Input_1_(From_MTDS)'!BO$51","v":2081},{"$f":"'Input_1_(From_MTDS)'!BP$51","v":2082},{"$f":"'Input_1_(From_MTDS)'!BQ$51","v":2083},{"$f":"'Input_1_(From_MTDS)'!BR$51","v":2084}]
[null,null,null,null,null,{"$f":"SUM(L138:BS138)","v":0},"Foreign Currency T-bills",null,null,null,null,{"$f":"SUMIFS(L$50:L$69,$F$50:$F$69,\"FX\",$G$50:$G$69,\"T-bills\")","v":0},{"$f":"SUMIFS(M$50:M$69,$F$50:$F$69,\"FX\",$G$50:$G$69,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,951.89017350204949,"Foreign Currency Var",null,null,null,null,{"$f":"SUMIFS(L$50:L$69,$F$50:$F$69,\"FX\",$G$50:$G$69,\"Var\")","v":228.56737096324892},{"$f":"SUMIFS(M$50:M$69,$F$50:$F$69,\"FX\",$G$50:$G$69,\"Var\")","v":209.27001370943017},167.15797188542618,134.27475226218618,95.020978556453457,70.070364336828703,37.810468968573822,4.7817636623100404,3.2136300240870286,1.645496385864017,7.7362747641005258E-2,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.1755241690505391E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16]
[null,null,null,null,null,1720.7821441058713,"Foreign Currency Fix",null,null,null,null,{"$f":"SUMIFS(L$50:L$69,$F$50:$F$69,\"FX\",$G$50:$G$69,\"Fix\")","v":195.76437483501107},{"$f":"SUMIFS(M$50:M$69,$F$50:$F$69,\"FX\",$G$50:$G$69,\"Fix\")","v":159.02473256617714},137.50984680353363,118.837284114328,97.626660001480332,86.283804875117482,86.178123071828196,81.223309037915115,76.375616963314897,71.511738536434692,66.630887443216707,61.679721149716293,56.739134499589866,51.797241600658786,46.866174347745513,41.932612692577798,36.997309361069185,32.018796171685089,27.038569638307074,22.057472257057199,20.159196827155885,18.343998237036441,16.893735411432754,15.443472585829063,13.993209760225378,12.39477712882511,10.972544923536438,9.5865277777585725,8.2538628922838289,7.10483226467578,6.3225906926359725,5.5351675962620215,4.7535178878110225,4.1327109314809638,3.4739741049415964,2.9000421752380166,2.3261102455344367,1.7525200533060841,1.1789298610777312,0.60533966884937851,0.32478760523717271,0.18722419118268369,4.9660777128189816E-2,7.7094757427791166E-8,7.7094757427791166E-8,7.7094757427791166E-8,7.7094757427791166E-8,7.7094757427791166E-8,7.7094757427791166E-8,7.7094757427791166E-8,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Foreign Currency",null,null,null,null,{"$f":"SUM(L138:L140)","v":424.33174579825999},{"$f":"SUM(M138:M140)","v":368.29474627560728},304.66781868895981,253.1120363765142,192.64763855793379,156.35416921194619,123.98859204040201,86.005072700225156,79.589246987401921,73.157234922298713,66.708250190857711,61.679721149716293,56.739134499589866,51.797241600658786,46.866174347745513,41.932612692577798,36.997309361069185,32.018796171685089,27.038569638307074,22.057472257057199,20.159196827155885,18.343998237036441,16.893735411432754,15.443472585829063,13.993209760225378,12.39477712882511,10.972544923536438,9.5865277777585725,8.2538628922838289,7.10483226467578,6.3225906926359725,5.5351675962620215,4.7535178878110225,4.1327109314809638,3.4739741049415964,2.9000421752380166,2.3261102455344367,1.7525200533060838,1.178929861077731,0.60533966884937829,0.32478760523717248,0.18722419118268346,4.9660777128189601E-2,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16]
[null,null,null,null,null,{"$f":"SUM(L142:BS142)","v":498.06960800999997},"Domestic T-bills",null,null,null,null,{"$f":"SUMIFS(L$50:L$69,$F$50:$F$69,\"DX\",$G$50:$G$69,\"T-bills\")","v":498.06960800999997},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$50:AR$69,$F$50:$F$69,\"DX\",$G$50:$G$69,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L143:BS143)","v":0},"Domestic Var",null,null,null,null,{"$f":"SUMIFS(L$50:L$69,$F$50:$F$69,\"DX\",$G$50:$G$69,\"Var\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$50:AR$69,$F$50:$F$69,\"DX\",$G$50:$G$69,\"Var\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5676.2237602730002,"Domestic Fix",null,null,null,null,{"$f":"SUMIFS(L$50:L$69,$F$50:$F$69,\"DX\",$G$50:$G$69,\"Fix\")","v":896.43666421499984},896.43666421499984,882.78625581499978,864.99115235499983,864.99115235499983,488.84518565899998,488.84518565899998,97.630499999999998,97.630499999999998,97.630499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$50:AR$69,$F$50:$F$69,\"DX\",$G$50:$G$69,\"Fix\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Local Currency",null,null,null,null,{"$f":"SUM(L142:L144)","v":1394.5062722249997},{"$f":"SUM(M142:M144)","v":896.43666421499984},882.78625581499978,864.99115235499983,864.99115235499983,488.84518565899998,488.84518565899998,97.630499999999998,97.630499999999998,97.630499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Total",null,null,null,null,{"$f":"L145+L141","v":1818.8380180232598},{"$f":"M145+M141","v":1264.7314104906072},1187.4540745039596,1118.1031887315139,1057.6387909129337,645.19935487094619,612.83377769940194,183.63557270022517,177.21974698740192,170.78773492229871,66.708250190857711,61.679721149716293,56.739134499589866,51.797241600658786,46.866174347745513,41.932612692577798,36.997309361069185,32.018796171685089,27.038569638307074,22.057472257057199,20.159196827155885,18.343998237036441,16.893735411432754,15.443472585829063,13.993209760225378,12.39477712882511,10.972544923536438,9.5865277777585725,8.2538628922838289,7.10483226467578,6.3225906926359725,5.5351675962620215,4.7535178878110225,4.1327109314809638,3.4739741049415964,2.9000421752380166,2.3261102455344367,1.7525200533060838,1.178929861077731,0.60533966884937829,0.32478760523717248,0.18722419118268346,4.9660777128189601E-2,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,7.7094757210238747E-8,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16]
[null,null,null,null,null,null,"CHECK",null,null,null,null,{"$f":"L146-'Input_1_(From_MTDS)'!K119","v":0},{"$f":"M146-'Input_1_(From_MTDS)'!L119","v":0},{"$f":"N146-'Input_1_(From_MTDS)'!M119","v":0},{"$f":"O146-'Input_1_(From_MTDS)'!N119","v":0},{"$f":"P146-'Input_1_(From_MTDS)'!O119","v":0},{"$f":"Q146-'Input_1_(From_MTDS)'!P119","v":0},{"$f":"R146-'Input_1_(From_MTDS)'!Q119","v":0},{"$f":"S146-'Input_1_(From_MTDS)'!R119","v":0},{"$f":"T146-'Input_1_(From_MTDS)'!S119","v":0},{"$f":"U146-'Input_1_(From_MTDS)'!T119","v":0},{"$f":"V146-'Input_1_(From_MTDS)'!U119","v":0},{"$f":"W146-'Input_1_(From_MTDS)'!V119","v":0},{"$f":"X146-'Input_1_(From_MTDS)'!W119","v":0},{"$f":"Y146-'Input_1_(From_MTDS)'!X119","v":0},{"$f":"Z146-'Input_1_(From_MTDS)'!Y119","v":0},{"$f":"AA146-'Input_1_(From_MTDS)'!Z119","v":0},{"$f":"AB146-'Input_1_(From_MTDS)'!AA119","v":0},{"$f":"AC146-'Input_1_(From_MTDS)'!AB119","v":0},{"$f":"AD146-'Input_1_(From_MTDS)'!AC119","v":0},{"$f":"AE146-'Input_1_(From_MTDS)'!AD119","v":0},{"$f":"AF146-'Input_1_(From_MTDS)'!AE119","v":0},{"$f":"AG146-'Input_1_(From_MTDS)'!AF119","v":0},{"$f":"AH146-'Input_1_(From_MTDS)'!AG119","v":0},{"$f":"AI146-'Input_1_(From_MTDS)'!AH119","v":0},{"$f":"AJ146-'Input_1_(From_MTDS)'!AI119","v":0},{"$f":"AK146-'Input_1_(From_MTDS)'!AJ119","v":0},{"$f":"AL146-'Input_1_(From_MTDS)'!AK119","v":0},{"$f":"AM146-'Input_1_(From_MTDS)'!AL119","v":0},{"$f":"AN146-'Input_1_(From_MTDS)'!AM119","v":0},{"$f":"AO146-'Input_1_(From_MTDS)'!AN119","v":0},{"$f":"AP146-'Input_1_(From_MTDS)'!AO119","v":0},{"$f":"AQ146-'Input_1_(From_MTDS)'!AP119","v":0},{"$f":"AR146-'Input_1_(From_MTDS)'!AQ119","v":0},{"$f":"AS146-'Input_1_(From_MTDS)'!AR119","v":0},{"$f":"AT146-'Input_1_(From_MTDS)'!AS119","v":0},{"$f":"AU146-'Input_1_(From_MTDS)'!AT119","v":0},{"$f":"AV146-'Input_1_(From_MTDS)'!AU119","v":0},{"$f":"AW146-'Input_1_(From_MTDS)'!AV119","v":0},{"$f":"AX146-'Input_1_(From_MTDS)'!AW119","v":0},{"$f":"AY146-'Input_1_(From_MTDS)'!AX119","v":0},{"$f":"AZ146-'Input_1_(From_MTDS)'!AY119","v":0},{"$f":"BA146-'Input_1_(From_MTDS)'!AZ119","v":0},{"$f":"BB146-'Input_1_(From_MTDS)'!BA119","v":0},{"$f":"BC146-'Input_1_(From_MTDS)'!BB119","v":0},{"$f":"BD146-'Input_1_(From_MTDS)'!BC119","v":0},{"$f":"BE146-'Input_1_(From_MTDS)'!BD119","v":0},{"$f":"BF146-'Input_1_(From_MTDS)'!BE119","v":0},{"$f":"BG146-'Input_1_(From_MTDS)'!BF119","v":0},{"$f":"BH146-'Input_1_(From_MTDS)'!BG119","v":0},{"$f":"BI146-'Input_1_(From_MTDS)'!BH119","v":0},{"$f":"BJ146-'Input_1_(From_MTDS)'!BI119","v":0},{"$f":"BK146-'Input_1_(From_MTDS)'!BJ119","v":0},{"$f":"BL146-'Input_1_(From_MTDS)'!BK119","v":0},{"$f":"BM146-'Input_1_(From_MTDS)'!BL119","v":0},{"$f":"BN146-'Input_1_(From_MTDS)'!BM119","v":0},{"$f":"BO146-'Input_1_(From_MTDS)'!BN119","v":0},{"$f":"BP146-'Input_1_(From_MTDS)'!BO119","v":0},{"$f":"BQ146-'Input_1_(From_MTDS)'!BP119","v":0},{"$f":"BR146-'Input_1_(From_MTDS)'!BQ119","v":0},{"$f":"BS146-'Input_1_(From_MTDS)'!BR119","v":0}]
[]
[null,null,null,null,null,{"$f":"SUM(L149:BS149)","v":1556.608342580332},{"$f":"Input_2!$D$43","v":"Multilateral"},null,null,null,null,{"$f":"SUMIFS(L$50:L$69,$D$50:$D$69,$G149)","v":122.29747943979081},{"$f":"SUMIFS(M$50:M$69,$D$50:$D$69,$G149)","v":104.34501294776436},100.64171740174511,98.163310124542861,95.133834346775927,94.22407436213696,92.527681835819777,86.004847009197519,79.589134141888096,73.157234922298713,66.708250190857711,61.679721149716293,56.739134499589866,51.797241600658786,46.866174347745513,41.932612692577798,36.997309361069185,32.018796171685089,27.038569638307074,22.057472257057199,20.159196827155885,18.343998237036441,16.893735411432754,15.443472585829063,13.993209760225378,12.39477712882511,10.972544923536438,9.5865277777585725,8.2538628922838289,7.10483226467578,6.3225906926359725,5.5351675962620215,4.7535178878110225,4.1327109314809638,3.4739741049415964,2.9000421752380166,2.3261102455344367,1.7525200533060838,1.178929861077731,0.60533966884937829,0.32478760523717248,0.18722419118268346,4.9660777128189601E-2,7.7094757210408022E-8,7.7094757210408022E-8,7.7094757210408022E-8,7.7094757210408022E-8,7.7094757210408022E-8,7.7094757210408022E-8,7.7094757210408022E-8,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16,-2.7013492792555985E-16]
[null,null,null,null,null,{"$f":"SUM(L150:BS150)","v":251.61336259976912},{"$f":"Input_2!$D$44","v":"Bilateral"},null,null,null,null,86.022270133636752,69.396830638965511,51.963991869650897,32.750216424476676,11.478948392933551,4.2806702276775206E-4,3.385365414640708E-4,2.2569102764271383E-4,1.1284551382135684E-4,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,-1.6927971354690034E-19,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,864.45061242781981,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},null,null,null,null,216.01199622483244,194.55290268887745,152.06210941756382,122.19850982749465,86.034855818224315,62.129666782786451,31.460571668040771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$46","v":"International Bond"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$47","v":"FX Security"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AF$50:AF$69,$D$50:$D$69,$G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$48","v":"FX Other"},null,null,null,null,0,{"$f":"SUMIFS(M$50:M$69,$D$50:$D$69,$G154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L155:BS155)","v":0},{"$f":"Input_2!$D$49","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CHECK",null,null,null,null,{"$f":"SUM(L149:L155)-L141","v":0},{"$f":"SUM(M149:M155)-M141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"SUM(L158:BS158)","v":498.06960800999997},{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,{"$f":"SUMIFS(L$50:L$69,$D$50:$D$69,$G158)","v":498.06960800999997},{"$f":"SUMIFS(M$50:M$69,$D$50:$D$69,$G158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5676.2237602730002,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,{"$f":"SUMIFS(L$50:L$69,$D$50:$D$69,$G159)","v":896.43666421499984},896.43666421499984,882.78625581499978,864.99115235499983,864.99115235499983,488.84518565899998,488.84518565899998,97.630499999999998,97.630499999999998,97.630499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,{"$f":"SUMIFS(L$50:L$69,$D$50:$D$69,$G160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,{"$f":"SUMIFS(L$50:L$69,$D$50:$D$69,$G161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,{"$f":"SUMIFS(L$50:L$69,$D$50:$D$69,$G162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AF$50:AF$69,$D$50:$D$69,$G162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L163:BS163)","v":0},{"$f":"Input_2!$G$48","v":0},null,null,null,null,{"$f":"SUMIFS(L$50:L$69,$D$50:$D$69,$G163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AB$50:AB$69,$D$50:$D$69,$G163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$49","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CHECK",null,null,null,null,{"$f":"SUM(L158:L164)-L145","v":0},{"$f":"SUM(M158:M164)-M145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,"SELECTED STARTEGY TOTAL DEBT"]
[]
[null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!F282","v":"FROM SELECTED STRATEGY WORKSHEET [Strategy 1/2/3/4]"}]
[]
[null,null,null,{"$f":"'Input_1_(From_MTDS)'!C284","v":"Instrument Name"},{"$f":"'Input_1_(From_MTDS)'!D284","v":"Maturity"},{"$f":"'Input_1_(From_MTDS)'!E284","v":"Grace Period"},{"$f":"'Input_1_(From_MTDS)'!F284","v":"Principal Payments in Local Currency"},null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K284","v":1},{"$f":"'Input_1_(From_MTDS)'!L284","v":2},{"$f":"'Input_1_(From_MTDS)'!M284","v":3},{"$f":"'Input_1_(From_MTDS)'!N284","v":4},{"$f":"'Input_1_(From_MTDS)'!O284","v":5},{"$f":"'Input_1_(From_MTDS)'!P284","v":6},{"$f":"'Input_1_(From_MTDS)'!Q284","v":7},{"$f":"'Input_1_(From_MTDS)'!R284","v":8},{"$f":"'Input_1_(From_MTDS)'!S284","v":9},{"$f":"'Input_1_(From_MTDS)'!T284","v":10},{"$f":"'Input_1_(From_MTDS)'!U284","v":11},{"$f":"'Input_1_(From_MTDS)'!V284","v":12},{"$f":"'Input_1_(From_MTDS)'!W284","v":13},{"$f":"'Input_1_(From_MTDS)'!X284","v":14},{"$f":"'Input_1_(From_MTDS)'!Y284","v":15},{"$f":"'Input_1_(From_MTDS)'!Z284","v":16},{"$f":"'Input_1_(From_MTDS)'!AA284","v":17},{"$f":"'Input_1_(From_MTDS)'!AB284","v":18},{"$f":"'Input_1_(From_MTDS)'!AC284","v":19},{"$f":"'Input_1_(From_MTDS)'!AD284","v":20},{"$f":"'Input_1_(From_MTDS)'!AE284","v":21},{"$f":"'Input_1_(From_MTDS)'!AF284","v":22},{"$f":"'Input_1_(From_MTDS)'!AG284","v":23},{"$f":"'Input_1_(From_MTDS)'!AH284","v":24},{"$f":"'Input_1_(From_MTDS)'!AI284","v":25},{"$f":"'Input_1_(From_MTDS)'!AJ284","v":26},{"$f":"'Input_1_(From_MTDS)'!AK284","v":27},{"$f":"'Input_1_(From_MTDS)'!AL284","v":28},{"$f":"'Input_1_(From_MTDS)'!AM284","v":29},{"$f":"'Input_1_(From_MTDS)'!AN284","v":30},{"$f":"'Input_1_(From_MTDS)'!AO284","v":31},{"$f":"'Input_1_(From_MTDS)'!AP284","v":32},{"$f":"'Input_1_(From_MTDS)'!AQ284","v":33},{"$f":"'Input_1_(From_MTDS)'!AR284","v":34},{"$f":"'Input_1_(From_MTDS)'!AS284","v":35},{"$f":"'Input_1_(From_MTDS)'!AT284","v":36},{"$f":"'Input_1_(From_MTDS)'!AU284","v":37},{"$f":"'Input_1_(From_MTDS)'!AV284","v":38},{"$f":"'Input_1_(From_MTDS)'!AW284","v":39},{"$f":"'Input_1_(From_MTDS)'!AX284","v":40},{"$f":"'Input_1_(From_MTDS)'!AY284","v":41},{"$f":"'Input_1_(From_MTDS)'!AZ284","v":42},{"$f":"'Input_1_(From_MTDS)'!BA284","v":43},{"$f":"'Input_1_(From_MTDS)'!BB284","v":44},{"$f":"'Input_1_(From_MTDS)'!BC284","v":45},{"$f":"'Input_1_(From_MTDS)'!BD284","v":46},{"$f":"'Input_1_(From_MTDS)'!BE284","v":47},{"$f":"'Input_1_(From_MTDS)'!BF284","v":48},{"$f":"'Input_1_(From_MTDS)'!BG284","v":49},{"$f":"'Input_1_(From_MTDS)'!BH284","v":50},{"$f":"'Input_1_(From_MTDS)'!BI284","v":51},{"$f":"'Input_1_(From_MTDS)'!BJ284","v":52},{"$f":"'Input_1_(From_MTDS)'!BK284","v":53},{"$f":"'Input_1_(From_MTDS)'!BL284","v":54},{"$f":"'Input_1_(From_MTDS)'!BM284","v":55},{"$f":"'Input_1_(From_MTDS)'!BN284","v":56},{"$f":"'Input_1_(From_MTDS)'!BO284","v":57},{"$f":"'Input_1_(From_MTDS)'!BP284","v":58},{"$f":"'Input_1_(From_MTDS)'!BQ284","v":59},{"$f":"'Input_1_(From_MTDS)'!BR284","v":60}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K285","v":2025},{"$f":"'Input_1_(From_MTDS)'!L285","v":2026},{"$f":"'Input_1_(From_MTDS)'!M285","v":2027},{"$f":"'Input_1_(From_MTDS)'!N285","v":2028},{"$f":"'Input_1_(From_MTDS)'!O285","v":2029},{"$f":"'Input_1_(From_MTDS)'!P285","v":2030},{"$f":"'Input_1_(From_MTDS)'!Q285","v":2031},{"$f":"'Input_1_(From_MTDS)'!R285","v":2032},{"$f":"'Input_1_(From_MTDS)'!S285","v":2033},{"$f":"'Input_1_(From_MTDS)'!T285","v":2034},{"$f":"'Input_1_(From_MTDS)'!U285","v":2035},{"$f":"'Input_1_(From_MTDS)'!V285","v":2036},{"$f":"'Input_1_(From_MTDS)'!W285","v":2037},{"$f":"'Input_1_(From_MTDS)'!X285","v":2038},{"$f":"'Input_1_(From_MTDS)'!Y285","v":2039},{"$f":"'Input_1_(From_MTDS)'!Z285","v":2040},{"$f":"'Input_1_(From_MTDS)'!AA285","v":2041},{"$f":"'Input_1_(From_MTDS)'!AB285","v":2042},{"$f":"'Input_1_(From_MTDS)'!AC285","v":2043},{"$f":"'Input_1_(From_MTDS)'!AD285","v":2044},{"$f":"'Input_1_(From_MTDS)'!AE285","v":2045},{"$f":"'Input_1_(From_MTDS)'!AF285","v":2046},{"$f":"'Input_1_(From_MTDS)'!AG285","v":2047},{"$f":"'Input_1_(From_MTDS)'!AH285","v":2048},{"$f":"'Input_1_(From_MTDS)'!AI285","v":2049},{"$f":"'Input_1_(From_MTDS)'!AJ285","v":2050},{"$f":"'Input_1_(From_MTDS)'!AK285","v":2051},{"$f":"'Input_1_(From_MTDS)'!AL285","v":2052},{"$f":"'Input_1_(From_MTDS)'!AM285","v":2053},{"$f":"'Input_1_(From_MTDS)'!AN285","v":2054},{"$f":"'Input_1_(From_MTDS)'!AO285","v":2055},{"$f":"'Input_1_(From_MTDS)'!AP285","v":2056},{"$f":"'Input_1_(From_MTDS)'!AQ285","v":2057},{"$f":"'Input_1_(From_MTDS)'!AR285","v":2058},{"$f":"'Input_1_(From_MTDS)'!AS285","v":2059},{"$f":"'Input_1_(From_MTDS)'!AT285","v":2060},{"$f":"'Input_1_(From_MTDS)'!AU285","v":2061},{"$f":"'Input_1_(From_MTDS)'!AV285","v":2062},{"$f":"'Input_1_(From_MTDS)'!AW285","v":2063},{"$f":"'Input_1_(From_MTDS)'!AX285","v":2064},{"$f":"'Input_1_(From_MTDS)'!AY285","v":2065},{"$f":"'Input_1_(From_MTDS)'!AZ285","v":2066},{"$f":"'Input_1_(From_MTDS)'!BA285","v":2067},{"$f":"'Input_1_(From_MTDS)'!BB285","v":2068},{"$f":"'Input_1_(From_MTDS)'!BC285","v":2069},{"$f":"'Input_1_(From_MTDS)'!BD285","v":2070},{"$f":"'Input_1_(From_MTDS)'!BE285","v":2071},{"$f":"'Input_1_(From_MTDS)'!BF285","v":2072},{"$f":"'Input_1_(From_MTDS)'!BG285","v":2073},{"$f":"'Input_1_(From_MTDS)'!BH285","v":2074},{"$f":"'Input_1_(From_MTDS)'!BI285","v":2075},{"$f":"'Input_1_(From_MTDS)'!BJ285","v":2076},{"$f":"'Input_1_(From_MTDS)'!BK285","v":2077},{"$f":"'Input_1_(From_MTDS)'!BL285","v":2078},{"$f":"'Input_1_(From_MTDS)'!BM285","v":2079},{"$f":"'Input_1_(From_MTDS)'!BN285","v":2080},{"$f":"'Input_1_(From_MTDS)'!BO285","v":2081},{"$f":"'Input_1_(From_MTDS)'!BP285","v":2082},{"$f":"'Input_1_(From_MTDS)'!BQ285","v":2083},{"$f":"'Input_1_(From_MTDS)'!BR285","v":2084}]
[null,null,{"$f":"Input_2!$G$18","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!C286","v":"ADF_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D286","v":40},{"$f":"'Input_1_(From_MTDS)'!E286","v":10},{"$f":"'Input_1_(From_MTDS)'!F286","v":"USD_1"},{"$f":"IF('Input_1_(From_MTDS)'!G286=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H286","v":"Fix"},null,null,{"$f":"'Input_1_(From_MTDS)'!K286","v":48.375157508464305},{"$f":"'Input_1_(From_MTDS)'!L286","v":53.869334154884541},{"$f":"'Input_1_(From_MTDS)'!M286","v":83.605733033743874},{"$f":"'Input_1_(From_MTDS)'!N286","v":102.12847089487177},{"$f":"'Input_1_(From_MTDS)'!O286","v":100.65140837702536},{"$f":"'Input_1_(From_MTDS)'!P286","v":106.02849986835948},{"$f":"'Input_1_(From_MTDS)'!Q286","v":130.62833625731852},{"$f":"'Input_1_(From_MTDS)'!R286","v":116.11318443905628},{"$f":"'Input_1_(From_MTDS)'!S286","v":118.15525434279435},{"$f":"'Input_1_(From_MTDS)'!T286","v":120.20109907618793},{"$f":"'Input_1_(From_MTDS)'!U286","v":129.03494854286515},{"$f":"'Input_1_(From_MTDS)'!V286","v":166.63807667864097},{"$f":"'Input_1_(From_MTDS)'!W286","v":194.58161226195773},{"$f":"'Input_1_(From_MTDS)'!X286","v":222.61588592903797},{"$f":"'Input_1_(From_MTDS)'!Y286","v":256.59524703922477},{"$f":"'Input_1_(From_MTDS)'!Z286","v":256.59524703922477},{"$f":"'Input_1_(From_MTDS)'!AA286","v":262.12433714043431},{"$f":"'Input_1_(From_MTDS)'!AB286","v":262.12056231077878},{"$f":"'Input_1_(From_MTDS)'!AC286","v":262.12056231077878},{"$f":"'Input_1_(From_MTDS)'!AD286","v":262.12056231077878},{"$f":"'Input_1_(From_MTDS)'!AE286","v":262.24841424140607},{"$f":"'Input_1_(From_MTDS)'!AF286","v":294.32166633220379},{"$f":"'Input_1_(From_MTDS)'!AG286","v":322.26520191552055},{"$f":"'Input_1_(From_MTDS)'!AH286","v":351.97511840374932},{"$f":"'Input_1_(From_MTDS)'!AI286","v":385.85411393770443},{"$f":"'Input_1_(From_MTDS)'!AJ286","v":385.85411393770443},{"$f":"'Input_1_(From_MTDS)'!AK286","v":385.85411393770443},{"$f":"'Input_1_(From_MTDS)'!AL286","v":378.74047923062119},{"$f":"'Input_1_(From_MTDS)'!AM286","v":369.17726904270603},{"$f":"'Input_1_(From_MTDS)'!AN286","v":362.56845586699018},{"$f":"'Input_1_(From_MTDS)'!AO286","v":363.25932577820896},{"$f":"'Input_1_(From_MTDS)'!AP286","v":362.48954072181556},{"$f":"'Input_1_(From_MTDS)'!AQ286","v":341.04384043902343},{"$f":"'Input_1_(From_MTDS)'!AR286","v":346.10115646693134},{"$f":"'Input_1_(From_MTDS)'!AS286","v":334.79383688882632},{"$f":"'Input_1_(From_MTDS)'!AT286","v":334.79383688882632},{"$f":"'Input_1_(From_MTDS)'!AU286","v":334.74827189212937},{"$f":"'Input_1_(From_MTDS)'!AV286","v":334.74827189212937},{"$f":"'Input_1_(From_MTDS)'!AW286","v":334.74827189212937},{"$f":"'Input_1_(From_MTDS)'!AX286","v":295.67652140997643},{"$f":"'Input_1_(From_MTDS)'!AY286","v":276.61136813561421},{"$f":"'Input_1_(From_MTDS)'!AZ286","v":201.40668375160044},{"$f":"'Input_1_(From_MTDS)'!BA286","v":133.79925071549209},{"$f":"'Input_1_(From_MTDS)'!BB286","v":67.757991067910154},{"$f":"'Input_1_(From_MTDS)'!BC286","v":0},{"$f":"'Input_1_(From_MTDS)'!BD286","v":0},{"$f":"'Input_1_(From_MTDS)'!BE286","v":0},{"$f":"'Input_1_(From_MTDS)'!BF286","v":0},{"$f":"'Input_1_(From_MTDS)'!BG286","v":0},{"$f":"'Input_1_(From_MTDS)'!BH286","v":0},{"$f":"'Input_1_(From_MTDS)'!BI286","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ286","v":0},{"$f":"'Input_1_(From_MTDS)'!BK286","v":0},{"$f":"'Input_1_(From_MTDS)'!BL286","v":0},{"$f":"'Input_1_(From_MTDS)'!BM286","v":0},{"$f":"'Input_1_(From_MTDS)'!BN286","v":0},{"$f":"'Input_1_(From_MTDS)'!BO286","v":0},{"$f":"'Input_1_(From_MTDS)'!BP286","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ286","v":0},{"$f":"'Input_1_(From_MTDS)'!BR286","v":0}]
[null,null,{"$f":"Input_2!$G$19","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!C287","v":"IDA/IFAD/EDF_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D287","v":35},{"$f":"'Input_1_(From_MTDS)'!E287","v":7},{"$f":"'Input_1_(From_MTDS)'!F287","v":"USD_2"},{"$f":"IF('Input_1_(From_MTDS)'!G287=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H287","v":"Fix"},null,null,{"$f":"'Input_1_(From_MTDS)'!K287","v":396.83320737093891},{"$f":"'Input_1_(From_MTDS)'!L287","v":382.67777924996278},{"$f":"'Input_1_(From_MTDS)'!M287","v":391.22452896374011},{"$f":"'Input_1_(From_MTDS)'!N287","v":411.09443518060345},{"$f":"'Input_1_(From_MTDS)'!O287","v":432.37172021009064},{"$f":"'Input_1_(From_MTDS)'!P287","v":456.04509020963809},{"$f":"'Input_1_(From_MTDS)'!Q287","v":481.9492526578486},{"$f":"'Input_1_(From_MTDS)'!R287","v":482.12342059025974},{"$f":"'Input_1_(From_MTDS)'!S287","v":549.35754301903989},{"$f":"'Input_1_(From_MTDS)'!T287","v":599.43088133864694},{"$f":"'Input_1_(From_MTDS)'!U287","v":652.96775813062686},{"$f":"'Input_1_(From_MTDS)'!V287","v":712.01101763117174},{"$f":"'Input_1_(From_MTDS)'!W287","v":712.141642511638},{"$f":"'Input_1_(From_MTDS)'!X287","v":712.31581002571761},{"$f":"'Input_1_(From_MTDS)'!Y287","v":712.48997606898865},{"$f":"'Input_1_(From_MTDS)'!Z287","v":712.66414370307859},{"$f":"'Input_1_(From_MTDS)'!AA287","v":712.83831191471847},{"$f":"'Input_1_(From_MTDS)'!AB287","v":713.01247743635349},{"$f":"'Input_1_(From_MTDS)'!AC287","v":713.09956222353912},{"$f":"'Input_1_(From_MTDS)'!AD287","v":304.78525425474555},{"$f":"'Input_1_(From_MTDS)'!AE287","v":296.38168132859056},{"$f":"'Input_1_(From_MTDS)'!AF287","v":296.38168132859056},{"$f":"'Input_1_(From_MTDS)'!AG287","v":296.38168132859056},{"$f":"'Input_1_(From_MTDS)'!AH287","v":296.38168132859056},{"$f":"'Input_1_(From_MTDS)'!AI287","v":316.13765543480127},{"$f":"'Input_1_(From_MTDS)'!AJ287","v":292.64426528658828},{"$f":"'Input_1_(From_MTDS)'!AK287","v":287.81559068514787},{"$f":"'Input_1_(From_MTDS)'!AL287","v":287.81559068514787},{"$f":"'Input_1_(From_MTDS)'!AM287","v":272.89423315750406},{"$f":"'Input_1_(From_MTDS)'!AN287","v":230.59783892412108},{"$f":"'Input_1_(From_MTDS)'!AO287","v":230.59783892412108},{"$f":"'Input_1_(From_MTDS)'!AP287","v":230.59783892412108},{"$f":"'Input_1_(From_MTDS)'!AQ287","v":230.59783892412108},{"$f":"'Input_1_(From_MTDS)'!AR287","v":230.59783892412108},{"$f":"'Input_1_(From_MTDS)'!AS287","v":230.59783892412108},{"$f":"'Input_1_(From_MTDS)'!AT287","v":230.59783892412108},{"$f":"'Input_1_(From_MTDS)'!AU287","v":163.45079929553685},{"$f":"'Input_1_(From_MTDS)'!AV287","v":113.55162861104266},{"$f":"'Input_1_(From_MTDS)'!AW287","v":60.49820631063406},{"$f":"'Input_1_(From_MTDS)'!AX287","v":0},{"$f":"'Input_1_(From_MTDS)'!AY287","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ287","v":0},{"$f":"'Input_1_(From_MTDS)'!BA287","v":0},{"$f":"'Input_1_(From_MTDS)'!BB287","v":0},{"$f":"'Input_1_(From_MTDS)'!BC287","v":0},{"$f":"'Input_1_(From_MTDS)'!BD287","v":0},{"$f":"'Input_1_(From_MTDS)'!BE287","v":0},{"$f":"'Input_1_(From_MTDS)'!BF287","v":0},{"$f":"'Input_1_(From_MTDS)'!BG287","v":0},{"$f":"'Input_1_(From_MTDS)'!BH287","v":0},{"$f":"'Input_1_(From_MTDS)'!BI287","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ287","v":0},{"$f":"'Input_1_(From_MTDS)'!BK287","v":0},{"$f":"'Input_1_(From_MTDS)'!BL287","v":0},{"$f":"'Input_1_(From_MTDS)'!BM287","v":0},{"$f":"'Input_1_(From_MTDS)'!BN287","v":0},{"$f":"'Input_1_(From_MTDS)'!BO287","v":0},{"$f":"'Input_1_(From_MTDS)'!BP287","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ287","v":0},{"$f":"'Input_1_(From_MTDS)'!BR287","v":0}]
[null,null,{"$f":"Input_2!$G$20","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!C288","v":"IBRD/ADB/IDB_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D288","v":25},{"$f":"'Input_1_(From_MTDS)'!E288","v":5},{"$f":"'Input_1_(From_MTDS)'!F288","v":"USD_3"},{"$f":"IF('Input_1_(From_MTDS)'!G288=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H288","v":"Fix"},null,null,{"$f":"'Input_1_(From_MTDS)'!K288","v":461.82579049086621},{"$f":"'Input_1_(From_MTDS)'!L288","v":104.25910317018807},{"$f":"'Input_1_(From_MTDS)'!M288","v":0},{"$f":"'Input_1_(From_MTDS)'!N288","v":3.6939095239458175},{"$f":"'Input_1_(From_MTDS)'!O288","v":3.8840420078154065},{"$f":"'Input_1_(From_MTDS)'!P288","v":4.0955896414703501},{"$f":"'Input_1_(From_MTDS)'!Q288","v":98.324514875968646},{"$f":"'Input_1_(From_MTDS)'!R288","v":168.18335383426052},{"$f":"'Input_1_(From_MTDS)'!S288","v":242.45814505483256},{"$f":"'Input_1_(From_MTDS)'!T288","v":327.15563388972026},{"$f":"'Input_1_(From_MTDS)'!U288","v":327.15563388972026},{"$f":"'Input_1_(From_MTDS)'!V288","v":327.15563388972026},{"$f":"'Input_1_(From_MTDS)'!W288","v":327.15563388972026},{"$f":"'Input_1_(From_MTDS)'!X288","v":327.15563388972026},{"$f":"'Input_1_(From_MTDS)'!Y288","v":327.15563388972026},{"$f":"'Input_1_(From_MTDS)'!Z288","v":327.15563388972026},{"$f":"'Input_1_(From_MTDS)'!AA288","v":327.15563388972026},{"$f":"'Input_1_(From_MTDS)'!AB288","v":327.15563388972026},{"$f":"'Input_1_(From_MTDS)'!AC288","v":327.15563388972026},{"$f":"'Input_1_(From_MTDS)'!AD288","v":327.15563388972026},{"$f":"'Input_1_(From_MTDS)'!AE288","v":327.15563388972004},{"$f":"'Input_1_(From_MTDS)'!AF288","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AG288","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AH288","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AI288","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AJ288","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AK288","v":228.83111901375162},{"$f":"'Input_1_(From_MTDS)'!AL288","v":158.97228005545975},{"$f":"'Input_1_(From_MTDS)'!AM288","v":84.697488834887693},{"$f":"'Input_1_(From_MTDS)'!AN288","v":0},{"$f":"'Input_1_(From_MTDS)'!AO288","v":0},{"$f":"'Input_1_(From_MTDS)'!AP288","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ288","v":0},{"$f":"'Input_1_(From_MTDS)'!AR288","v":0},{"$f":"'Input_1_(From_MTDS)'!AS288","v":0},{"$f":"'Input_1_(From_MTDS)'!AT288","v":0},{"$f":"'Input_1_(From_MTDS)'!AU288","v":0},{"$f":"'Input_1_(From_MTDS)'!AV288","v":0},{"$f":"'Input_1_(From_MTDS)'!AW288","v":0},{"$f":"'Input_1_(From_MTDS)'!AX288","v":0},{"$f":"'Input_1_(From_MTDS)'!AY288","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ288","v":0},{"$f":"'Input_1_(From_MTDS)'!BA288","v":0},{"$f":"'Input_1_(From_MTDS)'!BB288","v":0},{"$f":"'Input_1_(From_MTDS)'!BC288","v":0},{"$f":"'Input_1_(From_MTDS)'!BD288","v":0},{"$f":"'Input_1_(From_MTDS)'!BE288","v":0},{"$f":"'Input_1_(From_MTDS)'!BF288","v":0},{"$f":"'Input_1_(From_MTDS)'!BG288","v":0},{"$f":"'Input_1_(From_MTDS)'!BH288","v":0},{"$f":"'Input_1_(From_MTDS)'!BI288","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ288","v":0},{"$f":"'Input_1_(From_MTDS)'!BK288","v":0},{"$f":"'Input_1_(From_MTDS)'!BL288","v":0},{"$f":"'Input_1_(From_MTDS)'!BM288","v":0},{"$f":"'Input_1_(From_MTDS)'!BN288","v":0},{"$f":"'Input_1_(From_MTDS)'!BO288","v":0},{"$f":"'Input_1_(From_MTDS)'!BP288","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ288","v":0},{"$f":"'Input_1_(From_MTDS)'!BR288","v":0}]
[null,null,{"$f":"Input_2!$G$21","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!C289","v":"IBRD/ADB/IDB_Var"},{"$f":"'Input_1_(From_MTDS)'!D289","v":25},{"$f":"'Input_1_(From_MTDS)'!E289","v":5},{"$f":"'Input_1_(From_MTDS)'!F289","v":"USD_4"},{"$f":"IF('Input_1_(From_MTDS)'!G289=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H289","v":"Var"},null,null,{"$f":"'Input_1_(From_MTDS)'!K289","v":362.69890149012133},{"$f":"'Input_1_(From_MTDS)'!L289","v":238.36964068274304},{"$f":"'Input_1_(From_MTDS)'!M289","v":240.17464949213402},{"$f":"'Input_1_(From_MTDS)'!N289","v":174.64778062918353},{"$f":"'Input_1_(From_MTDS)'!O289","v":70.599339351255324},{"$f":"'Input_1_(From_MTDS)'!P289","v":58.624766817554288},{"$f":"'Input_1_(From_MTDS)'!Q289","v":141.91705738111821},{"$f":"'Input_1_(From_MTDS)'!R289","v":211.77589633941008},{"$f":"'Input_1_(From_MTDS)'!S289","v":286.05068755998212},{"$f":"'Input_1_(From_MTDS)'!T289","v":370.7481763948698},{"$f":"'Input_1_(From_MTDS)'!U289","v":325.20063925518127},{"$f":"'Input_1_(From_MTDS)'!V289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!W289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!X289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!Y289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!Z289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AA289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AB289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AC289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AD289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AE289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AF289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AG289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AH289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AI289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AJ289","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AK289","v":228.83111901375162},{"$f":"'Input_1_(From_MTDS)'!AL289","v":158.97228005545975},{"$f":"'Input_1_(From_MTDS)'!AM289","v":84.697488834887693},{"$f":"'Input_1_(From_MTDS)'!AN289","v":0},{"$f":"'Input_1_(From_MTDS)'!AO289","v":0},{"$f":"'Input_1_(From_MTDS)'!AP289","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ289","v":0},{"$f":"'Input_1_(From_MTDS)'!AR289","v":0},{"$f":"'Input_1_(From_MTDS)'!AS289","v":0},{"$f":"'Input_1_(From_MTDS)'!AT289","v":0},{"$f":"'Input_1_(From_MTDS)'!AU289","v":0},{"$f":"'Input_1_(From_MTDS)'!AV289","v":0},{"$f":"'Input_1_(From_MTDS)'!AW289","v":0},{"$f":"'Input_1_(From_MTDS)'!AX289","v":0},{"$f":"'Input_1_(From_MTDS)'!AY289","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ289","v":0},{"$f":"'Input_1_(From_MTDS)'!BA289","v":0},{"$f":"'Input_1_(From_MTDS)'!BB289","v":0},{"$f":"'Input_1_(From_MTDS)'!BC289","v":0},{"$f":"'Input_1_(From_MTDS)'!BD289","v":0},{"$f":"'Input_1_(From_MTDS)'!BE289","v":0},{"$f":"'Input_1_(From_MTDS)'!BF289","v":0},{"$f":"'Input_1_(From_MTDS)'!BG289","v":0},{"$f":"'Input_1_(From_MTDS)'!BH289","v":0},{"$f":"'Input_1_(From_MTDS)'!BI289","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ289","v":0},{"$f":"'Input_1_(From_MTDS)'!BK289","v":0},{"$f":"'Input_1_(From_MTDS)'!BL289","v":0},{"$f":"'Input_1_(From_MTDS)'!BM289","v":0},{"$f":"'Input_1_(From_MTDS)'!BN289","v":0},{"$f":"'Input_1_(From_MTDS)'!BO289","v":0},{"$f":"'Input_1_(From_MTDS)'!BP289","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ289","v":0},{"$f":"'Input_1_(From_MTDS)'!BR289","v":0}]
[null,null,{"$f":"Input_2!$G$22","v":"Bilateral"},{"$f":"'Input_1_(From_MTDS)'!C290","v":"Bilateral_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D290","v":20},{"$f":"'Input_1_(From_MTDS)'!E290","v":5},{"$f":"'Input_1_(From_MTDS)'!F290","v":"USD_5"},{"$f":"IF('Input_1_(From_MTDS)'!G290=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H290","v":"Fix"},null,null,{"$f":"'Input_1_(From_MTDS)'!K290","v":661.83861837270842},{"$f":"'Input_1_(From_MTDS)'!L290","v":660.91802254401023},{"$f":"'Input_1_(From_MTDS)'!M290","v":692.84727402256397},{"$f":"'Input_1_(From_MTDS)'!N290","v":727.77247549176388},{"$f":"'Input_1_(From_MTDS)'!O290","v":382.61759794080837},{"$f":"'Input_1_(From_MTDS)'!P290","v":3.0576215911982296E-3},{"$f":"'Input_1_(From_MTDS)'!Q290","v":62.67379447754972},{"$f":"'Input_1_(From_MTDS)'!R290","v":109.24635378307762},{"$f":"'Input_1_(From_MTDS)'!S290","v":158.76288126345898},{"$f":"'Input_1_(From_MTDS)'!T290","v":215.22464966251303},{"$f":"'Input_1_(From_MTDS)'!U290","v":215.22464966251303},{"$f":"'Input_1_(From_MTDS)'!V290","v":215.22464966251303},{"$f":"'Input_1_(From_MTDS)'!W290","v":215.22464966251303},{"$f":"'Input_1_(From_MTDS)'!X290","v":215.22464966251303},{"$f":"'Input_1_(From_MTDS)'!Y290","v":215.22464966251303},{"$f":"'Input_1_(From_MTDS)'!Z290","v":215.22464966251303},{"$f":"'Input_1_(From_MTDS)'!AA290","v":215.22464966251303},{"$f":"'Input_1_(From_MTDS)'!AB290","v":215.22464966251303},{"$f":"'Input_1_(From_MTDS)'!AC290","v":215.22464966251303},{"$f":"'Input_1_(From_MTDS)'!AD290","v":215.22464966251303},{"$f":"'Input_1_(From_MTDS)'!AE290","v":215.22464966251303},{"$f":"'Input_1_(From_MTDS)'!AF290","v":152.55407934250107},{"$f":"'Input_1_(From_MTDS)'!AG290","v":105.98152003697317},{"$f":"'Input_1_(From_MTDS)'!AH290","v":56.464992556591795},{"$f":"'Input_1_(From_MTDS)'!AI290","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ290","v":0},{"$f":"'Input_1_(From_MTDS)'!AK290","v":0},{"$f":"'Input_1_(From_MTDS)'!AL290","v":0},{"$f":"'Input_1_(From_MTDS)'!AM290","v":0},{"$f":"'Input_1_(From_MTDS)'!AN290","v":0},{"$f":"'Input_1_(From_MTDS)'!AO290","v":0},{"$f":"'Input_1_(From_MTDS)'!AP290","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ290","v":0},{"$f":"'Input_1_(From_MTDS)'!AR290","v":0},{"$f":"'Input_1_(From_MTDS)'!AS290","v":0},{"$f":"'Input_1_(From_MTDS)'!AT290","v":0},{"$f":"'Input_1_(From_MTDS)'!AU290","v":0},{"$f":"'Input_1_(From_MTDS)'!AV290","v":0},{"$f":"'Input_1_(From_MTDS)'!AW290","v":0},{"$f":"'Input_1_(From_MTDS)'!AX290","v":0},{"$f":"'Input_1_(From_MTDS)'!AY290","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ290","v":0},{"$f":"'Input_1_(From_MTDS)'!BA290","v":0},{"$f":"'Input_1_(From_MTDS)'!BB290","v":0},{"$f":"'Input_1_(From_MTDS)'!BC290","v":0},{"$f":"'Input_1_(From_MTDS)'!BD290","v":0},{"$f":"'Input_1_(From_MTDS)'!BE290","v":0},{"$f":"'Input_1_(From_MTDS)'!BF290","v":0},{"$f":"'Input_1_(From_MTDS)'!BG290","v":0},{"$f":"'Input_1_(From_MTDS)'!BH290","v":0},{"$f":"'Input_1_(From_MTDS)'!BI290","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ290","v":0},{"$f":"'Input_1_(From_MTDS)'!BK290","v":0},{"$f":"'Input_1_(From_MTDS)'!BL290","v":0},{"$f":"'Input_1_(From_MTDS)'!BM290","v":0},{"$f":"'Input_1_(From_MTDS)'!BN290","v":0},{"$f":"'Input_1_(From_MTDS)'!BO290","v":0},{"$f":"'Input_1_(From_MTDS)'!BP290","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ290","v":0},{"$f":"'Input_1_(From_MTDS)'!BR290","v":0}]
[null,null,{"$f":"Input_2!$G$23","v":"FX Commercial Loan"},{"$f":"'Input_1_(From_MTDS)'!C291","v":"Commercial Bank_Var"},{"$f":"'Input_1_(From_MTDS)'!D291","v":5},{"$f":"'Input_1_(From_MTDS)'!E291","v":1},{"$f":"'Input_1_(From_MTDS)'!F291","v":"USD_6"},{"$f":"IF('Input_1_(From_MTDS)'!G291=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H291","v":"Var"},null,null,{"$f":"'Input_1_(From_MTDS)'!K291","v":596.4708201153029},{"$f":"'Input_1_(From_MTDS)'!L291","v":848.65379679932016},{"$f":"'Input_1_(From_MTDS)'!M291","v":730.74623229701331},{"$f":"'Input_1_(From_MTDS)'!N291","v":907.86687010851051},{"$f":"'Input_1_(From_MTDS)'!O291","v":861.64858440957846},{"$f":"'Input_1_(From_MTDS)'!P291","v":1136.3705115184632},{"$f":"'Input_1_(From_MTDS)'!Q291","v":933.46925189650767},{"$f":"'Input_1_(From_MTDS)'!R291","v":397.43070013864934},{"$f":"'Input_1_(From_MTDS)'!S291","v":211.74372208721923},{"$f":"'Input_1_(From_MTDS)'!T291","v":0},{"$f":"'Input_1_(From_MTDS)'!U291","v":0},{"$f":"'Input_1_(From_MTDS)'!V291","v":0},{"$f":"'Input_1_(From_MTDS)'!W291","v":0},{"$f":"'Input_1_(From_MTDS)'!X291","v":0},{"$f":"'Input_1_(From_MTDS)'!Y291","v":0},{"$f":"'Input_1_(From_MTDS)'!Z291","v":0},{"$f":"'Input_1_(From_MTDS)'!AA291","v":0},{"$f":"'Input_1_(From_MTDS)'!AB291","v":0},{"$f":"'Input_1_(From_MTDS)'!AC291","v":0},{"$f":"'Input_1_(From_MTDS)'!AD291","v":0},{"$f":"'Input_1_(From_MTDS)'!AE291","v":0},{"$f":"'Input_1_(From_MTDS)'!AF291","v":0},{"$f":"'Input_1_(From_MTDS)'!AG291","v":0},{"$f":"'Input_1_(From_MTDS)'!AH291","v":0},{"$f":"'Input_1_(From_MTDS)'!AI291","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ291","v":0},{"$f":"'Input_1_(From_MTDS)'!AK291","v":0},{"$f":"'Input_1_(From_MTDS)'!AL291","v":0},{"$f":"'Input_1_(From_MTDS)'!AM291","v":0},{"$f":"'Input_1_(From_MTDS)'!AN291","v":0},{"$f":"'Input_1_(From_MTDS)'!AO291","v":0},{"$f":"'Input_1_(From_MTDS)'!AP291","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ291","v":0},{"$f":"'Input_1_(From_MTDS)'!AR291","v":0},{"$f":"'Input_1_(From_MTDS)'!AS291","v":0},{"$f":"'Input_1_(From_MTDS)'!AT291","v":0},{"$f":"'Input_1_(From_MTDS)'!AU291","v":0},{"$f":"'Input_1_(From_MTDS)'!AV291","v":0},{"$f":"'Input_1_(From_MTDS)'!AW291","v":0},{"$f":"'Input_1_(From_MTDS)'!AX291","v":0},{"$f":"'Input_1_(From_MTDS)'!AY291","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ291","v":0},{"$f":"'Input_1_(From_MTDS)'!BA291","v":0},{"$f":"'Input_1_(From_MTDS)'!BB291","v":0},{"$f":"'Input_1_(From_MTDS)'!BC291","v":0},{"$f":"'Input_1_(From_MTDS)'!BD291","v":0},{"$f":"'Input_1_(From_MTDS)'!BE291","v":0},{"$f":"'Input_1_(From_MTDS)'!BF291","v":0},{"$f":"'Input_1_(From_MTDS)'!BG291","v":0},{"$f":"'Input_1_(From_MTDS)'!BH291","v":0},{"$f":"'Input_1_(From_MTDS)'!BI291","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ291","v":0},{"$f":"'Input_1_(From_MTDS)'!BK291","v":0},{"$f":"'Input_1_(From_MTDS)'!BL291","v":0},{"$f":"'Input_1_(From_MTDS)'!BM291","v":0},{"$f":"'Input_1_(From_MTDS)'!BN291","v":0},{"$f":"'Input_1_(From_MTDS)'!BO291","v":0},{"$f":"'Input_1_(From_MTDS)'!BP291","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ291","v":0},{"$f":"'Input_1_(From_MTDS)'!BR291","v":0}]
[null,null,{"$f":"Input_2!$G$24","v":0},{"$f":"'Input_1_(From_MTDS)'!C292","v":0},{"$f":"'Input_1_(From_MTDS)'!D292","v":0},{"$f":"'Input_1_(From_MTDS)'!E292","v":0},{"$f":"'Input_1_(From_MTDS)'!F292","v":"USD_7"},{"$f":"IF('Input_1_(From_MTDS)'!G292=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H292","v":0},null,null,{"$f":"'Input_1_(From_MTDS)'!K292","v":0},{"$f":"'Input_1_(From_MTDS)'!L292","v":0},{"$f":"'Input_1_(From_MTDS)'!M292","v":0},{"$f":"'Input_1_(From_MTDS)'!N292","v":0},{"$f":"'Input_1_(From_MTDS)'!O292","v":0},{"$f":"'Input_1_(From_MTDS)'!P292","v":0},{"$f":"'Input_1_(From_MTDS)'!Q292","v":0},{"$f":"'Input_1_(From_MTDS)'!R292","v":0},{"$f":"'Input_1_(From_MTDS)'!S292","v":0},{"$f":"'Input_1_(From_MTDS)'!T292","v":0},{"$f":"'Input_1_(From_MTDS)'!U292","v":0},{"$f":"'Input_1_(From_MTDS)'!V292","v":0},{"$f":"'Input_1_(From_MTDS)'!W292","v":0},{"$f":"'Input_1_(From_MTDS)'!X292","v":0},{"$f":"'Input_1_(From_MTDS)'!Y292","v":0},{"$f":"'Input_1_(From_MTDS)'!Z292","v":0},{"$f":"'Input_1_(From_MTDS)'!AA292","v":0},{"$f":"'Input_1_(From_MTDS)'!AB292","v":0},{"$f":"'Input_1_(From_MTDS)'!AC292","v":0},{"$f":"'Input_1_(From_MTDS)'!AD292","v":0},{"$f":"'Input_1_(From_MTDS)'!AE292","v":0},{"$f":"'Input_1_(From_MTDS)'!AF292","v":0},{"$f":"'Input_1_(From_MTDS)'!AG292","v":0},{"$f":"'Input_1_(From_MTDS)'!AH292","v":0},{"$f":"'Input_1_(From_MTDS)'!AI292","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ292","v":0},{"$f":"'Input_1_(From_MTDS)'!AK292","v":0},{"$f":"'Input_1_(From_MTDS)'!AL292","v":0},{"$f":"'Input_1_(From_MTDS)'!AM292","v":0},{"$f":"'Input_1_(From_MTDS)'!AN292","v":0},{"$f":"'Input_1_(From_MTDS)'!AO292","v":0},{"$f":"'Input_1_(From_MTDS)'!AP292","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ292","v":0},{"$f":"'Input_1_(From_MTDS)'!AR292","v":0},{"$f":"'Input_1_(From_MTDS)'!AS292","v":0},{"$f":"'Input_1_(From_MTDS)'!AT292","v":0},{"$f":"'Input_1_(From_MTDS)'!AU292","v":0},{"$f":"'Input_1_(From_MTDS)'!AV292","v":0},{"$f":"'Input_1_(From_MTDS)'!AW292","v":0},{"$f":"'Input_1_(From_MTDS)'!AX292","v":0},{"$f":"'Input_1_(From_MTDS)'!AY292","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ292","v":0},{"$f":"'Input_1_(From_MTDS)'!BA292","v":0},{"$f":"'Input_1_(From_MTDS)'!BB292","v":0},{"$f":"'Input_1_(From_MTDS)'!BC292","v":0},{"$f":"'Input_1_(From_MTDS)'!BD292","v":0},{"$f":"'Input_1_(From_MTDS)'!BE292","v":0},{"$f":"'Input_1_(From_MTDS)'!BF292","v":0},{"$f":"'Input_1_(From_MTDS)'!BG292","v":0},{"$f":"'Input_1_(From_MTDS)'!BH292","v":0},{"$f":"'Input_1_(From_MTDS)'!BI292","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ292","v":0},{"$f":"'Input_1_(From_MTDS)'!BK292","v":0},{"$f":"'Input_1_(From_MTDS)'!BL292","v":0},{"$f":"'Input_1_(From_MTDS)'!BM292","v":0},{"$f":"'Input_1_(From_MTDS)'!BN292","v":0},{"$f":"'Input_1_(From_MTDS)'!BO292","v":0},{"$f":"'Input_1_(From_MTDS)'!BP292","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ292","v":0},{"$f":"'Input_1_(From_MTDS)'!BR292","v":0}]
[null,null,{"$f":"Input_2!$G$25","v":0},{"$f":"'Input_1_(From_MTDS)'!C293","v":0},{"$f":"'Input_1_(From_MTDS)'!D293","v":0},{"$f":"'Input_1_(From_MTDS)'!E293","v":0},{"$f":"'Input_1_(From_MTDS)'!F293","v":"USD_8"},{"$f":"IF('Input_1_(From_MTDS)'!G293=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H293","v":0},null,null,{"$f":"'Input_1_(From_MTDS)'!K293","v":0},{"$f":"'Input_1_(From_MTDS)'!L293","v":0},{"$f":"'Input_1_(From_MTDS)'!M293","v":0},{"$f":"'Input_1_(From_MTDS)'!N293","v":0},{"$f":"'Input_1_(From_MTDS)'!O293","v":0},{"$f":"'Input_1_(From_MTDS)'!P293","v":0},{"$f":"'Input_1_(From_MTDS)'!Q293","v":0},{"$f":"'Input_1_(From_MTDS)'!R293","v":0},{"$f":"'Input_1_(From_MTDS)'!S293","v":0},{"$f":"'Input_1_(From_MTDS)'!T293","v":0},{"$f":"'Input_1_(From_MTDS)'!U293","v":0},{"$f":"'Input_1_(From_MTDS)'!V293","v":0},{"$f":"'Input_1_(From_MTDS)'!W293","v":0},{"$f":"'Input_1_(From_MTDS)'!X293","v":0},{"$f":"'Input_1_(From_MTDS)'!Y293","v":0},{"$f":"'Input_1_(From_MTDS)'!Z293","v":0},{"$f":"'Input_1_(From_MTDS)'!AA293","v":0},{"$f":"'Input_1_(From_MTDS)'!AB293","v":0},{"$f":"'Input_1_(From_MTDS)'!AC293","v":0},{"$f":"'Input_1_(From_MTDS)'!AD293","v":0},{"$f":"'Input_1_(From_MTDS)'!AE293","v":0},{"$f":"'Input_1_(From_MTDS)'!AF293","v":0},{"$f":"'Input_1_(From_MTDS)'!AG293","v":0},{"$f":"'Input_1_(From_MTDS)'!AH293","v":0},{"$f":"'Input_1_(From_MTDS)'!AI293","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ293","v":0},{"$f":"'Input_1_(From_MTDS)'!AK293","v":0},{"$f":"'Input_1_(From_MTDS)'!AL293","v":0},{"$f":"'Input_1_(From_MTDS)'!AM293","v":0},{"$f":"'Input_1_(From_MTDS)'!AN293","v":0},{"$f":"'Input_1_(From_MTDS)'!AO293","v":0},{"$f":"'Input_1_(From_MTDS)'!AP293","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ293","v":0},{"$f":"'Input_1_(From_MTDS)'!AR293","v":0},{"$f":"'Input_1_(From_MTDS)'!AS293","v":0},{"$f":"'Input_1_(From_MTDS)'!AT293","v":0},{"$f":"'Input_1_(From_MTDS)'!AU293","v":0},{"$f":"'Input_1_(From_MTDS)'!AV293","v":0},{"$f":"'Input_1_(From_MTDS)'!AW293","v":0},{"$f":"'Input_1_(From_MTDS)'!AX293","v":0},{"$f":"'Input_1_(From_MTDS)'!AY293","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ293","v":0},{"$f":"'Input_1_(From_MTDS)'!BA293","v":0},{"$f":"'Input_1_(From_MTDS)'!BB293","v":0},{"$f":"'Input_1_(From_MTDS)'!BC293","v":0},{"$f":"'Input_1_(From_MTDS)'!BD293","v":0},{"$f":"'Input_1_(From_MTDS)'!BE293","v":0},{"$f":"'Input_1_(From_MTDS)'!BF293","v":0},{"$f":"'Input_1_(From_MTDS)'!BG293","v":0},{"$f":"'Input_1_(From_MTDS)'!BH293","v":0},{"$f":"'Input_1_(From_MTDS)'!BI293","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ293","v":0},{"$f":"'Input_1_(From_MTDS)'!BK293","v":0},{"$f":"'Input_1_(From_MTDS)'!BL293","v":0},{"$f":"'Input_1_(From_MTDS)'!BM293","v":0},{"$f":"'Input_1_(From_MTDS)'!BN293","v":0},{"$f":"'Input_1_(From_MTDS)'!BO293","v":0},{"$f":"'Input_1_(From_MTDS)'!BP293","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ293","v":0},{"$f":"'Input_1_(From_MTDS)'!BR293","v":0}]
[null,null,{"$f":"Input_2!$G$26","v":0},{"$f":"'Input_1_(From_MTDS)'!C294","v":0},{"$f":"'Input_1_(From_MTDS)'!D294","v":0},{"$f":"'Input_1_(From_MTDS)'!E294","v":0},{"$f":"'Input_1_(From_MTDS)'!F294","v":"USD_9"},{"$f":"IF('Input_1_(From_MTDS)'!G294=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H294","v":0},null,null,{"$f":"'Input_1_(From_MTDS)'!K294","v":0},{"$f":"'Input_1_(From_MTDS)'!L294","v":0},{"$f":"'Input_1_(From_MTDS)'!M294","v":0},{"$f":"'Input_1_(From_MTDS)'!N294","v":0},{"$f":"'Input_1_(From_MTDS)'!O294","v":0},{"$f":"'Input_1_(From_MTDS)'!P294","v":0},{"$f":"'Input_1_(From_MTDS)'!Q294","v":0},{"$f":"'Input_1_(From_MTDS)'!R294","v":0},{"$f":"'Input_1_(From_MTDS)'!S294","v":0},{"$f":"'Input_1_(From_MTDS)'!T294","v":0},{"$f":"'Input_1_(From_MTDS)'!U294","v":0},{"$f":"'Input_1_(From_MTDS)'!V294","v":0},{"$f":"'Input_1_(From_MTDS)'!W294","v":0},{"$f":"'Input_1_(From_MTDS)'!X294","v":0},{"$f":"'Input_1_(From_MTDS)'!Y294","v":0},{"$f":"'Input_1_(From_MTDS)'!Z294","v":0},{"$f":"'Input_1_(From_MTDS)'!AA294","v":0},{"$f":"'Input_1_(From_MTDS)'!AB294","v":0},{"$f":"'Input_1_(From_MTDS)'!AC294","v":0},{"$f":"'Input_1_(From_MTDS)'!AD294","v":0},{"$f":"'Input_1_(From_MTDS)'!AE294","v":0},{"$f":"'Input_1_(From_MTDS)'!AF294","v":0},{"$f":"'Input_1_(From_MTDS)'!AG294","v":0},{"$f":"'Input_1_(From_MTDS)'!AH294","v":0},{"$f":"'Input_1_(From_MTDS)'!AI294","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ294","v":0},{"$f":"'Input_1_(From_MTDS)'!AK294","v":0},{"$f":"'Input_1_(From_MTDS)'!AL294","v":0},{"$f":"'Input_1_(From_MTDS)'!AM294","v":0},{"$f":"'Input_1_(From_MTDS)'!AN294","v":0},{"$f":"'Input_1_(From_MTDS)'!AO294","v":0},{"$f":"'Input_1_(From_MTDS)'!AP294","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ294","v":0},{"$f":"'Input_1_(From_MTDS)'!AR294","v":0},{"$f":"'Input_1_(From_MTDS)'!AS294","v":0},{"$f":"'Input_1_(From_MTDS)'!AT294","v":0},{"$f":"'Input_1_(From_MTDS)'!AU294","v":0},{"$f":"'Input_1_(From_MTDS)'!AV294","v":0},{"$f":"'Input_1_(From_MTDS)'!AW294","v":0},{"$f":"'Input_1_(From_MTDS)'!AX294","v":0},{"$f":"'Input_1_(From_MTDS)'!AY294","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ294","v":0},{"$f":"'Input_1_(From_MTDS)'!BA294","v":0},{"$f":"'Input_1_(From_MTDS)'!BB294","v":0},{"$f":"'Input_1_(From_MTDS)'!BC294","v":0},{"$f":"'Input_1_(From_MTDS)'!BD294","v":0},{"$f":"'Input_1_(From_MTDS)'!BE294","v":0},{"$f":"'Input_1_(From_MTDS)'!BF294","v":0},{"$f":"'Input_1_(From_MTDS)'!BG294","v":0},{"$f":"'Input_1_(From_MTDS)'!BH294","v":0},{"$f":"'Input_1_(From_MTDS)'!BI294","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ294","v":0},{"$f":"'Input_1_(From_MTDS)'!BK294","v":0},{"$f":"'Input_1_(From_MTDS)'!BL294","v":0},{"$f":"'Input_1_(From_MTDS)'!BM294","v":0},{"$f":"'Input_1_(From_MTDS)'!BN294","v":0},{"$f":"'Input_1_(From_MTDS)'!BO294","v":0},{"$f":"'Input_1_(From_MTDS)'!BP294","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ294","v":0},{"$f":"'Input_1_(From_MTDS)'!BR294","v":0}]
[null,null,{"$f":"Input_2!$G$27","v":0},{"$f":"'Input_1_(From_MTDS)'!C295","v":0},{"$f":"'Input_1_(From_MTDS)'!D295","v":0},{"$f":"'Input_1_(From_MTDS)'!E295","v":0},{"$f":"'Input_1_(From_MTDS)'!F295","v":"USD_10"},{"$f":"IF('Input_1_(From_MTDS)'!G295=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H295","v":0},null,null,{"$f":"'Input_1_(From_MTDS)'!K295","v":0},{"$f":"'Input_1_(From_MTDS)'!L295","v":0},{"$f":"'Input_1_(From_MTDS)'!M295","v":0},{"$f":"'Input_1_(From_MTDS)'!N295","v":0},{"$f":"'Input_1_(From_MTDS)'!O295","v":0},{"$f":"'Input_1_(From_MTDS)'!P295","v":0},{"$f":"'Input_1_(From_MTDS)'!Q295","v":0},{"$f":"'Input_1_(From_MTDS)'!R295","v":0},{"$f":"'Input_1_(From_MTDS)'!S295","v":0},{"$f":"'Input_1_(From_MTDS)'!T295","v":0},{"$f":"'Input_1_(From_MTDS)'!U295","v":0},{"$f":"'Input_1_(From_MTDS)'!V295","v":0},{"$f":"'Input_1_(From_MTDS)'!W295","v":0},{"$f":"'Input_1_(From_MTDS)'!X295","v":0},{"$f":"'Input_1_(From_MTDS)'!Y295","v":0},{"$f":"'Input_1_(From_MTDS)'!Z295","v":0},{"$f":"'Input_1_(From_MTDS)'!AA295","v":0},{"$f":"'Input_1_(From_MTDS)'!AB295","v":0},{"$f":"'Input_1_(From_MTDS)'!AC295","v":0},{"$f":"'Input_1_(From_MTDS)'!AD295","v":0},{"$f":"'Input_1_(From_MTDS)'!AE295","v":0},{"$f":"'Input_1_(From_MTDS)'!AF295","v":0},{"$f":"'Input_1_(From_MTDS)'!AG295","v":0},{"$f":"'Input_1_(From_MTDS)'!AH295","v":0},{"$f":"'Input_1_(From_MTDS)'!AI295","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ295","v":0},{"$f":"'Input_1_(From_MTDS)'!AK295","v":0},{"$f":"'Input_1_(From_MTDS)'!AL295","v":0},{"$f":"'Input_1_(From_MTDS)'!AM295","v":0},{"$f":"'Input_1_(From_MTDS)'!AN295","v":0},{"$f":"'Input_1_(From_MTDS)'!AO295","v":0},{"$f":"'Input_1_(From_MTDS)'!AP295","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ295","v":0},{"$f":"'Input_1_(From_MTDS)'!AR295","v":0},{"$f":"'Input_1_(From_MTDS)'!AS295","v":0},{"$f":"'Input_1_(From_MTDS)'!AT295","v":0},{"$f":"'Input_1_(From_MTDS)'!AU295","v":0},{"$f":"'Input_1_(From_MTDS)'!AV295","v":0},{"$f":"'Input_1_(From_MTDS)'!AW295","v":0},{"$f":"'Input_1_(From_MTDS)'!AX295","v":0},{"$f":"'Input_1_(From_MTDS)'!AY295","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ295","v":0},{"$f":"'Input_1_(From_MTDS)'!BA295","v":0},{"$f":"'Input_1_(From_MTDS)'!BB295","v":0},{"$f":"'Input_1_(From_MTDS)'!BC295","v":0},{"$f":"'Input_1_(From_MTDS)'!BD295","v":0},{"$f":"'Input_1_(From_MTDS)'!BE295","v":0},{"$f":"'Input_1_(From_MTDS)'!BF295","v":0},{"$f":"'Input_1_(From_MTDS)'!BG295","v":0},{"$f":"'Input_1_(From_MTDS)'!BH295","v":0},{"$f":"'Input_1_(From_MTDS)'!BI295","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ295","v":0},{"$f":"'Input_1_(From_MTDS)'!BK295","v":0},{"$f":"'Input_1_(From_MTDS)'!BL295","v":0},{"$f":"'Input_1_(From_MTDS)'!BM295","v":0},{"$f":"'Input_1_(From_MTDS)'!BN295","v":0},{"$f":"'Input_1_(From_MTDS)'!BO295","v":0},{"$f":"'Input_1_(From_MTDS)'!BP295","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ295","v":0},{"$f":"'Input_1_(From_MTDS)'!BR295","v":0}]
[null,null,{"$f":"Input_2!$G$28","v":"T-bills"},{"$f":"'Input_1_(From_MTDS)'!C296","v":"T-Bills_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D296","v":1},{"$f":"'Input_1_(From_MTDS)'!E296","v":0},{"$f":"'Input_1_(From_MTDS)'!F296","v":"UTP_11"},{"$f":"IF('Input_1_(From_MTDS)'!G296=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H296","v":"T-bills"},null,null,{"$f":"'Input_1_(From_MTDS)'!K296","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!L296","v":2784.8809074562814},{"$f":"'Input_1_(From_MTDS)'!M296","v":2170.5541435247496},{"$f":"'Input_1_(From_MTDS)'!N296","v":2419.2492643084315},{"$f":"'Input_1_(From_MTDS)'!O296","v":2897.7961165896741},{"$f":"'Input_1_(From_MTDS)'!P296","v":0},{"$f":"'Input_1_(From_MTDS)'!Q296","v":0},{"$f":"'Input_1_(From_MTDS)'!R296","v":0},{"$f":"'Input_1_(From_MTDS)'!S296","v":0},{"$f":"'Input_1_(From_MTDS)'!T296","v":0},{"$f":"'Input_1_(From_MTDS)'!U296","v":0},{"$f":"'Input_1_(From_MTDS)'!V296","v":0},{"$f":"'Input_1_(From_MTDS)'!W296","v":0},{"$f":"'Input_1_(From_MTDS)'!X296","v":0},{"$f":"'Input_1_(From_MTDS)'!Y296","v":0},{"$f":"'Input_1_(From_MTDS)'!Z296","v":0},{"$f":"'Input_1_(From_MTDS)'!AA296","v":0},{"$f":"'Input_1_(From_MTDS)'!AB296","v":0},{"$f":"'Input_1_(From_MTDS)'!AC296","v":0},{"$f":"'Input_1_(From_MTDS)'!AD296","v":0},{"$f":"'Input_1_(From_MTDS)'!AE296","v":0},{"$f":"'Input_1_(From_MTDS)'!AF296","v":0},{"$f":"'Input_1_(From_MTDS)'!AG296","v":0},{"$f":"'Input_1_(From_MTDS)'!AH296","v":0},{"$f":"'Input_1_(From_MTDS)'!AI296","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ296","v":0},{"$f":"'Input_1_(From_MTDS)'!AK296","v":0},{"$f":"'Input_1_(From_MTDS)'!AL296","v":0},{"$f":"'Input_1_(From_MTDS)'!AM296","v":0},{"$f":"'Input_1_(From_MTDS)'!AN296","v":0},{"$f":"'Input_1_(From_MTDS)'!AO296","v":0},{"$f":"'Input_1_(From_MTDS)'!AP296","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ296","v":0},{"$f":"'Input_1_(From_MTDS)'!AR296","v":0},{"$f":"'Input_1_(From_MTDS)'!AS296","v":0},{"$f":"'Input_1_(From_MTDS)'!AT296","v":0},{"$f":"'Input_1_(From_MTDS)'!AU296","v":0},{"$f":"'Input_1_(From_MTDS)'!AV296","v":0},{"$f":"'Input_1_(From_MTDS)'!AW296","v":0},{"$f":"'Input_1_(From_MTDS)'!AX296","v":0},{"$f":"'Input_1_(From_MTDS)'!AY296","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ296","v":0},{"$f":"'Input_1_(From_MTDS)'!BA296","v":0},{"$f":"'Input_1_(From_MTDS)'!BB296","v":0},{"$f":"'Input_1_(From_MTDS)'!BC296","v":0},{"$f":"'Input_1_(From_MTDS)'!BD296","v":0},{"$f":"'Input_1_(From_MTDS)'!BE296","v":0},{"$f":"'Input_1_(From_MTDS)'!BF296","v":0},{"$f":"'Input_1_(From_MTDS)'!BG296","v":0},{"$f":"'Input_1_(From_MTDS)'!BH296","v":0},{"$f":"'Input_1_(From_MTDS)'!BI296","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ296","v":0},{"$f":"'Input_1_(From_MTDS)'!BK296","v":0},{"$f":"'Input_1_(From_MTDS)'!BL296","v":0},{"$f":"'Input_1_(From_MTDS)'!BM296","v":0},{"$f":"'Input_1_(From_MTDS)'!BN296","v":0},{"$f":"'Input_1_(From_MTDS)'!BO296","v":0},{"$f":"'Input_1_(From_MTDS)'!BP296","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ296","v":0},{"$f":"'Input_1_(From_MTDS)'!BR296","v":0}]
[null,null,{"$f":"Input_2!$G$29","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!C297","v":"T-Bonds 3 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D297","v":3},{"$f":"'Input_1_(From_MTDS)'!E297","v":2},{"$f":"'Input_1_(From_MTDS)'!F297","v":"UTP_12"},{"$f":"IF('Input_1_(From_MTDS)'!G297=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H297","v":"Fix"},null,null,{"$f":"'Input_1_(From_MTDS)'!K297","v":0},{"$f":"'Input_1_(From_MTDS)'!L297","v":100.37065},{"$f":"'Input_1_(From_MTDS)'!M297","v":125.31763000000001},{"$f":"'Input_1_(From_MTDS)'!N297","v":1392.4404537281407},{"$f":"'Input_1_(From_MTDS)'!O297","v":1085.2770717623748},{"$f":"'Input_1_(From_MTDS)'!P297","v":1209.6246321542158},{"$f":"'Input_1_(From_MTDS)'!Q297","v":1448.898058294837},{"$f":"'Input_1_(From_MTDS)'!R297","v":0},{"$f":"'Input_1_(From_MTDS)'!S297","v":0},{"$f":"'Input_1_(From_MTDS)'!T297","v":0},{"$f":"'Input_1_(From_MTDS)'!U297","v":0},{"$f":"'Input_1_(From_MTDS)'!V297","v":0},{"$f":"'Input_1_(From_MTDS)'!W297","v":0},{"$f":"'Input_1_(From_MTDS)'!X297","v":0},{"$f":"'Input_1_(From_MTDS)'!Y297","v":0},{"$f":"'Input_1_(From_MTDS)'!Z297","v":0},{"$f":"'Input_1_(From_MTDS)'!AA297","v":0},{"$f":"'Input_1_(From_MTDS)'!AB297","v":0},{"$f":"'Input_1_(From_MTDS)'!AC297","v":0},{"$f":"'Input_1_(From_MTDS)'!AD297","v":0},{"$f":"'Input_1_(From_MTDS)'!AE297","v":0},{"$f":"'Input_1_(From_MTDS)'!AF297","v":0},{"$f":"'Input_1_(From_MTDS)'!AG297","v":0},{"$f":"'Input_1_(From_MTDS)'!AH297","v":0},{"$f":"'Input_1_(From_MTDS)'!AI297","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ297","v":0},{"$f":"'Input_1_(From_MTDS)'!AK297","v":0},{"$f":"'Input_1_(From_MTDS)'!AL297","v":0},{"$f":"'Input_1_(From_MTDS)'!AM297","v":0},{"$f":"'Input_1_(From_MTDS)'!AN297","v":0},{"$f":"'Input_1_(From_MTDS)'!AO297","v":0},{"$f":"'Input_1_(From_MTDS)'!AP297","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ297","v":0},{"$f":"'Input_1_(From_MTDS)'!AR297","v":0},{"$f":"'Input_1_(From_MTDS)'!AS297","v":0},{"$f":"'Input_1_(From_MTDS)'!AT297","v":0},{"$f":"'Input_1_(From_MTDS)'!AU297","v":0},{"$f":"'Input_1_(From_MTDS)'!AV297","v":0},{"$f":"'Input_1_(From_MTDS)'!AW297","v":0},{"$f":"'Input_1_(From_MTDS)'!AX297","v":0},{"$f":"'Input_1_(From_MTDS)'!AY297","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ297","v":0},{"$f":"'Input_1_(From_MTDS)'!BA297","v":0},{"$f":"'Input_1_(From_MTDS)'!BB297","v":0},{"$f":"'Input_1_(From_MTDS)'!BC297","v":0},{"$f":"'Input_1_(From_MTDS)'!BD297","v":0},{"$f":"'Input_1_(From_MTDS)'!BE297","v":0},{"$f":"'Input_1_(From_MTDS)'!BF297","v":0},{"$f":"'Input_1_(From_MTDS)'!BG297","v":0},{"$f":"'Input_1_(From_MTDS)'!BH297","v":0},{"$f":"'Input_1_(From_MTDS)'!BI297","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ297","v":0},{"$f":"'Input_1_(From_MTDS)'!BK297","v":0},{"$f":"'Input_1_(From_MTDS)'!BL297","v":0},{"$f":"'Input_1_(From_MTDS)'!BM297","v":0},{"$f":"'Input_1_(From_MTDS)'!BN297","v":0},{"$f":"'Input_1_(From_MTDS)'!BO297","v":0},{"$f":"'Input_1_(From_MTDS)'!BP297","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ297","v":0},{"$f":"'Input_1_(From_MTDS)'!BR297","v":0}]
[null,null,{"$f":"Input_2!$G$30","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!C298","v":"T-Bonds 5 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D298","v":5},{"$f":"'Input_1_(From_MTDS)'!E298","v":4},{"$f":"'Input_1_(From_MTDS)'!F298","v":"UTP_13"},{"$f":"IF('Input_1_(From_MTDS)'!G298=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H298","v":"Fix"},null,null,{"$f":"'Input_1_(From_MTDS)'!K298","v":0},{"$f":"'Input_1_(From_MTDS)'!L298","v":0},{"$f":"'Input_1_(From_MTDS)'!M298","v":0},{"$f":"'Input_1_(From_MTDS)'!N298","v":0},{"$f":"'Input_1_(From_MTDS)'!O298","v":2541.5268019999999},{"$f":"'Input_1_(From_MTDS)'!P298","v":1392.4404537281407},{"$f":"'Input_1_(From_MTDS)'!Q298","v":3633.9069457623746},{"$f":"'Input_1_(From_MTDS)'!R298","v":1209.6246321542158},{"$f":"'Input_1_(From_MTDS)'!S298","v":1448.898058294837},{"$f":"'Input_1_(From_MTDS)'!T298","v":0},{"$f":"'Input_1_(From_MTDS)'!U298","v":0},{"$f":"'Input_1_(From_MTDS)'!V298","v":0},{"$f":"'Input_1_(From_MTDS)'!W298","v":0},{"$f":"'Input_1_(From_MTDS)'!X298","v":0},{"$f":"'Input_1_(From_MTDS)'!Y298","v":0},{"$f":"'Input_1_(From_MTDS)'!Z298","v":0},{"$f":"'Input_1_(From_MTDS)'!AA298","v":0},{"$f":"'Input_1_(From_MTDS)'!AB298","v":0},{"$f":"'Input_1_(From_MTDS)'!AC298","v":0},{"$f":"'Input_1_(From_MTDS)'!AD298","v":0},{"$f":"'Input_1_(From_MTDS)'!AE298","v":0},{"$f":"'Input_1_(From_MTDS)'!AF298","v":0},{"$f":"'Input_1_(From_MTDS)'!AG298","v":0},{"$f":"'Input_1_(From_MTDS)'!AH298","v":0},{"$f":"'Input_1_(From_MTDS)'!AI298","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ298","v":0},{"$f":"'Input_1_(From_MTDS)'!AK298","v":0},{"$f":"'Input_1_(From_MTDS)'!AL298","v":0},{"$f":"'Input_1_(From_MTDS)'!AM298","v":0},{"$f":"'Input_1_(From_MTDS)'!AN298","v":0},{"$f":"'Input_1_(From_MTDS)'!AO298","v":0},{"$f":"'Input_1_(From_MTDS)'!AP298","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ298","v":0},{"$f":"'Input_1_(From_MTDS)'!AR298","v":0},{"$f":"'Input_1_(From_MTDS)'!AS298","v":0},{"$f":"'Input_1_(From_MTDS)'!AT298","v":0},{"$f":"'Input_1_(From_MTDS)'!AU298","v":0},{"$f":"'Input_1_(From_MTDS)'!AV298","v":0},{"$f":"'Input_1_(From_MTDS)'!AW298","v":0},{"$f":"'Input_1_(From_MTDS)'!AX298","v":0},{"$f":"'Input_1_(From_MTDS)'!AY298","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ298","v":0},{"$f":"'Input_1_(From_MTDS)'!BA298","v":0},{"$f":"'Input_1_(From_MTDS)'!BB298","v":0},{"$f":"'Input_1_(From_MTDS)'!BC298","v":0},{"$f":"'Input_1_(From_MTDS)'!BD298","v":0},{"$f":"'Input_1_(From_MTDS)'!BE298","v":0},{"$f":"'Input_1_(From_MTDS)'!BF298","v":0},{"$f":"'Input_1_(From_MTDS)'!BG298","v":0},{"$f":"'Input_1_(From_MTDS)'!BH298","v":0},{"$f":"'Input_1_(From_MTDS)'!BI298","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ298","v":0},{"$f":"'Input_1_(From_MTDS)'!BK298","v":0},{"$f":"'Input_1_(From_MTDS)'!BL298","v":0},{"$f":"'Input_1_(From_MTDS)'!BM298","v":0},{"$f":"'Input_1_(From_MTDS)'!BN298","v":0},{"$f":"'Input_1_(From_MTDS)'!BO298","v":0},{"$f":"'Input_1_(From_MTDS)'!BP298","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ298","v":0},{"$f":"'Input_1_(From_MTDS)'!BR298","v":0}]
[null,null,{"$f":"Input_2!$G$31","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!C299","v":"T-Bonds 10 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D299","v":10},{"$f":"'Input_1_(From_MTDS)'!E299","v":9},{"$f":"'Input_1_(From_MTDS)'!F299","v":"UTP_14"},{"$f":"IF('Input_1_(From_MTDS)'!G299=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H299","v":"Fix"},null,null,{"$f":"'Input_1_(From_MTDS)'!K299","v":0},{"$f":"'Input_1_(From_MTDS)'!L299","v":0},{"$f":"'Input_1_(From_MTDS)'!M299","v":0},{"$f":"'Input_1_(From_MTDS)'!N299","v":0},{"$f":"'Input_1_(From_MTDS)'!O299","v":0},{"$f":"'Input_1_(From_MTDS)'!P299","v":0},{"$f":"'Input_1_(From_MTDS)'!Q299","v":0},{"$f":"'Input_1_(From_MTDS)'!R299","v":0},{"$f":"'Input_1_(From_MTDS)'!S299","v":0},{"$f":"'Input_1_(From_MTDS)'!T299","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!U299","v":1392.4404537281407},{"$f":"'Input_1_(From_MTDS)'!V299","v":1085.2770717623748},{"$f":"'Input_1_(From_MTDS)'!W299","v":1209.6246321542158},{"$f":"'Input_1_(From_MTDS)'!X299","v":1448.898058294837},{"$f":"'Input_1_(From_MTDS)'!Y299","v":0},{"$f":"'Input_1_(From_MTDS)'!Z299","v":0},{"$f":"'Input_1_(From_MTDS)'!AA299","v":0},{"$f":"'Input_1_(From_MTDS)'!AB299","v":0},{"$f":"'Input_1_(From_MTDS)'!AC299","v":0},{"$f":"'Input_1_(From_MTDS)'!AD299","v":0},{"$f":"'Input_1_(From_MTDS)'!AE299","v":0},{"$f":"'Input_1_(From_MTDS)'!AF299","v":0},{"$f":"'Input_1_(From_MTDS)'!AG299","v":0},{"$f":"'Input_1_(From_MTDS)'!AH299","v":0},{"$f":"'Input_1_(From_MTDS)'!AI299","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ299","v":0},{"$f":"'Input_1_(From_MTDS)'!AK299","v":0},{"$f":"'Input_1_(From_MTDS)'!AL299","v":0},{"$f":"'Input_1_(From_MTDS)'!AM299","v":0},{"$f":"'Input_1_(From_MTDS)'!AN299","v":0},{"$f":"'Input_1_(From_MTDS)'!AO299","v":0},{"$f":"'Input_1_(From_MTDS)'!AP299","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ299","v":0},{"$f":"'Input_1_(From_MTDS)'!AR299","v":0},{"$f":"'Input_1_(From_MTDS)'!AS299","v":0},{"$f":"'Input_1_(From_MTDS)'!AT299","v":0},{"$f":"'Input_1_(From_MTDS)'!AU299","v":0},{"$f":"'Input_1_(From_MTDS)'!AV299","v":0},{"$f":"'Input_1_(From_MTDS)'!AW299","v":0},{"$f":"'Input_1_(From_MTDS)'!AX299","v":0},{"$f":"'Input_1_(From_MTDS)'!AY299","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ299","v":0},{"$f":"'Input_1_(From_MTDS)'!BA299","v":0},{"$f":"'Input_1_(From_MTDS)'!BB299","v":0},{"$f":"'Input_1_(From_MTDS)'!BC299","v":0},{"$f":"'Input_1_(From_MTDS)'!BD299","v":0},{"$f":"'Input_1_(From_MTDS)'!BE299","v":0},{"$f":"'Input_1_(From_MTDS)'!BF299","v":0},{"$f":"'Input_1_(From_MTDS)'!BG299","v":0},{"$f":"'Input_1_(From_MTDS)'!BH299","v":0},{"$f":"'Input_1_(From_MTDS)'!BI299","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ299","v":0},{"$f":"'Input_1_(From_MTDS)'!BK299","v":0},{"$f":"'Input_1_(From_MTDS)'!BL299","v":0},{"$f":"'Input_1_(From_MTDS)'!BM299","v":0},{"$f":"'Input_1_(From_MTDS)'!BN299","v":0},{"$f":"'Input_1_(From_MTDS)'!BO299","v":0},{"$f":"'Input_1_(From_MTDS)'!BP299","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ299","v":0},{"$f":"'Input_1_(From_MTDS)'!BR299","v":0}]
[null,null,{"$f":"Input_2!$G$32","v":0},{"$f":"'Input_1_(From_MTDS)'!C300","v":0},{"$f":"'Input_1_(From_MTDS)'!D300","v":0},{"$f":"'Input_1_(From_MTDS)'!E300","v":0},{"$f":"'Input_1_(From_MTDS)'!F300","v":"UTP_15"},{"$f":"IF('Input_1_(From_MTDS)'!G300=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H300","v":0},null,null,{"$f":"'Input_1_(From_MTDS)'!K300","v":0},{"$f":"'Input_1_(From_MTDS)'!L300","v":0},{"$f":"'Input_1_(From_MTDS)'!M300","v":0},{"$f":"'Input_1_(From_MTDS)'!N300","v":0},{"$f":"'Input_1_(From_MTDS)'!O300","v":0},{"$f":"'Input_1_(From_MTDS)'!P300","v":0},{"$f":"'Input_1_(From_MTDS)'!Q300","v":0},{"$f":"'Input_1_(From_MTDS)'!R300","v":0},{"$f":"'Input_1_(From_MTDS)'!S300","v":0},{"$f":"'Input_1_(From_MTDS)'!T300","v":0},{"$f":"'Input_1_(From_MTDS)'!U300","v":0},{"$f":"'Input_1_(From_MTDS)'!V300","v":0},{"$f":"'Input_1_(From_MTDS)'!W300","v":0},{"$f":"'Input_1_(From_MTDS)'!X300","v":0},{"$f":"'Input_1_(From_MTDS)'!Y300","v":0},{"$f":"'Input_1_(From_MTDS)'!Z300","v":0},{"$f":"'Input_1_(From_MTDS)'!AA300","v":0},{"$f":"'Input_1_(From_MTDS)'!AB300","v":0},{"$f":"'Input_1_(From_MTDS)'!AC300","v":0},{"$f":"'Input_1_(From_MTDS)'!AD300","v":0},{"$f":"'Input_1_(From_MTDS)'!AE300","v":0},{"$f":"'Input_1_(From_MTDS)'!AF300","v":0},{"$f":"'Input_1_(From_MTDS)'!AG300","v":0},{"$f":"'Input_1_(From_MTDS)'!AH300","v":0},{"$f":"'Input_1_(From_MTDS)'!AI300","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ300","v":0},{"$f":"'Input_1_(From_MTDS)'!AK300","v":0},{"$f":"'Input_1_(From_MTDS)'!AL300","v":0},{"$f":"'Input_1_(From_MTDS)'!AM300","v":0},{"$f":"'Input_1_(From_MTDS)'!AN300","v":0},{"$f":"'Input_1_(From_MTDS)'!AO300","v":0},{"$f":"'Input_1_(From_MTDS)'!AP300","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ300","v":0},{"$f":"'Input_1_(From_MTDS)'!AR300","v":0},{"$f":"'Input_1_(From_MTDS)'!AS300","v":0},{"$f":"'Input_1_(From_MTDS)'!AT300","v":0},{"$f":"'Input_1_(From_MTDS)'!AU300","v":0},{"$f":"'Input_1_(From_MTDS)'!AV300","v":0},{"$f":"'Input_1_(From_MTDS)'!AW300","v":0},{"$f":"'Input_1_(From_MTDS)'!AX300","v":0},{"$f":"'Input_1_(From_MTDS)'!AY300","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ300","v":0},{"$f":"'Input_1_(From_MTDS)'!BA300","v":0},{"$f":"'Input_1_(From_MTDS)'!BB300","v":0},{"$f":"'Input_1_(From_MTDS)'!BC300","v":0},{"$f":"'Input_1_(From_MTDS)'!BD300","v":0},{"$f":"'Input_1_(From_MTDS)'!BE300","v":0},{"$f":"'Input_1_(From_MTDS)'!BF300","v":0},{"$f":"'Input_1_(From_MTDS)'!BG300","v":0},{"$f":"'Input_1_(From_MTDS)'!BH300","v":0},{"$f":"'Input_1_(From_MTDS)'!BI300","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ300","v":0},{"$f":"'Input_1_(From_MTDS)'!BK300","v":0},{"$f":"'Input_1_(From_MTDS)'!BL300","v":0},{"$f":"'Input_1_(From_MTDS)'!BM300","v":0},{"$f":"'Input_1_(From_MTDS)'!BN300","v":0},{"$f":"'Input_1_(From_MTDS)'!BO300","v":0},{"$f":"'Input_1_(From_MTDS)'!BP300","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ300","v":0},{"$f":"'Input_1_(From_MTDS)'!BR300","v":0}]
[null,null,{"$f":"Input_2!$G$33","v":0},{"$f":"'Input_1_(From_MTDS)'!C301","v":0},{"$f":"'Input_1_(From_MTDS)'!D301","v":0},{"$f":"'Input_1_(From_MTDS)'!E301","v":0},{"$f":"'Input_1_(From_MTDS)'!F301","v":"UTP_16"},{"$f":"IF('Input_1_(From_MTDS)'!G301=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H301","v":0},null,null,{"$f":"'Input_1_(From_MTDS)'!K301","v":0},{"$f":"'Input_1_(From_MTDS)'!L301","v":0},{"$f":"'Input_1_(From_MTDS)'!M301","v":0},{"$f":"'Input_1_(From_MTDS)'!N301","v":0},{"$f":"'Input_1_(From_MTDS)'!O301","v":0},{"$f":"'Input_1_(From_MTDS)'!P301","v":0},{"$f":"'Input_1_(From_MTDS)'!Q301","v":0},{"$f":"'Input_1_(From_MTDS)'!R301","v":0},{"$f":"'Input_1_(From_MTDS)'!S301","v":0},{"$f":"'Input_1_(From_MTDS)'!T301","v":0},{"$f":"'Input_1_(From_MTDS)'!U301","v":0},{"$f":"'Input_1_(From_MTDS)'!V301","v":0},{"$f":"'Input_1_(From_MTDS)'!W301","v":0},{"$f":"'Input_1_(From_MTDS)'!X301","v":0},{"$f":"'Input_1_(From_MTDS)'!Y301","v":0},{"$f":"'Input_1_(From_MTDS)'!Z301","v":0},{"$f":"'Input_1_(From_MTDS)'!AA301","v":0},{"$f":"'Input_1_(From_MTDS)'!AB301","v":0},{"$f":"'Input_1_(From_MTDS)'!AC301","v":0},{"$f":"'Input_1_(From_MTDS)'!AD301","v":0},{"$f":"'Input_1_(From_MTDS)'!AE301","v":0},{"$f":"'Input_1_(From_MTDS)'!AF301","v":0},{"$f":"'Input_1_(From_MTDS)'!AG301","v":0},{"$f":"'Input_1_(From_MTDS)'!AH301","v":0},{"$f":"'Input_1_(From_MTDS)'!AI301","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ301","v":0},{"$f":"'Input_1_(From_MTDS)'!AK301","v":0},{"$f":"'Input_1_(From_MTDS)'!AL301","v":0},{"$f":"'Input_1_(From_MTDS)'!AM301","v":0},{"$f":"'Input_1_(From_MTDS)'!AN301","v":0},{"$f":"'Input_1_(From_MTDS)'!AO301","v":0},{"$f":"'Input_1_(From_MTDS)'!AP301","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ301","v":0},{"$f":"'Input_1_(From_MTDS)'!AR301","v":0},{"$f":"'Input_1_(From_MTDS)'!AS301","v":0},{"$f":"'Input_1_(From_MTDS)'!AT301","v":0},{"$f":"'Input_1_(From_MTDS)'!AU301","v":0},{"$f":"'Input_1_(From_MTDS)'!AV301","v":0},{"$f":"'Input_1_(From_MTDS)'!AW301","v":0},{"$f":"'Input_1_(From_MTDS)'!AX301","v":0},{"$f":"'Input_1_(From_MTDS)'!AY301","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ301","v":0},{"$f":"'Input_1_(From_MTDS)'!BA301","v":0},{"$f":"'Input_1_(From_MTDS)'!BB301","v":0},{"$f":"'Input_1_(From_MTDS)'!BC301","v":0},{"$f":"'Input_1_(From_MTDS)'!BD301","v":0},{"$f":"'Input_1_(From_MTDS)'!BE301","v":0},{"$f":"'Input_1_(From_MTDS)'!BF301","v":0},{"$f":"'Input_1_(From_MTDS)'!BG301","v":0},{"$f":"'Input_1_(From_MTDS)'!BH301","v":0},{"$f":"'Input_1_(From_MTDS)'!BI301","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ301","v":0},{"$f":"'Input_1_(From_MTDS)'!BK301","v":0},{"$f":"'Input_1_(From_MTDS)'!BL301","v":0},{"$f":"'Input_1_(From_MTDS)'!BM301","v":0},{"$f":"'Input_1_(From_MTDS)'!BN301","v":0},{"$f":"'Input_1_(From_MTDS)'!BO301","v":0},{"$f":"'Input_1_(From_MTDS)'!BP301","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ301","v":0},{"$f":"'Input_1_(From_MTDS)'!BR301","v":0}]
[null,null,{"$f":"Input_2!$G$34","v":0},{"$f":"'Input_1_(From_MTDS)'!C302","v":0},{"$f":"'Input_1_(From_MTDS)'!D302","v":0},{"$f":"'Input_1_(From_MTDS)'!E302","v":0},{"$f":"'Input_1_(From_MTDS)'!F302","v":"UTP_17"},{"$f":"IF('Input_1_(From_MTDS)'!G302=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H302","v":0},null,null,{"$f":"'Input_1_(From_MTDS)'!K302","v":0},{"$f":"'Input_1_(From_MTDS)'!L302","v":0},{"$f":"'Input_1_(From_MTDS)'!M302","v":0},{"$f":"'Input_1_(From_MTDS)'!N302","v":0},{"$f":"'Input_1_(From_MTDS)'!O302","v":0},{"$f":"'Input_1_(From_MTDS)'!P302","v":0},{"$f":"'Input_1_(From_MTDS)'!Q302","v":0},{"$f":"'Input_1_(From_MTDS)'!R302","v":0},{"$f":"'Input_1_(From_MTDS)'!S302","v":0},{"$f":"'Input_1_(From_MTDS)'!T302","v":0},{"$f":"'Input_1_(From_MTDS)'!U302","v":0},{"$f":"'Input_1_(From_MTDS)'!V302","v":0},{"$f":"'Input_1_(From_MTDS)'!W302","v":0},{"$f":"'Input_1_(From_MTDS)'!X302","v":0},{"$f":"'Input_1_(From_MTDS)'!Y302","v":0},{"$f":"'Input_1_(From_MTDS)'!Z302","v":0},{"$f":"'Input_1_(From_MTDS)'!AA302","v":0},{"$f":"'Input_1_(From_MTDS)'!AB302","v":0},{"$f":"'Input_1_(From_MTDS)'!AC302","v":0},{"$f":"'Input_1_(From_MTDS)'!AD302","v":0},{"$f":"'Input_1_(From_MTDS)'!AE302","v":0},{"$f":"'Input_1_(From_MTDS)'!AF302","v":0},{"$f":"'Input_1_(From_MTDS)'!AG302","v":0},{"$f":"'Input_1_(From_MTDS)'!AH302","v":0},{"$f":"'Input_1_(From_MTDS)'!AI302","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ302","v":0},{"$f":"'Input_1_(From_MTDS)'!AK302","v":0},{"$f":"'Input_1_(From_MTDS)'!AL302","v":0},{"$f":"'Input_1_(From_MTDS)'!AM302","v":0},{"$f":"'Input_1_(From_MTDS)'!AN302","v":0},{"$f":"'Input_1_(From_MTDS)'!AO302","v":0},{"$f":"'Input_1_(From_MTDS)'!AP302","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ302","v":0},{"$f":"'Input_1_(From_MTDS)'!AR302","v":0},{"$f":"'Input_1_(From_MTDS)'!AS302","v":0},{"$f":"'Input_1_(From_MTDS)'!AT302","v":0},{"$f":"'Input_1_(From_MTDS)'!AU302","v":0},{"$f":"'Input_1_(From_MTDS)'!AV302","v":0},{"$f":"'Input_1_(From_MTDS)'!AW302","v":0},{"$f":"'Input_1_(From_MTDS)'!AX302","v":0},{"$f":"'Input_1_(From_MTDS)'!AY302","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ302","v":0},{"$f":"'Input_1_(From_MTDS)'!BA302","v":0},{"$f":"'Input_1_(From_MTDS)'!BB302","v":0},{"$f":"'Input_1_(From_MTDS)'!BC302","v":0},{"$f":"'Input_1_(From_MTDS)'!BD302","v":0},{"$f":"'Input_1_(From_MTDS)'!BE302","v":0},{"$f":"'Input_1_(From_MTDS)'!BF302","v":0},{"$f":"'Input_1_(From_MTDS)'!BG302","v":0},{"$f":"'Input_1_(From_MTDS)'!BH302","v":0},{"$f":"'Input_1_(From_MTDS)'!BI302","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ302","v":0},{"$f":"'Input_1_(From_MTDS)'!BK302","v":0},{"$f":"'Input_1_(From_MTDS)'!BL302","v":0},{"$f":"'Input_1_(From_MTDS)'!BM302","v":0},{"$f":"'Input_1_(From_MTDS)'!BN302","v":0},{"$f":"'Input_1_(From_MTDS)'!BO302","v":0},{"$f":"'Input_1_(From_MTDS)'!BP302","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ302","v":0},{"$f":"'Input_1_(From_MTDS)'!BR302","v":0}]
[null,null,{"$f":"Input_2!$G$35","v":0},{"$f":"'Input_1_(From_MTDS)'!C303","v":0},{"$f":"'Input_1_(From_MTDS)'!D303","v":0},{"$f":"'Input_1_(From_MTDS)'!E303","v":0},{"$f":"'Input_1_(From_MTDS)'!F303","v":"UTP_18"},{"$f":"IF('Input_1_(From_MTDS)'!G303=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H303","v":0},null,null,{"$f":"'Input_1_(From_MTDS)'!K303","v":0},{"$f":"'Input_1_(From_MTDS)'!L303","v":0},{"$f":"'Input_1_(From_MTDS)'!M303","v":0},{"$f":"'Input_1_(From_MTDS)'!N303","v":0},{"$f":"'Input_1_(From_MTDS)'!O303","v":0},{"$f":"'Input_1_(From_MTDS)'!P303","v":0},{"$f":"'Input_1_(From_MTDS)'!Q303","v":0},{"$f":"'Input_1_(From_MTDS)'!R303","v":0},{"$f":"'Input_1_(From_MTDS)'!S303","v":0},{"$f":"'Input_1_(From_MTDS)'!T303","v":0},{"$f":"'Input_1_(From_MTDS)'!U303","v":0},{"$f":"'Input_1_(From_MTDS)'!V303","v":0},{"$f":"'Input_1_(From_MTDS)'!W303","v":0},{"$f":"'Input_1_(From_MTDS)'!X303","v":0},{"$f":"'Input_1_(From_MTDS)'!Y303","v":0},{"$f":"'Input_1_(From_MTDS)'!Z303","v":0},{"$f":"'Input_1_(From_MTDS)'!AA303","v":0},{"$f":"'Input_1_(From_MTDS)'!AB303","v":0},{"$f":"'Input_1_(From_MTDS)'!AC303","v":0},{"$f":"'Input_1_(From_MTDS)'!AD303","v":0},{"$f":"'Input_1_(From_MTDS)'!AE303","v":0},{"$f":"'Input_1_(From_MTDS)'!AF303","v":0},{"$f":"'Input_1_(From_MTDS)'!AG303","v":0},{"$f":"'Input_1_(From_MTDS)'!AH303","v":0},{"$f":"'Input_1_(From_MTDS)'!AI303","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ303","v":0},{"$f":"'Input_1_(From_MTDS)'!AK303","v":0},{"$f":"'Input_1_(From_MTDS)'!AL303","v":0},{"$f":"'Input_1_(From_MTDS)'!AM303","v":0},{"$f":"'Input_1_(From_MTDS)'!AN303","v":0},{"$f":"'Input_1_(From_MTDS)'!AO303","v":0},{"$f":"'Input_1_(From_MTDS)'!AP303","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ303","v":0},{"$f":"'Input_1_(From_MTDS)'!AR303","v":0},{"$f":"'Input_1_(From_MTDS)'!AS303","v":0},{"$f":"'Input_1_(From_MTDS)'!AT303","v":0},{"$f":"'Input_1_(From_MTDS)'!AU303","v":0},{"$f":"'Input_1_(From_MTDS)'!AV303","v":0},{"$f":"'Input_1_(From_MTDS)'!AW303","v":0},{"$f":"'Input_1_(From_MTDS)'!AX303","v":0},{"$f":"'Input_1_(From_MTDS)'!AY303","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ303","v":0},{"$f":"'Input_1_(From_MTDS)'!BA303","v":0},{"$f":"'Input_1_(From_MTDS)'!BB303","v":0},{"$f":"'Input_1_(From_MTDS)'!BC303","v":0},{"$f":"'Input_1_(From_MTDS)'!BD303","v":0},{"$f":"'Input_1_(From_MTDS)'!BE303","v":0},{"$f":"'Input_1_(From_MTDS)'!BF303","v":0},{"$f":"'Input_1_(From_MTDS)'!BG303","v":0},{"$f":"'Input_1_(From_MTDS)'!BH303","v":0},{"$f":"'Input_1_(From_MTDS)'!BI303","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ303","v":0},{"$f":"'Input_1_(From_MTDS)'!BK303","v":0},{"$f":"'Input_1_(From_MTDS)'!BL303","v":0},{"$f":"'Input_1_(From_MTDS)'!BM303","v":0},{"$f":"'Input_1_(From_MTDS)'!BN303","v":0},{"$f":"'Input_1_(From_MTDS)'!BO303","v":0},{"$f":"'Input_1_(From_MTDS)'!BP303","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ303","v":0},{"$f":"'Input_1_(From_MTDS)'!BR303","v":0}]
[null,null,{"$f":"Input_2!$G$36","v":0},{"$f":"'Input_1_(From_MTDS)'!C304","v":0},{"$f":"'Input_1_(From_MTDS)'!D304","v":0},{"$f":"'Input_1_(From_MTDS)'!E304","v":0},{"$f":"'Input_1_(From_MTDS)'!F304","v":"UTP_19"},{"$f":"IF('Input_1_(From_MTDS)'!G304=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H304","v":0},null,null,{"$f":"'Input_1_(From_MTDS)'!K304","v":0},{"$f":"'Input_1_(From_MTDS)'!L304","v":0},{"$f":"'Input_1_(From_MTDS)'!M304","v":0},{"$f":"'Input_1_(From_MTDS)'!N304","v":0},{"$f":"'Input_1_(From_MTDS)'!O304","v":0},{"$f":"'Input_1_(From_MTDS)'!P304","v":0},{"$f":"'Input_1_(From_MTDS)'!Q304","v":0},{"$f":"'Input_1_(From_MTDS)'!R304","v":0},{"$f":"'Input_1_(From_MTDS)'!S304","v":0},{"$f":"'Input_1_(From_MTDS)'!T304","v":0},{"$f":"'Input_1_(From_MTDS)'!U304","v":0},{"$f":"'Input_1_(From_MTDS)'!V304","v":0},{"$f":"'Input_1_(From_MTDS)'!W304","v":0},{"$f":"'Input_1_(From_MTDS)'!X304","v":0},{"$f":"'Input_1_(From_MTDS)'!Y304","v":0},{"$f":"'Input_1_(From_MTDS)'!Z304","v":0},{"$f":"'Input_1_(From_MTDS)'!AA304","v":0},{"$f":"'Input_1_(From_MTDS)'!AB304","v":0},{"$f":"'Input_1_(From_MTDS)'!AC304","v":0},{"$f":"'Input_1_(From_MTDS)'!AD304","v":0},{"$f":"'Input_1_(From_MTDS)'!AE304","v":0},{"$f":"'Input_1_(From_MTDS)'!AF304","v":0},{"$f":"'Input_1_(From_MTDS)'!AG304","v":0},{"$f":"'Input_1_(From_MTDS)'!AH304","v":0},{"$f":"'Input_1_(From_MTDS)'!AI304","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ304","v":0},{"$f":"'Input_1_(From_MTDS)'!AK304","v":0},{"$f":"'Input_1_(From_MTDS)'!AL304","v":0},{"$f":"'Input_1_(From_MTDS)'!AM304","v":0},{"$f":"'Input_1_(From_MTDS)'!AN304","v":0},{"$f":"'Input_1_(From_MTDS)'!AO304","v":0},{"$f":"'Input_1_(From_MTDS)'!AP304","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ304","v":0},{"$f":"'Input_1_(From_MTDS)'!AR304","v":0},{"$f":"'Input_1_(From_MTDS)'!AS304","v":0},{"$f":"'Input_1_(From_MTDS)'!AT304","v":0},{"$f":"'Input_1_(From_MTDS)'!AU304","v":0},{"$f":"'Input_1_(From_MTDS)'!AV304","v":0},{"$f":"'Input_1_(From_MTDS)'!AW304","v":0},{"$f":"'Input_1_(From_MTDS)'!AX304","v":0},{"$f":"'Input_1_(From_MTDS)'!AY304","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ304","v":0},{"$f":"'Input_1_(From_MTDS)'!BA304","v":0},{"$f":"'Input_1_(From_MTDS)'!BB304","v":0},{"$f":"'Input_1_(From_MTDS)'!BC304","v":0},{"$f":"'Input_1_(From_MTDS)'!BD304","v":0},{"$f":"'Input_1_(From_MTDS)'!BE304","v":0},{"$f":"'Input_1_(From_MTDS)'!BF304","v":0},{"$f":"'Input_1_(From_MTDS)'!BG304","v":0},{"$f":"'Input_1_(From_MTDS)'!BH304","v":0},{"$f":"'Input_1_(From_MTDS)'!BI304","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ304","v":0},{"$f":"'Input_1_(From_MTDS)'!BK304","v":0},{"$f":"'Input_1_(From_MTDS)'!BL304","v":0},{"$f":"'Input_1_(From_MTDS)'!BM304","v":0},{"$f":"'Input_1_(From_MTDS)'!BN304","v":0},{"$f":"'Input_1_(From_MTDS)'!BO304","v":0},{"$f":"'Input_1_(From_MTDS)'!BP304","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ304","v":0},{"$f":"'Input_1_(From_MTDS)'!BR304","v":0}]
[null,null,{"$f":"Input_2!$G$37","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!C305","v":"Indexed Instrument"},{"$f":"'Input_1_(From_MTDS)'!D305","v":5},{"$f":"'Input_1_(From_MTDS)'!E305","v":4},{"$f":"'Input_1_(From_MTDS)'!F305","v":"IDX_20"},{"$f":"IF('Input_1_(From_MTDS)'!G305=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H305","v":"Var"},null,null,{"$f":"'Input_1_(From_MTDS)'!K305","v":0},{"$f":"'Input_1_(From_MTDS)'!L305","v":0},{"$f":"'Input_1_(From_MTDS)'!M305","v":0},{"$f":"'Input_1_(From_MTDS)'!N305","v":0},{"$f":"'Input_1_(From_MTDS)'!O305","v":0},{"$f":"'Input_1_(From_MTDS)'!P305","v":0},{"$f":"'Input_1_(From_MTDS)'!Q305","v":0},{"$f":"'Input_1_(From_MTDS)'!R305","v":0},{"$f":"'Input_1_(From_MTDS)'!S305","v":0},{"$f":"'Input_1_(From_MTDS)'!T305","v":0},{"$f":"'Input_1_(From_MTDS)'!U305","v":0},{"$f":"'Input_1_(From_MTDS)'!V305","v":0},{"$f":"'Input_1_(From_MTDS)'!W305","v":0},{"$f":"'Input_1_(From_MTDS)'!X305","v":0},{"$f":"'Input_1_(From_MTDS)'!Y305","v":0},{"$f":"'Input_1_(From_MTDS)'!Z305","v":0},{"$f":"'Input_1_(From_MTDS)'!AA305","v":0},{"$f":"'Input_1_(From_MTDS)'!AB305","v":0},{"$f":"'Input_1_(From_MTDS)'!AC305","v":0},{"$f":"'Input_1_(From_MTDS)'!AD305","v":0},{"$f":"'Input_1_(From_MTDS)'!AE305","v":0},{"$f":"'Input_1_(From_MTDS)'!AF305","v":0},{"$f":"'Input_1_(From_MTDS)'!AG305","v":0},{"$f":"'Input_1_(From_MTDS)'!AH305","v":0},{"$f":"'Input_1_(From_MTDS)'!AI305","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ305","v":0},{"$f":"'Input_1_(From_MTDS)'!AK305","v":0},{"$f":"'Input_1_(From_MTDS)'!AL305","v":0},{"$f":"'Input_1_(From_MTDS)'!AM305","v":0},{"$f":"'Input_1_(From_MTDS)'!AN305","v":0},{"$f":"'Input_1_(From_MTDS)'!AO305","v":0},{"$f":"'Input_1_(From_MTDS)'!AP305","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ305","v":0},{"$f":"'Input_1_(From_MTDS)'!AR305","v":0},{"$f":"'Input_1_(From_MTDS)'!AS305","v":0},{"$f":"'Input_1_(From_MTDS)'!AT305","v":0},{"$f":"'Input_1_(From_MTDS)'!AU305","v":0},{"$f":"'Input_1_(From_MTDS)'!AV305","v":0},{"$f":"'Input_1_(From_MTDS)'!AW305","v":0},{"$f":"'Input_1_(From_MTDS)'!AX305","v":0},{"$f":"'Input_1_(From_MTDS)'!AY305","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ305","v":0},{"$f":"'Input_1_(From_MTDS)'!BA305","v":0},{"$f":"'Input_1_(From_MTDS)'!BB305","v":0},{"$f":"'Input_1_(From_MTDS)'!BC305","v":0},{"$f":"'Input_1_(From_MTDS)'!BD305","v":0},{"$f":"'Input_1_(From_MTDS)'!BE305","v":0},{"$f":"'Input_1_(From_MTDS)'!BF305","v":0},{"$f":"'Input_1_(From_MTDS)'!BG305","v":0},{"$f":"'Input_1_(From_MTDS)'!BH305","v":0},{"$f":"'Input_1_(From_MTDS)'!BI305","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ305","v":0},{"$f":"'Input_1_(From_MTDS)'!BK305","v":0},{"$f":"'Input_1_(From_MTDS)'!BL305","v":0},{"$f":"'Input_1_(From_MTDS)'!BM305","v":0},{"$f":"'Input_1_(From_MTDS)'!BN305","v":0},{"$f":"'Input_1_(From_MTDS)'!BO305","v":0},{"$f":"'Input_1_(From_MTDS)'!BP305","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ305","v":0},{"$f":"'Input_1_(From_MTDS)'!BR305","v":0}]
[null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!F306","v":"Total"},null,{"$f":"'Input_1_(From_MTDS)'!H306","v":0},null,null,{"$f":"'Input_1_(From_MTDS)'!K306","v":6359.3471723484017},{"$f":"'Input_1_(From_MTDS)'!L306","v":5173.9992340573899},{"$f":"'Input_1_(From_MTDS)'!M306","v":4434.470191333945},{"$f":"'Input_1_(From_MTDS)'!N306","v":6138.8936598654509},{"$f":"'Input_1_(From_MTDS)'!O306","v":8376.3726826486236},{"$f":"'Input_1_(From_MTDS)'!P306","v":4363.2326015594335},{"$f":"'Input_1_(From_MTDS)'!Q306","v":6931.7672116035228},{"$f":"'Input_1_(From_MTDS)'!R306","v":2694.4975412789295},{"$f":"'Input_1_(From_MTDS)'!S306","v":3015.4262916221642},{"$f":"'Input_1_(From_MTDS)'!T306","v":2224.4604403619378},{"$f":"'Input_1_(From_MTDS)'!U306","v":3042.0240832090471},{"$f":"'Input_1_(From_MTDS)'!V306","v":2829.1434241181905},{"$f":"'Input_1_(From_MTDS)'!W306","v":2981.5651449738143},{"$f":"'Input_1_(From_MTDS)'!X306","v":3249.0470122955953},{"$f":"'Input_1_(From_MTDS)'!Y306","v":1834.3024811542161},{"$f":"'Input_1_(From_MTDS)'!Z306","v":1834.4766487883062},{"$f":"'Input_1_(From_MTDS)'!AA306","v":1840.1799071011555},{"$f":"'Input_1_(From_MTDS)'!AB306","v":1840.350297793135},{"$f":"'Input_1_(From_MTDS)'!AC306","v":1840.4373825803207},{"$f":"'Input_1_(From_MTDS)'!AD306","v":1432.123074611527},{"$f":"'Input_1_(From_MTDS)'!AE306","v":1423.8473536159993},{"$f":"'Input_1_(From_MTDS)'!AF306","v":1388.9313759908346},{"$f":"'Input_1_(From_MTDS)'!AG306","v":1370.3023522686235},{"$f":"'Input_1_(From_MTDS)'!AH306","v":1350.4957412764707},{"$f":"'Input_1_(From_MTDS)'!AI306","v":1347.6657183600448},{"$f":"'Input_1_(From_MTDS)'!AJ306","v":1324.1723282118317},{"$f":"'Input_1_(From_MTDS)'!AK306","v":1131.3319426503556},{"$f":"'Input_1_(From_MTDS)'!AL306","v":984.50063002668867},{"$f":"'Input_1_(From_MTDS)'!AM306","v":811.46647986998551},{"$f":"'Input_1_(From_MTDS)'!AN306","v":593.16629479111123},{"$f":"'Input_1_(From_MTDS)'!AO306","v":593.85716470233001},{"$f":"'Input_1_(From_MTDS)'!AP306","v":593.08737964593661},{"$f":"'Input_1_(From_MTDS)'!AQ306","v":571.64167936314448},{"$f":"'Input_1_(From_MTDS)'!AR306","v":576.69899539105245},{"$f":"'Input_1_(From_MTDS)'!AS306","v":565.39167581294737},{"$f":"'Input_1_(From_MTDS)'!AT306","v":565.39167581294737},{"$f":"'Input_1_(From_MTDS)'!AU306","v":498.19907118766622},{"$f":"'Input_1_(From_MTDS)'!AV306","v":448.29990050317201},{"$f":"'Input_1_(From_MTDS)'!AW306","v":395.24647820276346},{"$f":"'Input_1_(From_MTDS)'!AX306","v":295.67652140997643},{"$f":"'Input_1_(From_MTDS)'!AY306","v":276.61136813561421},{"$f":"'Input_1_(From_MTDS)'!AZ306","v":201.40668375160044},{"$f":"'Input_1_(From_MTDS)'!BA306","v":133.79925071549209},{"$f":"'Input_1_(From_MTDS)'!BB306","v":67.757991067910154},{"$f":"'Input_1_(From_MTDS)'!BC306","v":0},{"$f":"'Input_1_(From_MTDS)'!BD306","v":0},{"$f":"'Input_1_(From_MTDS)'!BE306","v":0},{"$f":"'Input_1_(From_MTDS)'!BF306","v":0},{"$f":"'Input_1_(From_MTDS)'!BG306","v":0},{"$f":"'Input_1_(From_MTDS)'!BH306","v":0},{"$f":"'Input_1_(From_MTDS)'!BI306","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ306","v":0},{"$f":"'Input_1_(From_MTDS)'!BK306","v":0},{"$f":"'Input_1_(From_MTDS)'!BL306","v":0},{"$f":"'Input_1_(From_MTDS)'!BM306","v":0},{"$f":"'Input_1_(From_MTDS)'!BN306","v":0},{"$f":"'Input_1_(From_MTDS)'!BO306","v":0},{"$f":"'Input_1_(From_MTDS)'!BP306","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ306","v":0},{"$f":"'Input_1_(From_MTDS)'!BR306","v":0}]
[null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!D307","v":0},null,{"$f":"'Input_1_(From_MTDS)'!F307","v":"Net borrowing requirement"},null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K307","v":7565.0573649330054},{"$f":"'Input_1_(From_MTDS)'!L307","v":5678.7714835663592},{"$f":"'Input_1_(From_MTDS)'!M307","v":7661.7761302082145},{"$f":"'Input_1_(From_MTDS)'!N307","v":8350.0869230829194},{"$f":"'Input_1_(From_MTDS)'!O307","v":-8376.3726826486236},{"$f":"'Input_1_(From_MTDS)'!P307","v":-4363.2326015594335},{"$f":"'Input_1_(From_MTDS)'!Q307","v":-6931.7672116035228},{"$f":"'Input_1_(From_MTDS)'!R307","v":-2694.4975412789295},{"$f":"'Input_1_(From_MTDS)'!S307","v":-3015.4262916221642},{"$f":"'Input_1_(From_MTDS)'!T307","v":-2224.4604403619378},{"$f":"'Input_1_(From_MTDS)'!U307","v":0},{"$f":"'Input_1_(From_MTDS)'!V307","v":0},{"$f":"'Input_1_(From_MTDS)'!W307","v":0},{"$f":"'Input_1_(From_MTDS)'!X307","v":0},{"$f":"'Input_1_(From_MTDS)'!Y307","v":0},{"$f":"'Input_1_(From_MTDS)'!Z307","v":0},{"$f":"'Input_1_(From_MTDS)'!AA307","v":0},{"$f":"'Input_1_(From_MTDS)'!AB307","v":0},{"$f":"'Input_1_(From_MTDS)'!AC307","v":0},{"$f":"'Input_1_(From_MTDS)'!AD307","v":0},{"$f":"'Input_1_(From_MTDS)'!AE307","v":0},{"$f":"'Input_1_(From_MTDS)'!AF307","v":0},{"$f":"'Input_1_(From_MTDS)'!AG307","v":0},{"$f":"'Input_1_(From_MTDS)'!AH307","v":0},{"$f":"'Input_1_(From_MTDS)'!AI307","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ307","v":0},{"$f":"'Input_1_(From_MTDS)'!AK307","v":0},{"$f":"'Input_1_(From_MTDS)'!AL307","v":0},{"$f":"'Input_1_(From_MTDS)'!AM307","v":0},{"$f":"'Input_1_(From_MTDS)'!AN307","v":0},{"$f":"'Input_1_(From_MTDS)'!AO307","v":0},{"$f":"'Input_1_(From_MTDS)'!AP307","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ307","v":0},{"$f":"'Input_1_(From_MTDS)'!AR307","v":0},{"$f":"'Input_1_(From_MTDS)'!AS307","v":0},{"$f":"'Input_1_(From_MTDS)'!AT307","v":0},{"$f":"'Input_1_(From_MTDS)'!AU307","v":0},{"$f":"'Input_1_(From_MTDS)'!AV307","v":0},{"$f":"'Input_1_(From_MTDS)'!AW307","v":0},{"$f":"'Input_1_(From_MTDS)'!AX307","v":0},{"$f":"'Input_1_(From_MTDS)'!AY307","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ307","v":0},{"$f":"'Input_1_(From_MTDS)'!BA307","v":0},{"$f":"'Input_1_(From_MTDS)'!BB307","v":0},{"$f":"'Input_1_(From_MTDS)'!BC307","v":0},{"$f":"'Input_1_(From_MTDS)'!BD307","v":0},{"$f":"'Input_1_(From_MTDS)'!BE307","v":0},{"$f":"'Input_1_(From_MTDS)'!BF307","v":0},{"$f":"'Input_1_(From_MTDS)'!BG307","v":0},{"$f":"'Input_1_(From_MTDS)'!BH307","v":0},{"$f":"'Input_1_(From_MTDS)'!BI307","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ307","v":0},{"$f":"'Input_1_(From_MTDS)'!BK307","v":0},{"$f":"'Input_1_(From_MTDS)'!BL307","v":0},{"$f":"'Input_1_(From_MTDS)'!BM307","v":0},{"$f":"'Input_1_(From_MTDS)'!BN307","v":0},{"$f":"'Input_1_(From_MTDS)'!BO307","v":0},{"$f":"'Input_1_(From_MTDS)'!BP307","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ307","v":0},{"$f":"'Input_1_(From_MTDS)'!BR307","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G309=\"External\",\"Foreign\",\"Local\")","v":"Foreign"},null,null,null,{"$f":"'Input_1_(From_MTDS)'!K309","v":2528.0424953484021},{"$f":"'Input_1_(From_MTDS)'!L309","v":2288.7476766011087},{"$f":"'Input_1_(From_MTDS)'!M309","v":2138.5984178091953},{"$f":"'Input_1_(From_MTDS)'!N309","v":2327.2039418288787},{"$f":"'Input_1_(From_MTDS)'!O309","v":1851.7726922965737},{"$f":"'Input_1_(From_MTDS)'!P309","v":1761.1675156770766},{"$f":"'Input_1_(From_MTDS)'!Q309","v":1848.9622075463112},{"$f":"'Input_1_(From_MTDS)'!R309","v":1484.8729091247137},{"$f":"'Input_1_(From_MTDS)'!S309","v":1566.5282333273271},{"$f":"'Input_1_(From_MTDS)'!T309","v":1632.760440361938},{"$f":"'Input_1_(From_MTDS)'!U309","v":1649.5836294809064},{"$f":"'Input_1_(From_MTDS)'!V309","v":1743.8663523558155},{"$f":"'Input_1_(From_MTDS)'!W309","v":1771.9405128195986},{"$f":"'Input_1_(From_MTDS)'!X309","v":1800.1489540007583},{"$f":"'Input_1_(From_MTDS)'!Y309","v":1834.3024811542161},{"$f":"'Input_1_(From_MTDS)'!Z309","v":1834.4766487883062},{"$f":"'Input_1_(From_MTDS)'!AA309","v":1840.1799071011555},{"$f":"'Input_1_(From_MTDS)'!AB309","v":1840.350297793135},{"$f":"'Input_1_(From_MTDS)'!AC309","v":1840.4373825803207},{"$f":"'Input_1_(From_MTDS)'!AD309","v":1432.123074611527},{"$f":"'Input_1_(From_MTDS)'!AE309","v":1423.8473536159993},{"$f":"'Input_1_(From_MTDS)'!AF309","v":1388.9313759908346},{"$f":"'Input_1_(From_MTDS)'!AG309","v":1370.3023522686235},{"$f":"'Input_1_(From_MTDS)'!AH309","v":1350.4957412764707},{"$f":"'Input_1_(From_MTDS)'!AI309","v":1347.6657183600448},{"$f":"'Input_1_(From_MTDS)'!AJ309","v":1324.1723282118317},{"$f":"'Input_1_(From_MTDS)'!AK309","v":1131.3319426503556},{"$f":"'Input_1_(From_MTDS)'!AL309","v":984.50063002668867},{"$f":"'Input_1_(From_MTDS)'!AM309","v":811.46647986998551},{"$f":"'Input_1_(From_MTDS)'!AN309","v":593.16629479111123},{"$f":"'Input_1_(From_MTDS)'!AO309","v":593.85716470233001},{"$f":"'Input_1_(From_MTDS)'!AP309","v":593.08737964593661},{"$f":"'Input_1_(From_MTDS)'!AQ309","v":571.64167936314448},{"$f":"'Input_1_(From_MTDS)'!AR309","v":576.69899539105245},{"$f":"'Input_1_(From_MTDS)'!AS309","v":565.39167581294737},{"$f":"'Input_1_(From_MTDS)'!AT309","v":565.39167581294737},{"$f":"'Input_1_(From_MTDS)'!AU309","v":498.19907118766622},{"$f":"'Input_1_(From_MTDS)'!AV309","v":448.29990050317201},{"$f":"'Input_1_(From_MTDS)'!AW309","v":395.24647820276346},{"$f":"'Input_1_(From_MTDS)'!AX309","v":295.67652140997643},{"$f":"'Input_1_(From_MTDS)'!AY309","v":276.61136813561421},{"$f":"'Input_1_(From_MTDS)'!AZ309","v":201.40668375160044},{"$f":"'Input_1_(From_MTDS)'!BA309","v":133.79925071549209},{"$f":"'Input_1_(From_MTDS)'!BB309","v":67.757991067910154},{"$f":"'Input_1_(From_MTDS)'!BC309","v":0},{"$f":"'Input_1_(From_MTDS)'!BD309","v":0},{"$f":"'Input_1_(From_MTDS)'!BE309","v":0},{"$f":"'Input_1_(From_MTDS)'!BF309","v":0},{"$f":"'Input_1_(From_MTDS)'!BG309","v":0},{"$f":"'Input_1_(From_MTDS)'!BH309","v":0},{"$f":"'Input_1_(From_MTDS)'!BI309","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ309","v":0},{"$f":"'Input_1_(From_MTDS)'!BK309","v":0},{"$f":"'Input_1_(From_MTDS)'!BL309","v":0},{"$f":"'Input_1_(From_MTDS)'!BM309","v":0},{"$f":"'Input_1_(From_MTDS)'!BN309","v":0},{"$f":"'Input_1_(From_MTDS)'!BO309","v":0},{"$f":"'Input_1_(From_MTDS)'!BP309","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ309","v":0},{"$f":"'Input_1_(From_MTDS)'!BR309","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G310=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},null,null,null,{"$f":"'Input_1_(From_MTDS)'!K310","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!L310","v":2885.2515574562813},{"$f":"'Input_1_(From_MTDS)'!M310","v":2295.8717735247496},{"$f":"'Input_1_(From_MTDS)'!N310","v":3811.6897180365722},{"$f":"'Input_1_(From_MTDS)'!O310","v":6524.5999903520487},{"$f":"'Input_1_(From_MTDS)'!P310","v":2602.0650858823565},{"$f":"'Input_1_(From_MTDS)'!Q310","v":5082.8050040572116},{"$f":"'Input_1_(From_MTDS)'!R310","v":1209.6246321542158},{"$f":"'Input_1_(From_MTDS)'!S310","v":1448.898058294837},{"$f":"'Input_1_(From_MTDS)'!T310","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!U310","v":1392.4404537281407},{"$f":"'Input_1_(From_MTDS)'!V310","v":1085.2770717623748},{"$f":"'Input_1_(From_MTDS)'!W310","v":1209.6246321542158},{"$f":"'Input_1_(From_MTDS)'!X310","v":1448.898058294837},{"$f":"'Input_1_(From_MTDS)'!Y310","v":0},{"$f":"'Input_1_(From_MTDS)'!Z310","v":0},{"$f":"'Input_1_(From_MTDS)'!AA310","v":0},{"$f":"'Input_1_(From_MTDS)'!AB310","v":0},{"$f":"'Input_1_(From_MTDS)'!AC310","v":0},{"$f":"'Input_1_(From_MTDS)'!AD310","v":0},{"$f":"'Input_1_(From_MTDS)'!AE310","v":0},{"$f":"'Input_1_(From_MTDS)'!AF310","v":0},{"$f":"'Input_1_(From_MTDS)'!AG310","v":0},{"$f":"'Input_1_(From_MTDS)'!AH310","v":0},{"$f":"'Input_1_(From_MTDS)'!AI310","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ310","v":0},{"$f":"'Input_1_(From_MTDS)'!AK310","v":0},{"$f":"'Input_1_(From_MTDS)'!AL310","v":0},{"$f":"'Input_1_(From_MTDS)'!AM310","v":0},{"$f":"'Input_1_(From_MTDS)'!AN310","v":0},{"$f":"'Input_1_(From_MTDS)'!AO310","v":0},{"$f":"'Input_1_(From_MTDS)'!AP310","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ310","v":0},{"$f":"'Input_1_(From_MTDS)'!AR310","v":0},{"$f":"'Input_1_(From_MTDS)'!AS310","v":0},{"$f":"'Input_1_(From_MTDS)'!AT310","v":0},{"$f":"'Input_1_(From_MTDS)'!AU310","v":0},{"$f":"'Input_1_(From_MTDS)'!AV310","v":0},{"$f":"'Input_1_(From_MTDS)'!AW310","v":0},{"$f":"'Input_1_(From_MTDS)'!AX310","v":0},{"$f":"'Input_1_(From_MTDS)'!AY310","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ310","v":0},{"$f":"'Input_1_(From_MTDS)'!BA310","v":0},{"$f":"'Input_1_(From_MTDS)'!BB310","v":0},{"$f":"'Input_1_(From_MTDS)'!BC310","v":0},{"$f":"'Input_1_(From_MTDS)'!BD310","v":0},{"$f":"'Input_1_(From_MTDS)'!BE310","v":0},{"$f":"'Input_1_(From_MTDS)'!BF310","v":0},{"$f":"'Input_1_(From_MTDS)'!BG310","v":0},{"$f":"'Input_1_(From_MTDS)'!BH310","v":0},{"$f":"'Input_1_(From_MTDS)'!BI310","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ310","v":0},{"$f":"'Input_1_(From_MTDS)'!BK310","v":0},{"$f":"'Input_1_(From_MTDS)'!BL310","v":0},{"$f":"'Input_1_(From_MTDS)'!BM310","v":0},{"$f":"'Input_1_(From_MTDS)'!BN310","v":0},{"$f":"'Input_1_(From_MTDS)'!BO310","v":0},{"$f":"'Input_1_(From_MTDS)'!BP310","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ310","v":0},{"$f":"'Input_1_(From_MTDS)'!BR310","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G312","v":"Var"},null,null,null,{"$f":"'Input_1_(From_MTDS)'!K312","v":959.16972160542423},{"$f":"'Input_1_(From_MTDS)'!L312","v":1087.0234374820632},{"$f":"'Input_1_(From_MTDS)'!M312","v":970.9208817891473},{"$f":"'Input_1_(From_MTDS)'!N312","v":1082.514650737694},{"$f":"'Input_1_(From_MTDS)'!O312","v":932.24792376083383},{"$f":"'Input_1_(From_MTDS)'!P312","v":1194.9952783360175},{"$f":"'Input_1_(From_MTDS)'!Q312","v":1075.386309277626},{"$f":"'Input_1_(From_MTDS)'!R312","v":609.2065964780594},{"$f":"'Input_1_(From_MTDS)'!S312","v":497.79440964720135},{"$f":"'Input_1_(From_MTDS)'!T312","v":370.7481763948698},{"$f":"'Input_1_(From_MTDS)'!U312","v":325.20063925518127},{"$f":"'Input_1_(From_MTDS)'!V312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!W312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!X312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!Y312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!Z312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AA312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AB312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AC312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AD312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AE312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AF312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AG312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AH312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AI312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AJ312","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AK312","v":228.83111901375162},{"$f":"'Input_1_(From_MTDS)'!AL312","v":158.97228005545975},{"$f":"'Input_1_(From_MTDS)'!AM312","v":84.697488834887693},{"$f":"'Input_1_(From_MTDS)'!AN312","v":0},{"$f":"'Input_1_(From_MTDS)'!AO312","v":0},{"$f":"'Input_1_(From_MTDS)'!AP312","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ312","v":0},{"$f":"'Input_1_(From_MTDS)'!AR312","v":0},{"$f":"'Input_1_(From_MTDS)'!AS312","v":0},{"$f":"'Input_1_(From_MTDS)'!AT312","v":0},{"$f":"'Input_1_(From_MTDS)'!AU312","v":0},{"$f":"'Input_1_(From_MTDS)'!AV312","v":0},{"$f":"'Input_1_(From_MTDS)'!AW312","v":0},{"$f":"'Input_1_(From_MTDS)'!AX312","v":0},{"$f":"'Input_1_(From_MTDS)'!AY312","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ312","v":0},{"$f":"'Input_1_(From_MTDS)'!BA312","v":0},{"$f":"'Input_1_(From_MTDS)'!BB312","v":0},{"$f":"'Input_1_(From_MTDS)'!BC312","v":0},{"$f":"'Input_1_(From_MTDS)'!BD312","v":0},{"$f":"'Input_1_(From_MTDS)'!BE312","v":0},{"$f":"'Input_1_(From_MTDS)'!BF312","v":0},{"$f":"'Input_1_(From_MTDS)'!BG312","v":0},{"$f":"'Input_1_(From_MTDS)'!BH312","v":0},{"$f":"'Input_1_(From_MTDS)'!BI312","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ312","v":0},{"$f":"'Input_1_(From_MTDS)'!BK312","v":0},{"$f":"'Input_1_(From_MTDS)'!BL312","v":0},{"$f":"'Input_1_(From_MTDS)'!BM312","v":0},{"$f":"'Input_1_(From_MTDS)'!BN312","v":0},{"$f":"'Input_1_(From_MTDS)'!BO312","v":0},{"$f":"'Input_1_(From_MTDS)'!BP312","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ312","v":0},{"$f":"'Input_1_(From_MTDS)'!BR312","v":0}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G313","v":"Fix"},null,null,null,{"$f":"'Input_1_(From_MTDS)'!K313","v":1568.8727737429779},{"$f":"'Input_1_(From_MTDS)'!L313","v":1302.0948891190458},{"$f":"'Input_1_(From_MTDS)'!M313","v":1292.9951660200479},{"$f":"'Input_1_(From_MTDS)'!N313","v":2637.1297448193254},{"$f":"'Input_1_(From_MTDS)'!O313","v":4546.3286422981146},{"$f":"'Input_1_(From_MTDS)'!P313","v":3168.2373232234158},{"$f":"'Input_1_(From_MTDS)'!Q313","v":5856.3809023258964},{"$f":"'Input_1_(From_MTDS)'!R313","v":2085.29094480087},{"$f":"'Input_1_(From_MTDS)'!S313","v":2517.6318819749631},{"$f":"'Input_1_(From_MTDS)'!T313","v":1853.7122639670679},{"$f":"'Input_1_(From_MTDS)'!U313","v":2716.823443953866},{"$f":"'Input_1_(From_MTDS)'!V313","v":2506.3064496244206},{"$f":"'Input_1_(From_MTDS)'!W313","v":2658.7281704800448},{"$f":"'Input_1_(From_MTDS)'!X313","v":2926.2100378018258},{"$f":"'Input_1_(From_MTDS)'!Y313","v":1511.4655066604466},{"$f":"'Input_1_(From_MTDS)'!Z313","v":1511.6396742945367},{"$f":"'Input_1_(From_MTDS)'!AA313","v":1517.342932607386},{"$f":"'Input_1_(From_MTDS)'!AB313","v":1517.5133232993655},{"$f":"'Input_1_(From_MTDS)'!AC313","v":1517.6004080865512},{"$f":"'Input_1_(From_MTDS)'!AD313","v":1109.2861001177575},{"$f":"'Input_1_(From_MTDS)'!AE313","v":1101.0103791222298},{"$f":"'Input_1_(From_MTDS)'!AF313","v":1066.0944014970651},{"$f":"'Input_1_(From_MTDS)'!AG313","v":1047.465377774854},{"$f":"'Input_1_(From_MTDS)'!AH313","v":1027.6587667827012},{"$f":"'Input_1_(From_MTDS)'!AI313","v":1024.8287438662753},{"$f":"'Input_1_(From_MTDS)'!AJ313","v":1001.3353537180622},{"$f":"'Input_1_(From_MTDS)'!AK313","v":902.50082363660397},{"$f":"'Input_1_(From_MTDS)'!AL313","v":825.52834997122886},{"$f":"'Input_1_(From_MTDS)'!AM313","v":726.76899103509777},{"$f":"'Input_1_(From_MTDS)'!AN313","v":593.16629479111123},{"$f":"'Input_1_(From_MTDS)'!AO313","v":593.85716470233001},{"$f":"'Input_1_(From_MTDS)'!AP313","v":593.08737964593661},{"$f":"'Input_1_(From_MTDS)'!AQ313","v":571.64167936314448},{"$f":"'Input_1_(From_MTDS)'!AR313","v":576.69899539105245},{"$f":"'Input_1_(From_MTDS)'!AS313","v":565.39167581294737},{"$f":"'Input_1_(From_MTDS)'!AT313","v":565.39167581294737},{"$f":"'Input_1_(From_MTDS)'!AU313","v":498.19907118766622},{"$f":"'Input_1_(From_MTDS)'!AV313","v":448.29990050317201},{"$f":"'Input_1_(From_MTDS)'!AW313","v":395.24647820276346},{"$f":"'Input_1_(From_MTDS)'!AX313","v":295.67652140997643},{"$f":"'Input_1_(From_MTDS)'!AY313","v":276.61136813561421},{"$f":"'Input_1_(From_MTDS)'!AZ313","v":201.40668375160044},{"$f":"'Input_1_(From_MTDS)'!BA313","v":133.79925071549209},{"$f":"'Input_1_(From_MTDS)'!BB313","v":67.757991067910154},{"$f":"'Input_1_(From_MTDS)'!BC313","v":0},{"$f":"'Input_1_(From_MTDS)'!BD313","v":0},{"$f":"'Input_1_(From_MTDS)'!BE313","v":0},{"$f":"'Input_1_(From_MTDS)'!BF313","v":0},{"$f":"'Input_1_(From_MTDS)'!BG313","v":0},{"$f":"'Input_1_(From_MTDS)'!BH313","v":0},{"$f":"'Input_1_(From_MTDS)'!BI313","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ313","v":0},{"$f":"'Input_1_(From_MTDS)'!BK313","v":0},{"$f":"'Input_1_(From_MTDS)'!BL313","v":0},{"$f":"'Input_1_(From_MTDS)'!BM313","v":0},{"$f":"'Input_1_(From_MTDS)'!BN313","v":0},{"$f":"'Input_1_(From_MTDS)'!BO313","v":0},{"$f":"'Input_1_(From_MTDS)'!BP313","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ313","v":0},{"$f":"'Input_1_(From_MTDS)'!BR313","v":0}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G314","v":"T-bills"},null,null,null,{"$f":"'Input_1_(From_MTDS)'!K314","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!L314","v":2784.8809074562814},{"$f":"'Input_1_(From_MTDS)'!M314","v":2170.5541435247496},{"$f":"'Input_1_(From_MTDS)'!N314","v":2419.2492643084315},{"$f":"'Input_1_(From_MTDS)'!O314","v":2897.7961165896741},{"$f":"'Input_1_(From_MTDS)'!P314","v":0},{"$f":"'Input_1_(From_MTDS)'!Q314","v":0},{"$f":"'Input_1_(From_MTDS)'!R314","v":0},{"$f":"'Input_1_(From_MTDS)'!S314","v":0},{"$f":"'Input_1_(From_MTDS)'!T314","v":0},{"$f":"'Input_1_(From_MTDS)'!U314","v":0},{"$f":"'Input_1_(From_MTDS)'!V314","v":0},{"$f":"'Input_1_(From_MTDS)'!W314","v":0},{"$f":"'Input_1_(From_MTDS)'!X314","v":0},{"$f":"'Input_1_(From_MTDS)'!Y314","v":0},{"$f":"'Input_1_(From_MTDS)'!Z314","v":0},{"$f":"'Input_1_(From_MTDS)'!AA314","v":0},{"$f":"'Input_1_(From_MTDS)'!AB314","v":0},{"$f":"'Input_1_(From_MTDS)'!AC314","v":0},{"$f":"'Input_1_(From_MTDS)'!AD314","v":0},{"$f":"'Input_1_(From_MTDS)'!AE314","v":0},{"$f":"'Input_1_(From_MTDS)'!AF314","v":0},{"$f":"'Input_1_(From_MTDS)'!AG314","v":0},{"$f":"'Input_1_(From_MTDS)'!AH314","v":0},{"$f":"'Input_1_(From_MTDS)'!AI314","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ314","v":0},{"$f":"'Input_1_(From_MTDS)'!AK314","v":0},{"$f":"'Input_1_(From_MTDS)'!AL314","v":0},{"$f":"'Input_1_(From_MTDS)'!AM314","v":0},{"$f":"'Input_1_(From_MTDS)'!AN314","v":0},{"$f":"'Input_1_(From_MTDS)'!AO314","v":0},{"$f":"'Input_1_(From_MTDS)'!AP314","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ314","v":0},{"$f":"'Input_1_(From_MTDS)'!AR314","v":0},{"$f":"'Input_1_(From_MTDS)'!AS314","v":0},{"$f":"'Input_1_(From_MTDS)'!AT314","v":0},{"$f":"'Input_1_(From_MTDS)'!AU314","v":0},{"$f":"'Input_1_(From_MTDS)'!AV314","v":0},{"$f":"'Input_1_(From_MTDS)'!AW314","v":0},{"$f":"'Input_1_(From_MTDS)'!AX314","v":0},{"$f":"'Input_1_(From_MTDS)'!AY314","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ314","v":0},{"$f":"'Input_1_(From_MTDS)'!BA314","v":0},{"$f":"'Input_1_(From_MTDS)'!BB314","v":0},{"$f":"'Input_1_(From_MTDS)'!BC314","v":0},{"$f":"'Input_1_(From_MTDS)'!BD314","v":0},{"$f":"'Input_1_(From_MTDS)'!BE314","v":0},{"$f":"'Input_1_(From_MTDS)'!BF314","v":0},{"$f":"'Input_1_(From_MTDS)'!BG314","v":0},{"$f":"'Input_1_(From_MTDS)'!BH314","v":0},{"$f":"'Input_1_(From_MTDS)'!BI314","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ314","v":0},{"$f":"'Input_1_(From_MTDS)'!BK314","v":0},{"$f":"'Input_1_(From_MTDS)'!BL314","v":0},{"$f":"'Input_1_(From_MTDS)'!BM314","v":0},{"$f":"'Input_1_(From_MTDS)'!BN314","v":0},{"$f":"'Input_1_(From_MTDS)'!BO314","v":0},{"$f":"'Input_1_(From_MTDS)'!BP314","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ314","v":0},{"$f":"'Input_1_(From_MTDS)'!BR314","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G316=\"External Var\",\"Foreign Var\",\"Domestic Var\")","v":"Foreign Var"},null,null,null,{"$f":"'Input_1_(From_MTDS)'!K316","v":959.16972160542423},{"$f":"'Input_1_(From_MTDS)'!L316","v":1087.0234374820632},{"$f":"'Input_1_(From_MTDS)'!M316","v":970.9208817891473},{"$f":"'Input_1_(From_MTDS)'!N316","v":1082.514650737694},{"$f":"'Input_1_(From_MTDS)'!O316","v":932.24792376083383},{"$f":"'Input_1_(From_MTDS)'!P316","v":1194.9952783360175},{"$f":"'Input_1_(From_MTDS)'!Q316","v":1075.386309277626},{"$f":"'Input_1_(From_MTDS)'!R316","v":609.2065964780594},{"$f":"'Input_1_(From_MTDS)'!S316","v":497.79440964720135},{"$f":"'Input_1_(From_MTDS)'!T316","v":370.7481763948698},{"$f":"'Input_1_(From_MTDS)'!U316","v":325.20063925518127},{"$f":"'Input_1_(From_MTDS)'!V316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!W316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!X316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!Y316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!Z316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AA316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AB316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AC316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AD316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AE316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AF316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AG316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AH316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AI316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AJ316","v":322.83697449376956},{"$f":"'Input_1_(From_MTDS)'!AK316","v":228.83111901375162},{"$f":"'Input_1_(From_MTDS)'!AL316","v":158.97228005545975},{"$f":"'Input_1_(From_MTDS)'!AM316","v":84.697488834887693},{"$f":"'Input_1_(From_MTDS)'!AN316","v":0},{"$f":"'Input_1_(From_MTDS)'!AO316","v":0},{"$f":"'Input_1_(From_MTDS)'!AP316","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ316","v":0},{"$f":"'Input_1_(From_MTDS)'!AR316","v":0},{"$f":"'Input_1_(From_MTDS)'!AS316","v":0},{"$f":"'Input_1_(From_MTDS)'!AT316","v":0},{"$f":"'Input_1_(From_MTDS)'!AU316","v":0},{"$f":"'Input_1_(From_MTDS)'!AV316","v":0},{"$f":"'Input_1_(From_MTDS)'!AW316","v":0},{"$f":"'Input_1_(From_MTDS)'!AX316","v":0},{"$f":"'Input_1_(From_MTDS)'!AY316","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ316","v":0},{"$f":"'Input_1_(From_MTDS)'!BA316","v":0},{"$f":"'Input_1_(From_MTDS)'!BB316","v":0},{"$f":"'Input_1_(From_MTDS)'!BC316","v":0},{"$f":"'Input_1_(From_MTDS)'!BD316","v":0},{"$f":"'Input_1_(From_MTDS)'!BE316","v":0},{"$f":"'Input_1_(From_MTDS)'!BF316","v":0},{"$f":"'Input_1_(From_MTDS)'!BG316","v":0},{"$f":"'Input_1_(From_MTDS)'!BH316","v":0},{"$f":"'Input_1_(From_MTDS)'!BI316","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ316","v":0},{"$f":"'Input_1_(From_MTDS)'!BK316","v":0},{"$f":"'Input_1_(From_MTDS)'!BL316","v":0},{"$f":"'Input_1_(From_MTDS)'!BM316","v":0},{"$f":"'Input_1_(From_MTDS)'!BN316","v":0},{"$f":"'Input_1_(From_MTDS)'!BO316","v":0},{"$f":"'Input_1_(From_MTDS)'!BP316","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ316","v":0},{"$f":"'Input_1_(From_MTDS)'!BR316","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G317=\"External Fix\",\"Foreign Fix\",\"Domestic Fix\")","v":"Foreign Fix"},null,null,null,{"$f":"'Input_1_(From_MTDS)'!K317","v":1568.8727737429779},{"$f":"'Input_1_(From_MTDS)'!L317","v":1201.7242391190457},{"$f":"'Input_1_(From_MTDS)'!M317","v":1167.6775360200479},{"$f":"'Input_1_(From_MTDS)'!N317","v":1244.6892910911847},{"$f":"'Input_1_(From_MTDS)'!O317","v":919.5247685357399},{"$f":"'Input_1_(From_MTDS)'!P317","v":566.17223734105914},{"$f":"'Input_1_(From_MTDS)'!Q317","v":773.57589826868536},{"$f":"'Input_1_(From_MTDS)'!R317","v":875.66631264665421},{"$f":"'Input_1_(From_MTDS)'!S317","v":1068.7338236801259},{"$f":"'Input_1_(From_MTDS)'!T317","v":1262.0122639670681},{"$f":"'Input_1_(From_MTDS)'!U317","v":1324.3829902257253},{"$f":"'Input_1_(From_MTDS)'!V317","v":1421.029377862046},{"$f":"'Input_1_(From_MTDS)'!W317","v":1449.103538325829},{"$f":"'Input_1_(From_MTDS)'!X317","v":1477.3119795069888},{"$f":"'Input_1_(From_MTDS)'!Y317","v":1511.4655066604466},{"$f":"'Input_1_(From_MTDS)'!Z317","v":1511.6396742945367},{"$f":"'Input_1_(From_MTDS)'!AA317","v":1517.342932607386},{"$f":"'Input_1_(From_MTDS)'!AB317","v":1517.5133232993655},{"$f":"'Input_1_(From_MTDS)'!AC317","v":1517.6004080865512},{"$f":"'Input_1_(From_MTDS)'!AD317","v":1109.2861001177575},{"$f":"'Input_1_(From_MTDS)'!AE317","v":1101.0103791222298},{"$f":"'Input_1_(From_MTDS)'!AF317","v":1066.0944014970651},{"$f":"'Input_1_(From_MTDS)'!AG317","v":1047.465377774854},{"$f":"'Input_1_(From_MTDS)'!AH317","v":1027.6587667827012},{"$f":"'Input_1_(From_MTDS)'!AI317","v":1024.8287438662753},{"$f":"'Input_1_(From_MTDS)'!AJ317","v":1001.3353537180622},{"$f":"'Input_1_(From_MTDS)'!AK317","v":902.50082363660397},{"$f":"'Input_1_(From_MTDS)'!AL317","v":825.52834997122886},{"$f":"'Input_1_(From_MTDS)'!AM317","v":726.76899103509777},{"$f":"'Input_1_(From_MTDS)'!AN317","v":593.16629479111123},{"$f":"'Input_1_(From_MTDS)'!AO317","v":593.85716470233001},{"$f":"'Input_1_(From_MTDS)'!AP317","v":593.08737964593661},{"$f":"'Input_1_(From_MTDS)'!AQ317","v":571.64167936314448},{"$f":"'Input_1_(From_MTDS)'!AR317","v":576.69899539105245},{"$f":"'Input_1_(From_MTDS)'!AS317","v":565.39167581294737},{"$f":"'Input_1_(From_MTDS)'!AT317","v":565.39167581294737},{"$f":"'Input_1_(From_MTDS)'!AU317","v":498.19907118766622},{"$f":"'Input_1_(From_MTDS)'!AV317","v":448.29990050317201},{"$f":"'Input_1_(From_MTDS)'!AW317","v":395.24647820276346},{"$f":"'Input_1_(From_MTDS)'!AX317","v":295.67652140997643},{"$f":"'Input_1_(From_MTDS)'!AY317","v":276.61136813561421},{"$f":"'Input_1_(From_MTDS)'!AZ317","v":201.40668375160044},{"$f":"'Input_1_(From_MTDS)'!BA317","v":133.79925071549209},{"$f":"'Input_1_(From_MTDS)'!BB317","v":67.757991067910154},{"$f":"'Input_1_(From_MTDS)'!BC317","v":0},{"$f":"'Input_1_(From_MTDS)'!BD317","v":0},{"$f":"'Input_1_(From_MTDS)'!BE317","v":0},{"$f":"'Input_1_(From_MTDS)'!BF317","v":0},{"$f":"'Input_1_(From_MTDS)'!BG317","v":0},{"$f":"'Input_1_(From_MTDS)'!BH317","v":0},{"$f":"'Input_1_(From_MTDS)'!BI317","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ317","v":0},{"$f":"'Input_1_(From_MTDS)'!BK317","v":0},{"$f":"'Input_1_(From_MTDS)'!BL317","v":0},{"$f":"'Input_1_(From_MTDS)'!BM317","v":0},{"$f":"'Input_1_(From_MTDS)'!BN317","v":0},{"$f":"'Input_1_(From_MTDS)'!BO317","v":0},{"$f":"'Input_1_(From_MTDS)'!BP317","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ317","v":0},{"$f":"'Input_1_(From_MTDS)'!BR317","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G318=\"External T-bills\",\"Foreign T-bills\",\"Domestic T-bills\")","v":"Foreign T-bills"},null,null,null,{"$f":"'Input_1_(From_MTDS)'!K318","v":0},{"$f":"'Input_1_(From_MTDS)'!L318","v":0},{"$f":"'Input_1_(From_MTDS)'!M318","v":0},{"$f":"'Input_1_(From_MTDS)'!N318","v":0},{"$f":"'Input_1_(From_MTDS)'!O318","v":0},{"$f":"'Input_1_(From_MTDS)'!P318","v":0},{"$f":"'Input_1_(From_MTDS)'!Q318","v":0},{"$f":"'Input_1_(From_MTDS)'!R318","v":0},{"$f":"'Input_1_(From_MTDS)'!S318","v":0},{"$f":"'Input_1_(From_MTDS)'!T318","v":0},{"$f":"'Input_1_(From_MTDS)'!U318","v":0},{"$f":"'Input_1_(From_MTDS)'!V318","v":0},{"$f":"'Input_1_(From_MTDS)'!W318","v":0},{"$f":"'Input_1_(From_MTDS)'!X318","v":0},{"$f":"'Input_1_(From_MTDS)'!Y318","v":0},{"$f":"'Input_1_(From_MTDS)'!Z318","v":0},{"$f":"'Input_1_(From_MTDS)'!AA318","v":0},{"$f":"'Input_1_(From_MTDS)'!AB318","v":0},{"$f":"'Input_1_(From_MTDS)'!AC318","v":0},{"$f":"'Input_1_(From_MTDS)'!AD318","v":0},{"$f":"'Input_1_(From_MTDS)'!AE318","v":0},{"$f":"'Input_1_(From_MTDS)'!AF318","v":0},{"$f":"'Input_1_(From_MTDS)'!AG318","v":0},{"$f":"'Input_1_(From_MTDS)'!AH318","v":0},{"$f":"'Input_1_(From_MTDS)'!AI318","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ318","v":0},{"$f":"'Input_1_(From_MTDS)'!AK318","v":0},{"$f":"'Input_1_(From_MTDS)'!AL318","v":0},{"$f":"'Input_1_(From_MTDS)'!AM318","v":0},{"$f":"'Input_1_(From_MTDS)'!AN318","v":0},{"$f":"'Input_1_(From_MTDS)'!AO318","v":0},{"$f":"'Input_1_(From_MTDS)'!AP318","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ318","v":0},{"$f":"'Input_1_(From_MTDS)'!AR318","v":0},{"$f":"'Input_1_(From_MTDS)'!AS318","v":0},{"$f":"'Input_1_(From_MTDS)'!AT318","v":0},{"$f":"'Input_1_(From_MTDS)'!AU318","v":0},{"$f":"'Input_1_(From_MTDS)'!AV318","v":0},{"$f":"'Input_1_(From_MTDS)'!AW318","v":0},{"$f":"'Input_1_(From_MTDS)'!AX318","v":0},{"$f":"'Input_1_(From_MTDS)'!AY318","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ318","v":0},{"$f":"'Input_1_(From_MTDS)'!BA318","v":0},{"$f":"'Input_1_(From_MTDS)'!BB318","v":0},{"$f":"'Input_1_(From_MTDS)'!BC318","v":0},{"$f":"'Input_1_(From_MTDS)'!BD318","v":0},{"$f":"'Input_1_(From_MTDS)'!BE318","v":0},{"$f":"'Input_1_(From_MTDS)'!BF318","v":0},{"$f":"'Input_1_(From_MTDS)'!BG318","v":0},{"$f":"'Input_1_(From_MTDS)'!BH318","v":0},{"$f":"'Input_1_(From_MTDS)'!BI318","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ318","v":0},{"$f":"'Input_1_(From_MTDS)'!BK318","v":0},{"$f":"'Input_1_(From_MTDS)'!BL318","v":0},{"$f":"'Input_1_(From_MTDS)'!BM318","v":0},{"$f":"'Input_1_(From_MTDS)'!BN318","v":0},{"$f":"'Input_1_(From_MTDS)'!BO318","v":0},{"$f":"'Input_1_(From_MTDS)'!BP318","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ318","v":0},{"$f":"'Input_1_(From_MTDS)'!BR318","v":0}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G319","v":0},null,null,null,{"$f":"'Input_1_(From_MTDS)'!K319","v":0},{"$f":"'Input_1_(From_MTDS)'!L319","v":0},{"$f":"'Input_1_(From_MTDS)'!M319","v":0},{"$f":"'Input_1_(From_MTDS)'!N319","v":0},{"$f":"'Input_1_(From_MTDS)'!O319","v":0},{"$f":"'Input_1_(From_MTDS)'!P319","v":0},{"$f":"'Input_1_(From_MTDS)'!Q319","v":0},{"$f":"'Input_1_(From_MTDS)'!R319","v":0},{"$f":"'Input_1_(From_MTDS)'!S319","v":0},{"$f":"'Input_1_(From_MTDS)'!T319","v":0},{"$f":"'Input_1_(From_MTDS)'!U319","v":0},{"$f":"'Input_1_(From_MTDS)'!V319","v":0},{"$f":"'Input_1_(From_MTDS)'!W319","v":0},{"$f":"'Input_1_(From_MTDS)'!X319","v":0},{"$f":"'Input_1_(From_MTDS)'!Y319","v":0},{"$f":"'Input_1_(From_MTDS)'!Z319","v":0},{"$f":"'Input_1_(From_MTDS)'!AA319","v":0},{"$f":"'Input_1_(From_MTDS)'!AB319","v":0},{"$f":"'Input_1_(From_MTDS)'!AC319","v":0},{"$f":"'Input_1_(From_MTDS)'!AD319","v":0},{"$f":"'Input_1_(From_MTDS)'!AE319","v":0},{"$f":"'Input_1_(From_MTDS)'!AF319","v":0},{"$f":"'Input_1_(From_MTDS)'!AG319","v":0},{"$f":"'Input_1_(From_MTDS)'!AH319","v":0},{"$f":"'Input_1_(From_MTDS)'!AI319","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ319","v":0},{"$f":"'Input_1_(From_MTDS)'!AK319","v":0},{"$f":"'Input_1_(From_MTDS)'!AL319","v":0},{"$f":"'Input_1_(From_MTDS)'!AM319","v":0},{"$f":"'Input_1_(From_MTDS)'!AN319","v":0},{"$f":"'Input_1_(From_MTDS)'!AO319","v":0},{"$f":"'Input_1_(From_MTDS)'!AP319","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ319","v":0},{"$f":"'Input_1_(From_MTDS)'!AR319","v":0},{"$f":"'Input_1_(From_MTDS)'!AS319","v":0},{"$f":"'Input_1_(From_MTDS)'!AT319","v":0},{"$f":"'Input_1_(From_MTDS)'!AU319","v":0},{"$f":"'Input_1_(From_MTDS)'!AV319","v":0},{"$f":"'Input_1_(From_MTDS)'!AW319","v":0},{"$f":"'Input_1_(From_MTDS)'!AX319","v":0},{"$f":"'Input_1_(From_MTDS)'!AY319","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ319","v":0},{"$f":"'Input_1_(From_MTDS)'!BA319","v":0},{"$f":"'Input_1_(From_MTDS)'!BB319","v":0},{"$f":"'Input_1_(From_MTDS)'!BC319","v":0},{"$f":"'Input_1_(From_MTDS)'!BD319","v":0},{"$f":"'Input_1_(From_MTDS)'!BE319","v":0},{"$f":"'Input_1_(From_MTDS)'!BF319","v":0},{"$f":"'Input_1_(From_MTDS)'!BG319","v":0},{"$f":"'Input_1_(From_MTDS)'!BH319","v":0},{"$f":"'Input_1_(From_MTDS)'!BI319","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ319","v":0},{"$f":"'Input_1_(From_MTDS)'!BK319","v":0},{"$f":"'Input_1_(From_MTDS)'!BL319","v":0},{"$f":"'Input_1_(From_MTDS)'!BM319","v":0},{"$f":"'Input_1_(From_MTDS)'!BN319","v":0},{"$f":"'Input_1_(From_MTDS)'!BO319","v":0},{"$f":"'Input_1_(From_MTDS)'!BP319","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ319","v":0},{"$f":"'Input_1_(From_MTDS)'!BR319","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G320=\"External Var\",\"Foreign Var\",\"Domestic Var\")","v":"Domestic Var"},null,null,null,{"$f":"'Input_1_(From_MTDS)'!K320","v":0},{"$f":"'Input_1_(From_MTDS)'!L320","v":0},{"$f":"'Input_1_(From_MTDS)'!M320","v":0},{"$f":"'Input_1_(From_MTDS)'!N320","v":0},{"$f":"'Input_1_(From_MTDS)'!O320","v":0},{"$f":"'Input_1_(From_MTDS)'!P320","v":0},{"$f":"'Input_1_(From_MTDS)'!Q320","v":0},{"$f":"'Input_1_(From_MTDS)'!R320","v":0},{"$f":"'Input_1_(From_MTDS)'!S320","v":0},{"$f":"'Input_1_(From_MTDS)'!T320","v":0},{"$f":"'Input_1_(From_MTDS)'!U320","v":0},{"$f":"'Input_1_(From_MTDS)'!V320","v":0},{"$f":"'Input_1_(From_MTDS)'!W320","v":0},{"$f":"'Input_1_(From_MTDS)'!X320","v":0},{"$f":"'Input_1_(From_MTDS)'!Y320","v":0},{"$f":"'Input_1_(From_MTDS)'!Z320","v":0},{"$f":"'Input_1_(From_MTDS)'!AA320","v":0},{"$f":"'Input_1_(From_MTDS)'!AB320","v":0},{"$f":"'Input_1_(From_MTDS)'!AC320","v":0},{"$f":"'Input_1_(From_MTDS)'!AD320","v":0},{"$f":"'Input_1_(From_MTDS)'!AE320","v":0},{"$f":"'Input_1_(From_MTDS)'!AF320","v":0},{"$f":"'Input_1_(From_MTDS)'!AG320","v":0},{"$f":"'Input_1_(From_MTDS)'!AH320","v":0},{"$f":"'Input_1_(From_MTDS)'!AI320","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ320","v":0},{"$f":"'Input_1_(From_MTDS)'!AK320","v":0},{"$f":"'Input_1_(From_MTDS)'!AL320","v":0},{"$f":"'Input_1_(From_MTDS)'!AM320","v":0},{"$f":"'Input_1_(From_MTDS)'!AN320","v":0},{"$f":"'Input_1_(From_MTDS)'!AO320","v":0},{"$f":"'Input_1_(From_MTDS)'!AP320","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ320","v":0},{"$f":"'Input_1_(From_MTDS)'!AR320","v":0},{"$f":"'Input_1_(From_MTDS)'!AS320","v":0},{"$f":"'Input_1_(From_MTDS)'!AT320","v":0},{"$f":"'Input_1_(From_MTDS)'!AU320","v":0},{"$f":"'Input_1_(From_MTDS)'!AV320","v":0},{"$f":"'Input_1_(From_MTDS)'!AW320","v":0},{"$f":"'Input_1_(From_MTDS)'!AX320","v":0},{"$f":"'Input_1_(From_MTDS)'!AY320","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ320","v":0},{"$f":"'Input_1_(From_MTDS)'!BA320","v":0},{"$f":"'Input_1_(From_MTDS)'!BB320","v":0},{"$f":"'Input_1_(From_MTDS)'!BC320","v":0},{"$f":"'Input_1_(From_MTDS)'!BD320","v":0},{"$f":"'Input_1_(From_MTDS)'!BE320","v":0},{"$f":"'Input_1_(From_MTDS)'!BF320","v":0},{"$f":"'Input_1_(From_MTDS)'!BG320","v":0},{"$f":"'Input_1_(From_MTDS)'!BH320","v":0},{"$f":"'Input_1_(From_MTDS)'!BI320","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ320","v":0},{"$f":"'Input_1_(From_MTDS)'!BK320","v":0},{"$f":"'Input_1_(From_MTDS)'!BL320","v":0},{"$f":"'Input_1_(From_MTDS)'!BM320","v":0},{"$f":"'Input_1_(From_MTDS)'!BN320","v":0},{"$f":"'Input_1_(From_MTDS)'!BO320","v":0},{"$f":"'Input_1_(From_MTDS)'!BP320","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ320","v":0},{"$f":"'Input_1_(From_MTDS)'!BR320","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G321=\"External Fix\",\"Foreign Fix\",\"Domestic Fix\")","v":"Domestic Fix"},null,null,null,{"$f":"'Input_1_(From_MTDS)'!K321","v":0},{"$f":"'Input_1_(From_MTDS)'!L321","v":100.37065},{"$f":"'Input_1_(From_MTDS)'!M321","v":125.31763000000001},{"$f":"'Input_1_(From_MTDS)'!N321","v":1392.4404537281407},{"$f":"'Input_1_(From_MTDS)'!O321","v":3626.8038737623747},{"$f":"'Input_1_(From_MTDS)'!P321","v":2602.0650858823565},{"$f":"'Input_1_(From_MTDS)'!Q321","v":5082.8050040572116},{"$f":"'Input_1_(From_MTDS)'!R321","v":1209.6246321542158},{"$f":"'Input_1_(From_MTDS)'!S321","v":1448.898058294837},{"$f":"'Input_1_(From_MTDS)'!T321","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!U321","v":1392.4404537281407},{"$f":"'Input_1_(From_MTDS)'!V321","v":1085.2770717623748},{"$f":"'Input_1_(From_MTDS)'!W321","v":1209.6246321542158},{"$f":"'Input_1_(From_MTDS)'!X321","v":1448.898058294837},{"$f":"'Input_1_(From_MTDS)'!Y321","v":0},{"$f":"'Input_1_(From_MTDS)'!Z321","v":0},{"$f":"'Input_1_(From_MTDS)'!AA321","v":0},{"$f":"'Input_1_(From_MTDS)'!AB321","v":0},{"$f":"'Input_1_(From_MTDS)'!AC321","v":0},{"$f":"'Input_1_(From_MTDS)'!AD321","v":0},{"$f":"'Input_1_(From_MTDS)'!AE321","v":0},{"$f":"'Input_1_(From_MTDS)'!AF321","v":0},{"$f":"'Input_1_(From_MTDS)'!AG321","v":0},{"$f":"'Input_1_(From_MTDS)'!AH321","v":0},{"$f":"'Input_1_(From_MTDS)'!AI321","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ321","v":0},{"$f":"'Input_1_(From_MTDS)'!AK321","v":0},{"$f":"'Input_1_(From_MTDS)'!AL321","v":0},{"$f":"'Input_1_(From_MTDS)'!AM321","v":0},{"$f":"'Input_1_(From_MTDS)'!AN321","v":0},{"$f":"'Input_1_(From_MTDS)'!AO321","v":0},{"$f":"'Input_1_(From_MTDS)'!AP321","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ321","v":0},{"$f":"'Input_1_(From_MTDS)'!AR321","v":0},{"$f":"'Input_1_(From_MTDS)'!AS321","v":0},{"$f":"'Input_1_(From_MTDS)'!AT321","v":0},{"$f":"'Input_1_(From_MTDS)'!AU321","v":0},{"$f":"'Input_1_(From_MTDS)'!AV321","v":0},{"$f":"'Input_1_(From_MTDS)'!AW321","v":0},{"$f":"'Input_1_(From_MTDS)'!AX321","v":0},{"$f":"'Input_1_(From_MTDS)'!AY321","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ321","v":0},{"$f":"'Input_1_(From_MTDS)'!BA321","v":0},{"$f":"'Input_1_(From_MTDS)'!BB321","v":0},{"$f":"'Input_1_(From_MTDS)'!BC321","v":0},{"$f":"'Input_1_(From_MTDS)'!BD321","v":0},{"$f":"'Input_1_(From_MTDS)'!BE321","v":0},{"$f":"'Input_1_(From_MTDS)'!BF321","v":0},{"$f":"'Input_1_(From_MTDS)'!BG321","v":0},{"$f":"'Input_1_(From_MTDS)'!BH321","v":0},{"$f":"'Input_1_(From_MTDS)'!BI321","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ321","v":0},{"$f":"'Input_1_(From_MTDS)'!BK321","v":0},{"$f":"'Input_1_(From_MTDS)'!BL321","v":0},{"$f":"'Input_1_(From_MTDS)'!BM321","v":0},{"$f":"'Input_1_(From_MTDS)'!BN321","v":0},{"$f":"'Input_1_(From_MTDS)'!BO321","v":0},{"$f":"'Input_1_(From_MTDS)'!BP321","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ321","v":0},{"$f":"'Input_1_(From_MTDS)'!BR321","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G322=\"External T-bills\",\"Foreign T-bills\",\"Domestic T-bills\")","v":"Domestic T-bills"},null,null,null,{"$f":"'Input_1_(From_MTDS)'!K322","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!L322","v":2784.8809074562814},{"$f":"'Input_1_(From_MTDS)'!M322","v":2170.5541435247496},{"$f":"'Input_1_(From_MTDS)'!N322","v":2419.2492643084315},{"$f":"'Input_1_(From_MTDS)'!O322","v":2897.7961165896741},{"$f":"'Input_1_(From_MTDS)'!P322","v":0},{"$f":"'Input_1_(From_MTDS)'!Q322","v":0},{"$f":"'Input_1_(From_MTDS)'!R322","v":0},{"$f":"'Input_1_(From_MTDS)'!S322","v":0},{"$f":"'Input_1_(From_MTDS)'!T322","v":0},{"$f":"'Input_1_(From_MTDS)'!U322","v":0},{"$f":"'Input_1_(From_MTDS)'!V322","v":0},{"$f":"'Input_1_(From_MTDS)'!W322","v":0},{"$f":"'Input_1_(From_MTDS)'!X322","v":0},{"$f":"'Input_1_(From_MTDS)'!Y322","v":0},{"$f":"'Input_1_(From_MTDS)'!Z322","v":0},{"$f":"'Input_1_(From_MTDS)'!AA322","v":0},{"$f":"'Input_1_(From_MTDS)'!AB322","v":0},{"$f":"'Input_1_(From_MTDS)'!AC322","v":0},{"$f":"'Input_1_(From_MTDS)'!AD322","v":0},{"$f":"'Input_1_(From_MTDS)'!AE322","v":0},{"$f":"'Input_1_(From_MTDS)'!AF322","v":0},{"$f":"'Input_1_(From_MTDS)'!AG322","v":0},{"$f":"'Input_1_(From_MTDS)'!AH322","v":0},{"$f":"'Input_1_(From_MTDS)'!AI322","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ322","v":0},{"$f":"'Input_1_(From_MTDS)'!AK322","v":0},{"$f":"'Input_1_(From_MTDS)'!AL322","v":0},{"$f":"'Input_1_(From_MTDS)'!AM322","v":0},{"$f":"'Input_1_(From_MTDS)'!AN322","v":0},{"$f":"'Input_1_(From_MTDS)'!AO322","v":0},{"$f":"'Input_1_(From_MTDS)'!AP322","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ322","v":0},{"$f":"'Input_1_(From_MTDS)'!AR322","v":0},{"$f":"'Input_1_(From_MTDS)'!AS322","v":0},{"$f":"'Input_1_(From_MTDS)'!AT322","v":0},{"$f":"'Input_1_(From_MTDS)'!AU322","v":0},{"$f":"'Input_1_(From_MTDS)'!AV322","v":0},{"$f":"'Input_1_(From_MTDS)'!AW322","v":0},{"$f":"'Input_1_(From_MTDS)'!AX322","v":0},{"$f":"'Input_1_(From_MTDS)'!AY322","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ322","v":0},{"$f":"'Input_1_(From_MTDS)'!BA322","v":0},{"$f":"'Input_1_(From_MTDS)'!BB322","v":0},{"$f":"'Input_1_(From_MTDS)'!BC322","v":0},{"$f":"'Input_1_(From_MTDS)'!BD322","v":0},{"$f":"'Input_1_(From_MTDS)'!BE322","v":0},{"$f":"'Input_1_(From_MTDS)'!BF322","v":0},{"$f":"'Input_1_(From_MTDS)'!BG322","v":0},{"$f":"'Input_1_(From_MTDS)'!BH322","v":0},{"$f":"'Input_1_(From_MTDS)'!BI322","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ322","v":0},{"$f":"'Input_1_(From_MTDS)'!BK322","v":0},{"$f":"'Input_1_(From_MTDS)'!BL322","v":0},{"$f":"'Input_1_(From_MTDS)'!BM322","v":0},{"$f":"'Input_1_(From_MTDS)'!BN322","v":0},{"$f":"'Input_1_(From_MTDS)'!BO322","v":0},{"$f":"'Input_1_(From_MTDS)'!BP322","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ322","v":0},{"$f":"'Input_1_(From_MTDS)'!BR322","v":0}]
[]
[]
[null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!F325","v":"Debt Outstanding in Local Currency"},null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K325","v":1},{"$f":"'Input_1_(From_MTDS)'!L325","v":2},{"$f":"'Input_1_(From_MTDS)'!M325","v":3},{"$f":"'Input_1_(From_MTDS)'!N325","v":4},{"$f":"'Input_1_(From_MTDS)'!O325","v":5},{"$f":"'Input_1_(From_MTDS)'!P325","v":6},{"$f":"'Input_1_(From_MTDS)'!Q325","v":7},{"$f":"'Input_1_(From_MTDS)'!R325","v":8},{"$f":"'Input_1_(From_MTDS)'!S325","v":9},{"$f":"'Input_1_(From_MTDS)'!T325","v":10},{"$f":"'Input_1_(From_MTDS)'!U325","v":11},{"$f":"'Input_1_(From_MTDS)'!V325","v":12},{"$f":"'Input_1_(From_MTDS)'!W325","v":13},{"$f":"'Input_1_(From_MTDS)'!X325","v":14},{"$f":"'Input_1_(From_MTDS)'!Y325","v":15},{"$f":"'Input_1_(From_MTDS)'!Z325","v":16},{"$f":"'Input_1_(From_MTDS)'!AA325","v":17},{"$f":"'Input_1_(From_MTDS)'!AB325","v":18},{"$f":"'Input_1_(From_MTDS)'!AC325","v":19},{"$f":"'Input_1_(From_MTDS)'!AD325","v":20},{"$f":"'Input_1_(From_MTDS)'!AE325","v":21},{"$f":"'Input_1_(From_MTDS)'!AF325","v":22},{"$f":"'Input_1_(From_MTDS)'!AG325","v":23},{"$f":"'Input_1_(From_MTDS)'!AH325","v":24},{"$f":"'Input_1_(From_MTDS)'!AI325","v":25},{"$f":"'Input_1_(From_MTDS)'!AJ325","v":26},{"$f":"'Input_1_(From_MTDS)'!AK325","v":27},{"$f":"'Input_1_(From_MTDS)'!AL325","v":28},{"$f":"'Input_1_(From_MTDS)'!AM325","v":29},{"$f":"'Input_1_(From_MTDS)'!AN325","v":30},{"$f":"'Input_1_(From_MTDS)'!AO325","v":31},{"$f":"'Input_1_(From_MTDS)'!AP325","v":32},{"$f":"'Input_1_(From_MTDS)'!AQ325","v":33},{"$f":"'Input_1_(From_MTDS)'!AR325","v":34},{"$f":"'Input_1_(From_MTDS)'!AS325","v":35},{"$f":"'Input_1_(From_MTDS)'!AT325","v":36},{"$f":"'Input_1_(From_MTDS)'!AU325","v":37},{"$f":"'Input_1_(From_MTDS)'!AV325","v":38},{"$f":"'Input_1_(From_MTDS)'!AW325","v":39},{"$f":"'Input_1_(From_MTDS)'!AX325","v":40},{"$f":"'Input_1_(From_MTDS)'!AY325","v":41},{"$f":"'Input_1_(From_MTDS)'!AZ325","v":42},{"$f":"'Input_1_(From_MTDS)'!BA325","v":43},{"$f":"'Input_1_(From_MTDS)'!BB325","v":44},{"$f":"'Input_1_(From_MTDS)'!BC325","v":45},{"$f":"'Input_1_(From_MTDS)'!BD325","v":46},{"$f":"'Input_1_(From_MTDS)'!BE325","v":47},{"$f":"'Input_1_(From_MTDS)'!BF325","v":48},{"$f":"'Input_1_(From_MTDS)'!BG325","v":49},{"$f":"'Input_1_(From_MTDS)'!BH325","v":50},{"$f":"'Input_1_(From_MTDS)'!BI325","v":51},{"$f":"'Input_1_(From_MTDS)'!BJ325","v":52},{"$f":"'Input_1_(From_MTDS)'!BK325","v":53},{"$f":"'Input_1_(From_MTDS)'!BL325","v":54},{"$f":"'Input_1_(From_MTDS)'!BM325","v":55},{"$f":"'Input_1_(From_MTDS)'!BN325","v":56},{"$f":"'Input_1_(From_MTDS)'!BO325","v":57},{"$f":"'Input_1_(From_MTDS)'!BP325","v":58},{"$f":"'Input_1_(From_MTDS)'!BQ325","v":59},{"$f":"'Input_1_(From_MTDS)'!BR325","v":60}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!J326","v":2024},{"$f":"'Input_1_(From_MTDS)'!K326","v":2025},{"$f":"'Input_1_(From_MTDS)'!L326","v":2026},{"$f":"'Input_1_(From_MTDS)'!M326","v":2027},{"$f":"'Input_1_(From_MTDS)'!N326","v":2028},{"$f":"'Input_1_(From_MTDS)'!O326","v":2029},{"$f":"'Input_1_(From_MTDS)'!P326","v":2030},{"$f":"'Input_1_(From_MTDS)'!Q326","v":2031},{"$f":"'Input_1_(From_MTDS)'!R326","v":2032},{"$f":"'Input_1_(From_MTDS)'!S326","v":2033},{"$f":"'Input_1_(From_MTDS)'!T326","v":2034},{"$f":"'Input_1_(From_MTDS)'!U326","v":2035},{"$f":"'Input_1_(From_MTDS)'!V326","v":2036},{"$f":"'Input_1_(From_MTDS)'!W326","v":2037},{"$f":"'Input_1_(From_MTDS)'!X326","v":2038},{"$f":"'Input_1_(From_MTDS)'!Y326","v":2039},{"$f":"'Input_1_(From_MTDS)'!Z326","v":2040},{"$f":"'Input_1_(From_MTDS)'!AA326","v":2041},{"$f":"'Input_1_(From_MTDS)'!AB326","v":2042},{"$f":"'Input_1_(From_MTDS)'!AC326","v":2043},{"$f":"'Input_1_(From_MTDS)'!AD326","v":2044},{"$f":"'Input_1_(From_MTDS)'!AE326","v":2045},{"$f":"'Input_1_(From_MTDS)'!AF326","v":2046},{"$f":"'Input_1_(From_MTDS)'!AG326","v":2047},{"$f":"'Input_1_(From_MTDS)'!AH326","v":2048},{"$f":"'Input_1_(From_MTDS)'!AI326","v":2049},{"$f":"'Input_1_(From_MTDS)'!AJ326","v":2050},{"$f":"'Input_1_(From_MTDS)'!AK326","v":2051},{"$f":"'Input_1_(From_MTDS)'!AL326","v":2052},{"$f":"'Input_1_(From_MTDS)'!AM326","v":2053},{"$f":"'Input_1_(From_MTDS)'!AN326","v":2054},{"$f":"'Input_1_(From_MTDS)'!AO326","v":2055},{"$f":"'Input_1_(From_MTDS)'!AP326","v":2056},{"$f":"'Input_1_(From_MTDS)'!AQ326","v":2057},{"$f":"'Input_1_(From_MTDS)'!AR326","v":2058},{"$f":"'Input_1_(From_MTDS)'!AS326","v":2059},{"$f":"'Input_1_(From_MTDS)'!AT326","v":2060},{"$f":"'Input_1_(From_MTDS)'!AU326","v":2061},{"$f":"'Input_1_(From_MTDS)'!AV326","v":2062},{"$f":"'Input_1_(From_MTDS)'!AW326","v":2063},{"$f":"'Input_1_(From_MTDS)'!AX326","v":2064},{"$f":"'Input_1_(From_MTDS)'!AY326","v":2065},{"$f":"'Input_1_(From_MTDS)'!AZ326","v":2066},{"$f":"'Input_1_(From_MTDS)'!BA326","v":2067},{"$f":"'Input_1_(From_MTDS)'!BB326","v":2068},{"$f":"'Input_1_(From_MTDS)'!BC326","v":2069},{"$f":"'Input_1_(From_MTDS)'!BD326","v":2070},{"$f":"'Input_1_(From_MTDS)'!BE326","v":2071},{"$f":"'Input_1_(From_MTDS)'!BF326","v":2072},{"$f":"'Input_1_(From_MTDS)'!BG326","v":2073},{"$f":"'Input_1_(From_MTDS)'!BH326","v":2074},{"$f":"'Input_1_(From_MTDS)'!BI326","v":2075},{"$f":"'Input_1_(From_MTDS)'!BJ326","v":2076},{"$f":"'Input_1_(From_MTDS)'!BK326","v":2077},{"$f":"'Input_1_(From_MTDS)'!BL326","v":2078},{"$f":"'Input_1_(From_MTDS)'!BM326","v":2079},{"$f":"'Input_1_(From_MTDS)'!BN326","v":2080},{"$f":"'Input_1_(From_MTDS)'!BO326","v":2081},{"$f":"'Input_1_(From_MTDS)'!BP326","v":2082},{"$f":"'Input_1_(From_MTDS)'!BQ326","v":2083},{"$f":"'Input_1_(From_MTDS)'!BR326","v":2084}]
[null,null,{"$f":"Input_2!$G$18","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!C327","v":"ADF_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D327","v":"Fix"},{"$f":"IF('Input_1_(From_MTDS)'!E327=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F327","v":"USD_1"},{"$f":"IF('Input_1_(From_MTDS)'!G327=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H327","v":"Fix"},null,{"$f":"'Input_1_(From_MTDS)'!J327","v":3133.9241798090579},{"$f":"'Input_1_(From_MTDS)'!K327","v":4635.5030444674376},{"$f":"'Input_1_(From_MTDS)'!L327","v":5893.17773263666},{"$f":"'Input_1_(From_MTDS)'!M327","v":7303.8987391514556},{"$f":"'Input_1_(From_MTDS)'!N327","v":9018.8448995708768},{"$f":"'Input_1_(From_MTDS)'!O327","v":9382.4104329662296},{"$f":"'Input_1_(From_MTDS)'!P327","v":9787.4028543648437},{"$f":"'Input_1_(From_MTDS)'!Q327","v":10189.853694208683},{"$f":"'Input_1_(From_MTDS)'!R327","v":10073.740509769626},{"$f":"'Input_1_(From_MTDS)'!S327","v":9955.5852554268313},{"$f":"'Input_1_(From_MTDS)'!T327","v":9835.3841563506448},{"$f":"'Input_1_(From_MTDS)'!U327","v":9706.3492078077797},{"$f":"'Input_1_(From_MTDS)'!V327","v":9539.7111311291374},{"$f":"'Input_1_(From_MTDS)'!W327","v":9345.1295188671793},{"$f":"'Input_1_(From_MTDS)'!X327","v":9122.5136329381421},{"$f":"'Input_1_(From_MTDS)'!Y327","v":8865.9183858989163},{"$f":"'Input_1_(From_MTDS)'!Z327","v":8609.3231388596923},{"$f":"'Input_1_(From_MTDS)'!AA327","v":8347.198801719258},{"$f":"'Input_1_(From_MTDS)'!AB327","v":8085.0782394084799},{"$f":"'Input_1_(From_MTDS)'!AC327","v":7822.9576770977001},{"$f":"'Input_1_(From_MTDS)'!AD327","v":7560.8371147869229},{"$f":"'Input_1_(From_MTDS)'!AE327","v":7298.588700545517},{"$f":"'Input_1_(From_MTDS)'!AF327","v":7004.2670342133133},{"$f":"'Input_1_(From_MTDS)'!AG327","v":6682.001832297793},{"$f":"'Input_1_(From_MTDS)'!AH327","v":6330.0267138940426},{"$f":"'Input_1_(From_MTDS)'!AI327","v":5944.1725999563387},{"$f":"'Input_1_(From_MTDS)'!AJ327","v":5558.3184860186338},{"$f":"'Input_1_(From_MTDS)'!AK327","v":5172.4643720809299},{"$f":"'Input_1_(From_MTDS)'!AL327","v":4793.7238928503093},{"$f":"'Input_1_(From_MTDS)'!AM327","v":4424.5466238076042},{"$f":"'Input_1_(From_MTDS)'!AN327","v":4061.9781679406133},{"$f":"'Input_1_(From_MTDS)'!AO327","v":3698.7188421624051},{"$f":"'Input_1_(From_MTDS)'!AP327","v":3336.2293014405891},{"$f":"'Input_1_(From_MTDS)'!AQ327","v":2995.1854610015657},{"$f":"'Input_1_(From_MTDS)'!AR327","v":2649.0843045346346},{"$f":"'Input_1_(From_MTDS)'!AS327","v":2314.2904676458079},{"$f":"'Input_1_(From_MTDS)'!AT327","v":1979.4966307569814},{"$f":"'Input_1_(From_MTDS)'!AU327","v":1644.7483588648522},{"$f":"'Input_1_(From_MTDS)'!AV327","v":1310.000086972723},{"$f":"'Input_1_(From_MTDS)'!AW327","v":975.2518150805937},{"$f":"'Input_1_(From_MTDS)'!AX327","v":679.57529367061727},{"$f":"'Input_1_(From_MTDS)'!AY327","v":402.963925535003},{"$f":"'Input_1_(From_MTDS)'!AZ327","v":201.55724178340256},{"$f":"'Input_1_(From_MTDS)'!BA327","v":67.757991067910453},{"$f":"'Input_1_(From_MTDS)'!BB327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BC327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BD327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BE327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BF327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BG327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BH327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BI327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BJ327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BK327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BL327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BM327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BN327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BO327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BP327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BQ327","v":2.8929638545612831E-13},{"$f":"'Input_1_(From_MTDS)'!BR327","v":2.8929638545612831E-13}]
[null,null,{"$f":"Input_2!$G$19","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!C328","v":"IDA/IFAD/EDF_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D328","v":"Fix"},{"$f":"IF('Input_1_(From_MTDS)'!E328=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F328","v":"USD_2"},{"$f":"IF('Input_1_(From_MTDS)'!G328=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H328","v":"Fix"},null,{"$f":"'Input_1_(From_MTDS)'!J328","v":6953.0929317445498},{"$f":"'Input_1_(From_MTDS)'!K328","v":8298.1682623716588},{"$f":"'Input_1_(From_MTDS)'!L328","v":9405.815552903603},{"$f":"'Input_1_(From_MTDS)'!M328","v":10678.614900638137},{"$f":"'Input_1_(From_MTDS)'!N328","v":12254.708549274848},{"$f":"'Input_1_(From_MTDS)'!O328","v":12453.109770434097},{"$f":"'Input_1_(From_MTDS)'!P328","v":12675.333838559935},{"$f":"'Input_1_(From_MTDS)'!Q328","v":12883.75736609814},{"$f":"'Input_1_(From_MTDS)'!R328","v":12401.63394550788},{"$f":"'Input_1_(From_MTDS)'!S328","v":11852.27640248884},{"$f":"'Input_1_(From_MTDS)'!T328","v":11252.845521150193},{"$f":"'Input_1_(From_MTDS)'!U328","v":10599.877763019565},{"$f":"'Input_1_(From_MTDS)'!V328","v":9887.8667453883936},{"$f":"'Input_1_(From_MTDS)'!W328","v":9175.725102876755},{"$f":"'Input_1_(From_MTDS)'!X328","v":8463.4092928510381},{"$f":"'Input_1_(From_MTDS)'!Y328","v":7750.9193167820495},{"$f":"'Input_1_(From_MTDS)'!Z328","v":7038.2551730789701},{"$f":"'Input_1_(From_MTDS)'!AA328","v":6325.4168611642508},{"$f":"'Input_1_(From_MTDS)'!AB328","v":5612.4043837278978},{"$f":"'Input_1_(From_MTDS)'!AC328","v":4899.3048215043582},{"$f":"'Input_1_(From_MTDS)'!AD328","v":4594.5195672496129},{"$f":"'Input_1_(From_MTDS)'!AE328","v":4298.1378859210217},{"$f":"'Input_1_(From_MTDS)'!AF328","v":4001.7562045924305},{"$f":"'Input_1_(From_MTDS)'!AG328","v":3705.3745232638403},{"$f":"'Input_1_(From_MTDS)'!AH328","v":3408.99284193525},{"$f":"'Input_1_(From_MTDS)'!AI328","v":3092.8551865004483},{"$f":"'Input_1_(From_MTDS)'!AJ328","v":2800.2109212138598},{"$f":"'Input_1_(From_MTDS)'!AK328","v":2512.3953305287123},{"$f":"'Input_1_(From_MTDS)'!AL328","v":2224.5797398435648},{"$f":"'Input_1_(From_MTDS)'!AM328","v":1951.6855066860601},{"$f":"'Input_1_(From_MTDS)'!AN328","v":1721.0876677619392},{"$f":"'Input_1_(From_MTDS)'!AO328","v":1490.4898288378181},{"$f":"'Input_1_(From_MTDS)'!AP328","v":1259.891989913697},{"$f":"'Input_1_(From_MTDS)'!AQ328","v":1029.2941509895759},{"$f":"'Input_1_(From_MTDS)'!AR328","v":798.696312065455},{"$f":"'Input_1_(From_MTDS)'!AS328","v":568.09847314133401},{"$f":"'Input_1_(From_MTDS)'!AT328","v":337.50063421721285},{"$f":"'Input_1_(From_MTDS)'!AU328","v":174.04983492167599},{"$f":"'Input_1_(From_MTDS)'!AV328","v":60.498206310633336},{"$f":"'Input_1_(From_MTDS)'!AW328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!AX328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!AY328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!AZ328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BA328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BB328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BC328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BD328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BE328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BF328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BG328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BH328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BI328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BJ328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BK328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BL328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BM328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BN328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BO328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BP328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BQ328","v":-7.2737376914683719E-13},{"$f":"'Input_1_(From_MTDS)'!BR328","v":-7.2737376914683719E-13}]
[null,null,{"$f":"Input_2!$G$20","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!C329","v":"IBRD/ADB/IDB_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D329","v":"Fix"},{"$f":"IF('Input_1_(From_MTDS)'!E329=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F329","v":"USD_3"},{"$f":"IF('Input_1_(From_MTDS)'!G329=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H329","v":"Fix"},null,{"$f":"'Input_1_(From_MTDS)'!J329","v":589.19166879900513},{"$f":"'Input_1_(From_MTDS)'!K329","v":1549.4195826837604},{"$f":"'Input_1_(From_MTDS)'!L329","v":2606.067410808218},{"$f":"'Input_1_(From_MTDS)'!M329","v":3941.5923496441419},{"$f":"'Input_1_(From_MTDS)'!N329","v":5585.485173512996},{"$f":"'Input_1_(From_MTDS)'!O329","v":5869.0965784760601},{"$f":"'Input_1_(From_MTDS)'!P329","v":6184.6662989343822},{"$f":"'Input_1_(From_MTDS)'!Q329","v":6423.1948659386817},{"$f":"'Input_1_(From_MTDS)'!R329","v":6255.0115121044219},{"$f":"'Input_1_(From_MTDS)'!S329","v":6012.5533670495879},{"$f":"'Input_1_(From_MTDS)'!T329","v":5685.3977331598689},{"$f":"'Input_1_(From_MTDS)'!U329","v":5358.2420992701491},{"$f":"'Input_1_(From_MTDS)'!V329","v":5031.0864653804292},{"$f":"'Input_1_(From_MTDS)'!W329","v":4703.9308314907084},{"$f":"'Input_1_(From_MTDS)'!X329","v":4376.7751976009877},{"$f":"'Input_1_(From_MTDS)'!Y329","v":4049.6195637112673},{"$f":"'Input_1_(From_MTDS)'!Z329","v":3722.4639298215475},{"$f":"'Input_1_(From_MTDS)'!AA329","v":3395.3082959318276},{"$f":"'Input_1_(From_MTDS)'!AB329","v":3068.1526620421073},{"$f":"'Input_1_(From_MTDS)'!AC329","v":2740.9970281523865},{"$f":"'Input_1_(From_MTDS)'!AD329","v":2413.8413942626667},{"$f":"'Input_1_(From_MTDS)'!AE329","v":2086.6857603729463},{"$f":"'Input_1_(From_MTDS)'!AF329","v":1763.8487858791771},{"$f":"'Input_1_(From_MTDS)'!AG329","v":1441.0118113854073},{"$f":"'Input_1_(From_MTDS)'!AH329","v":1118.1748368916378},{"$f":"'Input_1_(From_MTDS)'!AI329","v":795.33786239786821},{"$f":"'Input_1_(From_MTDS)'!AJ329","v":472.50088790409876},{"$f":"'Input_1_(From_MTDS)'!AK329","v":243.66976889034714},{"$f":"'Input_1_(From_MTDS)'!AL329","v":84.697488834887409},{"$f":"'Input_1_(From_MTDS)'!AM329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!AN329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!AO329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!AP329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!AQ329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!AR329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!AS329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!AT329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!AU329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!AV329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!AW329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!AX329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!AY329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!AZ329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BA329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BB329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BC329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BD329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BE329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BF329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BG329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BH329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BI329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BJ329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BK329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BL329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BM329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BN329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BO329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BP329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BQ329","v":-2.8634438152290263E-13},{"$f":"'Input_1_(From_MTDS)'!BR329","v":-2.8634438152290263E-13}]
[null,null,{"$f":"Input_2!$G$21","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!C330","v":"IBRD/ADB/IDB_Var"},{"$f":"'Input_1_(From_MTDS)'!D330","v":"Var"},{"$f":"IF('Input_1_(From_MTDS)'!E330=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F330","v":"USD_4"},{"$f":"IF('Input_1_(From_MTDS)'!G330=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H330","v":"Var"},null,{"$f":"'Input_1_(From_MTDS)'!J330","v":1149.4740727792203},{"$f":"'Input_1_(From_MTDS)'!K330","v":2236.9891232396049},{"$f":"'Input_1_(From_MTDS)'!L330","v":3193.0878767064141},{"$f":"'Input_1_(From_MTDS)'!M330","v":4316.7973928217407},{"$f":"'Input_1_(From_MTDS)'!N330","v":5808.6497659256829},{"$f":"'Input_1_(From_MTDS)'!O330","v":6037.0325756402308},{"$f":"'Input_1_(From_MTDS)'!P330","v":6307.2198950732109},{"$f":"'Input_1_(From_MTDS)'!Q330","v":6508.8309048600859},{"$f":"'Input_1_(From_MTDS)'!R330","v":6297.055008520676},{"$f":"'Input_1_(From_MTDS)'!S330","v":6011.0043209606929},{"$f":"'Input_1_(From_MTDS)'!T330","v":5640.2561445658239},{"$f":"'Input_1_(From_MTDS)'!U330","v":5315.0555053106427},{"$f":"'Input_1_(From_MTDS)'!V330","v":4992.2185308168737},{"$f":"'Input_1_(From_MTDS)'!W330","v":4669.3815563231037},{"$f":"'Input_1_(From_MTDS)'!X330","v":4346.5445818293338},{"$f":"'Input_1_(From_MTDS)'!Y330","v":4023.7076073355643},{"$f":"'Input_1_(From_MTDS)'!Z330","v":3700.8706328417948},{"$f":"'Input_1_(From_MTDS)'!AA330","v":3378.0336583480257},{"$f":"'Input_1_(From_MTDS)'!AB330","v":3055.1966838542562},{"$f":"'Input_1_(From_MTDS)'!AC330","v":2732.3597093604862},{"$f":"'Input_1_(From_MTDS)'!AD330","v":2409.5227348667167},{"$f":"'Input_1_(From_MTDS)'!AE330","v":2086.6857603729472},{"$f":"'Input_1_(From_MTDS)'!AF330","v":1763.8487858791777},{"$f":"'Input_1_(From_MTDS)'!AG330","v":1441.011811385408},{"$f":"'Input_1_(From_MTDS)'!AH330","v":1118.1748368916385},{"$f":"'Input_1_(From_MTDS)'!AI330","v":795.337862397869},{"$f":"'Input_1_(From_MTDS)'!AJ330","v":472.5008879040995},{"$f":"'Input_1_(From_MTDS)'!AK330","v":243.66976889034788},{"$f":"'Input_1_(From_MTDS)'!AL330","v":84.697488834888134},{"$f":"'Input_1_(From_MTDS)'!AM330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AN330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AO330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AP330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AQ330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AR330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AS330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AT330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AU330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AV330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AW330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AX330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AY330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AZ330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BA330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BB330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BC330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BD330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BE330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BF330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BG330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BH330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BI330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BJ330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BK330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BL330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BM330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BN330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BO330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BP330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BQ330","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BR330","v":4.4368619116383791E-13}]
[null,null,{"$f":"Input_2!$G$22","v":"Bilateral"},{"$f":"'Input_1_(From_MTDS)'!C331","v":"Bilateral_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D331","v":"Fix"},{"$f":"IF('Input_1_(From_MTDS)'!E331=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F331","v":"USD_5"},{"$f":"IF('Input_1_(From_MTDS)'!G331=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H331","v":"Fix"},null,{"$f":"'Input_1_(From_MTDS)'!J331","v":2730.1841549975093},{"$f":"'Input_1_(From_MTDS)'!K331","v":2901.7870311631473},{"$f":"'Input_1_(From_MTDS)'!L331","v":2925.1488068234084},{"$f":"'Input_1_(From_MTDS)'!M331","v":2978.429123510271},{"$f":"'Input_1_(From_MTDS)'!N331","v":3125.2430033855871},{"$f":"'Input_1_(From_MTDS)'!O331","v":2903.48755192611},{"$f":"'Input_1_(From_MTDS)'!P331","v":3061.6254000209392},{"$f":"'Input_1_(From_MTDS)'!Q331","v":3165.7056229327604},{"$f":"'Input_1_(From_MTDS)'!R331","v":3056.4592691496828},{"$f":"'Input_1_(From_MTDS)'!S331","v":2897.6963878862239},{"$f":"'Input_1_(From_MTDS)'!T331","v":2682.4717382237109},{"$f":"'Input_1_(From_MTDS)'!U331","v":2467.2470885611974},{"$f":"'Input_1_(From_MTDS)'!V331","v":2252.0224388986844},{"$f":"'Input_1_(From_MTDS)'!W331","v":2036.7977892361714},{"$f":"'Input_1_(From_MTDS)'!X331","v":1821.5731395736582},{"$f":"'Input_1_(From_MTDS)'!Y331","v":1606.3484899111452},{"$f":"'Input_1_(From_MTDS)'!Z331","v":1391.1238402486322},{"$f":"'Input_1_(From_MTDS)'!AA331","v":1175.8991905861192},{"$f":"'Input_1_(From_MTDS)'!AB331","v":960.67454092360629},{"$f":"'Input_1_(From_MTDS)'!AC331","v":745.44989126109328},{"$f":"'Input_1_(From_MTDS)'!AD331","v":530.22524159858028},{"$f":"'Input_1_(From_MTDS)'!AE331","v":315.00059193606722},{"$f":"'Input_1_(From_MTDS)'!AF331","v":162.44651259356618},{"$f":"'Input_1_(From_MTDS)'!AG331","v":56.464992556593039},{"$f":"'Input_1_(From_MTDS)'!AH331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AI331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AJ331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AK331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AL331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AM331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AN331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AO331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AP331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AQ331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AR331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AS331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AT331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AU331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AV331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AW331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AX331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AY331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!AZ331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BA331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BB331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BC331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BD331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BE331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BF331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BG331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BH331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BI331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BJ331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BK331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BL331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BM331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BN331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BO331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BP331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BQ331","v":1.2418999828223395E-12},{"$f":"'Input_1_(From_MTDS)'!BR331","v":1.2418999828223395E-12}]
[null,null,{"$f":"Input_2!$G$23","v":"FX Commercial Loan"},{"$f":"'Input_1_(From_MTDS)'!C332","v":"Commercial Bank_Var"},{"$f":"'Input_1_(From_MTDS)'!D332","v":"Var"},{"$f":"IF('Input_1_(From_MTDS)'!E332=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F332","v":"USD_6"},{"$f":"IF('Input_1_(From_MTDS)'!G332=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H332","v":"Var"},null,{"$f":"'Input_1_(From_MTDS)'!J332","v":3051.5183231490005},{"$f":"'Input_1_(From_MTDS)'!K332","v":3304.6395132140365},{"$f":"'Input_1_(From_MTDS)'!L332","v":3159.929443596161},{"$f":"'Input_1_(From_MTDS)'!M332","v":3186.6531617840837},{"$f":"'Input_1_(From_MTDS)'!N332","v":3163.8688512713593},{"$f":"'Input_1_(From_MTDS)'!O332","v":2465.0705585189703},{"$f":"'Input_1_(From_MTDS)'!P332","v":1462.9622002928363},{"$f":"'Input_1_(From_MTDS)'!Q332","v":609.17442222586851},{"$f":"'Input_1_(From_MTDS)'!R332","v":211.74372208721923},{"$f":"'Input_1_(From_MTDS)'!S332","v":0},{"$f":"'Input_1_(From_MTDS)'!T332","v":0},{"$f":"'Input_1_(From_MTDS)'!U332","v":0},{"$f":"'Input_1_(From_MTDS)'!V332","v":0},{"$f":"'Input_1_(From_MTDS)'!W332","v":0},{"$f":"'Input_1_(From_MTDS)'!X332","v":0},{"$f":"'Input_1_(From_MTDS)'!Y332","v":0},{"$f":"'Input_1_(From_MTDS)'!Z332","v":0},{"$f":"'Input_1_(From_MTDS)'!AA332","v":0},{"$f":"'Input_1_(From_MTDS)'!AB332","v":0},{"$f":"'Input_1_(From_MTDS)'!AC332","v":0},{"$f":"'Input_1_(From_MTDS)'!AD332","v":0},{"$f":"'Input_1_(From_MTDS)'!AE332","v":0},{"$f":"'Input_1_(From_MTDS)'!AF332","v":0},{"$f":"'Input_1_(From_MTDS)'!AG332","v":0},{"$f":"'Input_1_(From_MTDS)'!AH332","v":0},{"$f":"'Input_1_(From_MTDS)'!AI332","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ332","v":0},{"$f":"'Input_1_(From_MTDS)'!AK332","v":0},{"$f":"'Input_1_(From_MTDS)'!AL332","v":0},{"$f":"'Input_1_(From_MTDS)'!AM332","v":0},{"$f":"'Input_1_(From_MTDS)'!AN332","v":0},{"$f":"'Input_1_(From_MTDS)'!AO332","v":0},{"$f":"'Input_1_(From_MTDS)'!AP332","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ332","v":0},{"$f":"'Input_1_(From_MTDS)'!AR332","v":0},{"$f":"'Input_1_(From_MTDS)'!AS332","v":0},{"$f":"'Input_1_(From_MTDS)'!AT332","v":0},{"$f":"'Input_1_(From_MTDS)'!AU332","v":0},{"$f":"'Input_1_(From_MTDS)'!AV332","v":0},{"$f":"'Input_1_(From_MTDS)'!AW332","v":0},{"$f":"'Input_1_(From_MTDS)'!AX332","v":0},{"$f":"'Input_1_(From_MTDS)'!AY332","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ332","v":0},{"$f":"'Input_1_(From_MTDS)'!BA332","v":0},{"$f":"'Input_1_(From_MTDS)'!BB332","v":0},{"$f":"'Input_1_(From_MTDS)'!BC332","v":0},{"$f":"'Input_1_(From_MTDS)'!BD332","v":0},{"$f":"'Input_1_(From_MTDS)'!BE332","v":0},{"$f":"'Input_1_(From_MTDS)'!BF332","v":0},{"$f":"'Input_1_(From_MTDS)'!BG332","v":0},{"$f":"'Input_1_(From_MTDS)'!BH332","v":0},{"$f":"'Input_1_(From_MTDS)'!BI332","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ332","v":0},{"$f":"'Input_1_(From_MTDS)'!BK332","v":0},{"$f":"'Input_1_(From_MTDS)'!BL332","v":0},{"$f":"'Input_1_(From_MTDS)'!BM332","v":0},{"$f":"'Input_1_(From_MTDS)'!BN332","v":0},{"$f":"'Input_1_(From_MTDS)'!BO332","v":0},{"$f":"'Input_1_(From_MTDS)'!BP332","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ332","v":0},{"$f":"'Input_1_(From_MTDS)'!BR332","v":0}]
[null,null,{"$f":"Input_2!$G$24","v":0},{"$f":"'Input_1_(From_MTDS)'!C333","v":0},{"$f":"'Input_1_(From_MTDS)'!D333","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E333=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F333","v":"USD_7"},{"$f":"IF('Input_1_(From_MTDS)'!G333=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H333","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J333","v":0},{"$f":"'Input_1_(From_MTDS)'!K333","v":0},{"$f":"'Input_1_(From_MTDS)'!L333","v":0},{"$f":"'Input_1_(From_MTDS)'!M333","v":0},{"$f":"'Input_1_(From_MTDS)'!N333","v":0},{"$f":"'Input_1_(From_MTDS)'!O333","v":0},{"$f":"'Input_1_(From_MTDS)'!P333","v":0},{"$f":"'Input_1_(From_MTDS)'!Q333","v":0},{"$f":"'Input_1_(From_MTDS)'!R333","v":0},{"$f":"'Input_1_(From_MTDS)'!S333","v":0},{"$f":"'Input_1_(From_MTDS)'!T333","v":0},{"$f":"'Input_1_(From_MTDS)'!U333","v":0},{"$f":"'Input_1_(From_MTDS)'!V333","v":0},{"$f":"'Input_1_(From_MTDS)'!W333","v":0},{"$f":"'Input_1_(From_MTDS)'!X333","v":0},{"$f":"'Input_1_(From_MTDS)'!Y333","v":0},{"$f":"'Input_1_(From_MTDS)'!Z333","v":0},{"$f":"'Input_1_(From_MTDS)'!AA333","v":0},{"$f":"'Input_1_(From_MTDS)'!AB333","v":0},{"$f":"'Input_1_(From_MTDS)'!AC333","v":0},{"$f":"'Input_1_(From_MTDS)'!AD333","v":0},{"$f":"'Input_1_(From_MTDS)'!AE333","v":0},{"$f":"'Input_1_(From_MTDS)'!AF333","v":0},{"$f":"'Input_1_(From_MTDS)'!AG333","v":0},{"$f":"'Input_1_(From_MTDS)'!AH333","v":0},{"$f":"'Input_1_(From_MTDS)'!AI333","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ333","v":0},{"$f":"'Input_1_(From_MTDS)'!AK333","v":0},{"$f":"'Input_1_(From_MTDS)'!AL333","v":0},{"$f":"'Input_1_(From_MTDS)'!AM333","v":0},{"$f":"'Input_1_(From_MTDS)'!AN333","v":0},{"$f":"'Input_1_(From_MTDS)'!AO333","v":0},{"$f":"'Input_1_(From_MTDS)'!AP333","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ333","v":0},{"$f":"'Input_1_(From_MTDS)'!AR333","v":0},{"$f":"'Input_1_(From_MTDS)'!AS333","v":0},{"$f":"'Input_1_(From_MTDS)'!AT333","v":0},{"$f":"'Input_1_(From_MTDS)'!AU333","v":0},{"$f":"'Input_1_(From_MTDS)'!AV333","v":0},{"$f":"'Input_1_(From_MTDS)'!AW333","v":0},{"$f":"'Input_1_(From_MTDS)'!AX333","v":0},{"$f":"'Input_1_(From_MTDS)'!AY333","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ333","v":0},{"$f":"'Input_1_(From_MTDS)'!BA333","v":0},{"$f":"'Input_1_(From_MTDS)'!BB333","v":0},{"$f":"'Input_1_(From_MTDS)'!BC333","v":0},{"$f":"'Input_1_(From_MTDS)'!BD333","v":0},{"$f":"'Input_1_(From_MTDS)'!BE333","v":0},{"$f":"'Input_1_(From_MTDS)'!BF333","v":0},{"$f":"'Input_1_(From_MTDS)'!BG333","v":0},{"$f":"'Input_1_(From_MTDS)'!BH333","v":0},{"$f":"'Input_1_(From_MTDS)'!BI333","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ333","v":0},{"$f":"'Input_1_(From_MTDS)'!BK333","v":0},{"$f":"'Input_1_(From_MTDS)'!BL333","v":0},{"$f":"'Input_1_(From_MTDS)'!BM333","v":0},{"$f":"'Input_1_(From_MTDS)'!BN333","v":0},{"$f":"'Input_1_(From_MTDS)'!BO333","v":0},{"$f":"'Input_1_(From_MTDS)'!BP333","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ333","v":0},{"$f":"'Input_1_(From_MTDS)'!BR333","v":0}]
[null,null,{"$f":"Input_2!$G$25","v":0},{"$f":"'Input_1_(From_MTDS)'!C334","v":0},{"$f":"'Input_1_(From_MTDS)'!D334","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E334=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F334","v":"USD_8"},{"$f":"IF('Input_1_(From_MTDS)'!G334=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H334","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J334","v":0},{"$f":"'Input_1_(From_MTDS)'!K334","v":0},{"$f":"'Input_1_(From_MTDS)'!L334","v":0},{"$f":"'Input_1_(From_MTDS)'!M334","v":0},{"$f":"'Input_1_(From_MTDS)'!N334","v":0},{"$f":"'Input_1_(From_MTDS)'!O334","v":0},{"$f":"'Input_1_(From_MTDS)'!P334","v":0},{"$f":"'Input_1_(From_MTDS)'!Q334","v":0},{"$f":"'Input_1_(From_MTDS)'!R334","v":0},{"$f":"'Input_1_(From_MTDS)'!S334","v":0},{"$f":"'Input_1_(From_MTDS)'!T334","v":0},{"$f":"'Input_1_(From_MTDS)'!U334","v":0},{"$f":"'Input_1_(From_MTDS)'!V334","v":0},{"$f":"'Input_1_(From_MTDS)'!W334","v":0},{"$f":"'Input_1_(From_MTDS)'!X334","v":0},{"$f":"'Input_1_(From_MTDS)'!Y334","v":0},{"$f":"'Input_1_(From_MTDS)'!Z334","v":0},{"$f":"'Input_1_(From_MTDS)'!AA334","v":0},{"$f":"'Input_1_(From_MTDS)'!AB334","v":0},{"$f":"'Input_1_(From_MTDS)'!AC334","v":0},{"$f":"'Input_1_(From_MTDS)'!AD334","v":0},{"$f":"'Input_1_(From_MTDS)'!AE334","v":0},{"$f":"'Input_1_(From_MTDS)'!AF334","v":0},{"$f":"'Input_1_(From_MTDS)'!AG334","v":0},{"$f":"'Input_1_(From_MTDS)'!AH334","v":0},{"$f":"'Input_1_(From_MTDS)'!AI334","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ334","v":0},{"$f":"'Input_1_(From_MTDS)'!AK334","v":0},{"$f":"'Input_1_(From_MTDS)'!AL334","v":0},{"$f":"'Input_1_(From_MTDS)'!AM334","v":0},{"$f":"'Input_1_(From_MTDS)'!AN334","v":0},{"$f":"'Input_1_(From_MTDS)'!AO334","v":0},{"$f":"'Input_1_(From_MTDS)'!AP334","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ334","v":0},{"$f":"'Input_1_(From_MTDS)'!AR334","v":0},{"$f":"'Input_1_(From_MTDS)'!AS334","v":0},{"$f":"'Input_1_(From_MTDS)'!AT334","v":0},{"$f":"'Input_1_(From_MTDS)'!AU334","v":0},{"$f":"'Input_1_(From_MTDS)'!AV334","v":0},{"$f":"'Input_1_(From_MTDS)'!AW334","v":0},{"$f":"'Input_1_(From_MTDS)'!AX334","v":0},{"$f":"'Input_1_(From_MTDS)'!AY334","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ334","v":0},{"$f":"'Input_1_(From_MTDS)'!BA334","v":0},{"$f":"'Input_1_(From_MTDS)'!BB334","v":0},{"$f":"'Input_1_(From_MTDS)'!BC334","v":0},{"$f":"'Input_1_(From_MTDS)'!BD334","v":0},{"$f":"'Input_1_(From_MTDS)'!BE334","v":0},{"$f":"'Input_1_(From_MTDS)'!BF334","v":0},{"$f":"'Input_1_(From_MTDS)'!BG334","v":0},{"$f":"'Input_1_(From_MTDS)'!BH334","v":0},{"$f":"'Input_1_(From_MTDS)'!BI334","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ334","v":0},{"$f":"'Input_1_(From_MTDS)'!BK334","v":0},{"$f":"'Input_1_(From_MTDS)'!BL334","v":0},{"$f":"'Input_1_(From_MTDS)'!BM334","v":0},{"$f":"'Input_1_(From_MTDS)'!BN334","v":0},{"$f":"'Input_1_(From_MTDS)'!BO334","v":0},{"$f":"'Input_1_(From_MTDS)'!BP334","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ334","v":0},{"$f":"'Input_1_(From_MTDS)'!BR334","v":0}]
[null,null,{"$f":"Input_2!$G$26","v":0},{"$f":"'Input_1_(From_MTDS)'!C335","v":0},{"$f":"'Input_1_(From_MTDS)'!D335","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E335=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F335","v":"USD_9"},{"$f":"IF('Input_1_(From_MTDS)'!G335=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H335","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J335","v":0},{"$f":"'Input_1_(From_MTDS)'!K335","v":0},{"$f":"'Input_1_(From_MTDS)'!L335","v":0},{"$f":"'Input_1_(From_MTDS)'!M335","v":0},{"$f":"'Input_1_(From_MTDS)'!N335","v":0},{"$f":"'Input_1_(From_MTDS)'!O335","v":0},{"$f":"'Input_1_(From_MTDS)'!P335","v":0},{"$f":"'Input_1_(From_MTDS)'!Q335","v":0},{"$f":"'Input_1_(From_MTDS)'!R335","v":0},{"$f":"'Input_1_(From_MTDS)'!S335","v":0},{"$f":"'Input_1_(From_MTDS)'!T335","v":0},{"$f":"'Input_1_(From_MTDS)'!U335","v":0},{"$f":"'Input_1_(From_MTDS)'!V335","v":0},{"$f":"'Input_1_(From_MTDS)'!W335","v":0},{"$f":"'Input_1_(From_MTDS)'!X335","v":0},{"$f":"'Input_1_(From_MTDS)'!Y335","v":0},{"$f":"'Input_1_(From_MTDS)'!Z335","v":0},{"$f":"'Input_1_(From_MTDS)'!AA335","v":0},{"$f":"'Input_1_(From_MTDS)'!AB335","v":0},{"$f":"'Input_1_(From_MTDS)'!AC335","v":0},{"$f":"'Input_1_(From_MTDS)'!AD335","v":0},{"$f":"'Input_1_(From_MTDS)'!AE335","v":0},{"$f":"'Input_1_(From_MTDS)'!AF335","v":0},{"$f":"'Input_1_(From_MTDS)'!AG335","v":0},{"$f":"'Input_1_(From_MTDS)'!AH335","v":0},{"$f":"'Input_1_(From_MTDS)'!AI335","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ335","v":0},{"$f":"'Input_1_(From_MTDS)'!AK335","v":0},{"$f":"'Input_1_(From_MTDS)'!AL335","v":0},{"$f":"'Input_1_(From_MTDS)'!AM335","v":0},{"$f":"'Input_1_(From_MTDS)'!AN335","v":0},{"$f":"'Input_1_(From_MTDS)'!AO335","v":0},{"$f":"'Input_1_(From_MTDS)'!AP335","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ335","v":0},{"$f":"'Input_1_(From_MTDS)'!AR335","v":0},{"$f":"'Input_1_(From_MTDS)'!AS335","v":0},{"$f":"'Input_1_(From_MTDS)'!AT335","v":0},{"$f":"'Input_1_(From_MTDS)'!AU335","v":0},{"$f":"'Input_1_(From_MTDS)'!AV335","v":0},{"$f":"'Input_1_(From_MTDS)'!AW335","v":0},{"$f":"'Input_1_(From_MTDS)'!AX335","v":0},{"$f":"'Input_1_(From_MTDS)'!AY335","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ335","v":0},{"$f":"'Input_1_(From_MTDS)'!BA335","v":0},{"$f":"'Input_1_(From_MTDS)'!BB335","v":0},{"$f":"'Input_1_(From_MTDS)'!BC335","v":0},{"$f":"'Input_1_(From_MTDS)'!BD335","v":0},{"$f":"'Input_1_(From_MTDS)'!BE335","v":0},{"$f":"'Input_1_(From_MTDS)'!BF335","v":0},{"$f":"'Input_1_(From_MTDS)'!BG335","v":0},{"$f":"'Input_1_(From_MTDS)'!BH335","v":0},{"$f":"'Input_1_(From_MTDS)'!BI335","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ335","v":0},{"$f":"'Input_1_(From_MTDS)'!BK335","v":0},{"$f":"'Input_1_(From_MTDS)'!BL335","v":0},{"$f":"'Input_1_(From_MTDS)'!BM335","v":0},{"$f":"'Input_1_(From_MTDS)'!BN335","v":0},{"$f":"'Input_1_(From_MTDS)'!BO335","v":0},{"$f":"'Input_1_(From_MTDS)'!BP335","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ335","v":0},{"$f":"'Input_1_(From_MTDS)'!BR335","v":0}]
[null,null,{"$f":"Input_2!$G$27","v":0},{"$f":"'Input_1_(From_MTDS)'!C336","v":0},{"$f":"'Input_1_(From_MTDS)'!D336","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E336=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F336","v":"USD_10"},{"$f":"IF('Input_1_(From_MTDS)'!G336=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H336","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J336","v":0},{"$f":"'Input_1_(From_MTDS)'!K336","v":0},{"$f":"'Input_1_(From_MTDS)'!L336","v":0},{"$f":"'Input_1_(From_MTDS)'!M336","v":0},{"$f":"'Input_1_(From_MTDS)'!N336","v":0},{"$f":"'Input_1_(From_MTDS)'!O336","v":0},{"$f":"'Input_1_(From_MTDS)'!P336","v":0},{"$f":"'Input_1_(From_MTDS)'!Q336","v":0},{"$f":"'Input_1_(From_MTDS)'!R336","v":0},{"$f":"'Input_1_(From_MTDS)'!S336","v":0},{"$f":"'Input_1_(From_MTDS)'!T336","v":0},{"$f":"'Input_1_(From_MTDS)'!U336","v":0},{"$f":"'Input_1_(From_MTDS)'!V336","v":0},{"$f":"'Input_1_(From_MTDS)'!W336","v":0},{"$f":"'Input_1_(From_MTDS)'!X336","v":0},{"$f":"'Input_1_(From_MTDS)'!Y336","v":0},{"$f":"'Input_1_(From_MTDS)'!Z336","v":0},{"$f":"'Input_1_(From_MTDS)'!AA336","v":0},{"$f":"'Input_1_(From_MTDS)'!AB336","v":0},{"$f":"'Input_1_(From_MTDS)'!AC336","v":0},{"$f":"'Input_1_(From_MTDS)'!AD336","v":0},{"$f":"'Input_1_(From_MTDS)'!AE336","v":0},{"$f":"'Input_1_(From_MTDS)'!AF336","v":0},{"$f":"'Input_1_(From_MTDS)'!AG336","v":0},{"$f":"'Input_1_(From_MTDS)'!AH336","v":0},{"$f":"'Input_1_(From_MTDS)'!AI336","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ336","v":0},{"$f":"'Input_1_(From_MTDS)'!AK336","v":0},{"$f":"'Input_1_(From_MTDS)'!AL336","v":0},{"$f":"'Input_1_(From_MTDS)'!AM336","v":0},{"$f":"'Input_1_(From_MTDS)'!AN336","v":0},{"$f":"'Input_1_(From_MTDS)'!AO336","v":0},{"$f":"'Input_1_(From_MTDS)'!AP336","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ336","v":0},{"$f":"'Input_1_(From_MTDS)'!AR336","v":0},{"$f":"'Input_1_(From_MTDS)'!AS336","v":0},{"$f":"'Input_1_(From_MTDS)'!AT336","v":0},{"$f":"'Input_1_(From_MTDS)'!AU336","v":0},{"$f":"'Input_1_(From_MTDS)'!AV336","v":0},{"$f":"'Input_1_(From_MTDS)'!AW336","v":0},{"$f":"'Input_1_(From_MTDS)'!AX336","v":0},{"$f":"'Input_1_(From_MTDS)'!AY336","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ336","v":0},{"$f":"'Input_1_(From_MTDS)'!BA336","v":0},{"$f":"'Input_1_(From_MTDS)'!BB336","v":0},{"$f":"'Input_1_(From_MTDS)'!BC336","v":0},{"$f":"'Input_1_(From_MTDS)'!BD336","v":0},{"$f":"'Input_1_(From_MTDS)'!BE336","v":0},{"$f":"'Input_1_(From_MTDS)'!BF336","v":0},{"$f":"'Input_1_(From_MTDS)'!BG336","v":0},{"$f":"'Input_1_(From_MTDS)'!BH336","v":0},{"$f":"'Input_1_(From_MTDS)'!BI336","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ336","v":0},{"$f":"'Input_1_(From_MTDS)'!BK336","v":0},{"$f":"'Input_1_(From_MTDS)'!BL336","v":0},{"$f":"'Input_1_(From_MTDS)'!BM336","v":0},{"$f":"'Input_1_(From_MTDS)'!BN336","v":0},{"$f":"'Input_1_(From_MTDS)'!BO336","v":0},{"$f":"'Input_1_(From_MTDS)'!BP336","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ336","v":0},{"$f":"'Input_1_(From_MTDS)'!BR336","v":0}]
[null,null,{"$f":"Input_2!$G$28","v":"T-bills"},{"$f":"'Input_1_(From_MTDS)'!C337","v":"T-Bills_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D337","v":"T-bills"},{"$f":"IF('Input_1_(From_MTDS)'!E337=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F337","v":"UTP_11"},{"$f":"IF('Input_1_(From_MTDS)'!G337=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H337","v":"T-bills"},null,{"$f":"'Input_1_(From_MTDS)'!J337","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!K337","v":2784.8809074562814},{"$f":"'Input_1_(From_MTDS)'!L337","v":2170.5541435247496},{"$f":"'Input_1_(From_MTDS)'!M337","v":2419.2492643084315},{"$f":"'Input_1_(From_MTDS)'!N337","v":2897.7961165896741},{"$f":"'Input_1_(From_MTDS)'!O337","v":0},{"$f":"'Input_1_(From_MTDS)'!P337","v":0},{"$f":"'Input_1_(From_MTDS)'!Q337","v":0},{"$f":"'Input_1_(From_MTDS)'!R337","v":0},{"$f":"'Input_1_(From_MTDS)'!S337","v":0},{"$f":"'Input_1_(From_MTDS)'!T337","v":0},{"$f":"'Input_1_(From_MTDS)'!U337","v":0},{"$f":"'Input_1_(From_MTDS)'!V337","v":0},{"$f":"'Input_1_(From_MTDS)'!W337","v":0},{"$f":"'Input_1_(From_MTDS)'!X337","v":0},{"$f":"'Input_1_(From_MTDS)'!Y337","v":0},{"$f":"'Input_1_(From_MTDS)'!Z337","v":0},{"$f":"'Input_1_(From_MTDS)'!AA337","v":0},{"$f":"'Input_1_(From_MTDS)'!AB337","v":0},{"$f":"'Input_1_(From_MTDS)'!AC337","v":0},{"$f":"'Input_1_(From_MTDS)'!AD337","v":0},{"$f":"'Input_1_(From_MTDS)'!AE337","v":0},{"$f":"'Input_1_(From_MTDS)'!AF337","v":0},{"$f":"'Input_1_(From_MTDS)'!AG337","v":0},{"$f":"'Input_1_(From_MTDS)'!AH337","v":0},{"$f":"'Input_1_(From_MTDS)'!AI337","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ337","v":0},{"$f":"'Input_1_(From_MTDS)'!AK337","v":0},{"$f":"'Input_1_(From_MTDS)'!AL337","v":0},{"$f":"'Input_1_(From_MTDS)'!AM337","v":0},{"$f":"'Input_1_(From_MTDS)'!AN337","v":0},{"$f":"'Input_1_(From_MTDS)'!AO337","v":0},{"$f":"'Input_1_(From_MTDS)'!AP337","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ337","v":0},{"$f":"'Input_1_(From_MTDS)'!AR337","v":0},{"$f":"'Input_1_(From_MTDS)'!AS337","v":0},{"$f":"'Input_1_(From_MTDS)'!AT337","v":0},{"$f":"'Input_1_(From_MTDS)'!AU337","v":0},{"$f":"'Input_1_(From_MTDS)'!AV337","v":0},{"$f":"'Input_1_(From_MTDS)'!AW337","v":0},{"$f":"'Input_1_(From_MTDS)'!AX337","v":0},{"$f":"'Input_1_(From_MTDS)'!AY337","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ337","v":0},{"$f":"'Input_1_(From_MTDS)'!BA337","v":0},{"$f":"'Input_1_(From_MTDS)'!BB337","v":0},{"$f":"'Input_1_(From_MTDS)'!BC337","v":0},{"$f":"'Input_1_(From_MTDS)'!BD337","v":0},{"$f":"'Input_1_(From_MTDS)'!BE337","v":0},{"$f":"'Input_1_(From_MTDS)'!BF337","v":0},{"$f":"'Input_1_(From_MTDS)'!BG337","v":0},{"$f":"'Input_1_(From_MTDS)'!BH337","v":0},{"$f":"'Input_1_(From_MTDS)'!BI337","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ337","v":0},{"$f":"'Input_1_(From_MTDS)'!BK337","v":0},{"$f":"'Input_1_(From_MTDS)'!BL337","v":0},{"$f":"'Input_1_(From_MTDS)'!BM337","v":0},{"$f":"'Input_1_(From_MTDS)'!BN337","v":0},{"$f":"'Input_1_(From_MTDS)'!BO337","v":0},{"$f":"'Input_1_(From_MTDS)'!BP337","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ337","v":0},{"$f":"'Input_1_(From_MTDS)'!BR337","v":0}]
[null,null,{"$f":"Input_2!$G$29","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!C338","v":"T-Bonds 3 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D338","v":"Fix"},{"$f":"IF('Input_1_(From_MTDS)'!E338=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F338","v":"UTP_12"},{"$f":"IF('Input_1_(From_MTDS)'!G338=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H338","v":"Fix"},null,{"$f":"'Input_1_(From_MTDS)'!J338","v":225.68828000000002},{"$f":"'Input_1_(From_MTDS)'!K338","v":1618.1287337281408},{"$f":"'Input_1_(From_MTDS)'!L338","v":2603.0351554905155},{"$f":"'Input_1_(From_MTDS)'!M338","v":3687.3421576447313},{"$f":"'Input_1_(From_MTDS)'!N338","v":3743.7997622114276},{"$f":"'Input_1_(From_MTDS)'!O338","v":2658.5226904490528},{"$f":"'Input_1_(From_MTDS)'!P338","v":1448.898058294837},{"$f":"'Input_1_(From_MTDS)'!Q338","v":0},{"$f":"'Input_1_(From_MTDS)'!R338","v":0},{"$f":"'Input_1_(From_MTDS)'!S338","v":0},{"$f":"'Input_1_(From_MTDS)'!T338","v":0},{"$f":"'Input_1_(From_MTDS)'!U338","v":0},{"$f":"'Input_1_(From_MTDS)'!V338","v":0},{"$f":"'Input_1_(From_MTDS)'!W338","v":0},{"$f":"'Input_1_(From_MTDS)'!X338","v":0},{"$f":"'Input_1_(From_MTDS)'!Y338","v":0},{"$f":"'Input_1_(From_MTDS)'!Z338","v":0},{"$f":"'Input_1_(From_MTDS)'!AA338","v":0},{"$f":"'Input_1_(From_MTDS)'!AB338","v":0},{"$f":"'Input_1_(From_MTDS)'!AC338","v":0},{"$f":"'Input_1_(From_MTDS)'!AD338","v":0},{"$f":"'Input_1_(From_MTDS)'!AE338","v":0},{"$f":"'Input_1_(From_MTDS)'!AF338","v":0},{"$f":"'Input_1_(From_MTDS)'!AG338","v":0},{"$f":"'Input_1_(From_MTDS)'!AH338","v":0},{"$f":"'Input_1_(From_MTDS)'!AI338","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ338","v":0},{"$f":"'Input_1_(From_MTDS)'!AK338","v":0},{"$f":"'Input_1_(From_MTDS)'!AL338","v":0},{"$f":"'Input_1_(From_MTDS)'!AM338","v":0},{"$f":"'Input_1_(From_MTDS)'!AN338","v":0},{"$f":"'Input_1_(From_MTDS)'!AO338","v":0},{"$f":"'Input_1_(From_MTDS)'!AP338","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ338","v":0},{"$f":"'Input_1_(From_MTDS)'!AR338","v":0},{"$f":"'Input_1_(From_MTDS)'!AS338","v":0},{"$f":"'Input_1_(From_MTDS)'!AT338","v":0},{"$f":"'Input_1_(From_MTDS)'!AU338","v":0},{"$f":"'Input_1_(From_MTDS)'!AV338","v":0},{"$f":"'Input_1_(From_MTDS)'!AW338","v":0},{"$f":"'Input_1_(From_MTDS)'!AX338","v":0},{"$f":"'Input_1_(From_MTDS)'!AY338","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ338","v":0},{"$f":"'Input_1_(From_MTDS)'!BA338","v":0},{"$f":"'Input_1_(From_MTDS)'!BB338","v":0},{"$f":"'Input_1_(From_MTDS)'!BC338","v":0},{"$f":"'Input_1_(From_MTDS)'!BD338","v":0},{"$f":"'Input_1_(From_MTDS)'!BE338","v":0},{"$f":"'Input_1_(From_MTDS)'!BF338","v":0},{"$f":"'Input_1_(From_MTDS)'!BG338","v":0},{"$f":"'Input_1_(From_MTDS)'!BH338","v":0},{"$f":"'Input_1_(From_MTDS)'!BI338","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ338","v":0},{"$f":"'Input_1_(From_MTDS)'!BK338","v":0},{"$f":"'Input_1_(From_MTDS)'!BL338","v":0},{"$f":"'Input_1_(From_MTDS)'!BM338","v":0},{"$f":"'Input_1_(From_MTDS)'!BN338","v":0},{"$f":"'Input_1_(From_MTDS)'!BO338","v":0},{"$f":"'Input_1_(From_MTDS)'!BP338","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ338","v":0},{"$f":"'Input_1_(From_MTDS)'!BR338","v":0}]
[null,null,{"$f":"Input_2!$G$30","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!C339","v":"T-Bonds 5 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D339","v":"Fix"},{"$f":"IF('Input_1_(From_MTDS)'!E339=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F339","v":"UTP_13"},{"$f":"IF('Input_1_(From_MTDS)'!G339=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H339","v":"Fix"},null,{"$f":"'Input_1_(From_MTDS)'!J339","v":5090.1566760000005},{"$f":"'Input_1_(From_MTDS)'!K339","v":6482.5971297281412},{"$f":"'Input_1_(From_MTDS)'!L339","v":7567.8742014905165},{"$f":"'Input_1_(From_MTDS)'!M339","v":8777.4988336447313},{"$f":"'Input_1_(From_MTDS)'!N339","v":10226.396891939568},{"$f":"'Input_1_(From_MTDS)'!O339","v":7684.8700899395681},{"$f":"'Input_1_(From_MTDS)'!P339","v":6292.4296362114274},{"$f":"'Input_1_(From_MTDS)'!Q339","v":2658.5226904490528},{"$f":"'Input_1_(From_MTDS)'!R339","v":1448.898058294837},{"$f":"'Input_1_(From_MTDS)'!S339","v":0},{"$f":"'Input_1_(From_MTDS)'!T339","v":0},{"$f":"'Input_1_(From_MTDS)'!U339","v":0},{"$f":"'Input_1_(From_MTDS)'!V339","v":0},{"$f":"'Input_1_(From_MTDS)'!W339","v":0},{"$f":"'Input_1_(From_MTDS)'!X339","v":0},{"$f":"'Input_1_(From_MTDS)'!Y339","v":0},{"$f":"'Input_1_(From_MTDS)'!Z339","v":0},{"$f":"'Input_1_(From_MTDS)'!AA339","v":0},{"$f":"'Input_1_(From_MTDS)'!AB339","v":0},{"$f":"'Input_1_(From_MTDS)'!AC339","v":0},{"$f":"'Input_1_(From_MTDS)'!AD339","v":0},{"$f":"'Input_1_(From_MTDS)'!AE339","v":0},{"$f":"'Input_1_(From_MTDS)'!AF339","v":0},{"$f":"'Input_1_(From_MTDS)'!AG339","v":0},{"$f":"'Input_1_(From_MTDS)'!AH339","v":0},{"$f":"'Input_1_(From_MTDS)'!AI339","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ339","v":0},{"$f":"'Input_1_(From_MTDS)'!AK339","v":0},{"$f":"'Input_1_(From_MTDS)'!AL339","v":0},{"$f":"'Input_1_(From_MTDS)'!AM339","v":0},{"$f":"'Input_1_(From_MTDS)'!AN339","v":0},{"$f":"'Input_1_(From_MTDS)'!AO339","v":0},{"$f":"'Input_1_(From_MTDS)'!AP339","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ339","v":0},{"$f":"'Input_1_(From_MTDS)'!AR339","v":0},{"$f":"'Input_1_(From_MTDS)'!AS339","v":0},{"$f":"'Input_1_(From_MTDS)'!AT339","v":0},{"$f":"'Input_1_(From_MTDS)'!AU339","v":0},{"$f":"'Input_1_(From_MTDS)'!AV339","v":0},{"$f":"'Input_1_(From_MTDS)'!AW339","v":0},{"$f":"'Input_1_(From_MTDS)'!AX339","v":0},{"$f":"'Input_1_(From_MTDS)'!AY339","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ339","v":0},{"$f":"'Input_1_(From_MTDS)'!BA339","v":0},{"$f":"'Input_1_(From_MTDS)'!BB339","v":0},{"$f":"'Input_1_(From_MTDS)'!BC339","v":0},{"$f":"'Input_1_(From_MTDS)'!BD339","v":0},{"$f":"'Input_1_(From_MTDS)'!BE339","v":0},{"$f":"'Input_1_(From_MTDS)'!BF339","v":0},{"$f":"'Input_1_(From_MTDS)'!BG339","v":0},{"$f":"'Input_1_(From_MTDS)'!BH339","v":0},{"$f":"'Input_1_(From_MTDS)'!BI339","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ339","v":0},{"$f":"'Input_1_(From_MTDS)'!BK339","v":0},{"$f":"'Input_1_(From_MTDS)'!BL339","v":0},{"$f":"'Input_1_(From_MTDS)'!BM339","v":0},{"$f":"'Input_1_(From_MTDS)'!BN339","v":0},{"$f":"'Input_1_(From_MTDS)'!BO339","v":0},{"$f":"'Input_1_(From_MTDS)'!BP339","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ339","v":0},{"$f":"'Input_1_(From_MTDS)'!BR339","v":0}]
[null,null,{"$f":"Input_2!$G$31","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!C340","v":"T-Bonds 10 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D340","v":"Fix"},{"$f":"IF('Input_1_(From_MTDS)'!E340=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F340","v":"UTP_14"},{"$f":"IF('Input_1_(From_MTDS)'!G340=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H340","v":"Fix"},null,{"$f":"'Input_1_(From_MTDS)'!J340","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!K340","v":1984.1404537281405},{"$f":"'Input_1_(From_MTDS)'!L340","v":3069.4175254905153},{"$f":"'Input_1_(From_MTDS)'!M340","v":4279.0421576447316},{"$f":"'Input_1_(From_MTDS)'!N340","v":5727.9402159395677},{"$f":"'Input_1_(From_MTDS)'!O340","v":5727.9402159395677},{"$f":"'Input_1_(From_MTDS)'!P340","v":5727.9402159395677},{"$f":"'Input_1_(From_MTDS)'!Q340","v":5727.9402159395677},{"$f":"'Input_1_(From_MTDS)'!R340","v":5727.9402159395677},{"$f":"'Input_1_(From_MTDS)'!S340","v":5727.9402159395677},{"$f":"'Input_1_(From_MTDS)'!T340","v":5136.2402159395679},{"$f":"'Input_1_(From_MTDS)'!U340","v":3743.7997622114276},{"$f":"'Input_1_(From_MTDS)'!V340","v":2658.5226904490528},{"$f":"'Input_1_(From_MTDS)'!W340","v":1448.898058294837},{"$f":"'Input_1_(From_MTDS)'!X340","v":0},{"$f":"'Input_1_(From_MTDS)'!Y340","v":0},{"$f":"'Input_1_(From_MTDS)'!Z340","v":0},{"$f":"'Input_1_(From_MTDS)'!AA340","v":0},{"$f":"'Input_1_(From_MTDS)'!AB340","v":0},{"$f":"'Input_1_(From_MTDS)'!AC340","v":0},{"$f":"'Input_1_(From_MTDS)'!AD340","v":0},{"$f":"'Input_1_(From_MTDS)'!AE340","v":0},{"$f":"'Input_1_(From_MTDS)'!AF340","v":0},{"$f":"'Input_1_(From_MTDS)'!AG340","v":0},{"$f":"'Input_1_(From_MTDS)'!AH340","v":0},{"$f":"'Input_1_(From_MTDS)'!AI340","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ340","v":0},{"$f":"'Input_1_(From_MTDS)'!AK340","v":0},{"$f":"'Input_1_(From_MTDS)'!AL340","v":0},{"$f":"'Input_1_(From_MTDS)'!AM340","v":0},{"$f":"'Input_1_(From_MTDS)'!AN340","v":0},{"$f":"'Input_1_(From_MTDS)'!AO340","v":0},{"$f":"'Input_1_(From_MTDS)'!AP340","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ340","v":0},{"$f":"'Input_1_(From_MTDS)'!AR340","v":0},{"$f":"'Input_1_(From_MTDS)'!AS340","v":0},{"$f":"'Input_1_(From_MTDS)'!AT340","v":0},{"$f":"'Input_1_(From_MTDS)'!AU340","v":0},{"$f":"'Input_1_(From_MTDS)'!AV340","v":0},{"$f":"'Input_1_(From_MTDS)'!AW340","v":0},{"$f":"'Input_1_(From_MTDS)'!AX340","v":0},{"$f":"'Input_1_(From_MTDS)'!AY340","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ340","v":0},{"$f":"'Input_1_(From_MTDS)'!BA340","v":0},{"$f":"'Input_1_(From_MTDS)'!BB340","v":0},{"$f":"'Input_1_(From_MTDS)'!BC340","v":0},{"$f":"'Input_1_(From_MTDS)'!BD340","v":0},{"$f":"'Input_1_(From_MTDS)'!BE340","v":0},{"$f":"'Input_1_(From_MTDS)'!BF340","v":0},{"$f":"'Input_1_(From_MTDS)'!BG340","v":0},{"$f":"'Input_1_(From_MTDS)'!BH340","v":0},{"$f":"'Input_1_(From_MTDS)'!BI340","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ340","v":0},{"$f":"'Input_1_(From_MTDS)'!BK340","v":0},{"$f":"'Input_1_(From_MTDS)'!BL340","v":0},{"$f":"'Input_1_(From_MTDS)'!BM340","v":0},{"$f":"'Input_1_(From_MTDS)'!BN340","v":0},{"$f":"'Input_1_(From_MTDS)'!BO340","v":0},{"$f":"'Input_1_(From_MTDS)'!BP340","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ340","v":0},{"$f":"'Input_1_(From_MTDS)'!BR340","v":0}]
[null,null,{"$f":"Input_2!$G$32","v":0},{"$f":"'Input_1_(From_MTDS)'!C341","v":0},{"$f":"'Input_1_(From_MTDS)'!D341","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E341=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F341","v":"UTP_15"},{"$f":"IF('Input_1_(From_MTDS)'!G341=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H341","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J341","v":0},{"$f":"'Input_1_(From_MTDS)'!K341","v":0},{"$f":"'Input_1_(From_MTDS)'!L341","v":0},{"$f":"'Input_1_(From_MTDS)'!M341","v":0},{"$f":"'Input_1_(From_MTDS)'!N341","v":0},{"$f":"'Input_1_(From_MTDS)'!O341","v":0},{"$f":"'Input_1_(From_MTDS)'!P341","v":0},{"$f":"'Input_1_(From_MTDS)'!Q341","v":0},{"$f":"'Input_1_(From_MTDS)'!R341","v":0},{"$f":"'Input_1_(From_MTDS)'!S341","v":0},{"$f":"'Input_1_(From_MTDS)'!T341","v":0},{"$f":"'Input_1_(From_MTDS)'!U341","v":0},{"$f":"'Input_1_(From_MTDS)'!V341","v":0},{"$f":"'Input_1_(From_MTDS)'!W341","v":0},{"$f":"'Input_1_(From_MTDS)'!X341","v":0},{"$f":"'Input_1_(From_MTDS)'!Y341","v":0},{"$f":"'Input_1_(From_MTDS)'!Z341","v":0},{"$f":"'Input_1_(From_MTDS)'!AA341","v":0},{"$f":"'Input_1_(From_MTDS)'!AB341","v":0},{"$f":"'Input_1_(From_MTDS)'!AC341","v":0},{"$f":"'Input_1_(From_MTDS)'!AD341","v":0},{"$f":"'Input_1_(From_MTDS)'!AE341","v":0},{"$f":"'Input_1_(From_MTDS)'!AF341","v":0},{"$f":"'Input_1_(From_MTDS)'!AG341","v":0},{"$f":"'Input_1_(From_MTDS)'!AH341","v":0},{"$f":"'Input_1_(From_MTDS)'!AI341","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ341","v":0},{"$f":"'Input_1_(From_MTDS)'!AK341","v":0},{"$f":"'Input_1_(From_MTDS)'!AL341","v":0},{"$f":"'Input_1_(From_MTDS)'!AM341","v":0},{"$f":"'Input_1_(From_MTDS)'!AN341","v":0},{"$f":"'Input_1_(From_MTDS)'!AO341","v":0},{"$f":"'Input_1_(From_MTDS)'!AP341","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ341","v":0},{"$f":"'Input_1_(From_MTDS)'!AR341","v":0},{"$f":"'Input_1_(From_MTDS)'!AS341","v":0},{"$f":"'Input_1_(From_MTDS)'!AT341","v":0},{"$f":"'Input_1_(From_MTDS)'!AU341","v":0},{"$f":"'Input_1_(From_MTDS)'!AV341","v":0},{"$f":"'Input_1_(From_MTDS)'!AW341","v":0},{"$f":"'Input_1_(From_MTDS)'!AX341","v":0},{"$f":"'Input_1_(From_MTDS)'!AY341","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ341","v":0},{"$f":"'Input_1_(From_MTDS)'!BA341","v":0},{"$f":"'Input_1_(From_MTDS)'!BB341","v":0},{"$f":"'Input_1_(From_MTDS)'!BC341","v":0},{"$f":"'Input_1_(From_MTDS)'!BD341","v":0},{"$f":"'Input_1_(From_MTDS)'!BE341","v":0},{"$f":"'Input_1_(From_MTDS)'!BF341","v":0},{"$f":"'Input_1_(From_MTDS)'!BG341","v":0},{"$f":"'Input_1_(From_MTDS)'!BH341","v":0},{"$f":"'Input_1_(From_MTDS)'!BI341","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ341","v":0},{"$f":"'Input_1_(From_MTDS)'!BK341","v":0},{"$f":"'Input_1_(From_MTDS)'!BL341","v":0},{"$f":"'Input_1_(From_MTDS)'!BM341","v":0},{"$f":"'Input_1_(From_MTDS)'!BN341","v":0},{"$f":"'Input_1_(From_MTDS)'!BO341","v":0},{"$f":"'Input_1_(From_MTDS)'!BP341","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ341","v":0},{"$f":"'Input_1_(From_MTDS)'!BR341","v":0}]
[null,null,{"$f":"Input_2!$G$33","v":0},{"$f":"'Input_1_(From_MTDS)'!C342","v":0},{"$f":"'Input_1_(From_MTDS)'!D342","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E342=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F342","v":"UTP_16"},{"$f":"IF('Input_1_(From_MTDS)'!G342=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H342","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J342","v":0},{"$f":"'Input_1_(From_MTDS)'!K342","v":0},{"$f":"'Input_1_(From_MTDS)'!L342","v":0},{"$f":"'Input_1_(From_MTDS)'!M342","v":0},{"$f":"'Input_1_(From_MTDS)'!N342","v":0},{"$f":"'Input_1_(From_MTDS)'!O342","v":0},{"$f":"'Input_1_(From_MTDS)'!P342","v":0},{"$f":"'Input_1_(From_MTDS)'!Q342","v":0},{"$f":"'Input_1_(From_MTDS)'!R342","v":0},{"$f":"'Input_1_(From_MTDS)'!S342","v":0},{"$f":"'Input_1_(From_MTDS)'!T342","v":0},{"$f":"'Input_1_(From_MTDS)'!U342","v":0},{"$f":"'Input_1_(From_MTDS)'!V342","v":0},{"$f":"'Input_1_(From_MTDS)'!W342","v":0},{"$f":"'Input_1_(From_MTDS)'!X342","v":0},{"$f":"'Input_1_(From_MTDS)'!Y342","v":0},{"$f":"'Input_1_(From_MTDS)'!Z342","v":0},{"$f":"'Input_1_(From_MTDS)'!AA342","v":0},{"$f":"'Input_1_(From_MTDS)'!AB342","v":0},{"$f":"'Input_1_(From_MTDS)'!AC342","v":0},{"$f":"'Input_1_(From_MTDS)'!AD342","v":0},{"$f":"'Input_1_(From_MTDS)'!AE342","v":0},{"$f":"'Input_1_(From_MTDS)'!AF342","v":0},{"$f":"'Input_1_(From_MTDS)'!AG342","v":0},{"$f":"'Input_1_(From_MTDS)'!AH342","v":0},{"$f":"'Input_1_(From_MTDS)'!AI342","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ342","v":0},{"$f":"'Input_1_(From_MTDS)'!AK342","v":0},{"$f":"'Input_1_(From_MTDS)'!AL342","v":0},{"$f":"'Input_1_(From_MTDS)'!AM342","v":0},{"$f":"'Input_1_(From_MTDS)'!AN342","v":0},{"$f":"'Input_1_(From_MTDS)'!AO342","v":0},{"$f":"'Input_1_(From_MTDS)'!AP342","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ342","v":0},{"$f":"'Input_1_(From_MTDS)'!AR342","v":0},{"$f":"'Input_1_(From_MTDS)'!AS342","v":0},{"$f":"'Input_1_(From_MTDS)'!AT342","v":0},{"$f":"'Input_1_(From_MTDS)'!AU342","v":0},{"$f":"'Input_1_(From_MTDS)'!AV342","v":0},{"$f":"'Input_1_(From_MTDS)'!AW342","v":0},{"$f":"'Input_1_(From_MTDS)'!AX342","v":0},{"$f":"'Input_1_(From_MTDS)'!AY342","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ342","v":0},{"$f":"'Input_1_(From_MTDS)'!BA342","v":0},{"$f":"'Input_1_(From_MTDS)'!BB342","v":0},{"$f":"'Input_1_(From_MTDS)'!BC342","v":0},{"$f":"'Input_1_(From_MTDS)'!BD342","v":0},{"$f":"'Input_1_(From_MTDS)'!BE342","v":0},{"$f":"'Input_1_(From_MTDS)'!BF342","v":0},{"$f":"'Input_1_(From_MTDS)'!BG342","v":0},{"$f":"'Input_1_(From_MTDS)'!BH342","v":0},{"$f":"'Input_1_(From_MTDS)'!BI342","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ342","v":0},{"$f":"'Input_1_(From_MTDS)'!BK342","v":0},{"$f":"'Input_1_(From_MTDS)'!BL342","v":0},{"$f":"'Input_1_(From_MTDS)'!BM342","v":0},{"$f":"'Input_1_(From_MTDS)'!BN342","v":0},{"$f":"'Input_1_(From_MTDS)'!BO342","v":0},{"$f":"'Input_1_(From_MTDS)'!BP342","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ342","v":0},{"$f":"'Input_1_(From_MTDS)'!BR342","v":0}]
[null,null,{"$f":"Input_2!$G$34","v":0},{"$f":"'Input_1_(From_MTDS)'!C343","v":0},{"$f":"'Input_1_(From_MTDS)'!D343","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E343=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F343","v":"UTP_17"},{"$f":"IF('Input_1_(From_MTDS)'!G343=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H343","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J343","v":0},{"$f":"'Input_1_(From_MTDS)'!K343","v":0},{"$f":"'Input_1_(From_MTDS)'!L343","v":0},{"$f":"'Input_1_(From_MTDS)'!M343","v":0},{"$f":"'Input_1_(From_MTDS)'!N343","v":0},{"$f":"'Input_1_(From_MTDS)'!O343","v":0},{"$f":"'Input_1_(From_MTDS)'!P343","v":0},{"$f":"'Input_1_(From_MTDS)'!Q343","v":0},{"$f":"'Input_1_(From_MTDS)'!R343","v":0},{"$f":"'Input_1_(From_MTDS)'!S343","v":0},{"$f":"'Input_1_(From_MTDS)'!T343","v":0},{"$f":"'Input_1_(From_MTDS)'!U343","v":0},{"$f":"'Input_1_(From_MTDS)'!V343","v":0},{"$f":"'Input_1_(From_MTDS)'!W343","v":0},{"$f":"'Input_1_(From_MTDS)'!X343","v":0},{"$f":"'Input_1_(From_MTDS)'!Y343","v":0},{"$f":"'Input_1_(From_MTDS)'!Z343","v":0},{"$f":"'Input_1_(From_MTDS)'!AA343","v":0},{"$f":"'Input_1_(From_MTDS)'!AB343","v":0},{"$f":"'Input_1_(From_MTDS)'!AC343","v":0},{"$f":"'Input_1_(From_MTDS)'!AD343","v":0},{"$f":"'Input_1_(From_MTDS)'!AE343","v":0},{"$f":"'Input_1_(From_MTDS)'!AF343","v":0},{"$f":"'Input_1_(From_MTDS)'!AG343","v":0},{"$f":"'Input_1_(From_MTDS)'!AH343","v":0},{"$f":"'Input_1_(From_MTDS)'!AI343","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ343","v":0},{"$f":"'Input_1_(From_MTDS)'!AK343","v":0},{"$f":"'Input_1_(From_MTDS)'!AL343","v":0},{"$f":"'Input_1_(From_MTDS)'!AM343","v":0},{"$f":"'Input_1_(From_MTDS)'!AN343","v":0},{"$f":"'Input_1_(From_MTDS)'!AO343","v":0},{"$f":"'Input_1_(From_MTDS)'!AP343","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ343","v":0},{"$f":"'Input_1_(From_MTDS)'!AR343","v":0},{"$f":"'Input_1_(From_MTDS)'!AS343","v":0},{"$f":"'Input_1_(From_MTDS)'!AT343","v":0},{"$f":"'Input_1_(From_MTDS)'!AU343","v":0},{"$f":"'Input_1_(From_MTDS)'!AV343","v":0},{"$f":"'Input_1_(From_MTDS)'!AW343","v":0},{"$f":"'Input_1_(From_MTDS)'!AX343","v":0},{"$f":"'Input_1_(From_MTDS)'!AY343","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ343","v":0},{"$f":"'Input_1_(From_MTDS)'!BA343","v":0},{"$f":"'Input_1_(From_MTDS)'!BB343","v":0},{"$f":"'Input_1_(From_MTDS)'!BC343","v":0},{"$f":"'Input_1_(From_MTDS)'!BD343","v":0},{"$f":"'Input_1_(From_MTDS)'!BE343","v":0},{"$f":"'Input_1_(From_MTDS)'!BF343","v":0},{"$f":"'Input_1_(From_MTDS)'!BG343","v":0},{"$f":"'Input_1_(From_MTDS)'!BH343","v":0},{"$f":"'Input_1_(From_MTDS)'!BI343","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ343","v":0},{"$f":"'Input_1_(From_MTDS)'!BK343","v":0},{"$f":"'Input_1_(From_MTDS)'!BL343","v":0},{"$f":"'Input_1_(From_MTDS)'!BM343","v":0},{"$f":"'Input_1_(From_MTDS)'!BN343","v":0},{"$f":"'Input_1_(From_MTDS)'!BO343","v":0},{"$f":"'Input_1_(From_MTDS)'!BP343","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ343","v":0},{"$f":"'Input_1_(From_MTDS)'!BR343","v":0}]
[null,null,{"$f":"Input_2!$G$35","v":0},{"$f":"'Input_1_(From_MTDS)'!C344","v":0},{"$f":"'Input_1_(From_MTDS)'!D344","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E344=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F344","v":"UTP_18"},{"$f":"IF('Input_1_(From_MTDS)'!G344=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H344","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J344","v":0},{"$f":"'Input_1_(From_MTDS)'!K344","v":0},{"$f":"'Input_1_(From_MTDS)'!L344","v":0},{"$f":"'Input_1_(From_MTDS)'!M344","v":0},{"$f":"'Input_1_(From_MTDS)'!N344","v":0},{"$f":"'Input_1_(From_MTDS)'!O344","v":0},{"$f":"'Input_1_(From_MTDS)'!P344","v":0},{"$f":"'Input_1_(From_MTDS)'!Q344","v":0},{"$f":"'Input_1_(From_MTDS)'!R344","v":0},{"$f":"'Input_1_(From_MTDS)'!S344","v":0},{"$f":"'Input_1_(From_MTDS)'!T344","v":0},{"$f":"'Input_1_(From_MTDS)'!U344","v":0},{"$f":"'Input_1_(From_MTDS)'!V344","v":0},{"$f":"'Input_1_(From_MTDS)'!W344","v":0},{"$f":"'Input_1_(From_MTDS)'!X344","v":0},{"$f":"'Input_1_(From_MTDS)'!Y344","v":0},{"$f":"'Input_1_(From_MTDS)'!Z344","v":0},{"$f":"'Input_1_(From_MTDS)'!AA344","v":0},{"$f":"'Input_1_(From_MTDS)'!AB344","v":0},{"$f":"'Input_1_(From_MTDS)'!AC344","v":0},{"$f":"'Input_1_(From_MTDS)'!AD344","v":0},{"$f":"'Input_1_(From_MTDS)'!AE344","v":0},{"$f":"'Input_1_(From_MTDS)'!AF344","v":0},{"$f":"'Input_1_(From_MTDS)'!AG344","v":0},{"$f":"'Input_1_(From_MTDS)'!AH344","v":0},{"$f":"'Input_1_(From_MTDS)'!AI344","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ344","v":0},{"$f":"'Input_1_(From_MTDS)'!AK344","v":0},{"$f":"'Input_1_(From_MTDS)'!AL344","v":0},{"$f":"'Input_1_(From_MTDS)'!AM344","v":0},{"$f":"'Input_1_(From_MTDS)'!AN344","v":0},{"$f":"'Input_1_(From_MTDS)'!AO344","v":0},{"$f":"'Input_1_(From_MTDS)'!AP344","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ344","v":0},{"$f":"'Input_1_(From_MTDS)'!AR344","v":0},{"$f":"'Input_1_(From_MTDS)'!AS344","v":0},{"$f":"'Input_1_(From_MTDS)'!AT344","v":0},{"$f":"'Input_1_(From_MTDS)'!AU344","v":0},{"$f":"'Input_1_(From_MTDS)'!AV344","v":0},{"$f":"'Input_1_(From_MTDS)'!AW344","v":0},{"$f":"'Input_1_(From_MTDS)'!AX344","v":0},{"$f":"'Input_1_(From_MTDS)'!AY344","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ344","v":0},{"$f":"'Input_1_(From_MTDS)'!BA344","v":0},{"$f":"'Input_1_(From_MTDS)'!BB344","v":0},{"$f":"'Input_1_(From_MTDS)'!BC344","v":0},{"$f":"'Input_1_(From_MTDS)'!BD344","v":0},{"$f":"'Input_1_(From_MTDS)'!BE344","v":0},{"$f":"'Input_1_(From_MTDS)'!BF344","v":0},{"$f":"'Input_1_(From_MTDS)'!BG344","v":0},{"$f":"'Input_1_(From_MTDS)'!BH344","v":0},{"$f":"'Input_1_(From_MTDS)'!BI344","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ344","v":0},{"$f":"'Input_1_(From_MTDS)'!BK344","v":0},{"$f":"'Input_1_(From_MTDS)'!BL344","v":0},{"$f":"'Input_1_(From_MTDS)'!BM344","v":0},{"$f":"'Input_1_(From_MTDS)'!BN344","v":0},{"$f":"'Input_1_(From_MTDS)'!BO344","v":0},{"$f":"'Input_1_(From_MTDS)'!BP344","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ344","v":0},{"$f":"'Input_1_(From_MTDS)'!BR344","v":0}]
[null,null,{"$f":"Input_2!$G$36","v":0},{"$f":"'Input_1_(From_MTDS)'!C345","v":0},{"$f":"'Input_1_(From_MTDS)'!D345","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E345=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F345","v":"UTP_19"},{"$f":"IF('Input_1_(From_MTDS)'!G345=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H345","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J345","v":0},{"$f":"'Input_1_(From_MTDS)'!K345","v":0},{"$f":"'Input_1_(From_MTDS)'!L345","v":0},{"$f":"'Input_1_(From_MTDS)'!M345","v":0},{"$f":"'Input_1_(From_MTDS)'!N345","v":0},{"$f":"'Input_1_(From_MTDS)'!O345","v":0},{"$f":"'Input_1_(From_MTDS)'!P345","v":0},{"$f":"'Input_1_(From_MTDS)'!Q345","v":0},{"$f":"'Input_1_(From_MTDS)'!R345","v":0},{"$f":"'Input_1_(From_MTDS)'!S345","v":0},{"$f":"'Input_1_(From_MTDS)'!T345","v":0},{"$f":"'Input_1_(From_MTDS)'!U345","v":0},{"$f":"'Input_1_(From_MTDS)'!V345","v":0},{"$f":"'Input_1_(From_MTDS)'!W345","v":0},{"$f":"'Input_1_(From_MTDS)'!X345","v":0},{"$f":"'Input_1_(From_MTDS)'!Y345","v":0},{"$f":"'Input_1_(From_MTDS)'!Z345","v":0},{"$f":"'Input_1_(From_MTDS)'!AA345","v":0},{"$f":"'Input_1_(From_MTDS)'!AB345","v":0},{"$f":"'Input_1_(From_MTDS)'!AC345","v":0},{"$f":"'Input_1_(From_MTDS)'!AD345","v":0},{"$f":"'Input_1_(From_MTDS)'!AE345","v":0},{"$f":"'Input_1_(From_MTDS)'!AF345","v":0},{"$f":"'Input_1_(From_MTDS)'!AG345","v":0},{"$f":"'Input_1_(From_MTDS)'!AH345","v":0},{"$f":"'Input_1_(From_MTDS)'!AI345","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ345","v":0},{"$f":"'Input_1_(From_MTDS)'!AK345","v":0},{"$f":"'Input_1_(From_MTDS)'!AL345","v":0},{"$f":"'Input_1_(From_MTDS)'!AM345","v":0},{"$f":"'Input_1_(From_MTDS)'!AN345","v":0},{"$f":"'Input_1_(From_MTDS)'!AO345","v":0},{"$f":"'Input_1_(From_MTDS)'!AP345","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ345","v":0},{"$f":"'Input_1_(From_MTDS)'!AR345","v":0},{"$f":"'Input_1_(From_MTDS)'!AS345","v":0},{"$f":"'Input_1_(From_MTDS)'!AT345","v":0},{"$f":"'Input_1_(From_MTDS)'!AU345","v":0},{"$f":"'Input_1_(From_MTDS)'!AV345","v":0},{"$f":"'Input_1_(From_MTDS)'!AW345","v":0},{"$f":"'Input_1_(From_MTDS)'!AX345","v":0},{"$f":"'Input_1_(From_MTDS)'!AY345","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ345","v":0},{"$f":"'Input_1_(From_MTDS)'!BA345","v":0},{"$f":"'Input_1_(From_MTDS)'!BB345","v":0},{"$f":"'Input_1_(From_MTDS)'!BC345","v":0},{"$f":"'Input_1_(From_MTDS)'!BD345","v":0},{"$f":"'Input_1_(From_MTDS)'!BE345","v":0},{"$f":"'Input_1_(From_MTDS)'!BF345","v":0},{"$f":"'Input_1_(From_MTDS)'!BG345","v":0},{"$f":"'Input_1_(From_MTDS)'!BH345","v":0},{"$f":"'Input_1_(From_MTDS)'!BI345","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ345","v":0},{"$f":"'Input_1_(From_MTDS)'!BK345","v":0},{"$f":"'Input_1_(From_MTDS)'!BL345","v":0},{"$f":"'Input_1_(From_MTDS)'!BM345","v":0},{"$f":"'Input_1_(From_MTDS)'!BN345","v":0},{"$f":"'Input_1_(From_MTDS)'!BO345","v":0},{"$f":"'Input_1_(From_MTDS)'!BP345","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ345","v":0},{"$f":"'Input_1_(From_MTDS)'!BR345","v":0}]
[null,null,{"$f":"Input_2!$G$37","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!C346","v":"Indexed Instrument"},{"$f":"'Input_1_(From_MTDS)'!D346","v":"Var"},{"$f":"IF('Input_1_(From_MTDS)'!E346=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F346","v":"IDX_20"},{"$f":"IF('Input_1_(From_MTDS)'!G346=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H346","v":"Var"},null,{"$f":"'Input_1_(From_MTDS)'!J346","v":0},{"$f":"'Input_1_(From_MTDS)'!K346","v":0},{"$f":"'Input_1_(From_MTDS)'!L346","v":0},{"$f":"'Input_1_(From_MTDS)'!M346","v":0},{"$f":"'Input_1_(From_MTDS)'!N346","v":0},{"$f":"'Input_1_(From_MTDS)'!O346","v":0},{"$f":"'Input_1_(From_MTDS)'!P346","v":0},{"$f":"'Input_1_(From_MTDS)'!Q346","v":0},{"$f":"'Input_1_(From_MTDS)'!R346","v":0},{"$f":"'Input_1_(From_MTDS)'!S346","v":0},{"$f":"'Input_1_(From_MTDS)'!T346","v":0},{"$f":"'Input_1_(From_MTDS)'!U346","v":0},{"$f":"'Input_1_(From_MTDS)'!V346","v":0},{"$f":"'Input_1_(From_MTDS)'!W346","v":0},{"$f":"'Input_1_(From_MTDS)'!X346","v":0},{"$f":"'Input_1_(From_MTDS)'!Y346","v":0},{"$f":"'Input_1_(From_MTDS)'!Z346","v":0},{"$f":"'Input_1_(From_MTDS)'!AA346","v":0},{"$f":"'Input_1_(From_MTDS)'!AB346","v":0},{"$f":"'Input_1_(From_MTDS)'!AC346","v":0},{"$f":"'Input_1_(From_MTDS)'!AD346","v":0},{"$f":"'Input_1_(From_MTDS)'!AE346","v":0},{"$f":"'Input_1_(From_MTDS)'!AF346","v":0},{"$f":"'Input_1_(From_MTDS)'!AG346","v":0},{"$f":"'Input_1_(From_MTDS)'!AH346","v":0},{"$f":"'Input_1_(From_MTDS)'!AI346","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ346","v":0},{"$f":"'Input_1_(From_MTDS)'!AK346","v":0},{"$f":"'Input_1_(From_MTDS)'!AL346","v":0},{"$f":"'Input_1_(From_MTDS)'!AM346","v":0},{"$f":"'Input_1_(From_MTDS)'!AN346","v":0},{"$f":"'Input_1_(From_MTDS)'!AO346","v":0},{"$f":"'Input_1_(From_MTDS)'!AP346","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ346","v":0},{"$f":"'Input_1_(From_MTDS)'!AR346","v":0},{"$f":"'Input_1_(From_MTDS)'!AS346","v":0},{"$f":"'Input_1_(From_MTDS)'!AT346","v":0},{"$f":"'Input_1_(From_MTDS)'!AU346","v":0},{"$f":"'Input_1_(From_MTDS)'!AV346","v":0},{"$f":"'Input_1_(From_MTDS)'!AW346","v":0},{"$f":"'Input_1_(From_MTDS)'!AX346","v":0},{"$f":"'Input_1_(From_MTDS)'!AY346","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ346","v":0},{"$f":"'Input_1_(From_MTDS)'!BA346","v":0},{"$f":"'Input_1_(From_MTDS)'!BB346","v":0},{"$f":"'Input_1_(From_MTDS)'!BC346","v":0},{"$f":"'Input_1_(From_MTDS)'!BD346","v":0},{"$f":"'Input_1_(From_MTDS)'!BE346","v":0},{"$f":"'Input_1_(From_MTDS)'!BF346","v":0},{"$f":"'Input_1_(From_MTDS)'!BG346","v":0},{"$f":"'Input_1_(From_MTDS)'!BH346","v":0},{"$f":"'Input_1_(From_MTDS)'!BI346","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ346","v":0},{"$f":"'Input_1_(From_MTDS)'!BK346","v":0},{"$f":"'Input_1_(From_MTDS)'!BL346","v":0},{"$f":"'Input_1_(From_MTDS)'!BM346","v":0},{"$f":"'Input_1_(From_MTDS)'!BN346","v":0},{"$f":"'Input_1_(From_MTDS)'!BO346","v":0},{"$f":"'Input_1_(From_MTDS)'!BP346","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ346","v":0},{"$f":"'Input_1_(From_MTDS)'!BR346","v":0}]
[null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!F347","v":"Total"},null,null,null,{"$f":"'Input_1_(From_MTDS)'!J347","v":27346.234964278341},{"$f":"'Input_1_(From_MTDS)'!K347","v":35796.253781780346},{"$f":"'Input_1_(From_MTDS)'!L347","v":42594.107849470754},{"$f":"'Input_1_(From_MTDS)'!M347","v":51569.118080792461},{"$f":"'Input_1_(From_MTDS)'!N347","v":61552.733229621583},{"$f":"'Input_1_(From_MTDS)'!O347","v":55181.540464289894},{"$f":"'Input_1_(From_MTDS)'!P347","v":52948.478397691979},{"$f":"'Input_1_(From_MTDS)'!Q347","v":48166.979782652845},{"$f":"'Input_1_(From_MTDS)'!R347","v":45472.482241373902},{"$f":"'Input_1_(From_MTDS)'!S347","v":42457.055949751746},{"$f":"'Input_1_(From_MTDS)'!T347","v":40232.595509389808},{"$f":"'Input_1_(From_MTDS)'!U347","v":37190.571426180759},{"$f":"'Input_1_(From_MTDS)'!V347","v":34361.428002062574},{"$f":"'Input_1_(From_MTDS)'!W347","v":31379.862857088759},{"$f":"'Input_1_(From_MTDS)'!X347","v":28130.81584479316},{"$f":"'Input_1_(From_MTDS)'!Y347","v":26296.513363638944},{"$f":"'Input_1_(From_MTDS)'!Z347","v":24462.036714850634},{"$f":"'Input_1_(From_MTDS)'!AA347","v":22621.856807749478},{"$f":"'Input_1_(From_MTDS)'!AB347","v":20781.506509956347},{"$f":"'Input_1_(From_MTDS)'!AC347","v":18941.069127376028},{"$f":"'Input_1_(From_MTDS)'!AD347","v":17508.946052764499},{"$f":"'Input_1_(From_MTDS)'!AE347","v":16085.098699148499},{"$f":"'Input_1_(From_MTDS)'!AF347","v":14696.167323157666},{"$f":"'Input_1_(From_MTDS)'!AG347","v":13325.864970889043},{"$f":"'Input_1_(From_MTDS)'!AH347","v":11975.36922961257},{"$f":"'Input_1_(From_MTDS)'!AI347","v":10627.703511252526},{"$f":"'Input_1_(From_MTDS)'!AJ347","v":9303.5311830406936},{"$f":"'Input_1_(From_MTDS)'!AK347","v":8172.1992403903378},{"$f":"'Input_1_(From_MTDS)'!AL347","v":7187.6986103636509},{"$f":"'Input_1_(From_MTDS)'!AM347","v":6376.232130493665},{"$f":"'Input_1_(From_MTDS)'!AN347","v":5783.0658357025532},{"$f":"'Input_1_(From_MTDS)'!AO347","v":5189.2086710002241},{"$f":"'Input_1_(From_MTDS)'!AP347","v":4596.1212913542868},{"$f":"'Input_1_(From_MTDS)'!AQ347","v":4024.479611991143},{"$f":"'Input_1_(From_MTDS)'!AR347","v":3447.780616600091},{"$f":"'Input_1_(From_MTDS)'!AS347","v":2882.3889407871434},{"$f":"'Input_1_(From_MTDS)'!AT347","v":2316.9972649741958},{"$f":"'Input_1_(From_MTDS)'!AU347","v":1818.7981937865295},{"$f":"'Input_1_(From_MTDS)'!AV347","v":1370.4982932833577},{"$f":"'Input_1_(From_MTDS)'!AW347","v":975.25181508059438},{"$f":"'Input_1_(From_MTDS)'!AX347","v":679.57529367061795},{"$f":"'Input_1_(From_MTDS)'!AY347","v":402.96392553500368},{"$f":"'Input_1_(From_MTDS)'!AZ347","v":201.55724178340324},{"$f":"'Input_1_(From_MTDS)'!BA347","v":67.757991067911121},{"$f":"'Input_1_(From_MTDS)'!BB347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BC347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BD347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BE347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BF347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BG347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BH347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BI347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BJ347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BK347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BL347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BM347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BN347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BO347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BP347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BQ347","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BR347","v":9.6116440877256587E-13}]
[]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G349=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},null,null,{"$f":"'Input_1_(From_MTDS)'!J349","v":17607.385331278339},{"$f":"'Input_1_(From_MTDS)'!K349","v":22926.506557139644},{"$f":"'Input_1_(From_MTDS)'!L349","v":27183.226823474459},{"$f":"'Input_1_(From_MTDS)'!M349","v":32405.98566754983},{"$f":"'Input_1_(From_MTDS)'!N349","v":38956.800242941346},{"$f":"'Input_1_(From_MTDS)'!O349","v":39110.2074679617},{"$f":"'Input_1_(From_MTDS)'!P349","v":39479.21048724615},{"$f":"'Input_1_(From_MTDS)'!Q349","v":39780.516876264221},{"$f":"'Input_1_(From_MTDS)'!R349","v":38295.643967139498},{"$f":"'Input_1_(From_MTDS)'!S349","v":36729.115733812177},{"$f":"'Input_1_(From_MTDS)'!T349","v":35096.355293450244},{"$f":"'Input_1_(From_MTDS)'!U349","v":33446.771663969332},{"$f":"'Input_1_(From_MTDS)'!V349","v":31702.905311613518},{"$f":"'Input_1_(From_MTDS)'!W349","v":29930.964798793921},{"$f":"'Input_1_(From_MTDS)'!X349","v":28130.81584479316},{"$f":"'Input_1_(From_MTDS)'!Y349","v":26296.513363638944},{"$f":"'Input_1_(From_MTDS)'!Z349","v":24462.036714850634},{"$f":"'Input_1_(From_MTDS)'!AA349","v":22621.856807749478},{"$f":"'Input_1_(From_MTDS)'!AB349","v":20781.506509956347},{"$f":"'Input_1_(From_MTDS)'!AC349","v":18941.069127376028},{"$f":"'Input_1_(From_MTDS)'!AD349","v":17508.946052764499},{"$f":"'Input_1_(From_MTDS)'!AE349","v":16085.098699148499},{"$f":"'Input_1_(From_MTDS)'!AF349","v":14696.167323157666},{"$f":"'Input_1_(From_MTDS)'!AG349","v":13325.864970889043},{"$f":"'Input_1_(From_MTDS)'!AH349","v":11975.36922961257},{"$f":"'Input_1_(From_MTDS)'!AI349","v":10627.703511252526},{"$f":"'Input_1_(From_MTDS)'!AJ349","v":9303.5311830406936},{"$f":"'Input_1_(From_MTDS)'!AK349","v":8172.1992403903378},{"$f":"'Input_1_(From_MTDS)'!AL349","v":7187.6986103636509},{"$f":"'Input_1_(From_MTDS)'!AM349","v":6376.232130493665},{"$f":"'Input_1_(From_MTDS)'!AN349","v":5783.0658357025532},{"$f":"'Input_1_(From_MTDS)'!AO349","v":5189.2086710002241},{"$f":"'Input_1_(From_MTDS)'!AP349","v":4596.1212913542868},{"$f":"'Input_1_(From_MTDS)'!AQ349","v":4024.479611991143},{"$f":"'Input_1_(From_MTDS)'!AR349","v":3447.780616600091},{"$f":"'Input_1_(From_MTDS)'!AS349","v":2882.3889407871434},{"$f":"'Input_1_(From_MTDS)'!AT349","v":2316.9972649741958},{"$f":"'Input_1_(From_MTDS)'!AU349","v":1818.7981937865295},{"$f":"'Input_1_(From_MTDS)'!AV349","v":1370.4982932833577},{"$f":"'Input_1_(From_MTDS)'!AW349","v":975.25181508059438},{"$f":"'Input_1_(From_MTDS)'!AX349","v":679.57529367061795},{"$f":"'Input_1_(From_MTDS)'!AY349","v":402.96392553500368},{"$f":"'Input_1_(From_MTDS)'!AZ349","v":201.55724178340324},{"$f":"'Input_1_(From_MTDS)'!BA349","v":67.757991067911121},{"$f":"'Input_1_(From_MTDS)'!BB349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BC349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BD349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BE349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BF349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BG349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BH349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BI349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BJ349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BK349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BL349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BM349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BN349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BO349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BP349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BQ349","v":9.6116440877256587E-13},{"$f":"'Input_1_(From_MTDS)'!BR349","v":9.6116440877256587E-13}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G350=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},null,null,{"$f":"'Input_1_(From_MTDS)'!J350","v":9738.8496330000016},{"$f":"'Input_1_(From_MTDS)'!K350","v":12869.747224640705},{"$f":"'Input_1_(From_MTDS)'!L350","v":15410.881025996297},{"$f":"'Input_1_(From_MTDS)'!M350","v":19163.132413242623},{"$f":"'Input_1_(From_MTDS)'!N350","v":22595.932986680236},{"$f":"'Input_1_(From_MTDS)'!O350","v":16071.33299632819},{"$f":"'Input_1_(From_MTDS)'!P350","v":13469.267910445833},{"$f":"'Input_1_(From_MTDS)'!Q350","v":8386.4629063886205},{"$f":"'Input_1_(From_MTDS)'!R350","v":7176.8382742344047},{"$f":"'Input_1_(From_MTDS)'!S350","v":5727.9402159395677},{"$f":"'Input_1_(From_MTDS)'!T350","v":5136.2402159395679},{"$f":"'Input_1_(From_MTDS)'!U350","v":3743.7997622114276},{"$f":"'Input_1_(From_MTDS)'!V350","v":2658.5226904490528},{"$f":"'Input_1_(From_MTDS)'!W350","v":1448.898058294837},{"$f":"'Input_1_(From_MTDS)'!X350","v":0},{"$f":"'Input_1_(From_MTDS)'!Y350","v":0},{"$f":"'Input_1_(From_MTDS)'!Z350","v":0},{"$f":"'Input_1_(From_MTDS)'!AA350","v":0},{"$f":"'Input_1_(From_MTDS)'!AB350","v":0},{"$f":"'Input_1_(From_MTDS)'!AC350","v":0},{"$f":"'Input_1_(From_MTDS)'!AD350","v":0},{"$f":"'Input_1_(From_MTDS)'!AE350","v":0},{"$f":"'Input_1_(From_MTDS)'!AF350","v":0},{"$f":"'Input_1_(From_MTDS)'!AG350","v":0},{"$f":"'Input_1_(From_MTDS)'!AH350","v":0},{"$f":"'Input_1_(From_MTDS)'!AI350","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ350","v":0},{"$f":"'Input_1_(From_MTDS)'!AK350","v":0},{"$f":"'Input_1_(From_MTDS)'!AL350","v":0},{"$f":"'Input_1_(From_MTDS)'!AM350","v":0},{"$f":"'Input_1_(From_MTDS)'!AN350","v":0},{"$f":"'Input_1_(From_MTDS)'!AO350","v":0},{"$f":"'Input_1_(From_MTDS)'!AP350","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ350","v":0},{"$f":"'Input_1_(From_MTDS)'!AR350","v":0},{"$f":"'Input_1_(From_MTDS)'!AS350","v":0},{"$f":"'Input_1_(From_MTDS)'!AT350","v":0},{"$f":"'Input_1_(From_MTDS)'!AU350","v":0},{"$f":"'Input_1_(From_MTDS)'!AV350","v":0},{"$f":"'Input_1_(From_MTDS)'!AW350","v":0},{"$f":"'Input_1_(From_MTDS)'!AX350","v":0},{"$f":"'Input_1_(From_MTDS)'!AY350","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ350","v":0},{"$f":"'Input_1_(From_MTDS)'!BA350","v":0},{"$f":"'Input_1_(From_MTDS)'!BB350","v":0},{"$f":"'Input_1_(From_MTDS)'!BC350","v":0},{"$f":"'Input_1_(From_MTDS)'!BD350","v":0},{"$f":"'Input_1_(From_MTDS)'!BE350","v":0},{"$f":"'Input_1_(From_MTDS)'!BF350","v":0},{"$f":"'Input_1_(From_MTDS)'!BG350","v":0},{"$f":"'Input_1_(From_MTDS)'!BH350","v":0},{"$f":"'Input_1_(From_MTDS)'!BI350","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ350","v":0},{"$f":"'Input_1_(From_MTDS)'!BK350","v":0},{"$f":"'Input_1_(From_MTDS)'!BL350","v":0},{"$f":"'Input_1_(From_MTDS)'!BM350","v":0},{"$f":"'Input_1_(From_MTDS)'!BN350","v":0},{"$f":"'Input_1_(From_MTDS)'!BO350","v":0},{"$f":"'Input_1_(From_MTDS)'!BP350","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ350","v":0},{"$f":"'Input_1_(From_MTDS)'!BR350","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G352","v":"Var"},null,null,{"$f":"'Input_1_(From_MTDS)'!J352","v":4200.9923959282205},{"$f":"'Input_1_(From_MTDS)'!K352","v":5541.6286364536409},{"$f":"'Input_1_(From_MTDS)'!L352","v":6353.0173203025752},{"$f":"'Input_1_(From_MTDS)'!M352","v":7503.4505546058244},{"$f":"'Input_1_(From_MTDS)'!N352","v":8972.5186171970417},{"$f":"'Input_1_(From_MTDS)'!O352","v":8502.1031341592006},{"$f":"'Input_1_(From_MTDS)'!P352","v":7770.1820953660472},{"$f":"'Input_1_(From_MTDS)'!Q352","v":7118.0053270859544},{"$f":"'Input_1_(From_MTDS)'!R352","v":6508.7987306078949},{"$f":"'Input_1_(From_MTDS)'!S352","v":6011.0043209606929},{"$f":"'Input_1_(From_MTDS)'!T352","v":5640.2561445658239},{"$f":"'Input_1_(From_MTDS)'!U352","v":5315.0555053106427},{"$f":"'Input_1_(From_MTDS)'!V352","v":4992.2185308168737},{"$f":"'Input_1_(From_MTDS)'!W352","v":4669.3815563231037},{"$f":"'Input_1_(From_MTDS)'!X352","v":4346.5445818293338},{"$f":"'Input_1_(From_MTDS)'!Y352","v":4023.7076073355643},{"$f":"'Input_1_(From_MTDS)'!Z352","v":3700.8706328417948},{"$f":"'Input_1_(From_MTDS)'!AA352","v":3378.0336583480257},{"$f":"'Input_1_(From_MTDS)'!AB352","v":3055.1966838542562},{"$f":"'Input_1_(From_MTDS)'!AC352","v":2732.3597093604862},{"$f":"'Input_1_(From_MTDS)'!AD352","v":2409.5227348667167},{"$f":"'Input_1_(From_MTDS)'!AE352","v":2086.6857603729472},{"$f":"'Input_1_(From_MTDS)'!AF352","v":1763.8487858791777},{"$f":"'Input_1_(From_MTDS)'!AG352","v":1441.011811385408},{"$f":"'Input_1_(From_MTDS)'!AH352","v":1118.1748368916385},{"$f":"'Input_1_(From_MTDS)'!AI352","v":795.337862397869},{"$f":"'Input_1_(From_MTDS)'!AJ352","v":472.5008879040995},{"$f":"'Input_1_(From_MTDS)'!AK352","v":243.66976889034788},{"$f":"'Input_1_(From_MTDS)'!AL352","v":84.697488834888134},{"$f":"'Input_1_(From_MTDS)'!AM352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AN352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AO352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AP352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AQ352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AR352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AS352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AT352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AU352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AV352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AW352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AX352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AY352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AZ352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BA352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BB352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BC352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BD352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BE352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BF352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BG352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BH352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BI352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BJ352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BK352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BL352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BM352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BN352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BO352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BP352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BQ352","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BR352","v":4.4368619116383791E-13}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G353","v":"Fix"},null,null,{"$f":"'Input_1_(From_MTDS)'!J353","v":19313.937891350124},{"$f":"'Input_1_(From_MTDS)'!K353","v":27469.744237870429},{"$f":"'Input_1_(From_MTDS)'!L353","v":34070.536385643427},{"$f":"'Input_1_(From_MTDS)'!M353","v":41646.4182618782},{"$f":"'Input_1_(From_MTDS)'!N353","v":49682.418495834878},{"$f":"'Input_1_(From_MTDS)'!O353","v":46679.437330130691},{"$f":"'Input_1_(From_MTDS)'!P353","v":45178.296302325929},{"$f":"'Input_1_(From_MTDS)'!Q353","v":41048.974455566888},{"$f":"'Input_1_(From_MTDS)'!R353","v":38963.683510766015},{"$f":"'Input_1_(From_MTDS)'!S353","v":36446.05162879105},{"$f":"'Input_1_(From_MTDS)'!T353","v":34592.339364823987},{"$f":"'Input_1_(From_MTDS)'!U353","v":31875.515920870119},{"$f":"'Input_1_(From_MTDS)'!V353","v":29369.209471245693},{"$f":"'Input_1_(From_MTDS)'!W353","v":26710.481300765656},{"$f":"'Input_1_(From_MTDS)'!X353","v":23784.271262963826},{"$f":"'Input_1_(From_MTDS)'!Y353","v":22272.80575630338},{"$f":"'Input_1_(From_MTDS)'!Z353","v":20761.16608200884},{"$f":"'Input_1_(From_MTDS)'!AA353","v":19243.823149401454},{"$f":"'Input_1_(From_MTDS)'!AB353","v":17726.30982610209},{"$f":"'Input_1_(From_MTDS)'!AC353","v":16208.709418015538},{"$f":"'Input_1_(From_MTDS)'!AD353","v":15099.423317897783},{"$f":"'Input_1_(From_MTDS)'!AE353","v":13998.412938775551},{"$f":"'Input_1_(From_MTDS)'!AF353","v":12932.318537278488},{"$f":"'Input_1_(From_MTDS)'!AG353","v":11884.853159503635},{"$f":"'Input_1_(From_MTDS)'!AH353","v":10857.194392720932},{"$f":"'Input_1_(From_MTDS)'!AI353","v":9832.3656488546567},{"$f":"'Input_1_(From_MTDS)'!AJ353","v":8831.0302951365938},{"$f":"'Input_1_(From_MTDS)'!AK353","v":7928.52947149999},{"$f":"'Input_1_(From_MTDS)'!AL353","v":7103.0011215287632},{"$f":"'Input_1_(From_MTDS)'!AM353","v":6376.232130493665},{"$f":"'Input_1_(From_MTDS)'!AN353","v":5783.0658357025532},{"$f":"'Input_1_(From_MTDS)'!AO353","v":5189.2086710002241},{"$f":"'Input_1_(From_MTDS)'!AP353","v":4596.1212913542868},{"$f":"'Input_1_(From_MTDS)'!AQ353","v":4024.4796119911425},{"$f":"'Input_1_(From_MTDS)'!AR353","v":3447.7806166000905},{"$f":"'Input_1_(From_MTDS)'!AS353","v":2882.3889407871429},{"$f":"'Input_1_(From_MTDS)'!AT353","v":2316.9972649741953},{"$f":"'Input_1_(From_MTDS)'!AU353","v":1818.7981937865291},{"$f":"'Input_1_(From_MTDS)'!AV353","v":1370.4982932833573},{"$f":"'Input_1_(From_MTDS)'!AW353","v":975.25181508059393},{"$f":"'Input_1_(From_MTDS)'!AX353","v":679.5752936706175},{"$f":"'Input_1_(From_MTDS)'!AY353","v":402.96392553500323},{"$f":"'Input_1_(From_MTDS)'!AZ353","v":201.55724178340279},{"$f":"'Input_1_(From_MTDS)'!BA353","v":67.75799106791068},{"$f":"'Input_1_(From_MTDS)'!BB353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BC353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BD353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BE353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BF353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BG353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BH353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BI353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BJ353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BK353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BL353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BM353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BN353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BO353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BP353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BQ353","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BR353","v":5.1747821760872796E-13}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G354","v":"T-bills"},null,null,{"$f":"'Input_1_(From_MTDS)'!J354","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!K354","v":2784.8809074562814},{"$f":"'Input_1_(From_MTDS)'!L354","v":2170.5541435247496},{"$f":"'Input_1_(From_MTDS)'!M354","v":2419.2492643084315},{"$f":"'Input_1_(From_MTDS)'!N354","v":2897.7961165896741},{"$f":"'Input_1_(From_MTDS)'!O354","v":0},{"$f":"'Input_1_(From_MTDS)'!P354","v":0},{"$f":"'Input_1_(From_MTDS)'!Q354","v":0},{"$f":"'Input_1_(From_MTDS)'!R354","v":0},{"$f":"'Input_1_(From_MTDS)'!S354","v":0},{"$f":"'Input_1_(From_MTDS)'!T354","v":0},{"$f":"'Input_1_(From_MTDS)'!U354","v":0},{"$f":"'Input_1_(From_MTDS)'!V354","v":0},{"$f":"'Input_1_(From_MTDS)'!W354","v":0},{"$f":"'Input_1_(From_MTDS)'!X354","v":0},{"$f":"'Input_1_(From_MTDS)'!Y354","v":0},{"$f":"'Input_1_(From_MTDS)'!Z354","v":0},{"$f":"'Input_1_(From_MTDS)'!AA354","v":0},{"$f":"'Input_1_(From_MTDS)'!AB354","v":0},{"$f":"'Input_1_(From_MTDS)'!AC354","v":0},{"$f":"'Input_1_(From_MTDS)'!AD354","v":0},{"$f":"'Input_1_(From_MTDS)'!AE354","v":0},{"$f":"'Input_1_(From_MTDS)'!AF354","v":0},{"$f":"'Input_1_(From_MTDS)'!AG354","v":0},{"$f":"'Input_1_(From_MTDS)'!AH354","v":0},{"$f":"'Input_1_(From_MTDS)'!AI354","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ354","v":0},{"$f":"'Input_1_(From_MTDS)'!AK354","v":0},{"$f":"'Input_1_(From_MTDS)'!AL354","v":0},{"$f":"'Input_1_(From_MTDS)'!AM354","v":0},{"$f":"'Input_1_(From_MTDS)'!AN354","v":0},{"$f":"'Input_1_(From_MTDS)'!AO354","v":0},{"$f":"'Input_1_(From_MTDS)'!AP354","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ354","v":0},{"$f":"'Input_1_(From_MTDS)'!AR354","v":0},{"$f":"'Input_1_(From_MTDS)'!AS354","v":0},{"$f":"'Input_1_(From_MTDS)'!AT354","v":0},{"$f":"'Input_1_(From_MTDS)'!AU354","v":0},{"$f":"'Input_1_(From_MTDS)'!AV354","v":0},{"$f":"'Input_1_(From_MTDS)'!AW354","v":0},{"$f":"'Input_1_(From_MTDS)'!AX354","v":0},{"$f":"'Input_1_(From_MTDS)'!AY354","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ354","v":0},{"$f":"'Input_1_(From_MTDS)'!BA354","v":0},{"$f":"'Input_1_(From_MTDS)'!BB354","v":0},{"$f":"'Input_1_(From_MTDS)'!BC354","v":0},{"$f":"'Input_1_(From_MTDS)'!BD354","v":0},{"$f":"'Input_1_(From_MTDS)'!BE354","v":0},{"$f":"'Input_1_(From_MTDS)'!BF354","v":0},{"$f":"'Input_1_(From_MTDS)'!BG354","v":0},{"$f":"'Input_1_(From_MTDS)'!BH354","v":0},{"$f":"'Input_1_(From_MTDS)'!BI354","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ354","v":0},{"$f":"'Input_1_(From_MTDS)'!BK354","v":0},{"$f":"'Input_1_(From_MTDS)'!BL354","v":0},{"$f":"'Input_1_(From_MTDS)'!BM354","v":0},{"$f":"'Input_1_(From_MTDS)'!BN354","v":0},{"$f":"'Input_1_(From_MTDS)'!BO354","v":0},{"$f":"'Input_1_(From_MTDS)'!BP354","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ354","v":0},{"$f":"'Input_1_(From_MTDS)'!BR354","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G356=\"External Var\",\"Foreign Var\",\"Domestic Var\")","v":"Foreign Var"},null,null,{"$f":"'Input_1_(From_MTDS)'!J356","v":4200.9923959282205},{"$f":"'Input_1_(From_MTDS)'!K356","v":5541.6286364536409},{"$f":"'Input_1_(From_MTDS)'!L356","v":6353.0173203025752},{"$f":"'Input_1_(From_MTDS)'!M356","v":7503.4505546058244},{"$f":"'Input_1_(From_MTDS)'!N356","v":8972.5186171970417},{"$f":"'Input_1_(From_MTDS)'!O356","v":8502.1031341592006},{"$f":"'Input_1_(From_MTDS)'!P356","v":7770.1820953660472},{"$f":"'Input_1_(From_MTDS)'!Q356","v":7118.0053270859544},{"$f":"'Input_1_(From_MTDS)'!R356","v":6508.7987306078949},{"$f":"'Input_1_(From_MTDS)'!S356","v":6011.0043209606929},{"$f":"'Input_1_(From_MTDS)'!T356","v":5640.2561445658239},{"$f":"'Input_1_(From_MTDS)'!U356","v":5315.0555053106427},{"$f":"'Input_1_(From_MTDS)'!V356","v":4992.2185308168737},{"$f":"'Input_1_(From_MTDS)'!W356","v":4669.3815563231037},{"$f":"'Input_1_(From_MTDS)'!X356","v":4346.5445818293338},{"$f":"'Input_1_(From_MTDS)'!Y356","v":4023.7076073355643},{"$f":"'Input_1_(From_MTDS)'!Z356","v":3700.8706328417948},{"$f":"'Input_1_(From_MTDS)'!AA356","v":3378.0336583480257},{"$f":"'Input_1_(From_MTDS)'!AB356","v":3055.1966838542562},{"$f":"'Input_1_(From_MTDS)'!AC356","v":2732.3597093604862},{"$f":"'Input_1_(From_MTDS)'!AD356","v":2409.5227348667167},{"$f":"'Input_1_(From_MTDS)'!AE356","v":2086.6857603729472},{"$f":"'Input_1_(From_MTDS)'!AF356","v":1763.8487858791777},{"$f":"'Input_1_(From_MTDS)'!AG356","v":1441.011811385408},{"$f":"'Input_1_(From_MTDS)'!AH356","v":1118.1748368916385},{"$f":"'Input_1_(From_MTDS)'!AI356","v":795.337862397869},{"$f":"'Input_1_(From_MTDS)'!AJ356","v":472.5008879040995},{"$f":"'Input_1_(From_MTDS)'!AK356","v":243.66976889034788},{"$f":"'Input_1_(From_MTDS)'!AL356","v":84.697488834888134},{"$f":"'Input_1_(From_MTDS)'!AM356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AN356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AO356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AP356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AQ356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AR356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AS356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AT356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AU356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AV356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AW356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AX356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AY356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!AZ356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BA356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BB356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BC356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BD356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BE356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BF356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BG356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BH356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BI356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BJ356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BK356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BL356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BM356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BN356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BO356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BP356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BQ356","v":4.4368619116383791E-13},{"$f":"'Input_1_(From_MTDS)'!BR356","v":4.4368619116383791E-13}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G357=\"External Fix\",\"Foreign Fix\",\"Domestic Fix\")","v":"Foreign Fix"},null,null,{"$f":"'Input_1_(From_MTDS)'!J357","v":13406.392935350121},{"$f":"'Input_1_(From_MTDS)'!K357","v":17384.877920686005},{"$f":"'Input_1_(From_MTDS)'!L357","v":20830.209503171885},{"$f":"'Input_1_(From_MTDS)'!M357","v":24902.535112944006},{"$f":"'Input_1_(From_MTDS)'!N357","v":29984.281625744312},{"$f":"'Input_1_(From_MTDS)'!O357","v":30608.104333802497},{"$f":"'Input_1_(From_MTDS)'!P357","v":31709.0283918801},{"$f":"'Input_1_(From_MTDS)'!Q357","v":32662.511549178267},{"$f":"'Input_1_(From_MTDS)'!R357","v":31786.845236531612},{"$f":"'Input_1_(From_MTDS)'!S357","v":30718.111412851482},{"$f":"'Input_1_(From_MTDS)'!T357","v":29456.099148884416},{"$f":"'Input_1_(From_MTDS)'!U357","v":28131.716158658692},{"$f":"'Input_1_(From_MTDS)'!V357","v":26710.686780796641},{"$f":"'Input_1_(From_MTDS)'!W357","v":25261.583242470817},{"$f":"'Input_1_(From_MTDS)'!X357","v":23784.271262963826},{"$f":"'Input_1_(From_MTDS)'!Y357","v":22272.80575630338},{"$f":"'Input_1_(From_MTDS)'!Z357","v":20761.16608200884},{"$f":"'Input_1_(From_MTDS)'!AA357","v":19243.823149401454},{"$f":"'Input_1_(From_MTDS)'!AB357","v":17726.30982610209},{"$f":"'Input_1_(From_MTDS)'!AC357","v":16208.709418015538},{"$f":"'Input_1_(From_MTDS)'!AD357","v":15099.423317897783},{"$f":"'Input_1_(From_MTDS)'!AE357","v":13998.412938775551},{"$f":"'Input_1_(From_MTDS)'!AF357","v":12932.318537278488},{"$f":"'Input_1_(From_MTDS)'!AG357","v":11884.853159503635},{"$f":"'Input_1_(From_MTDS)'!AH357","v":10857.194392720932},{"$f":"'Input_1_(From_MTDS)'!AI357","v":9832.3656488546567},{"$f":"'Input_1_(From_MTDS)'!AJ357","v":8831.0302951365938},{"$f":"'Input_1_(From_MTDS)'!AK357","v":7928.52947149999},{"$f":"'Input_1_(From_MTDS)'!AL357","v":7103.0011215287632},{"$f":"'Input_1_(From_MTDS)'!AM357","v":6376.232130493665},{"$f":"'Input_1_(From_MTDS)'!AN357","v":5783.0658357025532},{"$f":"'Input_1_(From_MTDS)'!AO357","v":5189.2086710002241},{"$f":"'Input_1_(From_MTDS)'!AP357","v":4596.1212913542868},{"$f":"'Input_1_(From_MTDS)'!AQ357","v":4024.4796119911425},{"$f":"'Input_1_(From_MTDS)'!AR357","v":3447.7806166000905},{"$f":"'Input_1_(From_MTDS)'!AS357","v":2882.3889407871429},{"$f":"'Input_1_(From_MTDS)'!AT357","v":2316.9972649741953},{"$f":"'Input_1_(From_MTDS)'!AU357","v":1818.7981937865291},{"$f":"'Input_1_(From_MTDS)'!AV357","v":1370.4982932833573},{"$f":"'Input_1_(From_MTDS)'!AW357","v":975.25181508059393},{"$f":"'Input_1_(From_MTDS)'!AX357","v":679.5752936706175},{"$f":"'Input_1_(From_MTDS)'!AY357","v":402.96392553500323},{"$f":"'Input_1_(From_MTDS)'!AZ357","v":201.55724178340279},{"$f":"'Input_1_(From_MTDS)'!BA357","v":67.75799106791068},{"$f":"'Input_1_(From_MTDS)'!BB357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BC357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BD357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BE357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BF357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BG357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BH357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BI357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BJ357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BK357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BL357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BM357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BN357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BO357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BP357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BQ357","v":5.1747821760872796E-13},{"$f":"'Input_1_(From_MTDS)'!BR357","v":5.1747821760872796E-13}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G358=\"External T-bills\",\"Foreign T-bills\",\"Domestic T-bills\")","v":"Foreign T-bills"},null,null,{"$f":"'Input_1_(From_MTDS)'!J358","v":0},{"$f":"'Input_1_(From_MTDS)'!K358","v":0},{"$f":"'Input_1_(From_MTDS)'!L358","v":0},{"$f":"'Input_1_(From_MTDS)'!M358","v":0},{"$f":"'Input_1_(From_MTDS)'!N358","v":0},{"$f":"'Input_1_(From_MTDS)'!O358","v":0},{"$f":"'Input_1_(From_MTDS)'!P358","v":0},{"$f":"'Input_1_(From_MTDS)'!Q358","v":0},{"$f":"'Input_1_(From_MTDS)'!R358","v":0},{"$f":"'Input_1_(From_MTDS)'!S358","v":0},{"$f":"'Input_1_(From_MTDS)'!T358","v":0},{"$f":"'Input_1_(From_MTDS)'!U358","v":0},{"$f":"'Input_1_(From_MTDS)'!V358","v":0},{"$f":"'Input_1_(From_MTDS)'!W358","v":0},{"$f":"'Input_1_(From_MTDS)'!X358","v":0},{"$f":"'Input_1_(From_MTDS)'!Y358","v":0},{"$f":"'Input_1_(From_MTDS)'!Z358","v":0},{"$f":"'Input_1_(From_MTDS)'!AA358","v":0},{"$f":"'Input_1_(From_MTDS)'!AB358","v":0},{"$f":"'Input_1_(From_MTDS)'!AC358","v":0},{"$f":"'Input_1_(From_MTDS)'!AD358","v":0},{"$f":"'Input_1_(From_MTDS)'!AE358","v":0},{"$f":"'Input_1_(From_MTDS)'!AF358","v":0},{"$f":"'Input_1_(From_MTDS)'!AG358","v":0},{"$f":"'Input_1_(From_MTDS)'!AH358","v":0},{"$f":"'Input_1_(From_MTDS)'!AI358","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ358","v":0},{"$f":"'Input_1_(From_MTDS)'!AK358","v":0},{"$f":"'Input_1_(From_MTDS)'!AL358","v":0},{"$f":"'Input_1_(From_MTDS)'!AM358","v":0},{"$f":"'Input_1_(From_MTDS)'!AN358","v":0},{"$f":"'Input_1_(From_MTDS)'!AO358","v":0},{"$f":"'Input_1_(From_MTDS)'!AP358","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ358","v":0},{"$f":"'Input_1_(From_MTDS)'!AR358","v":0},{"$f":"'Input_1_(From_MTDS)'!AS358","v":0},{"$f":"'Input_1_(From_MTDS)'!AT358","v":0},{"$f":"'Input_1_(From_MTDS)'!AU358","v":0},{"$f":"'Input_1_(From_MTDS)'!AV358","v":0},{"$f":"'Input_1_(From_MTDS)'!AW358","v":0},{"$f":"'Input_1_(From_MTDS)'!AX358","v":0},{"$f":"'Input_1_(From_MTDS)'!AY358","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ358","v":0},{"$f":"'Input_1_(From_MTDS)'!BA358","v":0},{"$f":"'Input_1_(From_MTDS)'!BB358","v":0},{"$f":"'Input_1_(From_MTDS)'!BC358","v":0},{"$f":"'Input_1_(From_MTDS)'!BD358","v":0},{"$f":"'Input_1_(From_MTDS)'!BE358","v":0},{"$f":"'Input_1_(From_MTDS)'!BF358","v":0},{"$f":"'Input_1_(From_MTDS)'!BG358","v":0},{"$f":"'Input_1_(From_MTDS)'!BH358","v":0},{"$f":"'Input_1_(From_MTDS)'!BI358","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ358","v":0},{"$f":"'Input_1_(From_MTDS)'!BK358","v":0},{"$f":"'Input_1_(From_MTDS)'!BL358","v":0},{"$f":"'Input_1_(From_MTDS)'!BM358","v":0},{"$f":"'Input_1_(From_MTDS)'!BN358","v":0},{"$f":"'Input_1_(From_MTDS)'!BO358","v":0},{"$f":"'Input_1_(From_MTDS)'!BP358","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ358","v":0},{"$f":"'Input_1_(From_MTDS)'!BR358","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G360=\"External Var\",\"Foreign Var\",\"Domestic Var\")","v":"Domestic Var"},null,null,{"$f":"'Input_1_(From_MTDS)'!J360","v":0},{"$f":"'Input_1_(From_MTDS)'!K360","v":0},{"$f":"'Input_1_(From_MTDS)'!L360","v":0},{"$f":"'Input_1_(From_MTDS)'!M360","v":0},{"$f":"'Input_1_(From_MTDS)'!N360","v":0},{"$f":"'Input_1_(From_MTDS)'!O360","v":0},{"$f":"'Input_1_(From_MTDS)'!P360","v":0},{"$f":"'Input_1_(From_MTDS)'!Q360","v":0},{"$f":"'Input_1_(From_MTDS)'!R360","v":0},{"$f":"'Input_1_(From_MTDS)'!S360","v":0},{"$f":"'Input_1_(From_MTDS)'!T360","v":0},{"$f":"'Input_1_(From_MTDS)'!U360","v":0},{"$f":"'Input_1_(From_MTDS)'!V360","v":0},{"$f":"'Input_1_(From_MTDS)'!W360","v":0},{"$f":"'Input_1_(From_MTDS)'!X360","v":0},{"$f":"'Input_1_(From_MTDS)'!Y360","v":0},{"$f":"'Input_1_(From_MTDS)'!Z360","v":0},{"$f":"'Input_1_(From_MTDS)'!AA360","v":0},{"$f":"'Input_1_(From_MTDS)'!AB360","v":0},{"$f":"'Input_1_(From_MTDS)'!AC360","v":0},{"$f":"'Input_1_(From_MTDS)'!AD360","v":0},{"$f":"'Input_1_(From_MTDS)'!AE360","v":0},{"$f":"'Input_1_(From_MTDS)'!AF360","v":0},{"$f":"'Input_1_(From_MTDS)'!AG360","v":0},{"$f":"'Input_1_(From_MTDS)'!AH360","v":0},{"$f":"'Input_1_(From_MTDS)'!AI360","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ360","v":0},{"$f":"'Input_1_(From_MTDS)'!AK360","v":0},{"$f":"'Input_1_(From_MTDS)'!AL360","v":0},{"$f":"'Input_1_(From_MTDS)'!AM360","v":0},{"$f":"'Input_1_(From_MTDS)'!AN360","v":0},{"$f":"'Input_1_(From_MTDS)'!AO360","v":0},{"$f":"'Input_1_(From_MTDS)'!AP360","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ360","v":0},{"$f":"'Input_1_(From_MTDS)'!AR360","v":0},{"$f":"'Input_1_(From_MTDS)'!AS360","v":0},{"$f":"'Input_1_(From_MTDS)'!AT360","v":0},{"$f":"'Input_1_(From_MTDS)'!AU360","v":0},{"$f":"'Input_1_(From_MTDS)'!AV360","v":0},{"$f":"'Input_1_(From_MTDS)'!AW360","v":0},{"$f":"'Input_1_(From_MTDS)'!AX360","v":0},{"$f":"'Input_1_(From_MTDS)'!AY360","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ360","v":0},{"$f":"'Input_1_(From_MTDS)'!BA360","v":0},{"$f":"'Input_1_(From_MTDS)'!BB360","v":0},{"$f":"'Input_1_(From_MTDS)'!BC360","v":0},{"$f":"'Input_1_(From_MTDS)'!BD360","v":0},{"$f":"'Input_1_(From_MTDS)'!BE360","v":0},{"$f":"'Input_1_(From_MTDS)'!BF360","v":0},{"$f":"'Input_1_(From_MTDS)'!BG360","v":0},{"$f":"'Input_1_(From_MTDS)'!BH360","v":0},{"$f":"'Input_1_(From_MTDS)'!BI360","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ360","v":0},{"$f":"'Input_1_(From_MTDS)'!BK360","v":0},{"$f":"'Input_1_(From_MTDS)'!BL360","v":0},{"$f":"'Input_1_(From_MTDS)'!BM360","v":0},{"$f":"'Input_1_(From_MTDS)'!BN360","v":0},{"$f":"'Input_1_(From_MTDS)'!BO360","v":0},{"$f":"'Input_1_(From_MTDS)'!BP360","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ360","v":0},{"$f":"'Input_1_(From_MTDS)'!BR360","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G361=\"External Fix\",\"Foreign Fix\",\"Domestic Fix\")","v":"Domestic Fix"},null,null,{"$f":"'Input_1_(From_MTDS)'!J361","v":5907.5449560000006},{"$f":"'Input_1_(From_MTDS)'!K361","v":10084.866317184424},{"$f":"'Input_1_(From_MTDS)'!L361","v":13240.326882471547},{"$f":"'Input_1_(From_MTDS)'!M361","v":16743.883148934194},{"$f":"'Input_1_(From_MTDS)'!N361","v":19698.136870090562},{"$f":"'Input_1_(From_MTDS)'!O361","v":16071.33299632819},{"$f":"'Input_1_(From_MTDS)'!P361","v":13469.267910445833},{"$f":"'Input_1_(From_MTDS)'!Q361","v":8386.4629063886205},{"$f":"'Input_1_(From_MTDS)'!R361","v":7176.8382742344047},{"$f":"'Input_1_(From_MTDS)'!S361","v":5727.9402159395677},{"$f":"'Input_1_(From_MTDS)'!T361","v":5136.2402159395679},{"$f":"'Input_1_(From_MTDS)'!U361","v":3743.7997622114276},{"$f":"'Input_1_(From_MTDS)'!V361","v":2658.5226904490528},{"$f":"'Input_1_(From_MTDS)'!W361","v":1448.898058294837},{"$f":"'Input_1_(From_MTDS)'!X361","v":0},{"$f":"'Input_1_(From_MTDS)'!Y361","v":0},{"$f":"'Input_1_(From_MTDS)'!Z361","v":0},{"$f":"'Input_1_(From_MTDS)'!AA361","v":0},{"$f":"'Input_1_(From_MTDS)'!AB361","v":0},{"$f":"'Input_1_(From_MTDS)'!AC361","v":0},{"$f":"'Input_1_(From_MTDS)'!AD361","v":0},{"$f":"'Input_1_(From_MTDS)'!AE361","v":0},{"$f":"'Input_1_(From_MTDS)'!AF361","v":0},{"$f":"'Input_1_(From_MTDS)'!AG361","v":0},{"$f":"'Input_1_(From_MTDS)'!AH361","v":0},{"$f":"'Input_1_(From_MTDS)'!AI361","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ361","v":0},{"$f":"'Input_1_(From_MTDS)'!AK361","v":0},{"$f":"'Input_1_(From_MTDS)'!AL361","v":0},{"$f":"'Input_1_(From_MTDS)'!AM361","v":0},{"$f":"'Input_1_(From_MTDS)'!AN361","v":0},{"$f":"'Input_1_(From_MTDS)'!AO361","v":0},{"$f":"'Input_1_(From_MTDS)'!AP361","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ361","v":0},{"$f":"'Input_1_(From_MTDS)'!AR361","v":0},{"$f":"'Input_1_(From_MTDS)'!AS361","v":0},{"$f":"'Input_1_(From_MTDS)'!AT361","v":0},{"$f":"'Input_1_(From_MTDS)'!AU361","v":0},{"$f":"'Input_1_(From_MTDS)'!AV361","v":0},{"$f":"'Input_1_(From_MTDS)'!AW361","v":0},{"$f":"'Input_1_(From_MTDS)'!AX361","v":0},{"$f":"'Input_1_(From_MTDS)'!AY361","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ361","v":0},{"$f":"'Input_1_(From_MTDS)'!BA361","v":0},{"$f":"'Input_1_(From_MTDS)'!BB361","v":0},{"$f":"'Input_1_(From_MTDS)'!BC361","v":0},{"$f":"'Input_1_(From_MTDS)'!BD361","v":0},{"$f":"'Input_1_(From_MTDS)'!BE361","v":0},{"$f":"'Input_1_(From_MTDS)'!BF361","v":0},{"$f":"'Input_1_(From_MTDS)'!BG361","v":0},{"$f":"'Input_1_(From_MTDS)'!BH361","v":0},{"$f":"'Input_1_(From_MTDS)'!BI361","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ361","v":0},{"$f":"'Input_1_(From_MTDS)'!BK361","v":0},{"$f":"'Input_1_(From_MTDS)'!BL361","v":0},{"$f":"'Input_1_(From_MTDS)'!BM361","v":0},{"$f":"'Input_1_(From_MTDS)'!BN361","v":0},{"$f":"'Input_1_(From_MTDS)'!BO361","v":0},{"$f":"'Input_1_(From_MTDS)'!BP361","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ361","v":0},{"$f":"'Input_1_(From_MTDS)'!BR361","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G362=\"External T-bills\",\"Foreign T-bills\",\"Domestic T-bills\")","v":"Domestic T-bills"},null,null,{"$f":"'Input_1_(From_MTDS)'!J362","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!K362","v":2784.8809074562814},{"$f":"'Input_1_(From_MTDS)'!L362","v":2170.5541435247496},{"$f":"'Input_1_(From_MTDS)'!M362","v":2419.2492643084315},{"$f":"'Input_1_(From_MTDS)'!N362","v":2897.7961165896741},{"$f":"'Input_1_(From_MTDS)'!O362","v":0},{"$f":"'Input_1_(From_MTDS)'!P362","v":0},{"$f":"'Input_1_(From_MTDS)'!Q362","v":0},{"$f":"'Input_1_(From_MTDS)'!R362","v":0},{"$f":"'Input_1_(From_MTDS)'!S362","v":0},{"$f":"'Input_1_(From_MTDS)'!T362","v":0},{"$f":"'Input_1_(From_MTDS)'!U362","v":0},{"$f":"'Input_1_(From_MTDS)'!V362","v":0},{"$f":"'Input_1_(From_MTDS)'!W362","v":0},{"$f":"'Input_1_(From_MTDS)'!X362","v":0},{"$f":"'Input_1_(From_MTDS)'!Y362","v":0},{"$f":"'Input_1_(From_MTDS)'!Z362","v":0},{"$f":"'Input_1_(From_MTDS)'!AA362","v":0},{"$f":"'Input_1_(From_MTDS)'!AB362","v":0},{"$f":"'Input_1_(From_MTDS)'!AC362","v":0},{"$f":"'Input_1_(From_MTDS)'!AD362","v":0},{"$f":"'Input_1_(From_MTDS)'!AE362","v":0},{"$f":"'Input_1_(From_MTDS)'!AF362","v":0},{"$f":"'Input_1_(From_MTDS)'!AG362","v":0},{"$f":"'Input_1_(From_MTDS)'!AH362","v":0},{"$f":"'Input_1_(From_MTDS)'!AI362","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ362","v":0},{"$f":"'Input_1_(From_MTDS)'!AK362","v":0},{"$f":"'Input_1_(From_MTDS)'!AL362","v":0},{"$f":"'Input_1_(From_MTDS)'!AM362","v":0},{"$f":"'Input_1_(From_MTDS)'!AN362","v":0},{"$f":"'Input_1_(From_MTDS)'!AO362","v":0},{"$f":"'Input_1_(From_MTDS)'!AP362","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ362","v":0},{"$f":"'Input_1_(From_MTDS)'!AR362","v":0},{"$f":"'Input_1_(From_MTDS)'!AS362","v":0},{"$f":"'Input_1_(From_MTDS)'!AT362","v":0},{"$f":"'Input_1_(From_MTDS)'!AU362","v":0},{"$f":"'Input_1_(From_MTDS)'!AV362","v":0},{"$f":"'Input_1_(From_MTDS)'!AW362","v":0},{"$f":"'Input_1_(From_MTDS)'!AX362","v":0},{"$f":"'Input_1_(From_MTDS)'!AY362","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ362","v":0},{"$f":"'Input_1_(From_MTDS)'!BA362","v":0},{"$f":"'Input_1_(From_MTDS)'!BB362","v":0},{"$f":"'Input_1_(From_MTDS)'!BC362","v":0},{"$f":"'Input_1_(From_MTDS)'!BD362","v":0},{"$f":"'Input_1_(From_MTDS)'!BE362","v":0},{"$f":"'Input_1_(From_MTDS)'!BF362","v":0},{"$f":"'Input_1_(From_MTDS)'!BG362","v":0},{"$f":"'Input_1_(From_MTDS)'!BH362","v":0},{"$f":"'Input_1_(From_MTDS)'!BI362","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ362","v":0},{"$f":"'Input_1_(From_MTDS)'!BK362","v":0},{"$f":"'Input_1_(From_MTDS)'!BL362","v":0},{"$f":"'Input_1_(From_MTDS)'!BM362","v":0},{"$f":"'Input_1_(From_MTDS)'!BN362","v":0},{"$f":"'Input_1_(From_MTDS)'!BO362","v":0},{"$f":"'Input_1_(From_MTDS)'!BP362","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ362","v":0},{"$f":"'Input_1_(From_MTDS)'!BR362","v":0}]
[]
[]
[null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!F365","v":"Interest Payments in Local Currency"},null,null,null,{"$f":"'Input_1_(From_MTDS)'!J365","v":0},{"$f":"'Input_1_(From_MTDS)'!K365","v":1},{"$f":"'Input_1_(From_MTDS)'!L365","v":2},{"$f":"'Input_1_(From_MTDS)'!M365","v":3},{"$f":"'Input_1_(From_MTDS)'!N365","v":4},{"$f":"'Input_1_(From_MTDS)'!O365","v":5},{"$f":"'Input_1_(From_MTDS)'!P365","v":6},{"$f":"'Input_1_(From_MTDS)'!Q365","v":7},{"$f":"'Input_1_(From_MTDS)'!R365","v":8},{"$f":"'Input_1_(From_MTDS)'!S365","v":9},{"$f":"'Input_1_(From_MTDS)'!T365","v":10},{"$f":"'Input_1_(From_MTDS)'!U365","v":11},{"$f":"'Input_1_(From_MTDS)'!V365","v":12},{"$f":"'Input_1_(From_MTDS)'!W365","v":13},{"$f":"'Input_1_(From_MTDS)'!X365","v":14},{"$f":"'Input_1_(From_MTDS)'!Y365","v":15},{"$f":"'Input_1_(From_MTDS)'!Z365","v":16},{"$f":"'Input_1_(From_MTDS)'!AA365","v":17},{"$f":"'Input_1_(From_MTDS)'!AB365","v":18},{"$f":"'Input_1_(From_MTDS)'!AC365","v":19},{"$f":"'Input_1_(From_MTDS)'!AD365","v":20},{"$f":"'Input_1_(From_MTDS)'!AE365","v":21},{"$f":"'Input_1_(From_MTDS)'!AF365","v":22},{"$f":"'Input_1_(From_MTDS)'!AG365","v":23},{"$f":"'Input_1_(From_MTDS)'!AH365","v":24},{"$f":"'Input_1_(From_MTDS)'!AI365","v":25},{"$f":"'Input_1_(From_MTDS)'!AJ365","v":26},{"$f":"'Input_1_(From_MTDS)'!AK365","v":27},{"$f":"'Input_1_(From_MTDS)'!AL365","v":28},{"$f":"'Input_1_(From_MTDS)'!AM365","v":29},{"$f":"'Input_1_(From_MTDS)'!AN365","v":30},{"$f":"'Input_1_(From_MTDS)'!AO365","v":31},{"$f":"'Input_1_(From_MTDS)'!AP365","v":32},{"$f":"'Input_1_(From_MTDS)'!AQ365","v":33},{"$f":"'Input_1_(From_MTDS)'!AR365","v":34},{"$f":"'Input_1_(From_MTDS)'!AS365","v":35},{"$f":"'Input_1_(From_MTDS)'!AT365","v":36},{"$f":"'Input_1_(From_MTDS)'!AU365","v":37},{"$f":"'Input_1_(From_MTDS)'!AV365","v":38},{"$f":"'Input_1_(From_MTDS)'!AW365","v":39},{"$f":"'Input_1_(From_MTDS)'!AX365","v":40},{"$f":"'Input_1_(From_MTDS)'!AY365","v":41},{"$f":"'Input_1_(From_MTDS)'!AZ365","v":42},{"$f":"'Input_1_(From_MTDS)'!BA365","v":43},{"$f":"'Input_1_(From_MTDS)'!BB365","v":44},{"$f":"'Input_1_(From_MTDS)'!BC365","v":45},{"$f":"'Input_1_(From_MTDS)'!BD365","v":46},{"$f":"'Input_1_(From_MTDS)'!BE365","v":47},{"$f":"'Input_1_(From_MTDS)'!BF365","v":48},{"$f":"'Input_1_(From_MTDS)'!BG365","v":49},{"$f":"'Input_1_(From_MTDS)'!BH365","v":50},{"$f":"'Input_1_(From_MTDS)'!BI365","v":51},{"$f":"'Input_1_(From_MTDS)'!BJ365","v":52},{"$f":"'Input_1_(From_MTDS)'!BK365","v":53},{"$f":"'Input_1_(From_MTDS)'!BL365","v":54},{"$f":"'Input_1_(From_MTDS)'!BM365","v":55},{"$f":"'Input_1_(From_MTDS)'!BN365","v":56},{"$f":"'Input_1_(From_MTDS)'!BO365","v":57},{"$f":"'Input_1_(From_MTDS)'!BP365","v":58},{"$f":"'Input_1_(From_MTDS)'!BQ365","v":59},{"$f":"'Input_1_(From_MTDS)'!BR365","v":60}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!J366","v":2024},{"$f":"'Input_1_(From_MTDS)'!K366","v":2025},{"$f":"'Input_1_(From_MTDS)'!L366","v":2026},{"$f":"'Input_1_(From_MTDS)'!M366","v":2027},{"$f":"'Input_1_(From_MTDS)'!N366","v":2028},{"$f":"'Input_1_(From_MTDS)'!O366","v":2029},{"$f":"'Input_1_(From_MTDS)'!P366","v":2030},{"$f":"'Input_1_(From_MTDS)'!Q366","v":2031},{"$f":"'Input_1_(From_MTDS)'!R366","v":2032},{"$f":"'Input_1_(From_MTDS)'!S366","v":2033},{"$f":"'Input_1_(From_MTDS)'!T366","v":2034},{"$f":"'Input_1_(From_MTDS)'!U366","v":2035},{"$f":"'Input_1_(From_MTDS)'!V366","v":2036},{"$f":"'Input_1_(From_MTDS)'!W366","v":2037},{"$f":"'Input_1_(From_MTDS)'!X366","v":2038},{"$f":"'Input_1_(From_MTDS)'!Y366","v":2039},{"$f":"'Input_1_(From_MTDS)'!Z366","v":2040},{"$f":"'Input_1_(From_MTDS)'!AA366","v":2041},{"$f":"'Input_1_(From_MTDS)'!AB366","v":2042},{"$f":"'Input_1_(From_MTDS)'!AC366","v":2043},{"$f":"'Input_1_(From_MTDS)'!AD366","v":2044},{"$f":"'Input_1_(From_MTDS)'!AE366","v":2045},{"$f":"'Input_1_(From_MTDS)'!AF366","v":2046},{"$f":"'Input_1_(From_MTDS)'!AG366","v":2047},{"$f":"'Input_1_(From_MTDS)'!AH366","v":2048},{"$f":"'Input_1_(From_MTDS)'!AI366","v":2049},{"$f":"'Input_1_(From_MTDS)'!AJ366","v":2050},{"$f":"'Input_1_(From_MTDS)'!AK366","v":2051},{"$f":"'Input_1_(From_MTDS)'!AL366","v":2052},{"$f":"'Input_1_(From_MTDS)'!AM366","v":2053},{"$f":"'Input_1_(From_MTDS)'!AN366","v":2054},{"$f":"'Input_1_(From_MTDS)'!AO366","v":2055},{"$f":"'Input_1_(From_MTDS)'!AP366","v":2056},{"$f":"'Input_1_(From_MTDS)'!AQ366","v":2057},{"$f":"'Input_1_(From_MTDS)'!AR366","v":2058},{"$f":"'Input_1_(From_MTDS)'!AS366","v":2059},{"$f":"'Input_1_(From_MTDS)'!AT366","v":2060},{"$f":"'Input_1_(From_MTDS)'!AU366","v":2061},{"$f":"'Input_1_(From_MTDS)'!AV366","v":2062},{"$f":"'Input_1_(From_MTDS)'!AW366","v":2063},{"$f":"'Input_1_(From_MTDS)'!AX366","v":2064},{"$f":"'Input_1_(From_MTDS)'!AY366","v":2065},{"$f":"'Input_1_(From_MTDS)'!AZ366","v":2066},{"$f":"'Input_1_(From_MTDS)'!BA366","v":2067},{"$f":"'Input_1_(From_MTDS)'!BB366","v":2068},{"$f":"'Input_1_(From_MTDS)'!BC366","v":2069},{"$f":"'Input_1_(From_MTDS)'!BD366","v":2070},{"$f":"'Input_1_(From_MTDS)'!BE366","v":2071},{"$f":"'Input_1_(From_MTDS)'!BF366","v":2072},{"$f":"'Input_1_(From_MTDS)'!BG366","v":2073},{"$f":"'Input_1_(From_MTDS)'!BH366","v":2074},{"$f":"'Input_1_(From_MTDS)'!BI366","v":2075},{"$f":"'Input_1_(From_MTDS)'!BJ366","v":2076},{"$f":"'Input_1_(From_MTDS)'!BK366","v":2077},{"$f":"'Input_1_(From_MTDS)'!BL366","v":2078},{"$f":"'Input_1_(From_MTDS)'!BM366","v":2079},{"$f":"'Input_1_(From_MTDS)'!BN366","v":2080},{"$f":"'Input_1_(From_MTDS)'!BO366","v":2081},{"$f":"'Input_1_(From_MTDS)'!BP366","v":2082},{"$f":"'Input_1_(From_MTDS)'!BQ366","v":2083},{"$f":"'Input_1_(From_MTDS)'!BR366","v":2084}]
[null,null,{"$f":"Input_2!$G$18","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!C367","v":"ADF_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D367","v":"Fix"},{"$f":"IF('Input_1_(From_MTDS)'!E367=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F367","v":"USD_1"},{"$f":"IF('Input_1_(From_MTDS)'!G367=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H367","v":"Fix"},null,{"$f":"'Input_1_(From_MTDS)'!J367","v":0},{"$f":"'Input_1_(From_MTDS)'!K367","v":24.68578316895562},{"$f":"'Input_1_(From_MTDS)'!L367","v":36.463275022603213},{"$f":"'Input_1_(From_MTDS)'!M367","v":46.334098863009856},{"$f":"'Input_1_(From_MTDS)'!N367","v":57.540564907223811},{"$f":"'Input_1_(From_MTDS)'!O367","v":71.122963879410534},{"$f":"'Input_1_(From_MTDS)'!P367","v":74.200735229861607},{"$f":"'Input_1_(From_MTDS)'!Q367","v":77.403615305589739},{"$f":"'Input_1_(From_MTDS)'!R367","v":76.423902783659827},{"$f":"'Input_1_(From_MTDS)'!S367","v":75.553053900366919},{"$f":"'Input_1_(From_MTDS)'!T367","v":74.66688949279596},{"$f":"'Input_1_(From_MTDS)'!U367","v":73.765381249724555},{"$f":"'Input_1_(From_MTDS)'!V367","v":72.797619135653065},{"$f":"'Input_1_(From_MTDS)'!W367","v":71.547833560563248},{"$f":"'Input_1_(From_MTDS)'!X367","v":70.08847146859857},{"$f":"'Input_1_(From_MTDS)'!Y367","v":68.418852324130782},{"$f":"'Input_1_(From_MTDS)'!Z367","v":66.494387971336607},{"$f":"'Input_1_(From_MTDS)'!AA367","v":64.569923618542418},{"$f":"'Input_1_(From_MTDS)'!AB367","v":62.603991089989165},{"$f":"'Input_1_(From_MTDS)'!AC367","v":60.63808687265832},{"$f":"'Input_1_(From_MTDS)'!AD367","v":58.672182655327482},{"$f":"'Input_1_(From_MTDS)'!AE367","v":56.706278437996644},{"$f":"'Input_1_(From_MTDS)'!AF367","v":54.739415331186102},{"$f":"'Input_1_(From_MTDS)'!AG367","v":52.532002833694577},{"$f":"'Input_1_(From_MTDS)'!AH367","v":50.115013819328169},{"$f":"'Input_1_(From_MTDS)'!AI367","v":47.475200431300053},{"$f":"'Input_1_(From_MTDS)'!AJ367","v":44.58129457676727},{"$f":"'Input_1_(From_MTDS)'!AK367","v":41.687388722234488},{"$f":"'Input_1_(From_MTDS)'!AL367","v":38.793482867701705},{"$f":"'Input_1_(From_MTDS)'!AM367","v":35.952929273472051},{"$f":"'Input_1_(From_MTDS)'!AN367","v":33.184099755651751},{"$f":"'Input_1_(From_MTDS)'!AO367","v":30.464836336649331},{"$f":"'Input_1_(From_MTDS)'!AP367","v":27.740391393312763},{"$f":"'Input_1_(From_MTDS)'!AQ367","v":25.021719837899145},{"$f":"'Input_1_(From_MTDS)'!AR367","v":22.463891034606473},{"$f":"'Input_1_(From_MTDS)'!AS367","v":19.868132361104486},{"$f":"'Input_1_(From_MTDS)'!AT367","v":17.357178584438287},{"$f":"'Input_1_(From_MTDS)'!AU367","v":14.846224807772092},{"$f":"'Input_1_(From_MTDS)'!AV367","v":12.335612768581122},{"$f":"'Input_1_(From_MTDS)'!AW367","v":9.8250007293901511},{"$f":"'Input_1_(From_MTDS)'!AX367","v":7.3143886901991806},{"$f":"'Input_1_(From_MTDS)'!AY367","v":5.0968147796243581},{"$f":"'Input_1_(From_MTDS)'!AZ367","v":3.0222295186072516},{"$f":"'Input_1_(From_MTDS)'!BA367","v":1.5116793904702486},{"$f":"'Input_1_(From_MTDS)'!BB367","v":0.50818501010405792},{"$f":"'Input_1_(From_MTDS)'!BC367","v":7.7094731917066525E-8},{"$f":"'Input_1_(From_MTDS)'!BD367","v":7.7094731917066525E-8},{"$f":"'Input_1_(From_MTDS)'!BE367","v":7.7094731917066525E-8},{"$f":"'Input_1_(From_MTDS)'!BF367","v":7.7094731917066525E-8},{"$f":"'Input_1_(From_MTDS)'!BG367","v":7.7094731917066525E-8},{"$f":"'Input_1_(From_MTDS)'!BH367","v":7.7094731917066525E-8},{"$f":"'Input_1_(From_MTDS)'!BI367","v":1.3602834124304487E-14},{"$f":"'Input_1_(From_MTDS)'!BJ367","v":1.3602834124304487E-14},{"$f":"'Input_1_(From_MTDS)'!BK367","v":1.3602834124304487E-14},{"$f":"'Input_1_(From_MTDS)'!BL367","v":1.3602834124304487E-14},{"$f":"'Input_1_(From_MTDS)'!BM367","v":1.3602834124304487E-14},{"$f":"'Input_1_(From_MTDS)'!BN367","v":1.3602834124304487E-14},{"$f":"'Input_1_(From_MTDS)'!BO367","v":1.3602834124304487E-14},{"$f":"'Input_1_(From_MTDS)'!BP367","v":1.3602834124304487E-14},{"$f":"'Input_1_(From_MTDS)'!BQ367","v":1.3602834124304487E-14},{"$f":"'Input_1_(From_MTDS)'!BR367","v":1.3602834124304487E-14}]
[null,null,{"$f":"Input_2!$G$19","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!C368","v":"IDA/IFAD/EDF_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D368","v":"Fix"},{"$f":"IF('Input_1_(From_MTDS)'!E368=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F368","v":"USD_2"},{"$f":"IF('Input_1_(From_MTDS)'!G368=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H368","v":"Fix"},null,{"$f":"'Input_1_(From_MTDS)'!J368","v":0},{"$f":"'Input_1_(From_MTDS)'!K368","v":55.320320134783415},{"$f":"'Input_1_(From_MTDS)'!L368","v":84.080261018145222},{"$f":"'Input_1_(From_MTDS)'!M368","v":107.85899404504175},{"$f":"'Input_1_(From_MTDS)'!N368","v":135.59561692849849},{"$f":"'Input_1_(From_MTDS)'!O368","v":169.77037446523778},{"$f":"'Input_1_(From_MTDS)'!P368","v":175.56337944548406},{"$f":"'Input_1_(From_MTDS)'!Q368","v":181.48249136991967},{"$f":"'Input_1_(From_MTDS)'!R368","v":177.83097029220701},{"$f":"'Input_1_(From_MTDS)'!S368","v":174.17770753517024},{"$f":"'Input_1_(From_MTDS)'!T368","v":169.18063315755981},{"$f":"'Input_1_(From_MTDS)'!U368","v":163.1838336899084},{"$f":"'Input_1_(From_MTDS)'!V368","v":156.1219044469664},{"$f":"'Input_1_(From_MTDS)'!W368","v":147.86059661576402},{"$f":"'Input_1_(From_MTDS)'!X368","v":139.59798253575698},{"$f":"'Input_1_(From_MTDS)'!Y368","v":131.33362678060914},{"$f":"'Input_1_(From_MTDS)'!Z368","v":123.06752936502858},{"$f":"'Input_1_(From_MTDS)'!AA368","v":114.79969027310713},{"$f":"'Input_1_(From_MTDS)'!AB368","v":106.53010949906927},{"$f":"'Input_1_(From_MTDS)'!AC368","v":98.258787069815057},{"$f":"'Input_1_(From_MTDS)'!AD368","v":89.986593792689007},{"$f":"'Input_1_(From_MTDS)'!AE368","v":84.797222466911506},{"$f":"'Input_1_(From_MTDS)'!AF368","v":79.691886870395564},{"$f":"'Input_1_(From_MTDS)'!AG368","v":74.586551273879621},{"$f":"'Input_1_(From_MTDS)'!AH368","v":69.481215677363664},{"$f":"'Input_1_(From_MTDS)'!AI368","v":64.375880080847722},{"$f":"'Input_1_(From_MTDS)'!AJ368","v":59.122374678535195},{"$f":"'Input_1_(From_MTDS)'!AK368","v":54.04506970233426},{"$f":"'Input_1_(From_MTDS)'!AL368","v":49.003979785644141},{"$f":"'Input_1_(From_MTDS)'!AM368","v":43.962889868954015},{"$f":"'Input_1_(From_MTDS)'!AN368","v":39.033710133721222},{"$f":"'Input_1_(From_MTDS)'!AO368","v":34.421753355238799},{"$f":"'Input_1_(From_MTDS)'!AP368","v":29.80979657675638},{"$f":"'Input_1_(From_MTDS)'!AQ368","v":25.197839798273961},{"$f":"'Input_1_(From_MTDS)'!AR368","v":20.585883019791538},{"$f":"'Input_1_(From_MTDS)'!AS368","v":15.973926241309117},{"$f":"'Input_1_(From_MTDS)'!AT368","v":11.361969462826696},{"$f":"'Input_1_(From_MTDS)'!AU368","v":6.7500126843442745},{"$f":"'Input_1_(From_MTDS)'!AV368","v":3.4809966984335374},{"$f":"'Input_1_(From_MTDS)'!AW368","v":1.2099641262126843},{"$f":"'Input_1_(From_MTDS)'!AX368","v":2.9736641794297343E-15},{"$f":"'Input_1_(From_MTDS)'!AY368","v":2.9736641794297343E-15},{"$f":"'Input_1_(From_MTDS)'!AZ368","v":2.9736641794297343E-15},{"$f":"'Input_1_(From_MTDS)'!BA368","v":2.9736641794297343E-15},{"$f":"'Input_1_(From_MTDS)'!BB368","v":2.9736641794297343E-15},{"$f":"'Input_1_(From_MTDS)'!BC368","v":2.9736641794297343E-15},{"$f":"'Input_1_(From_MTDS)'!BD368","v":2.9736641794297343E-15},{"$f":"'Input_1_(From_MTDS)'!BE368","v":2.9736641794297343E-15},{"$f":"'Input_1_(From_MTDS)'!BF368","v":2.9736641794297343E-15},{"$f":"'Input_1_(From_MTDS)'!BG368","v":2.9736641794297343E-15},{"$f":"'Input_1_(From_MTDS)'!BH368","v":2.9736641794297343E-15},{"$f":"'Input_1_(From_MTDS)'!BI368","v":-3.4007085310761227E-14},{"$f":"'Input_1_(From_MTDS)'!BJ368","v":-3.4007085310761227E-14},{"$f":"'Input_1_(From_MTDS)'!BK368","v":-3.4007085310761227E-14},{"$f":"'Input_1_(From_MTDS)'!BL368","v":-3.4007085310761227E-14},{"$f":"'Input_1_(From_MTDS)'!BM368","v":-3.4007085310761227E-14},{"$f":"'Input_1_(From_MTDS)'!BN368","v":-3.4007085310761227E-14},{"$f":"'Input_1_(From_MTDS)'!BO368","v":-3.4007085310761227E-14},{"$f":"'Input_1_(From_MTDS)'!BP368","v":-3.4007085310761227E-14},{"$f":"'Input_1_(From_MTDS)'!BQ368","v":-3.4007085310761227E-14},{"$f":"'Input_1_(From_MTDS)'!BR368","v":-3.4007085310761227E-14}]
[null,null,{"$f":"Input_2!$G$20","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!C369","v":"IBRD/ADB/IDB_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D369","v":"Fix"},{"$f":"IF('Input_1_(From_MTDS)'!E369=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F369","v":"USD_3"},{"$f":"IF('Input_1_(From_MTDS)'!G369=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H369","v":"Fix"},null,{"$f":"'Input_1_(From_MTDS)'!J369","v":0},{"$f":"'Input_1_(From_MTDS)'!K369","v":29.736001397635274},{"$f":"'Input_1_(From_MTDS)'!L369","v":49.40679980728742},{"$f":"'Input_1_(From_MTDS)'!M369","v":78.129511056876453},{"$f":"'Input_1_(From_MTDS)'!N369","v":117.00937178623848},{"$f":"'Input_1_(From_MTDS)'!O369","v":164.63672811320421},{"$f":"'Input_1_(From_MTDS)'!P369","v":173.29704711992707},{"$f":"'Input_1_(From_MTDS)'!Q369","v":182.41234980292384},{"$f":"'Input_1_(From_MTDS)'!R369","v":179.50372118846664},{"$f":"'Input_1_(From_MTDS)'!S369","v":174.67397450265642},{"$f":"'Input_1_(From_MTDS)'!T369","v":167.80167105828048},{"$f":"'Input_1_(From_MTDS)'!U369","v":158.60018667094511},{"$f":"'Input_1_(From_MTDS)'!V369","v":149.39870228360974},{"$f":"'Input_1_(From_MTDS)'!W369","v":140.19721789627437},{"$f":"'Input_1_(From_MTDS)'!X369","v":130.995733508939},{"$f":"'Input_1_(From_MTDS)'!Y369","v":121.79424912160364},{"$f":"'Input_1_(From_MTDS)'!Z369","v":112.59276473426826},{"$f":"'Input_1_(From_MTDS)'!AA369","v":103.39128034693289},{"$f":"'Input_1_(From_MTDS)'!AB369","v":94.189795959597504},{"$f":"'Input_1_(From_MTDS)'!AC369","v":84.988311572262148},{"$f":"'Input_1_(From_MTDS)'!AD369","v":75.786827184926779},{"$f":"'Input_1_(From_MTDS)'!AE369","v":66.585342797591395},{"$f":"'Input_1_(From_MTDS)'!AF369","v":57.383858410256039},{"$f":"'Input_1_(From_MTDS)'!AG369","v":48.505841611677383},{"$f":"'Input_1_(From_MTDS)'!AH369","v":39.627824813098719},{"$f":"'Input_1_(From_MTDS)'!AI369","v":30.749808014520063},{"$f":"'Input_1_(From_MTDS)'!AJ369","v":21.871791215941403},{"$f":"'Input_1_(From_MTDS)'!AK369","v":12.993774417362738},{"$f":"'Input_1_(From_MTDS)'!AL369","v":6.7009186444845685},{"$f":"'Input_1_(From_MTDS)'!AM369","v":2.3291809429594261},{"$f":"'Input_1_(From_MTDS)'!AN369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!AO369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!AP369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!AQ369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!AR369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!AS369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!AT369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!AU369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!AV369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!AW369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!AX369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!AY369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!AZ369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!BA369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!BB369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!BC369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!BD369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!BE369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!BF369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!BG369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!BH369","v":1.4602243174145064E-14},{"$f":"'Input_1_(From_MTDS)'!BI369","v":1.2469264613945784E-14},{"$f":"'Input_1_(From_MTDS)'!BJ369","v":1.2469264613945784E-14},{"$f":"'Input_1_(From_MTDS)'!BK369","v":1.2469264613945784E-14},{"$f":"'Input_1_(From_MTDS)'!BL369","v":1.2469264613945784E-14},{"$f":"'Input_1_(From_MTDS)'!BM369","v":1.2469264613945784E-14},{"$f":"'Input_1_(From_MTDS)'!BN369","v":1.2469264613945784E-14},{"$f":"'Input_1_(From_MTDS)'!BO369","v":1.2469264613945784E-14},{"$f":"'Input_1_(From_MTDS)'!BP369","v":1.2469264613945784E-14},{"$f":"'Input_1_(From_MTDS)'!BQ369","v":1.2469264613945784E-14},{"$f":"'Input_1_(From_MTDS)'!BR369","v":1.2469264613945784E-14}]
[null,null,{"$f":"Input_2!$G$21","v":"Multilateral"},{"$f":"'Input_1_(From_MTDS)'!C370","v":"IBRD/ADB/IDB_Var"},{"$f":"'Input_1_(From_MTDS)'!D370","v":"Var"},{"$f":"IF('Input_1_(From_MTDS)'!E370=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F370","v":"USD_4"},{"$f":"IF('Input_1_(From_MTDS)'!G370=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H370","v":"Var"},null,{"$f":"'Input_1_(From_MTDS)'!J370","v":0},{"$f":"'Input_1_(From_MTDS)'!K370","v":12.555374738416486},{"$f":"'Input_1_(From_MTDS)'!L370","v":38.981788104088984},{"$f":"'Input_1_(From_MTDS)'!M370","v":74.455048444181301},{"$f":"'Input_1_(From_MTDS)'!N370","v":118.88288578320146},{"$f":"'Input_1_(From_MTDS)'!O370","v":182.53268741143557},{"$f":"'Input_1_(From_MTDS)'!P370","v":208.35409578368476},{"$f":"'Input_1_(From_MTDS)'!Q370","v":217.67898080415461},{"$f":"'Input_1_(From_MTDS)'!R370","v":213.03403551607059},{"$f":"'Input_1_(From_MTDS)'!S370","v":206.10261042888172},{"$f":"'Input_1_(From_MTDS)'!T370","v":196.74017142504351},{"$f":"'Input_1_(From_MTDS)'!U370","v":184.60558361163942},{"$f":"'Input_1_(From_MTDS)'!V370","v":173.96176668881733},{"$f":"'Input_1_(From_MTDS)'!W370","v":163.39531251363627},{"$f":"'Input_1_(From_MTDS)'!X370","v":152.82885833845521},{"$f":"'Input_1_(From_MTDS)'!Y370","v":142.26240416327411},{"$f":"'Input_1_(From_MTDS)'!Z370","v":131.69594998809305},{"$f":"'Input_1_(From_MTDS)'!AA370","v":121.12949581291195},{"$f":"'Input_1_(From_MTDS)'!AB370","v":110.56304163773086},{"$f":"'Input_1_(From_MTDS)'!AC370","v":99.996587462549797},{"$f":"'Input_1_(From_MTDS)'!AD370","v":89.430133287368704},{"$f":"'Input_1_(From_MTDS)'!AE370","v":78.86367911218764},{"$f":"'Input_1_(From_MTDS)'!AF370","v":68.297224937006561},{"$f":"'Input_1_(From_MTDS)'!AG370","v":57.730770761825482},{"$f":"'Input_1_(From_MTDS)'!AH370","v":47.164316586644411},{"$f":"'Input_1_(From_MTDS)'!AI370","v":36.597862411463332},{"$f":"'Input_1_(From_MTDS)'!AJ370","v":26.031408236282253},{"$f":"'Input_1_(From_MTDS)'!AK370","v":15.464954061101176},{"$f":"'Input_1_(From_MTDS)'!AL370","v":7.9753115357810866},{"$f":"'Input_1_(From_MTDS)'!AM370","v":2.772148809565889},{"$f":"'Input_1_(From_MTDS)'!AN370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AO370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AP370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AQ370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AR370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AS370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AT370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AU370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AV370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AW370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AX370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AY370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AZ370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BA370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BB370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BC370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BD370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BE370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BF370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BG370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BH370","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BI370","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BJ370","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BK370","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BL370","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BM370","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BN370","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BO370","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BP370","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BQ370","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BR370","v":1.4570557101690641E-14}]
[null,null,{"$f":"Input_2!$G$22","v":"Bilateral"},{"$f":"'Input_1_(From_MTDS)'!C371","v":"Bilateral_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D371","v":"Fix"},{"$f":"IF('Input_1_(From_MTDS)'!E371=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F371","v":"USD_5"},{"$f":"IF('Input_1_(From_MTDS)'!G371=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H371","v":"Fix"},null,{"$f":"'Input_1_(From_MTDS)'!J371","v":0},{"$f":"'Input_1_(From_MTDS)'!K371","v":86.022270133636752},{"$f":"'Input_1_(From_MTDS)'!L371","v":91.328809011057629},{"$f":"'Input_1_(From_MTDS)'!M371","v":92.041269513503522},{"$f":"'Input_1_(From_MTDS)'!N371","v":93.929212474205769},{"$f":"'Input_1_(From_MTDS)'!O371","v":98.686053021853482},{"$f":"'Input_1_(From_MTDS)'!P371","v":91.957341422270929},{"$f":"'Input_1_(From_MTDS)'!Q371","v":96.965762968490623},{"$f":"'Input_1_(From_MTDS)'!R371","v":95.083313547371944},{"$f":"'Input_1_(From_MTDS)'!S371","v":91.802037988998151},{"$f":"'Input_1_(From_MTDS)'!T371","v":87.033512988065766},{"$f":"'Input_1_(From_MTDS)'!U371","v":80.569151359269142},{"$f":"'Input_1_(From_MTDS)'!V371","v":74.104789730472547},{"$f":"'Input_1_(From_MTDS)'!W371","v":67.640428101675937},{"$f":"'Input_1_(From_MTDS)'!X371","v":61.17606647287932},{"$f":"'Input_1_(From_MTDS)'!Y371","v":54.711704844082718},{"$f":"'Input_1_(From_MTDS)'!Z371","v":48.247343215286101},{"$f":"'Input_1_(From_MTDS)'!AA371","v":41.782981586489491},{"$f":"'Input_1_(From_MTDS)'!AB371","v":35.318619957692881},{"$f":"'Input_1_(From_MTDS)'!AC371","v":28.854258328896272},{"$f":"'Input_1_(From_MTDS)'!AD371","v":22.389896700099662},{"$f":"'Input_1_(From_MTDS)'!AE371","v":15.925535071303051},{"$f":"'Input_1_(From_MTDS)'!AF371","v":9.4611734425064409},{"$f":"'Input_1_(From_MTDS)'!AG371","v":4.8791483893146665},{"$f":"'Input_1_(From_MTDS)'!AH371","v":1.6959494733780551},{"$f":"'Input_1_(From_MTDS)'!AI371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AJ371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AK371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AL371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AM371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AN371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AO371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AP371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AQ371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AR371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AS371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AT371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AU371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AV371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AW371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AX371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AY371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!AZ371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!BA371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!BB371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!BC371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!BD371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!BE371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!BF371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!BG371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!BH371","v":-1.3051607620227595E-14},{"$f":"'Input_1_(From_MTDS)'!BI371","v":-1.3051438340514049E-14},{"$f":"'Input_1_(From_MTDS)'!BJ371","v":-1.3051438340514049E-14},{"$f":"'Input_1_(From_MTDS)'!BK371","v":-1.3051438340514049E-14},{"$f":"'Input_1_(From_MTDS)'!BL371","v":-1.3051438340514049E-14},{"$f":"'Input_1_(From_MTDS)'!BM371","v":-1.3051438340514049E-14},{"$f":"'Input_1_(From_MTDS)'!BN371","v":-1.3051438340514049E-14},{"$f":"'Input_1_(From_MTDS)'!BO371","v":-1.3051438340514049E-14},{"$f":"'Input_1_(From_MTDS)'!BP371","v":-1.3051438340514049E-14},{"$f":"'Input_1_(From_MTDS)'!BQ371","v":-1.3051438340514049E-14},{"$f":"'Input_1_(From_MTDS)'!BR371","v":-1.3051438340514049E-14}]
[null,null,{"$f":"Input_2!$G$23","v":"FX Commercial Loan"},{"$f":"'Input_1_(From_MTDS)'!C372","v":"Commercial Bank_Var"},{"$f":"'Input_1_(From_MTDS)'!D372","v":"Var"},{"$f":"IF('Input_1_(From_MTDS)'!E372=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F372","v":"USD_6"},{"$f":"IF('Input_1_(From_MTDS)'!G372=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H372","v":"Var"},null,{"$f":"'Input_1_(From_MTDS)'!J372","v":0},{"$f":"'Input_1_(From_MTDS)'!K372","v":216.01199622483244},{"$f":"'Input_1_(From_MTDS)'!L372","v":247.44599199896129},{"$f":"'Input_1_(From_MTDS)'!M372","v":253.78513462568185},{"$f":"'Input_1_(From_MTDS)'!N372","v":266.518853221016},{"$f":"'Input_1_(From_MTDS)'!O372","v":271.92455969789984},{"$f":"'Input_1_(From_MTDS)'!P372","v":215.39093797937147},{"$f":"'Input_1_(From_MTDS)'!Q372","v":127.47044842035722},{"$f":"'Input_1_(From_MTDS)'!R372","v":49.512509030831666},{"$f":"'Input_1_(From_MTDS)'!S372","v":17.210116790127032},{"$f":"'Input_1_(From_MTDS)'!T372","v":0},{"$f":"'Input_1_(From_MTDS)'!U372","v":0},{"$f":"'Input_1_(From_MTDS)'!V372","v":0},{"$f":"'Input_1_(From_MTDS)'!W372","v":0},{"$f":"'Input_1_(From_MTDS)'!X372","v":0},{"$f":"'Input_1_(From_MTDS)'!Y372","v":0},{"$f":"'Input_1_(From_MTDS)'!Z372","v":0},{"$f":"'Input_1_(From_MTDS)'!AA372","v":0},{"$f":"'Input_1_(From_MTDS)'!AB372","v":0},{"$f":"'Input_1_(From_MTDS)'!AC372","v":0},{"$f":"'Input_1_(From_MTDS)'!AD372","v":0},{"$f":"'Input_1_(From_MTDS)'!AE372","v":0},{"$f":"'Input_1_(From_MTDS)'!AF372","v":0},{"$f":"'Input_1_(From_MTDS)'!AG372","v":0},{"$f":"'Input_1_(From_MTDS)'!AH372","v":0},{"$f":"'Input_1_(From_MTDS)'!AI372","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ372","v":0},{"$f":"'Input_1_(From_MTDS)'!AK372","v":0},{"$f":"'Input_1_(From_MTDS)'!AL372","v":0},{"$f":"'Input_1_(From_MTDS)'!AM372","v":0},{"$f":"'Input_1_(From_MTDS)'!AN372","v":0},{"$f":"'Input_1_(From_MTDS)'!AO372","v":0},{"$f":"'Input_1_(From_MTDS)'!AP372","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ372","v":0},{"$f":"'Input_1_(From_MTDS)'!AR372","v":0},{"$f":"'Input_1_(From_MTDS)'!AS372","v":0},{"$f":"'Input_1_(From_MTDS)'!AT372","v":0},{"$f":"'Input_1_(From_MTDS)'!AU372","v":0},{"$f":"'Input_1_(From_MTDS)'!AV372","v":0},{"$f":"'Input_1_(From_MTDS)'!AW372","v":0},{"$f":"'Input_1_(From_MTDS)'!AX372","v":0},{"$f":"'Input_1_(From_MTDS)'!AY372","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ372","v":0},{"$f":"'Input_1_(From_MTDS)'!BA372","v":0},{"$f":"'Input_1_(From_MTDS)'!BB372","v":0},{"$f":"'Input_1_(From_MTDS)'!BC372","v":0},{"$f":"'Input_1_(From_MTDS)'!BD372","v":0},{"$f":"'Input_1_(From_MTDS)'!BE372","v":0},{"$f":"'Input_1_(From_MTDS)'!BF372","v":0},{"$f":"'Input_1_(From_MTDS)'!BG372","v":0},{"$f":"'Input_1_(From_MTDS)'!BH372","v":0},{"$f":"'Input_1_(From_MTDS)'!BI372","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ372","v":0},{"$f":"'Input_1_(From_MTDS)'!BK372","v":0},{"$f":"'Input_1_(From_MTDS)'!BL372","v":0},{"$f":"'Input_1_(From_MTDS)'!BM372","v":0},{"$f":"'Input_1_(From_MTDS)'!BN372","v":0},{"$f":"'Input_1_(From_MTDS)'!BO372","v":0},{"$f":"'Input_1_(From_MTDS)'!BP372","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ372","v":0},{"$f":"'Input_1_(From_MTDS)'!BR372","v":0}]
[null,null,{"$f":"Input_2!$G$24","v":0},{"$f":"'Input_1_(From_MTDS)'!C373","v":0},{"$f":"'Input_1_(From_MTDS)'!D373","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E373=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F373","v":"USD_7"},{"$f":"IF('Input_1_(From_MTDS)'!G373=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H373","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J373","v":0},{"$f":"'Input_1_(From_MTDS)'!K373","v":0},{"$f":"'Input_1_(From_MTDS)'!L373","v":0},{"$f":"'Input_1_(From_MTDS)'!M373","v":0},{"$f":"'Input_1_(From_MTDS)'!N373","v":0},{"$f":"'Input_1_(From_MTDS)'!O373","v":0},{"$f":"'Input_1_(From_MTDS)'!P373","v":0},{"$f":"'Input_1_(From_MTDS)'!Q373","v":0},{"$f":"'Input_1_(From_MTDS)'!R373","v":0},{"$f":"'Input_1_(From_MTDS)'!S373","v":0},{"$f":"'Input_1_(From_MTDS)'!T373","v":0},{"$f":"'Input_1_(From_MTDS)'!U373","v":0},{"$f":"'Input_1_(From_MTDS)'!V373","v":0},{"$f":"'Input_1_(From_MTDS)'!W373","v":0},{"$f":"'Input_1_(From_MTDS)'!X373","v":0},{"$f":"'Input_1_(From_MTDS)'!Y373","v":0},{"$f":"'Input_1_(From_MTDS)'!Z373","v":0},{"$f":"'Input_1_(From_MTDS)'!AA373","v":0},{"$f":"'Input_1_(From_MTDS)'!AB373","v":0},{"$f":"'Input_1_(From_MTDS)'!AC373","v":0},{"$f":"'Input_1_(From_MTDS)'!AD373","v":0},{"$f":"'Input_1_(From_MTDS)'!AE373","v":0},{"$f":"'Input_1_(From_MTDS)'!AF373","v":0},{"$f":"'Input_1_(From_MTDS)'!AG373","v":0},{"$f":"'Input_1_(From_MTDS)'!AH373","v":0},{"$f":"'Input_1_(From_MTDS)'!AI373","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ373","v":0},{"$f":"'Input_1_(From_MTDS)'!AK373","v":0},{"$f":"'Input_1_(From_MTDS)'!AL373","v":0},{"$f":"'Input_1_(From_MTDS)'!AM373","v":0},{"$f":"'Input_1_(From_MTDS)'!AN373","v":0},{"$f":"'Input_1_(From_MTDS)'!AO373","v":0},{"$f":"'Input_1_(From_MTDS)'!AP373","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ373","v":0},{"$f":"'Input_1_(From_MTDS)'!AR373","v":0},{"$f":"'Input_1_(From_MTDS)'!AS373","v":0},{"$f":"'Input_1_(From_MTDS)'!AT373","v":0},{"$f":"'Input_1_(From_MTDS)'!AU373","v":0},{"$f":"'Input_1_(From_MTDS)'!AV373","v":0},{"$f":"'Input_1_(From_MTDS)'!AW373","v":0},{"$f":"'Input_1_(From_MTDS)'!AX373","v":0},{"$f":"'Input_1_(From_MTDS)'!AY373","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ373","v":0},{"$f":"'Input_1_(From_MTDS)'!BA373","v":0},{"$f":"'Input_1_(From_MTDS)'!BB373","v":0},{"$f":"'Input_1_(From_MTDS)'!BC373","v":0},{"$f":"'Input_1_(From_MTDS)'!BD373","v":0},{"$f":"'Input_1_(From_MTDS)'!BE373","v":0},{"$f":"'Input_1_(From_MTDS)'!BF373","v":0},{"$f":"'Input_1_(From_MTDS)'!BG373","v":0},{"$f":"'Input_1_(From_MTDS)'!BH373","v":0},{"$f":"'Input_1_(From_MTDS)'!BI373","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ373","v":0},{"$f":"'Input_1_(From_MTDS)'!BK373","v":0},{"$f":"'Input_1_(From_MTDS)'!BL373","v":0},{"$f":"'Input_1_(From_MTDS)'!BM373","v":0},{"$f":"'Input_1_(From_MTDS)'!BN373","v":0},{"$f":"'Input_1_(From_MTDS)'!BO373","v":0},{"$f":"'Input_1_(From_MTDS)'!BP373","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ373","v":0},{"$f":"'Input_1_(From_MTDS)'!BR373","v":0}]
[null,null,{"$f":"Input_2!$G$25","v":0},{"$f":"'Input_1_(From_MTDS)'!C374","v":0},{"$f":"'Input_1_(From_MTDS)'!D374","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E374=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F374","v":"USD_8"},{"$f":"IF('Input_1_(From_MTDS)'!G374=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H374","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J374","v":0},{"$f":"'Input_1_(From_MTDS)'!K374","v":0},{"$f":"'Input_1_(From_MTDS)'!L374","v":0},{"$f":"'Input_1_(From_MTDS)'!M374","v":0},{"$f":"'Input_1_(From_MTDS)'!N374","v":0},{"$f":"'Input_1_(From_MTDS)'!O374","v":0},{"$f":"'Input_1_(From_MTDS)'!P374","v":0},{"$f":"'Input_1_(From_MTDS)'!Q374","v":0},{"$f":"'Input_1_(From_MTDS)'!R374","v":0},{"$f":"'Input_1_(From_MTDS)'!S374","v":0},{"$f":"'Input_1_(From_MTDS)'!T374","v":0},{"$f":"'Input_1_(From_MTDS)'!U374","v":0},{"$f":"'Input_1_(From_MTDS)'!V374","v":0},{"$f":"'Input_1_(From_MTDS)'!W374","v":0},{"$f":"'Input_1_(From_MTDS)'!X374","v":0},{"$f":"'Input_1_(From_MTDS)'!Y374","v":0},{"$f":"'Input_1_(From_MTDS)'!Z374","v":0},{"$f":"'Input_1_(From_MTDS)'!AA374","v":0},{"$f":"'Input_1_(From_MTDS)'!AB374","v":0},{"$f":"'Input_1_(From_MTDS)'!AC374","v":0},{"$f":"'Input_1_(From_MTDS)'!AD374","v":0},{"$f":"'Input_1_(From_MTDS)'!AE374","v":0},{"$f":"'Input_1_(From_MTDS)'!AF374","v":0},{"$f":"'Input_1_(From_MTDS)'!AG374","v":0},{"$f":"'Input_1_(From_MTDS)'!AH374","v":0},{"$f":"'Input_1_(From_MTDS)'!AI374","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ374","v":0},{"$f":"'Input_1_(From_MTDS)'!AK374","v":0},{"$f":"'Input_1_(From_MTDS)'!AL374","v":0},{"$f":"'Input_1_(From_MTDS)'!AM374","v":0},{"$f":"'Input_1_(From_MTDS)'!AN374","v":0},{"$f":"'Input_1_(From_MTDS)'!AO374","v":0},{"$f":"'Input_1_(From_MTDS)'!AP374","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ374","v":0},{"$f":"'Input_1_(From_MTDS)'!AR374","v":0},{"$f":"'Input_1_(From_MTDS)'!AS374","v":0},{"$f":"'Input_1_(From_MTDS)'!AT374","v":0},{"$f":"'Input_1_(From_MTDS)'!AU374","v":0},{"$f":"'Input_1_(From_MTDS)'!AV374","v":0},{"$f":"'Input_1_(From_MTDS)'!AW374","v":0},{"$f":"'Input_1_(From_MTDS)'!AX374","v":0},{"$f":"'Input_1_(From_MTDS)'!AY374","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ374","v":0},{"$f":"'Input_1_(From_MTDS)'!BA374","v":0},{"$f":"'Input_1_(From_MTDS)'!BB374","v":0},{"$f":"'Input_1_(From_MTDS)'!BC374","v":0},{"$f":"'Input_1_(From_MTDS)'!BD374","v":0},{"$f":"'Input_1_(From_MTDS)'!BE374","v":0},{"$f":"'Input_1_(From_MTDS)'!BF374","v":0},{"$f":"'Input_1_(From_MTDS)'!BG374","v":0},{"$f":"'Input_1_(From_MTDS)'!BH374","v":0},{"$f":"'Input_1_(From_MTDS)'!BI374","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ374","v":0},{"$f":"'Input_1_(From_MTDS)'!BK374","v":0},{"$f":"'Input_1_(From_MTDS)'!BL374","v":0},{"$f":"'Input_1_(From_MTDS)'!BM374","v":0},{"$f":"'Input_1_(From_MTDS)'!BN374","v":0},{"$f":"'Input_1_(From_MTDS)'!BO374","v":0},{"$f":"'Input_1_(From_MTDS)'!BP374","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ374","v":0},{"$f":"'Input_1_(From_MTDS)'!BR374","v":0}]
[null,null,{"$f":"Input_2!$G$26","v":0},{"$f":"'Input_1_(From_MTDS)'!C375","v":0},{"$f":"'Input_1_(From_MTDS)'!D375","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E375=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F375","v":"USD_9"},{"$f":"IF('Input_1_(From_MTDS)'!G375=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H375","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J375","v":0},{"$f":"'Input_1_(From_MTDS)'!K375","v":0},{"$f":"'Input_1_(From_MTDS)'!L375","v":0},{"$f":"'Input_1_(From_MTDS)'!M375","v":0},{"$f":"'Input_1_(From_MTDS)'!N375","v":0},{"$f":"'Input_1_(From_MTDS)'!O375","v":0},{"$f":"'Input_1_(From_MTDS)'!P375","v":0},{"$f":"'Input_1_(From_MTDS)'!Q375","v":0},{"$f":"'Input_1_(From_MTDS)'!R375","v":0},{"$f":"'Input_1_(From_MTDS)'!S375","v":0},{"$f":"'Input_1_(From_MTDS)'!T375","v":0},{"$f":"'Input_1_(From_MTDS)'!U375","v":0},{"$f":"'Input_1_(From_MTDS)'!V375","v":0},{"$f":"'Input_1_(From_MTDS)'!W375","v":0},{"$f":"'Input_1_(From_MTDS)'!X375","v":0},{"$f":"'Input_1_(From_MTDS)'!Y375","v":0},{"$f":"'Input_1_(From_MTDS)'!Z375","v":0},{"$f":"'Input_1_(From_MTDS)'!AA375","v":0},{"$f":"'Input_1_(From_MTDS)'!AB375","v":0},{"$f":"'Input_1_(From_MTDS)'!AC375","v":0},{"$f":"'Input_1_(From_MTDS)'!AD375","v":0},{"$f":"'Input_1_(From_MTDS)'!AE375","v":0},{"$f":"'Input_1_(From_MTDS)'!AF375","v":0},{"$f":"'Input_1_(From_MTDS)'!AG375","v":0},{"$f":"'Input_1_(From_MTDS)'!AH375","v":0},{"$f":"'Input_1_(From_MTDS)'!AI375","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ375","v":0},{"$f":"'Input_1_(From_MTDS)'!AK375","v":0},{"$f":"'Input_1_(From_MTDS)'!AL375","v":0},{"$f":"'Input_1_(From_MTDS)'!AM375","v":0},{"$f":"'Input_1_(From_MTDS)'!AN375","v":0},{"$f":"'Input_1_(From_MTDS)'!AO375","v":0},{"$f":"'Input_1_(From_MTDS)'!AP375","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ375","v":0},{"$f":"'Input_1_(From_MTDS)'!AR375","v":0},{"$f":"'Input_1_(From_MTDS)'!AS375","v":0},{"$f":"'Input_1_(From_MTDS)'!AT375","v":0},{"$f":"'Input_1_(From_MTDS)'!AU375","v":0},{"$f":"'Input_1_(From_MTDS)'!AV375","v":0},{"$f":"'Input_1_(From_MTDS)'!AW375","v":0},{"$f":"'Input_1_(From_MTDS)'!AX375","v":0},{"$f":"'Input_1_(From_MTDS)'!AY375","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ375","v":0},{"$f":"'Input_1_(From_MTDS)'!BA375","v":0},{"$f":"'Input_1_(From_MTDS)'!BB375","v":0},{"$f":"'Input_1_(From_MTDS)'!BC375","v":0},{"$f":"'Input_1_(From_MTDS)'!BD375","v":0},{"$f":"'Input_1_(From_MTDS)'!BE375","v":0},{"$f":"'Input_1_(From_MTDS)'!BF375","v":0},{"$f":"'Input_1_(From_MTDS)'!BG375","v":0},{"$f":"'Input_1_(From_MTDS)'!BH375","v":0},{"$f":"'Input_1_(From_MTDS)'!BI375","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ375","v":0},{"$f":"'Input_1_(From_MTDS)'!BK375","v":0},{"$f":"'Input_1_(From_MTDS)'!BL375","v":0},{"$f":"'Input_1_(From_MTDS)'!BM375","v":0},{"$f":"'Input_1_(From_MTDS)'!BN375","v":0},{"$f":"'Input_1_(From_MTDS)'!BO375","v":0},{"$f":"'Input_1_(From_MTDS)'!BP375","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ375","v":0},{"$f":"'Input_1_(From_MTDS)'!BR375","v":0}]
[null,null,{"$f":"Input_2!$G$27","v":0},{"$f":"'Input_1_(From_MTDS)'!C376","v":0},{"$f":"'Input_1_(From_MTDS)'!D376","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E376=\"FX\",\"FX\",\"DX\")","v":"FX"},{"$f":"'Input_1_(From_MTDS)'!F376","v":"USD_10"},{"$f":"IF('Input_1_(From_MTDS)'!G376=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},{"$f":"'Input_1_(From_MTDS)'!H376","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J376","v":0},{"$f":"'Input_1_(From_MTDS)'!K376","v":0},{"$f":"'Input_1_(From_MTDS)'!L376","v":0},{"$f":"'Input_1_(From_MTDS)'!M376","v":0},{"$f":"'Input_1_(From_MTDS)'!N376","v":0},{"$f":"'Input_1_(From_MTDS)'!O376","v":0},{"$f":"'Input_1_(From_MTDS)'!P376","v":0},{"$f":"'Input_1_(From_MTDS)'!Q376","v":0},{"$f":"'Input_1_(From_MTDS)'!R376","v":0},{"$f":"'Input_1_(From_MTDS)'!S376","v":0},{"$f":"'Input_1_(From_MTDS)'!T376","v":0},{"$f":"'Input_1_(From_MTDS)'!U376","v":0},{"$f":"'Input_1_(From_MTDS)'!V376","v":0},{"$f":"'Input_1_(From_MTDS)'!W376","v":0},{"$f":"'Input_1_(From_MTDS)'!X376","v":0},{"$f":"'Input_1_(From_MTDS)'!Y376","v":0},{"$f":"'Input_1_(From_MTDS)'!Z376","v":0},{"$f":"'Input_1_(From_MTDS)'!AA376","v":0},{"$f":"'Input_1_(From_MTDS)'!AB376","v":0},{"$f":"'Input_1_(From_MTDS)'!AC376","v":0},{"$f":"'Input_1_(From_MTDS)'!AD376","v":0},{"$f":"'Input_1_(From_MTDS)'!AE376","v":0},{"$f":"'Input_1_(From_MTDS)'!AF376","v":0},{"$f":"'Input_1_(From_MTDS)'!AG376","v":0},{"$f":"'Input_1_(From_MTDS)'!AH376","v":0},{"$f":"'Input_1_(From_MTDS)'!AI376","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ376","v":0},{"$f":"'Input_1_(From_MTDS)'!AK376","v":0},{"$f":"'Input_1_(From_MTDS)'!AL376","v":0},{"$f":"'Input_1_(From_MTDS)'!AM376","v":0},{"$f":"'Input_1_(From_MTDS)'!AN376","v":0},{"$f":"'Input_1_(From_MTDS)'!AO376","v":0},{"$f":"'Input_1_(From_MTDS)'!AP376","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ376","v":0},{"$f":"'Input_1_(From_MTDS)'!AR376","v":0},{"$f":"'Input_1_(From_MTDS)'!AS376","v":0},{"$f":"'Input_1_(From_MTDS)'!AT376","v":0},{"$f":"'Input_1_(From_MTDS)'!AU376","v":0},{"$f":"'Input_1_(From_MTDS)'!AV376","v":0},{"$f":"'Input_1_(From_MTDS)'!AW376","v":0},{"$f":"'Input_1_(From_MTDS)'!AX376","v":0},{"$f":"'Input_1_(From_MTDS)'!AY376","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ376","v":0},{"$f":"'Input_1_(From_MTDS)'!BA376","v":0},{"$f":"'Input_1_(From_MTDS)'!BB376","v":0},{"$f":"'Input_1_(From_MTDS)'!BC376","v":0},{"$f":"'Input_1_(From_MTDS)'!BD376","v":0},{"$f":"'Input_1_(From_MTDS)'!BE376","v":0},{"$f":"'Input_1_(From_MTDS)'!BF376","v":0},{"$f":"'Input_1_(From_MTDS)'!BG376","v":0},{"$f":"'Input_1_(From_MTDS)'!BH376","v":0},{"$f":"'Input_1_(From_MTDS)'!BI376","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ376","v":0},{"$f":"'Input_1_(From_MTDS)'!BK376","v":0},{"$f":"'Input_1_(From_MTDS)'!BL376","v":0},{"$f":"'Input_1_(From_MTDS)'!BM376","v":0},{"$f":"'Input_1_(From_MTDS)'!BN376","v":0},{"$f":"'Input_1_(From_MTDS)'!BO376","v":0},{"$f":"'Input_1_(From_MTDS)'!BP376","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ376","v":0},{"$f":"'Input_1_(From_MTDS)'!BR376","v":0}]
[null,null,{"$f":"Input_2!$G$28","v":"T-bills"},{"$f":"'Input_1_(From_MTDS)'!C377","v":"T-Bills_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D377","v":"T-bills"},{"$f":"IF('Input_1_(From_MTDS)'!E377=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F377","v":"UTP_11"},{"$f":"IF('Input_1_(From_MTDS)'!G377=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H377","v":"T-bills"},null,{"$f":"'Input_1_(From_MTDS)'!J377","v":0},{"$f":"'Input_1_(From_MTDS)'!K377","v":498.06960800999997},{"$f":"'Input_1_(From_MTDS)'!L377","v":125.31964083553247},{"$f":"'Input_1_(From_MTDS)'!M377","v":105.48893137530278},{"$f":"'Input_1_(From_MTDS)'!N377","v":118.7851388775438},{"$f":"'Input_1_(From_MTDS)'!O377","v":144.88980582948383},{"$f":"'Input_1_(From_MTDS)'!P377","v":0},{"$f":"'Input_1_(From_MTDS)'!Q377","v":0},{"$f":"'Input_1_(From_MTDS)'!R377","v":0},{"$f":"'Input_1_(From_MTDS)'!S377","v":0},{"$f":"'Input_1_(From_MTDS)'!T377","v":0},{"$f":"'Input_1_(From_MTDS)'!U377","v":0},{"$f":"'Input_1_(From_MTDS)'!V377","v":0},{"$f":"'Input_1_(From_MTDS)'!W377","v":0},{"$f":"'Input_1_(From_MTDS)'!X377","v":0},{"$f":"'Input_1_(From_MTDS)'!Y377","v":0},{"$f":"'Input_1_(From_MTDS)'!Z377","v":0},{"$f":"'Input_1_(From_MTDS)'!AA377","v":0},{"$f":"'Input_1_(From_MTDS)'!AB377","v":0},{"$f":"'Input_1_(From_MTDS)'!AC377","v":0},{"$f":"'Input_1_(From_MTDS)'!AD377","v":0},{"$f":"'Input_1_(From_MTDS)'!AE377","v":0},{"$f":"'Input_1_(From_MTDS)'!AF377","v":0},{"$f":"'Input_1_(From_MTDS)'!AG377","v":0},{"$f":"'Input_1_(From_MTDS)'!AH377","v":0},{"$f":"'Input_1_(From_MTDS)'!AI377","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ377","v":0},{"$f":"'Input_1_(From_MTDS)'!AK377","v":0},{"$f":"'Input_1_(From_MTDS)'!AL377","v":0},{"$f":"'Input_1_(From_MTDS)'!AM377","v":0},{"$f":"'Input_1_(From_MTDS)'!AN377","v":0},{"$f":"'Input_1_(From_MTDS)'!AO377","v":0},{"$f":"'Input_1_(From_MTDS)'!AP377","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ377","v":0},{"$f":"'Input_1_(From_MTDS)'!AR377","v":0},{"$f":"'Input_1_(From_MTDS)'!AS377","v":0},{"$f":"'Input_1_(From_MTDS)'!AT377","v":0},{"$f":"'Input_1_(From_MTDS)'!AU377","v":0},{"$f":"'Input_1_(From_MTDS)'!AV377","v":0},{"$f":"'Input_1_(From_MTDS)'!AW377","v":0},{"$f":"'Input_1_(From_MTDS)'!AX377","v":0},{"$f":"'Input_1_(From_MTDS)'!AY377","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ377","v":0},{"$f":"'Input_1_(From_MTDS)'!BA377","v":0},{"$f":"'Input_1_(From_MTDS)'!BB377","v":0},{"$f":"'Input_1_(From_MTDS)'!BC377","v":0},{"$f":"'Input_1_(From_MTDS)'!BD377","v":0},{"$f":"'Input_1_(From_MTDS)'!BE377","v":0},{"$f":"'Input_1_(From_MTDS)'!BF377","v":0},{"$f":"'Input_1_(From_MTDS)'!BG377","v":0},{"$f":"'Input_1_(From_MTDS)'!BH377","v":0},{"$f":"'Input_1_(From_MTDS)'!BI377","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ377","v":0},{"$f":"'Input_1_(From_MTDS)'!BK377","v":0},{"$f":"'Input_1_(From_MTDS)'!BL377","v":0},{"$f":"'Input_1_(From_MTDS)'!BM377","v":0},{"$f":"'Input_1_(From_MTDS)'!BN377","v":0},{"$f":"'Input_1_(From_MTDS)'!BO377","v":0},{"$f":"'Input_1_(From_MTDS)'!BP377","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ377","v":0},{"$f":"'Input_1_(From_MTDS)'!BR377","v":0}]
[null,null,{"$f":"Input_2!$G$29","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!C378","v":"T-Bonds 3 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D378","v":"Fix"},{"$f":"IF('Input_1_(From_MTDS)'!E378=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F378","v":"UTP_12"},{"$f":"IF('Input_1_(From_MTDS)'!G378=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H378","v":"Fix"},null,{"$f":"'Input_1_(From_MTDS)'!J378","v":0},{"$f":"'Input_1_(From_MTDS)'!K378","v":31.44551186},{"$f":"'Input_1_(From_MTDS)'!L378","v":132.78223638193501},{"$f":"'Input_1_(From_MTDS)'!M378","v":198.68263734211709},{"$f":"'Input_1_(From_MTDS)'!N378","v":269.79494434545194},{"$f":"'Input_1_(From_MTDS)'!O378","v":276.4011251664823},{"$f":"'Input_1_(From_MTDS)'!P378","v":196.85031580630022},{"$f":"'Input_1_(From_MTDS)'!Q378","v":107.94290534296536},{"$f":"'Input_1_(From_MTDS)'!R378","v":0},{"$f":"'Input_1_(From_MTDS)'!S378","v":0},{"$f":"'Input_1_(From_MTDS)'!T378","v":0},{"$f":"'Input_1_(From_MTDS)'!U378","v":0},{"$f":"'Input_1_(From_MTDS)'!V378","v":0},{"$f":"'Input_1_(From_MTDS)'!W378","v":0},{"$f":"'Input_1_(From_MTDS)'!X378","v":0},{"$f":"'Input_1_(From_MTDS)'!Y378","v":0},{"$f":"'Input_1_(From_MTDS)'!Z378","v":0},{"$f":"'Input_1_(From_MTDS)'!AA378","v":0},{"$f":"'Input_1_(From_MTDS)'!AB378","v":0},{"$f":"'Input_1_(From_MTDS)'!AC378","v":0},{"$f":"'Input_1_(From_MTDS)'!AD378","v":0},{"$f":"'Input_1_(From_MTDS)'!AE378","v":0},{"$f":"'Input_1_(From_MTDS)'!AF378","v":0},{"$f":"'Input_1_(From_MTDS)'!AG378","v":0},{"$f":"'Input_1_(From_MTDS)'!AH378","v":0},{"$f":"'Input_1_(From_MTDS)'!AI378","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ378","v":0},{"$f":"'Input_1_(From_MTDS)'!AK378","v":0},{"$f":"'Input_1_(From_MTDS)'!AL378","v":0},{"$f":"'Input_1_(From_MTDS)'!AM378","v":0},{"$f":"'Input_1_(From_MTDS)'!AN378","v":0},{"$f":"'Input_1_(From_MTDS)'!AO378","v":0},{"$f":"'Input_1_(From_MTDS)'!AP378","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ378","v":0},{"$f":"'Input_1_(From_MTDS)'!AR378","v":0},{"$f":"'Input_1_(From_MTDS)'!AS378","v":0},{"$f":"'Input_1_(From_MTDS)'!AT378","v":0},{"$f":"'Input_1_(From_MTDS)'!AU378","v":0},{"$f":"'Input_1_(From_MTDS)'!AV378","v":0},{"$f":"'Input_1_(From_MTDS)'!AW378","v":0},{"$f":"'Input_1_(From_MTDS)'!AX378","v":0},{"$f":"'Input_1_(From_MTDS)'!AY378","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ378","v":0},{"$f":"'Input_1_(From_MTDS)'!BA378","v":0},{"$f":"'Input_1_(From_MTDS)'!BB378","v":0},{"$f":"'Input_1_(From_MTDS)'!BC378","v":0},{"$f":"'Input_1_(From_MTDS)'!BD378","v":0},{"$f":"'Input_1_(From_MTDS)'!BE378","v":0},{"$f":"'Input_1_(From_MTDS)'!BF378","v":0},{"$f":"'Input_1_(From_MTDS)'!BG378","v":0},{"$f":"'Input_1_(From_MTDS)'!BH378","v":0},{"$f":"'Input_1_(From_MTDS)'!BI378","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ378","v":0},{"$f":"'Input_1_(From_MTDS)'!BK378","v":0},{"$f":"'Input_1_(From_MTDS)'!BL378","v":0},{"$f":"'Input_1_(From_MTDS)'!BM378","v":0},{"$f":"'Input_1_(From_MTDS)'!BN378","v":0},{"$f":"'Input_1_(From_MTDS)'!BO378","v":0},{"$f":"'Input_1_(From_MTDS)'!BP378","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ378","v":0},{"$f":"'Input_1_(From_MTDS)'!BR378","v":0}]
[null,null,{"$f":"Input_2!$G$30","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!C379","v":"T-Bonds 5 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D379","v":"Fix"},{"$f":"IF('Input_1_(From_MTDS)'!E379=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F379","v":"UTP_13"},{"$f":"IF('Input_1_(From_MTDS)'!G379=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H379","v":"Fix"},null,{"$f":"'Input_1_(From_MTDS)'!J379","v":0},{"$f":"'Input_1_(From_MTDS)'!K379","v":767.36065235499984},{"$f":"'Input_1_(From_MTDS)'!L379","v":885.72780634464607},{"$f":"'Input_1_(From_MTDS)'!M379","v":980.68955012385391},{"$f":"'Input_1_(From_MTDS)'!N379","v":1089.5557670177332},{"$f":"'Input_1_(From_MTDS)'!O379","v":1222.1299393517108},{"$f":"'Input_1_(From_MTDS)'!P379","v":845.983972655711},{"$f":"'Input_1_(From_MTDS)'!Q379","v":727.61681866606477},{"$f":"'Input_1_(From_MTDS)'!R379","v":241.440389227857},{"$f":"'Input_1_(From_MTDS)'!S379","v":132.57417233397757},{"$f":"'Input_1_(From_MTDS)'!T379","v":0},{"$f":"'Input_1_(From_MTDS)'!U379","v":0},{"$f":"'Input_1_(From_MTDS)'!V379","v":0},{"$f":"'Input_1_(From_MTDS)'!W379","v":0},{"$f":"'Input_1_(From_MTDS)'!X379","v":0},{"$f":"'Input_1_(From_MTDS)'!Y379","v":0},{"$f":"'Input_1_(From_MTDS)'!Z379","v":0},{"$f":"'Input_1_(From_MTDS)'!AA379","v":0},{"$f":"'Input_1_(From_MTDS)'!AB379","v":0},{"$f":"'Input_1_(From_MTDS)'!AC379","v":0},{"$f":"'Input_1_(From_MTDS)'!AD379","v":0},{"$f":"'Input_1_(From_MTDS)'!AE379","v":0},{"$f":"'Input_1_(From_MTDS)'!AF379","v":0},{"$f":"'Input_1_(From_MTDS)'!AG379","v":0},{"$f":"'Input_1_(From_MTDS)'!AH379","v":0},{"$f":"'Input_1_(From_MTDS)'!AI379","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ379","v":0},{"$f":"'Input_1_(From_MTDS)'!AK379","v":0},{"$f":"'Input_1_(From_MTDS)'!AL379","v":0},{"$f":"'Input_1_(From_MTDS)'!AM379","v":0},{"$f":"'Input_1_(From_MTDS)'!AN379","v":0},{"$f":"'Input_1_(From_MTDS)'!AO379","v":0},{"$f":"'Input_1_(From_MTDS)'!AP379","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ379","v":0},{"$f":"'Input_1_(From_MTDS)'!AR379","v":0},{"$f":"'Input_1_(From_MTDS)'!AS379","v":0},{"$f":"'Input_1_(From_MTDS)'!AT379","v":0},{"$f":"'Input_1_(From_MTDS)'!AU379","v":0},{"$f":"'Input_1_(From_MTDS)'!AV379","v":0},{"$f":"'Input_1_(From_MTDS)'!AW379","v":0},{"$f":"'Input_1_(From_MTDS)'!AX379","v":0},{"$f":"'Input_1_(From_MTDS)'!AY379","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ379","v":0},{"$f":"'Input_1_(From_MTDS)'!BA379","v":0},{"$f":"'Input_1_(From_MTDS)'!BB379","v":0},{"$f":"'Input_1_(From_MTDS)'!BC379","v":0},{"$f":"'Input_1_(From_MTDS)'!BD379","v":0},{"$f":"'Input_1_(From_MTDS)'!BE379","v":0},{"$f":"'Input_1_(From_MTDS)'!BF379","v":0},{"$f":"'Input_1_(From_MTDS)'!BG379","v":0},{"$f":"'Input_1_(From_MTDS)'!BH379","v":0},{"$f":"'Input_1_(From_MTDS)'!BI379","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ379","v":0},{"$f":"'Input_1_(From_MTDS)'!BK379","v":0},{"$f":"'Input_1_(From_MTDS)'!BL379","v":0},{"$f":"'Input_1_(From_MTDS)'!BM379","v":0},{"$f":"'Input_1_(From_MTDS)'!BN379","v":0},{"$f":"'Input_1_(From_MTDS)'!BO379","v":0},{"$f":"'Input_1_(From_MTDS)'!BP379","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ379","v":0},{"$f":"'Input_1_(From_MTDS)'!BR379","v":0}]
[null,null,{"$f":"Input_2!$G$31","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!C380","v":"T-Bonds 10 YR_Fixed"},{"$f":"'Input_1_(From_MTDS)'!D380","v":"Fix"},{"$f":"IF('Input_1_(From_MTDS)'!E380=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F380","v":"UTP_14"},{"$f":"IF('Input_1_(From_MTDS)'!G380=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H380","v":"Fix"},null,{"$f":"'Input_1_(From_MTDS)'!J380","v":0},{"$f":"'Input_1_(From_MTDS)'!K380","v":97.630499999999998},{"$f":"'Input_1_(From_MTDS)'!L380","v":299.95209792669885},{"$f":"'Input_1_(From_MTDS)'!M380","v":457.31727333224319},{"$f":"'Input_1_(From_MTDS)'!N380","v":632.71284499460444},{"$f":"'Input_1_(From_MTDS)'!O380","v":842.80306344735573},{"$f":"'Input_1_(From_MTDS)'!P380","v":842.80306344735573},{"$f":"'Input_1_(From_MTDS)'!Q380","v":842.80306344735573},{"$f":"'Input_1_(From_MTDS)'!R380","v":842.80306344735573},{"$f":"'Input_1_(From_MTDS)'!S380","v":842.80306344735573},{"$f":"'Input_1_(From_MTDS)'!T380","v":842.80306344735573},{"$f":"'Input_1_(From_MTDS)'!U380","v":745.17256344735574},{"$f":"'Input_1_(From_MTDS)'!V380","v":542.85096552065693},{"$f":"'Input_1_(From_MTDS)'!W380","v":385.48579011511265},{"$f":"'Input_1_(From_MTDS)'!X380","v":210.09021845275134},{"$f":"'Input_1_(From_MTDS)'!Y380","v":0},{"$f":"'Input_1_(From_MTDS)'!Z380","v":0},{"$f":"'Input_1_(From_MTDS)'!AA380","v":0},{"$f":"'Input_1_(From_MTDS)'!AB380","v":0},{"$f":"'Input_1_(From_MTDS)'!AC380","v":0},{"$f":"'Input_1_(From_MTDS)'!AD380","v":0},{"$f":"'Input_1_(From_MTDS)'!AE380","v":0},{"$f":"'Input_1_(From_MTDS)'!AF380","v":0},{"$f":"'Input_1_(From_MTDS)'!AG380","v":0},{"$f":"'Input_1_(From_MTDS)'!AH380","v":0},{"$f":"'Input_1_(From_MTDS)'!AI380","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ380","v":0},{"$f":"'Input_1_(From_MTDS)'!AK380","v":0},{"$f":"'Input_1_(From_MTDS)'!AL380","v":0},{"$f":"'Input_1_(From_MTDS)'!AM380","v":0},{"$f":"'Input_1_(From_MTDS)'!AN380","v":0},{"$f":"'Input_1_(From_MTDS)'!AO380","v":0},{"$f":"'Input_1_(From_MTDS)'!AP380","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ380","v":0},{"$f":"'Input_1_(From_MTDS)'!AR380","v":0},{"$f":"'Input_1_(From_MTDS)'!AS380","v":0},{"$f":"'Input_1_(From_MTDS)'!AT380","v":0},{"$f":"'Input_1_(From_MTDS)'!AU380","v":0},{"$f":"'Input_1_(From_MTDS)'!AV380","v":0},{"$f":"'Input_1_(From_MTDS)'!AW380","v":0},{"$f":"'Input_1_(From_MTDS)'!AX380","v":0},{"$f":"'Input_1_(From_MTDS)'!AY380","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ380","v":0},{"$f":"'Input_1_(From_MTDS)'!BA380","v":0},{"$f":"'Input_1_(From_MTDS)'!BB380","v":0},{"$f":"'Input_1_(From_MTDS)'!BC380","v":0},{"$f":"'Input_1_(From_MTDS)'!BD380","v":0},{"$f":"'Input_1_(From_MTDS)'!BE380","v":0},{"$f":"'Input_1_(From_MTDS)'!BF380","v":0},{"$f":"'Input_1_(From_MTDS)'!BG380","v":0},{"$f":"'Input_1_(From_MTDS)'!BH380","v":0},{"$f":"'Input_1_(From_MTDS)'!BI380","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ380","v":0},{"$f":"'Input_1_(From_MTDS)'!BK380","v":0},{"$f":"'Input_1_(From_MTDS)'!BL380","v":0},{"$f":"'Input_1_(From_MTDS)'!BM380","v":0},{"$f":"'Input_1_(From_MTDS)'!BN380","v":0},{"$f":"'Input_1_(From_MTDS)'!BO380","v":0},{"$f":"'Input_1_(From_MTDS)'!BP380","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ380","v":0},{"$f":"'Input_1_(From_MTDS)'!BR380","v":0}]
[null,null,{"$f":"Input_2!$G$32","v":0},{"$f":"'Input_1_(From_MTDS)'!C381","v":0},{"$f":"'Input_1_(From_MTDS)'!D381","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E381=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F381","v":"UTP_15"},{"$f":"IF('Input_1_(From_MTDS)'!G381=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H381","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J381","v":0},{"$f":"'Input_1_(From_MTDS)'!K381","v":0},{"$f":"'Input_1_(From_MTDS)'!L381","v":0},{"$f":"'Input_1_(From_MTDS)'!M381","v":0},{"$f":"'Input_1_(From_MTDS)'!N381","v":0},{"$f":"'Input_1_(From_MTDS)'!O381","v":0},{"$f":"'Input_1_(From_MTDS)'!P381","v":0},{"$f":"'Input_1_(From_MTDS)'!Q381","v":0},{"$f":"'Input_1_(From_MTDS)'!R381","v":0},{"$f":"'Input_1_(From_MTDS)'!S381","v":0},{"$f":"'Input_1_(From_MTDS)'!T381","v":0},{"$f":"'Input_1_(From_MTDS)'!U381","v":0},{"$f":"'Input_1_(From_MTDS)'!V381","v":0},{"$f":"'Input_1_(From_MTDS)'!W381","v":0},{"$f":"'Input_1_(From_MTDS)'!X381","v":0},{"$f":"'Input_1_(From_MTDS)'!Y381","v":0},{"$f":"'Input_1_(From_MTDS)'!Z381","v":0},{"$f":"'Input_1_(From_MTDS)'!AA381","v":0},{"$f":"'Input_1_(From_MTDS)'!AB381","v":0},{"$f":"'Input_1_(From_MTDS)'!AC381","v":0},{"$f":"'Input_1_(From_MTDS)'!AD381","v":0},{"$f":"'Input_1_(From_MTDS)'!AE381","v":0},{"$f":"'Input_1_(From_MTDS)'!AF381","v":0},{"$f":"'Input_1_(From_MTDS)'!AG381","v":0},{"$f":"'Input_1_(From_MTDS)'!AH381","v":0},{"$f":"'Input_1_(From_MTDS)'!AI381","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ381","v":0},{"$f":"'Input_1_(From_MTDS)'!AK381","v":0},{"$f":"'Input_1_(From_MTDS)'!AL381","v":0},{"$f":"'Input_1_(From_MTDS)'!AM381","v":0},{"$f":"'Input_1_(From_MTDS)'!AN381","v":0},{"$f":"'Input_1_(From_MTDS)'!AO381","v":0},{"$f":"'Input_1_(From_MTDS)'!AP381","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ381","v":0},{"$f":"'Input_1_(From_MTDS)'!AR381","v":0},{"$f":"'Input_1_(From_MTDS)'!AS381","v":0},{"$f":"'Input_1_(From_MTDS)'!AT381","v":0},{"$f":"'Input_1_(From_MTDS)'!AU381","v":0},{"$f":"'Input_1_(From_MTDS)'!AV381","v":0},{"$f":"'Input_1_(From_MTDS)'!AW381","v":0},{"$f":"'Input_1_(From_MTDS)'!AX381","v":0},{"$f":"'Input_1_(From_MTDS)'!AY381","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ381","v":0},{"$f":"'Input_1_(From_MTDS)'!BA381","v":0},{"$f":"'Input_1_(From_MTDS)'!BB381","v":0},{"$f":"'Input_1_(From_MTDS)'!BC381","v":0},{"$f":"'Input_1_(From_MTDS)'!BD381","v":0},{"$f":"'Input_1_(From_MTDS)'!BE381","v":0},{"$f":"'Input_1_(From_MTDS)'!BF381","v":0},{"$f":"'Input_1_(From_MTDS)'!BG381","v":0},{"$f":"'Input_1_(From_MTDS)'!BH381","v":0},{"$f":"'Input_1_(From_MTDS)'!BI381","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ381","v":0},{"$f":"'Input_1_(From_MTDS)'!BK381","v":0},{"$f":"'Input_1_(From_MTDS)'!BL381","v":0},{"$f":"'Input_1_(From_MTDS)'!BM381","v":0},{"$f":"'Input_1_(From_MTDS)'!BN381","v":0},{"$f":"'Input_1_(From_MTDS)'!BO381","v":0},{"$f":"'Input_1_(From_MTDS)'!BP381","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ381","v":0},{"$f":"'Input_1_(From_MTDS)'!BR381","v":0}]
[null,null,{"$f":"Input_2!$G$33","v":0},{"$f":"'Input_1_(From_MTDS)'!C382","v":0},{"$f":"'Input_1_(From_MTDS)'!D382","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E382=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F382","v":"UTP_16"},{"$f":"IF('Input_1_(From_MTDS)'!G382=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H382","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J382","v":0},{"$f":"'Input_1_(From_MTDS)'!K382","v":0},{"$f":"'Input_1_(From_MTDS)'!L382","v":0},{"$f":"'Input_1_(From_MTDS)'!M382","v":0},{"$f":"'Input_1_(From_MTDS)'!N382","v":0},{"$f":"'Input_1_(From_MTDS)'!O382","v":0},{"$f":"'Input_1_(From_MTDS)'!P382","v":0},{"$f":"'Input_1_(From_MTDS)'!Q382","v":0},{"$f":"'Input_1_(From_MTDS)'!R382","v":0},{"$f":"'Input_1_(From_MTDS)'!S382","v":0},{"$f":"'Input_1_(From_MTDS)'!T382","v":0},{"$f":"'Input_1_(From_MTDS)'!U382","v":0},{"$f":"'Input_1_(From_MTDS)'!V382","v":0},{"$f":"'Input_1_(From_MTDS)'!W382","v":0},{"$f":"'Input_1_(From_MTDS)'!X382","v":0},{"$f":"'Input_1_(From_MTDS)'!Y382","v":0},{"$f":"'Input_1_(From_MTDS)'!Z382","v":0},{"$f":"'Input_1_(From_MTDS)'!AA382","v":0},{"$f":"'Input_1_(From_MTDS)'!AB382","v":0},{"$f":"'Input_1_(From_MTDS)'!AC382","v":0},{"$f":"'Input_1_(From_MTDS)'!AD382","v":0},{"$f":"'Input_1_(From_MTDS)'!AE382","v":0},{"$f":"'Input_1_(From_MTDS)'!AF382","v":0},{"$f":"'Input_1_(From_MTDS)'!AG382","v":0},{"$f":"'Input_1_(From_MTDS)'!AH382","v":0},{"$f":"'Input_1_(From_MTDS)'!AI382","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ382","v":0},{"$f":"'Input_1_(From_MTDS)'!AK382","v":0},{"$f":"'Input_1_(From_MTDS)'!AL382","v":0},{"$f":"'Input_1_(From_MTDS)'!AM382","v":0},{"$f":"'Input_1_(From_MTDS)'!AN382","v":0},{"$f":"'Input_1_(From_MTDS)'!AO382","v":0},{"$f":"'Input_1_(From_MTDS)'!AP382","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ382","v":0},{"$f":"'Input_1_(From_MTDS)'!AR382","v":0},{"$f":"'Input_1_(From_MTDS)'!AS382","v":0},{"$f":"'Input_1_(From_MTDS)'!AT382","v":0},{"$f":"'Input_1_(From_MTDS)'!AU382","v":0},{"$f":"'Input_1_(From_MTDS)'!AV382","v":0},{"$f":"'Input_1_(From_MTDS)'!AW382","v":0},{"$f":"'Input_1_(From_MTDS)'!AX382","v":0},{"$f":"'Input_1_(From_MTDS)'!AY382","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ382","v":0},{"$f":"'Input_1_(From_MTDS)'!BA382","v":0},{"$f":"'Input_1_(From_MTDS)'!BB382","v":0},{"$f":"'Input_1_(From_MTDS)'!BC382","v":0},{"$f":"'Input_1_(From_MTDS)'!BD382","v":0},{"$f":"'Input_1_(From_MTDS)'!BE382","v":0},{"$f":"'Input_1_(From_MTDS)'!BF382","v":0},{"$f":"'Input_1_(From_MTDS)'!BG382","v":0},{"$f":"'Input_1_(From_MTDS)'!BH382","v":0},{"$f":"'Input_1_(From_MTDS)'!BI382","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ382","v":0},{"$f":"'Input_1_(From_MTDS)'!BK382","v":0},{"$f":"'Input_1_(From_MTDS)'!BL382","v":0},{"$f":"'Input_1_(From_MTDS)'!BM382","v":0},{"$f":"'Input_1_(From_MTDS)'!BN382","v":0},{"$f":"'Input_1_(From_MTDS)'!BO382","v":0},{"$f":"'Input_1_(From_MTDS)'!BP382","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ382","v":0},{"$f":"'Input_1_(From_MTDS)'!BR382","v":0}]
[null,null,{"$f":"Input_2!$G$34","v":0},{"$f":"'Input_1_(From_MTDS)'!C383","v":0},{"$f":"'Input_1_(From_MTDS)'!D383","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E383=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F383","v":"UTP_17"},{"$f":"IF('Input_1_(From_MTDS)'!G383=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H383","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J383","v":0},{"$f":"'Input_1_(From_MTDS)'!K383","v":0},{"$f":"'Input_1_(From_MTDS)'!L383","v":0},{"$f":"'Input_1_(From_MTDS)'!M383","v":0},{"$f":"'Input_1_(From_MTDS)'!N383","v":0},{"$f":"'Input_1_(From_MTDS)'!O383","v":0},{"$f":"'Input_1_(From_MTDS)'!P383","v":0},{"$f":"'Input_1_(From_MTDS)'!Q383","v":0},{"$f":"'Input_1_(From_MTDS)'!R383","v":0},{"$f":"'Input_1_(From_MTDS)'!S383","v":0},{"$f":"'Input_1_(From_MTDS)'!T383","v":0},{"$f":"'Input_1_(From_MTDS)'!U383","v":0},{"$f":"'Input_1_(From_MTDS)'!V383","v":0},{"$f":"'Input_1_(From_MTDS)'!W383","v":0},{"$f":"'Input_1_(From_MTDS)'!X383","v":0},{"$f":"'Input_1_(From_MTDS)'!Y383","v":0},{"$f":"'Input_1_(From_MTDS)'!Z383","v":0},{"$f":"'Input_1_(From_MTDS)'!AA383","v":0},{"$f":"'Input_1_(From_MTDS)'!AB383","v":0},{"$f":"'Input_1_(From_MTDS)'!AC383","v":0},{"$f":"'Input_1_(From_MTDS)'!AD383","v":0},{"$f":"'Input_1_(From_MTDS)'!AE383","v":0},{"$f":"'Input_1_(From_MTDS)'!AF383","v":0},{"$f":"'Input_1_(From_MTDS)'!AG383","v":0},{"$f":"'Input_1_(From_MTDS)'!AH383","v":0},{"$f":"'Input_1_(From_MTDS)'!AI383","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ383","v":0},{"$f":"'Input_1_(From_MTDS)'!AK383","v":0},{"$f":"'Input_1_(From_MTDS)'!AL383","v":0},{"$f":"'Input_1_(From_MTDS)'!AM383","v":0},{"$f":"'Input_1_(From_MTDS)'!AN383","v":0},{"$f":"'Input_1_(From_MTDS)'!AO383","v":0},{"$f":"'Input_1_(From_MTDS)'!AP383","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ383","v":0},{"$f":"'Input_1_(From_MTDS)'!AR383","v":0},{"$f":"'Input_1_(From_MTDS)'!AS383","v":0},{"$f":"'Input_1_(From_MTDS)'!AT383","v":0},{"$f":"'Input_1_(From_MTDS)'!AU383","v":0},{"$f":"'Input_1_(From_MTDS)'!AV383","v":0},{"$f":"'Input_1_(From_MTDS)'!AW383","v":0},{"$f":"'Input_1_(From_MTDS)'!AX383","v":0},{"$f":"'Input_1_(From_MTDS)'!AY383","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ383","v":0},{"$f":"'Input_1_(From_MTDS)'!BA383","v":0},{"$f":"'Input_1_(From_MTDS)'!BB383","v":0},{"$f":"'Input_1_(From_MTDS)'!BC383","v":0},{"$f":"'Input_1_(From_MTDS)'!BD383","v":0},{"$f":"'Input_1_(From_MTDS)'!BE383","v":0},{"$f":"'Input_1_(From_MTDS)'!BF383","v":0},{"$f":"'Input_1_(From_MTDS)'!BG383","v":0},{"$f":"'Input_1_(From_MTDS)'!BH383","v":0},{"$f":"'Input_1_(From_MTDS)'!BI383","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ383","v":0},{"$f":"'Input_1_(From_MTDS)'!BK383","v":0},{"$f":"'Input_1_(From_MTDS)'!BL383","v":0},{"$f":"'Input_1_(From_MTDS)'!BM383","v":0},{"$f":"'Input_1_(From_MTDS)'!BN383","v":0},{"$f":"'Input_1_(From_MTDS)'!BO383","v":0},{"$f":"'Input_1_(From_MTDS)'!BP383","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ383","v":0},{"$f":"'Input_1_(From_MTDS)'!BR383","v":0}]
[null,null,{"$f":"Input_2!$G$35","v":0},{"$f":"'Input_1_(From_MTDS)'!C384","v":0},{"$f":"'Input_1_(From_MTDS)'!D384","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E384=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F384","v":"UTP_18"},{"$f":"IF('Input_1_(From_MTDS)'!G384=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H384","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J384","v":0},{"$f":"'Input_1_(From_MTDS)'!K384","v":0},{"$f":"'Input_1_(From_MTDS)'!L384","v":0},{"$f":"'Input_1_(From_MTDS)'!M384","v":0},{"$f":"'Input_1_(From_MTDS)'!N384","v":0},{"$f":"'Input_1_(From_MTDS)'!O384","v":0},{"$f":"'Input_1_(From_MTDS)'!P384","v":0},{"$f":"'Input_1_(From_MTDS)'!Q384","v":0},{"$f":"'Input_1_(From_MTDS)'!R384","v":0},{"$f":"'Input_1_(From_MTDS)'!S384","v":0},{"$f":"'Input_1_(From_MTDS)'!T384","v":0},{"$f":"'Input_1_(From_MTDS)'!U384","v":0},{"$f":"'Input_1_(From_MTDS)'!V384","v":0},{"$f":"'Input_1_(From_MTDS)'!W384","v":0},{"$f":"'Input_1_(From_MTDS)'!X384","v":0},{"$f":"'Input_1_(From_MTDS)'!Y384","v":0},{"$f":"'Input_1_(From_MTDS)'!Z384","v":0},{"$f":"'Input_1_(From_MTDS)'!AA384","v":0},{"$f":"'Input_1_(From_MTDS)'!AB384","v":0},{"$f":"'Input_1_(From_MTDS)'!AC384","v":0},{"$f":"'Input_1_(From_MTDS)'!AD384","v":0},{"$f":"'Input_1_(From_MTDS)'!AE384","v":0},{"$f":"'Input_1_(From_MTDS)'!AF384","v":0},{"$f":"'Input_1_(From_MTDS)'!AG384","v":0},{"$f":"'Input_1_(From_MTDS)'!AH384","v":0},{"$f":"'Input_1_(From_MTDS)'!AI384","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ384","v":0},{"$f":"'Input_1_(From_MTDS)'!AK384","v":0},{"$f":"'Input_1_(From_MTDS)'!AL384","v":0},{"$f":"'Input_1_(From_MTDS)'!AM384","v":0},{"$f":"'Input_1_(From_MTDS)'!AN384","v":0},{"$f":"'Input_1_(From_MTDS)'!AO384","v":0},{"$f":"'Input_1_(From_MTDS)'!AP384","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ384","v":0},{"$f":"'Input_1_(From_MTDS)'!AR384","v":0},{"$f":"'Input_1_(From_MTDS)'!AS384","v":0},{"$f":"'Input_1_(From_MTDS)'!AT384","v":0},{"$f":"'Input_1_(From_MTDS)'!AU384","v":0},{"$f":"'Input_1_(From_MTDS)'!AV384","v":0},{"$f":"'Input_1_(From_MTDS)'!AW384","v":0},{"$f":"'Input_1_(From_MTDS)'!AX384","v":0},{"$f":"'Input_1_(From_MTDS)'!AY384","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ384","v":0},{"$f":"'Input_1_(From_MTDS)'!BA384","v":0},{"$f":"'Input_1_(From_MTDS)'!BB384","v":0},{"$f":"'Input_1_(From_MTDS)'!BC384","v":0},{"$f":"'Input_1_(From_MTDS)'!BD384","v":0},{"$f":"'Input_1_(From_MTDS)'!BE384","v":0},{"$f":"'Input_1_(From_MTDS)'!BF384","v":0},{"$f":"'Input_1_(From_MTDS)'!BG384","v":0},{"$f":"'Input_1_(From_MTDS)'!BH384","v":0},{"$f":"'Input_1_(From_MTDS)'!BI384","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ384","v":0},{"$f":"'Input_1_(From_MTDS)'!BK384","v":0},{"$f":"'Input_1_(From_MTDS)'!BL384","v":0},{"$f":"'Input_1_(From_MTDS)'!BM384","v":0},{"$f":"'Input_1_(From_MTDS)'!BN384","v":0},{"$f":"'Input_1_(From_MTDS)'!BO384","v":0},{"$f":"'Input_1_(From_MTDS)'!BP384","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ384","v":0},{"$f":"'Input_1_(From_MTDS)'!BR384","v":0}]
[null,null,{"$f":"Input_2!$G$36","v":0},{"$f":"'Input_1_(From_MTDS)'!C385","v":0},{"$f":"'Input_1_(From_MTDS)'!D385","v":0},{"$f":"IF('Input_1_(From_MTDS)'!E385=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F385","v":"UTP_19"},{"$f":"IF('Input_1_(From_MTDS)'!G385=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H385","v":0},null,{"$f":"'Input_1_(From_MTDS)'!J385","v":0},{"$f":"'Input_1_(From_MTDS)'!K385","v":0},{"$f":"'Input_1_(From_MTDS)'!L385","v":0},{"$f":"'Input_1_(From_MTDS)'!M385","v":0},{"$f":"'Input_1_(From_MTDS)'!N385","v":0},{"$f":"'Input_1_(From_MTDS)'!O385","v":0},{"$f":"'Input_1_(From_MTDS)'!P385","v":0},{"$f":"'Input_1_(From_MTDS)'!Q385","v":0},{"$f":"'Input_1_(From_MTDS)'!R385","v":0},{"$f":"'Input_1_(From_MTDS)'!S385","v":0},{"$f":"'Input_1_(From_MTDS)'!T385","v":0},{"$f":"'Input_1_(From_MTDS)'!U385","v":0},{"$f":"'Input_1_(From_MTDS)'!V385","v":0},{"$f":"'Input_1_(From_MTDS)'!W385","v":0},{"$f":"'Input_1_(From_MTDS)'!X385","v":0},{"$f":"'Input_1_(From_MTDS)'!Y385","v":0},{"$f":"'Input_1_(From_MTDS)'!Z385","v":0},{"$f":"'Input_1_(From_MTDS)'!AA385","v":0},{"$f":"'Input_1_(From_MTDS)'!AB385","v":0},{"$f":"'Input_1_(From_MTDS)'!AC385","v":0},{"$f":"'Input_1_(From_MTDS)'!AD385","v":0},{"$f":"'Input_1_(From_MTDS)'!AE385","v":0},{"$f":"'Input_1_(From_MTDS)'!AF385","v":0},{"$f":"'Input_1_(From_MTDS)'!AG385","v":0},{"$f":"'Input_1_(From_MTDS)'!AH385","v":0},{"$f":"'Input_1_(From_MTDS)'!AI385","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ385","v":0},{"$f":"'Input_1_(From_MTDS)'!AK385","v":0},{"$f":"'Input_1_(From_MTDS)'!AL385","v":0},{"$f":"'Input_1_(From_MTDS)'!AM385","v":0},{"$f":"'Input_1_(From_MTDS)'!AN385","v":0},{"$f":"'Input_1_(From_MTDS)'!AO385","v":0},{"$f":"'Input_1_(From_MTDS)'!AP385","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ385","v":0},{"$f":"'Input_1_(From_MTDS)'!AR385","v":0},{"$f":"'Input_1_(From_MTDS)'!AS385","v":0},{"$f":"'Input_1_(From_MTDS)'!AT385","v":0},{"$f":"'Input_1_(From_MTDS)'!AU385","v":0},{"$f":"'Input_1_(From_MTDS)'!AV385","v":0},{"$f":"'Input_1_(From_MTDS)'!AW385","v":0},{"$f":"'Input_1_(From_MTDS)'!AX385","v":0},{"$f":"'Input_1_(From_MTDS)'!AY385","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ385","v":0},{"$f":"'Input_1_(From_MTDS)'!BA385","v":0},{"$f":"'Input_1_(From_MTDS)'!BB385","v":0},{"$f":"'Input_1_(From_MTDS)'!BC385","v":0},{"$f":"'Input_1_(From_MTDS)'!BD385","v":0},{"$f":"'Input_1_(From_MTDS)'!BE385","v":0},{"$f":"'Input_1_(From_MTDS)'!BF385","v":0},{"$f":"'Input_1_(From_MTDS)'!BG385","v":0},{"$f":"'Input_1_(From_MTDS)'!BH385","v":0},{"$f":"'Input_1_(From_MTDS)'!BI385","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ385","v":0},{"$f":"'Input_1_(From_MTDS)'!BK385","v":0},{"$f":"'Input_1_(From_MTDS)'!BL385","v":0},{"$f":"'Input_1_(From_MTDS)'!BM385","v":0},{"$f":"'Input_1_(From_MTDS)'!BN385","v":0},{"$f":"'Input_1_(From_MTDS)'!BO385","v":0},{"$f":"'Input_1_(From_MTDS)'!BP385","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ385","v":0},{"$f":"'Input_1_(From_MTDS)'!BR385","v":0}]
[null,null,{"$f":"Input_2!$G$37","v":"Bonds"},{"$f":"'Input_1_(From_MTDS)'!C386","v":"Indexed Instrument"},{"$f":"'Input_1_(From_MTDS)'!D386","v":"Var"},{"$f":"IF('Input_1_(From_MTDS)'!E386=\"FX\",\"FX\",\"DX\")","v":"DX"},{"$f":"'Input_1_(From_MTDS)'!F386","v":"IDX_20"},{"$f":"IF('Input_1_(From_MTDS)'!G386=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},{"$f":"'Input_1_(From_MTDS)'!H386","v":"Var"},null,{"$f":"'Input_1_(From_MTDS)'!J386","v":0},{"$f":"'Input_1_(From_MTDS)'!K386","v":0},{"$f":"'Input_1_(From_MTDS)'!L386","v":0},{"$f":"'Input_1_(From_MTDS)'!M386","v":0},{"$f":"'Input_1_(From_MTDS)'!N386","v":0},{"$f":"'Input_1_(From_MTDS)'!O386","v":0},{"$f":"'Input_1_(From_MTDS)'!P386","v":0},{"$f":"'Input_1_(From_MTDS)'!Q386","v":0},{"$f":"'Input_1_(From_MTDS)'!R386","v":0},{"$f":"'Input_1_(From_MTDS)'!S386","v":0},{"$f":"'Input_1_(From_MTDS)'!T386","v":0},{"$f":"'Input_1_(From_MTDS)'!U386","v":0},{"$f":"'Input_1_(From_MTDS)'!V386","v":0},{"$f":"'Input_1_(From_MTDS)'!W386","v":0},{"$f":"'Input_1_(From_MTDS)'!X386","v":0},{"$f":"'Input_1_(From_MTDS)'!Y386","v":0},{"$f":"'Input_1_(From_MTDS)'!Z386","v":0},{"$f":"'Input_1_(From_MTDS)'!AA386","v":0},{"$f":"'Input_1_(From_MTDS)'!AB386","v":0},{"$f":"'Input_1_(From_MTDS)'!AC386","v":0},{"$f":"'Input_1_(From_MTDS)'!AD386","v":0},{"$f":"'Input_1_(From_MTDS)'!AE386","v":0},{"$f":"'Input_1_(From_MTDS)'!AF386","v":0},{"$f":"'Input_1_(From_MTDS)'!AG386","v":0},{"$f":"'Input_1_(From_MTDS)'!AH386","v":0},{"$f":"'Input_1_(From_MTDS)'!AI386","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ386","v":0},{"$f":"'Input_1_(From_MTDS)'!AK386","v":0},{"$f":"'Input_1_(From_MTDS)'!AL386","v":0},{"$f":"'Input_1_(From_MTDS)'!AM386","v":0},{"$f":"'Input_1_(From_MTDS)'!AN386","v":0},{"$f":"'Input_1_(From_MTDS)'!AO386","v":0},{"$f":"'Input_1_(From_MTDS)'!AP386","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ386","v":0},{"$f":"'Input_1_(From_MTDS)'!AR386","v":0},{"$f":"'Input_1_(From_MTDS)'!AS386","v":0},{"$f":"'Input_1_(From_MTDS)'!AT386","v":0},{"$f":"'Input_1_(From_MTDS)'!AU386","v":0},{"$f":"'Input_1_(From_MTDS)'!AV386","v":0},{"$f":"'Input_1_(From_MTDS)'!AW386","v":0},{"$f":"'Input_1_(From_MTDS)'!AX386","v":0},{"$f":"'Input_1_(From_MTDS)'!AY386","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ386","v":0},{"$f":"'Input_1_(From_MTDS)'!BA386","v":0},{"$f":"'Input_1_(From_MTDS)'!BB386","v":0},{"$f":"'Input_1_(From_MTDS)'!BC386","v":0},{"$f":"'Input_1_(From_MTDS)'!BD386","v":0},{"$f":"'Input_1_(From_MTDS)'!BE386","v":0},{"$f":"'Input_1_(From_MTDS)'!BF386","v":0},{"$f":"'Input_1_(From_MTDS)'!BG386","v":0},{"$f":"'Input_1_(From_MTDS)'!BH386","v":0},{"$f":"'Input_1_(From_MTDS)'!BI386","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ386","v":0},{"$f":"'Input_1_(From_MTDS)'!BK386","v":0},{"$f":"'Input_1_(From_MTDS)'!BL386","v":0},{"$f":"'Input_1_(From_MTDS)'!BM386","v":0},{"$f":"'Input_1_(From_MTDS)'!BN386","v":0},{"$f":"'Input_1_(From_MTDS)'!BO386","v":0},{"$f":"'Input_1_(From_MTDS)'!BP386","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ386","v":0},{"$f":"'Input_1_(From_MTDS)'!BR386","v":0}]
[null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!F387","v":"Total"},null,null,null,{"$f":"'Input_1_(From_MTDS)'!J387","v":0},{"$f":"'Input_1_(From_MTDS)'!K387","v":1818.8380180232598},{"$f":"'Input_1_(From_MTDS)'!L387","v":1991.4887064509562},{"$f":"'Input_1_(From_MTDS)'!M387","v":2394.7824487218118},{"$f":"'Input_1_(From_MTDS)'!N387","v":2900.3252003357175},{"$f":"'Input_1_(From_MTDS)'!O387","v":3444.8973003840742},{"$f":"'Input_1_(From_MTDS)'!P387","v":2824.4008888899666},{"$f":"'Input_1_(From_MTDS)'!Q387","v":2561.7764361278214},{"$f":"'Input_1_(From_MTDS)'!R387","v":1875.6319050338204},{"$f":"'Input_1_(From_MTDS)'!S387","v":1714.8967369275338},{"$f":"'Input_1_(From_MTDS)'!T387","v":1538.2259415691015},{"$f":"'Input_1_(From_MTDS)'!U387","v":1405.8967000288424},{"$f":"'Input_1_(From_MTDS)'!V387","v":1169.2357478061761},{"$f":"'Input_1_(From_MTDS)'!W387","v":976.12717880302648},{"$f":"'Input_1_(From_MTDS)'!X387","v":764.77733077738048},{"$f":"'Input_1_(From_MTDS)'!Y387","v":518.52083723370038},{"$f":"'Input_1_(From_MTDS)'!Z387","v":482.09797527401258},{"$f":"'Input_1_(From_MTDS)'!AA387","v":445.67337163798385},{"$f":"'Input_1_(From_MTDS)'!AB387","v":409.2055581440797},{"$f":"'Input_1_(From_MTDS)'!AC387","v":372.73603130618159},{"$f":"'Input_1_(From_MTDS)'!AD387","v":336.26563362041162},{"$f":"'Input_1_(From_MTDS)'!AE387","v":302.87805788599024},{"$f":"'Input_1_(From_MTDS)'!AF387","v":269.57355899135069},{"$f":"'Input_1_(From_MTDS)'!AG387","v":238.23431487039176},{"$f":"'Input_1_(From_MTDS)'!AH387","v":208.08432036981301},{"$f":"'Input_1_(From_MTDS)'!AI387","v":179.19875093813116},{"$f":"'Input_1_(From_MTDS)'!AJ387","v":151.6068687075261},{"$f":"'Input_1_(From_MTDS)'!AK387","v":124.19118690303266},{"$f":"'Input_1_(From_MTDS)'!AL387","v":102.47369283361149},{"$f":"'Input_1_(From_MTDS)'!AM387","v":85.017148894951376},{"$f":"'Input_1_(From_MTDS)'!AN387","v":72.217809889372987},{"$f":"'Input_1_(From_MTDS)'!AO387","v":64.886589691888148},{"$f":"'Input_1_(From_MTDS)'!AP387","v":57.55018797006916},{"$f":"'Input_1_(From_MTDS)'!AQ387","v":50.219559636173116},{"$f":"'Input_1_(From_MTDS)'!AR387","v":43.049774054398029},{"$f":"'Input_1_(From_MTDS)'!AS387","v":35.842058602413616},{"$f":"'Input_1_(From_MTDS)'!AT387","v":28.719148047264998},{"$f":"'Input_1_(From_MTDS)'!AU387","v":21.59623749211638},{"$f":"'Input_1_(From_MTDS)'!AV387","v":15.816609467014676},{"$f":"'Input_1_(From_MTDS)'!AW387","v":11.034964855602851},{"$f":"'Input_1_(From_MTDS)'!AX387","v":7.3143886901991984},{"$f":"'Input_1_(From_MTDS)'!AY387","v":5.0968147796243759},{"$f":"'Input_1_(From_MTDS)'!AZ387","v":3.0222295186072712},{"$f":"'Input_1_(From_MTDS)'!BA387","v":1.5116793904702677},{"$f":"'Input_1_(From_MTDS)'!BB387","v":0.50818501010407713},{"$f":"'Input_1_(From_MTDS)'!BC387","v":7.7094751064505873E-8},{"$f":"'Input_1_(From_MTDS)'!BD387","v":7.7094751064505873E-8},{"$f":"'Input_1_(From_MTDS)'!BE387","v":7.7094751064505873E-8},{"$f":"'Input_1_(From_MTDS)'!BF387","v":7.7094751064505873E-8},{"$f":"'Input_1_(From_MTDS)'!BG387","v":7.7094751064505873E-8},{"$f":"'Input_1_(From_MTDS)'!BH387","v":7.7094751064505873E-8},{"$f":"'Input_1_(From_MTDS)'!BI387","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BJ387","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BK387","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BL387","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BM387","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BN387","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BO387","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BP387","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BQ387","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BR387","v":-6.4158678113343632E-15}]
[]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G389=\"External\",\"Foreign\",\"Domestic\")","v":"Foreign"},null,null,{"$f":"'Input_1_(From_MTDS)'!J389","v":0},{"$f":"'Input_1_(From_MTDS)'!K389","v":424.33174579825999},{"$f":"'Input_1_(From_MTDS)'!L389","v":547.70692496214383},{"$f":"'Input_1_(From_MTDS)'!M389","v":652.60405654829469},{"$f":"'Input_1_(From_MTDS)'!N389","v":789.47650510038409},{"$f":"'Input_1_(From_MTDS)'!O389","v":958.67336658904151},{"$f":"'Input_1_(From_MTDS)'!P389","v":938.76353698059984},{"$f":"'Input_1_(From_MTDS)'!Q389","v":883.41364867143557},{"$f":"'Input_1_(From_MTDS)'!R389","v":791.38845235860776},{"$f":"'Input_1_(From_MTDS)'!S389","v":739.51950114620035},{"$f":"'Input_1_(From_MTDS)'!T389","v":695.42287812174561},{"$f":"'Input_1_(From_MTDS)'!U389","v":660.72413658148662},{"$f":"'Input_1_(From_MTDS)'!V389","v":626.38478228551912},{"$f":"'Input_1_(From_MTDS)'!W389","v":590.64138868791383},{"$f":"'Input_1_(From_MTDS)'!X389","v":554.68711232462908},{"$f":"'Input_1_(From_MTDS)'!Y389","v":518.52083723370038},{"$f":"'Input_1_(From_MTDS)'!Z389","v":482.09797527401258},{"$f":"'Input_1_(From_MTDS)'!AA389","v":445.67337163798385},{"$f":"'Input_1_(From_MTDS)'!AB389","v":409.2055581440797},{"$f":"'Input_1_(From_MTDS)'!AC389","v":372.73603130618159},{"$f":"'Input_1_(From_MTDS)'!AD389","v":336.26563362041162},{"$f":"'Input_1_(From_MTDS)'!AE389","v":302.87805788599024},{"$f":"'Input_1_(From_MTDS)'!AF389","v":269.57355899135069},{"$f":"'Input_1_(From_MTDS)'!AG389","v":238.23431487039176},{"$f":"'Input_1_(From_MTDS)'!AH389","v":208.08432036981301},{"$f":"'Input_1_(From_MTDS)'!AI389","v":179.19875093813116},{"$f":"'Input_1_(From_MTDS)'!AJ389","v":151.6068687075261},{"$f":"'Input_1_(From_MTDS)'!AK389","v":124.19118690303266},{"$f":"'Input_1_(From_MTDS)'!AL389","v":102.47369283361149},{"$f":"'Input_1_(From_MTDS)'!AM389","v":85.017148894951376},{"$f":"'Input_1_(From_MTDS)'!AN389","v":72.217809889372987},{"$f":"'Input_1_(From_MTDS)'!AO389","v":64.886589691888148},{"$f":"'Input_1_(From_MTDS)'!AP389","v":57.55018797006916},{"$f":"'Input_1_(From_MTDS)'!AQ389","v":50.219559636173116},{"$f":"'Input_1_(From_MTDS)'!AR389","v":43.049774054398029},{"$f":"'Input_1_(From_MTDS)'!AS389","v":35.842058602413616},{"$f":"'Input_1_(From_MTDS)'!AT389","v":28.719148047264998},{"$f":"'Input_1_(From_MTDS)'!AU389","v":21.59623749211638},{"$f":"'Input_1_(From_MTDS)'!AV389","v":15.816609467014676},{"$f":"'Input_1_(From_MTDS)'!AW389","v":11.034964855602851},{"$f":"'Input_1_(From_MTDS)'!AX389","v":7.3143886901991984},{"$f":"'Input_1_(From_MTDS)'!AY389","v":5.0968147796243759},{"$f":"'Input_1_(From_MTDS)'!AZ389","v":3.0222295186072712},{"$f":"'Input_1_(From_MTDS)'!BA389","v":1.5116793904702677},{"$f":"'Input_1_(From_MTDS)'!BB389","v":0.50818501010407713},{"$f":"'Input_1_(From_MTDS)'!BC389","v":7.7094751064505873E-8},{"$f":"'Input_1_(From_MTDS)'!BD389","v":7.7094751064505873E-8},{"$f":"'Input_1_(From_MTDS)'!BE389","v":7.7094751064505873E-8},{"$f":"'Input_1_(From_MTDS)'!BF389","v":7.7094751064505873E-8},{"$f":"'Input_1_(From_MTDS)'!BG389","v":7.7094751064505873E-8},{"$f":"'Input_1_(From_MTDS)'!BH389","v":7.7094751064505873E-8},{"$f":"'Input_1_(From_MTDS)'!BI389","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BJ389","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BK389","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BL389","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BM389","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BN389","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BO389","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BP389","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BQ389","v":-6.4158678113343632E-15},{"$f":"'Input_1_(From_MTDS)'!BR389","v":-6.4158678113343632E-15}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G390=\"External\",\"Foreign\",\"Domestic\")","v":"Domestic"},null,null,{"$f":"'Input_1_(From_MTDS)'!J390","v":0},{"$f":"'Input_1_(From_MTDS)'!K390","v":1394.5062722249997},{"$f":"'Input_1_(From_MTDS)'!L390","v":1443.7817814888124},{"$f":"'Input_1_(From_MTDS)'!M390","v":1742.1783921735168},{"$f":"'Input_1_(From_MTDS)'!N390","v":2110.8486952353333},{"$f":"'Input_1_(From_MTDS)'!O390","v":2486.2239337950327},{"$f":"'Input_1_(From_MTDS)'!P390","v":1885.637351909367},{"$f":"'Input_1_(From_MTDS)'!Q390","v":1678.3627874563858},{"$f":"'Input_1_(From_MTDS)'!R390","v":1084.2434526752127},{"$f":"'Input_1_(From_MTDS)'!S390","v":975.3772357813333},{"$f":"'Input_1_(From_MTDS)'!T390","v":842.80306344735573},{"$f":"'Input_1_(From_MTDS)'!U390","v":745.17256344735574},{"$f":"'Input_1_(From_MTDS)'!V390","v":542.85096552065693},{"$f":"'Input_1_(From_MTDS)'!W390","v":385.48579011511265},{"$f":"'Input_1_(From_MTDS)'!X390","v":210.09021845275134},{"$f":"'Input_1_(From_MTDS)'!Y390","v":0},{"$f":"'Input_1_(From_MTDS)'!Z390","v":0},{"$f":"'Input_1_(From_MTDS)'!AA390","v":0},{"$f":"'Input_1_(From_MTDS)'!AB390","v":0},{"$f":"'Input_1_(From_MTDS)'!AC390","v":0},{"$f":"'Input_1_(From_MTDS)'!AD390","v":0},{"$f":"'Input_1_(From_MTDS)'!AE390","v":0},{"$f":"'Input_1_(From_MTDS)'!AF390","v":0},{"$f":"'Input_1_(From_MTDS)'!AG390","v":0},{"$f":"'Input_1_(From_MTDS)'!AH390","v":0},{"$f":"'Input_1_(From_MTDS)'!AI390","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ390","v":0},{"$f":"'Input_1_(From_MTDS)'!AK390","v":0},{"$f":"'Input_1_(From_MTDS)'!AL390","v":0},{"$f":"'Input_1_(From_MTDS)'!AM390","v":0},{"$f":"'Input_1_(From_MTDS)'!AN390","v":0},{"$f":"'Input_1_(From_MTDS)'!AO390","v":0},{"$f":"'Input_1_(From_MTDS)'!AP390","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ390","v":0},{"$f":"'Input_1_(From_MTDS)'!AR390","v":0},{"$f":"'Input_1_(From_MTDS)'!AS390","v":0},{"$f":"'Input_1_(From_MTDS)'!AT390","v":0},{"$f":"'Input_1_(From_MTDS)'!AU390","v":0},{"$f":"'Input_1_(From_MTDS)'!AV390","v":0},{"$f":"'Input_1_(From_MTDS)'!AW390","v":0},{"$f":"'Input_1_(From_MTDS)'!AX390","v":0},{"$f":"'Input_1_(From_MTDS)'!AY390","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ390","v":0},{"$f":"'Input_1_(From_MTDS)'!BA390","v":0},{"$f":"'Input_1_(From_MTDS)'!BB390","v":0},{"$f":"'Input_1_(From_MTDS)'!BC390","v":0},{"$f":"'Input_1_(From_MTDS)'!BD390","v":0},{"$f":"'Input_1_(From_MTDS)'!BE390","v":0},{"$f":"'Input_1_(From_MTDS)'!BF390","v":0},{"$f":"'Input_1_(From_MTDS)'!BG390","v":0},{"$f":"'Input_1_(From_MTDS)'!BH390","v":0},{"$f":"'Input_1_(From_MTDS)'!BI390","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ390","v":0},{"$f":"'Input_1_(From_MTDS)'!BK390","v":0},{"$f":"'Input_1_(From_MTDS)'!BL390","v":0},{"$f":"'Input_1_(From_MTDS)'!BM390","v":0},{"$f":"'Input_1_(From_MTDS)'!BN390","v":0},{"$f":"'Input_1_(From_MTDS)'!BO390","v":0},{"$f":"'Input_1_(From_MTDS)'!BP390","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ390","v":0},{"$f":"'Input_1_(From_MTDS)'!BR390","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G392","v":"Var"},null,null,{"$f":"'Input_1_(From_MTDS)'!J392","v":0},{"$f":"'Input_1_(From_MTDS)'!K392","v":228.56737096324892},{"$f":"'Input_1_(From_MTDS)'!L392","v":286.42778010305028},{"$f":"'Input_1_(From_MTDS)'!M392","v":328.24018306986318},{"$f":"'Input_1_(From_MTDS)'!N392","v":385.40173900421746},{"$f":"'Input_1_(From_MTDS)'!O392","v":454.45724710933541},{"$f":"'Input_1_(From_MTDS)'!P392","v":423.7450337630562},{"$f":"'Input_1_(From_MTDS)'!Q392","v":345.14942922451183},{"$f":"'Input_1_(From_MTDS)'!R392","v":262.54654454690228},{"$f":"'Input_1_(From_MTDS)'!S392","v":223.31272721900876},{"$f":"'Input_1_(From_MTDS)'!T392","v":196.74017142504351},{"$f":"'Input_1_(From_MTDS)'!U392","v":184.60558361163942},{"$f":"'Input_1_(From_MTDS)'!V392","v":173.96176668881733},{"$f":"'Input_1_(From_MTDS)'!W392","v":163.39531251363627},{"$f":"'Input_1_(From_MTDS)'!X392","v":152.82885833845521},{"$f":"'Input_1_(From_MTDS)'!Y392","v":142.26240416327411},{"$f":"'Input_1_(From_MTDS)'!Z392","v":131.69594998809305},{"$f":"'Input_1_(From_MTDS)'!AA392","v":121.12949581291195},{"$f":"'Input_1_(From_MTDS)'!AB392","v":110.56304163773086},{"$f":"'Input_1_(From_MTDS)'!AC392","v":99.996587462549797},{"$f":"'Input_1_(From_MTDS)'!AD392","v":89.430133287368704},{"$f":"'Input_1_(From_MTDS)'!AE392","v":78.86367911218764},{"$f":"'Input_1_(From_MTDS)'!AF392","v":68.297224937006561},{"$f":"'Input_1_(From_MTDS)'!AG392","v":57.730770761825482},{"$f":"'Input_1_(From_MTDS)'!AH392","v":47.164316586644411},{"$f":"'Input_1_(From_MTDS)'!AI392","v":36.597862411463332},{"$f":"'Input_1_(From_MTDS)'!AJ392","v":26.031408236282253},{"$f":"'Input_1_(From_MTDS)'!AK392","v":15.464954061101176},{"$f":"'Input_1_(From_MTDS)'!AL392","v":7.9753115357810866},{"$f":"'Input_1_(From_MTDS)'!AM392","v":2.772148809565889},{"$f":"'Input_1_(From_MTDS)'!AN392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AO392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AP392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AQ392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AR392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AS392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AT392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AU392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AV392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AW392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AX392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AY392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AZ392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BA392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BB392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BC392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BD392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BE392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BF392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BG392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BH392","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BI392","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BJ392","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BK392","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BL392","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BM392","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BN392","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BO392","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BP392","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BQ392","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BR392","v":1.4570557101690641E-14}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G393","v":"Fix"},null,null,{"$f":"'Input_1_(From_MTDS)'!J393","v":0},{"$f":"'Input_1_(From_MTDS)'!K393","v":1092.2010390500109},{"$f":"'Input_1_(From_MTDS)'!L393","v":1579.7412855123732},{"$f":"'Input_1_(From_MTDS)'!M393","v":1961.0533342766457},{"$f":"'Input_1_(From_MTDS)'!N393","v":2396.1383224539559},{"$f":"'Input_1_(From_MTDS)'!O393","v":2845.5502474452551},{"$f":"'Input_1_(From_MTDS)'!P393","v":2400.6558551269104},{"$f":"'Input_1_(From_MTDS)'!Q393","v":2216.6270069033098},{"$f":"'Input_1_(From_MTDS)'!R393","v":1613.0853604869183},{"$f":"'Input_1_(From_MTDS)'!S393","v":1491.5840097085249},{"$f":"'Input_1_(From_MTDS)'!T393","v":1341.4857701440578},{"$f":"'Input_1_(From_MTDS)'!U393","v":1221.2911164172028},{"$f":"'Input_1_(From_MTDS)'!V393","v":995.27398111735874},{"$f":"'Input_1_(From_MTDS)'!W393","v":812.73186628939015},{"$f":"'Input_1_(From_MTDS)'!X393","v":611.94847243892514},{"$f":"'Input_1_(From_MTDS)'!Y393","v":376.25843307042624},{"$f":"'Input_1_(From_MTDS)'!Z393","v":350.40202528591954},{"$f":"'Input_1_(From_MTDS)'!AA393","v":324.54387582507189},{"$f":"'Input_1_(From_MTDS)'!AB393","v":298.64251650634884},{"$f":"'Input_1_(From_MTDS)'!AC393","v":272.73944384363182},{"$f":"'Input_1_(From_MTDS)'!AD393","v":246.83550033304292},{"$f":"'Input_1_(From_MTDS)'!AE393","v":224.0143787738026},{"$f":"'Input_1_(From_MTDS)'!AF393","v":201.27633405434415},{"$f":"'Input_1_(From_MTDS)'!AG393","v":180.50354410856627},{"$f":"'Input_1_(From_MTDS)'!AH393","v":160.9200037831686},{"$f":"'Input_1_(From_MTDS)'!AI393","v":142.60088852666783},{"$f":"'Input_1_(From_MTDS)'!AJ393","v":125.57546047124384},{"$f":"'Input_1_(From_MTDS)'!AK393","v":108.72623284193148},{"$f":"'Input_1_(From_MTDS)'!AL393","v":94.498381297830406},{"$f":"'Input_1_(From_MTDS)'!AM393","v":82.245000085385485},{"$f":"'Input_1_(From_MTDS)'!AN393","v":72.217809889372973},{"$f":"'Input_1_(From_MTDS)'!AO393","v":64.886589691888133},{"$f":"'Input_1_(From_MTDS)'!AP393","v":57.550187970069146},{"$f":"'Input_1_(From_MTDS)'!AQ393","v":50.219559636173102},{"$f":"'Input_1_(From_MTDS)'!AR393","v":43.049774054398014},{"$f":"'Input_1_(From_MTDS)'!AS393","v":35.842058602413601},{"$f":"'Input_1_(From_MTDS)'!AT393","v":28.719148047264984},{"$f":"'Input_1_(From_MTDS)'!AU393","v":21.596237492116366},{"$f":"'Input_1_(From_MTDS)'!AV393","v":15.816609467014661},{"$f":"'Input_1_(From_MTDS)'!AW393","v":11.034964855602837},{"$f":"'Input_1_(From_MTDS)'!AX393","v":7.3143886901991841},{"$f":"'Input_1_(From_MTDS)'!AY393","v":5.0968147796243617},{"$f":"'Input_1_(From_MTDS)'!AZ393","v":3.0222295186072565},{"$f":"'Input_1_(From_MTDS)'!BA393","v":1.511679390470253},{"$f":"'Input_1_(From_MTDS)'!BB393","v":0.50818501010406247},{"$f":"'Input_1_(From_MTDS)'!BC393","v":7.7094736441366262E-8},{"$f":"'Input_1_(From_MTDS)'!BD393","v":7.7094736441366262E-8},{"$f":"'Input_1_(From_MTDS)'!BE393","v":7.7094736441366262E-8},{"$f":"'Input_1_(From_MTDS)'!BF393","v":7.7094736441366262E-8},{"$f":"'Input_1_(From_MTDS)'!BG393","v":7.7094736441366262E-8},{"$f":"'Input_1_(From_MTDS)'!BH393","v":7.7094736441366262E-8},{"$f":"'Input_1_(From_MTDS)'!BI393","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BJ393","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BK393","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BL393","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BM393","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BN393","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BO393","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BP393","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BQ393","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BR393","v":-2.0986424913025006E-14}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G394","v":"T-bills"},null,null,{"$f":"'Input_1_(From_MTDS)'!J394","v":0},{"$f":"'Input_1_(From_MTDS)'!K394","v":498.06960800999997},{"$f":"'Input_1_(From_MTDS)'!L394","v":125.31964083553247},{"$f":"'Input_1_(From_MTDS)'!M394","v":105.48893137530278},{"$f":"'Input_1_(From_MTDS)'!N394","v":118.7851388775438},{"$f":"'Input_1_(From_MTDS)'!O394","v":144.88980582948383},{"$f":"'Input_1_(From_MTDS)'!P394","v":0},{"$f":"'Input_1_(From_MTDS)'!Q394","v":0},{"$f":"'Input_1_(From_MTDS)'!R394","v":0},{"$f":"'Input_1_(From_MTDS)'!S394","v":0},{"$f":"'Input_1_(From_MTDS)'!T394","v":0},{"$f":"'Input_1_(From_MTDS)'!U394","v":0},{"$f":"'Input_1_(From_MTDS)'!V394","v":0},{"$f":"'Input_1_(From_MTDS)'!W394","v":0},{"$f":"'Input_1_(From_MTDS)'!X394","v":0},{"$f":"'Input_1_(From_MTDS)'!Y394","v":0},{"$f":"'Input_1_(From_MTDS)'!Z394","v":0},{"$f":"'Input_1_(From_MTDS)'!AA394","v":0},{"$f":"'Input_1_(From_MTDS)'!AB394","v":0},{"$f":"'Input_1_(From_MTDS)'!AC394","v":0},{"$f":"'Input_1_(From_MTDS)'!AD394","v":0},{"$f":"'Input_1_(From_MTDS)'!AE394","v":0},{"$f":"'Input_1_(From_MTDS)'!AF394","v":0},{"$f":"'Input_1_(From_MTDS)'!AG394","v":0},{"$f":"'Input_1_(From_MTDS)'!AH394","v":0},{"$f":"'Input_1_(From_MTDS)'!AI394","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ394","v":0},{"$f":"'Input_1_(From_MTDS)'!AK394","v":0},{"$f":"'Input_1_(From_MTDS)'!AL394","v":0},{"$f":"'Input_1_(From_MTDS)'!AM394","v":0},{"$f":"'Input_1_(From_MTDS)'!AN394","v":0},{"$f":"'Input_1_(From_MTDS)'!AO394","v":0},{"$f":"'Input_1_(From_MTDS)'!AP394","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ394","v":0},{"$f":"'Input_1_(From_MTDS)'!AR394","v":0},{"$f":"'Input_1_(From_MTDS)'!AS394","v":0},{"$f":"'Input_1_(From_MTDS)'!AT394","v":0},{"$f":"'Input_1_(From_MTDS)'!AU394","v":0},{"$f":"'Input_1_(From_MTDS)'!AV394","v":0},{"$f":"'Input_1_(From_MTDS)'!AW394","v":0},{"$f":"'Input_1_(From_MTDS)'!AX394","v":0},{"$f":"'Input_1_(From_MTDS)'!AY394","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ394","v":0},{"$f":"'Input_1_(From_MTDS)'!BA394","v":0},{"$f":"'Input_1_(From_MTDS)'!BB394","v":0},{"$f":"'Input_1_(From_MTDS)'!BC394","v":0},{"$f":"'Input_1_(From_MTDS)'!BD394","v":0},{"$f":"'Input_1_(From_MTDS)'!BE394","v":0},{"$f":"'Input_1_(From_MTDS)'!BF394","v":0},{"$f":"'Input_1_(From_MTDS)'!BG394","v":0},{"$f":"'Input_1_(From_MTDS)'!BH394","v":0},{"$f":"'Input_1_(From_MTDS)'!BI394","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ394","v":0},{"$f":"'Input_1_(From_MTDS)'!BK394","v":0},{"$f":"'Input_1_(From_MTDS)'!BL394","v":0},{"$f":"'Input_1_(From_MTDS)'!BM394","v":0},{"$f":"'Input_1_(From_MTDS)'!BN394","v":0},{"$f":"'Input_1_(From_MTDS)'!BO394","v":0},{"$f":"'Input_1_(From_MTDS)'!BP394","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ394","v":0},{"$f":"'Input_1_(From_MTDS)'!BR394","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G396=\"External Var\",\"Foreign Var\",\"Domestic Var\")","v":"Foreign Var"},null,null,{"$f":"'Input_1_(From_MTDS)'!J396","v":0},{"$f":"'Input_1_(From_MTDS)'!K396","v":228.56737096324892},{"$f":"'Input_1_(From_MTDS)'!L396","v":286.42778010305028},{"$f":"'Input_1_(From_MTDS)'!M396","v":328.24018306986318},{"$f":"'Input_1_(From_MTDS)'!N396","v":385.40173900421746},{"$f":"'Input_1_(From_MTDS)'!O396","v":454.45724710933541},{"$f":"'Input_1_(From_MTDS)'!P396","v":423.7450337630562},{"$f":"'Input_1_(From_MTDS)'!Q396","v":345.14942922451183},{"$f":"'Input_1_(From_MTDS)'!R396","v":262.54654454690228},{"$f":"'Input_1_(From_MTDS)'!S396","v":223.31272721900876},{"$f":"'Input_1_(From_MTDS)'!T396","v":196.74017142504351},{"$f":"'Input_1_(From_MTDS)'!U396","v":184.60558361163942},{"$f":"'Input_1_(From_MTDS)'!V396","v":173.96176668881733},{"$f":"'Input_1_(From_MTDS)'!W396","v":163.39531251363627},{"$f":"'Input_1_(From_MTDS)'!X396","v":152.82885833845521},{"$f":"'Input_1_(From_MTDS)'!Y396","v":142.26240416327411},{"$f":"'Input_1_(From_MTDS)'!Z396","v":131.69594998809305},{"$f":"'Input_1_(From_MTDS)'!AA396","v":121.12949581291195},{"$f":"'Input_1_(From_MTDS)'!AB396","v":110.56304163773086},{"$f":"'Input_1_(From_MTDS)'!AC396","v":99.996587462549797},{"$f":"'Input_1_(From_MTDS)'!AD396","v":89.430133287368704},{"$f":"'Input_1_(From_MTDS)'!AE396","v":78.86367911218764},{"$f":"'Input_1_(From_MTDS)'!AF396","v":68.297224937006561},{"$f":"'Input_1_(From_MTDS)'!AG396","v":57.730770761825482},{"$f":"'Input_1_(From_MTDS)'!AH396","v":47.164316586644411},{"$f":"'Input_1_(From_MTDS)'!AI396","v":36.597862411463332},{"$f":"'Input_1_(From_MTDS)'!AJ396","v":26.031408236282253},{"$f":"'Input_1_(From_MTDS)'!AK396","v":15.464954061101176},{"$f":"'Input_1_(From_MTDS)'!AL396","v":7.9753115357810866},{"$f":"'Input_1_(From_MTDS)'!AM396","v":2.772148809565889},{"$f":"'Input_1_(From_MTDS)'!AN396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AO396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AP396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AQ396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AR396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AS396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AT396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AU396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AV396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AW396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AX396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AY396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!AZ396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BA396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BB396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BC396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BD396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BE396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BF396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BG396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BH396","v":1.4623139612711147E-14},{"$f":"'Input_1_(From_MTDS)'!BI396","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BJ396","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BK396","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BL396","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BM396","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BN396","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BO396","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BP396","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BQ396","v":1.4570557101690641E-14},{"$f":"'Input_1_(From_MTDS)'!BR396","v":1.4570557101690641E-14}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G397=\"External Fix\",\"Foreign Fix\",\"Domestic Fix\")","v":"Foreign Fix"},null,null,{"$f":"'Input_1_(From_MTDS)'!J397","v":0},{"$f":"'Input_1_(From_MTDS)'!K397","v":195.76437483501107},{"$f":"'Input_1_(From_MTDS)'!L397","v":261.27914485909349},{"$f":"'Input_1_(From_MTDS)'!M397","v":324.36387347843157},{"$f":"'Input_1_(From_MTDS)'!N397","v":404.07476609616657},{"$f":"'Input_1_(From_MTDS)'!O397","v":504.21611947970598},{"$f":"'Input_1_(From_MTDS)'!P397","v":515.01850321754364},{"$f":"'Input_1_(From_MTDS)'!Q397","v":538.26421944692379},{"$f":"'Input_1_(From_MTDS)'!R397","v":528.84190781170548},{"$f":"'Input_1_(From_MTDS)'!S397","v":516.20677392719165},{"$f":"'Input_1_(From_MTDS)'!T397","v":498.68270669670198},{"$f":"'Input_1_(From_MTDS)'!U397","v":476.1185529698472},{"$f":"'Input_1_(From_MTDS)'!V397","v":452.42301559670176},{"$f":"'Input_1_(From_MTDS)'!W397","v":427.24607617427756},{"$f":"'Input_1_(From_MTDS)'!X397","v":401.85825398617385},{"$f":"'Input_1_(From_MTDS)'!Y397","v":376.25843307042624},{"$f":"'Input_1_(From_MTDS)'!Z397","v":350.40202528591954},{"$f":"'Input_1_(From_MTDS)'!AA397","v":324.54387582507189},{"$f":"'Input_1_(From_MTDS)'!AB397","v":298.64251650634884},{"$f":"'Input_1_(From_MTDS)'!AC397","v":272.73944384363182},{"$f":"'Input_1_(From_MTDS)'!AD397","v":246.83550033304292},{"$f":"'Input_1_(From_MTDS)'!AE397","v":224.0143787738026},{"$f":"'Input_1_(From_MTDS)'!AF397","v":201.27633405434415},{"$f":"'Input_1_(From_MTDS)'!AG397","v":180.50354410856627},{"$f":"'Input_1_(From_MTDS)'!AH397","v":160.9200037831686},{"$f":"'Input_1_(From_MTDS)'!AI397","v":142.60088852666783},{"$f":"'Input_1_(From_MTDS)'!AJ397","v":125.57546047124384},{"$f":"'Input_1_(From_MTDS)'!AK397","v":108.72623284193148},{"$f":"'Input_1_(From_MTDS)'!AL397","v":94.498381297830406},{"$f":"'Input_1_(From_MTDS)'!AM397","v":82.245000085385485},{"$f":"'Input_1_(From_MTDS)'!AN397","v":72.217809889372973},{"$f":"'Input_1_(From_MTDS)'!AO397","v":64.886589691888133},{"$f":"'Input_1_(From_MTDS)'!AP397","v":57.550187970069146},{"$f":"'Input_1_(From_MTDS)'!AQ397","v":50.219559636173102},{"$f":"'Input_1_(From_MTDS)'!AR397","v":43.049774054398014},{"$f":"'Input_1_(From_MTDS)'!AS397","v":35.842058602413601},{"$f":"'Input_1_(From_MTDS)'!AT397","v":28.719148047264984},{"$f":"'Input_1_(From_MTDS)'!AU397","v":21.596237492116366},{"$f":"'Input_1_(From_MTDS)'!AV397","v":15.816609467014661},{"$f":"'Input_1_(From_MTDS)'!AW397","v":11.034964855602837},{"$f":"'Input_1_(From_MTDS)'!AX397","v":7.3143886901991841},{"$f":"'Input_1_(From_MTDS)'!AY397","v":5.0968147796243617},{"$f":"'Input_1_(From_MTDS)'!AZ397","v":3.0222295186072565},{"$f":"'Input_1_(From_MTDS)'!BA397","v":1.511679390470253},{"$f":"'Input_1_(From_MTDS)'!BB397","v":0.50818501010406247},{"$f":"'Input_1_(From_MTDS)'!BC397","v":7.7094736441366262E-8},{"$f":"'Input_1_(From_MTDS)'!BD397","v":7.7094736441366262E-8},{"$f":"'Input_1_(From_MTDS)'!BE397","v":7.7094736441366262E-8},{"$f":"'Input_1_(From_MTDS)'!BF397","v":7.7094736441366262E-8},{"$f":"'Input_1_(From_MTDS)'!BG397","v":7.7094736441366262E-8},{"$f":"'Input_1_(From_MTDS)'!BH397","v":7.7094736441366262E-8},{"$f":"'Input_1_(From_MTDS)'!BI397","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BJ397","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BK397","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BL397","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BM397","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BN397","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BO397","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BP397","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BQ397","v":-2.0986424913025006E-14},{"$f":"'Input_1_(From_MTDS)'!BR397","v":-2.0986424913025006E-14}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G398=\"External T-bills\",\"Foreign T-bills\",\"Domestic T-bills\")","v":"Foreign T-bills"},null,null,{"$f":"'Input_1_(From_MTDS)'!J398","v":0},{"$f":"'Input_1_(From_MTDS)'!K398","v":0},{"$f":"'Input_1_(From_MTDS)'!L398","v":0},{"$f":"'Input_1_(From_MTDS)'!M398","v":0},{"$f":"'Input_1_(From_MTDS)'!N398","v":0},{"$f":"'Input_1_(From_MTDS)'!O398","v":0},{"$f":"'Input_1_(From_MTDS)'!P398","v":0},{"$f":"'Input_1_(From_MTDS)'!Q398","v":0},{"$f":"'Input_1_(From_MTDS)'!R398","v":0},{"$f":"'Input_1_(From_MTDS)'!S398","v":0},{"$f":"'Input_1_(From_MTDS)'!T398","v":0},{"$f":"'Input_1_(From_MTDS)'!U398","v":0},{"$f":"'Input_1_(From_MTDS)'!V398","v":0},{"$f":"'Input_1_(From_MTDS)'!W398","v":0},{"$f":"'Input_1_(From_MTDS)'!X398","v":0},{"$f":"'Input_1_(From_MTDS)'!Y398","v":0},{"$f":"'Input_1_(From_MTDS)'!Z398","v":0},{"$f":"'Input_1_(From_MTDS)'!AA398","v":0},{"$f":"'Input_1_(From_MTDS)'!AB398","v":0},{"$f":"'Input_1_(From_MTDS)'!AC398","v":0},{"$f":"'Input_1_(From_MTDS)'!AD398","v":0},{"$f":"'Input_1_(From_MTDS)'!AE398","v":0},{"$f":"'Input_1_(From_MTDS)'!AF398","v":0},{"$f":"'Input_1_(From_MTDS)'!AG398","v":0},{"$f":"'Input_1_(From_MTDS)'!AH398","v":0},{"$f":"'Input_1_(From_MTDS)'!AI398","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ398","v":0},{"$f":"'Input_1_(From_MTDS)'!AK398","v":0},{"$f":"'Input_1_(From_MTDS)'!AL398","v":0},{"$f":"'Input_1_(From_MTDS)'!AM398","v":0},{"$f":"'Input_1_(From_MTDS)'!AN398","v":0},{"$f":"'Input_1_(From_MTDS)'!AO398","v":0},{"$f":"'Input_1_(From_MTDS)'!AP398","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ398","v":0},{"$f":"'Input_1_(From_MTDS)'!AR398","v":0},{"$f":"'Input_1_(From_MTDS)'!AS398","v":0},{"$f":"'Input_1_(From_MTDS)'!AT398","v":0},{"$f":"'Input_1_(From_MTDS)'!AU398","v":0},{"$f":"'Input_1_(From_MTDS)'!AV398","v":0},{"$f":"'Input_1_(From_MTDS)'!AW398","v":0},{"$f":"'Input_1_(From_MTDS)'!AX398","v":0},{"$f":"'Input_1_(From_MTDS)'!AY398","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ398","v":0},{"$f":"'Input_1_(From_MTDS)'!BA398","v":0},{"$f":"'Input_1_(From_MTDS)'!BB398","v":0},{"$f":"'Input_1_(From_MTDS)'!BC398","v":0},{"$f":"'Input_1_(From_MTDS)'!BD398","v":0},{"$f":"'Input_1_(From_MTDS)'!BE398","v":0},{"$f":"'Input_1_(From_MTDS)'!BF398","v":0},{"$f":"'Input_1_(From_MTDS)'!BG398","v":0},{"$f":"'Input_1_(From_MTDS)'!BH398","v":0},{"$f":"'Input_1_(From_MTDS)'!BI398","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ398","v":0},{"$f":"'Input_1_(From_MTDS)'!BK398","v":0},{"$f":"'Input_1_(From_MTDS)'!BL398","v":0},{"$f":"'Input_1_(From_MTDS)'!BM398","v":0},{"$f":"'Input_1_(From_MTDS)'!BN398","v":0},{"$f":"'Input_1_(From_MTDS)'!BO398","v":0},{"$f":"'Input_1_(From_MTDS)'!BP398","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ398","v":0},{"$f":"'Input_1_(From_MTDS)'!BR398","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G400=\"External Var\",\"Foreign Var\",\"Domestic Var\")","v":"Domestic Var"},null,null,{"$f":"'Input_1_(From_MTDS)'!J400","v":0},{"$f":"'Input_1_(From_MTDS)'!K400","v":0},{"$f":"'Input_1_(From_MTDS)'!L400","v":0},{"$f":"'Input_1_(From_MTDS)'!M400","v":0},{"$f":"'Input_1_(From_MTDS)'!N400","v":0},{"$f":"'Input_1_(From_MTDS)'!O400","v":0},{"$f":"'Input_1_(From_MTDS)'!P400","v":0},{"$f":"'Input_1_(From_MTDS)'!Q400","v":0},{"$f":"'Input_1_(From_MTDS)'!R400","v":0},{"$f":"'Input_1_(From_MTDS)'!S400","v":0},{"$f":"'Input_1_(From_MTDS)'!T400","v":0},{"$f":"'Input_1_(From_MTDS)'!U400","v":0},{"$f":"'Input_1_(From_MTDS)'!V400","v":0},{"$f":"'Input_1_(From_MTDS)'!W400","v":0},{"$f":"'Input_1_(From_MTDS)'!X400","v":0},{"$f":"'Input_1_(From_MTDS)'!Y400","v":0},{"$f":"'Input_1_(From_MTDS)'!Z400","v":0},{"$f":"'Input_1_(From_MTDS)'!AA400","v":0},{"$f":"'Input_1_(From_MTDS)'!AB400","v":0},{"$f":"'Input_1_(From_MTDS)'!AC400","v":0},{"$f":"'Input_1_(From_MTDS)'!AD400","v":0},{"$f":"'Input_1_(From_MTDS)'!AE400","v":0},{"$f":"'Input_1_(From_MTDS)'!AF400","v":0},{"$f":"'Input_1_(From_MTDS)'!AG400","v":0},{"$f":"'Input_1_(From_MTDS)'!AH400","v":0},{"$f":"'Input_1_(From_MTDS)'!AI400","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ400","v":0},{"$f":"'Input_1_(From_MTDS)'!AK400","v":0},{"$f":"'Input_1_(From_MTDS)'!AL400","v":0},{"$f":"'Input_1_(From_MTDS)'!AM400","v":0},{"$f":"'Input_1_(From_MTDS)'!AN400","v":0},{"$f":"'Input_1_(From_MTDS)'!AO400","v":0},{"$f":"'Input_1_(From_MTDS)'!AP400","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ400","v":0},{"$f":"'Input_1_(From_MTDS)'!AR400","v":0},{"$f":"'Input_1_(From_MTDS)'!AS400","v":0},{"$f":"'Input_1_(From_MTDS)'!AT400","v":0},{"$f":"'Input_1_(From_MTDS)'!AU400","v":0},{"$f":"'Input_1_(From_MTDS)'!AV400","v":0},{"$f":"'Input_1_(From_MTDS)'!AW400","v":0},{"$f":"'Input_1_(From_MTDS)'!AX400","v":0},{"$f":"'Input_1_(From_MTDS)'!AY400","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ400","v":0},{"$f":"'Input_1_(From_MTDS)'!BA400","v":0},{"$f":"'Input_1_(From_MTDS)'!BB400","v":0},{"$f":"'Input_1_(From_MTDS)'!BC400","v":0},{"$f":"'Input_1_(From_MTDS)'!BD400","v":0},{"$f":"'Input_1_(From_MTDS)'!BE400","v":0},{"$f":"'Input_1_(From_MTDS)'!BF400","v":0},{"$f":"'Input_1_(From_MTDS)'!BG400","v":0},{"$f":"'Input_1_(From_MTDS)'!BH400","v":0},{"$f":"'Input_1_(From_MTDS)'!BI400","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ400","v":0},{"$f":"'Input_1_(From_MTDS)'!BK400","v":0},{"$f":"'Input_1_(From_MTDS)'!BL400","v":0},{"$f":"'Input_1_(From_MTDS)'!BM400","v":0},{"$f":"'Input_1_(From_MTDS)'!BN400","v":0},{"$f":"'Input_1_(From_MTDS)'!BO400","v":0},{"$f":"'Input_1_(From_MTDS)'!BP400","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ400","v":0},{"$f":"'Input_1_(From_MTDS)'!BR400","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G401=\"External Fix\",\"Foreign Fix\",\"Domestic Fix\")","v":"Domestic Fix"},null,null,{"$f":"'Input_1_(From_MTDS)'!J401","v":0},{"$f":"'Input_1_(From_MTDS)'!K401","v":896.43666421499984},{"$f":"'Input_1_(From_MTDS)'!L401","v":1318.4621406532799},{"$f":"'Input_1_(From_MTDS)'!M401","v":1636.689460798214},{"$f":"'Input_1_(From_MTDS)'!N401","v":1992.0635563577896},{"$f":"'Input_1_(From_MTDS)'!O401","v":2341.3341279655488},{"$f":"'Input_1_(From_MTDS)'!P401","v":1885.637351909367},{"$f":"'Input_1_(From_MTDS)'!Q401","v":1678.3627874563858},{"$f":"'Input_1_(From_MTDS)'!R401","v":1084.2434526752127},{"$f":"'Input_1_(From_MTDS)'!S401","v":975.3772357813333},{"$f":"'Input_1_(From_MTDS)'!T401","v":842.80306344735573},{"$f":"'Input_1_(From_MTDS)'!U401","v":745.17256344735574},{"$f":"'Input_1_(From_MTDS)'!V401","v":542.85096552065693},{"$f":"'Input_1_(From_MTDS)'!W401","v":385.48579011511265},{"$f":"'Input_1_(From_MTDS)'!X401","v":210.09021845275134},{"$f":"'Input_1_(From_MTDS)'!Y401","v":0},{"$f":"'Input_1_(From_MTDS)'!Z401","v":0},{"$f":"'Input_1_(From_MTDS)'!AA401","v":0},{"$f":"'Input_1_(From_MTDS)'!AB401","v":0},{"$f":"'Input_1_(From_MTDS)'!AC401","v":0},{"$f":"'Input_1_(From_MTDS)'!AD401","v":0},{"$f":"'Input_1_(From_MTDS)'!AE401","v":0},{"$f":"'Input_1_(From_MTDS)'!AF401","v":0},{"$f":"'Input_1_(From_MTDS)'!AG401","v":0},{"$f":"'Input_1_(From_MTDS)'!AH401","v":0},{"$f":"'Input_1_(From_MTDS)'!AI401","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ401","v":0},{"$f":"'Input_1_(From_MTDS)'!AK401","v":0},{"$f":"'Input_1_(From_MTDS)'!AL401","v":0},{"$f":"'Input_1_(From_MTDS)'!AM401","v":0},{"$f":"'Input_1_(From_MTDS)'!AN401","v":0},{"$f":"'Input_1_(From_MTDS)'!AO401","v":0},{"$f":"'Input_1_(From_MTDS)'!AP401","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ401","v":0},{"$f":"'Input_1_(From_MTDS)'!AR401","v":0},{"$f":"'Input_1_(From_MTDS)'!AS401","v":0},{"$f":"'Input_1_(From_MTDS)'!AT401","v":0},{"$f":"'Input_1_(From_MTDS)'!AU401","v":0},{"$f":"'Input_1_(From_MTDS)'!AV401","v":0},{"$f":"'Input_1_(From_MTDS)'!AW401","v":0},{"$f":"'Input_1_(From_MTDS)'!AX401","v":0},{"$f":"'Input_1_(From_MTDS)'!AY401","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ401","v":0},{"$f":"'Input_1_(From_MTDS)'!BA401","v":0},{"$f":"'Input_1_(From_MTDS)'!BB401","v":0},{"$f":"'Input_1_(From_MTDS)'!BC401","v":0},{"$f":"'Input_1_(From_MTDS)'!BD401","v":0},{"$f":"'Input_1_(From_MTDS)'!BE401","v":0},{"$f":"'Input_1_(From_MTDS)'!BF401","v":0},{"$f":"'Input_1_(From_MTDS)'!BG401","v":0},{"$f":"'Input_1_(From_MTDS)'!BH401","v":0},{"$f":"'Input_1_(From_MTDS)'!BI401","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ401","v":0},{"$f":"'Input_1_(From_MTDS)'!BK401","v":0},{"$f":"'Input_1_(From_MTDS)'!BL401","v":0},{"$f":"'Input_1_(From_MTDS)'!BM401","v":0},{"$f":"'Input_1_(From_MTDS)'!BN401","v":0},{"$f":"'Input_1_(From_MTDS)'!BO401","v":0},{"$f":"'Input_1_(From_MTDS)'!BP401","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ401","v":0},{"$f":"'Input_1_(From_MTDS)'!BR401","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF('Input_1_(From_MTDS)'!G402=\"External T-bills\",\"Foreign T-bills\",\"Domestic T-bills\")","v":"Domestic T-bills"},null,null,{"$f":"'Input_1_(From_MTDS)'!J402","v":0},{"$f":"'Input_1_(From_MTDS)'!K402","v":498.06960800999997},{"$f":"'Input_1_(From_MTDS)'!L402","v":125.31964083553247},{"$f":"'Input_1_(From_MTDS)'!M402","v":105.48893137530278},{"$f":"'Input_1_(From_MTDS)'!N402","v":118.7851388775438},{"$f":"'Input_1_(From_MTDS)'!O402","v":144.88980582948383},{"$f":"'Input_1_(From_MTDS)'!P402","v":0},{"$f":"'Input_1_(From_MTDS)'!Q402","v":0},{"$f":"'Input_1_(From_MTDS)'!R402","v":0},{"$f":"'Input_1_(From_MTDS)'!S402","v":0},{"$f":"'Input_1_(From_MTDS)'!T402","v":0},{"$f":"'Input_1_(From_MTDS)'!U402","v":0},{"$f":"'Input_1_(From_MTDS)'!V402","v":0},{"$f":"'Input_1_(From_MTDS)'!W402","v":0},{"$f":"'Input_1_(From_MTDS)'!X402","v":0},{"$f":"'Input_1_(From_MTDS)'!Y402","v":0},{"$f":"'Input_1_(From_MTDS)'!Z402","v":0},{"$f":"'Input_1_(From_MTDS)'!AA402","v":0},{"$f":"'Input_1_(From_MTDS)'!AB402","v":0},{"$f":"'Input_1_(From_MTDS)'!AC402","v":0},{"$f":"'Input_1_(From_MTDS)'!AD402","v":0},{"$f":"'Input_1_(From_MTDS)'!AE402","v":0},{"$f":"'Input_1_(From_MTDS)'!AF402","v":0},{"$f":"'Input_1_(From_MTDS)'!AG402","v":0},{"$f":"'Input_1_(From_MTDS)'!AH402","v":0},{"$f":"'Input_1_(From_MTDS)'!AI402","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ402","v":0},{"$f":"'Input_1_(From_MTDS)'!AK402","v":0},{"$f":"'Input_1_(From_MTDS)'!AL402","v":0},{"$f":"'Input_1_(From_MTDS)'!AM402","v":0},{"$f":"'Input_1_(From_MTDS)'!AN402","v":0},{"$f":"'Input_1_(From_MTDS)'!AO402","v":0},{"$f":"'Input_1_(From_MTDS)'!AP402","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ402","v":0},{"$f":"'Input_1_(From_MTDS)'!AR402","v":0},{"$f":"'Input_1_(From_MTDS)'!AS402","v":0},{"$f":"'Input_1_(From_MTDS)'!AT402","v":0},{"$f":"'Input_1_(From_MTDS)'!AU402","v":0},{"$f":"'Input_1_(From_MTDS)'!AV402","v":0},{"$f":"'Input_1_(From_MTDS)'!AW402","v":0},{"$f":"'Input_1_(From_MTDS)'!AX402","v":0},{"$f":"'Input_1_(From_MTDS)'!AY402","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ402","v":0},{"$f":"'Input_1_(From_MTDS)'!BA402","v":0},{"$f":"'Input_1_(From_MTDS)'!BB402","v":0},{"$f":"'Input_1_(From_MTDS)'!BC402","v":0},{"$f":"'Input_1_(From_MTDS)'!BD402","v":0},{"$f":"'Input_1_(From_MTDS)'!BE402","v":0},{"$f":"'Input_1_(From_MTDS)'!BF402","v":0},{"$f":"'Input_1_(From_MTDS)'!BG402","v":0},{"$f":"'Input_1_(From_MTDS)'!BH402","v":0},{"$f":"'Input_1_(From_MTDS)'!BI402","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ402","v":0},{"$f":"'Input_1_(From_MTDS)'!BK402","v":0},{"$f":"'Input_1_(From_MTDS)'!BL402","v":0},{"$f":"'Input_1_(From_MTDS)'!BM402","v":0},{"$f":"'Input_1_(From_MTDS)'!BN402","v":0},{"$f":"'Input_1_(From_MTDS)'!BO402","v":0},{"$f":"'Input_1_(From_MTDS)'!BP402","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ402","v":0},{"$f":"'Input_1_(From_MTDS)'!BR402","v":0}]
[]
[null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!F404","v":"For redemption profile principal Payments in Local Currency by issuance year"},null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K404","v":1},{"$f":"'Input_1_(From_MTDS)'!L404","v":2},{"$f":"'Input_1_(From_MTDS)'!M404","v":3},{"$f":"'Input_1_(From_MTDS)'!N404","v":4},{"$f":"'Input_1_(From_MTDS)'!O404","v":5},{"$f":"'Input_1_(From_MTDS)'!P404","v":6},{"$f":"'Input_1_(From_MTDS)'!Q404","v":7},{"$f":"'Input_1_(From_MTDS)'!R404","v":8},{"$f":"'Input_1_(From_MTDS)'!S404","v":9},{"$f":"'Input_1_(From_MTDS)'!T404","v":10},{"$f":"'Input_1_(From_MTDS)'!U404","v":11},{"$f":"'Input_1_(From_MTDS)'!V404","v":12},{"$f":"'Input_1_(From_MTDS)'!W404","v":13},{"$f":"'Input_1_(From_MTDS)'!X404","v":14},{"$f":"'Input_1_(From_MTDS)'!Y404","v":15},{"$f":"'Input_1_(From_MTDS)'!Z404","v":16},{"$f":"'Input_1_(From_MTDS)'!AA404","v":17},{"$f":"'Input_1_(From_MTDS)'!AB404","v":18},{"$f":"'Input_1_(From_MTDS)'!AC404","v":19},{"$f":"'Input_1_(From_MTDS)'!AD404","v":20},{"$f":"'Input_1_(From_MTDS)'!AE404","v":21},{"$f":"'Input_1_(From_MTDS)'!AF404","v":22},{"$f":"'Input_1_(From_MTDS)'!AG404","v":23},{"$f":"'Input_1_(From_MTDS)'!AH404","v":24},{"$f":"'Input_1_(From_MTDS)'!AI404","v":25},{"$f":"'Input_1_(From_MTDS)'!AJ404","v":26},{"$f":"'Input_1_(From_MTDS)'!AK404","v":27},{"$f":"'Input_1_(From_MTDS)'!AL404","v":28},{"$f":"'Input_1_(From_MTDS)'!AM404","v":29},{"$f":"'Input_1_(From_MTDS)'!AN404","v":30},{"$f":"'Input_1_(From_MTDS)'!AO404","v":31},{"$f":"'Input_1_(From_MTDS)'!AP404","v":32},{"$f":"'Input_1_(From_MTDS)'!AQ404","v":33},{"$f":"'Input_1_(From_MTDS)'!AR404","v":34},{"$f":"'Input_1_(From_MTDS)'!AS404","v":35},{"$f":"'Input_1_(From_MTDS)'!AT404","v":36},{"$f":"'Input_1_(From_MTDS)'!AU404","v":37},{"$f":"'Input_1_(From_MTDS)'!AV404","v":38},{"$f":"'Input_1_(From_MTDS)'!AW404","v":39},{"$f":"'Input_1_(From_MTDS)'!AX404","v":40},{"$f":"'Input_1_(From_MTDS)'!AY404","v":41},{"$f":"'Input_1_(From_MTDS)'!AZ404","v":42},{"$f":"'Input_1_(From_MTDS)'!BA404","v":43},{"$f":"'Input_1_(From_MTDS)'!BB404","v":44},{"$f":"'Input_1_(From_MTDS)'!BC404","v":45},{"$f":"'Input_1_(From_MTDS)'!BD404","v":46},{"$f":"'Input_1_(From_MTDS)'!BE404","v":47},{"$f":"'Input_1_(From_MTDS)'!BF404","v":48},{"$f":"'Input_1_(From_MTDS)'!BG404","v":49},{"$f":"'Input_1_(From_MTDS)'!BH404","v":50},{"$f":"'Input_1_(From_MTDS)'!BI404","v":51},{"$f":"'Input_1_(From_MTDS)'!BJ404","v":52},{"$f":"'Input_1_(From_MTDS)'!BK404","v":53},{"$f":"'Input_1_(From_MTDS)'!BL404","v":54},{"$f":"'Input_1_(From_MTDS)'!BM404","v":55},{"$f":"'Input_1_(From_MTDS)'!BN404","v":56},{"$f":"'Input_1_(From_MTDS)'!BO404","v":57},{"$f":"'Input_1_(From_MTDS)'!BP404","v":58},{"$f":"'Input_1_(From_MTDS)'!BQ404","v":59},{"$f":"'Input_1_(From_MTDS)'!BR404","v":60}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!J405","v":"sum repayment"},{"$f":"'Input_1_(From_MTDS)'!K405","v":2025},{"$f":"'Input_1_(From_MTDS)'!L405","v":2026},{"$f":"'Input_1_(From_MTDS)'!M405","v":2027},{"$f":"'Input_1_(From_MTDS)'!N405","v":2028},{"$f":"'Input_1_(From_MTDS)'!O405","v":2029},{"$f":"'Input_1_(From_MTDS)'!P405","v":2030},{"$f":"'Input_1_(From_MTDS)'!Q405","v":2031},{"$f":"'Input_1_(From_MTDS)'!R405","v":2032},{"$f":"'Input_1_(From_MTDS)'!S405","v":2033},{"$f":"'Input_1_(From_MTDS)'!T405","v":2034},{"$f":"'Input_1_(From_MTDS)'!U405","v":2035},{"$f":"'Input_1_(From_MTDS)'!V405","v":2036},{"$f":"'Input_1_(From_MTDS)'!W405","v":2037},{"$f":"'Input_1_(From_MTDS)'!X405","v":2038},{"$f":"'Input_1_(From_MTDS)'!Y405","v":2039},{"$f":"'Input_1_(From_MTDS)'!Z405","v":2040},{"$f":"'Input_1_(From_MTDS)'!AA405","v":2041},{"$f":"'Input_1_(From_MTDS)'!AB405","v":2042},{"$f":"'Input_1_(From_MTDS)'!AC405","v":2043},{"$f":"'Input_1_(From_MTDS)'!AD405","v":2044},{"$f":"'Input_1_(From_MTDS)'!AE405","v":2045},{"$f":"'Input_1_(From_MTDS)'!AF405","v":2046},{"$f":"'Input_1_(From_MTDS)'!AG405","v":2047},{"$f":"'Input_1_(From_MTDS)'!AH405","v":2048},{"$f":"'Input_1_(From_MTDS)'!AI405","v":2049},{"$f":"'Input_1_(From_MTDS)'!AJ405","v":2050},{"$f":"'Input_1_(From_MTDS)'!AK405","v":2051},{"$f":"'Input_1_(From_MTDS)'!AL405","v":2052},{"$f":"'Input_1_(From_MTDS)'!AM405","v":2053},{"$f":"'Input_1_(From_MTDS)'!AN405","v":2054},{"$f":"'Input_1_(From_MTDS)'!AO405","v":2055},{"$f":"'Input_1_(From_MTDS)'!AP405","v":2056},{"$f":"'Input_1_(From_MTDS)'!AQ405","v":2057},{"$f":"'Input_1_(From_MTDS)'!AR405","v":2058},{"$f":"'Input_1_(From_MTDS)'!AS405","v":2059},{"$f":"'Input_1_(From_MTDS)'!AT405","v":2060},{"$f":"'Input_1_(From_MTDS)'!AU405","v":2061},{"$f":"'Input_1_(From_MTDS)'!AV405","v":2062},{"$f":"'Input_1_(From_MTDS)'!AW405","v":2063},{"$f":"'Input_1_(From_MTDS)'!AX405","v":2064},{"$f":"'Input_1_(From_MTDS)'!AY405","v":2065},{"$f":"'Input_1_(From_MTDS)'!AZ405","v":2066},{"$f":"'Input_1_(From_MTDS)'!BA405","v":2067},{"$f":"'Input_1_(From_MTDS)'!BB405","v":2068},{"$f":"'Input_1_(From_MTDS)'!BC405","v":2069},{"$f":"'Input_1_(From_MTDS)'!BD405","v":2070},{"$f":"'Input_1_(From_MTDS)'!BE405","v":2071},{"$f":"'Input_1_(From_MTDS)'!BF405","v":2072},{"$f":"'Input_1_(From_MTDS)'!BG405","v":2073},{"$f":"'Input_1_(From_MTDS)'!BH405","v":2074},{"$f":"'Input_1_(From_MTDS)'!BI405","v":2075},{"$f":"'Input_1_(From_MTDS)'!BJ405","v":2076},{"$f":"'Input_1_(From_MTDS)'!BK405","v":2077},{"$f":"'Input_1_(From_MTDS)'!BL405","v":2078},{"$f":"'Input_1_(From_MTDS)'!BM405","v":2079},{"$f":"'Input_1_(From_MTDS)'!BN405","v":2080},{"$f":"'Input_1_(From_MTDS)'!BO405","v":2081},{"$f":"'Input_1_(From_MTDS)'!BP405","v":2082},{"$f":"'Input_1_(From_MTDS)'!BQ405","v":2083},{"$f":"'Input_1_(From_MTDS)'!BR405","v":2084}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G406","v":"External_Existing_2024"},{"$f":"'Input_1_(From_MTDS)'!H406","v":"E_Existing_2024"},null,{"$f":"'Input_1_(From_MTDS)'!J406","v":22445.824319076477},{"$f":"'Input_1_(From_MTDS)'!K406","v":2528.0424953484021},{"$f":"'Input_1_(From_MTDS)'!L406","v":2288.7476766011087},{"$f":"'Input_1_(From_MTDS)'!M406","v":1947.2283101207204},{"$f":"'Input_1_(From_MTDS)'!N406","v":1976.8050680535518},{"$f":"'Input_1_(From_MTDS)'!O406","v":1316.3381504536205},{"$f":"'Input_1_(From_MTDS)'!P406","v":995.76345888803553},{"$f":"'Input_1_(From_MTDS)'!Q406","v":1026.2021287318844},{"$f":"'Input_1_(From_MTDS)'!R406","v":650.46969048390474},{"$f":"'Input_1_(From_MTDS)'!S406","v":652.59884318783872},{"$f":"'Input_1_(From_MTDS)'!T406","v":654.81563139880734},{"$f":"'Input_1_(From_MTDS)'!U406","v":618.58539821736758},{"$f":"'Input_1_(From_MTDS)'!V406","v":614.76757258963517},{"$f":"'Input_1_(From_MTDS)'!W406","v":614.89819747010142},{"$f":"'Input_1_(From_MTDS)'!X406","v":613.39672216303245},{"$f":"'Input_1_(From_MTDS)'!Y406","v":613.67125378253525},{"$f":"'Input_1_(From_MTDS)'!Z406","v":613.84542141662519},{"$f":"'Input_1_(From_MTDS)'!AA406","v":619.54867972947454},{"$f":"'Input_1_(From_MTDS)'!AB406","v":619.71907042145415},{"$f":"'Input_1_(From_MTDS)'!AC406","v":619.80615520863967},{"$f":"'Input_1_(From_MTDS)'!AD406","v":211.49184723984612},{"$f":"'Input_1_(From_MTDS)'!AE406","v":203.21612624431819},{"$f":"'Input_1_(From_MTDS)'!AF406","v":193.36837674715827},{"$f":"'Input_1_(From_MTDS)'!AG406","v":193.36837674715827},{"$f":"'Input_1_(From_MTDS)'!AH406","v":193.36837674715827},{"$f":"'Input_1_(From_MTDS)'!AI406","v":213.12435085336898},{"$f":"'Input_1_(From_MTDS)'!AJ406","v":189.63096070515596},{"$f":"'Input_1_(From_MTDS)'!AK406","v":184.80228610371555},{"$f":"'Input_1_(From_MTDS)'!AL406","v":177.68865139663225},{"$f":"'Input_1_(From_MTDS)'!AM406","v":153.20408368107331},{"$f":"'Input_1_(From_MTDS)'!AN406","v":104.29887627197452},{"$f":"'Input_1_(From_MTDS)'!AO406","v":104.98974618319328},{"$f":"'Input_1_(From_MTDS)'!AP406","v":104.21996112679989},{"$f":"'Input_1_(From_MTDS)'!AQ406","v":82.774260844007756},{"$f":"'Input_1_(From_MTDS)'!AR406","v":87.831576871915644},{"$f":"'Input_1_(From_MTDS)'!AS406","v":76.524257293810649},{"$f":"'Input_1_(From_MTDS)'!AT406","v":76.524257293810649},{"$f":"'Input_1_(From_MTDS)'!AU406","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AV406","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AW406","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AX406","v":37.406941814960767},{"$f":"'Input_1_(From_MTDS)'!AY406","v":18.341788540598547},{"$f":"'Input_1_(From_MTDS)'!AZ406","v":18.341788540599183},{"$f":"'Input_1_(From_MTDS)'!BA406","v":6.621426671124321},{"$f":"'Input_1_(From_MTDS)'!BB406","v":0},{"$f":"'Input_1_(From_MTDS)'!BC406","v":0},{"$f":"'Input_1_(From_MTDS)'!BD406","v":0},{"$f":"'Input_1_(From_MTDS)'!BE406","v":0},{"$f":"'Input_1_(From_MTDS)'!BF406","v":0},{"$f":"'Input_1_(From_MTDS)'!BG406","v":0},{"$f":"'Input_1_(From_MTDS)'!BH406","v":0},{"$f":"'Input_1_(From_MTDS)'!BI406","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ406","v":0},{"$f":"'Input_1_(From_MTDS)'!BK406","v":0},{"$f":"'Input_1_(From_MTDS)'!BL406","v":0},{"$f":"'Input_1_(From_MTDS)'!BM406","v":0},{"$f":"'Input_1_(From_MTDS)'!BN406","v":0},{"$f":"'Input_1_(From_MTDS)'!BO406","v":0},{"$f":"'Input_1_(From_MTDS)'!BP406","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ406","v":0},{"$f":"'Input_1_(From_MTDS)'!BR406","v":0}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G407","v":"Domestic_Existing_2024"},{"$f":"'Input_1_(From_MTDS)'!H407","v":"D_Existing_2024"},null,{"$f":"'Input_1_(From_MTDS)'!J407","v":9738.8496329999998},{"$f":"'Input_1_(From_MTDS)'!K407","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!L407","v":100.37065},{"$f":"'Input_1_(From_MTDS)'!M407","v":125.31763000000001},{"$f":"'Input_1_(From_MTDS)'!N407","v":0},{"$f":"'Input_1_(From_MTDS)'!O407","v":2541.5268019999999},{"$f":"'Input_1_(From_MTDS)'!P407","v":0},{"$f":"'Input_1_(From_MTDS)'!Q407","v":2548.6298739999997},{"$f":"'Input_1_(From_MTDS)'!R407","v":0},{"$f":"'Input_1_(From_MTDS)'!S407","v":0},{"$f":"'Input_1_(From_MTDS)'!T407","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!U407","v":0},{"$f":"'Input_1_(From_MTDS)'!V407","v":0},{"$f":"'Input_1_(From_MTDS)'!W407","v":0},{"$f":"'Input_1_(From_MTDS)'!X407","v":0},{"$f":"'Input_1_(From_MTDS)'!Y407","v":0},{"$f":"'Input_1_(From_MTDS)'!Z407","v":0},{"$f":"'Input_1_(From_MTDS)'!AA407","v":0},{"$f":"'Input_1_(From_MTDS)'!AB407","v":0},{"$f":"'Input_1_(From_MTDS)'!AC407","v":0},{"$f":"'Input_1_(From_MTDS)'!AD407","v":0},{"$f":"'Input_1_(From_MTDS)'!AE407","v":0},{"$f":"'Input_1_(From_MTDS)'!AF407","v":0},{"$f":"'Input_1_(From_MTDS)'!AG407","v":0},{"$f":"'Input_1_(From_MTDS)'!AH407","v":0},{"$f":"'Input_1_(From_MTDS)'!AI407","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ407","v":0},{"$f":"'Input_1_(From_MTDS)'!AK407","v":0},{"$f":"'Input_1_(From_MTDS)'!AL407","v":0},{"$f":"'Input_1_(From_MTDS)'!AM407","v":0},{"$f":"'Input_1_(From_MTDS)'!AN407","v":0},{"$f":"'Input_1_(From_MTDS)'!AO407","v":0},{"$f":"'Input_1_(From_MTDS)'!AP407","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ407","v":0},{"$f":"'Input_1_(From_MTDS)'!AR407","v":0},{"$f":"'Input_1_(From_MTDS)'!AS407","v":0},{"$f":"'Input_1_(From_MTDS)'!AT407","v":0},{"$f":"'Input_1_(From_MTDS)'!AU407","v":0},{"$f":"'Input_1_(From_MTDS)'!AV407","v":0},{"$f":"'Input_1_(From_MTDS)'!AW407","v":0},{"$f":"'Input_1_(From_MTDS)'!AX407","v":0},{"$f":"'Input_1_(From_MTDS)'!AY407","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ407","v":0},{"$f":"'Input_1_(From_MTDS)'!BA407","v":0},{"$f":"'Input_1_(From_MTDS)'!BB407","v":0},{"$f":"'Input_1_(From_MTDS)'!BC407","v":0},{"$f":"'Input_1_(From_MTDS)'!BD407","v":0},{"$f":"'Input_1_(From_MTDS)'!BE407","v":0},{"$f":"'Input_1_(From_MTDS)'!BF407","v":0},{"$f":"'Input_1_(From_MTDS)'!BG407","v":0},{"$f":"'Input_1_(From_MTDS)'!BH407","v":0},{"$f":"'Input_1_(From_MTDS)'!BI407","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ407","v":0},{"$f":"'Input_1_(From_MTDS)'!BK407","v":0},{"$f":"'Input_1_(From_MTDS)'!BL407","v":0},{"$f":"'Input_1_(From_MTDS)'!BM407","v":0},{"$f":"'Input_1_(From_MTDS)'!BN407","v":0},{"$f":"'Input_1_(From_MTDS)'!BO407","v":0},{"$f":"'Input_1_(From_MTDS)'!BP407","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ407","v":0},{"$f":"'Input_1_(From_MTDS)'!BR407","v":0}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G408","v":"External_2025"},{"$f":"'Input_1_(From_MTDS)'!H408","v":"E_P_2025"},null,{"$f":"'Input_1_(From_MTDS)'!J408","v":29204.934639331255},{"$f":"'Input_1_(From_MTDS)'!K408","v":0},{"$f":"'Input_1_(From_MTDS)'!L408","v":2288.7476766011087},{"$f":"'Input_1_(From_MTDS)'!M408","v":2138.5984178091958},{"$f":"'Input_1_(From_MTDS)'!N408","v":2177.8218032410405},{"$f":"'Input_1_(From_MTDS)'!O408","v":1527.7015957900155},{"$f":"'Input_1_(From_MTDS)'!P408","v":1218.6389930772541},{"$f":"'Input_1_(From_MTDS)'!Q408","v":1276.8844100119322},{"$f":"'Input_1_(From_MTDS)'!R408","v":901.15197176395259},{"$f":"'Input_1_(From_MTDS)'!S408","v":970.42816409647082},{"$f":"'Input_1_(From_MTDS)'!T408","v":972.64495230743944},{"$f":"'Input_1_(From_MTDS)'!U408","v":936.41471912599968},{"$f":"'Input_1_(From_MTDS)'!V408","v":970.19923569027446},{"$f":"'Input_1_(From_MTDS)'!W408","v":970.32986057074072},{"$f":"'Input_1_(From_MTDS)'!X408","v":968.82838526367175},{"$f":"'Input_1_(From_MTDS)'!Y408","v":969.10291688317454},{"$f":"'Input_1_(From_MTDS)'!Z408","v":969.27708451726448},{"$f":"'Input_1_(From_MTDS)'!AA408","v":974.98034283011384},{"$f":"'Input_1_(From_MTDS)'!AB408","v":975.15073352209345},{"$f":"'Input_1_(From_MTDS)'!AC408","v":975.23781830927896},{"$f":"'Input_1_(From_MTDS)'!AD408","v":566.92351034048545},{"$f":"'Input_1_(From_MTDS)'!AE408","v":558.64778934495746},{"$f":"'Input_1_(From_MTDS)'!AF408","v":523.73181171979274},{"$f":"'Input_1_(From_MTDS)'!AG408","v":523.73181171979274},{"$f":"'Input_1_(From_MTDS)'!AH408","v":523.73181171979274},{"$f":"'Input_1_(From_MTDS)'!AI408","v":543.48778582600346},{"$f":"'Input_1_(From_MTDS)'!AJ408","v":519.99439567779041},{"$f":"'Input_1_(From_MTDS)'!AK408","v":327.15401011631411},{"$f":"'Input_1_(From_MTDS)'!AL408","v":320.04037540923082},{"$f":"'Input_1_(From_MTDS)'!AM408","v":295.55580769367191},{"$f":"'Input_1_(From_MTDS)'!AN408","v":246.6506002845731},{"$f":"'Input_1_(From_MTDS)'!AO408","v":247.34147019579189},{"$f":"'Input_1_(From_MTDS)'!AP408","v":246.57168513939848},{"$f":"'Input_1_(From_MTDS)'!AQ408","v":225.12598485660635},{"$f":"'Input_1_(From_MTDS)'!AR408","v":230.18330088451424},{"$f":"'Input_1_(From_MTDS)'!AS408","v":218.87598130640924},{"$f":"'Input_1_(From_MTDS)'!AT408","v":218.87598130640924},{"$f":"'Input_1_(From_MTDS)'!AU408","v":151.68337668112804},{"$f":"'Input_1_(From_MTDS)'!AV408","v":151.68337668112804},{"$f":"'Input_1_(From_MTDS)'!AW408","v":151.68337668112804},{"$f":"'Input_1_(From_MTDS)'!AX408","v":112.61162619897513},{"$f":"'Input_1_(From_MTDS)'!AY408","v":93.5464729246129},{"$f":"'Input_1_(From_MTDS)'!AZ408","v":18.341788540599183},{"$f":"'Input_1_(From_MTDS)'!BA408","v":6.621426671124321},{"$f":"'Input_1_(From_MTDS)'!BB408","v":0},{"$f":"'Input_1_(From_MTDS)'!BC408","v":0},{"$f":"'Input_1_(From_MTDS)'!BD408","v":0},{"$f":"'Input_1_(From_MTDS)'!BE408","v":0},{"$f":"'Input_1_(From_MTDS)'!BF408","v":0},{"$f":"'Input_1_(From_MTDS)'!BG408","v":0},{"$f":"'Input_1_(From_MTDS)'!BH408","v":0},{"$f":"'Input_1_(From_MTDS)'!BI408","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ408","v":0},{"$f":"'Input_1_(From_MTDS)'!BK408","v":0},{"$f":"'Input_1_(From_MTDS)'!BL408","v":0},{"$f":"'Input_1_(From_MTDS)'!BM408","v":0},{"$f":"'Input_1_(From_MTDS)'!BN408","v":0},{"$f":"'Input_1_(From_MTDS)'!BO408","v":0},{"$f":"'Input_1_(From_MTDS)'!BP408","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ408","v":0},{"$f":"'Input_1_(From_MTDS)'!BR408","v":0}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G409","v":"Domestic_2025"},{"$f":"'Input_1_(From_MTDS)'!H409","v":"D_P_2025"},null,{"$f":"'Input_1_(From_MTDS)'!J409","v":12869.747224640705},{"$f":"'Input_1_(From_MTDS)'!K409","v":0},{"$f":"'Input_1_(From_MTDS)'!L409","v":2885.2515574562813},{"$f":"'Input_1_(From_MTDS)'!M409","v":125.31763000000001},{"$f":"'Input_1_(From_MTDS)'!N409","v":1392.4404537281407},{"$f":"'Input_1_(From_MTDS)'!O409","v":2541.5268019999999},{"$f":"'Input_1_(From_MTDS)'!P409","v":1392.4404537281407},{"$f":"'Input_1_(From_MTDS)'!Q409","v":2548.6298739999997},{"$f":"'Input_1_(From_MTDS)'!R409","v":0},{"$f":"'Input_1_(From_MTDS)'!S409","v":0},{"$f":"'Input_1_(From_MTDS)'!T409","v":591.69999999999993},{"$f":"'Input_1_(From_MTDS)'!U409","v":1392.4404537281407},{"$f":"'Input_1_(From_MTDS)'!V409","v":0},{"$f":"'Input_1_(From_MTDS)'!W409","v":0},{"$f":"'Input_1_(From_MTDS)'!X409","v":0},{"$f":"'Input_1_(From_MTDS)'!Y409","v":0},{"$f":"'Input_1_(From_MTDS)'!Z409","v":0},{"$f":"'Input_1_(From_MTDS)'!AA409","v":0},{"$f":"'Input_1_(From_MTDS)'!AB409","v":0},{"$f":"'Input_1_(From_MTDS)'!AC409","v":0},{"$f":"'Input_1_(From_MTDS)'!AD409","v":0},{"$f":"'Input_1_(From_MTDS)'!AE409","v":0},{"$f":"'Input_1_(From_MTDS)'!AF409","v":0},{"$f":"'Input_1_(From_MTDS)'!AG409","v":0},{"$f":"'Input_1_(From_MTDS)'!AH409","v":0},{"$f":"'Input_1_(From_MTDS)'!AI409","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ409","v":0},{"$f":"'Input_1_(From_MTDS)'!AK409","v":0},{"$f":"'Input_1_(From_MTDS)'!AL409","v":0},{"$f":"'Input_1_(From_MTDS)'!AM409","v":0},{"$f":"'Input_1_(From_MTDS)'!AN409","v":0},{"$f":"'Input_1_(From_MTDS)'!AO409","v":0},{"$f":"'Input_1_(From_MTDS)'!AP409","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ409","v":0},{"$f":"'Input_1_(From_MTDS)'!AR409","v":0},{"$f":"'Input_1_(From_MTDS)'!AS409","v":0},{"$f":"'Input_1_(From_MTDS)'!AT409","v":0},{"$f":"'Input_1_(From_MTDS)'!AU409","v":0},{"$f":"'Input_1_(From_MTDS)'!AV409","v":0},{"$f":"'Input_1_(From_MTDS)'!AW409","v":0},{"$f":"'Input_1_(From_MTDS)'!AX409","v":0},{"$f":"'Input_1_(From_MTDS)'!AY409","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ409","v":0},{"$f":"'Input_1_(From_MTDS)'!BA409","v":0},{"$f":"'Input_1_(From_MTDS)'!BB409","v":0},{"$f":"'Input_1_(From_MTDS)'!BC409","v":0},{"$f":"'Input_1_(From_MTDS)'!BD409","v":0},{"$f":"'Input_1_(From_MTDS)'!BE409","v":0},{"$f":"'Input_1_(From_MTDS)'!BF409","v":0},{"$f":"'Input_1_(From_MTDS)'!BG409","v":0},{"$f":"'Input_1_(From_MTDS)'!BH409","v":0},{"$f":"'Input_1_(From_MTDS)'!BI409","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ409","v":0},{"$f":"'Input_1_(From_MTDS)'!BK409","v":0},{"$f":"'Input_1_(From_MTDS)'!BL409","v":0},{"$f":"'Input_1_(From_MTDS)'!BM409","v":0},{"$f":"'Input_1_(From_MTDS)'!BN409","v":0},{"$f":"'Input_1_(From_MTDS)'!BO409","v":0},{"$f":"'Input_1_(From_MTDS)'!BP409","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ409","v":0},{"$f":"'Input_1_(From_MTDS)'!BR409","v":0}]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!F413","v":"For redemption profile principal Payments in Local Currency by issuance year"},{"$f":"'Input_1_(From_MTDS)'!G413","v":0},null,null,null,{"$f":"'Input_1_(From_MTDS)'!K413","v":1},{"$f":"'Input_1_(From_MTDS)'!L413","v":2},{"$f":"'Input_1_(From_MTDS)'!M413","v":3},{"$f":"'Input_1_(From_MTDS)'!N413","v":4},{"$f":"'Input_1_(From_MTDS)'!O413","v":5},{"$f":"'Input_1_(From_MTDS)'!P413","v":6},{"$f":"'Input_1_(From_MTDS)'!Q413","v":7},{"$f":"'Input_1_(From_MTDS)'!R413","v":8},{"$f":"'Input_1_(From_MTDS)'!S413","v":9},{"$f":"'Input_1_(From_MTDS)'!T413","v":10},{"$f":"'Input_1_(From_MTDS)'!U413","v":11},{"$f":"'Input_1_(From_MTDS)'!V413","v":12},{"$f":"'Input_1_(From_MTDS)'!W413","v":13},{"$f":"'Input_1_(From_MTDS)'!X413","v":14},{"$f":"'Input_1_(From_MTDS)'!Y413","v":15},{"$f":"'Input_1_(From_MTDS)'!Z413","v":16},{"$f":"'Input_1_(From_MTDS)'!AA413","v":17},{"$f":"'Input_1_(From_MTDS)'!AB413","v":18},{"$f":"'Input_1_(From_MTDS)'!AC413","v":19},{"$f":"'Input_1_(From_MTDS)'!AD413","v":20},{"$f":"'Input_1_(From_MTDS)'!AE413","v":21},{"$f":"'Input_1_(From_MTDS)'!AF413","v":22},{"$f":"'Input_1_(From_MTDS)'!AG413","v":23},{"$f":"'Input_1_(From_MTDS)'!AH413","v":24},{"$f":"'Input_1_(From_MTDS)'!AI413","v":25},{"$f":"'Input_1_(From_MTDS)'!AJ413","v":26},{"$f":"'Input_1_(From_MTDS)'!AK413","v":27},{"$f":"'Input_1_(From_MTDS)'!AL413","v":28},{"$f":"'Input_1_(From_MTDS)'!AM413","v":29},{"$f":"'Input_1_(From_MTDS)'!AN413","v":30},{"$f":"'Input_1_(From_MTDS)'!AO413","v":31},{"$f":"'Input_1_(From_MTDS)'!AP413","v":32},{"$f":"'Input_1_(From_MTDS)'!AQ413","v":33},{"$f":"'Input_1_(From_MTDS)'!AR413","v":34},{"$f":"'Input_1_(From_MTDS)'!AS413","v":35},{"$f":"'Input_1_(From_MTDS)'!AT413","v":36},{"$f":"'Input_1_(From_MTDS)'!AU413","v":37},{"$f":"'Input_1_(From_MTDS)'!AV413","v":38},{"$f":"'Input_1_(From_MTDS)'!AW413","v":39},{"$f":"'Input_1_(From_MTDS)'!AX413","v":40},{"$f":"'Input_1_(From_MTDS)'!AY413","v":41},{"$f":"'Input_1_(From_MTDS)'!AZ413","v":42},{"$f":"'Input_1_(From_MTDS)'!BA413","v":43},{"$f":"'Input_1_(From_MTDS)'!BB413","v":44},{"$f":"'Input_1_(From_MTDS)'!BC413","v":45},{"$f":"'Input_1_(From_MTDS)'!BD413","v":46},{"$f":"'Input_1_(From_MTDS)'!BE413","v":47},{"$f":"'Input_1_(From_MTDS)'!BF413","v":48},{"$f":"'Input_1_(From_MTDS)'!BG413","v":49},{"$f":"'Input_1_(From_MTDS)'!BH413","v":50},{"$f":"'Input_1_(From_MTDS)'!BI413","v":51},{"$f":"'Input_1_(From_MTDS)'!BJ413","v":52},{"$f":"'Input_1_(From_MTDS)'!BK413","v":53},{"$f":"'Input_1_(From_MTDS)'!BL413","v":54},{"$f":"'Input_1_(From_MTDS)'!BM413","v":55},{"$f":"'Input_1_(From_MTDS)'!BN413","v":56},{"$f":"'Input_1_(From_MTDS)'!BO413","v":57},{"$f":"'Input_1_(From_MTDS)'!BP413","v":58},{"$f":"'Input_1_(From_MTDS)'!BQ413","v":59},{"$f":"'Input_1_(From_MTDS)'!BR413","v":60}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!J414","v":"sum repayment"},{"$f":"'Input_1_(From_MTDS)'!K414","v":2025},{"$f":"'Input_1_(From_MTDS)'!L414","v":2026},{"$f":"'Input_1_(From_MTDS)'!M414","v":2027},{"$f":"'Input_1_(From_MTDS)'!N414","v":2028},{"$f":"'Input_1_(From_MTDS)'!O414","v":2029},{"$f":"'Input_1_(From_MTDS)'!P414","v":2030},{"$f":"'Input_1_(From_MTDS)'!Q414","v":2031},{"$f":"'Input_1_(From_MTDS)'!R414","v":2032},{"$f":"'Input_1_(From_MTDS)'!S414","v":2033},{"$f":"'Input_1_(From_MTDS)'!T414","v":2034},{"$f":"'Input_1_(From_MTDS)'!U414","v":2035},{"$f":"'Input_1_(From_MTDS)'!V414","v":2036},{"$f":"'Input_1_(From_MTDS)'!W414","v":2037},{"$f":"'Input_1_(From_MTDS)'!X414","v":2038},{"$f":"'Input_1_(From_MTDS)'!Y414","v":2039},{"$f":"'Input_1_(From_MTDS)'!Z414","v":2040},{"$f":"'Input_1_(From_MTDS)'!AA414","v":2041},{"$f":"'Input_1_(From_MTDS)'!AB414","v":2042},{"$f":"'Input_1_(From_MTDS)'!AC414","v":2043},{"$f":"'Input_1_(From_MTDS)'!AD414","v":2044},{"$f":"'Input_1_(From_MTDS)'!AE414","v":2045},{"$f":"'Input_1_(From_MTDS)'!AF414","v":2046},{"$f":"'Input_1_(From_MTDS)'!AG414","v":2047},{"$f":"'Input_1_(From_MTDS)'!AH414","v":2048},{"$f":"'Input_1_(From_MTDS)'!AI414","v":2049},{"$f":"'Input_1_(From_MTDS)'!AJ414","v":2050},{"$f":"'Input_1_(From_MTDS)'!AK414","v":2051},{"$f":"'Input_1_(From_MTDS)'!AL414","v":2052},{"$f":"'Input_1_(From_MTDS)'!AM414","v":2053},{"$f":"'Input_1_(From_MTDS)'!AN414","v":2054},{"$f":"'Input_1_(From_MTDS)'!AO414","v":2055},{"$f":"'Input_1_(From_MTDS)'!AP414","v":2056},{"$f":"'Input_1_(From_MTDS)'!AQ414","v":2057},{"$f":"'Input_1_(From_MTDS)'!AR414","v":2058},{"$f":"'Input_1_(From_MTDS)'!AS414","v":2059},{"$f":"'Input_1_(From_MTDS)'!AT414","v":2060},{"$f":"'Input_1_(From_MTDS)'!AU414","v":2061},{"$f":"'Input_1_(From_MTDS)'!AV414","v":2062},{"$f":"'Input_1_(From_MTDS)'!AW414","v":2063},{"$f":"'Input_1_(From_MTDS)'!AX414","v":2064},{"$f":"'Input_1_(From_MTDS)'!AY414","v":2065},{"$f":"'Input_1_(From_MTDS)'!AZ414","v":2066},{"$f":"'Input_1_(From_MTDS)'!BA414","v":2067},{"$f":"'Input_1_(From_MTDS)'!BB414","v":2068},{"$f":"'Input_1_(From_MTDS)'!BC414","v":2069},{"$f":"'Input_1_(From_MTDS)'!BD414","v":2070},{"$f":"'Input_1_(From_MTDS)'!BE414","v":2071},{"$f":"'Input_1_(From_MTDS)'!BF414","v":2072},{"$f":"'Input_1_(From_MTDS)'!BG414","v":2073},{"$f":"'Input_1_(From_MTDS)'!BH414","v":2074},{"$f":"'Input_1_(From_MTDS)'!BI414","v":2075},{"$f":"'Input_1_(From_MTDS)'!BJ414","v":2076},{"$f":"'Input_1_(From_MTDS)'!BK414","v":2077},{"$f":"'Input_1_(From_MTDS)'!BL414","v":2078},{"$f":"'Input_1_(From_MTDS)'!BM414","v":2079},{"$f":"'Input_1_(From_MTDS)'!BN414","v":2080},{"$f":"'Input_1_(From_MTDS)'!BO414","v":2081},{"$f":"'Input_1_(From_MTDS)'!BP414","v":2082},{"$f":"'Input_1_(From_MTDS)'!BQ414","v":2083},{"$f":"'Input_1_(From_MTDS)'!BR414","v":2084}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G415","v":2024},{"$f":"'Input_1_(From_MTDS)'!H415","v":"Var_2024"},null,{"$f":"'Input_1_(From_MTDS)'!J415","v":4939.6642403433234},{"$f":"'Input_1_(From_MTDS)'!K415","v":959.16972160542423},{"$f":"'Input_1_(From_MTDS)'!L415","v":1087.0234374820632},{"$f":"'Input_1_(From_MTDS)'!M415","v":779.55077410067213},{"$f":"'Input_1_(From_MTDS)'!N415","v":732.11577696236702},{"$f":"'Input_1_(From_MTDS)'!O415","v":396.81338191788035},{"$f":"'Input_1_(From_MTDS)'!P415","v":429.5912215469765},{"$f":"'Input_1_(From_MTDS)'!Q415","v":409.30265626322893},{"$f":"'Input_1_(From_MTDS)'!R415","v":47.911201901100263},{"$f":"'Input_1_(From_MTDS)'!S415","v":47.911201901100263},{"$f":"'Input_1_(From_MTDS)'!T415","v":47.911201901100263},{"$f":"'Input_1_(From_MTDS)'!U415","v":2.3636647614117163},{"$f":"'Input_1_(From_MTDS)'!V415","v":0},{"$f":"'Input_1_(From_MTDS)'!W415","v":0},{"$f":"'Input_1_(From_MTDS)'!X415","v":0},{"$f":"'Input_1_(From_MTDS)'!Y415","v":0},{"$f":"'Input_1_(From_MTDS)'!Z415","v":0},{"$f":"'Input_1_(From_MTDS)'!AA415","v":0},{"$f":"'Input_1_(From_MTDS)'!AB415","v":0},{"$f":"'Input_1_(From_MTDS)'!AC415","v":0},{"$f":"'Input_1_(From_MTDS)'!AD415","v":0},{"$f":"'Input_1_(From_MTDS)'!AE415","v":0},{"$f":"'Input_1_(From_MTDS)'!AF415","v":0},{"$f":"'Input_1_(From_MTDS)'!AG415","v":0},{"$f":"'Input_1_(From_MTDS)'!AH415","v":0},{"$f":"'Input_1_(From_MTDS)'!AI415","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ415","v":0},{"$f":"'Input_1_(From_MTDS)'!AK415","v":0},{"$f":"'Input_1_(From_MTDS)'!AL415","v":0},{"$f":"'Input_1_(From_MTDS)'!AM415","v":0},{"$f":"'Input_1_(From_MTDS)'!AN415","v":0},{"$f":"'Input_1_(From_MTDS)'!AO415","v":0},{"$f":"'Input_1_(From_MTDS)'!AP415","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ415","v":0},{"$f":"'Input_1_(From_MTDS)'!AR415","v":0},{"$f":"'Input_1_(From_MTDS)'!AS415","v":0},{"$f":"'Input_1_(From_MTDS)'!AT415","v":0},{"$f":"'Input_1_(From_MTDS)'!AU415","v":0},{"$f":"'Input_1_(From_MTDS)'!AV415","v":0},{"$f":"'Input_1_(From_MTDS)'!AW415","v":0},{"$f":"'Input_1_(From_MTDS)'!AX415","v":0},{"$f":"'Input_1_(From_MTDS)'!AY415","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ415","v":0},{"$f":"'Input_1_(From_MTDS)'!BA415","v":0},{"$f":"'Input_1_(From_MTDS)'!BB415","v":0},{"$f":"'Input_1_(From_MTDS)'!BC415","v":0},{"$f":"'Input_1_(From_MTDS)'!BD415","v":0},{"$f":"'Input_1_(From_MTDS)'!BE415","v":0},{"$f":"'Input_1_(From_MTDS)'!BF415","v":0},{"$f":"'Input_1_(From_MTDS)'!BG415","v":0},{"$f":"'Input_1_(From_MTDS)'!BH415","v":0},{"$f":"'Input_1_(From_MTDS)'!BI415","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ415","v":0},{"$f":"'Input_1_(From_MTDS)'!BK415","v":0},{"$f":"'Input_1_(From_MTDS)'!BL415","v":0},{"$f":"'Input_1_(From_MTDS)'!BM415","v":0},{"$f":"'Input_1_(From_MTDS)'!BN415","v":0},{"$f":"'Input_1_(From_MTDS)'!BO415","v":0},{"$f":"'Input_1_(From_MTDS)'!BP415","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ415","v":0},{"$f":"'Input_1_(From_MTDS)'!BR415","v":0}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G416","v":2024},{"$f":"'Input_1_(From_MTDS)'!H416","v":"Fix_2024"},null,{"$f":"'Input_1_(From_MTDS)'!J416","v":23413.70503473315},{"$f":"'Input_1_(From_MTDS)'!K416","v":1568.8727737429779},{"$f":"'Input_1_(From_MTDS)'!L416","v":1302.0948891190458},{"$f":"'Input_1_(From_MTDS)'!M416","v":1292.9951660200479},{"$f":"'Input_1_(From_MTDS)'!N416","v":1244.6892910911847},{"$f":"'Input_1_(From_MTDS)'!O416","v":3461.0515705357398},{"$f":"'Input_1_(From_MTDS)'!P416","v":566.17223734105914},{"$f":"'Input_1_(From_MTDS)'!Q416","v":3165.5293464686551},{"$f":"'Input_1_(From_MTDS)'!R416","v":602.55848858280444},{"$f":"'Input_1_(From_MTDS)'!S416","v":604.68764128673843},{"$f":"'Input_1_(From_MTDS)'!T416","v":1198.6044294977071},{"$f":"'Input_1_(From_MTDS)'!U416","v":616.22173345595581},{"$f":"'Input_1_(From_MTDS)'!V416","v":614.76757258963517},{"$f":"'Input_1_(From_MTDS)'!W416","v":614.89819747010142},{"$f":"'Input_1_(From_MTDS)'!X416","v":613.39672216303245},{"$f":"'Input_1_(From_MTDS)'!Y416","v":613.67125378253525},{"$f":"'Input_1_(From_MTDS)'!Z416","v":613.84542141662519},{"$f":"'Input_1_(From_MTDS)'!AA416","v":619.54867972947454},{"$f":"'Input_1_(From_MTDS)'!AB416","v":619.71907042145415},{"$f":"'Input_1_(From_MTDS)'!AC416","v":619.80615520863967},{"$f":"'Input_1_(From_MTDS)'!AD416","v":211.49184723984612},{"$f":"'Input_1_(From_MTDS)'!AE416","v":203.21612624431819},{"$f":"'Input_1_(From_MTDS)'!AF416","v":193.36837674715827},{"$f":"'Input_1_(From_MTDS)'!AG416","v":193.36837674715827},{"$f":"'Input_1_(From_MTDS)'!AH416","v":193.36837674715827},{"$f":"'Input_1_(From_MTDS)'!AI416","v":213.12435085336898},{"$f":"'Input_1_(From_MTDS)'!AJ416","v":189.63096070515596},{"$f":"'Input_1_(From_MTDS)'!AK416","v":184.80228610371555},{"$f":"'Input_1_(From_MTDS)'!AL416","v":177.68865139663225},{"$f":"'Input_1_(From_MTDS)'!AM416","v":153.20408368107331},{"$f":"'Input_1_(From_MTDS)'!AN416","v":104.29887627197452},{"$f":"'Input_1_(From_MTDS)'!AO416","v":104.98974618319328},{"$f":"'Input_1_(From_MTDS)'!AP416","v":104.21996112679989},{"$f":"'Input_1_(From_MTDS)'!AQ416","v":82.774260844007756},{"$f":"'Input_1_(From_MTDS)'!AR416","v":87.831576871915644},{"$f":"'Input_1_(From_MTDS)'!AS416","v":76.524257293810649},{"$f":"'Input_1_(From_MTDS)'!AT416","v":76.524257293810649},{"$f":"'Input_1_(From_MTDS)'!AU416","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AV416","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AW416","v":76.478692297113682},{"$f":"'Input_1_(From_MTDS)'!AX416","v":37.406941814960767},{"$f":"'Input_1_(From_MTDS)'!AY416","v":18.341788540598547},{"$f":"'Input_1_(From_MTDS)'!AZ416","v":18.341788540599183},{"$f":"'Input_1_(From_MTDS)'!BA416","v":6.621426671124321},{"$f":"'Input_1_(From_MTDS)'!BB416","v":0},{"$f":"'Input_1_(From_MTDS)'!BC416","v":0},{"$f":"'Input_1_(From_MTDS)'!BD416","v":0},{"$f":"'Input_1_(From_MTDS)'!BE416","v":0},{"$f":"'Input_1_(From_MTDS)'!BF416","v":0},{"$f":"'Input_1_(From_MTDS)'!BG416","v":0},{"$f":"'Input_1_(From_MTDS)'!BH416","v":0},{"$f":"'Input_1_(From_MTDS)'!BI416","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ416","v":0},{"$f":"'Input_1_(From_MTDS)'!BK416","v":0},{"$f":"'Input_1_(From_MTDS)'!BL416","v":0},{"$f":"'Input_1_(From_MTDS)'!BM416","v":0},{"$f":"'Input_1_(From_MTDS)'!BN416","v":0},{"$f":"'Input_1_(From_MTDS)'!BO416","v":0},{"$f":"'Input_1_(From_MTDS)'!BP416","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ416","v":0},{"$f":"'Input_1_(From_MTDS)'!BR416","v":0}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G417","v":2024},{"$f":"'Input_1_(From_MTDS)'!H417","v":"T-bills_2024"},null,{"$f":"'Input_1_(From_MTDS)'!J417","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!K417","v":3831.3046769999996},{"$f":"'Input_1_(From_MTDS)'!L417","v":0},{"$f":"'Input_1_(From_MTDS)'!M417","v":0},{"$f":"'Input_1_(From_MTDS)'!N417","v":0},{"$f":"'Input_1_(From_MTDS)'!O417","v":0},{"$f":"'Input_1_(From_MTDS)'!P417","v":0},{"$f":"'Input_1_(From_MTDS)'!Q417","v":0},{"$f":"'Input_1_(From_MTDS)'!R417","v":0},{"$f":"'Input_1_(From_MTDS)'!S417","v":0},{"$f":"'Input_1_(From_MTDS)'!T417","v":0},{"$f":"'Input_1_(From_MTDS)'!U417","v":0},{"$f":"'Input_1_(From_MTDS)'!V417","v":0},{"$f":"'Input_1_(From_MTDS)'!W417","v":0},{"$f":"'Input_1_(From_MTDS)'!X417","v":0},{"$f":"'Input_1_(From_MTDS)'!Y417","v":0},{"$f":"'Input_1_(From_MTDS)'!Z417","v":0},{"$f":"'Input_1_(From_MTDS)'!AA417","v":0},{"$f":"'Input_1_(From_MTDS)'!AB417","v":0},{"$f":"'Input_1_(From_MTDS)'!AC417","v":0},{"$f":"'Input_1_(From_MTDS)'!AD417","v":0},{"$f":"'Input_1_(From_MTDS)'!AE417","v":0},{"$f":"'Input_1_(From_MTDS)'!AF417","v":0},{"$f":"'Input_1_(From_MTDS)'!AG417","v":0},{"$f":"'Input_1_(From_MTDS)'!AH417","v":0},{"$f":"'Input_1_(From_MTDS)'!AI417","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ417","v":0},{"$f":"'Input_1_(From_MTDS)'!AK417","v":0},{"$f":"'Input_1_(From_MTDS)'!AL417","v":0},{"$f":"'Input_1_(From_MTDS)'!AM417","v":0},{"$f":"'Input_1_(From_MTDS)'!AN417","v":0},{"$f":"'Input_1_(From_MTDS)'!AO417","v":0},{"$f":"'Input_1_(From_MTDS)'!AP417","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ417","v":0},{"$f":"'Input_1_(From_MTDS)'!AR417","v":0},{"$f":"'Input_1_(From_MTDS)'!AS417","v":0},{"$f":"'Input_1_(From_MTDS)'!AT417","v":0},{"$f":"'Input_1_(From_MTDS)'!AU417","v":0},{"$f":"'Input_1_(From_MTDS)'!AV417","v":0},{"$f":"'Input_1_(From_MTDS)'!AW417","v":0},{"$f":"'Input_1_(From_MTDS)'!AX417","v":0},{"$f":"'Input_1_(From_MTDS)'!AY417","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ417","v":0},{"$f":"'Input_1_(From_MTDS)'!BA417","v":0},{"$f":"'Input_1_(From_MTDS)'!BB417","v":0},{"$f":"'Input_1_(From_MTDS)'!BC417","v":0},{"$f":"'Input_1_(From_MTDS)'!BD417","v":0},{"$f":"'Input_1_(From_MTDS)'!BE417","v":0},{"$f":"'Input_1_(From_MTDS)'!BF417","v":0},{"$f":"'Input_1_(From_MTDS)'!BG417","v":0},{"$f":"'Input_1_(From_MTDS)'!BH417","v":0},{"$f":"'Input_1_(From_MTDS)'!BI417","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ417","v":0},{"$f":"'Input_1_(From_MTDS)'!BK417","v":0},{"$f":"'Input_1_(From_MTDS)'!BL417","v":0},{"$f":"'Input_1_(From_MTDS)'!BM417","v":0},{"$f":"'Input_1_(From_MTDS)'!BN417","v":0},{"$f":"'Input_1_(From_MTDS)'!BO417","v":0},{"$f":"'Input_1_(From_MTDS)'!BP417","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ417","v":0},{"$f":"'Input_1_(From_MTDS)'!BR417","v":0}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G418","v":2025},{"$f":"'Input_1_(From_MTDS)'!H418","v":"Var_2025"},null,{"$f":"'Input_1_(From_MTDS)'!J418","v":6687.2374507398363},{"$f":"'Input_1_(From_MTDS)'!K418","v":0},{"$f":"'Input_1_(From_MTDS)'!L418","v":1087.0234374820632},{"$f":"'Input_1_(From_MTDS)'!M418","v":970.9208817891473},{"$f":"'Input_1_(From_MTDS)'!N418","v":933.13251214985553},{"$f":"'Input_1_(From_MTDS)'!O418","v":608.17682725427539},{"$f":"'Input_1_(From_MTDS)'!P418","v":652.46675573619507},{"$f":"'Input_1_(From_MTDS)'!Q418","v":503.30851174324687},{"$f":"'Input_1_(From_MTDS)'!R418","v":141.91705738111821},{"$f":"'Input_1_(From_MTDS)'!S418","v":141.91705738111821},{"$f":"'Input_1_(From_MTDS)'!T418","v":141.91705738111821},{"$f":"'Input_1_(From_MTDS)'!U418","v":96.369520241429655},{"$f":"'Input_1_(From_MTDS)'!V418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!W418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!X418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!Y418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!Z418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!AA418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!AB418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!AC418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!AD418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!AE418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!AF418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!AG418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!AH418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!AI418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!AJ418","v":94.005855480017942},{"$f":"'Input_1_(From_MTDS)'!AK418","v":0},{"$f":"'Input_1_(From_MTDS)'!AL418","v":0},{"$f":"'Input_1_(From_MTDS)'!AM418","v":0},{"$f":"'Input_1_(From_MTDS)'!AN418","v":0},{"$f":"'Input_1_(From_MTDS)'!AO418","v":0},{"$f":"'Input_1_(From_MTDS)'!AP418","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ418","v":0},{"$f":"'Input_1_(From_MTDS)'!AR418","v":0},{"$f":"'Input_1_(From_MTDS)'!AS418","v":0},{"$f":"'Input_1_(From_MTDS)'!AT418","v":0},{"$f":"'Input_1_(From_MTDS)'!AU418","v":0},{"$f":"'Input_1_(From_MTDS)'!AV418","v":0},{"$f":"'Input_1_(From_MTDS)'!AW418","v":0},{"$f":"'Input_1_(From_MTDS)'!AX418","v":0},{"$f":"'Input_1_(From_MTDS)'!AY418","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ418","v":0},{"$f":"'Input_1_(From_MTDS)'!BA418","v":0},{"$f":"'Input_1_(From_MTDS)'!BB418","v":0},{"$f":"'Input_1_(From_MTDS)'!BC418","v":0},{"$f":"'Input_1_(From_MTDS)'!BD418","v":0},{"$f":"'Input_1_(From_MTDS)'!BE418","v":0},{"$f":"'Input_1_(From_MTDS)'!BF418","v":0},{"$f":"'Input_1_(From_MTDS)'!BG418","v":0},{"$f":"'Input_1_(From_MTDS)'!BH418","v":0},{"$f":"'Input_1_(From_MTDS)'!BI418","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ418","v":0},{"$f":"'Input_1_(From_MTDS)'!BK418","v":0},{"$f":"'Input_1_(From_MTDS)'!BL418","v":0},{"$f":"'Input_1_(From_MTDS)'!BM418","v":0},{"$f":"'Input_1_(From_MTDS)'!BN418","v":0},{"$f":"'Input_1_(From_MTDS)'!BO418","v":0},{"$f":"'Input_1_(From_MTDS)'!BP418","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ418","v":0},{"$f":"'Input_1_(From_MTDS)'!BR418","v":0}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G419","v":2025},{"$f":"'Input_1_(From_MTDS)'!H419","v":"Fix_2025"},null,{"$f":"'Input_1_(From_MTDS)'!J419","v":32602.563505775841},{"$f":"'Input_1_(From_MTDS)'!K419","v":0},{"$f":"'Input_1_(From_MTDS)'!L419","v":1302.0948891190458},{"$f":"'Input_1_(From_MTDS)'!M419","v":1292.9951660200479},{"$f":"'Input_1_(From_MTDS)'!N419","v":2637.1297448193254},{"$f":"'Input_1_(From_MTDS)'!O419","v":3461.0515705357398},{"$f":"'Input_1_(From_MTDS)'!P419","v":1958.6126910691999},{"$f":"'Input_1_(From_MTDS)'!Q419","v":3322.205772268685},{"$f":"'Input_1_(From_MTDS)'!R419","v":759.2349143828344},{"$f":"'Input_1_(From_MTDS)'!S419","v":828.51110671535253},{"$f":"'Input_1_(From_MTDS)'!T419","v":1422.4278949263212},{"$f":"'Input_1_(From_MTDS)'!U419","v":2232.4856526127105},{"$f":"'Input_1_(From_MTDS)'!V419","v":876.19338021025646},{"$f":"'Input_1_(From_MTDS)'!W419","v":876.32400509072272},{"$f":"'Input_1_(From_MTDS)'!X419","v":874.82252978365386},{"$f":"'Input_1_(From_MTDS)'!Y419","v":875.09706140315666},{"$f":"'Input_1_(From_MTDS)'!Z419","v":875.27122903724648},{"$f":"'Input_1_(From_MTDS)'!AA419","v":880.97448735009584},{"$f":"'Input_1_(From_MTDS)'!AB419","v":881.14487804207556},{"$f":"'Input_1_(From_MTDS)'!AC419","v":881.23196282926097},{"$f":"'Input_1_(From_MTDS)'!AD419","v":472.91765486046745},{"$f":"'Input_1_(From_MTDS)'!AE419","v":464.64193386493957},{"$f":"'Input_1_(From_MTDS)'!AF419","v":429.7259562397748},{"$f":"'Input_1_(From_MTDS)'!AG419","v":429.7259562397748},{"$f":"'Input_1_(From_MTDS)'!AH419","v":429.7259562397748},{"$f":"'Input_1_(From_MTDS)'!AI419","v":449.48193034598552},{"$f":"'Input_1_(From_MTDS)'!AJ419","v":425.98854019777252},{"$f":"'Input_1_(From_MTDS)'!AK419","v":327.15401011631411},{"$f":"'Input_1_(From_MTDS)'!AL419","v":320.04037540923082},{"$f":"'Input_1_(From_MTDS)'!AM419","v":295.55580769367191},{"$f":"'Input_1_(From_MTDS)'!AN419","v":246.6506002845731},{"$f":"'Input_1_(From_MTDS)'!AO419","v":247.34147019579189},{"$f":"'Input_1_(From_MTDS)'!AP419","v":246.57168513939848},{"$f":"'Input_1_(From_MTDS)'!AQ419","v":225.12598485660635},{"$f":"'Input_1_(From_MTDS)'!AR419","v":230.18330088451424},{"$f":"'Input_1_(From_MTDS)'!AS419","v":218.87598130640924},{"$f":"'Input_1_(From_MTDS)'!AT419","v":218.87598130640924},{"$f":"'Input_1_(From_MTDS)'!AU419","v":151.68337668112804},{"$f":"'Input_1_(From_MTDS)'!AV419","v":151.68337668112804},{"$f":"'Input_1_(From_MTDS)'!AW419","v":151.68337668112804},{"$f":"'Input_1_(From_MTDS)'!AX419","v":112.61162619897513},{"$f":"'Input_1_(From_MTDS)'!AY419","v":93.5464729246129},{"$f":"'Input_1_(From_MTDS)'!AZ419","v":18.341788540599183},{"$f":"'Input_1_(From_MTDS)'!BA419","v":6.621426671124321},{"$f":"'Input_1_(From_MTDS)'!BB419","v":0},{"$f":"'Input_1_(From_MTDS)'!BC419","v":0},{"$f":"'Input_1_(From_MTDS)'!BD419","v":0},{"$f":"'Input_1_(From_MTDS)'!BE419","v":0},{"$f":"'Input_1_(From_MTDS)'!BF419","v":0},{"$f":"'Input_1_(From_MTDS)'!BG419","v":0},{"$f":"'Input_1_(From_MTDS)'!BH419","v":0},{"$f":"'Input_1_(From_MTDS)'!BI419","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ419","v":0},{"$f":"'Input_1_(From_MTDS)'!BK419","v":0},{"$f":"'Input_1_(From_MTDS)'!BL419","v":0},{"$f":"'Input_1_(From_MTDS)'!BM419","v":0},{"$f":"'Input_1_(From_MTDS)'!BN419","v":0},{"$f":"'Input_1_(From_MTDS)'!BO419","v":0},{"$f":"'Input_1_(From_MTDS)'!BP419","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ419","v":0},{"$f":"'Input_1_(From_MTDS)'!BR419","v":0}]
[null,null,null,null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!G420","v":2025},{"$f":"'Input_1_(From_MTDS)'!H420","v":"T-bills_2025"},null,{"$f":"'Input_1_(From_MTDS)'!J420","v":2784.8809074562814},{"$f":"'Input_1_(From_MTDS)'!K420","v":0},{"$f":"'Input_1_(From_MTDS)'!L420","v":2784.8809074562814},{"$f":"'Input_1_(From_MTDS)'!M420","v":0},{"$f":"'Input_1_(From_MTDS)'!N420","v":0},{"$f":"'Input_1_(From_MTDS)'!O420","v":0},{"$f":"'Input_1_(From_MTDS)'!P420","v":0},{"$f":"'Input_1_(From_MTDS)'!Q420","v":0},{"$f":"'Input_1_(From_MTDS)'!R420","v":0},{"$f":"'Input_1_(From_MTDS)'!S420","v":0},{"$f":"'Input_1_(From_MTDS)'!T420","v":0},{"$f":"'Input_1_(From_MTDS)'!U420","v":0},{"$f":"'Input_1_(From_MTDS)'!V420","v":0},{"$f":"'Input_1_(From_MTDS)'!W420","v":0},{"$f":"'Input_1_(From_MTDS)'!X420","v":0},{"$f":"'Input_1_(From_MTDS)'!Y420","v":0},{"$f":"'Input_1_(From_MTDS)'!Z420","v":0},{"$f":"'Input_1_(From_MTDS)'!AA420","v":0},{"$f":"'Input_1_(From_MTDS)'!AB420","v":0},{"$f":"'Input_1_(From_MTDS)'!AC420","v":0},{"$f":"'Input_1_(From_MTDS)'!AD420","v":0},{"$f":"'Input_1_(From_MTDS)'!AE420","v":0},{"$f":"'Input_1_(From_MTDS)'!AF420","v":0},{"$f":"'Input_1_(From_MTDS)'!AG420","v":0},{"$f":"'Input_1_(From_MTDS)'!AH420","v":0},{"$f":"'Input_1_(From_MTDS)'!AI420","v":0},{"$f":"'Input_1_(From_MTDS)'!AJ420","v":0},{"$f":"'Input_1_(From_MTDS)'!AK420","v":0},{"$f":"'Input_1_(From_MTDS)'!AL420","v":0},{"$f":"'Input_1_(From_MTDS)'!AM420","v":0},{"$f":"'Input_1_(From_MTDS)'!AN420","v":0},{"$f":"'Input_1_(From_MTDS)'!AO420","v":0},{"$f":"'Input_1_(From_MTDS)'!AP420","v":0},{"$f":"'Input_1_(From_MTDS)'!AQ420","v":0},{"$f":"'Input_1_(From_MTDS)'!AR420","v":0},{"$f":"'Input_1_(From_MTDS)'!AS420","v":0},{"$f":"'Input_1_(From_MTDS)'!AT420","v":0},{"$f":"'Input_1_(From_MTDS)'!AU420","v":0},{"$f":"'Input_1_(From_MTDS)'!AV420","v":0},{"$f":"'Input_1_(From_MTDS)'!AW420","v":0},{"$f":"'Input_1_(From_MTDS)'!AX420","v":0},{"$f":"'Input_1_(From_MTDS)'!AY420","v":0},{"$f":"'Input_1_(From_MTDS)'!AZ420","v":0},{"$f":"'Input_1_(From_MTDS)'!BA420","v":0},{"$f":"'Input_1_(From_MTDS)'!BB420","v":0},{"$f":"'Input_1_(From_MTDS)'!BC420","v":0},{"$f":"'Input_1_(From_MTDS)'!BD420","v":0},{"$f":"'Input_1_(From_MTDS)'!BE420","v":0},{"$f":"'Input_1_(From_MTDS)'!BF420","v":0},{"$f":"'Input_1_(From_MTDS)'!BG420","v":0},{"$f":"'Input_1_(From_MTDS)'!BH420","v":0},{"$f":"'Input_1_(From_MTDS)'!BI420","v":0},{"$f":"'Input_1_(From_MTDS)'!BJ420","v":0},{"$f":"'Input_1_(From_MTDS)'!BK420","v":0},{"$f":"'Input_1_(From_MTDS)'!BL420","v":0},{"$f":"'Input_1_(From_MTDS)'!BM420","v":0},{"$f":"'Input_1_(From_MTDS)'!BN420","v":0},{"$f":"'Input_1_(From_MTDS)'!BO420","v":0},{"$f":"'Input_1_(From_MTDS)'!BP420","v":0},{"$f":"'Input_1_(From_MTDS)'!BQ420","v":0},{"$f":"'Input_1_(From_MTDS)'!BR420","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,"MTDS SELECTED STRATEGY  Total Principal Payments",null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K$51","v":2025},{"$f":"'Input_1_(From_MTDS)'!L$51","v":2026},{"$f":"'Input_1_(From_MTDS)'!M$51","v":2027},{"$f":"'Input_1_(From_MTDS)'!N$51","v":2028},{"$f":"'Input_1_(From_MTDS)'!O$51","v":2029},{"$f":"'Input_1_(From_MTDS)'!P$51","v":2030},{"$f":"'Input_1_(From_MTDS)'!Q$51","v":2031},{"$f":"'Input_1_(From_MTDS)'!R$51","v":2032},{"$f":"'Input_1_(From_MTDS)'!S$51","v":2033},{"$f":"'Input_1_(From_MTDS)'!T$51","v":2034},{"$f":"'Input_1_(From_MTDS)'!U$51","v":2035},{"$f":"'Input_1_(From_MTDS)'!V$51","v":2036},{"$f":"'Input_1_(From_MTDS)'!W$51","v":2037},{"$f":"'Input_1_(From_MTDS)'!X$51","v":2038},{"$f":"'Input_1_(From_MTDS)'!Y$51","v":2039},{"$f":"'Input_1_(From_MTDS)'!Z$51","v":2040},{"$f":"'Input_1_(From_MTDS)'!AA$51","v":2041},{"$f":"'Input_1_(From_MTDS)'!AB$51","v":2042},{"$f":"'Input_1_(From_MTDS)'!AC$51","v":2043},{"$f":"'Input_1_(From_MTDS)'!AD$51","v":2044},{"$f":"'Input_1_(From_MTDS)'!AE$51","v":2045},{"$f":"'Input_1_(From_MTDS)'!AF$51","v":2046},{"$f":"'Input_1_(From_MTDS)'!AG$51","v":2047},{"$f":"'Input_1_(From_MTDS)'!AH$51","v":2048},{"$f":"'Input_1_(From_MTDS)'!AI$51","v":2049},{"$f":"'Input_1_(From_MTDS)'!AJ$51","v":2050},{"$f":"'Input_1_(From_MTDS)'!AK$51","v":2051},{"$f":"'Input_1_(From_MTDS)'!AL$51","v":2052},{"$f":"'Input_1_(From_MTDS)'!AM$51","v":2053},{"$f":"'Input_1_(From_MTDS)'!AN$51","v":2054},{"$f":"'Input_1_(From_MTDS)'!AO$51","v":2055},{"$f":"'Input_1_(From_MTDS)'!AP$51","v":2056},{"$f":"'Input_1_(From_MTDS)'!AQ$51","v":2057},{"$f":"'Input_1_(From_MTDS)'!AR$51","v":2058},{"$f":"'Input_1_(From_MTDS)'!AS$51","v":2059},{"$f":"'Input_1_(From_MTDS)'!AT$51","v":2060},{"$f":"'Input_1_(From_MTDS)'!AU$51","v":2061},{"$f":"'Input_1_(From_MTDS)'!AV$51","v":2062},{"$f":"'Input_1_(From_MTDS)'!AW$51","v":2063},{"$f":"'Input_1_(From_MTDS)'!AX$51","v":2064},{"$f":"'Input_1_(From_MTDS)'!AY$51","v":2065},{"$f":"'Input_1_(From_MTDS)'!AZ$51","v":2066},{"$f":"'Input_1_(From_MTDS)'!BA$51","v":2067},{"$f":"'Input_1_(From_MTDS)'!BB$51","v":2068},{"$f":"'Input_1_(From_MTDS)'!BC$51","v":2069},{"$f":"'Input_1_(From_MTDS)'!BD$51","v":2070},{"$f":"'Input_1_(From_MTDS)'!BE$51","v":2071},{"$f":"'Input_1_(From_MTDS)'!BF$51","v":2072},{"$f":"'Input_1_(From_MTDS)'!BG$51","v":2073},{"$f":"'Input_1_(From_MTDS)'!BH$51","v":2074},{"$f":"'Input_1_(From_MTDS)'!BI$51","v":2075},{"$f":"'Input_1_(From_MTDS)'!BJ$51","v":2076},{"$f":"'Input_1_(From_MTDS)'!BK$51","v":2077},{"$f":"'Input_1_(From_MTDS)'!BL$51","v":2078},{"$f":"'Input_1_(From_MTDS)'!BM$51","v":2079},{"$f":"'Input_1_(From_MTDS)'!BN$51","v":2080},{"$f":"'Input_1_(From_MTDS)'!BO$51","v":2081},{"$f":"'Input_1_(From_MTDS)'!BP$51","v":2082},{"$f":"'Input_1_(From_MTDS)'!BQ$51","v":2083},{"$f":"'Input_1_(From_MTDS)'!BR$51","v":2084}]
[null,null,null,null,null,{"$f":"SUM(L316:BS316)","v":0},"Foreign T-bills",null,null,null,null,{"$f":"SUMIFS(L$176:L$195,$H$176:$H$195,\"Foreign\",$I$176:$I$195,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$176:AR$195,$H$176:$H$195,\"Foreign\",$I$176:$I$195,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,14420.263530074766,"Foreign Var",null,null,null,null,{"$f":"SUMIFS(L$176:L$195,$H$176:$H$195,\"Foreign\",$I$176:$I$195,\"Var\")","v":959.16972160542423},1087.0234374820632,970.9208817891473,1082.514650737694,932.24792376083383,1194.9952783360175,1075.386309277626,609.2065964780594,497.79440964720135,370.7481763948698,325.20063925518127,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,322.83697449376956,228.83111901375162,158.97228005545975,84.697488834887693,0,0,0,{"$f":"SUMIFS(AR$176:AR$195,$H$176:$H$195,\"Foreign\",$I$176:$I$195,\"Var\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,40104.748293297002,"Foreign Fix",null,null,null,null,{"$f":"SUMIFS(L$176:L$195,$H$176:$H$195,\"Foreign\",$I$176:$I$195,\"Fix\")","v":1568.8727737429779},1201.7242391190457,1167.6775360200479,1244.6892910911847,919.5247685357399,566.17223734105914,773.57589826868536,875.66631264665421,1068.7338236801259,1262.0122639670681,1324.3829902257253,1421.029377862046,1449.103538325829,1477.3119795069888,1511.4655066604466,1511.6396742945367,1517.342932607386,1517.5133232993655,1517.6004080865512,1109.2861001177575,1101.0103791222298,1066.0944014970651,1047.465377774854,1027.6587667827012,1024.8287438662753,1001.3353537180622,902.50082363660397,825.52834997122886,726.76899103509777,593.16629479111123,593.85716470233001,593.08737964593661,{"$f":"SUMIFS(AR$176:AR$195,$H$176:$H$195,\"Foreign\",$I$176:$I$195,\"Fix\")","v":571.64167936314448},576.69899539105245,565.39167581294737,565.39167581294737,498.19907118766622,448.29990050317201,395.24647820276346,295.67652140997643,276.61136813561421,201.40668375160044,133.79925071549209,67.757991067910154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Foreign Currency",null,null,null,null,{"$f":"SUM(L316:L318)","v":2528.0424953484021},{"$f":"SUM(M316:M318)","v":2288.7476766011087},2138.5984178091953,2327.2039418288787,1851.7726922965737,1761.1675156770766,1848.9622075463112,1484.8729091247137,1566.5282333273271,1632.760440361938,1649.5836294809064,1743.8663523558155,1771.9405128195986,1800.1489540007583,1834.3024811542161,1834.4766487883062,1840.1799071011555,1840.350297793135,1840.4373825803207,1432.123074611527,1423.8473536159993,1388.9313759908346,1370.3023522686235,1350.4957412764707,1347.6657183600448,1324.1723282118317,1131.3319426503556,984.50063002668867,811.46647986998551,593.16629479111123,593.85716470233001,593.08737964593661,571.64167936314448,576.69899539105245,565.39167581294737,565.39167581294737,498.19907118766622,448.29990050317201,395.24647820276346,295.67652140997643,276.61136813561421,201.40668375160044,133.79925071549209,67.757991067910154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L320:BS320)","v":14103.785108879138},"Domestic T-bills",null,null,null,null,{"$f":"SUMIFS(L$176:L$195,$H$176:$H$195,\"Domestic\",$I$176:$I$195,\"T-bills\")","v":3831.3046769999996},2784.8809074562814,2170.5541435247496,2419.2492643084315,2897.7961165896741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$176:AR$195,$H$176:$H$195,\"Domestic\",$I$176:$I$195,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L321:BS321)","v":0},"Domestic Var",null,null,null,null,{"$f":"SUMIFS(L$176:L$195,$H$176:$H$195,\"Domestic\",$I$176:$I$195,\"Var\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$176:AR$195,$H$176:$H$195,\"Domestic\",$I$176:$I$195,\"Var\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,21316.265603818705,"Domestic Fix",null,null,null,null,{"$f":"SUMIFS(L$176:L$195,$H$176:$H$195,\"Domestic\",$I$176:$I$195,\"Fix\")","v":0},100.37065,125.31763000000001,1392.4404537281407,3626.8038737623747,2602.0650858823565,5082.8050040572116,1209.6246321542158,1448.898058294837,591.69999999999993,1392.4404537281407,1085.2770717623748,1209.6246321542158,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$176:AR$195,$H$176:$H$195,\"Domestic\",$I$176:$I$195,\"Fix\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Domestic Currency",null,null,null,null,{"$f":"SUM(L320:L322)","v":3831.3046769999996},{"$f":"SUM(M320:M322)","v":2885.2515574562813},2295.8717735247496,3811.6897180365722,6524.5999903520487,2602.0650858823565,5082.8050040572116,1209.6246321542158,1448.898058294837,591.69999999999993,1392.4404537281407,1085.2770717623748,1209.6246321542158,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Total",null,null,null,null,{"$f":"L323+L319","v":6359.3471723484017},{"$f":"M323+M319","v":5173.9992340573899},4434.470191333945,6138.8936598654509,8376.3726826486218,4363.2326015594335,6931.7672116035228,2694.4975412789295,3015.4262916221642,2224.4604403619378,3042.0240832090471,2829.1434241181905,2981.5651449738143,3249.0470122955953,1834.3024811542161,1834.4766487883062,1840.1799071011555,1840.350297793135,1840.4373825803207,1432.123074611527,1423.8473536159993,1388.9313759908346,1370.3023522686235,1350.4957412764707,1347.6657183600448,1324.1723282118317,1131.3319426503556,984.50063002668867,811.46647986998551,593.16629479111123,593.85716470233001,593.08737964593661,571.64167936314448,576.69899539105245,565.39167581294737,565.39167581294737,498.19907118766622,448.29990050317201,395.24647820276346,295.67652140997643,276.61136813561421,201.40668375160044,133.79925071549209,67.757991067910154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CHECK",null,null,null,null,{"$f":"L324-'Input_1_(From_MTDS)'!K306","v":0},{"$f":"M324-'Input_1_(From_MTDS)'!L306","v":0},{"$f":"N324-'Input_1_(From_MTDS)'!M306","v":0},{"$f":"O324-'Input_1_(From_MTDS)'!N306","v":0},{"$f":"P324-'Input_1_(From_MTDS)'!O306","v":0},{"$f":"Q324-'Input_1_(From_MTDS)'!P306","v":0},{"$f":"R324-'Input_1_(From_MTDS)'!Q306","v":0},{"$f":"S324-'Input_1_(From_MTDS)'!R306","v":0},{"$f":"T324-'Input_1_(From_MTDS)'!S306","v":0},{"$f":"U324-'Input_1_(From_MTDS)'!T306","v":0},{"$f":"V324-'Input_1_(From_MTDS)'!U306","v":0},{"$f":"W324-'Input_1_(From_MTDS)'!V306","v":0},{"$f":"X324-'Input_1_(From_MTDS)'!W306","v":0},{"$f":"Y324-'Input_1_(From_MTDS)'!X306","v":0},{"$f":"Z324-'Input_1_(From_MTDS)'!Y306","v":0},{"$f":"AA324-'Input_1_(From_MTDS)'!Z306","v":0},{"$f":"AB324-'Input_1_(From_MTDS)'!AA306","v":0},{"$f":"AC324-'Input_1_(From_MTDS)'!AB306","v":0},{"$f":"AD324-'Input_1_(From_MTDS)'!AC306","v":0},{"$f":"AE324-'Input_1_(From_MTDS)'!AD306","v":0},{"$f":"AF324-'Input_1_(From_MTDS)'!AE306","v":0},{"$f":"AG324-'Input_1_(From_MTDS)'!AF306","v":0},{"$f":"AH324-'Input_1_(From_MTDS)'!AG306","v":0},{"$f":"AI324-'Input_1_(From_MTDS)'!AH306","v":0},{"$f":"AJ324-'Input_1_(From_MTDS)'!AI306","v":0},{"$f":"AK324-'Input_1_(From_MTDS)'!AJ306","v":0},{"$f":"AL324-'Input_1_(From_MTDS)'!AK306","v":0},{"$f":"AM324-'Input_1_(From_MTDS)'!AL306","v":0},{"$f":"AN324-'Input_1_(From_MTDS)'!AM306","v":0},{"$f":"AO324-'Input_1_(From_MTDS)'!AN306","v":0},{"$f":"AP324-'Input_1_(From_MTDS)'!AO306","v":0},{"$f":"AQ324-'Input_1_(From_MTDS)'!AP306","v":0},{"$f":"AR324-'Input_1_(From_MTDS)'!AQ306","v":0},{"$f":"AS324-'Input_1_(From_MTDS)'!AR306","v":0},{"$f":"AT324-'Input_1_(From_MTDS)'!AS306","v":0},{"$f":"AU324-'Input_1_(From_MTDS)'!AT306","v":0},{"$f":"AV324-'Input_1_(From_MTDS)'!AU306","v":0},{"$f":"AW324-'Input_1_(From_MTDS)'!AV306","v":0},{"$f":"AX324-'Input_1_(From_MTDS)'!AW306","v":0},{"$f":"AY324-'Input_1_(From_MTDS)'!AX306","v":0},{"$f":"AZ324-'Input_1_(From_MTDS)'!AY306","v":0},{"$f":"BA324-'Input_1_(From_MTDS)'!AZ306","v":0},{"$f":"BB324-'Input_1_(From_MTDS)'!BA306","v":0},{"$f":"BC324-'Input_1_(From_MTDS)'!BB306","v":0},{"$f":"BD324-'Input_1_(From_MTDS)'!BC306","v":0},{"$f":"BE324-'Input_1_(From_MTDS)'!BD306","v":0},{"$f":"BF324-'Input_1_(From_MTDS)'!BE306","v":0},{"$f":"BG324-'Input_1_(From_MTDS)'!BF306","v":0},{"$f":"BH324-'Input_1_(From_MTDS)'!BG306","v":0},{"$f":"BI324-'Input_1_(From_MTDS)'!BH306","v":0},{"$f":"BJ324-'Input_1_(From_MTDS)'!BI306","v":0},{"$f":"BK324-'Input_1_(From_MTDS)'!BJ306","v":0},{"$f":"BL324-'Input_1_(From_MTDS)'!BK306","v":0},{"$f":"BM324-'Input_1_(From_MTDS)'!BL306","v":0},{"$f":"BN324-'Input_1_(From_MTDS)'!BM306","v":0},{"$f":"BO324-'Input_1_(From_MTDS)'!BN306","v":0},{"$f":"BP324-'Input_1_(From_MTDS)'!BO306","v":0},{"$f":"BQ324-'Input_1_(From_MTDS)'!BP306","v":0},{"$f":"BR324-'Input_1_(From_MTDS)'!BQ306","v":0},{"$f":"BS324-'Input_1_(From_MTDS)'!BR306","v":0}]
[]
[null,null,null,null,null,{"$f":"SUM(L327:BS327)","v":41546.234870597444},{"$f":"Input_2!$D$43","v":"Multilateral"},null,null,null,null,{"$f":"SUMIFS(L$176:L$195,$C$176:$C$195,$G327)","v":1269.7330568603907},{"$f":"SUMIFS(M$176:M$195,$C$176:$C$195,$G327)","v":779.17585725777838},715.00491148961805,691.5645962286045,607.50650994618684,624.79394653702218,852.81916117225387,978.19585520298665,1196.0216299766489,1417.535790699425,1434.3589798183934,1528.6417026933025,1556.7158631570856,1584.9243043382453,1619.0778314917031,1619.2519991257932,1624.9552574386425,1625.125648130622,1625.2127329178077,1216.898424949014,1208.6227039534863,1236.3772966483334,1264.3208322316502,1294.0307487198788,1347.6657183600448,1324.1723282118317,1131.3319426503556,984.50063002668867,811.46647986998551,593.16629479111123,593.85716470233001,593.08737964593661,571.64167936314448,576.69899539105245,565.39167581294737,565.39167581294737,498.19907118766622,448.29990050317201,395.24647820276346,295.67652140997643,276.61136813561421,201.40668375160044,133.79925071549209,67.757991067910154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L328:BS328)","v":6354.3764634037543},{"$f":"Input_2!$D$44","v":"Bilateral"},null,null,null,null,{"$f":"SUMIFS(L$176:L$195,$C$176:$C$195,$G328)","v":661.83861837270842},660.91802254401023,692.84727402256397,727.77247549176388,382.61759794080837,3.0576215911982296E-3,62.67379447754972,109.24635378307762,158.76288126345898,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,215.22464966251303,152.55407934250107,105.98152003697317,56.464992556591795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6624.4004893705642,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},null,null,null,null,596.4708201153029,848.65379679932016,730.74623229701331,907.86687010851051,861.64858440957846,1136.3705115184632,933.46925189650767,397.43070013864934,211.74372208721923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$46","v":"International Bond"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$47","v":"FX Security"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AU$176:AU$195,$C$176:$C$195,$G331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$48","v":"FX Other"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"Input_2!$D$49","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CHECK",null,null,null,null,{"$f":"SUM(L327:L333)-L319","v":0},{"$f":"SUM(M327:M333)-M319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"SUM(L336:BS336)","v":14103.785108879138},{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,{"$f":"SUMIFS(L$176:L$195,$C$176:$C$195,$G336)","v":3831.3046769999996},2784.8809074562814,2170.5541435247496,2419.2492643084315,2897.7961165896741,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AB$176:AB$195,$C$176:$C$195,$G336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,21316.265603818705,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,0,100.37065,125.31763000000001,1392.4404537281407,3626.8038737623747,2602.0650858823565,5082.8050040572116,1209.6246321542158,1448.898058294837,591.69999999999993,1392.4404537281407,1085.2770717623748,1209.6246321542158,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AU$176:AU$195,$C$176:$C$195,$G340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L341:BS341)","v":0},{"$f":"Input_2!$G$48","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AB$176:AB$195,$C$176:$C$195,$G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L342:BS342)","v":0},{"$f":"Input_2!$G$49","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CHECK",null,null,null,null,{"$f":"SUM(L336:L342)-L323","v":0},{"$f":"SUM(M336:M342)-M323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,1,null,"MTDS SELECTED STRATEGY  Total Outstanding Amount",null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K$51","v":2025},{"$f":"'Input_1_(From_MTDS)'!L$51","v":2026},{"$f":"'Input_1_(From_MTDS)'!M$51","v":2027},{"$f":"'Input_1_(From_MTDS)'!N$51","v":2028},{"$f":"'Input_1_(From_MTDS)'!O$51","v":2029},{"$f":"'Input_1_(From_MTDS)'!P$51","v":2030},{"$f":"'Input_1_(From_MTDS)'!Q$51","v":2031},{"$f":"'Input_1_(From_MTDS)'!R$51","v":2032},{"$f":"'Input_1_(From_MTDS)'!S$51","v":2033},{"$f":"'Input_1_(From_MTDS)'!T$51","v":2034},{"$f":"'Input_1_(From_MTDS)'!U$51","v":2035},{"$f":"'Input_1_(From_MTDS)'!V$51","v":2036},{"$f":"'Input_1_(From_MTDS)'!W$51","v":2037},{"$f":"'Input_1_(From_MTDS)'!X$51","v":2038},{"$f":"'Input_1_(From_MTDS)'!Y$51","v":2039},{"$f":"'Input_1_(From_MTDS)'!Z$51","v":2040},{"$f":"'Input_1_(From_MTDS)'!AA$51","v":2041},{"$f":"'Input_1_(From_MTDS)'!AB$51","v":2042},{"$f":"'Input_1_(From_MTDS)'!AC$51","v":2043},{"$f":"'Input_1_(From_MTDS)'!AD$51","v":2044},{"$f":"'Input_1_(From_MTDS)'!AE$51","v":2045},{"$f":"'Input_1_(From_MTDS)'!AF$51","v":2046},{"$f":"'Input_1_(From_MTDS)'!AG$51","v":2047},{"$f":"'Input_1_(From_MTDS)'!AH$51","v":2048},{"$f":"'Input_1_(From_MTDS)'!AI$51","v":2049},{"$f":"'Input_1_(From_MTDS)'!AJ$51","v":2050},{"$f":"'Input_1_(From_MTDS)'!AK$51","v":2051},{"$f":"'Input_1_(From_MTDS)'!AL$51","v":2052},{"$f":"'Input_1_(From_MTDS)'!AM$51","v":2053},{"$f":"'Input_1_(From_MTDS)'!AN$51","v":2054},{"$f":"'Input_1_(From_MTDS)'!AO$51","v":2055},{"$f":"'Input_1_(From_MTDS)'!AP$51","v":2056},{"$f":"'Input_1_(From_MTDS)'!AQ$51","v":2057},{"$f":"'Input_1_(From_MTDS)'!AR$51","v":2058},{"$f":"'Input_1_(From_MTDS)'!AS$51","v":2059},{"$f":"'Input_1_(From_MTDS)'!AT$51","v":2060},{"$f":"'Input_1_(From_MTDS)'!AU$51","v":2061},{"$f":"'Input_1_(From_MTDS)'!AV$51","v":2062},{"$f":"'Input_1_(From_MTDS)'!AW$51","v":2063},{"$f":"'Input_1_(From_MTDS)'!AX$51","v":2064},{"$f":"'Input_1_(From_MTDS)'!AY$51","v":2065},{"$f":"'Input_1_(From_MTDS)'!AZ$51","v":2066},{"$f":"'Input_1_(From_MTDS)'!BA$51","v":2067},{"$f":"'Input_1_(From_MTDS)'!BB$51","v":2068},{"$f":"'Input_1_(From_MTDS)'!BC$51","v":2069},{"$f":"'Input_1_(From_MTDS)'!BD$51","v":2070},{"$f":"'Input_1_(From_MTDS)'!BE$51","v":2071},{"$f":"'Input_1_(From_MTDS)'!BF$51","v":2072},{"$f":"'Input_1_(From_MTDS)'!BG$51","v":2073},{"$f":"'Input_1_(From_MTDS)'!BH$51","v":2074},{"$f":"'Input_1_(From_MTDS)'!BI$51","v":2075},{"$f":"'Input_1_(From_MTDS)'!BJ$51","v":2076},{"$f":"'Input_1_(From_MTDS)'!BK$51","v":2077},{"$f":"'Input_1_(From_MTDS)'!BL$51","v":2078},{"$f":"'Input_1_(From_MTDS)'!BM$51","v":2079},{"$f":"'Input_1_(From_MTDS)'!BN$51","v":2080},{"$f":"'Input_1_(From_MTDS)'!BO$51","v":2081},{"$f":"'Input_1_(From_MTDS)'!BP$51","v":2082},{"$f":"'Input_1_(From_MTDS)'!BQ$51","v":2083},{"$f":"'Input_1_(From_MTDS)'!BR$51","v":2084}]
[null,null,null,null,{"$f":"E346+1","v":2},{"$f":"SUM(L347:BS347)","v":0},"Foreign T-bills",null,null,null,null,{"$f":"SUMIFS(L$217:L$237,$H$217:$H$237,\"Foreign\",$I$217:$I$237,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$217:AR$237,$H$217:$H$237,\"Foreign\",$I$217:$I$237,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E347+1","v":3},116549.78328474789,"Foreign Var",null,null,null,null,{"$f":"SUMIFS(L$217:L$237,$H$217:$H$237,\"Foreign\",$I$217:$I$237,\"Var\")","v":5541.6286364536409},6353.0173203025752,7503.4505546058244,8972.5186171970417,8502.1031341592006,7770.1820953660472,7118.0053270859544,6508.7987306078949,6011.0043209606929,5640.2561445658239,5315.0555053106427,4992.2185308168737,4669.3815563231037,4346.5445818293338,4023.7076073355643,3700.8706328417948,3378.0336583480257,3055.1966838542562,2732.3597093604862,2409.5227348667167,2086.6857603729472,1763.8487858791777,1441.011811385408,1118.1748368916385,795.337862397869,472.5008879040995,243.66976889034788,84.697488834888134,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,{"$f":"SUMIFS(AR$217:AR$237,$H$217:$H$237,\"Foreign\",$I$217:$I$237,\"Var\")","v":4.4368619116383791E-13},4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13,4.4368619116383791E-13]
[null,null,null,null,4,618743.48191270302,"Foreign Fix",null,null,null,null,{"$f":"SUMIFS(L$217:L$237,$H$217:$H$237,\"Foreign\",$I$217:$I$237,\"Fix\")","v":17384.877920686005},20830.209503171885,24902.535112944006,29984.281625744312,30608.104333802497,31709.0283918801,32662.511549178267,31786.845236531612,30718.111412851482,29456.099148884416,28131.716158658692,26710.686780796641,25261.583242470817,23784.271262963826,22272.80575630338,20761.16608200884,19243.823149401454,17726.30982610209,16208.709418015538,15099.423317897783,13998.412938775551,12932.318537278488,11884.853159503635,10857.194392720932,9832.3656488546567,8831.0302951365938,7928.52947149999,7103.0011215287632,6376.232130493665,5783.0658357025532,5189.2086710002241,4596.1212913542868,{"$f":"SUMIFS(AR$217:AR$237,$H$217:$H$237,\"Foreign\",$I$217:$I$237,\"Fix\")","v":4024.4796119911425},3447.7806166000905,2882.3889407871429,2316.9972649741953,1818.7981937865291,1370.4982932833573,975.25181508059393,679.5752936706175,402.96392553500323,201.55724178340279,67.75799106791068,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13,5.1747821760872796E-13]
[null,null,null,null,5,null,"Foreign Currency",null,null,null,null,{"$f":"SUM(L347:L349)","v":22926.506557139648},{"$f":"SUM(M347:M349)","v":27183.226823474462},32405.98566754983,38956.800242941354,39110.2074679617,39479.21048724615,39780.516876264221,38295.643967139506,36729.115733812177,35096.355293450237,33446.771663969332,31702.905311613515,29930.964798793921,28130.81584479316,26296.513363638944,24462.036714850634,22621.856807749478,20781.506509956347,18941.069127376024,17508.946052764499,16085.098699148499,14696.167323157666,13325.864970889043,11975.36922961257,10627.703511252526,9303.5311830406936,8172.1992403903378,7187.6986103636509,6376.232130493665,5783.0658357025532,5189.2086710002241,4596.1212913542868,4024.479611991143,3447.780616600091,2882.3889407871434,2316.9972649741958,1818.7981937865295,1370.4982932833577,975.25181508059438,679.57529367061795,402.96392553500368,201.55724178340324,67.757991067911121,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13]
[null,null,null,null,6,{"$f":"SUM(L351:BS351)","v":10272.480431879136},"Domestic T-bills",null,null,null,null,{"$f":"SUMIFS(L$217:L$237,$H$217:$H$237,\"Domestic\",$I$217:$I$237,\"T-bills\")","v":2784.8809074562814},2170.5541435247496,2419.2492643084315,2897.7961165896741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$217:AR$237,$H$217:$H$237,\"Domestic\",$I$217:$I$237,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,{"$f":"SUM(L352:BS352)","v":0},"Domestic Var",null,null,null,null,{"$f":"SUMIFS(L$217:L$237,$H$217:$H$237,\"Domestic\",$I$217:$I$237,\"Var\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$217:AR$237,$H$217:$H$237,\"Domestic\",$I$217:$I$237,\"Var\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,123586.51624891226,"Domestic Fix",null,null,null,null,{"$f":"SUMIFS(L$217:L$237,$H$217:$H$237,\"Domestic\",$I$217:$I$237,\"Fix\")","v":10084.866317184424},13240.326882471547,16743.883148934194,19698.136870090562,16071.33299632819,13469.267910445833,8386.4629063886205,7176.8382742344047,5727.9402159395677,5136.2402159395679,3743.7997622114276,2658.5226904490528,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$217:AR$237,$H$217:$H$237,\"Domestic\",$I$217:$I$237,\"Fix\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,null,"Domestic Currency",null,null,null,null,{"$f":"SUM(L351:L353)","v":12869.747224640705},{"$f":"SUM(M351:M353)","v":15410.881025996296},19163.132413242623,22595.932986680236,16071.33299632819,13469.267910445833,8386.4629063886205,7176.8382742344047,5727.9402159395677,5136.2402159395679,3743.7997622114276,2658.5226904490528,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,null,"Total",null,null,null,null,{"$f":"L354+L350","v":35796.253781780353},{"$f":"M354+M350","v":42594.107849470762},51569.118080792454,61552.73322962159,55181.540464289894,52948.478397691986,48166.979782652837,45472.482241373909,42457.055949751746,40232.595509389808,37190.571426180759,34361.428002062567,31379.862857088759,28130.81584479316,26296.513363638944,24462.036714850634,22621.856807749478,20781.506509956347,18941.069127376024,17508.946052764499,16085.098699148499,14696.167323157666,13325.864970889043,11975.36922961257,10627.703511252526,9303.5311830406936,8172.1992403903378,7187.6986103636509,6376.232130493665,5783.0658357025532,5189.2086710002241,4596.1212913542868,4024.479611991143,3447.780616600091,2882.3889407871434,2316.9972649741958,1818.7981937865295,1370.4982932833577,975.25181508059438,679.57529367061795,402.96392553500368,201.55724178340324,67.757991067911121,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13,9.6116440877256587E-13]
[null,null,null,null,11,null,"CHECK",null,null,null,null,{"$f":"L355-'Input_1_(From_MTDS)'!K347","v":0},{"$f":"M355-'Input_1_(From_MTDS)'!L347","v":0},{"$f":"N355-'Input_1_(From_MTDS)'!M347","v":0},{"$f":"O355-'Input_1_(From_MTDS)'!N347","v":0},{"$f":"P355-'Input_1_(From_MTDS)'!O347","v":0},{"$f":"Q355-'Input_1_(From_MTDS)'!P347","v":0},{"$f":"R355-'Input_1_(From_MTDS)'!Q347","v":0},{"$f":"S355-'Input_1_(From_MTDS)'!R347","v":0},{"$f":"T355-'Input_1_(From_MTDS)'!S347","v":0},{"$f":"U355-'Input_1_(From_MTDS)'!T347","v":0},{"$f":"V355-'Input_1_(From_MTDS)'!U347","v":0},{"$f":"W355-'Input_1_(From_MTDS)'!V347","v":0},{"$f":"X355-'Input_1_(From_MTDS)'!W347","v":0},{"$f":"Y355-'Input_1_(From_MTDS)'!X347","v":0},{"$f":"Z355-'Input_1_(From_MTDS)'!Y347","v":0},{"$f":"AA355-'Input_1_(From_MTDS)'!Z347","v":0},{"$f":"AB355-'Input_1_(From_MTDS)'!AA347","v":0},{"$f":"AC355-'Input_1_(From_MTDS)'!AB347","v":0},{"$f":"AD355-'Input_1_(From_MTDS)'!AC347","v":0},{"$f":"AE355-'Input_1_(From_MTDS)'!AD347","v":0},{"$f":"AF355-'Input_1_(From_MTDS)'!AE347","v":0},{"$f":"AG355-'Input_1_(From_MTDS)'!AF347","v":0},{"$f":"AH355-'Input_1_(From_MTDS)'!AG347","v":0},{"$f":"AI355-'Input_1_(From_MTDS)'!AH347","v":0},{"$f":"AJ355-'Input_1_(From_MTDS)'!AI347","v":0},{"$f":"AK355-'Input_1_(From_MTDS)'!AJ347","v":0},{"$f":"AL355-'Input_1_(From_MTDS)'!AK347","v":0},{"$f":"AM355-'Input_1_(From_MTDS)'!AL347","v":0},{"$f":"AN355-'Input_1_(From_MTDS)'!AM347","v":0},{"$f":"AO355-'Input_1_(From_MTDS)'!AN347","v":0},{"$f":"AP355-'Input_1_(From_MTDS)'!AO347","v":0},{"$f":"AQ355-'Input_1_(From_MTDS)'!AP347","v":0},{"$f":"AR355-'Input_1_(From_MTDS)'!AQ347","v":0},{"$f":"AS355-'Input_1_(From_MTDS)'!AR347","v":0},{"$f":"AT355-'Input_1_(From_MTDS)'!AS347","v":0},{"$f":"AU355-'Input_1_(From_MTDS)'!AT347","v":0},{"$f":"AV355-'Input_1_(From_MTDS)'!AU347","v":0},{"$f":"AW355-'Input_1_(From_MTDS)'!AV347","v":0},{"$f":"AX355-'Input_1_(From_MTDS)'!AW347","v":0},{"$f":"AY355-'Input_1_(From_MTDS)'!AX347","v":0},{"$f":"AZ355-'Input_1_(From_MTDS)'!AY347","v":0},{"$f":"BA355-'Input_1_(From_MTDS)'!AZ347","v":0},{"$f":"BB355-'Input_1_(From_MTDS)'!BA347","v":0},{"$f":"BC355-'Input_1_(From_MTDS)'!BB347","v":0},{"$f":"BD355-'Input_1_(From_MTDS)'!BC347","v":0},{"$f":"BE355-'Input_1_(From_MTDS)'!BD347","v":0},{"$f":"BF355-'Input_1_(From_MTDS)'!BE347","v":0},{"$f":"BG355-'Input_1_(From_MTDS)'!BF347","v":0},{"$f":"BH355-'Input_1_(From_MTDS)'!BG347","v":0},{"$f":"BI355-'Input_1_(From_MTDS)'!BH347","v":0},{"$f":"BJ355-'Input_1_(From_MTDS)'!BI347","v":0},{"$f":"BK355-'Input_1_(From_MTDS)'!BJ347","v":0},{"$f":"BL355-'Input_1_(From_MTDS)'!BK347","v":0},{"$f":"BM355-'Input_1_(From_MTDS)'!BL347","v":0},{"$f":"BN355-'Input_1_(From_MTDS)'!BM347","v":0},{"$f":"BO355-'Input_1_(From_MTDS)'!BN347","v":0},{"$f":"BP355-'Input_1_(From_MTDS)'!BO347","v":0},{"$f":"BQ355-'Input_1_(From_MTDS)'!BP347","v":0},{"$f":"BR355-'Input_1_(From_MTDS)'!BQ347","v":0},{"$f":"BS355-'Input_1_(From_MTDS)'!BR347","v":0}]
[null,null,null,null,12]
[null,null,null,null,13,{"$f":"SUM(L358:BS358)","v":672509.89564155333},{"$f":"Input_2!$D$43","v":"Multilateral"},null,null,null,null,{"$f":"SUMIFS(L$217:L$237,$C$217:$C$237,$G358)","v":16720.080012762461},{"$f":"SUMIFS(M$217:M$237,$C$217:$C$237,$G358)","v":21098.148573054892},26240.903382255474,32667.688388284405,33741.649357516617,34954.622886932375,36005.636831105592,35027.440975902602,33831.419345925955,32413.88355522653,30979.524575408137,29450.882872714832,27894.16700955775,26309.242705219502,24690.164873727797,23070.912874602003,21445.95761716336,19820.831969032741,18195.619236114933,16978.72081116592,15770.098107212432,14533.7208105641,13269.399978332449,11975.369229612568,10627.703511252525,9303.5311830406918,8172.1992403903369,7187.69861036365,6376.232130493664,5783.0658357025522,5189.2086710002231,4596.1212913542859,4024.4796119911416,3447.7806166000896,2882.388940787142,2316.9972649741944,1818.7981937865284,1370.4982932833566,975.25181508059313,679.5752936706167,402.96392553500243,201.55724178340199,67.757991067909884,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13,-2.8073557404977359E-13]
[null,null,null,null,14,{"$f":"SUM(L359:BS359)","v":45219.327682906958},{"$f":"Input_2!$D$44","v":"Bilateral"},null,null,null,null,2901.7870311631473,2925.1488068234084,2978.429123510271,3125.2430033855871,2903.48755192611,3061.6254000209392,3165.7056229327604,3056.4592691496828,2897.6963878862239,2682.4717382237109,2467.2470885611974,2252.0224388986844,2036.7977892361714,1821.5731395736582,1606.3484899111452,1391.1238402486322,1175.8991905861192,960.67454092360629,745.44989126109328,530.22524159858028,315.00059193606722,162.44651259356618,56.464992556593039,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12,1.2418999828223395E-12]
[null,null,null,null,15,17564.041872990532,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},null,null,null,null,3304.6395132140365,3159.929443596161,3186.6531617840837,3163.8688512713593,2465.0705585189703,1462.9622002928363,609.17442222586851,211.74372208721923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,0,{"$f":"Input_2!$D$46","v":"International Bond"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,0,{"$f":"Input_2!$D$47","v":"FX Security"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AF$217:AF$237,$C$217:$C$237,$G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,0,{"$f":"Input_2!$D$48","v":"FX Other"},null,null,null,null,0,{"$f":"SUMIFS(M$217:M$237,$C$217:$C$237,$G363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,{"$f":"SUM(L364:BS364)","v":0},{"$f":"Input_2!$D$49","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,null,"CHECK",null,null,null,null,{"$f":"SUM(L358:L364)-L350","v":0},{"$f":"SUM(M358:M364)-M350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21]
[null,null,null,null,22,{"$f":"SUM(L367:BS367)","v":10272.480431879136},{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,{"$f":"SUMIFS(L$217:L$237,$C$217:$C$237,$G367)","v":2784.8809074562814},{"$f":"SUMIFS(M$217:M$237,$C$217:$C$237,$G367)","v":2170.5541435247496},2419.2492643084315,2897.7961165896741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,123586.51624891226,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,10084.866317184424,13240.326882471547,16743.883148934194,19698.136870090562,16071.33299632819,13469.267910445833,8386.4629063886205,7176.8382742344047,5727.9402159395677,5136.2402159395679,3743.7997622114276,2658.5226904490528,1448.898058294837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,0,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,25,0,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,26,0,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AF$217:AF$237,$C$217:$C$237,$G371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,27,{"$f":"SUM(L372:BS372)","v":0},{"$f":"Input_2!$G$48","v":0},null,null,null,null,0,{"$f":"SUMIFS(M$217:M$237,$C$217:$C$237,$G372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AB$217:AB$237,$C$217:$C$237,$G372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,28,0,{"$f":"Input_2!$G$49","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CHECK",null,null,null,null,{"$f":"SUM(L367:L373)-L354","v":0},{"$f":"SUM(M367:M373)-M354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,"MTDS SELECTED STRATEGY  Total Interest Payment",null,null,null,null,{"$f":"'Input_1_(From_MTDS)'!K$51","v":2025},{"$f":"'Input_1_(From_MTDS)'!L$51","v":2026},{"$f":"'Input_1_(From_MTDS)'!M$51","v":2027},{"$f":"'Input_1_(From_MTDS)'!N$51","v":2028},{"$f":"'Input_1_(From_MTDS)'!O$51","v":2029},{"$f":"'Input_1_(From_MTDS)'!P$51","v":2030},{"$f":"'Input_1_(From_MTDS)'!Q$51","v":2031},{"$f":"'Input_1_(From_MTDS)'!R$51","v":2032},{"$f":"'Input_1_(From_MTDS)'!S$51","v":2033},{"$f":"'Input_1_(From_MTDS)'!T$51","v":2034},{"$f":"'Input_1_(From_MTDS)'!U$51","v":2035},{"$f":"'Input_1_(From_MTDS)'!V$51","v":2036},{"$f":"'Input_1_(From_MTDS)'!W$51","v":2037},{"$f":"'Input_1_(From_MTDS)'!X$51","v":2038},{"$f":"'Input_1_(From_MTDS)'!Y$51","v":2039},{"$f":"'Input_1_(From_MTDS)'!Z$51","v":2040},{"$f":"'Input_1_(From_MTDS)'!AA$51","v":2041},{"$f":"'Input_1_(From_MTDS)'!AB$51","v":2042},{"$f":"'Input_1_(From_MTDS)'!AC$51","v":2043},{"$f":"'Input_1_(From_MTDS)'!AD$51","v":2044},{"$f":"'Input_1_(From_MTDS)'!AE$51","v":2045},{"$f":"'Input_1_(From_MTDS)'!AF$51","v":2046},{"$f":"'Input_1_(From_MTDS)'!AG$51","v":2047},{"$f":"'Input_1_(From_MTDS)'!AH$51","v":2048},{"$f":"'Input_1_(From_MTDS)'!AI$51","v":2049},{"$f":"'Input_1_(From_MTDS)'!AJ$51","v":2050},{"$f":"'Input_1_(From_MTDS)'!AK$51","v":2051},{"$f":"'Input_1_(From_MTDS)'!AL$51","v":2052},{"$f":"'Input_1_(From_MTDS)'!AM$51","v":2053},{"$f":"'Input_1_(From_MTDS)'!AN$51","v":2054},{"$f":"'Input_1_(From_MTDS)'!AO$51","v":2055},{"$f":"'Input_1_(From_MTDS)'!AP$51","v":2056},{"$f":"'Input_1_(From_MTDS)'!AQ$51","v":2057},{"$f":"'Input_1_(From_MTDS)'!AR$51","v":2058},{"$f":"'Input_1_(From_MTDS)'!AS$51","v":2059},{"$f":"'Input_1_(From_MTDS)'!AT$51","v":2060},{"$f":"'Input_1_(From_MTDS)'!AU$51","v":2061},{"$f":"'Input_1_(From_MTDS)'!AV$51","v":2062},{"$f":"'Input_1_(From_MTDS)'!AW$51","v":2063},{"$f":"'Input_1_(From_MTDS)'!AX$51","v":2064},{"$f":"'Input_1_(From_MTDS)'!AY$51","v":2065},{"$f":"'Input_1_(From_MTDS)'!AZ$51","v":2066},{"$f":"'Input_1_(From_MTDS)'!BA$51","v":2067},{"$f":"'Input_1_(From_MTDS)'!BB$51","v":2068},{"$f":"'Input_1_(From_MTDS)'!BC$51","v":2069},{"$f":"'Input_1_(From_MTDS)'!BD$51","v":2070},{"$f":"'Input_1_(From_MTDS)'!BE$51","v":2071},{"$f":"'Input_1_(From_MTDS)'!BF$51","v":2072},{"$f":"'Input_1_(From_MTDS)'!BG$51","v":2073},{"$f":"'Input_1_(From_MTDS)'!BH$51","v":2074},{"$f":"'Input_1_(From_MTDS)'!BI$51","v":2075},{"$f":"'Input_1_(From_MTDS)'!BJ$51","v":2076},{"$f":"'Input_1_(From_MTDS)'!BK$51","v":2077},{"$f":"'Input_1_(From_MTDS)'!BL$51","v":2078},{"$f":"'Input_1_(From_MTDS)'!BM$51","v":2079},{"$f":"'Input_1_(From_MTDS)'!BN$51","v":2080},{"$f":"'Input_1_(From_MTDS)'!BO$51","v":2081},{"$f":"'Input_1_(From_MTDS)'!BP$51","v":2082},{"$f":"'Input_1_(From_MTDS)'!BQ$51","v":2083},{"$f":"'Input_1_(From_MTDS)'!BR$51","v":2084}]
[null,null,null,null,null,{"$f":"SUM(L378:BS378)","v":0},"Foreign T-bills",null,null,null,null,{"$f":"SUMIFS(L$257:L$276,$H$257:$H$276,\"Foreign\",$I$257:$I$276,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$257:AR$276,$H$257:$H$276,\"Foreign\",$I$257:$I$276,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4845.3550363845716,"Foreign Var",null,null,null,null,{"$f":"SUMIFS(L$257:L$276,$H$257:$H$276,\"Foreign\",$I$257:$I$276,\"Var\")","v":228.56737096324892},286.42778010305028,328.24018306986318,385.40173900421746,454.45724710933541,423.7450337630562,345.14942922451183,262.54654454690228,223.31272721900876,196.74017142504351,184.60558361163942,173.96176668881733,163.39531251363627,152.82885833845521,142.26240416327411,131.69594998809305,121.12949581291195,110.56304163773086,99.996587462549797,89.430133287368704,78.86367911218764,68.297224937006561,57.730770761825482,47.164316586644411,36.597862411463332,26.031408236282253,15.464954061101176,7.9753115357810866,2.772148809565889,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,{"$f":"SUMIFS(AR$257:AR$276,$H$257:$H$276,\"Foreign\",$I$257:$I$276,\"Var\")","v":1.4623139612711147E-14},1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4623139612711147E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14,1.4570557101690641E-14]
[null,null,null,null,null,9652.5265449407379,"Foreign Fix",null,null,null,null,{"$f":"SUMIFS(L$257:L$276,$H$257:$H$276,\"Foreign\",$I$257:$I$276,\"Fix\")","v":195.76437483501107},261.27914485909349,324.36387347843157,404.07476609616657,504.21611947970598,515.01850321754364,538.26421944692379,528.84190781170548,516.20677392719165,498.68270669670198,476.1185529698472,452.42301559670176,427.24607617427756,401.85825398617385,376.25843307042624,350.40202528591954,324.54387582507189,298.64251650634884,272.73944384363182,246.83550033304292,224.0143787738026,201.27633405434415,180.50354410856627,160.9200037831686,142.60088852666783,125.57546047124384,108.72623284193148,94.498381297830406,82.245000085385485,72.217809889372973,64.886589691888133,57.550187970069146,{"$f":"SUMIFS(AR$257:AR$276,$H$257:$H$276,\"Foreign\",$I$257:$I$276,\"Fix\")","v":50.219559636173102},43.049774054398014,35.842058602413601,28.719148047264984,21.596237492116366,15.816609467014661,11.034964855602837,7.3143886901991841,5.0968147796243617,3.0222295186072565,1.511679390470253,0.50818501010406247,7.7094736441366262E-8,7.7094736441366262E-8,7.7094736441366262E-8,7.7094736441366262E-8,7.7094736441366262E-8,7.7094736441366262E-8,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14,-2.0986424913025006E-14]
[null,null,null,null,null,null,"Foreign Currency",null,null,null,null,{"$f":"SUM(L378:L380)","v":424.33174579825999},{"$f":"SUM(M378:M380)","v":547.70692496214383},652.60405654829469,789.47650510038397,958.67336658904139,938.76353698059984,883.41364867143557,791.38845235860776,739.51950114620035,695.4228781217455,660.72413658148662,626.38478228551912,590.64138868791383,554.68711232462908,518.52083723370038,482.09797527401258,445.67337163798385,409.2055581440797,372.73603130618164,336.26563362041162,302.87805788599024,269.57355899135069,238.23431487039176,208.08432036981301,179.19875093813116,151.6068687075261,124.19118690303266,102.47369283361149,85.017148894951376,72.217809889372987,64.886589691888148,57.55018797006916,50.219559636173116,43.049774054398029,35.842058602413616,28.719148047264998,21.59623749211638,15.816609467014676,11.034964855602851,7.3143886901991984,5.0968147796243759,3.0222295186072712,1.5116793904702677,0.50818501010407713,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15]
[null,null,null,null,null,{"$f":"SUM(L382:BS382)","v":992.55312492786277},"Domestic T-bills",null,null,null,null,{"$f":"SUMIFS(L$257:L$276,$H$257:$H$276,\"Domestic\",$I$257:$I$276,\"T-bills\")","v":498.06960800999997},125.31964083553247,105.48893137530278,118.7851388775438,144.88980582948383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$257:AR$276,$H$257:$H$276,\"Domestic\",$I$257:$I$276,\"T-bills\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L383:BS383)","v":0},"Domestic Var",null,null,null,null,{"$f":"SUMIFS(L$257:L$276,$H$257:$H$276,\"Domestic\",$I$257:$I$276,\"Var\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$257:AR$276,$H$257:$H$276,\"Domestic\",$I$257:$I$276,\"Var\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,16535.009378795363,"Domestic Fix",null,null,null,null,{"$f":"SUMIFS(L$257:L$276,$H$257:$H$276,\"Domestic\",$I$257:$I$276,\"Fix\")","v":896.43666421499984},1318.4621406532799,1636.689460798214,1992.0635563577896,2341.3341279655488,1885.637351909367,1678.3627874563858,1084.2434526752127,975.3772357813333,842.80306344735573,745.17256344735574,542.85096552065693,385.48579011511265,210.09021845275134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$257:AR$276,$H$257:$H$276,\"Domestic\",$I$257:$I$276,\"Fix\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Domestic Currency",null,null,null,null,{"$f":"SUM(L382:L384)","v":1394.5062722249997},{"$f":"SUM(M382:M384)","v":1443.7817814888124},1742.1783921735168,2110.8486952353333,2486.2239337950327,1885.637351909367,1678.3627874563858,1084.2434526752127,975.3772357813333,842.80306344735573,745.17256344735574,542.85096552065693,385.48579011511265,210.09021845275134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Total",null,null,null,null,{"$f":"L385+L381","v":1818.8380180232598},{"$f":"M385+M381","v":1991.4887064509562},2394.7824487218113,2900.3252003357175,3444.8973003840742,2824.4008888899671,2561.7764361278214,1875.6319050338204,1714.8967369275338,1538.2259415691012,1405.8967000288424,1169.2357478061761,976.12717880302648,764.77733077738048,518.52083723370038,482.09797527401258,445.67337163798385,409.2055581440797,372.73603130618164,336.26563362041162,302.87805788599024,269.57355899135069,238.23431487039176,208.08432036981301,179.19875093813116,151.6068687075261,124.19118690303266,102.47369283361149,85.017148894951376,72.217809889372987,64.886589691888148,57.55018797006916,50.219559636173116,43.049774054398029,35.842058602413616,28.719148047264998,21.59623749211638,15.816609467014676,11.034964855602851,7.3143886901991984,5.0968147796243759,3.0222295186072712,1.5116793904702677,0.50818501010407713,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,7.7094751064505873E-8,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15,-6.4158678113343648E-15]
[null,null,null,null,null,null,"CHECK",null,null,null,null,{"$f":"L386-'Input_1_(From_MTDS)'!K387","v":0},{"$f":"M386-'Input_1_(From_MTDS)'!L387","v":0},{"$f":"N386-'Input_1_(From_MTDS)'!M387","v":0},{"$f":"O386-'Input_1_(From_MTDS)'!N387","v":0},{"$f":"P386-'Input_1_(From_MTDS)'!O387","v":0},{"$f":"Q386-'Input_1_(From_MTDS)'!P387","v":0},{"$f":"R386-'Input_1_(From_MTDS)'!Q387","v":0},{"$f":"S386-'Input_1_(From_MTDS)'!R387","v":0},{"$f":"T386-'Input_1_(From_MTDS)'!S387","v":0},{"$f":"U386-'Input_1_(From_MTDS)'!T387","v":0},{"$f":"V386-'Input_1_(From_MTDS)'!U387","v":0},{"$f":"W386-'Input_1_(From_MTDS)'!V387","v":0},{"$f":"X386-'Input_1_(From_MTDS)'!W387","v":0},{"$f":"Y386-'Input_1_(From_MTDS)'!X387","v":0},{"$f":"Z386-'Input_1_(From_MTDS)'!Y387","v":0},{"$f":"AA386-'Input_1_(From_MTDS)'!Z387","v":0},{"$f":"AB386-'Input_1_(From_MTDS)'!AA387","v":0},{"$f":"AC386-'Input_1_(From_MTDS)'!AB387","v":0},{"$f":"AD386-'Input_1_(From_MTDS)'!AC387","v":0},{"$f":"AE386-'Input_1_(From_MTDS)'!AD387","v":0},{"$f":"AF386-'Input_1_(From_MTDS)'!AE387","v":0},{"$f":"AG386-'Input_1_(From_MTDS)'!AF387","v":0},{"$f":"AH386-'Input_1_(From_MTDS)'!AG387","v":0},{"$f":"AI386-'Input_1_(From_MTDS)'!AH387","v":0},{"$f":"AJ386-'Input_1_(From_MTDS)'!AI387","v":0},{"$f":"AK386-'Input_1_(From_MTDS)'!AJ387","v":0},{"$f":"AL386-'Input_1_(From_MTDS)'!AK387","v":0},{"$f":"AM386-'Input_1_(From_MTDS)'!AL387","v":0},{"$f":"AN386-'Input_1_(From_MTDS)'!AM387","v":0},{"$f":"AO386-'Input_1_(From_MTDS)'!AN387","v":0},{"$f":"AP386-'Input_1_(From_MTDS)'!AO387","v":0},{"$f":"AQ386-'Input_1_(From_MTDS)'!AP387","v":0},{"$f":"AR386-'Input_1_(From_MTDS)'!AQ387","v":0},{"$f":"AS386-'Input_1_(From_MTDS)'!AR387","v":0},{"$f":"AT386-'Input_1_(From_MTDS)'!AS387","v":0},{"$f":"AU386-'Input_1_(From_MTDS)'!AT387","v":0},{"$f":"AV386-'Input_1_(From_MTDS)'!AU387","v":0},{"$f":"AW386-'Input_1_(From_MTDS)'!AV387","v":0},{"$f":"AX386-'Input_1_(From_MTDS)'!AW387","v":0},{"$f":"AY386-'Input_1_(From_MTDS)'!AX387","v":0},{"$f":"AZ386-'Input_1_(From_MTDS)'!AY387","v":0},{"$f":"BA386-'Input_1_(From_MTDS)'!AZ387","v":0},{"$f":"BB386-'Input_1_(From_MTDS)'!BA387","v":0},{"$f":"BC386-'Input_1_(From_MTDS)'!BB387","v":0},{"$f":"BD386-'Input_1_(From_MTDS)'!BC387","v":0},{"$f":"BE386-'Input_1_(From_MTDS)'!BD387","v":0},{"$f":"BF386-'Input_1_(From_MTDS)'!BE387","v":0},{"$f":"BG386-'Input_1_(From_MTDS)'!BF387","v":0},{"$f":"BH386-'Input_1_(From_MTDS)'!BG387","v":0},{"$f":"BI386-'Input_1_(From_MTDS)'!BH387","v":0},{"$f":"BJ386-'Input_1_(From_MTDS)'!BI387","v":0},{"$f":"BK386-'Input_1_(From_MTDS)'!BJ387","v":0},{"$f":"BL386-'Input_1_(From_MTDS)'!BK387","v":0},{"$f":"BM386-'Input_1_(From_MTDS)'!BL387","v":0},{"$f":"BN386-'Input_1_(From_MTDS)'!BM387","v":0},{"$f":"BO386-'Input_1_(From_MTDS)'!BN387","v":0},{"$f":"BP386-'Input_1_(From_MTDS)'!BO387","v":0},{"$f":"BQ386-'Input_1_(From_MTDS)'!BP387","v":0},{"$f":"BR386-'Input_1_(From_MTDS)'!BQ387","v":0},{"$f":"BS386-'Input_1_(From_MTDS)'!BR387","v":0}]
[]
[null,null,null,null,null,{"$f":"SUM(L389:BS389)","v":11361.00440359343},{"$f":"Input_2!$D$43","v":"Multilateral"},null,null,null,null,{"$f":"SUMIFS(L$257:L$276,$C$257:$C$276,$G389)","v":122.29747943979081},{"$f":"SUMIFS(M$257:M$276,$C$257:$C$276,$G389)","v":208.93212395212484},306.77765240910935,429.02843940516226,588.06275386928814,631.41525757895749,658.97743728258774,646.79262978040413,630.50734636707523,608.3893651336798,580.15498522221742,552.27999255504653,523.00096058623785,493.51104585174971,463.80913238961762,433.85063205872649,403.89039005149436,373.88693818638683,343.88177297728532,313.87573692031197,286.9525228146872,260.11238554884426,233.35516648107708,206.38837089643496,179.19875093813116,151.6068687075261,124.19118690303267,102.47369283361151,85.01714889495139,72.217809889373001,64.886589691888162,57.550187970069175,50.21955963617313,43.049774054398043,35.84205860241363,28.719148047265012,21.596237492116394,15.816609467014688,11.034964855602864,7.3143886901992117,5.0968147796243892,3.0222295186072841,1.5116793904702808,0.50818501010409023,7.7094764116113494E-8,7.7094764116113494E-8,7.7094764116113494E-8,7.7094764116113494E-8,7.7094764116113494E-8,7.7094764116113494E-8,6.6355705291796854E-15,6.6355705291796854E-15,6.6355705291796854E-15,6.6355705291796854E-15,6.6355705291796854E-15,6.6355705291796854E-15,6.6355705291796854E-15,6.6355705291796854E-15,6.6355705291796854E-15,6.6355705291796854E-15]
[null,null,null,null,null,{"$f":"SUM(L390:BS390)","v":1471.6066297428006},{"$f":"Input_2!$D$44","v":"Bilateral"},null,null,null,null,86.022270133636752,91.328809011057629,92.041269513503522,93.929212474205769,98.686053021853482,91.957341422270929,96.965762968490623,95.083313547371944,91.802037988998151,87.033512988065766,80.569151359269142,74.104789730472547,67.640428101675937,61.17606647287932,54.711704844082718,48.247343215286101,41.782981586489491,35.318619957692881,28.854258328896272,22.389896700099662,15.925535071303051,9.4611734425064409,4.8791483893146665,1.6959494733780551,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051607620227595E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14,-1.3051438340514049E-14]
[null,null,null,null,null,1665.270547989079,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},null,null,null,null,216.01199622483244,247.44599199896129,253.78513462568185,266.518853221016,271.92455969789984,215.39093797937147,127.47044842035722,49.512509030831666,17.210116790127032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$46","v":"International Bond"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$47","v":"FX Security"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AF$257:AF$276,$C$257:$C$276,$G393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$D$48","v":"FX Other"},null,null,null,null,0,{"$f":"SUMIFS(M$257:M$276,$C$257:$C$276,$G394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L395:BS395)","v":0},{"$f":"Input_2!$D$49","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CHECK",null,null,null,null,{"$f":"SUM(L389:L395)-L381","v":0},{"$f":"SUM(M389:M395)-M381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"SUM(L398:BS398)","v":992.55312492786277},{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,{"$f":"SUMIFS(L$257:L$276,$C$257:$C$276,$G398)","v":498.06960800999997},{"$f":"SUMIFS(M$257:M$276,$C$257:$C$276,$G398)","v":125.31964083553247},105.48893137530278,118.7851388775438,144.88980582948383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,16535.009378795363,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,{"$f":"SUMIFS(L$257:L$276,$C$257:$C$276,$G399)","v":896.43666421499984},1318.4621406532799,1636.689460798214,1992.0635563577896,2341.3341279655488,1885.637351909367,1678.3627874563858,1084.2434526752127,975.3772357813333,842.80306344735573,745.17256344735574,542.85096552065693,385.48579011511265,210.09021845275134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,{"$f":"SUMIFS(L$257:L$276,$C$257:$C$276,$G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,{"$f":"SUMIFS(L$257:L$276,$C$257:$C$276,$G401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,{"$f":"SUMIFS(L$257:L$276,$C$257:$C$276,$G402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AF$257:AF$276,$C$257:$C$276,$G402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(L403:BS403)","v":0},{"$f":"Input_2!$G$48","v":0},null,null,null,null,{"$f":"SUMIFS(L$257:L$276,$C$257:$C$276,$G403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AB$257:AB$276,$C$257:$C$276,$G403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,{"$f":"Input_2!$G$49","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"CHECK",null,null,null,null,{"$f":"SUM(L398:L404)-L385","v":0},{"$f":"SUM(M398:M404)-M385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A6.DX_New_PP","index":40,"n_rows":160,"n_cols":68,"rows_kept":160,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"PRINCIPAL PAYMENTS"]
[null,"POST UPLIFT"]
[null,null,{"$f":"Coupon_Yield_Indices_DX!$E$128","v":"IDX"},null,null,null,null,null,{"$f":"HLOOKUP(I$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE)","v":1},{"$f":"HLOOKUP(J$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE)","v":1},{"$f":"IFERROR(HLOOKUP(K$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),J$5)","v":1},{"$f":"IFERROR(HLOOKUP(L$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),K$5)","v":1},{"$f":"IFERROR(HLOOKUP(M$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),L$5)","v":1},{"$f":"IFERROR(HLOOKUP(N$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),M$5)","v":1},{"$f":"IFERROR(HLOOKUP(O$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),N$5)","v":1},{"$f":"IFERROR(HLOOKUP(P$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),O$5)","v":1},{"$f":"IFERROR(HLOOKUP(Q$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),P$5)","v":1},{"$f":"IFERROR(HLOOKUP(R$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),Q$5)","v":1},{"$f":"IFERROR(HLOOKUP(S$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),R$5)","v":1},{"$f":"IFERROR(HLOOKUP(T$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),S$5)","v":1},{"$f":"IFERROR(HLOOKUP(U$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),T$5)","v":1},{"$f":"IFERROR(HLOOKUP(V$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),U$5)","v":1},{"$f":"IFERROR(HLOOKUP(W$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),V$5)","v":1},{"$f":"IFERROR(HLOOKUP(X$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),W$5)","v":1},{"$f":"IFERROR(HLOOKUP(Y$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),X$5)","v":1},{"$f":"IFERROR(HLOOKUP(Z$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),Y$5)","v":1},{"$f":"IFERROR(HLOOKUP(AA$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),Z$5)","v":1},{"$f":"IFERROR(HLOOKUP(AB$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AA$5)","v":1},{"$f":"IFERROR(HLOOKUP(AC$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AB$5)","v":1},{"$f":"IFERROR(HLOOKUP(AD$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AC$5)","v":1},{"$f":"IFERROR(HLOOKUP(AE$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AD$5)","v":1},{"$f":"IFERROR(HLOOKUP(AF$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AE$5)","v":1},{"$f":"IFERROR(HLOOKUP(AG$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AF$5)","v":1},{"$f":"IFERROR(HLOOKUP(AH$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AG$5)","v":1},{"$f":"IFERROR(HLOOKUP(AI$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AH$5)","v":1},{"$f":"IFERROR(HLOOKUP(AJ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AI$5)","v":1},{"$f":"IFERROR(HLOOKUP(AK$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AJ$5)","v":1},{"$f":"IFERROR(HLOOKUP(AL$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AK$5)","v":1},{"$f":"IFERROR(HLOOKUP(AM$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AL$5)","v":1},{"$f":"IFERROR(HLOOKUP(AN$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AM$5)","v":1},{"$f":"IFERROR(HLOOKUP(AO$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AN$5)","v":1},{"$f":"IFERROR(HLOOKUP(AP$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AO$5)","v":1},{"$f":"IFERROR(HLOOKUP(AQ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AP$5)","v":1},{"$f":"IFERROR(HLOOKUP(AR$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AQ$5)","v":1},{"$f":"IFERROR(HLOOKUP(AS$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AR$5)","v":1},{"$f":"IFERROR(HLOOKUP(AT$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AS$5)","v":1},{"$f":"IFERROR(HLOOKUP(AU$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AT$5)","v":1},{"$f":"IFERROR(HLOOKUP(AV$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AU$5)","v":1},{"$f":"IFERROR(HLOOKUP(AW$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AV$5)","v":1},{"$f":"IFERROR(HLOOKUP(AX$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AW$5)","v":1},{"$f":"IFERROR(HLOOKUP(AY$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AX$5)","v":1},{"$f":"IFERROR(HLOOKUP(AZ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AY$5)","v":1},{"$f":"IFERROR(HLOOKUP(BA$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AZ$5)","v":1},{"$f":"IFERROR(HLOOKUP(BB$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BA$5)","v":1},{"$f":"IFERROR(HLOOKUP(BC$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BB$5)","v":1},{"$f":"IFERROR(HLOOKUP(BD$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BC$5)","v":1},{"$f":"IFERROR(HLOOKUP(BE$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BD$5)","v":1},{"$f":"IFERROR(HLOOKUP(BF$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BE$5)","v":1},{"$f":"IFERROR(HLOOKUP(BG$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BF$5)","v":1},{"$f":"IFERROR(HLOOKUP(BH$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BG$5)","v":1},{"$f":"IFERROR(HLOOKUP(BI$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BH$5)","v":1},{"$f":"IFERROR(HLOOKUP(BJ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BI$5)","v":1},{"$f":"IFERROR(HLOOKUP(BK$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BJ$5)","v":1},{"$f":"IFERROR(HLOOKUP(BL$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BK$5)","v":1},{"$f":"IFERROR(HLOOKUP(BM$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BL$5)","v":1},{"$f":"IFERROR(HLOOKUP(BN$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BM$5)","v":1},{"$f":"IFERROR(HLOOKUP(BO$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BN$5)","v":1},{"$f":"IFERROR(HLOOKUP(BP$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BO$5)","v":1}]
[null,null,{"$f":"Coupon_Yield_Indices_DX!$E$129","v":"INX"},null,null,null,null,null,{"$f":"HLOOKUP(I$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE)","v":1768},{"$f":"HLOOKUP(J$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE)","v":1856.4},{"$f":"IFERROR(HLOOKUP(K$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),J$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(L$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),K$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(M$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),L$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(N$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),M$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(O$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),N$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(P$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),O$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(Q$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),P$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(R$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),Q$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(S$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),R$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(T$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),S$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(U$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),T$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(V$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),U$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(W$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),V$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(X$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),W$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(Y$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),X$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(Z$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),Y$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AA$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),Z$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AB$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AA$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AC$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AB$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AD$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AC$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AE$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AD$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AF$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AE$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AG$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AF$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AH$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AG$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AI$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AH$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AJ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AI$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AK$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AJ$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AL$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AK$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AM$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AL$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AN$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AM$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AO$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AN$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AP$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AO$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AQ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AP$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AR$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AQ$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AS$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AR$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AT$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AS$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AU$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AT$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AV$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AU$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AW$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AV$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AX$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AW$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AY$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AX$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AZ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AY$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BA$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AZ$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BB$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BA$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BC$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BB$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BD$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BC$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BE$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BD$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BF$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BE$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BG$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BF$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BH$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BG$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BI$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BH$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BJ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BI$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BK$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BJ$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BL$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BK$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BM$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BL$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BN$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BM$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BO$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BN$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BP$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BO$6)","v":1856.4}]
[]
[null,null,null,null,null,null,null,null,null,1,{"$f":"J8+1","v":2},{"$f":"K8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59]
[null,"Domestic","Principal Payments of New Debt",null,null,null,null,null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"J9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,"Baseline","Instrument","Maturity","Grace Period","Interest Type","Indexation","Category"]
[null,null,{"$f":"Instruments!$C$7","v":"T-bills 3m"},{"$f":"IFERROR(IF(VLOOKUP($C11,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$7),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C11,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$7),0)","v":0},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$L$7","v":"No"},{"$f":"Instruments!$D$7","v":"T-bills"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J89","v":696.22022686407036},{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$8","v":"T-bills 6m"},{"$f":"IFERROR(IF(VLOOKUP($C12,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$8),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C12,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$8),0)","v":0},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$L$8","v":"No"},{"$f":"Instruments!$D$8","v":"T-bills"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J90","v":696.22022686407036},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$9","v":"T-bills 12m"},{"$f":"IFERROR(IF(VLOOKUP($C13,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$9),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C13,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$9),0)","v":0},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$L$9","v":"No"},{"$f":"Instruments!$D$9","v":"T-bills"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J91","v":1392.4404537281405},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$10","v":"2yr "},{"$f":"IFERROR(IF(VLOOKUP($C14,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$10),0)","v":2},{"$f":"IFERROR(IF(VLOOKUP($C14,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$10),0)","v":1},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$L$10","v":"No"},{"$f":"Instruments!$D$10","v":"Bonds"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J92","v":0},696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$11","v":"3yr"},{"$f":"IFERROR(IF(VLOOKUP($C15,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$11),0)","v":3},{"$f":"IFERROR(IF(VLOOKUP($C15,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$11),0)","v":2},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$L$11","v":"No"},{"$f":"Instruments!$D$11","v":"Bonds"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J93","v":0},0,696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$12","v":"5yr"},{"$f":"IFERROR(IF(VLOOKUP($C16,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$12),0)","v":5},{"$f":"IFERROR(IF(VLOOKUP($C16,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$12),0)","v":3},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$L$12","v":"No"},{"$f":"Instruments!$D$12","v":"Bonds"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J94","v":0},0,0,348.11011343203518,348.11011343203518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$13","v":"7yr"},{"$f":"IFERROR(IF(VLOOKUP($C17,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$13),0)","v":7},{"$f":"IFERROR(IF(VLOOKUP($C17,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$13),0)","v":6},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$L$13","v":"No"},{"$f":"Instruments!$D$13","v":"Bonds"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J95","v":0},0,0,0,0,0,696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$14","v":"10yr"},{"$f":"IFERROR(IF(VLOOKUP($C18,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$14),0)","v":10},{"$f":"IFERROR(IF(VLOOKUP($C18,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$14),0)","v":9},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$L$14","v":"No"},{"$f":"Instruments!$D$14","v":"Bonds"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J96","v":0},0,0,0,0,0,0,0,0,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$15","v":0},{"$f":"IFERROR(IF(VLOOKUP($C19,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$15),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C19,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$15),0)","v":0},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$L$15","v":0},{"$f":"Instruments!$D$15","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$16","v":0},{"$f":"IFERROR(IF(VLOOKUP($C20,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$16),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C20,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$16),0)","v":0},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$L$16","v":0},{"$f":"Instruments!$D$16","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$17","v":0},{"$f":"IFERROR(IF(VLOOKUP($C21,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$17),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C21,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$17),0)","v":0},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$L$17","v":0},{"$f":"Instruments!$D$17","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$18","v":0},{"$f":"IFERROR(IF(VLOOKUP($C22,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$18),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C22,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$18),0)","v":0},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$L$18","v":0},{"$f":"Instruments!$D$18","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$19","v":0},{"$f":"IFERROR(IF(VLOOKUP($C23,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$19),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C23,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$19),0)","v":0},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$L$19","v":0},{"$f":"Instruments!$D$19","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$20","v":0},{"$f":"IFERROR(IF(VLOOKUP($C24,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$20),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C24,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$20),0)","v":0},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$L$20","v":0},{"$f":"Instruments!$D$20","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$21","v":0},{"$f":"IFERROR(IF(VLOOKUP($C25,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$21),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C25,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$21),0)","v":0},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$L$21","v":0},{"$f":"Instruments!$D$21","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$22","v":0},{"$f":"IFERROR(IF(VLOOKUP($C26,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$22),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C26,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$22),0)","v":0},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$L$22","v":0},{"$f":"Instruments!$D$22","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$23","v":0},{"$f":"IFERROR(IF(VLOOKUP($C27,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$23),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C27,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$23),0)","v":0},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$L$23","v":0},{"$f":"Instruments!$D$23","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$24","v":0},{"$f":"IFERROR(IF(VLOOKUP($C28,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$24),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C28,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$24),0)","v":0},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$L$24","v":0},{"$f":"Instruments!$D$24","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$25","v":0},{"$f":"IFERROR(IF(VLOOKUP($C29,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$25),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C29,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$25),0)","v":0},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$L$25","v":0},{"$f":"Instruments!$D$25","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$26","v":0},{"$f":"IFERROR(IF(VLOOKUP($C30,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M26),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C30,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$M26),0)","v":0},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$L$26","v":0},{"$f":"Instruments!$D$26","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"T-bills",null,null,null,null,null,null,{"$f":"SUMIFS(J$11:J$30,$F$11:$F$30,$C32)","v":2784.8809074562814},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,null,{"$f":"SUMIFS(J$11:J$30,$F$11:$F$30,$C33)","v":0},{"$f":"SUMIFS(K$11:K$30,$F$11:$F$30,$C33)","v":696.22022686407036},696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,null,{"$f":"SUMIFS(J$11:J$30,$F$11:$F$30,$C34)","v":0},{"$f":"SUMIFS(K$11:K$30,$F$11:$F$30,$C34)","v":0},0,348.11011343203518,348.11011343203518,0,696.22022686407036,0,0,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J32:J34)","v":2784.8809074562814},{"$f":"SUM(K32:K34)","v":696.22022686407036},696.22022686407036,348.11011343203518,348.11011343203518,0,696.22022686407036,0,0,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,null,null,{"$f":"SUMIFS(J$11:J$30,$H$11:$H$30,$C37)","v":2784.8809074562814},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(T$11:T$30,$H$11:$H$30,$C37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AD$11:AD$30,$H$11:$H$30,$C37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AN$11:AN$30,$H$11:$H$30,$C37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AX$11:AX$30,$H$11:$H$30,$C37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BH$11:BH$30,$H$11:$H$30,$C37)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,null,null,0,696.22022686407036,696.22022686407036,348.11011343203518,348.11011343203518,0,696.22022686407036,0,0,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$4","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$49","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J37:J43)","v":2784.8809074562814},{"$f":"SUM(K37:K43)","v":696.22022686407036},696.22022686407036,348.11011343203518,348.11011343203518,0,696.22022686407036,0,0,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Domestic","Principal Payments of New Debt",null,null,null,null,null,null,{"$f":"Input_2!$E$9+1","v":2026},{"$f":"J47+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,"Alternative","Instrument","Maturity","Grace Period","Interest Type","Indexation","Category"]
[null,null,{"$f":"Instruments!$C$7","v":"T-bills 3m"},{"$f":"IFERROR(IF(VLOOKUP($C49,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$7),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C49,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$7),\"\")","v":0},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$L$7","v":"No"},{"$f":"Instruments!$D$7","v":"T-bills"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J127","v":750},{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$8","v":"T-bills 6m"},{"$f":"IFERROR(IF(VLOOKUP($C50,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$8),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C50,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$8),\"\")","v":0},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$L$8","v":"No"},{"$f":"Instruments!$D$8","v":"T-bills"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J128","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$9","v":"T-bills 12m"},{"$f":"IFERROR(IF(VLOOKUP($C51,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$9),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C51,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$9),\"\")","v":0},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$L$9","v":"No"},{"$f":"Instruments!$D$9","v":"T-bills"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J129","v":1800},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$10","v":"2yr "},{"$f":"IFERROR(IF(VLOOKUP($C52,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$10),\"\")","v":2},{"$f":"IFERROR(IF(VLOOKUP($C52,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$10),\"\")","v":1},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$L$10","v":"No"},{"$f":"Instruments!$D$10","v":"Bonds"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J130","v":0},1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$11","v":"3yr"},{"$f":"IFERROR(IF(VLOOKUP($C53,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$11),\"\")","v":3},{"$f":"IFERROR(IF(VLOOKUP($C53,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$11),\"\")","v":2},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$L$11","v":"No"},{"$f":"Instruments!$D$11","v":"Bonds"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J131","v":0},0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$12","v":"5yr"},{"$f":"IFERROR(IF(VLOOKUP($C54,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$12),\"\")","v":5},{"$f":"IFERROR(IF(VLOOKUP($C54,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$12),\"\")","v":3},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$L$12","v":"No"},{"$f":"Instruments!$D$12","v":"Bonds"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J132","v":0},0,0,300,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$13","v":"7yr"},{"$f":"IFERROR(IF(VLOOKUP($C55,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$13),\"\")","v":7},{"$f":"IFERROR(IF(VLOOKUP($C55,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$13),\"\")","v":6},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$L$13","v":"No"},{"$f":"Instruments!$D$13","v":"Bonds"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J133","v":0},0,0,0,0,0,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$14","v":"10yr"},{"$f":"IFERROR(IF(VLOOKUP($C56,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$14),\"\")","v":10},{"$f":"IFERROR(IF(VLOOKUP($C56,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$14),\"\")","v":9},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$L$14","v":"No"},{"$f":"Instruments!$D$14","v":"Bonds"},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J134","v":0},0,0,0,0,0,0,0,0,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$15","v":0},{"$f":"IFERROR(IF(VLOOKUP($C57,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$15),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C57,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$15),\"\")","v":""},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$L$15","v":0},{"$f":"Instruments!$D$15","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$16","v":0},{"$f":"IFERROR(IF(VLOOKUP($C58,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$16),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C58,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$16),\"\")","v":""},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$L$16","v":0},{"$f":"Instruments!$D$16","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$17","v":0},{"$f":"IFERROR(IF(VLOOKUP($C59,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$17),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C59,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$17),\"\")","v":""},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$L$17","v":0},{"$f":"Instruments!$D$17","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$18","v":0},{"$f":"IFERROR(IF(VLOOKUP($C60,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$18),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C60,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$18),\"\")","v":""},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$L$18","v":0},{"$f":"Instruments!$D$18","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$19","v":0},{"$f":"IFERROR(IF(VLOOKUP($C61,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$19),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C61,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$19),\"\")","v":""},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$L$19","v":0},{"$f":"Instruments!$D$19","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$20","v":0},{"$f":"IFERROR(IF(VLOOKUP($C62,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$20),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C62,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$20),\"\")","v":""},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$L$20","v":0},{"$f":"Instruments!$D$20","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$21","v":0},{"$f":"IFERROR(IF(VLOOKUP($C63,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$21),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C63,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$21),\"\")","v":""},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$L$21","v":0},{"$f":"Instruments!$D$21","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$22","v":0},{"$f":"IFERROR(IF(VLOOKUP($C64,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$22),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C64,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$22),\"\")","v":""},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$L$22","v":0},{"$f":"Instruments!$D$22","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$23","v":0},{"$f":"IFERROR(IF(VLOOKUP($C65,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$23),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C65,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$23),\"\")","v":""},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$L$23","v":0},{"$f":"Instruments!$D$23","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$24","v":0},{"$f":"IFERROR(IF(VLOOKUP($C66,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$24),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C66,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$24),\"\")","v":""},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$L$24","v":0},{"$f":"Instruments!$D$24","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$25","v":0},{"$f":"IFERROR(IF(VLOOKUP($C67,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$25),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C67,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$25),\"\")","v":""},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$L$25","v":0},{"$f":"Instruments!$D$25","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$26","v":0},{"$f":"IFERROR(IF(VLOOKUP($C68,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M56),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C68,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$M56),\"\")","v":""},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$L$26","v":0},{"$f":"Instruments!$D$26","v":0},null,{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"T-bills",null,null,null,null,null,null,{"$f":"SUMIFS(J$49:J$68,$F$49:$F$68,$C70)","v":3550},{"$f":"SUMIFS(K$49:K$68,$F$49:$F$68,$C70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,null,{"$f":"SUMIFS(J$49:J$68,$F$49:$F$68,$C71)","v":0},1000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,null,0,0,0,300,300,0,600,0,0,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J70:J72)","v":3550},{"$f":"SUM(K70:K72)","v":1000},1000,300,300,0,600,0,0,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,null,null,{"$f":"SUMIFS(J$49:J$68,$H$49:$H$68,$C75)","v":3550},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(T$49:T$68,$H$49:$H$68,$C75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AD$49:AD$68,$H$49:$H$68,$C75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AN$49:AN$68,$H$49:$H$68,$C75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AX$49:AX$68,$H$49:$H$68,$C75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BH$49:BH$68,$H$49:$H$68,$C75)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,null,null,0,1000,1000,300,300,0,600,0,0,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,null,null,{"$f":"SUMIFS(J$49:J$68,$H$49:$H$68,$C78)","v":0},{"$f":"SUMIFS(K$11:K$30,$H$11:$H$30,$C78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AQ$11:AQ$30,$H$11:$H$30,$C78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,null,null,{"$f":"SUMIFS(J$49:J$68,$H$49:$H$68,$C79)","v":0},{"$f":"SUMIFS(K$49:K$68,$H$49:$H$68,$C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AQ$49:AQ$68,$H$49:$H$68,$C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$4","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(J$49:J$68,$H$49:$H$68,$C80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$49","v":0},null,null,null,null,null,null,{"$f":"SUMIFS(J$49:J$68,$H$49:$H$68,$C81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J75:J81)","v":3550},{"$f":"SUM(K75:K81)","v":1000},1000,300,300,0,600,0,0,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"BEFORE UPLIFT"]
[null,null,null,null,null,null,null,null,null,1,{"$f":"J86+1","v":2},{"$f":"K86+1","v":3},{"$f":"L86+1","v":4},{"$f":"M86+1","v":5},{"$f":"N86+1","v":6},{"$f":"O86+1","v":7},{"$f":"P86+1","v":8},{"$f":"Q86+1","v":9},{"$f":"R86+1","v":10},{"$f":"S86+1","v":11},{"$f":"T86+1","v":12},{"$f":"U86+1","v":13},{"$f":"V86+1","v":14},{"$f":"W86+1","v":15},{"$f":"X86+1","v":16},{"$f":"Y86+1","v":17},{"$f":"Z86+1","v":18},{"$f":"AA86+1","v":19},{"$f":"AB86+1","v":20},{"$f":"AC86+1","v":21},{"$f":"AD86+1","v":22},{"$f":"AE86+1","v":23},{"$f":"AF86+1","v":24},{"$f":"AG86+1","v":25},{"$f":"AH86+1","v":26},{"$f":"AI86+1","v":27},{"$f":"AJ86+1","v":28},{"$f":"AK86+1","v":29},{"$f":"AL86+1","v":30},{"$f":"AM86+1","v":31},{"$f":"AN86+1","v":32},{"$f":"AO86+1","v":33},{"$f":"AP86+1","v":34},{"$f":"AQ86+1","v":35},{"$f":"AR86+1","v":36},{"$f":"AS86+1","v":37},{"$f":"AT86+1","v":38},{"$f":"AU86+1","v":39},{"$f":"AV86+1","v":40},{"$f":"AW86+1","v":41},{"$f":"AX86+1","v":42},{"$f":"AY86+1","v":43},{"$f":"AZ86+1","v":44},{"$f":"BA86+1","v":45},{"$f":"BB86+1","v":46},{"$f":"BC86+1","v":47},{"$f":"BD86+1","v":48},{"$f":"BE86+1","v":49},{"$f":"BF86+1","v":50},{"$f":"BG86+1","v":51},{"$f":"BH86+1","v":52},{"$f":"BI86+1","v":53},{"$f":"BJ86+1","v":54},{"$f":"BK86+1","v":55},{"$f":"BL86+1","v":56},{"$f":"BM86+1","v":57},{"$f":"BN86+1","v":58},{"$f":"BO86+1","v":59}]
[null,"Domestic","Principal Payments of New Debt",null,null,null,null,null,null,{"$f":"Input_2!$E$9+1","v":2026},{"$f":"J87+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,"Baseline","Instrument","Maturity","Grace Period","Interest Type","Indexation","Category"]
[null,{"$f":"SUM(J89:BP89)-I89","v":0},{"$f":"Instruments!$C$7","v":"T-bills 3m"},{"$f":"IFERROR(IF(VLOOKUP($C89,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$7),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C89,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$7),0)","v":0},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$L$7","v":"No"},{"$f":"Instruments!$D$7","v":"T-bills"},{"$f":"SUM('M6.Baseline_IP'!$Q$1141:$Q$1164)","v":696.22022686407036},{"$f":"IFERROR(IF($I89>0,IF(AND((J$9-Input_2!$E$9>$E89),(J$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":696.22022686407036},{"$f":"IFERROR(IF($I89>0,IF(AND((K$9-Input_2!$E$9>$E89),(K$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((L$9-Input_2!$E$9>$E89),(L$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((M$9-Input_2!$E$9>$E89),(M$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((N$9-Input_2!$E$9>$E89),(N$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((O$9-Input_2!$E$9>$E89),(O$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((P$9-Input_2!$E$9>$E89),(P$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((Q$9-Input_2!$E$9>$E89),(Q$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((R$9-Input_2!$E$9>$E89),(R$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((S$9-Input_2!$E$9>$E89),(S$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((T$9-Input_2!$E$9>$E89),(T$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((U$9-Input_2!$E$9>$E89),(U$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((V$9-Input_2!$E$9>$E89),(V$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((W$9-Input_2!$E$9>$E89),(W$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((X$9-Input_2!$E$9>$E89),(X$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((Y$9-Input_2!$E$9>$E89),(Y$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((Z$9-Input_2!$E$9>$E89),(Z$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AA$9-Input_2!$E$9>$E89),(AA$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AB$9-Input_2!$E$9>$E89),(AB$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AC$9-Input_2!$E$9>$E89),(AC$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AD$9-Input_2!$E$9>$E89),(AD$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AE$9-Input_2!$E$9>$E89),(AE$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AF$9-Input_2!$E$9>$E89),(AF$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AG$9-Input_2!$E$9>$E89),(AG$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AH$9-Input_2!$E$9>$E89),(AH$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AI$9-Input_2!$E$9>$E89),(AI$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AJ$9-Input_2!$E$9>$E89),(AJ$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AK$9-Input_2!$E$9>$E89),(AK$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AL$9-Input_2!$E$9>$E89),(AL$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AM$9-Input_2!$E$9>$E89),(AM$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AN$9-Input_2!$E$9>$E89),(AN$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AO$9-Input_2!$E$9>$E89),(AO$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AP$9-Input_2!$E$9>$E89),(AP$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AQ$9-Input_2!$E$9>$E89),(AQ$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AR$9-Input_2!$E$9>$E89),(AR$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AS$9-Input_2!$E$9>$E89),(AS$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AT$9-Input_2!$E$9>$E89),(AT$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AU$9-Input_2!$E$9>$E89),(AU$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AV$9-Input_2!$E$9>$E89),(AV$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AW$9-Input_2!$E$9>$E89),(AW$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AX$9-Input_2!$E$9>$E89),(AX$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AY$9-Input_2!$E$9>$E89),(AY$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((AZ$9-Input_2!$E$9>$E89),(AZ$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BA$9-Input_2!$E$9>$E89),(BA$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BB$9-Input_2!$E$9>$E89),(BB$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BC$9-Input_2!$E$9>$E89),(BC$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BD$9-Input_2!$E$9>$E89),(BD$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BE$9-Input_2!$E$9>$E89),(BE$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BF$9-Input_2!$E$9>$E89),(BF$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BG$9-Input_2!$E$9>$E89),(BG$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BH$9-Input_2!$E$9>$E89),(BH$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BI$9-Input_2!$E$9>$E89),(BI$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BJ$9-Input_2!$E$9>$E89),(BJ$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BK$9-Input_2!$E$9>$E89),(BK$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BL$9-Input_2!$E$9>$E89),(BL$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BM$9-Input_2!$E$9>$E89),(BM$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BN$9-Input_2!$E$9>$E89),(BN$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BO$9-Input_2!$E$9>$E89),(BO$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I89>0,IF(AND((BP$9-Input_2!$E$9>$E89),(BP$9<=Input_2!$E$9+$D89)),$I89/($D89-$E89),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$8","v":"T-bills 6m"},{"$f":"IFERROR(IF(VLOOKUP($C90,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$8),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C90,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$8),0)","v":0},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$L$8","v":"No"},{"$f":"Instruments!$D$8","v":"T-bills"},{"$f":"SUM('M6.Baseline_IP'!$Q$1167:$Q$1190)","v":696.22022686407036},{"$f":"IFERROR(IF($I90>0,IF(AND((J$9-Input_2!$E$9>$E90),(J$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":696.22022686407036},{"$f":"IFERROR(IF($I90>0,IF(AND((K$9-Input_2!$E$9>$E90),(K$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((L$9-Input_2!$E$9>$E90),(L$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((M$9-Input_2!$E$9>$E90),(M$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((N$9-Input_2!$E$9>$E90),(N$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((O$9-Input_2!$E$9>$E90),(O$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((P$9-Input_2!$E$9>$E90),(P$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((Q$9-Input_2!$E$9>$E90),(Q$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((R$9-Input_2!$E$9>$E90),(R$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((S$9-Input_2!$E$9>$E90),(S$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((T$9-Input_2!$E$9>$E90),(T$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((U$9-Input_2!$E$9>$E90),(U$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((V$9-Input_2!$E$9>$E90),(V$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((W$9-Input_2!$E$9>$E90),(W$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((X$9-Input_2!$E$9>$E90),(X$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((Y$9-Input_2!$E$9>$E90),(Y$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((Z$9-Input_2!$E$9>$E90),(Z$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AA$9-Input_2!$E$9>$E90),(AA$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AB$9-Input_2!$E$9>$E90),(AB$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AC$9-Input_2!$E$9>$E90),(AC$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AD$9-Input_2!$E$9>$E90),(AD$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AE$9-Input_2!$E$9>$E90),(AE$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AF$9-Input_2!$E$9>$E90),(AF$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AG$9-Input_2!$E$9>$E90),(AG$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AH$9-Input_2!$E$9>$E90),(AH$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AI$9-Input_2!$E$9>$E90),(AI$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AJ$9-Input_2!$E$9>$E90),(AJ$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AK$9-Input_2!$E$9>$E90),(AK$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AL$9-Input_2!$E$9>$E90),(AL$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AM$9-Input_2!$E$9>$E90),(AM$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AN$9-Input_2!$E$9>$E90),(AN$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AO$9-Input_2!$E$9>$E90),(AO$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AP$9-Input_2!$E$9>$E90),(AP$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AQ$9-Input_2!$E$9>$E90),(AQ$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AR$9-Input_2!$E$9>$E90),(AR$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AS$9-Input_2!$E$9>$E90),(AS$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AT$9-Input_2!$E$9>$E90),(AT$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AU$9-Input_2!$E$9>$E90),(AU$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AV$9-Input_2!$E$9>$E90),(AV$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AW$9-Input_2!$E$9>$E90),(AW$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AX$9-Input_2!$E$9>$E90),(AX$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AY$9-Input_2!$E$9>$E90),(AY$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((AZ$9-Input_2!$E$9>$E90),(AZ$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BA$9-Input_2!$E$9>$E90),(BA$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BB$9-Input_2!$E$9>$E90),(BB$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BC$9-Input_2!$E$9>$E90),(BC$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BD$9-Input_2!$E$9>$E90),(BD$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BE$9-Input_2!$E$9>$E90),(BE$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BF$9-Input_2!$E$9>$E90),(BF$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BG$9-Input_2!$E$9>$E90),(BG$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BH$9-Input_2!$E$9>$E90),(BH$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BI$9-Input_2!$E$9>$E90),(BI$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BJ$9-Input_2!$E$9>$E90),(BJ$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BK$9-Input_2!$E$9>$E90),(BK$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BL$9-Input_2!$E$9>$E90),(BL$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BM$9-Input_2!$E$9>$E90),(BM$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BN$9-Input_2!$E$9>$E90),(BN$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BO$9-Input_2!$E$9>$E90),(BO$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I90>0,IF(AND((BP$9-Input_2!$E$9>$E90),(BP$9<=Input_2!$E$9+$D90)),$I90/($D90-$E90),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$9","v":"T-bills 12m"},{"$f":"IFERROR(IF(VLOOKUP($C91,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$9),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C91,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$9),0)","v":0},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$L$9","v":"No"},{"$f":"Instruments!$D$9","v":"T-bills"},{"$f":"SUM('M6.Baseline_IP'!$Q$1193:$Q$1216)","v":1392.4404537281405},{"$f":"IFERROR(IF($I91>0,IF(AND((J$9-Input_2!$E$9>$E91),(J$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":1392.4404537281405},{"$f":"IFERROR(IF($I91>0,IF(AND((K$9-Input_2!$E$9>$E91),(K$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((L$9-Input_2!$E$9>$E91),(L$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((M$9-Input_2!$E$9>$E91),(M$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((N$9-Input_2!$E$9>$E91),(N$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((O$9-Input_2!$E$9>$E91),(O$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((P$9-Input_2!$E$9>$E91),(P$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((Q$9-Input_2!$E$9>$E91),(Q$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((R$9-Input_2!$E$9>$E91),(R$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((S$9-Input_2!$E$9>$E91),(S$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((T$9-Input_2!$E$9>$E91),(T$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((U$9-Input_2!$E$9>$E91),(U$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((V$9-Input_2!$E$9>$E91),(V$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((W$9-Input_2!$E$9>$E91),(W$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((X$9-Input_2!$E$9>$E91),(X$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((Y$9-Input_2!$E$9>$E91),(Y$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((Z$9-Input_2!$E$9>$E91),(Z$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AA$9-Input_2!$E$9>$E91),(AA$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AB$9-Input_2!$E$9>$E91),(AB$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AC$9-Input_2!$E$9>$E91),(AC$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AD$9-Input_2!$E$9>$E91),(AD$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AE$9-Input_2!$E$9>$E91),(AE$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AF$9-Input_2!$E$9>$E91),(AF$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AG$9-Input_2!$E$9>$E91),(AG$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AH$9-Input_2!$E$9>$E91),(AH$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AI$9-Input_2!$E$9>$E91),(AI$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AJ$9-Input_2!$E$9>$E91),(AJ$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AK$9-Input_2!$E$9>$E91),(AK$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AL$9-Input_2!$E$9>$E91),(AL$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AM$9-Input_2!$E$9>$E91),(AM$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AN$9-Input_2!$E$9>$E91),(AN$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AO$9-Input_2!$E$9>$E91),(AO$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AP$9-Input_2!$E$9>$E91),(AP$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AQ$9-Input_2!$E$9>$E91),(AQ$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AR$9-Input_2!$E$9>$E91),(AR$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AS$9-Input_2!$E$9>$E91),(AS$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AT$9-Input_2!$E$9>$E91),(AT$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AU$9-Input_2!$E$9>$E91),(AU$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AV$9-Input_2!$E$9>$E91),(AV$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AW$9-Input_2!$E$9>$E91),(AW$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AX$9-Input_2!$E$9>$E91),(AX$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AY$9-Input_2!$E$9>$E91),(AY$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((AZ$9-Input_2!$E$9>$E91),(AZ$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BA$9-Input_2!$E$9>$E91),(BA$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BB$9-Input_2!$E$9>$E91),(BB$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BC$9-Input_2!$E$9>$E91),(BC$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BD$9-Input_2!$E$9>$E91),(BD$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BE$9-Input_2!$E$9>$E91),(BE$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BF$9-Input_2!$E$9>$E91),(BF$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BG$9-Input_2!$E$9>$E91),(BG$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BH$9-Input_2!$E$9>$E91),(BH$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BI$9-Input_2!$E$9>$E91),(BI$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BJ$9-Input_2!$E$9>$E91),(BJ$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BK$9-Input_2!$E$9>$E91),(BK$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BL$9-Input_2!$E$9>$E91),(BL$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BM$9-Input_2!$E$9>$E91),(BM$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BN$9-Input_2!$E$9>$E91),(BN$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BO$9-Input_2!$E$9>$E91),(BO$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I91>0,IF(AND((BP$9-Input_2!$E$9>$E91),(BP$9<=Input_2!$E$9+$D91)),$I91/($D91-$E91),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$10","v":"2yr "},{"$f":"IFERROR(IF(VLOOKUP($C92,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$10),0)","v":2},{"$f":"IFERROR(IF(VLOOKUP($C92,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$10),0)","v":1},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$L$10","v":"No"},{"$f":"Instruments!$D$10","v":"Bonds"},{"$f":"SUM('M6.Baseline_IP'!$Q$1219:$Q$1242)","v":696.22022686407036},{"$f":"IFERROR(IF($I92>0,IF(AND((J$9-Input_2!$E$9>$E92),(J$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((K$9-Input_2!$E$9>$E92),(K$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":696.22022686407036},{"$f":"IFERROR(IF($I92>0,IF(AND((L$9-Input_2!$E$9>$E92),(L$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((M$9-Input_2!$E$9>$E92),(M$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((N$9-Input_2!$E$9>$E92),(N$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((O$9-Input_2!$E$9>$E92),(O$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((P$9-Input_2!$E$9>$E92),(P$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((Q$9-Input_2!$E$9>$E92),(Q$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((R$9-Input_2!$E$9>$E92),(R$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((S$9-Input_2!$E$9>$E92),(S$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((T$9-Input_2!$E$9>$E92),(T$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((U$9-Input_2!$E$9>$E92),(U$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((V$9-Input_2!$E$9>$E92),(V$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((W$9-Input_2!$E$9>$E92),(W$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((X$9-Input_2!$E$9>$E92),(X$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((Y$9-Input_2!$E$9>$E92),(Y$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((Z$9-Input_2!$E$9>$E92),(Z$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AA$9-Input_2!$E$9>$E92),(AA$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AB$9-Input_2!$E$9>$E92),(AB$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AC$9-Input_2!$E$9>$E92),(AC$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AD$9-Input_2!$E$9>$E92),(AD$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AE$9-Input_2!$E$9>$E92),(AE$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AF$9-Input_2!$E$9>$E92),(AF$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AG$9-Input_2!$E$9>$E92),(AG$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AH$9-Input_2!$E$9>$E92),(AH$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AI$9-Input_2!$E$9>$E92),(AI$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AJ$9-Input_2!$E$9>$E92),(AJ$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AK$9-Input_2!$E$9>$E92),(AK$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AL$9-Input_2!$E$9>$E92),(AL$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AM$9-Input_2!$E$9>$E92),(AM$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AN$9-Input_2!$E$9>$E92),(AN$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AO$9-Input_2!$E$9>$E92),(AO$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AP$9-Input_2!$E$9>$E92),(AP$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AQ$9-Input_2!$E$9>$E92),(AQ$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AR$9-Input_2!$E$9>$E92),(AR$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AS$9-Input_2!$E$9>$E92),(AS$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AT$9-Input_2!$E$9>$E92),(AT$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AU$9-Input_2!$E$9>$E92),(AU$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AV$9-Input_2!$E$9>$E92),(AV$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AW$9-Input_2!$E$9>$E92),(AW$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AX$9-Input_2!$E$9>$E92),(AX$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AY$9-Input_2!$E$9>$E92),(AY$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((AZ$9-Input_2!$E$9>$E92),(AZ$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BA$9-Input_2!$E$9>$E92),(BA$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BB$9-Input_2!$E$9>$E92),(BB$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BC$9-Input_2!$E$9>$E92),(BC$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BD$9-Input_2!$E$9>$E92),(BD$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BE$9-Input_2!$E$9>$E92),(BE$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BF$9-Input_2!$E$9>$E92),(BF$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BG$9-Input_2!$E$9>$E92),(BG$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BH$9-Input_2!$E$9>$E92),(BH$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BI$9-Input_2!$E$9>$E92),(BI$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BJ$9-Input_2!$E$9>$E92),(BJ$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BK$9-Input_2!$E$9>$E92),(BK$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BL$9-Input_2!$E$9>$E92),(BL$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BM$9-Input_2!$E$9>$E92),(BM$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BN$9-Input_2!$E$9>$E92),(BN$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BO$9-Input_2!$E$9>$E92),(BO$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I92>0,IF(AND((BP$9-Input_2!$E$9>$E92),(BP$9<=Input_2!$E$9+$D92)),$I92/($D92-$E92),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$11","v":"3yr"},{"$f":"IFERROR(IF(VLOOKUP($C93,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$11),0)","v":3},{"$f":"IFERROR(IF(VLOOKUP($C93,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$11),0)","v":2},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$L$11","v":"No"},{"$f":"Instruments!$D$11","v":"Bonds"},{"$f":"SUM('M6.Baseline_IP'!$Q$1245:$Q$1268)","v":696.22022686407036},{"$f":"IFERROR(IF($I93>0,IF(AND((J$9-Input_2!$E$9>$E93),(J$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((K$9-Input_2!$E$9>$E93),(K$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((L$9-Input_2!$E$9>$E93),(L$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":696.22022686407036},{"$f":"IFERROR(IF($I93>0,IF(AND((M$9-Input_2!$E$9>$E93),(M$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((N$9-Input_2!$E$9>$E93),(N$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((O$9-Input_2!$E$9>$E93),(O$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((P$9-Input_2!$E$9>$E93),(P$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((Q$9-Input_2!$E$9>$E93),(Q$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((R$9-Input_2!$E$9>$E93),(R$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((S$9-Input_2!$E$9>$E93),(S$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((T$9-Input_2!$E$9>$E93),(T$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((U$9-Input_2!$E$9>$E93),(U$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((V$9-Input_2!$E$9>$E93),(V$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((W$9-Input_2!$E$9>$E93),(W$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((X$9-Input_2!$E$9>$E93),(X$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((Y$9-Input_2!$E$9>$E93),(Y$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((Z$9-Input_2!$E$9>$E93),(Z$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AA$9-Input_2!$E$9>$E93),(AA$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AB$9-Input_2!$E$9>$E93),(AB$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AC$9-Input_2!$E$9>$E93),(AC$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AD$9-Input_2!$E$9>$E93),(AD$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AE$9-Input_2!$E$9>$E93),(AE$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AF$9-Input_2!$E$9>$E93),(AF$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AG$9-Input_2!$E$9>$E93),(AG$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AH$9-Input_2!$E$9>$E93),(AH$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AI$9-Input_2!$E$9>$E93),(AI$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AJ$9-Input_2!$E$9>$E93),(AJ$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AK$9-Input_2!$E$9>$E93),(AK$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AL$9-Input_2!$E$9>$E93),(AL$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AM$9-Input_2!$E$9>$E93),(AM$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AN$9-Input_2!$E$9>$E93),(AN$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AO$9-Input_2!$E$9>$E93),(AO$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AP$9-Input_2!$E$9>$E93),(AP$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AQ$9-Input_2!$E$9>$E93),(AQ$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AR$9-Input_2!$E$9>$E93),(AR$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AS$9-Input_2!$E$9>$E93),(AS$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AT$9-Input_2!$E$9>$E93),(AT$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AU$9-Input_2!$E$9>$E93),(AU$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AV$9-Input_2!$E$9>$E93),(AV$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AW$9-Input_2!$E$9>$E93),(AW$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AX$9-Input_2!$E$9>$E93),(AX$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AY$9-Input_2!$E$9>$E93),(AY$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((AZ$9-Input_2!$E$9>$E93),(AZ$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BA$9-Input_2!$E$9>$E93),(BA$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BB$9-Input_2!$E$9>$E93),(BB$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BC$9-Input_2!$E$9>$E93),(BC$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BD$9-Input_2!$E$9>$E93),(BD$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BE$9-Input_2!$E$9>$E93),(BE$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BF$9-Input_2!$E$9>$E93),(BF$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BG$9-Input_2!$E$9>$E93),(BG$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BH$9-Input_2!$E$9>$E93),(BH$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BI$9-Input_2!$E$9>$E93),(BI$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BJ$9-Input_2!$E$9>$E93),(BJ$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BK$9-Input_2!$E$9>$E93),(BK$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BL$9-Input_2!$E$9>$E93),(BL$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BM$9-Input_2!$E$9>$E93),(BM$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BN$9-Input_2!$E$9>$E93),(BN$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BO$9-Input_2!$E$9>$E93),(BO$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I93>0,IF(AND((BP$9-Input_2!$E$9>$E93),(BP$9<=Input_2!$E$9+$D93)),$I93/($D93-$E93),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$12","v":"5yr"},{"$f":"IFERROR(IF(VLOOKUP($C94,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$12),0)","v":5},{"$f":"IFERROR(IF(VLOOKUP($C94,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$12),0)","v":3},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$L$12","v":"No"},{"$f":"Instruments!$D$12","v":"Bonds"},{"$f":"SUM('M6.Baseline_IP'!$Q$1271:$Q$1294)","v":696.22022686407036},{"$f":"IFERROR(IF($I94>0,IF(AND((J$9-Input_2!$E$9>$E94),(J$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((K$9-Input_2!$E$9>$E94),(K$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((L$9-Input_2!$E$9>$E94),(L$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((M$9-Input_2!$E$9>$E94),(M$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":348.11011343203518},{"$f":"IFERROR(IF($I94>0,IF(AND((N$9-Input_2!$E$9>$E94),(N$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":348.11011343203518},{"$f":"IFERROR(IF($I94>0,IF(AND((O$9-Input_2!$E$9>$E94),(O$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((P$9-Input_2!$E$9>$E94),(P$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((Q$9-Input_2!$E$9>$E94),(Q$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((R$9-Input_2!$E$9>$E94),(R$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((S$9-Input_2!$E$9>$E94),(S$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((T$9-Input_2!$E$9>$E94),(T$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((U$9-Input_2!$E$9>$E94),(U$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((V$9-Input_2!$E$9>$E94),(V$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((W$9-Input_2!$E$9>$E94),(W$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((X$9-Input_2!$E$9>$E94),(X$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((Y$9-Input_2!$E$9>$E94),(Y$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((Z$9-Input_2!$E$9>$E94),(Z$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AA$9-Input_2!$E$9>$E94),(AA$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AB$9-Input_2!$E$9>$E94),(AB$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AC$9-Input_2!$E$9>$E94),(AC$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AD$9-Input_2!$E$9>$E94),(AD$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AE$9-Input_2!$E$9>$E94),(AE$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AF$9-Input_2!$E$9>$E94),(AF$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AG$9-Input_2!$E$9>$E94),(AG$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AH$9-Input_2!$E$9>$E94),(AH$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AI$9-Input_2!$E$9>$E94),(AI$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AJ$9-Input_2!$E$9>$E94),(AJ$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AK$9-Input_2!$E$9>$E94),(AK$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AL$9-Input_2!$E$9>$E94),(AL$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AM$9-Input_2!$E$9>$E94),(AM$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AN$9-Input_2!$E$9>$E94),(AN$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AO$9-Input_2!$E$9>$E94),(AO$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AP$9-Input_2!$E$9>$E94),(AP$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AQ$9-Input_2!$E$9>$E94),(AQ$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AR$9-Input_2!$E$9>$E94),(AR$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AS$9-Input_2!$E$9>$E94),(AS$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AT$9-Input_2!$E$9>$E94),(AT$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AU$9-Input_2!$E$9>$E94),(AU$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AV$9-Input_2!$E$9>$E94),(AV$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AW$9-Input_2!$E$9>$E94),(AW$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AX$9-Input_2!$E$9>$E94),(AX$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AY$9-Input_2!$E$9>$E94),(AY$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((AZ$9-Input_2!$E$9>$E94),(AZ$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BA$9-Input_2!$E$9>$E94),(BA$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BB$9-Input_2!$E$9>$E94),(BB$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BC$9-Input_2!$E$9>$E94),(BC$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BD$9-Input_2!$E$9>$E94),(BD$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BE$9-Input_2!$E$9>$E94),(BE$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BF$9-Input_2!$E$9>$E94),(BF$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BG$9-Input_2!$E$9>$E94),(BG$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BH$9-Input_2!$E$9>$E94),(BH$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BI$9-Input_2!$E$9>$E94),(BI$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BJ$9-Input_2!$E$9>$E94),(BJ$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BK$9-Input_2!$E$9>$E94),(BK$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BL$9-Input_2!$E$9>$E94),(BL$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BM$9-Input_2!$E$9>$E94),(BM$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BN$9-Input_2!$E$9>$E94),(BN$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BO$9-Input_2!$E$9>$E94),(BO$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I94>0,IF(AND((BP$9-Input_2!$E$9>$E94),(BP$9<=Input_2!$E$9+$D94)),$I94/($D94-$E94),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$13","v":"7yr"},{"$f":"IFERROR(IF(VLOOKUP($C95,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$13),0)","v":7},{"$f":"IFERROR(IF(VLOOKUP($C95,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$13),0)","v":6},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$L$13","v":"No"},{"$f":"Instruments!$D$13","v":"Bonds"},{"$f":"SUM('M6.Baseline_IP'!$Q$1297:$Q$1320)","v":696.22022686407036},{"$f":"IFERROR(IF($I95>0,IF(AND((J$9-Input_2!$E$9>$E95),(J$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((K$9-Input_2!$E$9>$E95),(K$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((L$9-Input_2!$E$9>$E95),(L$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((M$9-Input_2!$E$9>$E95),(M$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((N$9-Input_2!$E$9>$E95),(N$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((O$9-Input_2!$E$9>$E95),(O$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((P$9-Input_2!$E$9>$E95),(P$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":696.22022686407036},{"$f":"IFERROR(IF($I95>0,IF(AND((Q$9-Input_2!$E$9>$E95),(Q$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((R$9-Input_2!$E$9>$E95),(R$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((S$9-Input_2!$E$9>$E95),(S$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((T$9-Input_2!$E$9>$E95),(T$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((U$9-Input_2!$E$9>$E95),(U$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((V$9-Input_2!$E$9>$E95),(V$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((W$9-Input_2!$E$9>$E95),(W$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((X$9-Input_2!$E$9>$E95),(X$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((Y$9-Input_2!$E$9>$E95),(Y$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((Z$9-Input_2!$E$9>$E95),(Z$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AA$9-Input_2!$E$9>$E95),(AA$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AB$9-Input_2!$E$9>$E95),(AB$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AC$9-Input_2!$E$9>$E95),(AC$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AD$9-Input_2!$E$9>$E95),(AD$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AE$9-Input_2!$E$9>$E95),(AE$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AF$9-Input_2!$E$9>$E95),(AF$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AG$9-Input_2!$E$9>$E95),(AG$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AH$9-Input_2!$E$9>$E95),(AH$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AI$9-Input_2!$E$9>$E95),(AI$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AJ$9-Input_2!$E$9>$E95),(AJ$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AK$9-Input_2!$E$9>$E95),(AK$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AL$9-Input_2!$E$9>$E95),(AL$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AM$9-Input_2!$E$9>$E95),(AM$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AN$9-Input_2!$E$9>$E95),(AN$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AO$9-Input_2!$E$9>$E95),(AO$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AP$9-Input_2!$E$9>$E95),(AP$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AQ$9-Input_2!$E$9>$E95),(AQ$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AR$9-Input_2!$E$9>$E95),(AR$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AS$9-Input_2!$E$9>$E95),(AS$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AT$9-Input_2!$E$9>$E95),(AT$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AU$9-Input_2!$E$9>$E95),(AU$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AV$9-Input_2!$E$9>$E95),(AV$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AW$9-Input_2!$E$9>$E95),(AW$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AX$9-Input_2!$E$9>$E95),(AX$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AY$9-Input_2!$E$9>$E95),(AY$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((AZ$9-Input_2!$E$9>$E95),(AZ$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BA$9-Input_2!$E$9>$E95),(BA$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BB$9-Input_2!$E$9>$E95),(BB$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BC$9-Input_2!$E$9>$E95),(BC$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BD$9-Input_2!$E$9>$E95),(BD$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BE$9-Input_2!$E$9>$E95),(BE$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BF$9-Input_2!$E$9>$E95),(BF$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BG$9-Input_2!$E$9>$E95),(BG$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BH$9-Input_2!$E$9>$E95),(BH$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BI$9-Input_2!$E$9>$E95),(BI$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BJ$9-Input_2!$E$9>$E95),(BJ$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BK$9-Input_2!$E$9>$E95),(BK$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BL$9-Input_2!$E$9>$E95),(BL$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BM$9-Input_2!$E$9>$E95),(BM$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BN$9-Input_2!$E$9>$E95),(BN$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BO$9-Input_2!$E$9>$E95),(BO$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I95>0,IF(AND((BP$9-Input_2!$E$9>$E95),(BP$9<=Input_2!$E$9+$D95)),$I95/($D95-$E95),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$14","v":"10yr"},{"$f":"IFERROR(IF(VLOOKUP($C96,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$14),0)","v":10},{"$f":"IFERROR(IF(VLOOKUP($C96,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$14),0)","v":9},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$L$14","v":"No"},{"$f":"Instruments!$D$14","v":"Bonds"},{"$f":"SUM('M6.Baseline_IP'!$Q$1323:$Q$1346)","v":1392.4404537281407},{"$f":"IFERROR(IF($I96>0,IF(AND((J$9-Input_2!$E$9>$E96),(J$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((K$9-Input_2!$E$9>$E96),(K$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((L$9-Input_2!$E$9>$E96),(L$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((M$9-Input_2!$E$9>$E96),(M$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((N$9-Input_2!$E$9>$E96),(N$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((O$9-Input_2!$E$9>$E96),(O$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((P$9-Input_2!$E$9>$E96),(P$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((Q$9-Input_2!$E$9>$E96),(Q$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((R$9-Input_2!$E$9>$E96),(R$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((S$9-Input_2!$E$9>$E96),(S$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":1392.4404537281407},{"$f":"IFERROR(IF($I96>0,IF(AND((T$9-Input_2!$E$9>$E96),(T$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((U$9-Input_2!$E$9>$E96),(U$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((V$9-Input_2!$E$9>$E96),(V$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((W$9-Input_2!$E$9>$E96),(W$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((X$9-Input_2!$E$9>$E96),(X$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((Y$9-Input_2!$E$9>$E96),(Y$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((Z$9-Input_2!$E$9>$E96),(Z$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AA$9-Input_2!$E$9>$E96),(AA$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AB$9-Input_2!$E$9>$E96),(AB$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AC$9-Input_2!$E$9>$E96),(AC$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AD$9-Input_2!$E$9>$E96),(AD$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AE$9-Input_2!$E$9>$E96),(AE$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AF$9-Input_2!$E$9>$E96),(AF$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AG$9-Input_2!$E$9>$E96),(AG$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AH$9-Input_2!$E$9>$E96),(AH$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AI$9-Input_2!$E$9>$E96),(AI$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AJ$9-Input_2!$E$9>$E96),(AJ$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AK$9-Input_2!$E$9>$E96),(AK$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AL$9-Input_2!$E$9>$E96),(AL$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AM$9-Input_2!$E$9>$E96),(AM$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AN$9-Input_2!$E$9>$E96),(AN$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AO$9-Input_2!$E$9>$E96),(AO$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AP$9-Input_2!$E$9>$E96),(AP$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AQ$9-Input_2!$E$9>$E96),(AQ$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AR$9-Input_2!$E$9>$E96),(AR$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AS$9-Input_2!$E$9>$E96),(AS$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AT$9-Input_2!$E$9>$E96),(AT$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AU$9-Input_2!$E$9>$E96),(AU$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AV$9-Input_2!$E$9>$E96),(AV$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AW$9-Input_2!$E$9>$E96),(AW$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AX$9-Input_2!$E$9>$E96),(AX$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AY$9-Input_2!$E$9>$E96),(AY$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((AZ$9-Input_2!$E$9>$E96),(AZ$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BA$9-Input_2!$E$9>$E96),(BA$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BB$9-Input_2!$E$9>$E96),(BB$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BC$9-Input_2!$E$9>$E96),(BC$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BD$9-Input_2!$E$9>$E96),(BD$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BE$9-Input_2!$E$9>$E96),(BE$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BF$9-Input_2!$E$9>$E96),(BF$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BG$9-Input_2!$E$9>$E96),(BG$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BH$9-Input_2!$E$9>$E96),(BH$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BI$9-Input_2!$E$9>$E96),(BI$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BJ$9-Input_2!$E$9>$E96),(BJ$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BK$9-Input_2!$E$9>$E96),(BK$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BL$9-Input_2!$E$9>$E96),(BL$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BM$9-Input_2!$E$9>$E96),(BM$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BN$9-Input_2!$E$9>$E96),(BN$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BO$9-Input_2!$E$9>$E96),(BO$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I96>0,IF(AND((BP$9-Input_2!$E$9>$E96),(BP$9<=Input_2!$E$9+$D96)),$I96/($D96-$E96),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$15","v":0},{"$f":"IFERROR(IF(VLOOKUP($C97,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$15),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C97,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$15),0)","v":0},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$L$15","v":0},{"$f":"Instruments!$D$15","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1349:$Q$1372)","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((J$9-Input_2!$E$9>$E97),(J$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((K$9-Input_2!$E$9>$E97),(K$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((L$9-Input_2!$E$9>$E97),(L$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((M$9-Input_2!$E$9>$E97),(M$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((N$9-Input_2!$E$9>$E97),(N$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((O$9-Input_2!$E$9>$E97),(O$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((P$9-Input_2!$E$9>$E97),(P$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((Q$9-Input_2!$E$9>$E97),(Q$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((R$9-Input_2!$E$9>$E97),(R$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((S$9-Input_2!$E$9>$E97),(S$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((T$9-Input_2!$E$9>$E97),(T$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((U$9-Input_2!$E$9>$E97),(U$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((V$9-Input_2!$E$9>$E97),(V$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((W$9-Input_2!$E$9>$E97),(W$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((X$9-Input_2!$E$9>$E97),(X$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((Y$9-Input_2!$E$9>$E97),(Y$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((Z$9-Input_2!$E$9>$E97),(Z$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AA$9-Input_2!$E$9>$E97),(AA$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AB$9-Input_2!$E$9>$E97),(AB$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AC$9-Input_2!$E$9>$E97),(AC$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AD$9-Input_2!$E$9>$E97),(AD$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AE$9-Input_2!$E$9>$E97),(AE$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AF$9-Input_2!$E$9>$E97),(AF$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AG$9-Input_2!$E$9>$E97),(AG$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AH$9-Input_2!$E$9>$E97),(AH$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AI$9-Input_2!$E$9>$E97),(AI$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AJ$9-Input_2!$E$9>$E97),(AJ$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AK$9-Input_2!$E$9>$E97),(AK$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AL$9-Input_2!$E$9>$E97),(AL$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AM$9-Input_2!$E$9>$E97),(AM$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AN$9-Input_2!$E$9>$E97),(AN$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AO$9-Input_2!$E$9>$E97),(AO$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AP$9-Input_2!$E$9>$E97),(AP$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AQ$9-Input_2!$E$9>$E97),(AQ$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AR$9-Input_2!$E$9>$E97),(AR$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AS$9-Input_2!$E$9>$E97),(AS$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AT$9-Input_2!$E$9>$E97),(AT$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AU$9-Input_2!$E$9>$E97),(AU$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AV$9-Input_2!$E$9>$E97),(AV$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AW$9-Input_2!$E$9>$E97),(AW$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AX$9-Input_2!$E$9>$E97),(AX$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AY$9-Input_2!$E$9>$E97),(AY$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((AZ$9-Input_2!$E$9>$E97),(AZ$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BA$9-Input_2!$E$9>$E97),(BA$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BB$9-Input_2!$E$9>$E97),(BB$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BC$9-Input_2!$E$9>$E97),(BC$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BD$9-Input_2!$E$9>$E97),(BD$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BE$9-Input_2!$E$9>$E97),(BE$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BF$9-Input_2!$E$9>$E97),(BF$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BG$9-Input_2!$E$9>$E97),(BG$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BH$9-Input_2!$E$9>$E97),(BH$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BI$9-Input_2!$E$9>$E97),(BI$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BJ$9-Input_2!$E$9>$E97),(BJ$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BK$9-Input_2!$E$9>$E97),(BK$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BL$9-Input_2!$E$9>$E97),(BL$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BM$9-Input_2!$E$9>$E97),(BM$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BN$9-Input_2!$E$9>$E97),(BN$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BO$9-Input_2!$E$9>$E97),(BO$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I97>0,IF(AND((BP$9-Input_2!$E$9>$E97),(BP$9<=Input_2!$E$9+$D97)),$I97/($D97-$E97),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$16","v":0},{"$f":"IFERROR(IF(VLOOKUP($C98,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$16),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C98,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$16),0)","v":0},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$L$16","v":0},{"$f":"Instruments!$D$16","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1375:$Q$1398)","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((J$9-Input_2!$E$9>$E98),(J$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((K$9-Input_2!$E$9>$E98),(K$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((L$9-Input_2!$E$9>$E98),(L$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((M$9-Input_2!$E$9>$E98),(M$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((N$9-Input_2!$E$9>$E98),(N$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((O$9-Input_2!$E$9>$E98),(O$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((P$9-Input_2!$E$9>$E98),(P$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((Q$9-Input_2!$E$9>$E98),(Q$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((R$9-Input_2!$E$9>$E98),(R$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((S$9-Input_2!$E$9>$E98),(S$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((T$9-Input_2!$E$9>$E98),(T$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((U$9-Input_2!$E$9>$E98),(U$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((V$9-Input_2!$E$9>$E98),(V$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((W$9-Input_2!$E$9>$E98),(W$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((X$9-Input_2!$E$9>$E98),(X$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((Y$9-Input_2!$E$9>$E98),(Y$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((Z$9-Input_2!$E$9>$E98),(Z$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AA$9-Input_2!$E$9>$E98),(AA$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AB$9-Input_2!$E$9>$E98),(AB$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AC$9-Input_2!$E$9>$E98),(AC$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AD$9-Input_2!$E$9>$E98),(AD$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AE$9-Input_2!$E$9>$E98),(AE$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AF$9-Input_2!$E$9>$E98),(AF$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AG$9-Input_2!$E$9>$E98),(AG$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AH$9-Input_2!$E$9>$E98),(AH$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AI$9-Input_2!$E$9>$E98),(AI$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AJ$9-Input_2!$E$9>$E98),(AJ$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AK$9-Input_2!$E$9>$E98),(AK$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AL$9-Input_2!$E$9>$E98),(AL$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AM$9-Input_2!$E$9>$E98),(AM$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AN$9-Input_2!$E$9>$E98),(AN$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AO$9-Input_2!$E$9>$E98),(AO$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AP$9-Input_2!$E$9>$E98),(AP$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AQ$9-Input_2!$E$9>$E98),(AQ$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AR$9-Input_2!$E$9>$E98),(AR$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AS$9-Input_2!$E$9>$E98),(AS$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AT$9-Input_2!$E$9>$E98),(AT$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AU$9-Input_2!$E$9>$E98),(AU$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AV$9-Input_2!$E$9>$E98),(AV$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AW$9-Input_2!$E$9>$E98),(AW$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AX$9-Input_2!$E$9>$E98),(AX$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AY$9-Input_2!$E$9>$E98),(AY$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((AZ$9-Input_2!$E$9>$E98),(AZ$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BA$9-Input_2!$E$9>$E98),(BA$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BB$9-Input_2!$E$9>$E98),(BB$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BC$9-Input_2!$E$9>$E98),(BC$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BD$9-Input_2!$E$9>$E98),(BD$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BE$9-Input_2!$E$9>$E98),(BE$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BF$9-Input_2!$E$9>$E98),(BF$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BG$9-Input_2!$E$9>$E98),(BG$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BH$9-Input_2!$E$9>$E98),(BH$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BI$9-Input_2!$E$9>$E98),(BI$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BJ$9-Input_2!$E$9>$E98),(BJ$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BK$9-Input_2!$E$9>$E98),(BK$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BL$9-Input_2!$E$9>$E98),(BL$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BM$9-Input_2!$E$9>$E98),(BM$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BN$9-Input_2!$E$9>$E98),(BN$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BO$9-Input_2!$E$9>$E98),(BO$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I98>0,IF(AND((BP$9-Input_2!$E$9>$E98),(BP$9<=Input_2!$E$9+$D98)),$I98/($D98-$E98),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$17","v":0},{"$f":"IFERROR(IF(VLOOKUP($C99,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$17),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C99,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$17),0)","v":0},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$L$17","v":0},{"$f":"Instruments!$D$17","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1401:$Q$1424)","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((J$9-Input_2!$E$9>$E99),(J$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((K$9-Input_2!$E$9>$E99),(K$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((L$9-Input_2!$E$9>$E99),(L$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((M$9-Input_2!$E$9>$E99),(M$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((N$9-Input_2!$E$9>$E99),(N$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((O$9-Input_2!$E$9>$E99),(O$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((P$9-Input_2!$E$9>$E99),(P$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((Q$9-Input_2!$E$9>$E99),(Q$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((R$9-Input_2!$E$9>$E99),(R$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((S$9-Input_2!$E$9>$E99),(S$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((T$9-Input_2!$E$9>$E99),(T$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((U$9-Input_2!$E$9>$E99),(U$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((V$9-Input_2!$E$9>$E99),(V$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((W$9-Input_2!$E$9>$E99),(W$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((X$9-Input_2!$E$9>$E99),(X$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((Y$9-Input_2!$E$9>$E99),(Y$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((Z$9-Input_2!$E$9>$E99),(Z$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AA$9-Input_2!$E$9>$E99),(AA$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AB$9-Input_2!$E$9>$E99),(AB$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AC$9-Input_2!$E$9>$E99),(AC$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AD$9-Input_2!$E$9>$E99),(AD$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AE$9-Input_2!$E$9>$E99),(AE$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AF$9-Input_2!$E$9>$E99),(AF$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AG$9-Input_2!$E$9>$E99),(AG$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AH$9-Input_2!$E$9>$E99),(AH$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AI$9-Input_2!$E$9>$E99),(AI$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AJ$9-Input_2!$E$9>$E99),(AJ$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AK$9-Input_2!$E$9>$E99),(AK$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AL$9-Input_2!$E$9>$E99),(AL$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AM$9-Input_2!$E$9>$E99),(AM$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AN$9-Input_2!$E$9>$E99),(AN$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AO$9-Input_2!$E$9>$E99),(AO$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AP$9-Input_2!$E$9>$E99),(AP$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AQ$9-Input_2!$E$9>$E99),(AQ$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AR$9-Input_2!$E$9>$E99),(AR$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AS$9-Input_2!$E$9>$E99),(AS$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AT$9-Input_2!$E$9>$E99),(AT$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AU$9-Input_2!$E$9>$E99),(AU$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AV$9-Input_2!$E$9>$E99),(AV$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AW$9-Input_2!$E$9>$E99),(AW$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AX$9-Input_2!$E$9>$E99),(AX$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AY$9-Input_2!$E$9>$E99),(AY$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((AZ$9-Input_2!$E$9>$E99),(AZ$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BA$9-Input_2!$E$9>$E99),(BA$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BB$9-Input_2!$E$9>$E99),(BB$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BC$9-Input_2!$E$9>$E99),(BC$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BD$9-Input_2!$E$9>$E99),(BD$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BE$9-Input_2!$E$9>$E99),(BE$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BF$9-Input_2!$E$9>$E99),(BF$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BG$9-Input_2!$E$9>$E99),(BG$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BH$9-Input_2!$E$9>$E99),(BH$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BI$9-Input_2!$E$9>$E99),(BI$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BJ$9-Input_2!$E$9>$E99),(BJ$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BK$9-Input_2!$E$9>$E99),(BK$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BL$9-Input_2!$E$9>$E99),(BL$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BM$9-Input_2!$E$9>$E99),(BM$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BN$9-Input_2!$E$9>$E99),(BN$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BO$9-Input_2!$E$9>$E99),(BO$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I99>0,IF(AND((BP$9-Input_2!$E$9>$E99),(BP$9<=Input_2!$E$9+$D99)),$I99/($D99-$E99),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$18","v":0},{"$f":"IFERROR(IF(VLOOKUP($C100,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$18),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C100,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$18),0)","v":0},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$L$18","v":0},{"$f":"Instruments!$D$18","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1427:$Q$1450)","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((J$9-Input_2!$E$9>$E100),(J$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((K$9-Input_2!$E$9>$E100),(K$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((L$9-Input_2!$E$9>$E100),(L$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((M$9-Input_2!$E$9>$E100),(M$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((N$9-Input_2!$E$9>$E100),(N$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((O$9-Input_2!$E$9>$E100),(O$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((P$9-Input_2!$E$9>$E100),(P$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((Q$9-Input_2!$E$9>$E100),(Q$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((R$9-Input_2!$E$9>$E100),(R$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((S$9-Input_2!$E$9>$E100),(S$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((T$9-Input_2!$E$9>$E100),(T$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((U$9-Input_2!$E$9>$E100),(U$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((V$9-Input_2!$E$9>$E100),(V$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((W$9-Input_2!$E$9>$E100),(W$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((X$9-Input_2!$E$9>$E100),(X$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((Y$9-Input_2!$E$9>$E100),(Y$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((Z$9-Input_2!$E$9>$E100),(Z$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AA$9-Input_2!$E$9>$E100),(AA$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AB$9-Input_2!$E$9>$E100),(AB$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AC$9-Input_2!$E$9>$E100),(AC$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AD$9-Input_2!$E$9>$E100),(AD$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AE$9-Input_2!$E$9>$E100),(AE$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AF$9-Input_2!$E$9>$E100),(AF$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AG$9-Input_2!$E$9>$E100),(AG$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AH$9-Input_2!$E$9>$E100),(AH$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AI$9-Input_2!$E$9>$E100),(AI$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AJ$9-Input_2!$E$9>$E100),(AJ$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AK$9-Input_2!$E$9>$E100),(AK$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AL$9-Input_2!$E$9>$E100),(AL$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AM$9-Input_2!$E$9>$E100),(AM$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AN$9-Input_2!$E$9>$E100),(AN$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AO$9-Input_2!$E$9>$E100),(AO$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AP$9-Input_2!$E$9>$E100),(AP$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AQ$9-Input_2!$E$9>$E100),(AQ$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AR$9-Input_2!$E$9>$E100),(AR$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AS$9-Input_2!$E$9>$E100),(AS$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AT$9-Input_2!$E$9>$E100),(AT$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AU$9-Input_2!$E$9>$E100),(AU$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AV$9-Input_2!$E$9>$E100),(AV$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AW$9-Input_2!$E$9>$E100),(AW$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AX$9-Input_2!$E$9>$E100),(AX$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AY$9-Input_2!$E$9>$E100),(AY$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((AZ$9-Input_2!$E$9>$E100),(AZ$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BA$9-Input_2!$E$9>$E100),(BA$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BB$9-Input_2!$E$9>$E100),(BB$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BC$9-Input_2!$E$9>$E100),(BC$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BD$9-Input_2!$E$9>$E100),(BD$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BE$9-Input_2!$E$9>$E100),(BE$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BF$9-Input_2!$E$9>$E100),(BF$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BG$9-Input_2!$E$9>$E100),(BG$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BH$9-Input_2!$E$9>$E100),(BH$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BI$9-Input_2!$E$9>$E100),(BI$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BJ$9-Input_2!$E$9>$E100),(BJ$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BK$9-Input_2!$E$9>$E100),(BK$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BL$9-Input_2!$E$9>$E100),(BL$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BM$9-Input_2!$E$9>$E100),(BM$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BN$9-Input_2!$E$9>$E100),(BN$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BO$9-Input_2!$E$9>$E100),(BO$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I100>0,IF(AND((BP$9-Input_2!$E$9>$E100),(BP$9<=Input_2!$E$9+$D100)),$I100/($D100-$E100),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$19","v":0},{"$f":"IFERROR(IF(VLOOKUP($C101,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$19),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C101,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$19),0)","v":0},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$L$19","v":0},{"$f":"Instruments!$D$19","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1453:$Q$1476)","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((J$9-Input_2!$E$9>$E101),(J$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((K$9-Input_2!$E$9>$E101),(K$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((L$9-Input_2!$E$9>$E101),(L$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((M$9-Input_2!$E$9>$E101),(M$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((N$9-Input_2!$E$9>$E101),(N$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((O$9-Input_2!$E$9>$E101),(O$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((P$9-Input_2!$E$9>$E101),(P$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((Q$9-Input_2!$E$9>$E101),(Q$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((R$9-Input_2!$E$9>$E101),(R$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((S$9-Input_2!$E$9>$E101),(S$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((T$9-Input_2!$E$9>$E101),(T$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((U$9-Input_2!$E$9>$E101),(U$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((V$9-Input_2!$E$9>$E101),(V$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((W$9-Input_2!$E$9>$E101),(W$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((X$9-Input_2!$E$9>$E101),(X$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((Y$9-Input_2!$E$9>$E101),(Y$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((Z$9-Input_2!$E$9>$E101),(Z$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AA$9-Input_2!$E$9>$E101),(AA$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AB$9-Input_2!$E$9>$E101),(AB$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AC$9-Input_2!$E$9>$E101),(AC$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AD$9-Input_2!$E$9>$E101),(AD$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AE$9-Input_2!$E$9>$E101),(AE$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AF$9-Input_2!$E$9>$E101),(AF$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AG$9-Input_2!$E$9>$E101),(AG$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AH$9-Input_2!$E$9>$E101),(AH$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AI$9-Input_2!$E$9>$E101),(AI$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AJ$9-Input_2!$E$9>$E101),(AJ$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AK$9-Input_2!$E$9>$E101),(AK$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AL$9-Input_2!$E$9>$E101),(AL$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AM$9-Input_2!$E$9>$E101),(AM$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AN$9-Input_2!$E$9>$E101),(AN$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AO$9-Input_2!$E$9>$E101),(AO$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AP$9-Input_2!$E$9>$E101),(AP$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AQ$9-Input_2!$E$9>$E101),(AQ$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AR$9-Input_2!$E$9>$E101),(AR$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AS$9-Input_2!$E$9>$E101),(AS$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AT$9-Input_2!$E$9>$E101),(AT$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AU$9-Input_2!$E$9>$E101),(AU$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AV$9-Input_2!$E$9>$E101),(AV$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AW$9-Input_2!$E$9>$E101),(AW$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AX$9-Input_2!$E$9>$E101),(AX$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AY$9-Input_2!$E$9>$E101),(AY$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((AZ$9-Input_2!$E$9>$E101),(AZ$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BA$9-Input_2!$E$9>$E101),(BA$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BB$9-Input_2!$E$9>$E101),(BB$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BC$9-Input_2!$E$9>$E101),(BC$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BD$9-Input_2!$E$9>$E101),(BD$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BE$9-Input_2!$E$9>$E101),(BE$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BF$9-Input_2!$E$9>$E101),(BF$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BG$9-Input_2!$E$9>$E101),(BG$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BH$9-Input_2!$E$9>$E101),(BH$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BI$9-Input_2!$E$9>$E101),(BI$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BJ$9-Input_2!$E$9>$E101),(BJ$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BK$9-Input_2!$E$9>$E101),(BK$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BL$9-Input_2!$E$9>$E101),(BL$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BM$9-Input_2!$E$9>$E101),(BM$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BN$9-Input_2!$E$9>$E101),(BN$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BO$9-Input_2!$E$9>$E101),(BO$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I101>0,IF(AND((BP$9-Input_2!$E$9>$E101),(BP$9<=Input_2!$E$9+$D101)),$I101/($D101-$E101),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$20","v":0},{"$f":"IFERROR(IF(VLOOKUP($C102,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$20),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C102,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$20),0)","v":0},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$L$20","v":0},{"$f":"Instruments!$D$20","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1479:$Q$1502)","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((J$9-Input_2!$E$9>$E102),(J$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((K$9-Input_2!$E$9>$E102),(K$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((L$9-Input_2!$E$9>$E102),(L$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((M$9-Input_2!$E$9>$E102),(M$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((N$9-Input_2!$E$9>$E102),(N$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((O$9-Input_2!$E$9>$E102),(O$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((P$9-Input_2!$E$9>$E102),(P$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((Q$9-Input_2!$E$9>$E102),(Q$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((R$9-Input_2!$E$9>$E102),(R$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((S$9-Input_2!$E$9>$E102),(S$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((T$9-Input_2!$E$9>$E102),(T$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((U$9-Input_2!$E$9>$E102),(U$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((V$9-Input_2!$E$9>$E102),(V$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((W$9-Input_2!$E$9>$E102),(W$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((X$9-Input_2!$E$9>$E102),(X$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((Y$9-Input_2!$E$9>$E102),(Y$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((Z$9-Input_2!$E$9>$E102),(Z$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AA$9-Input_2!$E$9>$E102),(AA$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AB$9-Input_2!$E$9>$E102),(AB$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AC$9-Input_2!$E$9>$E102),(AC$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AD$9-Input_2!$E$9>$E102),(AD$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AE$9-Input_2!$E$9>$E102),(AE$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AF$9-Input_2!$E$9>$E102),(AF$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AG$9-Input_2!$E$9>$E102),(AG$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AH$9-Input_2!$E$9>$E102),(AH$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AI$9-Input_2!$E$9>$E102),(AI$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AJ$9-Input_2!$E$9>$E102),(AJ$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AK$9-Input_2!$E$9>$E102),(AK$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AL$9-Input_2!$E$9>$E102),(AL$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AM$9-Input_2!$E$9>$E102),(AM$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AN$9-Input_2!$E$9>$E102),(AN$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AO$9-Input_2!$E$9>$E102),(AO$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AP$9-Input_2!$E$9>$E102),(AP$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AQ$9-Input_2!$E$9>$E102),(AQ$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AR$9-Input_2!$E$9>$E102),(AR$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AS$9-Input_2!$E$9>$E102),(AS$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AT$9-Input_2!$E$9>$E102),(AT$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AU$9-Input_2!$E$9>$E102),(AU$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AV$9-Input_2!$E$9>$E102),(AV$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AW$9-Input_2!$E$9>$E102),(AW$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AX$9-Input_2!$E$9>$E102),(AX$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AY$9-Input_2!$E$9>$E102),(AY$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((AZ$9-Input_2!$E$9>$E102),(AZ$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BA$9-Input_2!$E$9>$E102),(BA$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BB$9-Input_2!$E$9>$E102),(BB$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BC$9-Input_2!$E$9>$E102),(BC$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BD$9-Input_2!$E$9>$E102),(BD$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BE$9-Input_2!$E$9>$E102),(BE$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BF$9-Input_2!$E$9>$E102),(BF$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BG$9-Input_2!$E$9>$E102),(BG$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BH$9-Input_2!$E$9>$E102),(BH$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BI$9-Input_2!$E$9>$E102),(BI$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BJ$9-Input_2!$E$9>$E102),(BJ$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BK$9-Input_2!$E$9>$E102),(BK$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BL$9-Input_2!$E$9>$E102),(BL$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BM$9-Input_2!$E$9>$E102),(BM$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BN$9-Input_2!$E$9>$E102),(BN$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BO$9-Input_2!$E$9>$E102),(BO$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I102>0,IF(AND((BP$9-Input_2!$E$9>$E102),(BP$9<=Input_2!$E$9+$D102)),$I102/($D102-$E102),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$21","v":0},{"$f":"IFERROR(IF(VLOOKUP($C103,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$21),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C103,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$21),0)","v":0},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$L$21","v":0},{"$f":"Instruments!$D$21","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1505:$Q$1528)","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((J$9-Input_2!$E$9>$E103),(J$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((K$9-Input_2!$E$9>$E103),(K$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((L$9-Input_2!$E$9>$E103),(L$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((M$9-Input_2!$E$9>$E103),(M$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((N$9-Input_2!$E$9>$E103),(N$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((O$9-Input_2!$E$9>$E103),(O$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((P$9-Input_2!$E$9>$E103),(P$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((Q$9-Input_2!$E$9>$E103),(Q$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((R$9-Input_2!$E$9>$E103),(R$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((S$9-Input_2!$E$9>$E103),(S$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((T$9-Input_2!$E$9>$E103),(T$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((U$9-Input_2!$E$9>$E103),(U$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((V$9-Input_2!$E$9>$E103),(V$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((W$9-Input_2!$E$9>$E103),(W$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((X$9-Input_2!$E$9>$E103),(X$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((Y$9-Input_2!$E$9>$E103),(Y$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((Z$9-Input_2!$E$9>$E103),(Z$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AA$9-Input_2!$E$9>$E103),(AA$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AB$9-Input_2!$E$9>$E103),(AB$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AC$9-Input_2!$E$9>$E103),(AC$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AD$9-Input_2!$E$9>$E103),(AD$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AE$9-Input_2!$E$9>$E103),(AE$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AF$9-Input_2!$E$9>$E103),(AF$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AG$9-Input_2!$E$9>$E103),(AG$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AH$9-Input_2!$E$9>$E103),(AH$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AI$9-Input_2!$E$9>$E103),(AI$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AJ$9-Input_2!$E$9>$E103),(AJ$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AK$9-Input_2!$E$9>$E103),(AK$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AL$9-Input_2!$E$9>$E103),(AL$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AM$9-Input_2!$E$9>$E103),(AM$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AN$9-Input_2!$E$9>$E103),(AN$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AO$9-Input_2!$E$9>$E103),(AO$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AP$9-Input_2!$E$9>$E103),(AP$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AQ$9-Input_2!$E$9>$E103),(AQ$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AR$9-Input_2!$E$9>$E103),(AR$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AS$9-Input_2!$E$9>$E103),(AS$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AT$9-Input_2!$E$9>$E103),(AT$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AU$9-Input_2!$E$9>$E103),(AU$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AV$9-Input_2!$E$9>$E103),(AV$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AW$9-Input_2!$E$9>$E103),(AW$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AX$9-Input_2!$E$9>$E103),(AX$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AY$9-Input_2!$E$9>$E103),(AY$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((AZ$9-Input_2!$E$9>$E103),(AZ$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BA$9-Input_2!$E$9>$E103),(BA$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BB$9-Input_2!$E$9>$E103),(BB$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BC$9-Input_2!$E$9>$E103),(BC$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BD$9-Input_2!$E$9>$E103),(BD$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BE$9-Input_2!$E$9>$E103),(BE$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BF$9-Input_2!$E$9>$E103),(BF$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BG$9-Input_2!$E$9>$E103),(BG$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BH$9-Input_2!$E$9>$E103),(BH$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BI$9-Input_2!$E$9>$E103),(BI$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BJ$9-Input_2!$E$9>$E103),(BJ$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BK$9-Input_2!$E$9>$E103),(BK$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BL$9-Input_2!$E$9>$E103),(BL$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BM$9-Input_2!$E$9>$E103),(BM$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BN$9-Input_2!$E$9>$E103),(BN$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BO$9-Input_2!$E$9>$E103),(BO$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I103>0,IF(AND((BP$9-Input_2!$E$9>$E103),(BP$9<=Input_2!$E$9+$D103)),$I103/($D103-$E103),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$22","v":0},{"$f":"IFERROR(IF(VLOOKUP($C104,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$22),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C104,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$22),0)","v":0},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$L$22","v":0},{"$f":"Instruments!$D$22","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1531:$Q$1554)","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((J$9-Input_2!$E$9>$E104),(J$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((K$9-Input_2!$E$9>$E104),(K$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((L$9-Input_2!$E$9>$E104),(L$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((M$9-Input_2!$E$9>$E104),(M$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((N$9-Input_2!$E$9>$E104),(N$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((O$9-Input_2!$E$9>$E104),(O$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((P$9-Input_2!$E$9>$E104),(P$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((Q$9-Input_2!$E$9>$E104),(Q$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((R$9-Input_2!$E$9>$E104),(R$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((S$9-Input_2!$E$9>$E104),(S$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((T$9-Input_2!$E$9>$E104),(T$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((U$9-Input_2!$E$9>$E104),(U$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((V$9-Input_2!$E$9>$E104),(V$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((W$9-Input_2!$E$9>$E104),(W$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((X$9-Input_2!$E$9>$E104),(X$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((Y$9-Input_2!$E$9>$E104),(Y$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((Z$9-Input_2!$E$9>$E104),(Z$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AA$9-Input_2!$E$9>$E104),(AA$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AB$9-Input_2!$E$9>$E104),(AB$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AC$9-Input_2!$E$9>$E104),(AC$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AD$9-Input_2!$E$9>$E104),(AD$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AE$9-Input_2!$E$9>$E104),(AE$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AF$9-Input_2!$E$9>$E104),(AF$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AG$9-Input_2!$E$9>$E104),(AG$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AH$9-Input_2!$E$9>$E104),(AH$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AI$9-Input_2!$E$9>$E104),(AI$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AJ$9-Input_2!$E$9>$E104),(AJ$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AK$9-Input_2!$E$9>$E104),(AK$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AL$9-Input_2!$E$9>$E104),(AL$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AM$9-Input_2!$E$9>$E104),(AM$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AN$9-Input_2!$E$9>$E104),(AN$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AO$9-Input_2!$E$9>$E104),(AO$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AP$9-Input_2!$E$9>$E104),(AP$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AQ$9-Input_2!$E$9>$E104),(AQ$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AR$9-Input_2!$E$9>$E104),(AR$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AS$9-Input_2!$E$9>$E104),(AS$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AT$9-Input_2!$E$9>$E104),(AT$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AU$9-Input_2!$E$9>$E104),(AU$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AV$9-Input_2!$E$9>$E104),(AV$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AW$9-Input_2!$E$9>$E104),(AW$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AX$9-Input_2!$E$9>$E104),(AX$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AY$9-Input_2!$E$9>$E104),(AY$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((AZ$9-Input_2!$E$9>$E104),(AZ$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BA$9-Input_2!$E$9>$E104),(BA$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BB$9-Input_2!$E$9>$E104),(BB$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BC$9-Input_2!$E$9>$E104),(BC$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BD$9-Input_2!$E$9>$E104),(BD$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BE$9-Input_2!$E$9>$E104),(BE$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BF$9-Input_2!$E$9>$E104),(BF$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BG$9-Input_2!$E$9>$E104),(BG$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BH$9-Input_2!$E$9>$E104),(BH$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BI$9-Input_2!$E$9>$E104),(BI$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BJ$9-Input_2!$E$9>$E104),(BJ$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BK$9-Input_2!$E$9>$E104),(BK$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BL$9-Input_2!$E$9>$E104),(BL$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BM$9-Input_2!$E$9>$E104),(BM$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BN$9-Input_2!$E$9>$E104),(BN$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BO$9-Input_2!$E$9>$E104),(BO$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I104>0,IF(AND((BP$9-Input_2!$E$9>$E104),(BP$9<=Input_2!$E$9+$D104)),$I104/($D104-$E104),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$23","v":0},{"$f":"IFERROR(IF(VLOOKUP($C105,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$23),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C105,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$23),0)","v":0},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$L$23","v":0},{"$f":"Instruments!$D$23","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1557:$Q$1580)","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((J$9-Input_2!$E$9>$E105),(J$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((K$9-Input_2!$E$9>$E105),(K$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((L$9-Input_2!$E$9>$E105),(L$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((M$9-Input_2!$E$9>$E105),(M$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((N$9-Input_2!$E$9>$E105),(N$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((O$9-Input_2!$E$9>$E105),(O$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((P$9-Input_2!$E$9>$E105),(P$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((Q$9-Input_2!$E$9>$E105),(Q$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((R$9-Input_2!$E$9>$E105),(R$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((S$9-Input_2!$E$9>$E105),(S$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((T$9-Input_2!$E$9>$E105),(T$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((U$9-Input_2!$E$9>$E105),(U$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((V$9-Input_2!$E$9>$E105),(V$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((W$9-Input_2!$E$9>$E105),(W$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((X$9-Input_2!$E$9>$E105),(X$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((Y$9-Input_2!$E$9>$E105),(Y$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((Z$9-Input_2!$E$9>$E105),(Z$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AA$9-Input_2!$E$9>$E105),(AA$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AB$9-Input_2!$E$9>$E105),(AB$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AC$9-Input_2!$E$9>$E105),(AC$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AD$9-Input_2!$E$9>$E105),(AD$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AE$9-Input_2!$E$9>$E105),(AE$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AF$9-Input_2!$E$9>$E105),(AF$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AG$9-Input_2!$E$9>$E105),(AG$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AH$9-Input_2!$E$9>$E105),(AH$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AI$9-Input_2!$E$9>$E105),(AI$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AJ$9-Input_2!$E$9>$E105),(AJ$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AK$9-Input_2!$E$9>$E105),(AK$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AL$9-Input_2!$E$9>$E105),(AL$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AM$9-Input_2!$E$9>$E105),(AM$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AN$9-Input_2!$E$9>$E105),(AN$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AO$9-Input_2!$E$9>$E105),(AO$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AP$9-Input_2!$E$9>$E105),(AP$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AQ$9-Input_2!$E$9>$E105),(AQ$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AR$9-Input_2!$E$9>$E105),(AR$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AS$9-Input_2!$E$9>$E105),(AS$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AT$9-Input_2!$E$9>$E105),(AT$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AU$9-Input_2!$E$9>$E105),(AU$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AV$9-Input_2!$E$9>$E105),(AV$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AW$9-Input_2!$E$9>$E105),(AW$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AX$9-Input_2!$E$9>$E105),(AX$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AY$9-Input_2!$E$9>$E105),(AY$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((AZ$9-Input_2!$E$9>$E105),(AZ$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BA$9-Input_2!$E$9>$E105),(BA$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BB$9-Input_2!$E$9>$E105),(BB$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BC$9-Input_2!$E$9>$E105),(BC$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BD$9-Input_2!$E$9>$E105),(BD$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BE$9-Input_2!$E$9>$E105),(BE$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BF$9-Input_2!$E$9>$E105),(BF$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BG$9-Input_2!$E$9>$E105),(BG$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BH$9-Input_2!$E$9>$E105),(BH$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BI$9-Input_2!$E$9>$E105),(BI$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BJ$9-Input_2!$E$9>$E105),(BJ$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BK$9-Input_2!$E$9>$E105),(BK$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BL$9-Input_2!$E$9>$E105),(BL$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BM$9-Input_2!$E$9>$E105),(BM$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BN$9-Input_2!$E$9>$E105),(BN$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BO$9-Input_2!$E$9>$E105),(BO$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I105>0,IF(AND((BP$9-Input_2!$E$9>$E105),(BP$9<=Input_2!$E$9+$D105)),$I105/($D105-$E105),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$24","v":0},{"$f":"IFERROR(IF(VLOOKUP($C106,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$24),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C106,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$24),0)","v":0},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$L$24","v":0},{"$f":"Instruments!$D$24","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1583:$Q$1606)","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((J$9-Input_2!$E$9>$E106),(J$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((K$9-Input_2!$E$9>$E106),(K$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((L$9-Input_2!$E$9>$E106),(L$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((M$9-Input_2!$E$9>$E106),(M$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((N$9-Input_2!$E$9>$E106),(N$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((O$9-Input_2!$E$9>$E106),(O$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((P$9-Input_2!$E$9>$E106),(P$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((Q$9-Input_2!$E$9>$E106),(Q$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((R$9-Input_2!$E$9>$E106),(R$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((S$9-Input_2!$E$9>$E106),(S$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((T$9-Input_2!$E$9>$E106),(T$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((U$9-Input_2!$E$9>$E106),(U$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((V$9-Input_2!$E$9>$E106),(V$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((W$9-Input_2!$E$9>$E106),(W$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((X$9-Input_2!$E$9>$E106),(X$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((Y$9-Input_2!$E$9>$E106),(Y$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((Z$9-Input_2!$E$9>$E106),(Z$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AA$9-Input_2!$E$9>$E106),(AA$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AB$9-Input_2!$E$9>$E106),(AB$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AC$9-Input_2!$E$9>$E106),(AC$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AD$9-Input_2!$E$9>$E106),(AD$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AE$9-Input_2!$E$9>$E106),(AE$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AF$9-Input_2!$E$9>$E106),(AF$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AG$9-Input_2!$E$9>$E106),(AG$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AH$9-Input_2!$E$9>$E106),(AH$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AI$9-Input_2!$E$9>$E106),(AI$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AJ$9-Input_2!$E$9>$E106),(AJ$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AK$9-Input_2!$E$9>$E106),(AK$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AL$9-Input_2!$E$9>$E106),(AL$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AM$9-Input_2!$E$9>$E106),(AM$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AN$9-Input_2!$E$9>$E106),(AN$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AO$9-Input_2!$E$9>$E106),(AO$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AP$9-Input_2!$E$9>$E106),(AP$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AQ$9-Input_2!$E$9>$E106),(AQ$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AR$9-Input_2!$E$9>$E106),(AR$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AS$9-Input_2!$E$9>$E106),(AS$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AT$9-Input_2!$E$9>$E106),(AT$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AU$9-Input_2!$E$9>$E106),(AU$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AV$9-Input_2!$E$9>$E106),(AV$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AW$9-Input_2!$E$9>$E106),(AW$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AX$9-Input_2!$E$9>$E106),(AX$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AY$9-Input_2!$E$9>$E106),(AY$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((AZ$9-Input_2!$E$9>$E106),(AZ$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BA$9-Input_2!$E$9>$E106),(BA$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BB$9-Input_2!$E$9>$E106),(BB$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BC$9-Input_2!$E$9>$E106),(BC$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BD$9-Input_2!$E$9>$E106),(BD$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BE$9-Input_2!$E$9>$E106),(BE$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BF$9-Input_2!$E$9>$E106),(BF$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BG$9-Input_2!$E$9>$E106),(BG$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BH$9-Input_2!$E$9>$E106),(BH$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BI$9-Input_2!$E$9>$E106),(BI$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BJ$9-Input_2!$E$9>$E106),(BJ$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BK$9-Input_2!$E$9>$E106),(BK$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BL$9-Input_2!$E$9>$E106),(BL$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BM$9-Input_2!$E$9>$E106),(BM$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BN$9-Input_2!$E$9>$E106),(BN$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BO$9-Input_2!$E$9>$E106),(BO$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I106>0,IF(AND((BP$9-Input_2!$E$9>$E106),(BP$9<=Input_2!$E$9+$D106)),$I106/($D106-$E106),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$25","v":0},{"$f":"IFERROR(IF(VLOOKUP($C107,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$25),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C107,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$25),0)","v":0},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$L$25","v":0},{"$f":"Instruments!$D$25","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1609:$Q$1632)","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((J$9-Input_2!$E$9>$E107),(J$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((K$9-Input_2!$E$9>$E107),(K$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((L$9-Input_2!$E$9>$E107),(L$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((M$9-Input_2!$E$9>$E107),(M$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((N$9-Input_2!$E$9>$E107),(N$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((O$9-Input_2!$E$9>$E107),(O$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((P$9-Input_2!$E$9>$E107),(P$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((Q$9-Input_2!$E$9>$E107),(Q$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((R$9-Input_2!$E$9>$E107),(R$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((S$9-Input_2!$E$9>$E107),(S$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((T$9-Input_2!$E$9>$E107),(T$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((U$9-Input_2!$E$9>$E107),(U$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((V$9-Input_2!$E$9>$E107),(V$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((W$9-Input_2!$E$9>$E107),(W$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((X$9-Input_2!$E$9>$E107),(X$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((Y$9-Input_2!$E$9>$E107),(Y$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((Z$9-Input_2!$E$9>$E107),(Z$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AA$9-Input_2!$E$9>$E107),(AA$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AB$9-Input_2!$E$9>$E107),(AB$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AC$9-Input_2!$E$9>$E107),(AC$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AD$9-Input_2!$E$9>$E107),(AD$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AE$9-Input_2!$E$9>$E107),(AE$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AF$9-Input_2!$E$9>$E107),(AF$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AG$9-Input_2!$E$9>$E107),(AG$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AH$9-Input_2!$E$9>$E107),(AH$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AI$9-Input_2!$E$9>$E107),(AI$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AJ$9-Input_2!$E$9>$E107),(AJ$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AK$9-Input_2!$E$9>$E107),(AK$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AL$9-Input_2!$E$9>$E107),(AL$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AM$9-Input_2!$E$9>$E107),(AM$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AN$9-Input_2!$E$9>$E107),(AN$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AO$9-Input_2!$E$9>$E107),(AO$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AP$9-Input_2!$E$9>$E107),(AP$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AQ$9-Input_2!$E$9>$E107),(AQ$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AR$9-Input_2!$E$9>$E107),(AR$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AS$9-Input_2!$E$9>$E107),(AS$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AT$9-Input_2!$E$9>$E107),(AT$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AU$9-Input_2!$E$9>$E107),(AU$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AV$9-Input_2!$E$9>$E107),(AV$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AW$9-Input_2!$E$9>$E107),(AW$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AX$9-Input_2!$E$9>$E107),(AX$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AY$9-Input_2!$E$9>$E107),(AY$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((AZ$9-Input_2!$E$9>$E107),(AZ$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BA$9-Input_2!$E$9>$E107),(BA$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BB$9-Input_2!$E$9>$E107),(BB$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BC$9-Input_2!$E$9>$E107),(BC$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BD$9-Input_2!$E$9>$E107),(BD$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BE$9-Input_2!$E$9>$E107),(BE$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BF$9-Input_2!$E$9>$E107),(BF$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BG$9-Input_2!$E$9>$E107),(BG$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BH$9-Input_2!$E$9>$E107),(BH$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BI$9-Input_2!$E$9>$E107),(BI$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BJ$9-Input_2!$E$9>$E107),(BJ$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BK$9-Input_2!$E$9>$E107),(BK$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BL$9-Input_2!$E$9>$E107),(BL$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BM$9-Input_2!$E$9>$E107),(BM$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BN$9-Input_2!$E$9>$E107),(BN$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BO$9-Input_2!$E$9>$E107),(BO$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I107>0,IF(AND((BP$9-Input_2!$E$9>$E107),(BP$9<=Input_2!$E$9+$D107)),$I107/($D107-$E107),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$26","v":0},{"$f":"IFERROR(IF(VLOOKUP($C108,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M100),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C108,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$M100),0)","v":0},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$L$26","v":0},{"$f":"Instruments!$D$26","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1635:$Q$1658)","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((J$9-Input_2!$E$9>$E108),(J$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((K$9-Input_2!$E$9>$E108),(K$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((L$9-Input_2!$E$9>$E108),(L$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((M$9-Input_2!$E$9>$E108),(M$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((N$9-Input_2!$E$9>$E108),(N$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((O$9-Input_2!$E$9>$E108),(O$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((P$9-Input_2!$E$9>$E108),(P$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((Q$9-Input_2!$E$9>$E108),(Q$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((R$9-Input_2!$E$9>$E108),(R$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((S$9-Input_2!$E$9>$E108),(S$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((T$9-Input_2!$E$9>$E108),(T$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((U$9-Input_2!$E$9>$E108),(U$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((V$9-Input_2!$E$9>$E108),(V$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((W$9-Input_2!$E$9>$E108),(W$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((X$9-Input_2!$E$9>$E108),(X$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((Y$9-Input_2!$E$9>$E108),(Y$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((Z$9-Input_2!$E$9>$E108),(Z$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AA$9-Input_2!$E$9>$E108),(AA$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AB$9-Input_2!$E$9>$E108),(AB$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AC$9-Input_2!$E$9>$E108),(AC$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AD$9-Input_2!$E$9>$E108),(AD$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AE$9-Input_2!$E$9>$E108),(AE$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AF$9-Input_2!$E$9>$E108),(AF$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AG$9-Input_2!$E$9>$E108),(AG$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AH$9-Input_2!$E$9>$E108),(AH$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AI$9-Input_2!$E$9>$E108),(AI$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AJ$9-Input_2!$E$9>$E108),(AJ$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AK$9-Input_2!$E$9>$E108),(AK$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AL$9-Input_2!$E$9>$E108),(AL$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AM$9-Input_2!$E$9>$E108),(AM$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AN$9-Input_2!$E$9>$E108),(AN$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AO$9-Input_2!$E$9>$E108),(AO$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AP$9-Input_2!$E$9>$E108),(AP$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AQ$9-Input_2!$E$9>$E108),(AQ$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AR$9-Input_2!$E$9>$E108),(AR$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AS$9-Input_2!$E$9>$E108),(AS$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AT$9-Input_2!$E$9>$E108),(AT$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AU$9-Input_2!$E$9>$E108),(AU$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AV$9-Input_2!$E$9>$E108),(AV$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AW$9-Input_2!$E$9>$E108),(AW$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AX$9-Input_2!$E$9>$E108),(AX$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AY$9-Input_2!$E$9>$E108),(AY$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((AZ$9-Input_2!$E$9>$E108),(AZ$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BA$9-Input_2!$E$9>$E108),(BA$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BB$9-Input_2!$E$9>$E108),(BB$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BC$9-Input_2!$E$9>$E108),(BC$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BD$9-Input_2!$E$9>$E108),(BD$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BE$9-Input_2!$E$9>$E108),(BE$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BF$9-Input_2!$E$9>$E108),(BF$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BG$9-Input_2!$E$9>$E108),(BG$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BH$9-Input_2!$E$9>$E108),(BH$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BI$9-Input_2!$E$9>$E108),(BI$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BJ$9-Input_2!$E$9>$E108),(BJ$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BK$9-Input_2!$E$9>$E108),(BK$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BL$9-Input_2!$E$9>$E108),(BL$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BM$9-Input_2!$E$9>$E108),(BM$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BN$9-Input_2!$E$9>$E108),(BN$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BO$9-Input_2!$E$9>$E108),(BO$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I108>0,IF(AND((BP$9-Input_2!$E$9>$E108),(BP$9<=Input_2!$E$9+$D108)),$I108/($D108-$E108),0),0),\"\")","v":0}]
[]
[null,null,"T-bills",null,null,null,null,null,null,{"$f":"SUMIFS(J$89:J$108,$F$89:$F$108,$C110)","v":2784.8809074562814},{"$f":"SUMIFS(K$89:K$108,$F$89:$F$108,$C110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,null,{"$f":"SUMIFS(J$89:J$108,$F$89:$F$108,$C111)","v":0},696.22022686407036,696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,null,0,0,0,348.11011343203518,348.11011343203518,0,696.22022686407036,0,0,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(J113:BP113)-SUM($I$89:$I$108)","v":0},"Total",null,null,null,null,null,null,{"$f":"SUM(J110:J112)","v":2784.8809074562814},{"$f":"SUM(K110:K112)","v":696.22022686407036},696.22022686407036,348.11011343203518,348.11011343203518,0,696.22022686407036,0,0,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,null,null,{"$f":"SUMIFS(J$89:J$108,$H$89:$H$108,$C115)","v":2784.8809074562814},{"$f":"SUMIFS(K$89:K$108,$H$89:$H$108,$C115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,null,null,{"$f":"SUMIFS(J$89:J$108,$H$89:$H$108,$C116)","v":0},696.22022686407036,696.22022686407036,348.11011343203518,348.11011343203518,0,696.22022686407036,0,0,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AW$89:AW$108,$H$89:$H$108,$C119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$4","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Z$89:Z$108,$H$89:$H$108,$C120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AP$89:AP$108,$H$89:$H$108,$C120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$49","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(J122:BP122)-SUM($I$89:$I$108)","v":0},"Total",null,null,null,null,null,null,{"$f":"SUM(J115:J121)","v":2784.8809074562814},{"$f":"SUM(K115:K121)","v":696.22022686407036},696.22022686407036,348.11011343203518,348.11011343203518,0,696.22022686407036,0,0,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Domestic ","Principal Payments of New Debt",null,null,null,null,null,null,{"$f":"Input_2!$E$9+1","v":2026},{"$f":"J125+1","v":2027},{"$f":"K125+1","v":2028},{"$f":"L125+1","v":2029},{"$f":"M125+1","v":2030},{"$f":"N125+1","v":2031},{"$f":"O125+1","v":2032},{"$f":"P125+1","v":2033},{"$f":"Q125+1","v":2034},{"$f":"R125+1","v":2035},{"$f":"S125+1","v":2036},{"$f":"T125+1","v":2037},{"$f":"U125+1","v":2038},{"$f":"V125+1","v":2039},{"$f":"W125+1","v":2040},{"$f":"X125+1","v":2041},{"$f":"Y125+1","v":2042},{"$f":"Z125+1","v":2043},{"$f":"AA125+1","v":2044},{"$f":"AB125+1","v":2045},{"$f":"AC125+1","v":2046},{"$f":"AD125+1","v":2047},{"$f":"AE125+1","v":2048},{"$f":"AF125+1","v":2049},{"$f":"AG125+1","v":2050},{"$f":"AH125+1","v":2051},{"$f":"AI125+1","v":2052},{"$f":"AJ125+1","v":2053},{"$f":"AK125+1","v":2054},{"$f":"AL125+1","v":2055},{"$f":"AM125+1","v":2056},{"$f":"AN125+1","v":2057},{"$f":"AO125+1","v":2058},{"$f":"AP125+1","v":2059},{"$f":"AQ125+1","v":2060},{"$f":"AR125+1","v":2061},{"$f":"AS125+1","v":2062},{"$f":"AT125+1","v":2063},{"$f":"AU125+1","v":2064},{"$f":"AV125+1","v":2065},{"$f":"AW125+1","v":2066},{"$f":"AX125+1","v":2067},{"$f":"AY125+1","v":2068},{"$f":"AZ125+1","v":2069},{"$f":"BA125+1","v":2070},{"$f":"BB125+1","v":2071},{"$f":"BC125+1","v":2072},{"$f":"BD125+1","v":2073},{"$f":"BE125+1","v":2074},{"$f":"BF125+1","v":2075},{"$f":"BG125+1","v":2076},{"$f":"BH125+1","v":2077},{"$f":"BI125+1","v":2078},{"$f":"BJ125+1","v":2079},{"$f":"BK125+1","v":2080},{"$f":"BL125+1","v":2081},{"$f":"BM125+1","v":2082},{"$f":"BN125+1","v":2083},{"$f":"BO125+1","v":2084}]
[null,"Alternative","Instrument","Maturity","Grace Period","Interest Type","Indexation","Category"]
[null,{"$f":"SUM(J127:BP127)-I127","v":0},{"$f":"Instruments!$C$7","v":"T-bills 3m"},{"$f":"IFERROR(IF(VLOOKUP($C127,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$7),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C127,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$7),\"\")","v":0},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$L$7","v":"No"},{"$f":"Instruments!$D$7","v":"T-bills"},{"$f":"SUM('M8.ASC_IP'!$Q$1141:$Q$1164)","v":750},{"$f":"IFERROR(IF($I127>0,IF(AND((J$9-Input_2!$E$9>$E127),(J$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":750},{"$f":"IFERROR(IF($I127>0,IF(AND((K$9-Input_2!$E$9>$E127),(K$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((L$9-Input_2!$E$9>$E127),(L$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((M$9-Input_2!$E$9>$E127),(M$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((N$9-Input_2!$E$9>$E127),(N$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((O$9-Input_2!$E$9>$E127),(O$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((P$9-Input_2!$E$9>$E127),(P$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((Q$9-Input_2!$E$9>$E127),(Q$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((R$9-Input_2!$E$9>$E127),(R$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((S$9-Input_2!$E$9>$E127),(S$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((T$9-Input_2!$E$9>$E127),(T$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((U$9-Input_2!$E$9>$E127),(U$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((V$9-Input_2!$E$9>$E127),(V$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((W$9-Input_2!$E$9>$E127),(W$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((X$9-Input_2!$E$9>$E127),(X$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((Y$9-Input_2!$E$9>$E127),(Y$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((Z$9-Input_2!$E$9>$E127),(Z$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AA$9-Input_2!$E$9>$E127),(AA$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AB$9-Input_2!$E$9>$E127),(AB$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AC$9-Input_2!$E$9>$E127),(AC$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AD$9-Input_2!$E$9>$E127),(AD$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AE$9-Input_2!$E$9>$E127),(AE$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AF$9-Input_2!$E$9>$E127),(AF$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AG$9-Input_2!$E$9>$E127),(AG$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AH$9-Input_2!$E$9>$E127),(AH$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AI$9-Input_2!$E$9>$E127),(AI$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AJ$9-Input_2!$E$9>$E127),(AJ$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AK$9-Input_2!$E$9>$E127),(AK$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AL$9-Input_2!$E$9>$E127),(AL$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AM$9-Input_2!$E$9>$E127),(AM$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AN$9-Input_2!$E$9>$E127),(AN$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AO$9-Input_2!$E$9>$E127),(AO$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AP$9-Input_2!$E$9>$E127),(AP$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AQ$9-Input_2!$E$9>$E127),(AQ$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AR$9-Input_2!$E$9>$E127),(AR$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AS$9-Input_2!$E$9>$E127),(AS$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AT$9-Input_2!$E$9>$E127),(AT$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AU$9-Input_2!$E$9>$E127),(AU$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AV$9-Input_2!$E$9>$E127),(AV$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AW$9-Input_2!$E$9>$E127),(AW$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AX$9-Input_2!$E$9>$E127),(AX$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AY$9-Input_2!$E$9>$E127),(AY$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((AZ$9-Input_2!$E$9>$E127),(AZ$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BA$9-Input_2!$E$9>$E127),(BA$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BB$9-Input_2!$E$9>$E127),(BB$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BC$9-Input_2!$E$9>$E127),(BC$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BD$9-Input_2!$E$9>$E127),(BD$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BE$9-Input_2!$E$9>$E127),(BE$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BF$9-Input_2!$E$9>$E127),(BF$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BG$9-Input_2!$E$9>$E127),(BG$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BH$9-Input_2!$E$9>$E127),(BH$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BI$9-Input_2!$E$9>$E127),(BI$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BJ$9-Input_2!$E$9>$E127),(BJ$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BK$9-Input_2!$E$9>$E127),(BK$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BL$9-Input_2!$E$9>$E127),(BL$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BM$9-Input_2!$E$9>$E127),(BM$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BN$9-Input_2!$E$9>$E127),(BN$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BO$9-Input_2!$E$9>$E127),(BO$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I127>0,IF(AND((BP$9-Input_2!$E$9>$E127),(BP$9<=Input_2!$E$9+$D127)),$I127/($D127-$E127),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$8","v":"T-bills 6m"},{"$f":"IFERROR(IF(VLOOKUP($C128,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$8),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C128,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$8),\"\")","v":0},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$L$8","v":"No"},{"$f":"Instruments!$D$8","v":"T-bills"},{"$f":"SUM('M8.ASC_IP'!$Q$1167:$Q$1190)","v":1000},{"$f":"IFERROR(IF($I128>0,IF(AND((J$9-Input_2!$E$9>$E128),(J$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":1000},{"$f":"IFERROR(IF($I128>0,IF(AND((K$9-Input_2!$E$9>$E128),(K$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((L$9-Input_2!$E$9>$E128),(L$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((M$9-Input_2!$E$9>$E128),(M$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((N$9-Input_2!$E$9>$E128),(N$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((O$9-Input_2!$E$9>$E128),(O$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((P$9-Input_2!$E$9>$E128),(P$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((Q$9-Input_2!$E$9>$E128),(Q$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((R$9-Input_2!$E$9>$E128),(R$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((S$9-Input_2!$E$9>$E128),(S$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((T$9-Input_2!$E$9>$E128),(T$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((U$9-Input_2!$E$9>$E128),(U$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((V$9-Input_2!$E$9>$E128),(V$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((W$9-Input_2!$E$9>$E128),(W$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((X$9-Input_2!$E$9>$E128),(X$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((Y$9-Input_2!$E$9>$E128),(Y$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((Z$9-Input_2!$E$9>$E128),(Z$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AA$9-Input_2!$E$9>$E128),(AA$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AB$9-Input_2!$E$9>$E128),(AB$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AC$9-Input_2!$E$9>$E128),(AC$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AD$9-Input_2!$E$9>$E128),(AD$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AE$9-Input_2!$E$9>$E128),(AE$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AF$9-Input_2!$E$9>$E128),(AF$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AG$9-Input_2!$E$9>$E128),(AG$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AH$9-Input_2!$E$9>$E128),(AH$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AI$9-Input_2!$E$9>$E128),(AI$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AJ$9-Input_2!$E$9>$E128),(AJ$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AK$9-Input_2!$E$9>$E128),(AK$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AL$9-Input_2!$E$9>$E128),(AL$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AM$9-Input_2!$E$9>$E128),(AM$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AN$9-Input_2!$E$9>$E128),(AN$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AO$9-Input_2!$E$9>$E128),(AO$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AP$9-Input_2!$E$9>$E128),(AP$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AQ$9-Input_2!$E$9>$E128),(AQ$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AR$9-Input_2!$E$9>$E128),(AR$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AS$9-Input_2!$E$9>$E128),(AS$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AT$9-Input_2!$E$9>$E128),(AT$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AU$9-Input_2!$E$9>$E128),(AU$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AV$9-Input_2!$E$9>$E128),(AV$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AW$9-Input_2!$E$9>$E128),(AW$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AX$9-Input_2!$E$9>$E128),(AX$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AY$9-Input_2!$E$9>$E128),(AY$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((AZ$9-Input_2!$E$9>$E128),(AZ$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BA$9-Input_2!$E$9>$E128),(BA$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BB$9-Input_2!$E$9>$E128),(BB$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BC$9-Input_2!$E$9>$E128),(BC$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BD$9-Input_2!$E$9>$E128),(BD$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BE$9-Input_2!$E$9>$E128),(BE$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BF$9-Input_2!$E$9>$E128),(BF$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BG$9-Input_2!$E$9>$E128),(BG$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BH$9-Input_2!$E$9>$E128),(BH$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BI$9-Input_2!$E$9>$E128),(BI$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BJ$9-Input_2!$E$9>$E128),(BJ$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BK$9-Input_2!$E$9>$E128),(BK$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BL$9-Input_2!$E$9>$E128),(BL$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BM$9-Input_2!$E$9>$E128),(BM$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BN$9-Input_2!$E$9>$E128),(BN$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BO$9-Input_2!$E$9>$E128),(BO$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I128>0,IF(AND((BP$9-Input_2!$E$9>$E128),(BP$9<=Input_2!$E$9+$D128)),$I128/($D128-$E128),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$9","v":"T-bills 12m"},{"$f":"IFERROR(IF(VLOOKUP($C129,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$9),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C129,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$9),\"\")","v":0},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$L$9","v":"No"},{"$f":"Instruments!$D$9","v":"T-bills"},{"$f":"SUM('M8.ASC_IP'!$Q$1193:$Q$1216)","v":1800},{"$f":"IFERROR(IF($I129>0,IF(AND((J$9-Input_2!$E$9>$E129),(J$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":1800},{"$f":"IFERROR(IF($I129>0,IF(AND((K$9-Input_2!$E$9>$E129),(K$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((L$9-Input_2!$E$9>$E129),(L$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((M$9-Input_2!$E$9>$E129),(M$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((N$9-Input_2!$E$9>$E129),(N$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((O$9-Input_2!$E$9>$E129),(O$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((P$9-Input_2!$E$9>$E129),(P$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((Q$9-Input_2!$E$9>$E129),(Q$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((R$9-Input_2!$E$9>$E129),(R$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((S$9-Input_2!$E$9>$E129),(S$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((T$9-Input_2!$E$9>$E129),(T$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((U$9-Input_2!$E$9>$E129),(U$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((V$9-Input_2!$E$9>$E129),(V$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((W$9-Input_2!$E$9>$E129),(W$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((X$9-Input_2!$E$9>$E129),(X$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((Y$9-Input_2!$E$9>$E129),(Y$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((Z$9-Input_2!$E$9>$E129),(Z$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AA$9-Input_2!$E$9>$E129),(AA$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AB$9-Input_2!$E$9>$E129),(AB$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AC$9-Input_2!$E$9>$E129),(AC$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AD$9-Input_2!$E$9>$E129),(AD$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AE$9-Input_2!$E$9>$E129),(AE$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AF$9-Input_2!$E$9>$E129),(AF$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AG$9-Input_2!$E$9>$E129),(AG$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AH$9-Input_2!$E$9>$E129),(AH$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AI$9-Input_2!$E$9>$E129),(AI$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AJ$9-Input_2!$E$9>$E129),(AJ$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AK$9-Input_2!$E$9>$E129),(AK$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AL$9-Input_2!$E$9>$E129),(AL$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AM$9-Input_2!$E$9>$E129),(AM$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AN$9-Input_2!$E$9>$E129),(AN$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AO$9-Input_2!$E$9>$E129),(AO$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AP$9-Input_2!$E$9>$E129),(AP$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AQ$9-Input_2!$E$9>$E129),(AQ$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AR$9-Input_2!$E$9>$E129),(AR$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AS$9-Input_2!$E$9>$E129),(AS$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AT$9-Input_2!$E$9>$E129),(AT$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AU$9-Input_2!$E$9>$E129),(AU$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AV$9-Input_2!$E$9>$E129),(AV$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AW$9-Input_2!$E$9>$E129),(AW$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AX$9-Input_2!$E$9>$E129),(AX$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AY$9-Input_2!$E$9>$E129),(AY$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((AZ$9-Input_2!$E$9>$E129),(AZ$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BA$9-Input_2!$E$9>$E129),(BA$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BB$9-Input_2!$E$9>$E129),(BB$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BC$9-Input_2!$E$9>$E129),(BC$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BD$9-Input_2!$E$9>$E129),(BD$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BE$9-Input_2!$E$9>$E129),(BE$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BF$9-Input_2!$E$9>$E129),(BF$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BG$9-Input_2!$E$9>$E129),(BG$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BH$9-Input_2!$E$9>$E129),(BH$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BI$9-Input_2!$E$9>$E129),(BI$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BJ$9-Input_2!$E$9>$E129),(BJ$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BK$9-Input_2!$E$9>$E129),(BK$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BL$9-Input_2!$E$9>$E129),(BL$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BM$9-Input_2!$E$9>$E129),(BM$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BN$9-Input_2!$E$9>$E129),(BN$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BO$9-Input_2!$E$9>$E129),(BO$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I129>0,IF(AND((BP$9-Input_2!$E$9>$E129),(BP$9<=Input_2!$E$9+$D129)),$I129/($D129-$E129),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$10","v":"2yr "},{"$f":"IFERROR(IF(VLOOKUP($C130,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$10),\"\")","v":2},{"$f":"IFERROR(IF(VLOOKUP($C130,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$10),\"\")","v":1},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$L$10","v":"No"},{"$f":"Instruments!$D$10","v":"Bonds"},{"$f":"SUM('M8.ASC_IP'!$Q$1219:$Q$1242)","v":1000},{"$f":"IFERROR(IF($I130>0,IF(AND((J$9-Input_2!$E$9>$E130),(J$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((K$9-Input_2!$E$9>$E130),(K$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":1000},{"$f":"IFERROR(IF($I130>0,IF(AND((L$9-Input_2!$E$9>$E130),(L$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((M$9-Input_2!$E$9>$E130),(M$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((N$9-Input_2!$E$9>$E130),(N$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((O$9-Input_2!$E$9>$E130),(O$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((P$9-Input_2!$E$9>$E130),(P$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((Q$9-Input_2!$E$9>$E130),(Q$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((R$9-Input_2!$E$9>$E130),(R$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((S$9-Input_2!$E$9>$E130),(S$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((T$9-Input_2!$E$9>$E130),(T$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((U$9-Input_2!$E$9>$E130),(U$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((V$9-Input_2!$E$9>$E130),(V$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((W$9-Input_2!$E$9>$E130),(W$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((X$9-Input_2!$E$9>$E130),(X$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((Y$9-Input_2!$E$9>$E130),(Y$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((Z$9-Input_2!$E$9>$E130),(Z$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AA$9-Input_2!$E$9>$E130),(AA$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AB$9-Input_2!$E$9>$E130),(AB$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AC$9-Input_2!$E$9>$E130),(AC$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AD$9-Input_2!$E$9>$E130),(AD$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AE$9-Input_2!$E$9>$E130),(AE$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AF$9-Input_2!$E$9>$E130),(AF$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AG$9-Input_2!$E$9>$E130),(AG$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AH$9-Input_2!$E$9>$E130),(AH$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AI$9-Input_2!$E$9>$E130),(AI$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AJ$9-Input_2!$E$9>$E130),(AJ$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AK$9-Input_2!$E$9>$E130),(AK$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AL$9-Input_2!$E$9>$E130),(AL$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AM$9-Input_2!$E$9>$E130),(AM$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AN$9-Input_2!$E$9>$E130),(AN$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AO$9-Input_2!$E$9>$E130),(AO$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AP$9-Input_2!$E$9>$E130),(AP$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AQ$9-Input_2!$E$9>$E130),(AQ$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AR$9-Input_2!$E$9>$E130),(AR$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AS$9-Input_2!$E$9>$E130),(AS$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AT$9-Input_2!$E$9>$E130),(AT$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AU$9-Input_2!$E$9>$E130),(AU$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AV$9-Input_2!$E$9>$E130),(AV$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AW$9-Input_2!$E$9>$E130),(AW$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AX$9-Input_2!$E$9>$E130),(AX$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AY$9-Input_2!$E$9>$E130),(AY$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((AZ$9-Input_2!$E$9>$E130),(AZ$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BA$9-Input_2!$E$9>$E130),(BA$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BB$9-Input_2!$E$9>$E130),(BB$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BC$9-Input_2!$E$9>$E130),(BC$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BD$9-Input_2!$E$9>$E130),(BD$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BE$9-Input_2!$E$9>$E130),(BE$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BF$9-Input_2!$E$9>$E130),(BF$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BG$9-Input_2!$E$9>$E130),(BG$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BH$9-Input_2!$E$9>$E130),(BH$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BI$9-Input_2!$E$9>$E130),(BI$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BJ$9-Input_2!$E$9>$E130),(BJ$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BK$9-Input_2!$E$9>$E130),(BK$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BL$9-Input_2!$E$9>$E130),(BL$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BM$9-Input_2!$E$9>$E130),(BM$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BN$9-Input_2!$E$9>$E130),(BN$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BO$9-Input_2!$E$9>$E130),(BO$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I130>0,IF(AND((BP$9-Input_2!$E$9>$E130),(BP$9<=Input_2!$E$9+$D130)),$I130/($D130-$E130),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$11","v":"3yr"},{"$f":"IFERROR(IF(VLOOKUP($C131,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$11),\"\")","v":3},{"$f":"IFERROR(IF(VLOOKUP($C131,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$11),\"\")","v":2},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$L$11","v":"No"},{"$f":"Instruments!$D$11","v":"Bonds"},{"$f":"SUM('M8.ASC_IP'!$Q$1245:$Q$1268)","v":1000},{"$f":"IFERROR(IF($I131>0,IF(AND((J$9-Input_2!$E$9>$E131),(J$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((K$9-Input_2!$E$9>$E131),(K$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((L$9-Input_2!$E$9>$E131),(L$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":1000},{"$f":"IFERROR(IF($I131>0,IF(AND((M$9-Input_2!$E$9>$E131),(M$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((N$9-Input_2!$E$9>$E131),(N$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((O$9-Input_2!$E$9>$E131),(O$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((P$9-Input_2!$E$9>$E131),(P$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((Q$9-Input_2!$E$9>$E131),(Q$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((R$9-Input_2!$E$9>$E131),(R$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((S$9-Input_2!$E$9>$E131),(S$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((T$9-Input_2!$E$9>$E131),(T$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((U$9-Input_2!$E$9>$E131),(U$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((V$9-Input_2!$E$9>$E131),(V$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((W$9-Input_2!$E$9>$E131),(W$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((X$9-Input_2!$E$9>$E131),(X$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((Y$9-Input_2!$E$9>$E131),(Y$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((Z$9-Input_2!$E$9>$E131),(Z$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AA$9-Input_2!$E$9>$E131),(AA$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AB$9-Input_2!$E$9>$E131),(AB$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AC$9-Input_2!$E$9>$E131),(AC$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AD$9-Input_2!$E$9>$E131),(AD$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AE$9-Input_2!$E$9>$E131),(AE$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AF$9-Input_2!$E$9>$E131),(AF$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AG$9-Input_2!$E$9>$E131),(AG$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AH$9-Input_2!$E$9>$E131),(AH$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AI$9-Input_2!$E$9>$E131),(AI$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AJ$9-Input_2!$E$9>$E131),(AJ$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AK$9-Input_2!$E$9>$E131),(AK$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AL$9-Input_2!$E$9>$E131),(AL$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AM$9-Input_2!$E$9>$E131),(AM$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AN$9-Input_2!$E$9>$E131),(AN$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AO$9-Input_2!$E$9>$E131),(AO$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AP$9-Input_2!$E$9>$E131),(AP$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AQ$9-Input_2!$E$9>$E131),(AQ$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AR$9-Input_2!$E$9>$E131),(AR$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AS$9-Input_2!$E$9>$E131),(AS$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AT$9-Input_2!$E$9>$E131),(AT$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AU$9-Input_2!$E$9>$E131),(AU$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AV$9-Input_2!$E$9>$E131),(AV$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AW$9-Input_2!$E$9>$E131),(AW$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AX$9-Input_2!$E$9>$E131),(AX$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AY$9-Input_2!$E$9>$E131),(AY$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((AZ$9-Input_2!$E$9>$E131),(AZ$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BA$9-Input_2!$E$9>$E131),(BA$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BB$9-Input_2!$E$9>$E131),(BB$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BC$9-Input_2!$E$9>$E131),(BC$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BD$9-Input_2!$E$9>$E131),(BD$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BE$9-Input_2!$E$9>$E131),(BE$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BF$9-Input_2!$E$9>$E131),(BF$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BG$9-Input_2!$E$9>$E131),(BG$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BH$9-Input_2!$E$9>$E131),(BH$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BI$9-Input_2!$E$9>$E131),(BI$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BJ$9-Input_2!$E$9>$E131),(BJ$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BK$9-Input_2!$E$9>$E131),(BK$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BL$9-Input_2!$E$9>$E131),(BL$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BM$9-Input_2!$E$9>$E131),(BM$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BN$9-Input_2!$E$9>$E131),(BN$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BO$9-Input_2!$E$9>$E131),(BO$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I131>0,IF(AND((BP$9-Input_2!$E$9>$E131),(BP$9<=Input_2!$E$9+$D131)),$I131/($D131-$E131),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$12","v":"5yr"},{"$f":"IFERROR(IF(VLOOKUP($C132,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$12),\"\")","v":5},{"$f":"IFERROR(IF(VLOOKUP($C132,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$12),\"\")","v":3},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$L$12","v":"No"},{"$f":"Instruments!$D$12","v":"Bonds"},{"$f":"SUM('M8.ASC_IP'!$Q$1271:$Q$1294)","v":600},{"$f":"IFERROR(IF($I132>0,IF(AND((J$9-Input_2!$E$9>$E132),(J$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((K$9-Input_2!$E$9>$E132),(K$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((L$9-Input_2!$E$9>$E132),(L$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((M$9-Input_2!$E$9>$E132),(M$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":300},{"$f":"IFERROR(IF($I132>0,IF(AND((N$9-Input_2!$E$9>$E132),(N$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":300},{"$f":"IFERROR(IF($I132>0,IF(AND((O$9-Input_2!$E$9>$E132),(O$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((P$9-Input_2!$E$9>$E132),(P$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((Q$9-Input_2!$E$9>$E132),(Q$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((R$9-Input_2!$E$9>$E132),(R$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((S$9-Input_2!$E$9>$E132),(S$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((T$9-Input_2!$E$9>$E132),(T$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((U$9-Input_2!$E$9>$E132),(U$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((V$9-Input_2!$E$9>$E132),(V$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((W$9-Input_2!$E$9>$E132),(W$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((X$9-Input_2!$E$9>$E132),(X$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((Y$9-Input_2!$E$9>$E132),(Y$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((Z$9-Input_2!$E$9>$E132),(Z$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AA$9-Input_2!$E$9>$E132),(AA$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AB$9-Input_2!$E$9>$E132),(AB$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AC$9-Input_2!$E$9>$E132),(AC$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AD$9-Input_2!$E$9>$E132),(AD$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AE$9-Input_2!$E$9>$E132),(AE$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AF$9-Input_2!$E$9>$E132),(AF$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AG$9-Input_2!$E$9>$E132),(AG$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AH$9-Input_2!$E$9>$E132),(AH$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AI$9-Input_2!$E$9>$E132),(AI$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AJ$9-Input_2!$E$9>$E132),(AJ$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AK$9-Input_2!$E$9>$E132),(AK$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AL$9-Input_2!$E$9>$E132),(AL$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AM$9-Input_2!$E$9>$E132),(AM$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AN$9-Input_2!$E$9>$E132),(AN$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AO$9-Input_2!$E$9>$E132),(AO$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AP$9-Input_2!$E$9>$E132),(AP$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AQ$9-Input_2!$E$9>$E132),(AQ$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AR$9-Input_2!$E$9>$E132),(AR$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AS$9-Input_2!$E$9>$E132),(AS$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AT$9-Input_2!$E$9>$E132),(AT$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AU$9-Input_2!$E$9>$E132),(AU$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AV$9-Input_2!$E$9>$E132),(AV$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AW$9-Input_2!$E$9>$E132),(AW$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AX$9-Input_2!$E$9>$E132),(AX$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AY$9-Input_2!$E$9>$E132),(AY$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((AZ$9-Input_2!$E$9>$E132),(AZ$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BA$9-Input_2!$E$9>$E132),(BA$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BB$9-Input_2!$E$9>$E132),(BB$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BC$9-Input_2!$E$9>$E132),(BC$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BD$9-Input_2!$E$9>$E132),(BD$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BE$9-Input_2!$E$9>$E132),(BE$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BF$9-Input_2!$E$9>$E132),(BF$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BG$9-Input_2!$E$9>$E132),(BG$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BH$9-Input_2!$E$9>$E132),(BH$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BI$9-Input_2!$E$9>$E132),(BI$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BJ$9-Input_2!$E$9>$E132),(BJ$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BK$9-Input_2!$E$9>$E132),(BK$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BL$9-Input_2!$E$9>$E132),(BL$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BM$9-Input_2!$E$9>$E132),(BM$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BN$9-Input_2!$E$9>$E132),(BN$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BO$9-Input_2!$E$9>$E132),(BO$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I132>0,IF(AND((BP$9-Input_2!$E$9>$E132),(BP$9<=Input_2!$E$9+$D132)),$I132/($D132-$E132),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$13","v":"7yr"},{"$f":"IFERROR(IF(VLOOKUP($C133,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$13),\"\")","v":7},{"$f":"IFERROR(IF(VLOOKUP($C133,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$13),\"\")","v":6},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$L$13","v":"No"},{"$f":"Instruments!$D$13","v":"Bonds"},{"$f":"SUM('M8.ASC_IP'!$Q$1297:$Q$1320)","v":600},{"$f":"IFERROR(IF($I133>0,IF(AND((J$9-Input_2!$E$9>$E133),(J$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((K$9-Input_2!$E$9>$E133),(K$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((L$9-Input_2!$E$9>$E133),(L$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((M$9-Input_2!$E$9>$E133),(M$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((N$9-Input_2!$E$9>$E133),(N$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((O$9-Input_2!$E$9>$E133),(O$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((P$9-Input_2!$E$9>$E133),(P$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":600},{"$f":"IFERROR(IF($I133>0,IF(AND((Q$9-Input_2!$E$9>$E133),(Q$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((R$9-Input_2!$E$9>$E133),(R$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((S$9-Input_2!$E$9>$E133),(S$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((T$9-Input_2!$E$9>$E133),(T$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((U$9-Input_2!$E$9>$E133),(U$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((V$9-Input_2!$E$9>$E133),(V$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((W$9-Input_2!$E$9>$E133),(W$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((X$9-Input_2!$E$9>$E133),(X$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((Y$9-Input_2!$E$9>$E133),(Y$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((Z$9-Input_2!$E$9>$E133),(Z$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AA$9-Input_2!$E$9>$E133),(AA$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AB$9-Input_2!$E$9>$E133),(AB$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AC$9-Input_2!$E$9>$E133),(AC$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AD$9-Input_2!$E$9>$E133),(AD$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AE$9-Input_2!$E$9>$E133),(AE$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AF$9-Input_2!$E$9>$E133),(AF$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AG$9-Input_2!$E$9>$E133),(AG$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AH$9-Input_2!$E$9>$E133),(AH$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AI$9-Input_2!$E$9>$E133),(AI$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AJ$9-Input_2!$E$9>$E133),(AJ$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AK$9-Input_2!$E$9>$E133),(AK$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AL$9-Input_2!$E$9>$E133),(AL$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AM$9-Input_2!$E$9>$E133),(AM$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AN$9-Input_2!$E$9>$E133),(AN$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AO$9-Input_2!$E$9>$E133),(AO$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AP$9-Input_2!$E$9>$E133),(AP$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AQ$9-Input_2!$E$9>$E133),(AQ$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AR$9-Input_2!$E$9>$E133),(AR$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AS$9-Input_2!$E$9>$E133),(AS$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AT$9-Input_2!$E$9>$E133),(AT$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AU$9-Input_2!$E$9>$E133),(AU$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AV$9-Input_2!$E$9>$E133),(AV$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AW$9-Input_2!$E$9>$E133),(AW$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AX$9-Input_2!$E$9>$E133),(AX$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AY$9-Input_2!$E$9>$E133),(AY$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((AZ$9-Input_2!$E$9>$E133),(AZ$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BA$9-Input_2!$E$9>$E133),(BA$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BB$9-Input_2!$E$9>$E133),(BB$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BC$9-Input_2!$E$9>$E133),(BC$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BD$9-Input_2!$E$9>$E133),(BD$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BE$9-Input_2!$E$9>$E133),(BE$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BF$9-Input_2!$E$9>$E133),(BF$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BG$9-Input_2!$E$9>$E133),(BG$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BH$9-Input_2!$E$9>$E133),(BH$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BI$9-Input_2!$E$9>$E133),(BI$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BJ$9-Input_2!$E$9>$E133),(BJ$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BK$9-Input_2!$E$9>$E133),(BK$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BL$9-Input_2!$E$9>$E133),(BL$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BM$9-Input_2!$E$9>$E133),(BM$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BN$9-Input_2!$E$9>$E133),(BN$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BO$9-Input_2!$E$9>$E133),(BO$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I133>0,IF(AND((BP$9-Input_2!$E$9>$E133),(BP$9<=Input_2!$E$9+$D133)),$I133/($D133-$E133),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$14","v":"10yr"},{"$f":"IFERROR(IF(VLOOKUP($C134,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$14),\"\")","v":10},{"$f":"IFERROR(IF(VLOOKUP($C134,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$14),\"\")","v":9},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$L$14","v":"No"},{"$f":"Instruments!$D$14","v":"Bonds"},{"$f":"SUM('M8.ASC_IP'!$Q$1323:$Q$1346)","v":450},{"$f":"IFERROR(IF($I134>0,IF(AND((J$9-Input_2!$E$9>$E134),(J$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((K$9-Input_2!$E$9>$E134),(K$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((L$9-Input_2!$E$9>$E134),(L$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((M$9-Input_2!$E$9>$E134),(M$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((N$9-Input_2!$E$9>$E134),(N$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((O$9-Input_2!$E$9>$E134),(O$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((P$9-Input_2!$E$9>$E134),(P$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((Q$9-Input_2!$E$9>$E134),(Q$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((R$9-Input_2!$E$9>$E134),(R$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((S$9-Input_2!$E$9>$E134),(S$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":450},{"$f":"IFERROR(IF($I134>0,IF(AND((T$9-Input_2!$E$9>$E134),(T$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((U$9-Input_2!$E$9>$E134),(U$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((V$9-Input_2!$E$9>$E134),(V$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((W$9-Input_2!$E$9>$E134),(W$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((X$9-Input_2!$E$9>$E134),(X$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((Y$9-Input_2!$E$9>$E134),(Y$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((Z$9-Input_2!$E$9>$E134),(Z$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AA$9-Input_2!$E$9>$E134),(AA$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AB$9-Input_2!$E$9>$E134),(AB$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AC$9-Input_2!$E$9>$E134),(AC$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AD$9-Input_2!$E$9>$E134),(AD$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AE$9-Input_2!$E$9>$E134),(AE$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AF$9-Input_2!$E$9>$E134),(AF$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AG$9-Input_2!$E$9>$E134),(AG$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AH$9-Input_2!$E$9>$E134),(AH$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AI$9-Input_2!$E$9>$E134),(AI$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AJ$9-Input_2!$E$9>$E134),(AJ$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AK$9-Input_2!$E$9>$E134),(AK$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AL$9-Input_2!$E$9>$E134),(AL$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AM$9-Input_2!$E$9>$E134),(AM$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AN$9-Input_2!$E$9>$E134),(AN$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AO$9-Input_2!$E$9>$E134),(AO$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AP$9-Input_2!$E$9>$E134),(AP$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AQ$9-Input_2!$E$9>$E134),(AQ$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AR$9-Input_2!$E$9>$E134),(AR$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AS$9-Input_2!$E$9>$E134),(AS$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AT$9-Input_2!$E$9>$E134),(AT$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AU$9-Input_2!$E$9>$E134),(AU$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AV$9-Input_2!$E$9>$E134),(AV$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AW$9-Input_2!$E$9>$E134),(AW$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AX$9-Input_2!$E$9>$E134),(AX$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AY$9-Input_2!$E$9>$E134),(AY$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((AZ$9-Input_2!$E$9>$E134),(AZ$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BA$9-Input_2!$E$9>$E134),(BA$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BB$9-Input_2!$E$9>$E134),(BB$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BC$9-Input_2!$E$9>$E134),(BC$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BD$9-Input_2!$E$9>$E134),(BD$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BE$9-Input_2!$E$9>$E134),(BE$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BF$9-Input_2!$E$9>$E134),(BF$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BG$9-Input_2!$E$9>$E134),(BG$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BH$9-Input_2!$E$9>$E134),(BH$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BI$9-Input_2!$E$9>$E134),(BI$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BJ$9-Input_2!$E$9>$E134),(BJ$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BK$9-Input_2!$E$9>$E134),(BK$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BL$9-Input_2!$E$9>$E134),(BL$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BM$9-Input_2!$E$9>$E134),(BM$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BN$9-Input_2!$E$9>$E134),(BN$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BO$9-Input_2!$E$9>$E134),(BO$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I134>0,IF(AND((BP$9-Input_2!$E$9>$E134),(BP$9<=Input_2!$E$9+$D134)),$I134/($D134-$E134),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$15","v":0},{"$f":"IFERROR(IF(VLOOKUP($C135,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$15),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C135,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$15),\"\")","v":""},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$L$15","v":0},{"$f":"Instruments!$D$15","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1349:$Q$1372)","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((J$9-Input_2!$E$9>$E135),(J$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((K$9-Input_2!$E$9>$E135),(K$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((L$9-Input_2!$E$9>$E135),(L$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((M$9-Input_2!$E$9>$E135),(M$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((N$9-Input_2!$E$9>$E135),(N$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((O$9-Input_2!$E$9>$E135),(O$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((P$9-Input_2!$E$9>$E135),(P$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((Q$9-Input_2!$E$9>$E135),(Q$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((R$9-Input_2!$E$9>$E135),(R$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((S$9-Input_2!$E$9>$E135),(S$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((T$9-Input_2!$E$9>$E135),(T$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((U$9-Input_2!$E$9>$E135),(U$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((V$9-Input_2!$E$9>$E135),(V$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((W$9-Input_2!$E$9>$E135),(W$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((X$9-Input_2!$E$9>$E135),(X$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((Y$9-Input_2!$E$9>$E135),(Y$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((Z$9-Input_2!$E$9>$E135),(Z$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AA$9-Input_2!$E$9>$E135),(AA$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AB$9-Input_2!$E$9>$E135),(AB$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AC$9-Input_2!$E$9>$E135),(AC$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AD$9-Input_2!$E$9>$E135),(AD$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AE$9-Input_2!$E$9>$E135),(AE$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AF$9-Input_2!$E$9>$E135),(AF$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AG$9-Input_2!$E$9>$E135),(AG$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AH$9-Input_2!$E$9>$E135),(AH$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AI$9-Input_2!$E$9>$E135),(AI$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AJ$9-Input_2!$E$9>$E135),(AJ$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AK$9-Input_2!$E$9>$E135),(AK$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AL$9-Input_2!$E$9>$E135),(AL$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AM$9-Input_2!$E$9>$E135),(AM$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AN$9-Input_2!$E$9>$E135),(AN$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AO$9-Input_2!$E$9>$E135),(AO$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AP$9-Input_2!$E$9>$E135),(AP$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AQ$9-Input_2!$E$9>$E135),(AQ$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AR$9-Input_2!$E$9>$E135),(AR$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AS$9-Input_2!$E$9>$E135),(AS$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AT$9-Input_2!$E$9>$E135),(AT$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AU$9-Input_2!$E$9>$E135),(AU$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AV$9-Input_2!$E$9>$E135),(AV$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AW$9-Input_2!$E$9>$E135),(AW$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AX$9-Input_2!$E$9>$E135),(AX$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AY$9-Input_2!$E$9>$E135),(AY$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((AZ$9-Input_2!$E$9>$E135),(AZ$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BA$9-Input_2!$E$9>$E135),(BA$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BB$9-Input_2!$E$9>$E135),(BB$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BC$9-Input_2!$E$9>$E135),(BC$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BD$9-Input_2!$E$9>$E135),(BD$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BE$9-Input_2!$E$9>$E135),(BE$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BF$9-Input_2!$E$9>$E135),(BF$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BG$9-Input_2!$E$9>$E135),(BG$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BH$9-Input_2!$E$9>$E135),(BH$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BI$9-Input_2!$E$9>$E135),(BI$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BJ$9-Input_2!$E$9>$E135),(BJ$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BK$9-Input_2!$E$9>$E135),(BK$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BL$9-Input_2!$E$9>$E135),(BL$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BM$9-Input_2!$E$9>$E135),(BM$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BN$9-Input_2!$E$9>$E135),(BN$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BO$9-Input_2!$E$9>$E135),(BO$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I135>0,IF(AND((BP$9-Input_2!$E$9>$E135),(BP$9<=Input_2!$E$9+$D135)),$I135/($D135-$E135),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$16","v":0},{"$f":"IFERROR(IF(VLOOKUP($C136,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$16),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C136,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$16),\"\")","v":""},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$L$16","v":0},{"$f":"Instruments!$D$16","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1375:$Q$1398)","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((J$9-Input_2!$E$9>$E136),(J$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((K$9-Input_2!$E$9>$E136),(K$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((L$9-Input_2!$E$9>$E136),(L$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((M$9-Input_2!$E$9>$E136),(M$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((N$9-Input_2!$E$9>$E136),(N$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((O$9-Input_2!$E$9>$E136),(O$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((P$9-Input_2!$E$9>$E136),(P$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((Q$9-Input_2!$E$9>$E136),(Q$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((R$9-Input_2!$E$9>$E136),(R$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((S$9-Input_2!$E$9>$E136),(S$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((T$9-Input_2!$E$9>$E136),(T$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((U$9-Input_2!$E$9>$E136),(U$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((V$9-Input_2!$E$9>$E136),(V$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((W$9-Input_2!$E$9>$E136),(W$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((X$9-Input_2!$E$9>$E136),(X$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((Y$9-Input_2!$E$9>$E136),(Y$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((Z$9-Input_2!$E$9>$E136),(Z$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AA$9-Input_2!$E$9>$E136),(AA$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AB$9-Input_2!$E$9>$E136),(AB$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AC$9-Input_2!$E$9>$E136),(AC$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AD$9-Input_2!$E$9>$E136),(AD$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AE$9-Input_2!$E$9>$E136),(AE$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AF$9-Input_2!$E$9>$E136),(AF$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AG$9-Input_2!$E$9>$E136),(AG$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AH$9-Input_2!$E$9>$E136),(AH$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AI$9-Input_2!$E$9>$E136),(AI$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AJ$9-Input_2!$E$9>$E136),(AJ$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AK$9-Input_2!$E$9>$E136),(AK$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AL$9-Input_2!$E$9>$E136),(AL$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AM$9-Input_2!$E$9>$E136),(AM$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AN$9-Input_2!$E$9>$E136),(AN$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AO$9-Input_2!$E$9>$E136),(AO$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AP$9-Input_2!$E$9>$E136),(AP$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AQ$9-Input_2!$E$9>$E136),(AQ$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AR$9-Input_2!$E$9>$E136),(AR$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AS$9-Input_2!$E$9>$E136),(AS$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AT$9-Input_2!$E$9>$E136),(AT$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AU$9-Input_2!$E$9>$E136),(AU$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AV$9-Input_2!$E$9>$E136),(AV$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AW$9-Input_2!$E$9>$E136),(AW$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AX$9-Input_2!$E$9>$E136),(AX$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AY$9-Input_2!$E$9>$E136),(AY$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((AZ$9-Input_2!$E$9>$E136),(AZ$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BA$9-Input_2!$E$9>$E136),(BA$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BB$9-Input_2!$E$9>$E136),(BB$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BC$9-Input_2!$E$9>$E136),(BC$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BD$9-Input_2!$E$9>$E136),(BD$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BE$9-Input_2!$E$9>$E136),(BE$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BF$9-Input_2!$E$9>$E136),(BF$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BG$9-Input_2!$E$9>$E136),(BG$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BH$9-Input_2!$E$9>$E136),(BH$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BI$9-Input_2!$E$9>$E136),(BI$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BJ$9-Input_2!$E$9>$E136),(BJ$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BK$9-Input_2!$E$9>$E136),(BK$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BL$9-Input_2!$E$9>$E136),(BL$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BM$9-Input_2!$E$9>$E136),(BM$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BN$9-Input_2!$E$9>$E136),(BN$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BO$9-Input_2!$E$9>$E136),(BO$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I136>0,IF(AND((BP$9-Input_2!$E$9>$E136),(BP$9<=Input_2!$E$9+$D136)),$I136/($D136-$E136),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$17","v":0},{"$f":"IFERROR(IF(VLOOKUP($C137,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$17),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C137,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$17),\"\")","v":""},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$L$17","v":0},{"$f":"Instruments!$D$17","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1401:$Q$1424)","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((J$9-Input_2!$E$9>$E137),(J$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((K$9-Input_2!$E$9>$E137),(K$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((L$9-Input_2!$E$9>$E137),(L$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((M$9-Input_2!$E$9>$E137),(M$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((N$9-Input_2!$E$9>$E137),(N$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((O$9-Input_2!$E$9>$E137),(O$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((P$9-Input_2!$E$9>$E137),(P$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((Q$9-Input_2!$E$9>$E137),(Q$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((R$9-Input_2!$E$9>$E137),(R$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((S$9-Input_2!$E$9>$E137),(S$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((T$9-Input_2!$E$9>$E137),(T$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((U$9-Input_2!$E$9>$E137),(U$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((V$9-Input_2!$E$9>$E137),(V$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((W$9-Input_2!$E$9>$E137),(W$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((X$9-Input_2!$E$9>$E137),(X$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((Y$9-Input_2!$E$9>$E137),(Y$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((Z$9-Input_2!$E$9>$E137),(Z$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AA$9-Input_2!$E$9>$E137),(AA$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AB$9-Input_2!$E$9>$E137),(AB$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AC$9-Input_2!$E$9>$E137),(AC$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AD$9-Input_2!$E$9>$E137),(AD$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AE$9-Input_2!$E$9>$E137),(AE$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AF$9-Input_2!$E$9>$E137),(AF$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AG$9-Input_2!$E$9>$E137),(AG$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AH$9-Input_2!$E$9>$E137),(AH$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AI$9-Input_2!$E$9>$E137),(AI$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AJ$9-Input_2!$E$9>$E137),(AJ$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AK$9-Input_2!$E$9>$E137),(AK$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AL$9-Input_2!$E$9>$E137),(AL$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AM$9-Input_2!$E$9>$E137),(AM$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AN$9-Input_2!$E$9>$E137),(AN$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AO$9-Input_2!$E$9>$E137),(AO$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AP$9-Input_2!$E$9>$E137),(AP$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AQ$9-Input_2!$E$9>$E137),(AQ$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AR$9-Input_2!$E$9>$E137),(AR$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AS$9-Input_2!$E$9>$E137),(AS$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AT$9-Input_2!$E$9>$E137),(AT$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AU$9-Input_2!$E$9>$E137),(AU$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AV$9-Input_2!$E$9>$E137),(AV$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AW$9-Input_2!$E$9>$E137),(AW$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AX$9-Input_2!$E$9>$E137),(AX$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AY$9-Input_2!$E$9>$E137),(AY$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((AZ$9-Input_2!$E$9>$E137),(AZ$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BA$9-Input_2!$E$9>$E137),(BA$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BB$9-Input_2!$E$9>$E137),(BB$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BC$9-Input_2!$E$9>$E137),(BC$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BD$9-Input_2!$E$9>$E137),(BD$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BE$9-Input_2!$E$9>$E137),(BE$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BF$9-Input_2!$E$9>$E137),(BF$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BG$9-Input_2!$E$9>$E137),(BG$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BH$9-Input_2!$E$9>$E137),(BH$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BI$9-Input_2!$E$9>$E137),(BI$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BJ$9-Input_2!$E$9>$E137),(BJ$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BK$9-Input_2!$E$9>$E137),(BK$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BL$9-Input_2!$E$9>$E137),(BL$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BM$9-Input_2!$E$9>$E137),(BM$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BN$9-Input_2!$E$9>$E137),(BN$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BO$9-Input_2!$E$9>$E137),(BO$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I137>0,IF(AND((BP$9-Input_2!$E$9>$E137),(BP$9<=Input_2!$E$9+$D137)),$I137/($D137-$E137),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$18","v":0},{"$f":"IFERROR(IF(VLOOKUP($C138,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$18),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C138,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$18),\"\")","v":""},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$L$18","v":0},{"$f":"Instruments!$D$18","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1427:$Q$1450)","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((J$9-Input_2!$E$9>$E138),(J$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((K$9-Input_2!$E$9>$E138),(K$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((L$9-Input_2!$E$9>$E138),(L$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((M$9-Input_2!$E$9>$E138),(M$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((N$9-Input_2!$E$9>$E138),(N$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((O$9-Input_2!$E$9>$E138),(O$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((P$9-Input_2!$E$9>$E138),(P$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((Q$9-Input_2!$E$9>$E138),(Q$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((R$9-Input_2!$E$9>$E138),(R$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((S$9-Input_2!$E$9>$E138),(S$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((T$9-Input_2!$E$9>$E138),(T$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((U$9-Input_2!$E$9>$E138),(U$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((V$9-Input_2!$E$9>$E138),(V$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((W$9-Input_2!$E$9>$E138),(W$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((X$9-Input_2!$E$9>$E138),(X$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((Y$9-Input_2!$E$9>$E138),(Y$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((Z$9-Input_2!$E$9>$E138),(Z$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AA$9-Input_2!$E$9>$E138),(AA$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AB$9-Input_2!$E$9>$E138),(AB$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AC$9-Input_2!$E$9>$E138),(AC$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AD$9-Input_2!$E$9>$E138),(AD$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AE$9-Input_2!$E$9>$E138),(AE$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AF$9-Input_2!$E$9>$E138),(AF$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AG$9-Input_2!$E$9>$E138),(AG$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AH$9-Input_2!$E$9>$E138),(AH$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AI$9-Input_2!$E$9>$E138),(AI$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AJ$9-Input_2!$E$9>$E138),(AJ$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AK$9-Input_2!$E$9>$E138),(AK$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AL$9-Input_2!$E$9>$E138),(AL$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AM$9-Input_2!$E$9>$E138),(AM$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AN$9-Input_2!$E$9>$E138),(AN$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AO$9-Input_2!$E$9>$E138),(AO$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AP$9-Input_2!$E$9>$E138),(AP$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AQ$9-Input_2!$E$9>$E138),(AQ$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AR$9-Input_2!$E$9>$E138),(AR$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AS$9-Input_2!$E$9>$E138),(AS$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AT$9-Input_2!$E$9>$E138),(AT$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AU$9-Input_2!$E$9>$E138),(AU$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AV$9-Input_2!$E$9>$E138),(AV$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AW$9-Input_2!$E$9>$E138),(AW$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AX$9-Input_2!$E$9>$E138),(AX$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AY$9-Input_2!$E$9>$E138),(AY$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((AZ$9-Input_2!$E$9>$E138),(AZ$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BA$9-Input_2!$E$9>$E138),(BA$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BB$9-Input_2!$E$9>$E138),(BB$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BC$9-Input_2!$E$9>$E138),(BC$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BD$9-Input_2!$E$9>$E138),(BD$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BE$9-Input_2!$E$9>$E138),(BE$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BF$9-Input_2!$E$9>$E138),(BF$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BG$9-Input_2!$E$9>$E138),(BG$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BH$9-Input_2!$E$9>$E138),(BH$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BI$9-Input_2!$E$9>$E138),(BI$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BJ$9-Input_2!$E$9>$E138),(BJ$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BK$9-Input_2!$E$9>$E138),(BK$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BL$9-Input_2!$E$9>$E138),(BL$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BM$9-Input_2!$E$9>$E138),(BM$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BN$9-Input_2!$E$9>$E138),(BN$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BO$9-Input_2!$E$9>$E138),(BO$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I138>0,IF(AND((BP$9-Input_2!$E$9>$E138),(BP$9<=Input_2!$E$9+$D138)),$I138/($D138-$E138),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$19","v":0},{"$f":"IFERROR(IF(VLOOKUP($C139,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$19),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C139,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$19),\"\")","v":""},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$L$19","v":0},{"$f":"Instruments!$D$19","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1453:$Q$1476)","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((J$9-Input_2!$E$9>$E139),(J$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((K$9-Input_2!$E$9>$E139),(K$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((L$9-Input_2!$E$9>$E139),(L$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((M$9-Input_2!$E$9>$E139),(M$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((N$9-Input_2!$E$9>$E139),(N$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((O$9-Input_2!$E$9>$E139),(O$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((P$9-Input_2!$E$9>$E139),(P$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((Q$9-Input_2!$E$9>$E139),(Q$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((R$9-Input_2!$E$9>$E139),(R$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((S$9-Input_2!$E$9>$E139),(S$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((T$9-Input_2!$E$9>$E139),(T$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((U$9-Input_2!$E$9>$E139),(U$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((V$9-Input_2!$E$9>$E139),(V$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((W$9-Input_2!$E$9>$E139),(W$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((X$9-Input_2!$E$9>$E139),(X$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((Y$9-Input_2!$E$9>$E139),(Y$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((Z$9-Input_2!$E$9>$E139),(Z$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AA$9-Input_2!$E$9>$E139),(AA$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AB$9-Input_2!$E$9>$E139),(AB$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AC$9-Input_2!$E$9>$E139),(AC$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AD$9-Input_2!$E$9>$E139),(AD$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AE$9-Input_2!$E$9>$E139),(AE$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AF$9-Input_2!$E$9>$E139),(AF$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AG$9-Input_2!$E$9>$E139),(AG$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AH$9-Input_2!$E$9>$E139),(AH$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AI$9-Input_2!$E$9>$E139),(AI$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AJ$9-Input_2!$E$9>$E139),(AJ$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AK$9-Input_2!$E$9>$E139),(AK$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AL$9-Input_2!$E$9>$E139),(AL$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AM$9-Input_2!$E$9>$E139),(AM$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AN$9-Input_2!$E$9>$E139),(AN$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AO$9-Input_2!$E$9>$E139),(AO$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AP$9-Input_2!$E$9>$E139),(AP$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AQ$9-Input_2!$E$9>$E139),(AQ$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AR$9-Input_2!$E$9>$E139),(AR$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AS$9-Input_2!$E$9>$E139),(AS$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AT$9-Input_2!$E$9>$E139),(AT$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AU$9-Input_2!$E$9>$E139),(AU$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AV$9-Input_2!$E$9>$E139),(AV$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AW$9-Input_2!$E$9>$E139),(AW$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AX$9-Input_2!$E$9>$E139),(AX$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AY$9-Input_2!$E$9>$E139),(AY$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((AZ$9-Input_2!$E$9>$E139),(AZ$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BA$9-Input_2!$E$9>$E139),(BA$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BB$9-Input_2!$E$9>$E139),(BB$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BC$9-Input_2!$E$9>$E139),(BC$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BD$9-Input_2!$E$9>$E139),(BD$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BE$9-Input_2!$E$9>$E139),(BE$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BF$9-Input_2!$E$9>$E139),(BF$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BG$9-Input_2!$E$9>$E139),(BG$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BH$9-Input_2!$E$9>$E139),(BH$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BI$9-Input_2!$E$9>$E139),(BI$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BJ$9-Input_2!$E$9>$E139),(BJ$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BK$9-Input_2!$E$9>$E139),(BK$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BL$9-Input_2!$E$9>$E139),(BL$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BM$9-Input_2!$E$9>$E139),(BM$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BN$9-Input_2!$E$9>$E139),(BN$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BO$9-Input_2!$E$9>$E139),(BO$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I139>0,IF(AND((BP$9-Input_2!$E$9>$E139),(BP$9<=Input_2!$E$9+$D139)),$I139/($D139-$E139),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$20","v":0},{"$f":"IFERROR(IF(VLOOKUP($C140,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$20),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C140,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$20),\"\")","v":""},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$L$20","v":0},{"$f":"Instruments!$D$20","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1479:$Q$1502)","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((J$9-Input_2!$E$9>$E140),(J$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((K$9-Input_2!$E$9>$E140),(K$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((L$9-Input_2!$E$9>$E140),(L$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((M$9-Input_2!$E$9>$E140),(M$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((N$9-Input_2!$E$9>$E140),(N$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((O$9-Input_2!$E$9>$E140),(O$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((P$9-Input_2!$E$9>$E140),(P$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((Q$9-Input_2!$E$9>$E140),(Q$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((R$9-Input_2!$E$9>$E140),(R$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((S$9-Input_2!$E$9>$E140),(S$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((T$9-Input_2!$E$9>$E140),(T$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((U$9-Input_2!$E$9>$E140),(U$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((V$9-Input_2!$E$9>$E140),(V$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((W$9-Input_2!$E$9>$E140),(W$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((X$9-Input_2!$E$9>$E140),(X$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((Y$9-Input_2!$E$9>$E140),(Y$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((Z$9-Input_2!$E$9>$E140),(Z$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AA$9-Input_2!$E$9>$E140),(AA$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AB$9-Input_2!$E$9>$E140),(AB$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AC$9-Input_2!$E$9>$E140),(AC$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AD$9-Input_2!$E$9>$E140),(AD$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AE$9-Input_2!$E$9>$E140),(AE$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AF$9-Input_2!$E$9>$E140),(AF$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AG$9-Input_2!$E$9>$E140),(AG$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AH$9-Input_2!$E$9>$E140),(AH$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AI$9-Input_2!$E$9>$E140),(AI$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AJ$9-Input_2!$E$9>$E140),(AJ$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AK$9-Input_2!$E$9>$E140),(AK$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AL$9-Input_2!$E$9>$E140),(AL$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AM$9-Input_2!$E$9>$E140),(AM$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AN$9-Input_2!$E$9>$E140),(AN$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AO$9-Input_2!$E$9>$E140),(AO$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AP$9-Input_2!$E$9>$E140),(AP$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AQ$9-Input_2!$E$9>$E140),(AQ$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AR$9-Input_2!$E$9>$E140),(AR$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AS$9-Input_2!$E$9>$E140),(AS$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AT$9-Input_2!$E$9>$E140),(AT$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AU$9-Input_2!$E$9>$E140),(AU$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AV$9-Input_2!$E$9>$E140),(AV$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AW$9-Input_2!$E$9>$E140),(AW$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AX$9-Input_2!$E$9>$E140),(AX$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AY$9-Input_2!$E$9>$E140),(AY$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((AZ$9-Input_2!$E$9>$E140),(AZ$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BA$9-Input_2!$E$9>$E140),(BA$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BB$9-Input_2!$E$9>$E140),(BB$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BC$9-Input_2!$E$9>$E140),(BC$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BD$9-Input_2!$E$9>$E140),(BD$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BE$9-Input_2!$E$9>$E140),(BE$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BF$9-Input_2!$E$9>$E140),(BF$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BG$9-Input_2!$E$9>$E140),(BG$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BH$9-Input_2!$E$9>$E140),(BH$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BI$9-Input_2!$E$9>$E140),(BI$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BJ$9-Input_2!$E$9>$E140),(BJ$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BK$9-Input_2!$E$9>$E140),(BK$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BL$9-Input_2!$E$9>$E140),(BL$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BM$9-Input_2!$E$9>$E140),(BM$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BN$9-Input_2!$E$9>$E140),(BN$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BO$9-Input_2!$E$9>$E140),(BO$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I140>0,IF(AND((BP$9-Input_2!$E$9>$E140),(BP$9<=Input_2!$E$9+$D140)),$I140/($D140-$E140),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$21","v":0},{"$f":"IFERROR(IF(VLOOKUP($C141,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$21),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C141,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$21),\"\")","v":""},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$L$21","v":0},{"$f":"Instruments!$D$21","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1505:$Q$1528)","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((J$9-Input_2!$E$9>$E141),(J$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((K$9-Input_2!$E$9>$E141),(K$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((L$9-Input_2!$E$9>$E141),(L$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((M$9-Input_2!$E$9>$E141),(M$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((N$9-Input_2!$E$9>$E141),(N$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((O$9-Input_2!$E$9>$E141),(O$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((P$9-Input_2!$E$9>$E141),(P$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((Q$9-Input_2!$E$9>$E141),(Q$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((R$9-Input_2!$E$9>$E141),(R$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((S$9-Input_2!$E$9>$E141),(S$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((T$9-Input_2!$E$9>$E141),(T$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((U$9-Input_2!$E$9>$E141),(U$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((V$9-Input_2!$E$9>$E141),(V$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((W$9-Input_2!$E$9>$E141),(W$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((X$9-Input_2!$E$9>$E141),(X$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((Y$9-Input_2!$E$9>$E141),(Y$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((Z$9-Input_2!$E$9>$E141),(Z$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AA$9-Input_2!$E$9>$E141),(AA$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AB$9-Input_2!$E$9>$E141),(AB$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AC$9-Input_2!$E$9>$E141),(AC$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AD$9-Input_2!$E$9>$E141),(AD$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AE$9-Input_2!$E$9>$E141),(AE$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AF$9-Input_2!$E$9>$E141),(AF$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AG$9-Input_2!$E$9>$E141),(AG$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AH$9-Input_2!$E$9>$E141),(AH$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AI$9-Input_2!$E$9>$E141),(AI$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AJ$9-Input_2!$E$9>$E141),(AJ$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AK$9-Input_2!$E$9>$E141),(AK$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AL$9-Input_2!$E$9>$E141),(AL$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AM$9-Input_2!$E$9>$E141),(AM$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AN$9-Input_2!$E$9>$E141),(AN$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AO$9-Input_2!$E$9>$E141),(AO$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AP$9-Input_2!$E$9>$E141),(AP$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AQ$9-Input_2!$E$9>$E141),(AQ$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AR$9-Input_2!$E$9>$E141),(AR$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AS$9-Input_2!$E$9>$E141),(AS$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AT$9-Input_2!$E$9>$E141),(AT$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AU$9-Input_2!$E$9>$E141),(AU$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AV$9-Input_2!$E$9>$E141),(AV$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AW$9-Input_2!$E$9>$E141),(AW$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AX$9-Input_2!$E$9>$E141),(AX$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AY$9-Input_2!$E$9>$E141),(AY$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((AZ$9-Input_2!$E$9>$E141),(AZ$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BA$9-Input_2!$E$9>$E141),(BA$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BB$9-Input_2!$E$9>$E141),(BB$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BC$9-Input_2!$E$9>$E141),(BC$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BD$9-Input_2!$E$9>$E141),(BD$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BE$9-Input_2!$E$9>$E141),(BE$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BF$9-Input_2!$E$9>$E141),(BF$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BG$9-Input_2!$E$9>$E141),(BG$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BH$9-Input_2!$E$9>$E141),(BH$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BI$9-Input_2!$E$9>$E141),(BI$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BJ$9-Input_2!$E$9>$E141),(BJ$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BK$9-Input_2!$E$9>$E141),(BK$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BL$9-Input_2!$E$9>$E141),(BL$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BM$9-Input_2!$E$9>$E141),(BM$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BN$9-Input_2!$E$9>$E141),(BN$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BO$9-Input_2!$E$9>$E141),(BO$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I141>0,IF(AND((BP$9-Input_2!$E$9>$E141),(BP$9<=Input_2!$E$9+$D141)),$I141/($D141-$E141),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$22","v":0},{"$f":"IFERROR(IF(VLOOKUP($C142,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$22),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C142,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$22),\"\")","v":""},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$L$22","v":0},{"$f":"Instruments!$D$22","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1531:$Q$1554)","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((J$9-Input_2!$E$9>$E142),(J$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((K$9-Input_2!$E$9>$E142),(K$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((L$9-Input_2!$E$9>$E142),(L$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((M$9-Input_2!$E$9>$E142),(M$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((N$9-Input_2!$E$9>$E142),(N$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((O$9-Input_2!$E$9>$E142),(O$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((P$9-Input_2!$E$9>$E142),(P$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((Q$9-Input_2!$E$9>$E142),(Q$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((R$9-Input_2!$E$9>$E142),(R$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((S$9-Input_2!$E$9>$E142),(S$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((T$9-Input_2!$E$9>$E142),(T$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((U$9-Input_2!$E$9>$E142),(U$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((V$9-Input_2!$E$9>$E142),(V$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((W$9-Input_2!$E$9>$E142),(W$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((X$9-Input_2!$E$9>$E142),(X$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((Y$9-Input_2!$E$9>$E142),(Y$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((Z$9-Input_2!$E$9>$E142),(Z$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AA$9-Input_2!$E$9>$E142),(AA$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AB$9-Input_2!$E$9>$E142),(AB$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AC$9-Input_2!$E$9>$E142),(AC$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AD$9-Input_2!$E$9>$E142),(AD$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AE$9-Input_2!$E$9>$E142),(AE$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AF$9-Input_2!$E$9>$E142),(AF$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AG$9-Input_2!$E$9>$E142),(AG$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AH$9-Input_2!$E$9>$E142),(AH$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AI$9-Input_2!$E$9>$E142),(AI$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AJ$9-Input_2!$E$9>$E142),(AJ$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AK$9-Input_2!$E$9>$E142),(AK$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AL$9-Input_2!$E$9>$E142),(AL$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AM$9-Input_2!$E$9>$E142),(AM$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AN$9-Input_2!$E$9>$E142),(AN$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AO$9-Input_2!$E$9>$E142),(AO$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AP$9-Input_2!$E$9>$E142),(AP$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AQ$9-Input_2!$E$9>$E142),(AQ$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AR$9-Input_2!$E$9>$E142),(AR$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AS$9-Input_2!$E$9>$E142),(AS$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AT$9-Input_2!$E$9>$E142),(AT$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AU$9-Input_2!$E$9>$E142),(AU$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AV$9-Input_2!$E$9>$E142),(AV$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AW$9-Input_2!$E$9>$E142),(AW$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AX$9-Input_2!$E$9>$E142),(AX$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AY$9-Input_2!$E$9>$E142),(AY$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((AZ$9-Input_2!$E$9>$E142),(AZ$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BA$9-Input_2!$E$9>$E142),(BA$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BB$9-Input_2!$E$9>$E142),(BB$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BC$9-Input_2!$E$9>$E142),(BC$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BD$9-Input_2!$E$9>$E142),(BD$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BE$9-Input_2!$E$9>$E142),(BE$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BF$9-Input_2!$E$9>$E142),(BF$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BG$9-Input_2!$E$9>$E142),(BG$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BH$9-Input_2!$E$9>$E142),(BH$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BI$9-Input_2!$E$9>$E142),(BI$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BJ$9-Input_2!$E$9>$E142),(BJ$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BK$9-Input_2!$E$9>$E142),(BK$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BL$9-Input_2!$E$9>$E142),(BL$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BM$9-Input_2!$E$9>$E142),(BM$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BN$9-Input_2!$E$9>$E142),(BN$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BO$9-Input_2!$E$9>$E142),(BO$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I142>0,IF(AND((BP$9-Input_2!$E$9>$E142),(BP$9<=Input_2!$E$9+$D142)),$I142/($D142-$E142),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$23","v":0},{"$f":"IFERROR(IF(VLOOKUP($C143,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$23),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C143,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$23),\"\")","v":""},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$L$23","v":0},{"$f":"Instruments!$D$23","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1557:$Q$1580)","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((J$9-Input_2!$E$9>$E143),(J$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((K$9-Input_2!$E$9>$E143),(K$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((L$9-Input_2!$E$9>$E143),(L$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((M$9-Input_2!$E$9>$E143),(M$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((N$9-Input_2!$E$9>$E143),(N$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((O$9-Input_2!$E$9>$E143),(O$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((P$9-Input_2!$E$9>$E143),(P$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((Q$9-Input_2!$E$9>$E143),(Q$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((R$9-Input_2!$E$9>$E143),(R$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((S$9-Input_2!$E$9>$E143),(S$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((T$9-Input_2!$E$9>$E143),(T$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((U$9-Input_2!$E$9>$E143),(U$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((V$9-Input_2!$E$9>$E143),(V$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((W$9-Input_2!$E$9>$E143),(W$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((X$9-Input_2!$E$9>$E143),(X$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((Y$9-Input_2!$E$9>$E143),(Y$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((Z$9-Input_2!$E$9>$E143),(Z$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AA$9-Input_2!$E$9>$E143),(AA$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AB$9-Input_2!$E$9>$E143),(AB$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AC$9-Input_2!$E$9>$E143),(AC$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AD$9-Input_2!$E$9>$E143),(AD$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AE$9-Input_2!$E$9>$E143),(AE$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AF$9-Input_2!$E$9>$E143),(AF$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AG$9-Input_2!$E$9>$E143),(AG$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AH$9-Input_2!$E$9>$E143),(AH$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AI$9-Input_2!$E$9>$E143),(AI$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AJ$9-Input_2!$E$9>$E143),(AJ$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AK$9-Input_2!$E$9>$E143),(AK$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AL$9-Input_2!$E$9>$E143),(AL$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AM$9-Input_2!$E$9>$E143),(AM$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AN$9-Input_2!$E$9>$E143),(AN$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AO$9-Input_2!$E$9>$E143),(AO$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AP$9-Input_2!$E$9>$E143),(AP$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AQ$9-Input_2!$E$9>$E143),(AQ$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AR$9-Input_2!$E$9>$E143),(AR$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AS$9-Input_2!$E$9>$E143),(AS$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AT$9-Input_2!$E$9>$E143),(AT$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AU$9-Input_2!$E$9>$E143),(AU$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AV$9-Input_2!$E$9>$E143),(AV$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AW$9-Input_2!$E$9>$E143),(AW$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AX$9-Input_2!$E$9>$E143),(AX$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AY$9-Input_2!$E$9>$E143),(AY$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((AZ$9-Input_2!$E$9>$E143),(AZ$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BA$9-Input_2!$E$9>$E143),(BA$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BB$9-Input_2!$E$9>$E143),(BB$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BC$9-Input_2!$E$9>$E143),(BC$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BD$9-Input_2!$E$9>$E143),(BD$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BE$9-Input_2!$E$9>$E143),(BE$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BF$9-Input_2!$E$9>$E143),(BF$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BG$9-Input_2!$E$9>$E143),(BG$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BH$9-Input_2!$E$9>$E143),(BH$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BI$9-Input_2!$E$9>$E143),(BI$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BJ$9-Input_2!$E$9>$E143),(BJ$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BK$9-Input_2!$E$9>$E143),(BK$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BL$9-Input_2!$E$9>$E143),(BL$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BM$9-Input_2!$E$9>$E143),(BM$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BN$9-Input_2!$E$9>$E143),(BN$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BO$9-Input_2!$E$9>$E143),(BO$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I143>0,IF(AND((BP$9-Input_2!$E$9>$E143),(BP$9<=Input_2!$E$9+$D143)),$I143/($D143-$E143),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$24","v":0},{"$f":"IFERROR(IF(VLOOKUP($C144,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$24),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C144,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$24),\"\")","v":""},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$L$24","v":0},{"$f":"Instruments!$D$24","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1583:$Q$1606)","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((J$9-Input_2!$E$9>$E144),(J$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((K$9-Input_2!$E$9>$E144),(K$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((L$9-Input_2!$E$9>$E144),(L$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((M$9-Input_2!$E$9>$E144),(M$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((N$9-Input_2!$E$9>$E144),(N$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((O$9-Input_2!$E$9>$E144),(O$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((P$9-Input_2!$E$9>$E144),(P$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((Q$9-Input_2!$E$9>$E144),(Q$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((R$9-Input_2!$E$9>$E144),(R$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((S$9-Input_2!$E$9>$E144),(S$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((T$9-Input_2!$E$9>$E144),(T$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((U$9-Input_2!$E$9>$E144),(U$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((V$9-Input_2!$E$9>$E144),(V$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((W$9-Input_2!$E$9>$E144),(W$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((X$9-Input_2!$E$9>$E144),(X$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((Y$9-Input_2!$E$9>$E144),(Y$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((Z$9-Input_2!$E$9>$E144),(Z$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AA$9-Input_2!$E$9>$E144),(AA$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AB$9-Input_2!$E$9>$E144),(AB$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AC$9-Input_2!$E$9>$E144),(AC$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AD$9-Input_2!$E$9>$E144),(AD$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AE$9-Input_2!$E$9>$E144),(AE$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AF$9-Input_2!$E$9>$E144),(AF$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AG$9-Input_2!$E$9>$E144),(AG$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AH$9-Input_2!$E$9>$E144),(AH$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AI$9-Input_2!$E$9>$E144),(AI$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AJ$9-Input_2!$E$9>$E144),(AJ$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AK$9-Input_2!$E$9>$E144),(AK$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AL$9-Input_2!$E$9>$E144),(AL$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AM$9-Input_2!$E$9>$E144),(AM$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AN$9-Input_2!$E$9>$E144),(AN$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AO$9-Input_2!$E$9>$E144),(AO$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AP$9-Input_2!$E$9>$E144),(AP$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AQ$9-Input_2!$E$9>$E144),(AQ$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AR$9-Input_2!$E$9>$E144),(AR$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AS$9-Input_2!$E$9>$E144),(AS$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AT$9-Input_2!$E$9>$E144),(AT$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AU$9-Input_2!$E$9>$E144),(AU$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AV$9-Input_2!$E$9>$E144),(AV$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AW$9-Input_2!$E$9>$E144),(AW$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AX$9-Input_2!$E$9>$E144),(AX$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AY$9-Input_2!$E$9>$E144),(AY$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((AZ$9-Input_2!$E$9>$E144),(AZ$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BA$9-Input_2!$E$9>$E144),(BA$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BB$9-Input_2!$E$9>$E144),(BB$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BC$9-Input_2!$E$9>$E144),(BC$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BD$9-Input_2!$E$9>$E144),(BD$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BE$9-Input_2!$E$9>$E144),(BE$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BF$9-Input_2!$E$9>$E144),(BF$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BG$9-Input_2!$E$9>$E144),(BG$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BH$9-Input_2!$E$9>$E144),(BH$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BI$9-Input_2!$E$9>$E144),(BI$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BJ$9-Input_2!$E$9>$E144),(BJ$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BK$9-Input_2!$E$9>$E144),(BK$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BL$9-Input_2!$E$9>$E144),(BL$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BM$9-Input_2!$E$9>$E144),(BM$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BN$9-Input_2!$E$9>$E144),(BN$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BO$9-Input_2!$E$9>$E144),(BO$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I144>0,IF(AND((BP$9-Input_2!$E$9>$E144),(BP$9<=Input_2!$E$9+$D144)),$I144/($D144-$E144),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$25","v":0},{"$f":"IFERROR(IF(VLOOKUP($C145,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$25),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C145,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$25),\"\")","v":""},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$L$25","v":0},{"$f":"Instruments!$D$25","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1609:$Q$1632)","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((J$9-Input_2!$E$9>$E145),(J$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((K$9-Input_2!$E$9>$E145),(K$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((L$9-Input_2!$E$9>$E145),(L$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((M$9-Input_2!$E$9>$E145),(M$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((N$9-Input_2!$E$9>$E145),(N$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((O$9-Input_2!$E$9>$E145),(O$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((P$9-Input_2!$E$9>$E145),(P$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((Q$9-Input_2!$E$9>$E145),(Q$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((R$9-Input_2!$E$9>$E145),(R$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((S$9-Input_2!$E$9>$E145),(S$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((T$9-Input_2!$E$9>$E145),(T$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((U$9-Input_2!$E$9>$E145),(U$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((V$9-Input_2!$E$9>$E145),(V$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((W$9-Input_2!$E$9>$E145),(W$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((X$9-Input_2!$E$9>$E145),(X$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((Y$9-Input_2!$E$9>$E145),(Y$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((Z$9-Input_2!$E$9>$E145),(Z$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AA$9-Input_2!$E$9>$E145),(AA$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AB$9-Input_2!$E$9>$E145),(AB$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AC$9-Input_2!$E$9>$E145),(AC$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AD$9-Input_2!$E$9>$E145),(AD$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AE$9-Input_2!$E$9>$E145),(AE$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AF$9-Input_2!$E$9>$E145),(AF$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AG$9-Input_2!$E$9>$E145),(AG$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AH$9-Input_2!$E$9>$E145),(AH$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AI$9-Input_2!$E$9>$E145),(AI$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AJ$9-Input_2!$E$9>$E145),(AJ$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AK$9-Input_2!$E$9>$E145),(AK$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AL$9-Input_2!$E$9>$E145),(AL$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AM$9-Input_2!$E$9>$E145),(AM$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AN$9-Input_2!$E$9>$E145),(AN$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AO$9-Input_2!$E$9>$E145),(AO$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AP$9-Input_2!$E$9>$E145),(AP$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AQ$9-Input_2!$E$9>$E145),(AQ$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AR$9-Input_2!$E$9>$E145),(AR$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AS$9-Input_2!$E$9>$E145),(AS$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AT$9-Input_2!$E$9>$E145),(AT$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AU$9-Input_2!$E$9>$E145),(AU$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AV$9-Input_2!$E$9>$E145),(AV$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AW$9-Input_2!$E$9>$E145),(AW$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AX$9-Input_2!$E$9>$E145),(AX$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AY$9-Input_2!$E$9>$E145),(AY$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((AZ$9-Input_2!$E$9>$E145),(AZ$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BA$9-Input_2!$E$9>$E145),(BA$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BB$9-Input_2!$E$9>$E145),(BB$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BC$9-Input_2!$E$9>$E145),(BC$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BD$9-Input_2!$E$9>$E145),(BD$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BE$9-Input_2!$E$9>$E145),(BE$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BF$9-Input_2!$E$9>$E145),(BF$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BG$9-Input_2!$E$9>$E145),(BG$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BH$9-Input_2!$E$9>$E145),(BH$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BI$9-Input_2!$E$9>$E145),(BI$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BJ$9-Input_2!$E$9>$E145),(BJ$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BK$9-Input_2!$E$9>$E145),(BK$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BL$9-Input_2!$E$9>$E145),(BL$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BM$9-Input_2!$E$9>$E145),(BM$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BN$9-Input_2!$E$9>$E145),(BN$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BO$9-Input_2!$E$9>$E145),(BO$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I145>0,IF(AND((BP$9-Input_2!$E$9>$E145),(BP$9<=Input_2!$E$9+$D145)),$I145/($D145-$E145),0),0),\"\")","v":0}]
[null,0,{"$f":"Instruments!$C$26","v":0},{"$f":"IFERROR(IF(VLOOKUP($C146,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M130),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C146,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$M130),\"\")","v":""},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$L$26","v":0},{"$f":"Instruments!$D$26","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1635:$Q$1658)","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((J$9-Input_2!$E$9>$E146),(J$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((K$9-Input_2!$E$9>$E146),(K$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((L$9-Input_2!$E$9>$E146),(L$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((M$9-Input_2!$E$9>$E146),(M$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((N$9-Input_2!$E$9>$E146),(N$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((O$9-Input_2!$E$9>$E146),(O$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((P$9-Input_2!$E$9>$E146),(P$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((Q$9-Input_2!$E$9>$E146),(Q$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((R$9-Input_2!$E$9>$E146),(R$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((S$9-Input_2!$E$9>$E146),(S$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((T$9-Input_2!$E$9>$E146),(T$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((U$9-Input_2!$E$9>$E146),(U$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((V$9-Input_2!$E$9>$E146),(V$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((W$9-Input_2!$E$9>$E146),(W$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((X$9-Input_2!$E$9>$E146),(X$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((Y$9-Input_2!$E$9>$E146),(Y$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((Z$9-Input_2!$E$9>$E146),(Z$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AA$9-Input_2!$E$9>$E146),(AA$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AB$9-Input_2!$E$9>$E146),(AB$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AC$9-Input_2!$E$9>$E146),(AC$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AD$9-Input_2!$E$9>$E146),(AD$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AE$9-Input_2!$E$9>$E146),(AE$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AF$9-Input_2!$E$9>$E146),(AF$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AG$9-Input_2!$E$9>$E146),(AG$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AH$9-Input_2!$E$9>$E146),(AH$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AI$9-Input_2!$E$9>$E146),(AI$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AJ$9-Input_2!$E$9>$E146),(AJ$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AK$9-Input_2!$E$9>$E146),(AK$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AL$9-Input_2!$E$9>$E146),(AL$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AM$9-Input_2!$E$9>$E146),(AM$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AN$9-Input_2!$E$9>$E146),(AN$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AO$9-Input_2!$E$9>$E146),(AO$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AP$9-Input_2!$E$9>$E146),(AP$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AQ$9-Input_2!$E$9>$E146),(AQ$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AR$9-Input_2!$E$9>$E146),(AR$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AS$9-Input_2!$E$9>$E146),(AS$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AT$9-Input_2!$E$9>$E146),(AT$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AU$9-Input_2!$E$9>$E146),(AU$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AV$9-Input_2!$E$9>$E146),(AV$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AW$9-Input_2!$E$9>$E146),(AW$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AX$9-Input_2!$E$9>$E146),(AX$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AY$9-Input_2!$E$9>$E146),(AY$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((AZ$9-Input_2!$E$9>$E146),(AZ$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BA$9-Input_2!$E$9>$E146),(BA$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BB$9-Input_2!$E$9>$E146),(BB$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BC$9-Input_2!$E$9>$E146),(BC$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BD$9-Input_2!$E$9>$E146),(BD$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BE$9-Input_2!$E$9>$E146),(BE$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BF$9-Input_2!$E$9>$E146),(BF$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BG$9-Input_2!$E$9>$E146),(BG$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BH$9-Input_2!$E$9>$E146),(BH$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BI$9-Input_2!$E$9>$E146),(BI$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BJ$9-Input_2!$E$9>$E146),(BJ$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BK$9-Input_2!$E$9>$E146),(BK$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BL$9-Input_2!$E$9>$E146),(BL$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BM$9-Input_2!$E$9>$E146),(BM$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BN$9-Input_2!$E$9>$E146),(BN$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BO$9-Input_2!$E$9>$E146),(BO$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0},{"$f":"IFERROR(IF($I146>0,IF(AND((BP$9-Input_2!$E$9>$E146),(BP$9<=Input_2!$E$9+$D146)),$I146/($D146-$E146),0),0),\"\")","v":0}]
[]
[null,null,"T-bills",null,null,null,null,null,null,{"$f":"SUMIFS(J$127:J$146,$F$127:$F$146,$C148)","v":3550},{"$f":"SUMIFS(K$127:K$146,$F$127:$F$146,$C148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,null,{"$f":"SUMIFS(J$127:J$146,$F$127:$F$146,$C149)","v":0},1000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,null,{"$f":"SUMIFS(J$127:J$146,$F$127:$F$146,$C150)","v":0},0,0,300,300,0,600,0,0,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(J151:BP151)-SUM($I$127:$I$146)","v":0},"Total",null,null,null,null,null,null,{"$f":"SUM(J148:J150)","v":3550},{"$f":"SUM(K148:K150)","v":1000},1000,300,300,0,600,0,0,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,null,null,{"$f":"SUMIFS(J$127:J$146,$H$127:$H$146,$C153)","v":3550},{"$f":"SUMIFS(K$127:K$146,$H$127:$H$146,$C153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,null,null,{"$f":"SUMIFS(J$127:J$146,$H$127:$H$146,$C154)","v":0},1000,1000,300,300,0,600,0,0,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AW$127:AW$146,$H$127:$H$146,$C157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$4","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Z$127:Z$146,$H$127:$H$146,$C158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AP$127:AP$146,$H$127:$H$146,$C158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$49","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(J160:BP160)-SUM($I$127:$I$146)","v":0},"Total",null,null,null,null,null,null,{"$f":"SUM(J153:J159)","v":3550},{"$f":"SUM(K153:K159)","v":1000},1000,300,300,0,600,0,0,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A7.DX_New_Outstanding","index":41,"n_rows":160,"n_cols":68,"rows_kept":160,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"OUTSTANDING AMOUNT"]
[null,"POST UPLIFT"]
[null,null,{"$f":"Coupon_Yield_Indices_DX!$E$128","v":"IDX"},null,null,null,null,null,{"$f":"HLOOKUP(I$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE)","v":1},{"$f":"HLOOKUP(J$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE)","v":1},{"$f":"IFERROR(HLOOKUP(K$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),J$5)","v":1},{"$f":"IFERROR(HLOOKUP(L$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),K$5)","v":1},{"$f":"IFERROR(HLOOKUP(M$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),L$5)","v":1},{"$f":"IFERROR(HLOOKUP(N$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),M$5)","v":1},{"$f":"IFERROR(HLOOKUP(O$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),N$5)","v":1},{"$f":"IFERROR(HLOOKUP(P$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),O$5)","v":1},{"$f":"IFERROR(HLOOKUP(Q$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),P$5)","v":1},{"$f":"IFERROR(HLOOKUP(R$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),Q$5)","v":1},{"$f":"IFERROR(HLOOKUP(S$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),R$5)","v":1},{"$f":"IFERROR(HLOOKUP(T$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),S$5)","v":1},{"$f":"IFERROR(HLOOKUP(U$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),T$5)","v":1},{"$f":"IFERROR(HLOOKUP(V$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),U$5)","v":1},{"$f":"IFERROR(HLOOKUP(W$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),V$5)","v":1},{"$f":"IFERROR(HLOOKUP(X$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),W$5)","v":1},{"$f":"IFERROR(HLOOKUP(Y$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),X$5)","v":1},{"$f":"IFERROR(HLOOKUP(Z$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),Y$5)","v":1},{"$f":"IFERROR(HLOOKUP(AA$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),Z$5)","v":1},{"$f":"IFERROR(HLOOKUP(AB$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AA$5)","v":1},{"$f":"IFERROR(HLOOKUP(AC$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AB$5)","v":1},{"$f":"IFERROR(HLOOKUP(AD$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AC$5)","v":1},{"$f":"IFERROR(HLOOKUP(AE$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AD$5)","v":1},{"$f":"IFERROR(HLOOKUP(AF$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AE$5)","v":1},{"$f":"IFERROR(HLOOKUP(AG$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AF$5)","v":1},{"$f":"IFERROR(HLOOKUP(AH$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AG$5)","v":1},{"$f":"IFERROR(HLOOKUP(AI$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AH$5)","v":1},{"$f":"IFERROR(HLOOKUP(AJ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AI$5)","v":1},{"$f":"IFERROR(HLOOKUP(AK$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AJ$5)","v":1},{"$f":"IFERROR(HLOOKUP(AL$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AK$5)","v":1},{"$f":"IFERROR(HLOOKUP(AM$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AL$5)","v":1},{"$f":"IFERROR(HLOOKUP(AN$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AM$5)","v":1},{"$f":"IFERROR(HLOOKUP(AO$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AN$5)","v":1},{"$f":"IFERROR(HLOOKUP(AP$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AO$5)","v":1},{"$f":"IFERROR(HLOOKUP(AQ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AP$5)","v":1},{"$f":"IFERROR(HLOOKUP(AR$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AQ$5)","v":1},{"$f":"IFERROR(HLOOKUP(AS$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AR$5)","v":1},{"$f":"IFERROR(HLOOKUP(AT$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AS$5)","v":1},{"$f":"IFERROR(HLOOKUP(AU$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AT$5)","v":1},{"$f":"IFERROR(HLOOKUP(AV$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AU$5)","v":1},{"$f":"IFERROR(HLOOKUP(AW$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AV$5)","v":1},{"$f":"IFERROR(HLOOKUP(AX$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AW$5)","v":1},{"$f":"IFERROR(HLOOKUP(AY$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AX$5)","v":1},{"$f":"IFERROR(HLOOKUP(AZ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AY$5)","v":1},{"$f":"IFERROR(HLOOKUP(BA$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AZ$5)","v":1},{"$f":"IFERROR(HLOOKUP(BB$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BA$5)","v":1},{"$f":"IFERROR(HLOOKUP(BC$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BB$5)","v":1},{"$f":"IFERROR(HLOOKUP(BD$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BC$5)","v":1},{"$f":"IFERROR(HLOOKUP(BE$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BD$5)","v":1},{"$f":"IFERROR(HLOOKUP(BF$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BE$5)","v":1},{"$f":"IFERROR(HLOOKUP(BG$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BF$5)","v":1},{"$f":"IFERROR(HLOOKUP(BH$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BG$5)","v":1},{"$f":"IFERROR(HLOOKUP(BI$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BH$5)","v":1},{"$f":"IFERROR(HLOOKUP(BJ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BI$5)","v":1},{"$f":"IFERROR(HLOOKUP(BK$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BJ$5)","v":1},{"$f":"IFERROR(HLOOKUP(BL$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BK$5)","v":1},{"$f":"IFERROR(HLOOKUP(BM$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BL$5)","v":1},{"$f":"IFERROR(HLOOKUP(BN$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BM$5)","v":1},{"$f":"IFERROR(HLOOKUP(BO$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BN$5)","v":1},{"$f":"IFERROR(HLOOKUP(BP$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BO$5)","v":1}]
[null,null,{"$f":"Coupon_Yield_Indices_DX!$E$129","v":"INX"},null,null,null,null,null,{"$f":"HLOOKUP(I$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE)","v":1768},{"$f":"HLOOKUP(J$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE)","v":1856.4},{"$f":"IFERROR(HLOOKUP(K$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),J$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(L$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),K$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(M$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),L$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(N$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),M$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(O$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),N$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(P$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),O$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(Q$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),P$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(R$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),Q$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(S$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),R$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(T$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),S$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(U$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),T$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(V$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),U$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(W$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),V$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(X$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),W$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(Y$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),X$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(Z$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),Y$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AA$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),Z$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AB$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AA$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AC$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AB$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AD$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AC$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AE$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AD$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AF$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AE$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AG$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AF$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AH$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AG$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AI$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AH$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AJ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AI$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AK$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AJ$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AL$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AK$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AM$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AL$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AN$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AM$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AO$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AN$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AP$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AO$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AQ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AP$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AR$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AQ$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AS$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AR$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AT$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AS$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AU$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AT$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AV$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AU$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AW$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AV$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AX$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AW$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AY$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AX$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AZ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AY$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BA$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AZ$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BB$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BA$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BC$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BB$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BD$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BC$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BE$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BD$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BF$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BE$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BG$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BF$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BH$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BG$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BI$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BH$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BJ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BI$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BK$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BJ$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BL$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BK$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BM$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BL$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BN$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BM$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BO$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BN$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BP$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BO$6)","v":1856.4}]
[]
[null,null,null,null,null,null,null,null,null,1,{"$f":"J8+1","v":2},{"$f":"K8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59]
[null,"Domestic","Outstanding Amount",null,null,null,null,null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"J9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,"Baseline","Instrument","Maturity","Grace Period","Interest Type","Indexation","Category"]
[null,null,{"$f":"Instruments!$C$7","v":"T-bills 3m"},{"$f":"IFERROR(IF(VLOOKUP($C11,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$7),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C11,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$7),0)","v":0},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$L$7","v":"No"},{"$f":"Instruments!$D$7","v":"T-bills"},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1141:$Q$1164)","v":696.22022686407036},{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J89","v":0},{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$8","v":"T-bills 6m"},{"$f":"IFERROR(IF(VLOOKUP($C12,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$8),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C12,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$8),0)","v":0},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$L$8","v":"No"},{"$f":"Instruments!$D$8","v":"T-bills"},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1167:$Q$1190)","v":696.22022686407036},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AQ$5,IF($G$11=\"INX\",AQ$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AQ90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$9","v":"T-bills 12m"},{"$f":"IFERROR(IF(VLOOKUP($C13,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$9),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C13,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$9),0)","v":0},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$L$9","v":"No"},{"$f":"Instruments!$D$9","v":"T-bills"},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1193:$Q$1216)","v":1392.4404537281405},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AQ$5,IF($G$11=\"INX\",AQ$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AQ91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$10","v":"2yr "},{"$f":"IFERROR(IF(VLOOKUP($C14,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$10),0)","v":2},{"$f":"IFERROR(IF(VLOOKUP($C14,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$10),0)","v":1},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$L$10","v":"No"},{"$f":"Instruments!$D$10","v":"Bonds"},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1219:$Q$1242)","v":696.22022686407036},696.22022686407036,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AQ$5,IF($G$11=\"INX\",AQ$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AQ92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$11","v":"3yr"},{"$f":"IFERROR(IF(VLOOKUP($C15,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$11),0)","v":3},{"$f":"IFERROR(IF(VLOOKUP($C15,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$11),0)","v":2},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$L$11","v":"No"},{"$f":"Instruments!$D$11","v":"Bonds"},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1245:$Q$1268)","v":696.22022686407036},696.22022686407036,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K93","v":696.22022686407036},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AQ$5,IF($G$11=\"INX\",AQ$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AQ93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$12","v":"5yr"},{"$f":"IFERROR(IF(VLOOKUP($C16,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$12),0)","v":5},{"$f":"IFERROR(IF(VLOOKUP($C16,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$12),0)","v":3},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$L$12","v":"No"},{"$f":"Instruments!$D$12","v":"Bonds"},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1271:$Q$1294)","v":696.22022686407036},696.22022686407036,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K94","v":696.22022686407036},696.22022686407036,348.11011343203518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$13","v":"7yr"},{"$f":"IFERROR(IF(VLOOKUP($C17,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$13),0)","v":7},{"$f":"IFERROR(IF(VLOOKUP($C17,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$13),0)","v":6},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$L$13","v":"No"},{"$f":"Instruments!$D$13","v":"Bonds"},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1297:$Q$1320)","v":696.22022686407036},696.22022686407036,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K95","v":696.22022686407036},696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$14","v":"10yr"},{"$f":"IFERROR(IF(VLOOKUP($C18,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$14),0)","v":10},{"$f":"IFERROR(IF(VLOOKUP($C18,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$14),0)","v":9},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$L$14","v":"No"},{"$f":"Instruments!$D$14","v":"Bonds"},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1323:$Q$1346)","v":1392.4404537281407},1392.4404537281407,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K96","v":1392.4404537281407},1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$15","v":0},{"$f":"IFERROR(IF(VLOOKUP($C19,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$15),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C19,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$15),0)","v":0},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$L$15","v":0},{"$f":"Instruments!$D$15","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1349:$Q$1372)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$16","v":0},{"$f":"IFERROR(IF(VLOOKUP($C20,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$16),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C20,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$16),0)","v":0},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$L$16","v":0},{"$f":"Instruments!$D$16","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1375:$Q$1398)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$17","v":0},{"$f":"IFERROR(IF(VLOOKUP($C21,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$17),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C21,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$17),0)","v":0},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$L$17","v":0},{"$f":"Instruments!$D$17","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1401:$Q$1424)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$18","v":0},{"$f":"IFERROR(IF(VLOOKUP($C22,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$18),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C22,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$18),0)","v":0},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$L$18","v":0},{"$f":"Instruments!$D$18","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1427:$Q$1450)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$19","v":0},{"$f":"IFERROR(IF(VLOOKUP($C23,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$19),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C23,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$19),0)","v":0},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$L$19","v":0},{"$f":"Instruments!$D$19","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1453:$Q$1476)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$20","v":0},{"$f":"IFERROR(IF(VLOOKUP($C24,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$20),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C24,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$20),0)","v":0},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$L$20","v":0},{"$f":"Instruments!$D$20","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1479:$Q$1502)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$21","v":0},{"$f":"IFERROR(IF(VLOOKUP($C25,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$21),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C25,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$21),0)","v":0},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$L$21","v":0},{"$f":"Instruments!$D$21","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1505:$Q$1528)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$22","v":0},{"$f":"IFERROR(IF(VLOOKUP($C26,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$22),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C26,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$22),0)","v":0},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$L$22","v":0},{"$f":"Instruments!$D$22","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1531:$Q$1554)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$23","v":0},{"$f":"IFERROR(IF(VLOOKUP($C27,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$23),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C27,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$23),0)","v":0},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$L$23","v":0},{"$f":"Instruments!$D$23","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1557:$Q$1580)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$24","v":0},{"$f":"IFERROR(IF(VLOOKUP($C28,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$24),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C28,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$24),0)","v":0},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$L$24","v":0},{"$f":"Instruments!$D$24","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1583:$Q$1606)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$25","v":0},{"$f":"IFERROR(IF(VLOOKUP($C29,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$25),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C29,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$25),0)","v":0},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$L$25","v":0},{"$f":"Instruments!$D$25","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1609:$Q$1632)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$26","v":0},{"$f":"IFERROR(IF(VLOOKUP($C30,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M26),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C30,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$M26),0)","v":0},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$L$26","v":0},{"$f":"Instruments!$D$26","v":0},{"$f":"SUM('M7.Baseline_IP_Uplift'!$Q$1635:$Q$1658)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"T-bills",null,null,null,null,null,{"$f":"SUMIFS(I$11:I$30,$F$11:$F$30,$C32)","v":2784.8809074562814},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,{"$f":"SUMIFS(I$11:I$30,$F$11:$F$30,$C33)","v":1392.4404537281407},1392.4404537281407,696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,2784.8809074562814,2784.8809074562814,2784.8809074562814,2784.8809074562814,2436.7707940242462,2088.6606805922111,2088.6606805922111,1392.4404537281407,1392.4404537281407,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I32:I34)","v":6962.2022686407036},{"$f":"SUM(J32:J34)","v":4177.3213611844221},{"$f":"SUM(K32:K34)","v":3481.1011343203518},2784.8809074562814,2436.7707940242462,2088.6606805922111,2088.6606805922111,1392.4404537281407,1392.4404537281407,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,null,{"$f":"SUMIFS(I$11:I$30,$H$11:$H$30,$C37)","v":2784.8809074562814},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(T$11:T$30,$H$11:$H$30,$C37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AD$11:AD$30,$H$11:$H$30,$C37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AN$11:AN$30,$H$11:$H$30,$C37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AX$11:AX$30,$H$11:$H$30,$C37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BH$11:BH$30,$H$11:$H$30,$C37)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,null,4177.3213611844221,4177.3213611844221,3481.1011343203518,2784.8809074562814,2436.7707940242462,2088.6606805922111,2088.6606805922111,1392.4404537281407,1392.4404537281407,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$4","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$49","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I37:I43)","v":6962.2022686407036},{"$f":"SUM(J37:J43)","v":4177.3213611844221},3481.1011343203518,2784.8809074562814,2436.7707940242462,2088.6606805922111,2088.6606805922111,1392.4404537281407,1392.4404537281407,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Domestic","Outstanding Amount",null,null,null,null,null,null,{"$f":"Input_2!$E$9+1","v":2026},{"$f":"J47+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,"Alternative","Instrument","Maturity","Grace Period","Interest Type","Indexation","Category"]
[null,null,{"$f":"Instruments!$C$7","v":"T-bills 3m"},{"$f":"IFERROR(IF(VLOOKUP($C49,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$7),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C49,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$7),\"\")","v":0},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$L$7","v":"No"},{"$f":"Instruments!$D$7","v":"T-bills"},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1141:$Q$1164)","v":750},{"$f":"IF($G$11=\"IDX\",J$5,IF($G$11=\"INX\",J$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*J127","v":0},{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$8","v":"T-bills 6m"},{"$f":"IFERROR(IF(VLOOKUP($C50,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$8),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C50,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$8),\"\")","v":0},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$L$8","v":"No"},{"$f":"Instruments!$D$8","v":"T-bills"},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1167:$Q$1190)","v":1000},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AQ$5,IF($G$11=\"INX\",AQ$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AQ128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$9","v":"T-bills 12m"},{"$f":"IFERROR(IF(VLOOKUP($C51,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$9),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C51,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$9),\"\")","v":0},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$L$9","v":"No"},{"$f":"Instruments!$D$9","v":"T-bills"},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1193:$Q$1216)","v":1800},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AQ$5,IF($G$11=\"INX\",AQ$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AQ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$10","v":"2yr "},{"$f":"IFERROR(IF(VLOOKUP($C52,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$10),\"\")","v":2},{"$f":"IFERROR(IF(VLOOKUP($C52,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$10),\"\")","v":1},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$L$10","v":"No"},{"$f":"Instruments!$D$10","v":"Bonds"},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1219:$Q$1242)","v":1000},1000,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AQ$5,IF($G$11=\"INX\",AQ$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AQ130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$11","v":"3yr"},{"$f":"IFERROR(IF(VLOOKUP($C53,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$11),\"\")","v":3},{"$f":"IFERROR(IF(VLOOKUP($C53,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$11),\"\")","v":2},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$L$11","v":"No"},{"$f":"Instruments!$D$11","v":"Bonds"},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1245:$Q$1268)","v":1000},1000,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K131","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AQ$5,IF($G$11=\"INX\",AQ$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AQ131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$12","v":"5yr"},{"$f":"IFERROR(IF(VLOOKUP($C54,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$12),\"\")","v":5},{"$f":"IFERROR(IF(VLOOKUP($C54,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$12),\"\")","v":3},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$L$12","v":"No"},{"$f":"Instruments!$D$12","v":"Bonds"},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1271:$Q$1294)","v":600},600,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K132","v":600},600,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$13","v":"7yr"},{"$f":"IFERROR(IF(VLOOKUP($C55,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$13),\"\")","v":7},{"$f":"IFERROR(IF(VLOOKUP($C55,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$13),\"\")","v":6},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$L$13","v":"No"},{"$f":"Instruments!$D$13","v":"Bonds"},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1297:$Q$1320)","v":600},600,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K133","v":600},600,600,600,600,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$14","v":"10yr"},{"$f":"IFERROR(IF(VLOOKUP($C56,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$14),\"\")","v":10},{"$f":"IFERROR(IF(VLOOKUP($C56,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$14),\"\")","v":9},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$L$14","v":"No"},{"$f":"Instruments!$D$14","v":"Bonds"},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1323:$Q$1346)","v":450},450,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K134","v":450},450,450,450,450,450,450,450,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$15","v":0},{"$f":"IFERROR(IF(VLOOKUP($C57,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$15),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C57,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$15),\"\")","v":""},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$L$15","v":0},{"$f":"Instruments!$D$15","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1349:$Q$1372)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$16","v":0},{"$f":"IFERROR(IF(VLOOKUP($C58,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$16),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C58,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$16),\"\")","v":""},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$L$16","v":0},{"$f":"Instruments!$D$16","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1375:$Q$1398)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$17","v":0},{"$f":"IFERROR(IF(VLOOKUP($C59,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$17),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C59,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$17),\"\")","v":""},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$L$17","v":0},{"$f":"Instruments!$D$17","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1401:$Q$1424)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$18","v":0},{"$f":"IFERROR(IF(VLOOKUP($C60,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$18),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C60,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$18),\"\")","v":""},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$L$18","v":0},{"$f":"Instruments!$D$18","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1427:$Q$1450)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$19","v":0},{"$f":"IFERROR(IF(VLOOKUP($C61,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$19),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C61,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$19),\"\")","v":""},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$L$19","v":0},{"$f":"Instruments!$D$19","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1453:$Q$1476)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$20","v":0},{"$f":"IFERROR(IF(VLOOKUP($C62,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$20),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C62,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$20),\"\")","v":""},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$L$20","v":0},{"$f":"Instruments!$D$20","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1479:$Q$1502)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$21","v":0},{"$f":"IFERROR(IF(VLOOKUP($C63,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$21),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C63,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$21),\"\")","v":""},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$L$21","v":0},{"$f":"Instruments!$D$21","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1505:$Q$1528)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$22","v":0},{"$f":"IFERROR(IF(VLOOKUP($C64,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$22),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C64,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$22),\"\")","v":""},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$L$22","v":0},{"$f":"Instruments!$D$22","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1531:$Q$1554)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$23","v":0},{"$f":"IFERROR(IF(VLOOKUP($C65,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$23),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C65,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$23),\"\")","v":""},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$L$23","v":0},{"$f":"Instruments!$D$23","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1557:$Q$1580)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$24","v":0},{"$f":"IFERROR(IF(VLOOKUP($C66,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$24),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C66,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$24),\"\")","v":""},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$L$24","v":0},{"$f":"Instruments!$D$24","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1583:$Q$1606)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$25","v":0},{"$f":"IFERROR(IF(VLOOKUP($C67,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$25),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C67,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$25),\"\")","v":""},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$L$25","v":0},{"$f":"Instruments!$D$25","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1609:$Q$1632)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Instruments!$C$26","v":0},{"$f":"IFERROR(IF(VLOOKUP($C68,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M56),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C68,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$M56),\"\")","v":""},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$L$26","v":0},{"$f":"Instruments!$D$26","v":0},{"$f":"SUM('M9.ASC_IP_Uplift'!$Q$1635:$Q$1658)","v":0},0,{"$f":"IF($G$11=\"IDX\",K$5,IF($G$11=\"INX\",K$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*K146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$11=\"IDX\",AC$5,IF($G$11=\"INX\",AC$6,1))/IF($G$11=\"IDX\",$I$5,IF($G$11=\"INX\",$I$6,1))*AC146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"T-bills",null,null,null,null,null,{"$f":"SUMIFS(I$49:I$68,$F$49:$F$68,$C70)","v":3550},{"$f":"SUMIFS(J$49:J$68,$F$49:$F$68,$C70)","v":0},{"$f":"SUMIFS(K$49:K$68,$F$49:$F$68,$C70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,{"$f":"SUMIFS(I$49:I$68,$F$49:$F$68,$C71)","v":2000},2000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,1650,1650,1650,1650,1350,1050,1050,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I70:I72)","v":7200},{"$f":"SUM(J70:J72)","v":3650},{"$f":"SUM(K70:K72)","v":2650},1650,1350,1050,1050,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,null,{"$f":"SUMIFS(I$49:I$68,$H$49:$H$68,$C75)","v":3550},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(T$49:T$68,$H$49:$H$68,$C75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AD$49:AD$68,$H$49:$H$68,$C75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AN$49:AN$68,$H$49:$H$68,$C75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AX$49:AX$68,$H$49:$H$68,$C75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BH$49:BH$68,$H$49:$H$68,$C75)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,null,3650,3650,2650,1650,1350,1050,1050,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,null,{"$f":"SUMIFS(I$49:I$68,$H$49:$H$68,$C78)","v":0},{"$f":"SUMIFS(J$49:J$68,$H$49:$H$68,$C78)","v":0},{"$f":"SUMIFS(K$11:K$30,$H$11:$H$30,$C78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AQ$11:AQ$30,$H$11:$H$30,$C78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,null,{"$f":"SUMIFS(I$49:I$68,$H$49:$H$68,$C79)","v":0},{"$f":"SUMIFS(J$49:J$68,$H$49:$H$68,$C79)","v":0},{"$f":"SUMIFS(K$49:K$68,$H$49:$H$68,$C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AQ$49:AQ$68,$H$49:$H$68,$C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$4","v":0},null,null,null,null,null,{"$f":"SUMIFS(I$49:I$68,$H$49:$H$68,$C80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$49","v":0},null,null,null,null,null,0,{"$f":"SUMIFS(J$49:J$68,$H$49:$H$68,$C81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(I75:I81)","v":7200},{"$f":"SUM(J75:J81)","v":3650},2650,1650,1350,1050,1050,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"BEFORE UPLIFT"]
[null,null,null,null,null,null,null,null,null,1,{"$f":"J86+1","v":2},{"$f":"K86+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"AA86+1","v":19},20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,{"$f":"AQ86+1","v":35},36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,{"$f":"BG86+1","v":51},52,53,54,55,56,57,58,59]
[null,"Domestic","Outstanding Amount",null,null,null,null,null,null,{"$f":"Input_2!$E$9+1","v":2026},{"$f":"J87+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,"Baseline","Instrument","Maturity","Grace Period","Interest Type","Indexation","Category"]
[null,null,{"$f":"Instruments!$C$7","v":"T-bills 3m"},{"$f":"IFERROR(IF(VLOOKUP($C89,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$7),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C89,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$7),0)","v":0},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$L$7","v":"No"},{"$f":"Instruments!$D$7","v":"T-bills"},{"$f":"SUM('M6.Baseline_IP'!$Q$1141:$Q$1164)","v":696.22022686407036},{"$f":"I89-'A6.DX_New_PP'!J89","v":0},{"$f":"J89-'A6.DX_New_PP'!K89","v":0},{"$f":"K89-'A6.DX_New_PP'!L89","v":0},{"$f":"L89-'A6.DX_New_PP'!M89","v":0},{"$f":"M89-'A6.DX_New_PP'!N89","v":0},{"$f":"N89-'A6.DX_New_PP'!O89","v":0},{"$f":"O89-'A6.DX_New_PP'!P89","v":0},{"$f":"P89-'A6.DX_New_PP'!Q89","v":0},{"$f":"Q89-'A6.DX_New_PP'!R89","v":0},{"$f":"R89-'A6.DX_New_PP'!S89","v":0},{"$f":"S89-'A6.DX_New_PP'!T89","v":0},{"$f":"T89-'A6.DX_New_PP'!U89","v":0},{"$f":"U89-'A6.DX_New_PP'!V89","v":0},{"$f":"V89-'A6.DX_New_PP'!W89","v":0},{"$f":"W89-'A6.DX_New_PP'!X89","v":0},{"$f":"X89-'A6.DX_New_PP'!Y89","v":0},{"$f":"Y89-'A6.DX_New_PP'!Z89","v":0},{"$f":"Z89-'A6.DX_New_PP'!AA89","v":0},{"$f":"AA89-'A6.DX_New_PP'!AB89","v":0},{"$f":"AB89-'A6.DX_New_PP'!AC89","v":0},{"$f":"AC89-'A6.DX_New_PP'!AD89","v":0},{"$f":"AD89-'A6.DX_New_PP'!AE89","v":0},{"$f":"AE89-'A6.DX_New_PP'!AF89","v":0},{"$f":"AF89-'A6.DX_New_PP'!AG89","v":0},{"$f":"AG89-'A6.DX_New_PP'!AH89","v":0},{"$f":"AH89-'A6.DX_New_PP'!AI89","v":0},{"$f":"AI89-'A6.DX_New_PP'!AJ89","v":0},{"$f":"AJ89-'A6.DX_New_PP'!AK89","v":0},{"$f":"AK89-'A6.DX_New_PP'!AL89","v":0},{"$f":"AL89-'A6.DX_New_PP'!AM89","v":0},{"$f":"AM89-'A6.DX_New_PP'!AN89","v":0},{"$f":"AN89-'A6.DX_New_PP'!AO89","v":0},{"$f":"AO89-'A6.DX_New_PP'!AP89","v":0},{"$f":"AP89-'A6.DX_New_PP'!AQ89","v":0},{"$f":"AQ89-'A6.DX_New_PP'!AR89","v":0},{"$f":"AR89-'A6.DX_New_PP'!AS89","v":0},{"$f":"AS89-'A6.DX_New_PP'!AT89","v":0},{"$f":"AT89-'A6.DX_New_PP'!AU89","v":0},{"$f":"AU89-'A6.DX_New_PP'!AV89","v":0},{"$f":"AV89-'A6.DX_New_PP'!AW89","v":0},{"$f":"AW89-'A6.DX_New_PP'!AX89","v":0},{"$f":"AX89-'A6.DX_New_PP'!AY89","v":0},{"$f":"AY89-'A6.DX_New_PP'!AZ89","v":0},{"$f":"AZ89-'A6.DX_New_PP'!BA89","v":0},{"$f":"BA89-'A6.DX_New_PP'!BB89","v":0},{"$f":"BB89-'A6.DX_New_PP'!BC89","v":0},{"$f":"BC89-'A6.DX_New_PP'!BD89","v":0},{"$f":"BD89-'A6.DX_New_PP'!BE89","v":0},{"$f":"BE89-'A6.DX_New_PP'!BF89","v":0},{"$f":"BF89-'A6.DX_New_PP'!BG89","v":0},{"$f":"BG89-'A6.DX_New_PP'!BH89","v":0},{"$f":"BH89-'A6.DX_New_PP'!BI89","v":0},{"$f":"BI89-'A6.DX_New_PP'!BJ89","v":0},{"$f":"BJ89-'A6.DX_New_PP'!BK89","v":0},{"$f":"BK89-'A6.DX_New_PP'!BL89","v":0},{"$f":"BL89-'A6.DX_New_PP'!BM89","v":0},{"$f":"BM89-'A6.DX_New_PP'!BN89","v":0},{"$f":"BN89-'A6.DX_New_PP'!BO89","v":0},{"$f":"BO89-'A6.DX_New_PP'!BP89","v":0}]
[null,null,{"$f":"Instruments!$C$8","v":"T-bills 6m"},{"$f":"IFERROR(IF(VLOOKUP($C90,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$8),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C90,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$8),0)","v":0},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$L$8","v":"No"},{"$f":"Instruments!$D$8","v":"T-bills"},{"$f":"SUM('M6.Baseline_IP'!$Q$1167:$Q$1190)","v":696.22022686407036},{"$f":"I90-'A6.DX_New_PP'!J90","v":0},{"$f":"J90-'A6.DX_New_PP'!K90","v":0},{"$f":"K90-'A6.DX_New_PP'!L90","v":0},{"$f":"L90-'A6.DX_New_PP'!M90","v":0},{"$f":"M90-'A6.DX_New_PP'!N90","v":0},{"$f":"N90-'A6.DX_New_PP'!O90","v":0},{"$f":"O90-'A6.DX_New_PP'!P90","v":0},{"$f":"P90-'A6.DX_New_PP'!Q90","v":0},{"$f":"Q90-'A6.DX_New_PP'!R90","v":0},{"$f":"R90-'A6.DX_New_PP'!S90","v":0},{"$f":"S90-'A6.DX_New_PP'!T90","v":0},{"$f":"T90-'A6.DX_New_PP'!U90","v":0},{"$f":"U90-'A6.DX_New_PP'!V90","v":0},{"$f":"V90-'A6.DX_New_PP'!W90","v":0},{"$f":"W90-'A6.DX_New_PP'!X90","v":0},{"$f":"X90-'A6.DX_New_PP'!Y90","v":0},{"$f":"Y90-'A6.DX_New_PP'!Z90","v":0},{"$f":"Z90-'A6.DX_New_PP'!AA90","v":0},{"$f":"AA90-'A6.DX_New_PP'!AB90","v":0},{"$f":"AB90-'A6.DX_New_PP'!AC90","v":0},{"$f":"AC90-'A6.DX_New_PP'!AD90","v":0},{"$f":"AD90-'A6.DX_New_PP'!AE90","v":0},{"$f":"AE90-'A6.DX_New_PP'!AF90","v":0},{"$f":"AF90-'A6.DX_New_PP'!AG90","v":0},{"$f":"AG90-'A6.DX_New_PP'!AH90","v":0},{"$f":"AH90-'A6.DX_New_PP'!AI90","v":0},{"$f":"AI90-'A6.DX_New_PP'!AJ90","v":0},{"$f":"AJ90-'A6.DX_New_PP'!AK90","v":0},{"$f":"AK90-'A6.DX_New_PP'!AL90","v":0},{"$f":"AL90-'A6.DX_New_PP'!AM90","v":0},{"$f":"AM90-'A6.DX_New_PP'!AN90","v":0},{"$f":"AN90-'A6.DX_New_PP'!AO90","v":0},{"$f":"AO90-'A6.DX_New_PP'!AP90","v":0},{"$f":"AP90-'A6.DX_New_PP'!AQ90","v":0},{"$f":"AQ90-'A6.DX_New_PP'!AR90","v":0},{"$f":"AR90-'A6.DX_New_PP'!AS90","v":0},{"$f":"AS90-'A6.DX_New_PP'!AT90","v":0},{"$f":"AT90-'A6.DX_New_PP'!AU90","v":0},{"$f":"AU90-'A6.DX_New_PP'!AV90","v":0},{"$f":"AV90-'A6.DX_New_PP'!AW90","v":0},{"$f":"AW90-'A6.DX_New_PP'!AX90","v":0},{"$f":"AX90-'A6.DX_New_PP'!AY90","v":0},{"$f":"AY90-'A6.DX_New_PP'!AZ90","v":0},{"$f":"AZ90-'A6.DX_New_PP'!BA90","v":0},{"$f":"BA90-'A6.DX_New_PP'!BB90","v":0},{"$f":"BB90-'A6.DX_New_PP'!BC90","v":0},{"$f":"BC90-'A6.DX_New_PP'!BD90","v":0},{"$f":"BD90-'A6.DX_New_PP'!BE90","v":0},{"$f":"BE90-'A6.DX_New_PP'!BF90","v":0},{"$f":"BF90-'A6.DX_New_PP'!BG90","v":0},{"$f":"BG90-'A6.DX_New_PP'!BH90","v":0},{"$f":"BH90-'A6.DX_New_PP'!BI90","v":0},{"$f":"BI90-'A6.DX_New_PP'!BJ90","v":0},{"$f":"BJ90-'A6.DX_New_PP'!BK90","v":0},{"$f":"BK90-'A6.DX_New_PP'!BL90","v":0},{"$f":"BL90-'A6.DX_New_PP'!BM90","v":0},{"$f":"BM90-'A6.DX_New_PP'!BN90","v":0},{"$f":"BN90-'A6.DX_New_PP'!BO90","v":0},{"$f":"BO90-'A6.DX_New_PP'!BP90","v":0}]
[null,null,{"$f":"Instruments!$C$9","v":"T-bills 12m"},{"$f":"IFERROR(IF(VLOOKUP($C91,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$9),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C91,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$9),0)","v":0},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$L$9","v":"No"},{"$f":"Instruments!$D$9","v":"T-bills"},{"$f":"SUM('M6.Baseline_IP'!$Q$1193:$Q$1216)","v":1392.4404537281405},{"$f":"I91-'A6.DX_New_PP'!J91","v":0},{"$f":"J91-'A6.DX_New_PP'!K91","v":0},{"$f":"K91-'A6.DX_New_PP'!L91","v":0},{"$f":"L91-'A6.DX_New_PP'!M91","v":0},{"$f":"M91-'A6.DX_New_PP'!N91","v":0},{"$f":"N91-'A6.DX_New_PP'!O91","v":0},{"$f":"O91-'A6.DX_New_PP'!P91","v":0},{"$f":"P91-'A6.DX_New_PP'!Q91","v":0},{"$f":"Q91-'A6.DX_New_PP'!R91","v":0},{"$f":"R91-'A6.DX_New_PP'!S91","v":0},{"$f":"S91-'A6.DX_New_PP'!T91","v":0},{"$f":"T91-'A6.DX_New_PP'!U91","v":0},{"$f":"U91-'A6.DX_New_PP'!V91","v":0},{"$f":"V91-'A6.DX_New_PP'!W91","v":0},{"$f":"W91-'A6.DX_New_PP'!X91","v":0},{"$f":"X91-'A6.DX_New_PP'!Y91","v":0},{"$f":"Y91-'A6.DX_New_PP'!Z91","v":0},{"$f":"Z91-'A6.DX_New_PP'!AA91","v":0},{"$f":"AA91-'A6.DX_New_PP'!AB91","v":0},{"$f":"AB91-'A6.DX_New_PP'!AC91","v":0},{"$f":"AC91-'A6.DX_New_PP'!AD91","v":0},{"$f":"AD91-'A6.DX_New_PP'!AE91","v":0},{"$f":"AE91-'A6.DX_New_PP'!AF91","v":0},{"$f":"AF91-'A6.DX_New_PP'!AG91","v":0},{"$f":"AG91-'A6.DX_New_PP'!AH91","v":0},{"$f":"AH91-'A6.DX_New_PP'!AI91","v":0},{"$f":"AI91-'A6.DX_New_PP'!AJ91","v":0},{"$f":"AJ91-'A6.DX_New_PP'!AK91","v":0},{"$f":"AK91-'A6.DX_New_PP'!AL91","v":0},{"$f":"AL91-'A6.DX_New_PP'!AM91","v":0},{"$f":"AM91-'A6.DX_New_PP'!AN91","v":0},{"$f":"AN91-'A6.DX_New_PP'!AO91","v":0},{"$f":"AO91-'A6.DX_New_PP'!AP91","v":0},{"$f":"AP91-'A6.DX_New_PP'!AQ91","v":0},{"$f":"AQ91-'A6.DX_New_PP'!AR91","v":0},{"$f":"AR91-'A6.DX_New_PP'!AS91","v":0},{"$f":"AS91-'A6.DX_New_PP'!AT91","v":0},{"$f":"AT91-'A6.DX_New_PP'!AU91","v":0},{"$f":"AU91-'A6.DX_New_PP'!AV91","v":0},{"$f":"AV91-'A6.DX_New_PP'!AW91","v":0},{"$f":"AW91-'A6.DX_New_PP'!AX91","v":0},{"$f":"AX91-'A6.DX_New_PP'!AY91","v":0},{"$f":"AY91-'A6.DX_New_PP'!AZ91","v":0},{"$f":"AZ91-'A6.DX_New_PP'!BA91","v":0},{"$f":"BA91-'A6.DX_New_PP'!BB91","v":0},{"$f":"BB91-'A6.DX_New_PP'!BC91","v":0},{"$f":"BC91-'A6.DX_New_PP'!BD91","v":0},{"$f":"BD91-'A6.DX_New_PP'!BE91","v":0},{"$f":"BE91-'A6.DX_New_PP'!BF91","v":0},{"$f":"BF91-'A6.DX_New_PP'!BG91","v":0},{"$f":"BG91-'A6.DX_New_PP'!BH91","v":0},{"$f":"BH91-'A6.DX_New_PP'!BI91","v":0},{"$f":"BI91-'A6.DX_New_PP'!BJ91","v":0},{"$f":"BJ91-'A6.DX_New_PP'!BK91","v":0},{"$f":"BK91-'A6.DX_New_PP'!BL91","v":0},{"$f":"BL91-'A6.DX_New_PP'!BM91","v":0},{"$f":"BM91-'A6.DX_New_PP'!BN91","v":0},{"$f":"BN91-'A6.DX_New_PP'!BO91","v":0},{"$f":"BO91-'A6.DX_New_PP'!BP91","v":0}]
[null,null,{"$f":"Instruments!$C$10","v":"2yr "},{"$f":"IFERROR(IF(VLOOKUP($C92,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$10),0)","v":2},{"$f":"IFERROR(IF(VLOOKUP($C92,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$10),0)","v":1},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$L$10","v":"No"},{"$f":"Instruments!$D$10","v":"Bonds"},{"$f":"SUM('M6.Baseline_IP'!$Q$1219:$Q$1242)","v":696.22022686407036},{"$f":"I92-'A6.DX_New_PP'!J92","v":696.22022686407036},{"$f":"J92-'A6.DX_New_PP'!K92","v":0},{"$f":"K92-'A6.DX_New_PP'!L92","v":0},{"$f":"L92-'A6.DX_New_PP'!M92","v":0},{"$f":"M92-'A6.DX_New_PP'!N92","v":0},{"$f":"N92-'A6.DX_New_PP'!O92","v":0},{"$f":"O92-'A6.DX_New_PP'!P92","v":0},{"$f":"P92-'A6.DX_New_PP'!Q92","v":0},{"$f":"Q92-'A6.DX_New_PP'!R92","v":0},{"$f":"R92-'A6.DX_New_PP'!S92","v":0},{"$f":"S92-'A6.DX_New_PP'!T92","v":0},{"$f":"T92-'A6.DX_New_PP'!U92","v":0},{"$f":"U92-'A6.DX_New_PP'!V92","v":0},{"$f":"V92-'A6.DX_New_PP'!W92","v":0},{"$f":"W92-'A6.DX_New_PP'!X92","v":0},{"$f":"X92-'A6.DX_New_PP'!Y92","v":0},{"$f":"Y92-'A6.DX_New_PP'!Z92","v":0},{"$f":"Z92-'A6.DX_New_PP'!AA92","v":0},{"$f":"AA92-'A6.DX_New_PP'!AB92","v":0},{"$f":"AB92-'A6.DX_New_PP'!AC92","v":0},{"$f":"AC92-'A6.DX_New_PP'!AD92","v":0},{"$f":"AD92-'A6.DX_New_PP'!AE92","v":0},{"$f":"AE92-'A6.DX_New_PP'!AF92","v":0},{"$f":"AF92-'A6.DX_New_PP'!AG92","v":0},{"$f":"AG92-'A6.DX_New_PP'!AH92","v":0},{"$f":"AH92-'A6.DX_New_PP'!AI92","v":0},{"$f":"AI92-'A6.DX_New_PP'!AJ92","v":0},{"$f":"AJ92-'A6.DX_New_PP'!AK92","v":0},{"$f":"AK92-'A6.DX_New_PP'!AL92","v":0},{"$f":"AL92-'A6.DX_New_PP'!AM92","v":0},{"$f":"AM92-'A6.DX_New_PP'!AN92","v":0},{"$f":"AN92-'A6.DX_New_PP'!AO92","v":0},{"$f":"AO92-'A6.DX_New_PP'!AP92","v":0},{"$f":"AP92-'A6.DX_New_PP'!AQ92","v":0},{"$f":"AQ92-'A6.DX_New_PP'!AR92","v":0},{"$f":"AR92-'A6.DX_New_PP'!AS92","v":0},{"$f":"AS92-'A6.DX_New_PP'!AT92","v":0},{"$f":"AT92-'A6.DX_New_PP'!AU92","v":0},{"$f":"AU92-'A6.DX_New_PP'!AV92","v":0},{"$f":"AV92-'A6.DX_New_PP'!AW92","v":0},{"$f":"AW92-'A6.DX_New_PP'!AX92","v":0},{"$f":"AX92-'A6.DX_New_PP'!AY92","v":0},{"$f":"AY92-'A6.DX_New_PP'!AZ92","v":0},{"$f":"AZ92-'A6.DX_New_PP'!BA92","v":0},{"$f":"BA92-'A6.DX_New_PP'!BB92","v":0},{"$f":"BB92-'A6.DX_New_PP'!BC92","v":0},{"$f":"BC92-'A6.DX_New_PP'!BD92","v":0},{"$f":"BD92-'A6.DX_New_PP'!BE92","v":0},{"$f":"BE92-'A6.DX_New_PP'!BF92","v":0},{"$f":"BF92-'A6.DX_New_PP'!BG92","v":0},{"$f":"BG92-'A6.DX_New_PP'!BH92","v":0},{"$f":"BH92-'A6.DX_New_PP'!BI92","v":0},{"$f":"BI92-'A6.DX_New_PP'!BJ92","v":0},{"$f":"BJ92-'A6.DX_New_PP'!BK92","v":0},{"$f":"BK92-'A6.DX_New_PP'!BL92","v":0},{"$f":"BL92-'A6.DX_New_PP'!BM92","v":0},{"$f":"BM92-'A6.DX_New_PP'!BN92","v":0},{"$f":"BN92-'A6.DX_New_PP'!BO92","v":0},{"$f":"BO92-'A6.DX_New_PP'!BP92","v":0}]
[null,null,{"$f":"Instruments!$C$11","v":"3yr"},{"$f":"IFERROR(IF(VLOOKUP($C93,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$11),0)","v":3},{"$f":"IFERROR(IF(VLOOKUP($C93,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$11),0)","v":2},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$L$11","v":"No"},{"$f":"Instruments!$D$11","v":"Bonds"},{"$f":"SUM('M6.Baseline_IP'!$Q$1245:$Q$1268)","v":696.22022686407036},{"$f":"I93-'A6.DX_New_PP'!J93","v":696.22022686407036},{"$f":"J93-'A6.DX_New_PP'!K93","v":696.22022686407036},{"$f":"K93-'A6.DX_New_PP'!L93","v":0},{"$f":"L93-'A6.DX_New_PP'!M93","v":0},{"$f":"M93-'A6.DX_New_PP'!N93","v":0},{"$f":"N93-'A6.DX_New_PP'!O93","v":0},{"$f":"O93-'A6.DX_New_PP'!P93","v":0},{"$f":"P93-'A6.DX_New_PP'!Q93","v":0},{"$f":"Q93-'A6.DX_New_PP'!R93","v":0},{"$f":"R93-'A6.DX_New_PP'!S93","v":0},{"$f":"S93-'A6.DX_New_PP'!T93","v":0},{"$f":"T93-'A6.DX_New_PP'!U93","v":0},{"$f":"U93-'A6.DX_New_PP'!V93","v":0},{"$f":"V93-'A6.DX_New_PP'!W93","v":0},{"$f":"W93-'A6.DX_New_PP'!X93","v":0},{"$f":"X93-'A6.DX_New_PP'!Y93","v":0},{"$f":"Y93-'A6.DX_New_PP'!Z93","v":0},{"$f":"Z93-'A6.DX_New_PP'!AA93","v":0},{"$f":"AA93-'A6.DX_New_PP'!AB93","v":0},{"$f":"AB93-'A6.DX_New_PP'!AC93","v":0},{"$f":"AC93-'A6.DX_New_PP'!AD93","v":0},{"$f":"AD93-'A6.DX_New_PP'!AE93","v":0},{"$f":"AE93-'A6.DX_New_PP'!AF93","v":0},{"$f":"AF93-'A6.DX_New_PP'!AG93","v":0},{"$f":"AG93-'A6.DX_New_PP'!AH93","v":0},{"$f":"AH93-'A6.DX_New_PP'!AI93","v":0},{"$f":"AI93-'A6.DX_New_PP'!AJ93","v":0},{"$f":"AJ93-'A6.DX_New_PP'!AK93","v":0},{"$f":"AK93-'A6.DX_New_PP'!AL93","v":0},{"$f":"AL93-'A6.DX_New_PP'!AM93","v":0},{"$f":"AM93-'A6.DX_New_PP'!AN93","v":0},{"$f":"AN93-'A6.DX_New_PP'!AO93","v":0},{"$f":"AO93-'A6.DX_New_PP'!AP93","v":0},{"$f":"AP93-'A6.DX_New_PP'!AQ93","v":0},{"$f":"AQ93-'A6.DX_New_PP'!AR93","v":0},{"$f":"AR93-'A6.DX_New_PP'!AS93","v":0},{"$f":"AS93-'A6.DX_New_PP'!AT93","v":0},{"$f":"AT93-'A6.DX_New_PP'!AU93","v":0},{"$f":"AU93-'A6.DX_New_PP'!AV93","v":0},{"$f":"AV93-'A6.DX_New_PP'!AW93","v":0},{"$f":"AW93-'A6.DX_New_PP'!AX93","v":0},{"$f":"AX93-'A6.DX_New_PP'!AY93","v":0},{"$f":"AY93-'A6.DX_New_PP'!AZ93","v":0},{"$f":"AZ93-'A6.DX_New_PP'!BA93","v":0},{"$f":"BA93-'A6.DX_New_PP'!BB93","v":0},{"$f":"BB93-'A6.DX_New_PP'!BC93","v":0},{"$f":"BC93-'A6.DX_New_PP'!BD93","v":0},{"$f":"BD93-'A6.DX_New_PP'!BE93","v":0},{"$f":"BE93-'A6.DX_New_PP'!BF93","v":0},{"$f":"BF93-'A6.DX_New_PP'!BG93","v":0},{"$f":"BG93-'A6.DX_New_PP'!BH93","v":0},{"$f":"BH93-'A6.DX_New_PP'!BI93","v":0},{"$f":"BI93-'A6.DX_New_PP'!BJ93","v":0},{"$f":"BJ93-'A6.DX_New_PP'!BK93","v":0},{"$f":"BK93-'A6.DX_New_PP'!BL93","v":0},{"$f":"BL93-'A6.DX_New_PP'!BM93","v":0},{"$f":"BM93-'A6.DX_New_PP'!BN93","v":0},{"$f":"BN93-'A6.DX_New_PP'!BO93","v":0},{"$f":"BO93-'A6.DX_New_PP'!BP93","v":0}]
[null,null,{"$f":"Instruments!$C$12","v":"5yr"},{"$f":"IFERROR(IF(VLOOKUP($C94,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$12),0)","v":5},{"$f":"IFERROR(IF(VLOOKUP($C94,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$12),0)","v":3},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$L$12","v":"No"},{"$f":"Instruments!$D$12","v":"Bonds"},{"$f":"SUM('M6.Baseline_IP'!$Q$1271:$Q$1294)","v":696.22022686407036},{"$f":"I94-'A6.DX_New_PP'!J94","v":696.22022686407036},{"$f":"J94-'A6.DX_New_PP'!K94","v":696.22022686407036},{"$f":"K94-'A6.DX_New_PP'!L94","v":696.22022686407036},{"$f":"L94-'A6.DX_New_PP'!M94","v":348.11011343203518},{"$f":"M94-'A6.DX_New_PP'!N94","v":0},{"$f":"N94-'A6.DX_New_PP'!O94","v":0},{"$f":"O94-'A6.DX_New_PP'!P94","v":0},{"$f":"P94-'A6.DX_New_PP'!Q94","v":0},{"$f":"Q94-'A6.DX_New_PP'!R94","v":0},{"$f":"R94-'A6.DX_New_PP'!S94","v":0},{"$f":"S94-'A6.DX_New_PP'!T94","v":0},{"$f":"T94-'A6.DX_New_PP'!U94","v":0},{"$f":"U94-'A6.DX_New_PP'!V94","v":0},{"$f":"V94-'A6.DX_New_PP'!W94","v":0},{"$f":"W94-'A6.DX_New_PP'!X94","v":0},{"$f":"X94-'A6.DX_New_PP'!Y94","v":0},{"$f":"Y94-'A6.DX_New_PP'!Z94","v":0},{"$f":"Z94-'A6.DX_New_PP'!AA94","v":0},{"$f":"AA94-'A6.DX_New_PP'!AB94","v":0},{"$f":"AB94-'A6.DX_New_PP'!AC94","v":0},{"$f":"AC94-'A6.DX_New_PP'!AD94","v":0},{"$f":"AD94-'A6.DX_New_PP'!AE94","v":0},{"$f":"AE94-'A6.DX_New_PP'!AF94","v":0},{"$f":"AF94-'A6.DX_New_PP'!AG94","v":0},{"$f":"AG94-'A6.DX_New_PP'!AH94","v":0},{"$f":"AH94-'A6.DX_New_PP'!AI94","v":0},{"$f":"AI94-'A6.DX_New_PP'!AJ94","v":0},{"$f":"AJ94-'A6.DX_New_PP'!AK94","v":0},{"$f":"AK94-'A6.DX_New_PP'!AL94","v":0},{"$f":"AL94-'A6.DX_New_PP'!AM94","v":0},{"$f":"AM94-'A6.DX_New_PP'!AN94","v":0},{"$f":"AN94-'A6.DX_New_PP'!AO94","v":0},{"$f":"AO94-'A6.DX_New_PP'!AP94","v":0},{"$f":"AP94-'A6.DX_New_PP'!AQ94","v":0},{"$f":"AQ94-'A6.DX_New_PP'!AR94","v":0},{"$f":"AR94-'A6.DX_New_PP'!AS94","v":0},{"$f":"AS94-'A6.DX_New_PP'!AT94","v":0},{"$f":"AT94-'A6.DX_New_PP'!AU94","v":0},{"$f":"AU94-'A6.DX_New_PP'!AV94","v":0},{"$f":"AV94-'A6.DX_New_PP'!AW94","v":0},{"$f":"AW94-'A6.DX_New_PP'!AX94","v":0},{"$f":"AX94-'A6.DX_New_PP'!AY94","v":0},{"$f":"AY94-'A6.DX_New_PP'!AZ94","v":0},{"$f":"AZ94-'A6.DX_New_PP'!BA94","v":0},{"$f":"BA94-'A6.DX_New_PP'!BB94","v":0},{"$f":"BB94-'A6.DX_New_PP'!BC94","v":0},{"$f":"BC94-'A6.DX_New_PP'!BD94","v":0},{"$f":"BD94-'A6.DX_New_PP'!BE94","v":0},{"$f":"BE94-'A6.DX_New_PP'!BF94","v":0},{"$f":"BF94-'A6.DX_New_PP'!BG94","v":0},{"$f":"BG94-'A6.DX_New_PP'!BH94","v":0},{"$f":"BH94-'A6.DX_New_PP'!BI94","v":0},{"$f":"BI94-'A6.DX_New_PP'!BJ94","v":0},{"$f":"BJ94-'A6.DX_New_PP'!BK94","v":0},{"$f":"BK94-'A6.DX_New_PP'!BL94","v":0},{"$f":"BL94-'A6.DX_New_PP'!BM94","v":0},{"$f":"BM94-'A6.DX_New_PP'!BN94","v":0},{"$f":"BN94-'A6.DX_New_PP'!BO94","v":0},{"$f":"BO94-'A6.DX_New_PP'!BP94","v":0}]
[null,null,{"$f":"Instruments!$C$13","v":"7yr"},{"$f":"IFERROR(IF(VLOOKUP($C95,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$13),0)","v":7},{"$f":"IFERROR(IF(VLOOKUP($C95,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$13),0)","v":6},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$L$13","v":"No"},{"$f":"Instruments!$D$13","v":"Bonds"},{"$f":"SUM('M6.Baseline_IP'!$Q$1297:$Q$1320)","v":696.22022686407036},{"$f":"I95-'A6.DX_New_PP'!J95","v":696.22022686407036},{"$f":"J95-'A6.DX_New_PP'!K95","v":696.22022686407036},{"$f":"K95-'A6.DX_New_PP'!L95","v":696.22022686407036},{"$f":"L95-'A6.DX_New_PP'!M95","v":696.22022686407036},{"$f":"M95-'A6.DX_New_PP'!N95","v":696.22022686407036},{"$f":"N95-'A6.DX_New_PP'!O95","v":696.22022686407036},{"$f":"O95-'A6.DX_New_PP'!P95","v":0},{"$f":"P95-'A6.DX_New_PP'!Q95","v":0},{"$f":"Q95-'A6.DX_New_PP'!R95","v":0},{"$f":"R95-'A6.DX_New_PP'!S95","v":0},{"$f":"S95-'A6.DX_New_PP'!T95","v":0},{"$f":"T95-'A6.DX_New_PP'!U95","v":0},{"$f":"U95-'A6.DX_New_PP'!V95","v":0},{"$f":"V95-'A6.DX_New_PP'!W95","v":0},{"$f":"W95-'A6.DX_New_PP'!X95","v":0},{"$f":"X95-'A6.DX_New_PP'!Y95","v":0},{"$f":"Y95-'A6.DX_New_PP'!Z95","v":0},{"$f":"Z95-'A6.DX_New_PP'!AA95","v":0},{"$f":"AA95-'A6.DX_New_PP'!AB95","v":0},{"$f":"AB95-'A6.DX_New_PP'!AC95","v":0},{"$f":"AC95-'A6.DX_New_PP'!AD95","v":0},{"$f":"AD95-'A6.DX_New_PP'!AE95","v":0},{"$f":"AE95-'A6.DX_New_PP'!AF95","v":0},{"$f":"AF95-'A6.DX_New_PP'!AG95","v":0},{"$f":"AG95-'A6.DX_New_PP'!AH95","v":0},{"$f":"AH95-'A6.DX_New_PP'!AI95","v":0},{"$f":"AI95-'A6.DX_New_PP'!AJ95","v":0},{"$f":"AJ95-'A6.DX_New_PP'!AK95","v":0},{"$f":"AK95-'A6.DX_New_PP'!AL95","v":0},{"$f":"AL95-'A6.DX_New_PP'!AM95","v":0},{"$f":"AM95-'A6.DX_New_PP'!AN95","v":0},{"$f":"AN95-'A6.DX_New_PP'!AO95","v":0},{"$f":"AO95-'A6.DX_New_PP'!AP95","v":0},{"$f":"AP95-'A6.DX_New_PP'!AQ95","v":0},{"$f":"AQ95-'A6.DX_New_PP'!AR95","v":0},{"$f":"AR95-'A6.DX_New_PP'!AS95","v":0},{"$f":"AS95-'A6.DX_New_PP'!AT95","v":0},{"$f":"AT95-'A6.DX_New_PP'!AU95","v":0},{"$f":"AU95-'A6.DX_New_PP'!AV95","v":0},{"$f":"AV95-'A6.DX_New_PP'!AW95","v":0},{"$f":"AW95-'A6.DX_New_PP'!AX95","v":0},{"$f":"AX95-'A6.DX_New_PP'!AY95","v":0},{"$f":"AY95-'A6.DX_New_PP'!AZ95","v":0},{"$f":"AZ95-'A6.DX_New_PP'!BA95","v":0},{"$f":"BA95-'A6.DX_New_PP'!BB95","v":0},{"$f":"BB95-'A6.DX_New_PP'!BC95","v":0},{"$f":"BC95-'A6.DX_New_PP'!BD95","v":0},{"$f":"BD95-'A6.DX_New_PP'!BE95","v":0},{"$f":"BE95-'A6.DX_New_PP'!BF95","v":0},{"$f":"BF95-'A6.DX_New_PP'!BG95","v":0},{"$f":"BG95-'A6.DX_New_PP'!BH95","v":0},{"$f":"BH95-'A6.DX_New_PP'!BI95","v":0},{"$f":"BI95-'A6.DX_New_PP'!BJ95","v":0},{"$f":"BJ95-'A6.DX_New_PP'!BK95","v":0},{"$f":"BK95-'A6.DX_New_PP'!BL95","v":0},{"$f":"BL95-'A6.DX_New_PP'!BM95","v":0},{"$f":"BM95-'A6.DX_New_PP'!BN95","v":0},{"$f":"BN95-'A6.DX_New_PP'!BO95","v":0},{"$f":"BO95-'A6.DX_New_PP'!BP95","v":0}]
[null,null,{"$f":"Instruments!$C$14","v":"10yr"},{"$f":"IFERROR(IF(VLOOKUP($C96,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$14),0)","v":10},{"$f":"IFERROR(IF(VLOOKUP($C96,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$14),0)","v":9},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$L$14","v":"No"},{"$f":"Instruments!$D$14","v":"Bonds"},{"$f":"SUM('M6.Baseline_IP'!$Q$1323:$Q$1346)","v":1392.4404537281407},{"$f":"I96-'A6.DX_New_PP'!J96","v":1392.4404537281407},{"$f":"J96-'A6.DX_New_PP'!K96","v":1392.4404537281407},{"$f":"K96-'A6.DX_New_PP'!L96","v":1392.4404537281407},{"$f":"L96-'A6.DX_New_PP'!M96","v":1392.4404537281407},{"$f":"M96-'A6.DX_New_PP'!N96","v":1392.4404537281407},{"$f":"N96-'A6.DX_New_PP'!O96","v":1392.4404537281407},{"$f":"O96-'A6.DX_New_PP'!P96","v":1392.4404537281407},{"$f":"P96-'A6.DX_New_PP'!Q96","v":1392.4404537281407},{"$f":"Q96-'A6.DX_New_PP'!R96","v":1392.4404537281407},{"$f":"R96-'A6.DX_New_PP'!S96","v":0},{"$f":"S96-'A6.DX_New_PP'!T96","v":0},{"$f":"T96-'A6.DX_New_PP'!U96","v":0},{"$f":"U96-'A6.DX_New_PP'!V96","v":0},{"$f":"V96-'A6.DX_New_PP'!W96","v":0},{"$f":"W96-'A6.DX_New_PP'!X96","v":0},{"$f":"X96-'A6.DX_New_PP'!Y96","v":0},{"$f":"Y96-'A6.DX_New_PP'!Z96","v":0},{"$f":"Z96-'A6.DX_New_PP'!AA96","v":0},{"$f":"AA96-'A6.DX_New_PP'!AB96","v":0},{"$f":"AB96-'A6.DX_New_PP'!AC96","v":0},{"$f":"AC96-'A6.DX_New_PP'!AD96","v":0},{"$f":"AD96-'A6.DX_New_PP'!AE96","v":0},{"$f":"AE96-'A6.DX_New_PP'!AF96","v":0},{"$f":"AF96-'A6.DX_New_PP'!AG96","v":0},{"$f":"AG96-'A6.DX_New_PP'!AH96","v":0},{"$f":"AH96-'A6.DX_New_PP'!AI96","v":0},{"$f":"AI96-'A6.DX_New_PP'!AJ96","v":0},{"$f":"AJ96-'A6.DX_New_PP'!AK96","v":0},{"$f":"AK96-'A6.DX_New_PP'!AL96","v":0},{"$f":"AL96-'A6.DX_New_PP'!AM96","v":0},{"$f":"AM96-'A6.DX_New_PP'!AN96","v":0},{"$f":"AN96-'A6.DX_New_PP'!AO96","v":0},{"$f":"AO96-'A6.DX_New_PP'!AP96","v":0},{"$f":"AP96-'A6.DX_New_PP'!AQ96","v":0},{"$f":"AQ96-'A6.DX_New_PP'!AR96","v":0},{"$f":"AR96-'A6.DX_New_PP'!AS96","v":0},{"$f":"AS96-'A6.DX_New_PP'!AT96","v":0},{"$f":"AT96-'A6.DX_New_PP'!AU96","v":0},{"$f":"AU96-'A6.DX_New_PP'!AV96","v":0},{"$f":"AV96-'A6.DX_New_PP'!AW96","v":0},{"$f":"AW96-'A6.DX_New_PP'!AX96","v":0},{"$f":"AX96-'A6.DX_New_PP'!AY96","v":0},{"$f":"AY96-'A6.DX_New_PP'!AZ96","v":0},{"$f":"AZ96-'A6.DX_New_PP'!BA96","v":0},{"$f":"BA96-'A6.DX_New_PP'!BB96","v":0},{"$f":"BB96-'A6.DX_New_PP'!BC96","v":0},{"$f":"BC96-'A6.DX_New_PP'!BD96","v":0},{"$f":"BD96-'A6.DX_New_PP'!BE96","v":0},{"$f":"BE96-'A6.DX_New_PP'!BF96","v":0},{"$f":"BF96-'A6.DX_New_PP'!BG96","v":0},{"$f":"BG96-'A6.DX_New_PP'!BH96","v":0},{"$f":"BH96-'A6.DX_New_PP'!BI96","v":0},{"$f":"BI96-'A6.DX_New_PP'!BJ96","v":0},{"$f":"BJ96-'A6.DX_New_PP'!BK96","v":0},{"$f":"BK96-'A6.DX_New_PP'!BL96","v":0},{"$f":"BL96-'A6.DX_New_PP'!BM96","v":0},{"$f":"BM96-'A6.DX_New_PP'!BN96","v":0},{"$f":"BN96-'A6.DX_New_PP'!BO96","v":0},{"$f":"BO96-'A6.DX_New_PP'!BP96","v":0}]
[null,null,{"$f":"Instruments!$C$15","v":0},{"$f":"IFERROR(IF(VLOOKUP($C97,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$15),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C97,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$15),0)","v":0},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$L$15","v":0},{"$f":"Instruments!$D$15","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1349:$Q$1372)","v":0},{"$f":"I97-'A6.DX_New_PP'!J97","v":0},{"$f":"J97-'A6.DX_New_PP'!K97","v":0},{"$f":"K97-'A6.DX_New_PP'!L97","v":0},{"$f":"L97-'A6.DX_New_PP'!M97","v":0},{"$f":"M97-'A6.DX_New_PP'!N97","v":0},{"$f":"N97-'A6.DX_New_PP'!O97","v":0},{"$f":"O97-'A6.DX_New_PP'!P97","v":0},{"$f":"P97-'A6.DX_New_PP'!Q97","v":0},{"$f":"Q97-'A6.DX_New_PP'!R97","v":0},{"$f":"R97-'A6.DX_New_PP'!S97","v":0},{"$f":"S97-'A6.DX_New_PP'!T97","v":0},{"$f":"T97-'A6.DX_New_PP'!U97","v":0},{"$f":"U97-'A6.DX_New_PP'!V97","v":0},{"$f":"V97-'A6.DX_New_PP'!W97","v":0},{"$f":"W97-'A6.DX_New_PP'!X97","v":0},{"$f":"X97-'A6.DX_New_PP'!Y97","v":0},{"$f":"Y97-'A6.DX_New_PP'!Z97","v":0},{"$f":"Z97-'A6.DX_New_PP'!AA97","v":0},{"$f":"AA97-'A6.DX_New_PP'!AB97","v":0},{"$f":"AB97-'A6.DX_New_PP'!AC97","v":0},{"$f":"AC97-'A6.DX_New_PP'!AD97","v":0},{"$f":"AD97-'A6.DX_New_PP'!AE97","v":0},{"$f":"AE97-'A6.DX_New_PP'!AF97","v":0},{"$f":"AF97-'A6.DX_New_PP'!AG97","v":0},{"$f":"AG97-'A6.DX_New_PP'!AH97","v":0},{"$f":"AH97-'A6.DX_New_PP'!AI97","v":0},{"$f":"AI97-'A6.DX_New_PP'!AJ97","v":0},{"$f":"AJ97-'A6.DX_New_PP'!AK97","v":0},{"$f":"AK97-'A6.DX_New_PP'!AL97","v":0},{"$f":"AL97-'A6.DX_New_PP'!AM97","v":0},{"$f":"AM97-'A6.DX_New_PP'!AN97","v":0},{"$f":"AN97-'A6.DX_New_PP'!AO97","v":0},{"$f":"AO97-'A6.DX_New_PP'!AP97","v":0},{"$f":"AP97-'A6.DX_New_PP'!AQ97","v":0},{"$f":"AQ97-'A6.DX_New_PP'!AR97","v":0},{"$f":"AR97-'A6.DX_New_PP'!AS97","v":0},{"$f":"AS97-'A6.DX_New_PP'!AT97","v":0},{"$f":"AT97-'A6.DX_New_PP'!AU97","v":0},{"$f":"AU97-'A6.DX_New_PP'!AV97","v":0},{"$f":"AV97-'A6.DX_New_PP'!AW97","v":0},{"$f":"AW97-'A6.DX_New_PP'!AX97","v":0},{"$f":"AX97-'A6.DX_New_PP'!AY97","v":0},{"$f":"AY97-'A6.DX_New_PP'!AZ97","v":0},{"$f":"AZ97-'A6.DX_New_PP'!BA97","v":0},{"$f":"BA97-'A6.DX_New_PP'!BB97","v":0},{"$f":"BB97-'A6.DX_New_PP'!BC97","v":0},{"$f":"BC97-'A6.DX_New_PP'!BD97","v":0},{"$f":"BD97-'A6.DX_New_PP'!BE97","v":0},{"$f":"BE97-'A6.DX_New_PP'!BF97","v":0},{"$f":"BF97-'A6.DX_New_PP'!BG97","v":0},{"$f":"BG97-'A6.DX_New_PP'!BH97","v":0},{"$f":"BH97-'A6.DX_New_PP'!BI97","v":0},{"$f":"BI97-'A6.DX_New_PP'!BJ97","v":0},{"$f":"BJ97-'A6.DX_New_PP'!BK97","v":0},{"$f":"BK97-'A6.DX_New_PP'!BL97","v":0},{"$f":"BL97-'A6.DX_New_PP'!BM97","v":0},{"$f":"BM97-'A6.DX_New_PP'!BN97","v":0},{"$f":"BN97-'A6.DX_New_PP'!BO97","v":0},{"$f":"BO97-'A6.DX_New_PP'!BP97","v":0}]
[null,null,{"$f":"Instruments!$C$16","v":0},{"$f":"IFERROR(IF(VLOOKUP($C98,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$16),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C98,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$16),0)","v":0},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$L$16","v":0},{"$f":"Instruments!$D$16","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1375:$Q$1398)","v":0},{"$f":"I98-'A6.DX_New_PP'!J98","v":0},{"$f":"J98-'A6.DX_New_PP'!K98","v":0},{"$f":"K98-'A6.DX_New_PP'!L98","v":0},{"$f":"L98-'A6.DX_New_PP'!M98","v":0},{"$f":"M98-'A6.DX_New_PP'!N98","v":0},{"$f":"N98-'A6.DX_New_PP'!O98","v":0},{"$f":"O98-'A6.DX_New_PP'!P98","v":0},{"$f":"P98-'A6.DX_New_PP'!Q98","v":0},{"$f":"Q98-'A6.DX_New_PP'!R98","v":0},{"$f":"R98-'A6.DX_New_PP'!S98","v":0},{"$f":"S98-'A6.DX_New_PP'!T98","v":0},{"$f":"T98-'A6.DX_New_PP'!U98","v":0},{"$f":"U98-'A6.DX_New_PP'!V98","v":0},{"$f":"V98-'A6.DX_New_PP'!W98","v":0},{"$f":"W98-'A6.DX_New_PP'!X98","v":0},{"$f":"X98-'A6.DX_New_PP'!Y98","v":0},{"$f":"Y98-'A6.DX_New_PP'!Z98","v":0},{"$f":"Z98-'A6.DX_New_PP'!AA98","v":0},{"$f":"AA98-'A6.DX_New_PP'!AB98","v":0},{"$f":"AB98-'A6.DX_New_PP'!AC98","v":0},{"$f":"AC98-'A6.DX_New_PP'!AD98","v":0},{"$f":"AD98-'A6.DX_New_PP'!AE98","v":0},{"$f":"AE98-'A6.DX_New_PP'!AF98","v":0},{"$f":"AF98-'A6.DX_New_PP'!AG98","v":0},{"$f":"AG98-'A6.DX_New_PP'!AH98","v":0},{"$f":"AH98-'A6.DX_New_PP'!AI98","v":0},{"$f":"AI98-'A6.DX_New_PP'!AJ98","v":0},{"$f":"AJ98-'A6.DX_New_PP'!AK98","v":0},{"$f":"AK98-'A6.DX_New_PP'!AL98","v":0},{"$f":"AL98-'A6.DX_New_PP'!AM98","v":0},{"$f":"AM98-'A6.DX_New_PP'!AN98","v":0},{"$f":"AN98-'A6.DX_New_PP'!AO98","v":0},{"$f":"AO98-'A6.DX_New_PP'!AP98","v":0},{"$f":"AP98-'A6.DX_New_PP'!AQ98","v":0},{"$f":"AQ98-'A6.DX_New_PP'!AR98","v":0},{"$f":"AR98-'A6.DX_New_PP'!AS98","v":0},{"$f":"AS98-'A6.DX_New_PP'!AT98","v":0},{"$f":"AT98-'A6.DX_New_PP'!AU98","v":0},{"$f":"AU98-'A6.DX_New_PP'!AV98","v":0},{"$f":"AV98-'A6.DX_New_PP'!AW98","v":0},{"$f":"AW98-'A6.DX_New_PP'!AX98","v":0},{"$f":"AX98-'A6.DX_New_PP'!AY98","v":0},{"$f":"AY98-'A6.DX_New_PP'!AZ98","v":0},{"$f":"AZ98-'A6.DX_New_PP'!BA98","v":0},{"$f":"BA98-'A6.DX_New_PP'!BB98","v":0},{"$f":"BB98-'A6.DX_New_PP'!BC98","v":0},{"$f":"BC98-'A6.DX_New_PP'!BD98","v":0},{"$f":"BD98-'A6.DX_New_PP'!BE98","v":0},{"$f":"BE98-'A6.DX_New_PP'!BF98","v":0},{"$f":"BF98-'A6.DX_New_PP'!BG98","v":0},{"$f":"BG98-'A6.DX_New_PP'!BH98","v":0},{"$f":"BH98-'A6.DX_New_PP'!BI98","v":0},{"$f":"BI98-'A6.DX_New_PP'!BJ98","v":0},{"$f":"BJ98-'A6.DX_New_PP'!BK98","v":0},{"$f":"BK98-'A6.DX_New_PP'!BL98","v":0},{"$f":"BL98-'A6.DX_New_PP'!BM98","v":0},{"$f":"BM98-'A6.DX_New_PP'!BN98","v":0},{"$f":"BN98-'A6.DX_New_PP'!BO98","v":0},{"$f":"BO98-'A6.DX_New_PP'!BP98","v":0}]
[null,null,{"$f":"Instruments!$C$17","v":0},{"$f":"IFERROR(IF(VLOOKUP($C99,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$17),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C99,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$17),0)","v":0},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$L$17","v":0},{"$f":"Instruments!$D$17","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1401:$Q$1424)","v":0},{"$f":"I99-'A6.DX_New_PP'!J99","v":0},{"$f":"J99-'A6.DX_New_PP'!K99","v":0},{"$f":"K99-'A6.DX_New_PP'!L99","v":0},{"$f":"L99-'A6.DX_New_PP'!M99","v":0},{"$f":"M99-'A6.DX_New_PP'!N99","v":0},{"$f":"N99-'A6.DX_New_PP'!O99","v":0},{"$f":"O99-'A6.DX_New_PP'!P99","v":0},{"$f":"P99-'A6.DX_New_PP'!Q99","v":0},{"$f":"Q99-'A6.DX_New_PP'!R99","v":0},{"$f":"R99-'A6.DX_New_PP'!S99","v":0},{"$f":"S99-'A6.DX_New_PP'!T99","v":0},{"$f":"T99-'A6.DX_New_PP'!U99","v":0},{"$f":"U99-'A6.DX_New_PP'!V99","v":0},{"$f":"V99-'A6.DX_New_PP'!W99","v":0},{"$f":"W99-'A6.DX_New_PP'!X99","v":0},{"$f":"X99-'A6.DX_New_PP'!Y99","v":0},{"$f":"Y99-'A6.DX_New_PP'!Z99","v":0},{"$f":"Z99-'A6.DX_New_PP'!AA99","v":0},{"$f":"AA99-'A6.DX_New_PP'!AB99","v":0},{"$f":"AB99-'A6.DX_New_PP'!AC99","v":0},{"$f":"AC99-'A6.DX_New_PP'!AD99","v":0},{"$f":"AD99-'A6.DX_New_PP'!AE99","v":0},{"$f":"AE99-'A6.DX_New_PP'!AF99","v":0},{"$f":"AF99-'A6.DX_New_PP'!AG99","v":0},{"$f":"AG99-'A6.DX_New_PP'!AH99","v":0},{"$f":"AH99-'A6.DX_New_PP'!AI99","v":0},{"$f":"AI99-'A6.DX_New_PP'!AJ99","v":0},{"$f":"AJ99-'A6.DX_New_PP'!AK99","v":0},{"$f":"AK99-'A6.DX_New_PP'!AL99","v":0},{"$f":"AL99-'A6.DX_New_PP'!AM99","v":0},{"$f":"AM99-'A6.DX_New_PP'!AN99","v":0},{"$f":"AN99-'A6.DX_New_PP'!AO99","v":0},{"$f":"AO99-'A6.DX_New_PP'!AP99","v":0},{"$f":"AP99-'A6.DX_New_PP'!AQ99","v":0},{"$f":"AQ99-'A6.DX_New_PP'!AR99","v":0},{"$f":"AR99-'A6.DX_New_PP'!AS99","v":0},{"$f":"AS99-'A6.DX_New_PP'!AT99","v":0},{"$f":"AT99-'A6.DX_New_PP'!AU99","v":0},{"$f":"AU99-'A6.DX_New_PP'!AV99","v":0},{"$f":"AV99-'A6.DX_New_PP'!AW99","v":0},{"$f":"AW99-'A6.DX_New_PP'!AX99","v":0},{"$f":"AX99-'A6.DX_New_PP'!AY99","v":0},{"$f":"AY99-'A6.DX_New_PP'!AZ99","v":0},{"$f":"AZ99-'A6.DX_New_PP'!BA99","v":0},{"$f":"BA99-'A6.DX_New_PP'!BB99","v":0},{"$f":"BB99-'A6.DX_New_PP'!BC99","v":0},{"$f":"BC99-'A6.DX_New_PP'!BD99","v":0},{"$f":"BD99-'A6.DX_New_PP'!BE99","v":0},{"$f":"BE99-'A6.DX_New_PP'!BF99","v":0},{"$f":"BF99-'A6.DX_New_PP'!BG99","v":0},{"$f":"BG99-'A6.DX_New_PP'!BH99","v":0},{"$f":"BH99-'A6.DX_New_PP'!BI99","v":0},{"$f":"BI99-'A6.DX_New_PP'!BJ99","v":0},{"$f":"BJ99-'A6.DX_New_PP'!BK99","v":0},{"$f":"BK99-'A6.DX_New_PP'!BL99","v":0},{"$f":"BL99-'A6.DX_New_PP'!BM99","v":0},{"$f":"BM99-'A6.DX_New_PP'!BN99","v":0},{"$f":"BN99-'A6.DX_New_PP'!BO99","v":0},{"$f":"BO99-'A6.DX_New_PP'!BP99","v":0}]
[null,null,{"$f":"Instruments!$C$18","v":0},{"$f":"IFERROR(IF(VLOOKUP($C100,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$18),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C100,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$18),0)","v":0},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$L$18","v":0},{"$f":"Instruments!$D$18","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1427:$Q$1450)","v":0},{"$f":"I100-'A6.DX_New_PP'!J100","v":0},{"$f":"J100-'A6.DX_New_PP'!K100","v":0},{"$f":"K100-'A6.DX_New_PP'!L100","v":0},{"$f":"L100-'A6.DX_New_PP'!M100","v":0},{"$f":"M100-'A6.DX_New_PP'!N100","v":0},{"$f":"N100-'A6.DX_New_PP'!O100","v":0},{"$f":"O100-'A6.DX_New_PP'!P100","v":0},{"$f":"P100-'A6.DX_New_PP'!Q100","v":0},{"$f":"Q100-'A6.DX_New_PP'!R100","v":0},{"$f":"R100-'A6.DX_New_PP'!S100","v":0},{"$f":"S100-'A6.DX_New_PP'!T100","v":0},{"$f":"T100-'A6.DX_New_PP'!U100","v":0},{"$f":"U100-'A6.DX_New_PP'!V100","v":0},{"$f":"V100-'A6.DX_New_PP'!W100","v":0},{"$f":"W100-'A6.DX_New_PP'!X100","v":0},{"$f":"X100-'A6.DX_New_PP'!Y100","v":0},{"$f":"Y100-'A6.DX_New_PP'!Z100","v":0},{"$f":"Z100-'A6.DX_New_PP'!AA100","v":0},{"$f":"AA100-'A6.DX_New_PP'!AB100","v":0},{"$f":"AB100-'A6.DX_New_PP'!AC100","v":0},{"$f":"AC100-'A6.DX_New_PP'!AD100","v":0},{"$f":"AD100-'A6.DX_New_PP'!AE100","v":0},{"$f":"AE100-'A6.DX_New_PP'!AF100","v":0},{"$f":"AF100-'A6.DX_New_PP'!AG100","v":0},{"$f":"AG100-'A6.DX_New_PP'!AH100","v":0},{"$f":"AH100-'A6.DX_New_PP'!AI100","v":0},{"$f":"AI100-'A6.DX_New_PP'!AJ100","v":0},{"$f":"AJ100-'A6.DX_New_PP'!AK100","v":0},{"$f":"AK100-'A6.DX_New_PP'!AL100","v":0},{"$f":"AL100-'A6.DX_New_PP'!AM100","v":0},{"$f":"AM100-'A6.DX_New_PP'!AN100","v":0},{"$f":"AN100-'A6.DX_New_PP'!AO100","v":0},{"$f":"AO100-'A6.DX_New_PP'!AP100","v":0},{"$f":"AP100-'A6.DX_New_PP'!AQ100","v":0},{"$f":"AQ100-'A6.DX_New_PP'!AR100","v":0},{"$f":"AR100-'A6.DX_New_PP'!AS100","v":0},{"$f":"AS100-'A6.DX_New_PP'!AT100","v":0},{"$f":"AT100-'A6.DX_New_PP'!AU100","v":0},{"$f":"AU100-'A6.DX_New_PP'!AV100","v":0},{"$f":"AV100-'A6.DX_New_PP'!AW100","v":0},{"$f":"AW100-'A6.DX_New_PP'!AX100","v":0},{"$f":"AX100-'A6.DX_New_PP'!AY100","v":0},{"$f":"AY100-'A6.DX_New_PP'!AZ100","v":0},{"$f":"AZ100-'A6.DX_New_PP'!BA100","v":0},{"$f":"BA100-'A6.DX_New_PP'!BB100","v":0},{"$f":"BB100-'A6.DX_New_PP'!BC100","v":0},{"$f":"BC100-'A6.DX_New_PP'!BD100","v":0},{"$f":"BD100-'A6.DX_New_PP'!BE100","v":0},{"$f":"BE100-'A6.DX_New_PP'!BF100","v":0},{"$f":"BF100-'A6.DX_New_PP'!BG100","v":0},{"$f":"BG100-'A6.DX_New_PP'!BH100","v":0},{"$f":"BH100-'A6.DX_New_PP'!BI100","v":0},{"$f":"BI100-'A6.DX_New_PP'!BJ100","v":0},{"$f":"BJ100-'A6.DX_New_PP'!BK100","v":0},{"$f":"BK100-'A6.DX_New_PP'!BL100","v":0},{"$f":"BL100-'A6.DX_New_PP'!BM100","v":0},{"$f":"BM100-'A6.DX_New_PP'!BN100","v":0},{"$f":"BN100-'A6.DX_New_PP'!BO100","v":0},{"$f":"BO100-'A6.DX_New_PP'!BP100","v":0}]
[null,null,{"$f":"Instruments!$C$19","v":0},{"$f":"IFERROR(IF(VLOOKUP($C101,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$19),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C101,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$19),0)","v":0},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$L$19","v":0},{"$f":"Instruments!$D$19","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1453:$Q$1476)","v":0},{"$f":"I101-'A6.DX_New_PP'!J101","v":0},{"$f":"J101-'A6.DX_New_PP'!K101","v":0},{"$f":"K101-'A6.DX_New_PP'!L101","v":0},{"$f":"L101-'A6.DX_New_PP'!M101","v":0},{"$f":"M101-'A6.DX_New_PP'!N101","v":0},{"$f":"N101-'A6.DX_New_PP'!O101","v":0},{"$f":"O101-'A6.DX_New_PP'!P101","v":0},{"$f":"P101-'A6.DX_New_PP'!Q101","v":0},{"$f":"Q101-'A6.DX_New_PP'!R101","v":0},{"$f":"R101-'A6.DX_New_PP'!S101","v":0},{"$f":"S101-'A6.DX_New_PP'!T101","v":0},{"$f":"T101-'A6.DX_New_PP'!U101","v":0},{"$f":"U101-'A6.DX_New_PP'!V101","v":0},{"$f":"V101-'A6.DX_New_PP'!W101","v":0},{"$f":"W101-'A6.DX_New_PP'!X101","v":0},{"$f":"X101-'A6.DX_New_PP'!Y101","v":0},{"$f":"Y101-'A6.DX_New_PP'!Z101","v":0},{"$f":"Z101-'A6.DX_New_PP'!AA101","v":0},{"$f":"AA101-'A6.DX_New_PP'!AB101","v":0},{"$f":"AB101-'A6.DX_New_PP'!AC101","v":0},{"$f":"AC101-'A6.DX_New_PP'!AD101","v":0},{"$f":"AD101-'A6.DX_New_PP'!AE101","v":0},{"$f":"AE101-'A6.DX_New_PP'!AF101","v":0},{"$f":"AF101-'A6.DX_New_PP'!AG101","v":0},{"$f":"AG101-'A6.DX_New_PP'!AH101","v":0},{"$f":"AH101-'A6.DX_New_PP'!AI101","v":0},{"$f":"AI101-'A6.DX_New_PP'!AJ101","v":0},{"$f":"AJ101-'A6.DX_New_PP'!AK101","v":0},{"$f":"AK101-'A6.DX_New_PP'!AL101","v":0},{"$f":"AL101-'A6.DX_New_PP'!AM101","v":0},{"$f":"AM101-'A6.DX_New_PP'!AN101","v":0},{"$f":"AN101-'A6.DX_New_PP'!AO101","v":0},{"$f":"AO101-'A6.DX_New_PP'!AP101","v":0},{"$f":"AP101-'A6.DX_New_PP'!AQ101","v":0},{"$f":"AQ101-'A6.DX_New_PP'!AR101","v":0},{"$f":"AR101-'A6.DX_New_PP'!AS101","v":0},{"$f":"AS101-'A6.DX_New_PP'!AT101","v":0},{"$f":"AT101-'A6.DX_New_PP'!AU101","v":0},{"$f":"AU101-'A6.DX_New_PP'!AV101","v":0},{"$f":"AV101-'A6.DX_New_PP'!AW101","v":0},{"$f":"AW101-'A6.DX_New_PP'!AX101","v":0},{"$f":"AX101-'A6.DX_New_PP'!AY101","v":0},{"$f":"AY101-'A6.DX_New_PP'!AZ101","v":0},{"$f":"AZ101-'A6.DX_New_PP'!BA101","v":0},{"$f":"BA101-'A6.DX_New_PP'!BB101","v":0},{"$f":"BB101-'A6.DX_New_PP'!BC101","v":0},{"$f":"BC101-'A6.DX_New_PP'!BD101","v":0},{"$f":"BD101-'A6.DX_New_PP'!BE101","v":0},{"$f":"BE101-'A6.DX_New_PP'!BF101","v":0},{"$f":"BF101-'A6.DX_New_PP'!BG101","v":0},{"$f":"BG101-'A6.DX_New_PP'!BH101","v":0},{"$f":"BH101-'A6.DX_New_PP'!BI101","v":0},{"$f":"BI101-'A6.DX_New_PP'!BJ101","v":0},{"$f":"BJ101-'A6.DX_New_PP'!BK101","v":0},{"$f":"BK101-'A6.DX_New_PP'!BL101","v":0},{"$f":"BL101-'A6.DX_New_PP'!BM101","v":0},{"$f":"BM101-'A6.DX_New_PP'!BN101","v":0},{"$f":"BN101-'A6.DX_New_PP'!BO101","v":0},{"$f":"BO101-'A6.DX_New_PP'!BP101","v":0}]
[null,null,{"$f":"Instruments!$C$20","v":0},{"$f":"IFERROR(IF(VLOOKUP($C102,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$20),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C102,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$20),0)","v":0},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$L$20","v":0},{"$f":"Instruments!$D$20","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1479:$Q$1502)","v":0},{"$f":"I102-'A6.DX_New_PP'!J102","v":0},{"$f":"J102-'A6.DX_New_PP'!K102","v":0},{"$f":"K102-'A6.DX_New_PP'!L102","v":0},{"$f":"L102-'A6.DX_New_PP'!M102","v":0},{"$f":"M102-'A6.DX_New_PP'!N102","v":0},{"$f":"N102-'A6.DX_New_PP'!O102","v":0},{"$f":"O102-'A6.DX_New_PP'!P102","v":0},{"$f":"P102-'A6.DX_New_PP'!Q102","v":0},{"$f":"Q102-'A6.DX_New_PP'!R102","v":0},{"$f":"R102-'A6.DX_New_PP'!S102","v":0},{"$f":"S102-'A6.DX_New_PP'!T102","v":0},{"$f":"T102-'A6.DX_New_PP'!U102","v":0},{"$f":"U102-'A6.DX_New_PP'!V102","v":0},{"$f":"V102-'A6.DX_New_PP'!W102","v":0},{"$f":"W102-'A6.DX_New_PP'!X102","v":0},{"$f":"X102-'A6.DX_New_PP'!Y102","v":0},{"$f":"Y102-'A6.DX_New_PP'!Z102","v":0},{"$f":"Z102-'A6.DX_New_PP'!AA102","v":0},{"$f":"AA102-'A6.DX_New_PP'!AB102","v":0},{"$f":"AB102-'A6.DX_New_PP'!AC102","v":0},{"$f":"AC102-'A6.DX_New_PP'!AD102","v":0},{"$f":"AD102-'A6.DX_New_PP'!AE102","v":0},{"$f":"AE102-'A6.DX_New_PP'!AF102","v":0},{"$f":"AF102-'A6.DX_New_PP'!AG102","v":0},{"$f":"AG102-'A6.DX_New_PP'!AH102","v":0},{"$f":"AH102-'A6.DX_New_PP'!AI102","v":0},{"$f":"AI102-'A6.DX_New_PP'!AJ102","v":0},{"$f":"AJ102-'A6.DX_New_PP'!AK102","v":0},{"$f":"AK102-'A6.DX_New_PP'!AL102","v":0},{"$f":"AL102-'A6.DX_New_PP'!AM102","v":0},{"$f":"AM102-'A6.DX_New_PP'!AN102","v":0},{"$f":"AN102-'A6.DX_New_PP'!AO102","v":0},{"$f":"AO102-'A6.DX_New_PP'!AP102","v":0},{"$f":"AP102-'A6.DX_New_PP'!AQ102","v":0},{"$f":"AQ102-'A6.DX_New_PP'!AR102","v":0},{"$f":"AR102-'A6.DX_New_PP'!AS102","v":0},{"$f":"AS102-'A6.DX_New_PP'!AT102","v":0},{"$f":"AT102-'A6.DX_New_PP'!AU102","v":0},{"$f":"AU102-'A6.DX_New_PP'!AV102","v":0},{"$f":"AV102-'A6.DX_New_PP'!AW102","v":0},{"$f":"AW102-'A6.DX_New_PP'!AX102","v":0},{"$f":"AX102-'A6.DX_New_PP'!AY102","v":0},{"$f":"AY102-'A6.DX_New_PP'!AZ102","v":0},{"$f":"AZ102-'A6.DX_New_PP'!BA102","v":0},{"$f":"BA102-'A6.DX_New_PP'!BB102","v":0},{"$f":"BB102-'A6.DX_New_PP'!BC102","v":0},{"$f":"BC102-'A6.DX_New_PP'!BD102","v":0},{"$f":"BD102-'A6.DX_New_PP'!BE102","v":0},{"$f":"BE102-'A6.DX_New_PP'!BF102","v":0},{"$f":"BF102-'A6.DX_New_PP'!BG102","v":0},{"$f":"BG102-'A6.DX_New_PP'!BH102","v":0},{"$f":"BH102-'A6.DX_New_PP'!BI102","v":0},{"$f":"BI102-'A6.DX_New_PP'!BJ102","v":0},{"$f":"BJ102-'A6.DX_New_PP'!BK102","v":0},{"$f":"BK102-'A6.DX_New_PP'!BL102","v":0},{"$f":"BL102-'A6.DX_New_PP'!BM102","v":0},{"$f":"BM102-'A6.DX_New_PP'!BN102","v":0},{"$f":"BN102-'A6.DX_New_PP'!BO102","v":0},{"$f":"BO102-'A6.DX_New_PP'!BP102","v":0}]
[null,null,{"$f":"Instruments!$C$21","v":0},{"$f":"IFERROR(IF(VLOOKUP($C103,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$21),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C103,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$21),0)","v":0},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$L$21","v":0},{"$f":"Instruments!$D$21","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1505:$Q$1528)","v":0},{"$f":"I103-'A6.DX_New_PP'!J103","v":0},{"$f":"J103-'A6.DX_New_PP'!K103","v":0},{"$f":"K103-'A6.DX_New_PP'!L103","v":0},{"$f":"L103-'A6.DX_New_PP'!M103","v":0},{"$f":"M103-'A6.DX_New_PP'!N103","v":0},{"$f":"N103-'A6.DX_New_PP'!O103","v":0},{"$f":"O103-'A6.DX_New_PP'!P103","v":0},{"$f":"P103-'A6.DX_New_PP'!Q103","v":0},{"$f":"Q103-'A6.DX_New_PP'!R103","v":0},{"$f":"R103-'A6.DX_New_PP'!S103","v":0},{"$f":"S103-'A6.DX_New_PP'!T103","v":0},{"$f":"T103-'A6.DX_New_PP'!U103","v":0},{"$f":"U103-'A6.DX_New_PP'!V103","v":0},{"$f":"V103-'A6.DX_New_PP'!W103","v":0},{"$f":"W103-'A6.DX_New_PP'!X103","v":0},{"$f":"X103-'A6.DX_New_PP'!Y103","v":0},{"$f":"Y103-'A6.DX_New_PP'!Z103","v":0},{"$f":"Z103-'A6.DX_New_PP'!AA103","v":0},{"$f":"AA103-'A6.DX_New_PP'!AB103","v":0},{"$f":"AB103-'A6.DX_New_PP'!AC103","v":0},{"$f":"AC103-'A6.DX_New_PP'!AD103","v":0},{"$f":"AD103-'A6.DX_New_PP'!AE103","v":0},{"$f":"AE103-'A6.DX_New_PP'!AF103","v":0},{"$f":"AF103-'A6.DX_New_PP'!AG103","v":0},{"$f":"AG103-'A6.DX_New_PP'!AH103","v":0},{"$f":"AH103-'A6.DX_New_PP'!AI103","v":0},{"$f":"AI103-'A6.DX_New_PP'!AJ103","v":0},{"$f":"AJ103-'A6.DX_New_PP'!AK103","v":0},{"$f":"AK103-'A6.DX_New_PP'!AL103","v":0},{"$f":"AL103-'A6.DX_New_PP'!AM103","v":0},{"$f":"AM103-'A6.DX_New_PP'!AN103","v":0},{"$f":"AN103-'A6.DX_New_PP'!AO103","v":0},{"$f":"AO103-'A6.DX_New_PP'!AP103","v":0},{"$f":"AP103-'A6.DX_New_PP'!AQ103","v":0},{"$f":"AQ103-'A6.DX_New_PP'!AR103","v":0},{"$f":"AR103-'A6.DX_New_PP'!AS103","v":0},{"$f":"AS103-'A6.DX_New_PP'!AT103","v":0},{"$f":"AT103-'A6.DX_New_PP'!AU103","v":0},{"$f":"AU103-'A6.DX_New_PP'!AV103","v":0},{"$f":"AV103-'A6.DX_New_PP'!AW103","v":0},{"$f":"AW103-'A6.DX_New_PP'!AX103","v":0},{"$f":"AX103-'A6.DX_New_PP'!AY103","v":0},{"$f":"AY103-'A6.DX_New_PP'!AZ103","v":0},{"$f":"AZ103-'A6.DX_New_PP'!BA103","v":0},{"$f":"BA103-'A6.DX_New_PP'!BB103","v":0},{"$f":"BB103-'A6.DX_New_PP'!BC103","v":0},{"$f":"BC103-'A6.DX_New_PP'!BD103","v":0},{"$f":"BD103-'A6.DX_New_PP'!BE103","v":0},{"$f":"BE103-'A6.DX_New_PP'!BF103","v":0},{"$f":"BF103-'A6.DX_New_PP'!BG103","v":0},{"$f":"BG103-'A6.DX_New_PP'!BH103","v":0},{"$f":"BH103-'A6.DX_New_PP'!BI103","v":0},{"$f":"BI103-'A6.DX_New_PP'!BJ103","v":0},{"$f":"BJ103-'A6.DX_New_PP'!BK103","v":0},{"$f":"BK103-'A6.DX_New_PP'!BL103","v":0},{"$f":"BL103-'A6.DX_New_PP'!BM103","v":0},{"$f":"BM103-'A6.DX_New_PP'!BN103","v":0},{"$f":"BN103-'A6.DX_New_PP'!BO103","v":0},{"$f":"BO103-'A6.DX_New_PP'!BP103","v":0}]
[null,null,{"$f":"Instruments!$C$22","v":0},{"$f":"IFERROR(IF(VLOOKUP($C104,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$22),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C104,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$22),0)","v":0},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$L$22","v":0},{"$f":"Instruments!$D$22","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1531:$Q$1554)","v":0},{"$f":"I104-'A6.DX_New_PP'!J104","v":0},{"$f":"J104-'A6.DX_New_PP'!K104","v":0},{"$f":"K104-'A6.DX_New_PP'!L104","v":0},{"$f":"L104-'A6.DX_New_PP'!M104","v":0},{"$f":"M104-'A6.DX_New_PP'!N104","v":0},{"$f":"N104-'A6.DX_New_PP'!O104","v":0},{"$f":"O104-'A6.DX_New_PP'!P104","v":0},{"$f":"P104-'A6.DX_New_PP'!Q104","v":0},{"$f":"Q104-'A6.DX_New_PP'!R104","v":0},{"$f":"R104-'A6.DX_New_PP'!S104","v":0},{"$f":"S104-'A6.DX_New_PP'!T104","v":0},{"$f":"T104-'A6.DX_New_PP'!U104","v":0},{"$f":"U104-'A6.DX_New_PP'!V104","v":0},{"$f":"V104-'A6.DX_New_PP'!W104","v":0},{"$f":"W104-'A6.DX_New_PP'!X104","v":0},{"$f":"X104-'A6.DX_New_PP'!Y104","v":0},{"$f":"Y104-'A6.DX_New_PP'!Z104","v":0},{"$f":"Z104-'A6.DX_New_PP'!AA104","v":0},{"$f":"AA104-'A6.DX_New_PP'!AB104","v":0},{"$f":"AB104-'A6.DX_New_PP'!AC104","v":0},{"$f":"AC104-'A6.DX_New_PP'!AD104","v":0},{"$f":"AD104-'A6.DX_New_PP'!AE104","v":0},{"$f":"AE104-'A6.DX_New_PP'!AF104","v":0},{"$f":"AF104-'A6.DX_New_PP'!AG104","v":0},{"$f":"AG104-'A6.DX_New_PP'!AH104","v":0},{"$f":"AH104-'A6.DX_New_PP'!AI104","v":0},{"$f":"AI104-'A6.DX_New_PP'!AJ104","v":0},{"$f":"AJ104-'A6.DX_New_PP'!AK104","v":0},{"$f":"AK104-'A6.DX_New_PP'!AL104","v":0},{"$f":"AL104-'A6.DX_New_PP'!AM104","v":0},{"$f":"AM104-'A6.DX_New_PP'!AN104","v":0},{"$f":"AN104-'A6.DX_New_PP'!AO104","v":0},{"$f":"AO104-'A6.DX_New_PP'!AP104","v":0},{"$f":"AP104-'A6.DX_New_PP'!AQ104","v":0},{"$f":"AQ104-'A6.DX_New_PP'!AR104","v":0},{"$f":"AR104-'A6.DX_New_PP'!AS104","v":0},{"$f":"AS104-'A6.DX_New_PP'!AT104","v":0},{"$f":"AT104-'A6.DX_New_PP'!AU104","v":0},{"$f":"AU104-'A6.DX_New_PP'!AV104","v":0},{"$f":"AV104-'A6.DX_New_PP'!AW104","v":0},{"$f":"AW104-'A6.DX_New_PP'!AX104","v":0},{"$f":"AX104-'A6.DX_New_PP'!AY104","v":0},{"$f":"AY104-'A6.DX_New_PP'!AZ104","v":0},{"$f":"AZ104-'A6.DX_New_PP'!BA104","v":0},{"$f":"BA104-'A6.DX_New_PP'!BB104","v":0},{"$f":"BB104-'A6.DX_New_PP'!BC104","v":0},{"$f":"BC104-'A6.DX_New_PP'!BD104","v":0},{"$f":"BD104-'A6.DX_New_PP'!BE104","v":0},{"$f":"BE104-'A6.DX_New_PP'!BF104","v":0},{"$f":"BF104-'A6.DX_New_PP'!BG104","v":0},{"$f":"BG104-'A6.DX_New_PP'!BH104","v":0},{"$f":"BH104-'A6.DX_New_PP'!BI104","v":0},{"$f":"BI104-'A6.DX_New_PP'!BJ104","v":0},{"$f":"BJ104-'A6.DX_New_PP'!BK104","v":0},{"$f":"BK104-'A6.DX_New_PP'!BL104","v":0},{"$f":"BL104-'A6.DX_New_PP'!BM104","v":0},{"$f":"BM104-'A6.DX_New_PP'!BN104","v":0},{"$f":"BN104-'A6.DX_New_PP'!BO104","v":0},{"$f":"BO104-'A6.DX_New_PP'!BP104","v":0}]
[null,null,{"$f":"Instruments!$C$23","v":0},{"$f":"IFERROR(IF(VLOOKUP($C105,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$23),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C105,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$23),0)","v":0},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$L$23","v":0},{"$f":"Instruments!$D$23","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1557:$Q$1580)","v":0},{"$f":"I105-'A6.DX_New_PP'!J105","v":0},{"$f":"J105-'A6.DX_New_PP'!K105","v":0},{"$f":"K105-'A6.DX_New_PP'!L105","v":0},{"$f":"L105-'A6.DX_New_PP'!M105","v":0},{"$f":"M105-'A6.DX_New_PP'!N105","v":0},{"$f":"N105-'A6.DX_New_PP'!O105","v":0},{"$f":"O105-'A6.DX_New_PP'!P105","v":0},{"$f":"P105-'A6.DX_New_PP'!Q105","v":0},{"$f":"Q105-'A6.DX_New_PP'!R105","v":0},{"$f":"R105-'A6.DX_New_PP'!S105","v":0},{"$f":"S105-'A6.DX_New_PP'!T105","v":0},{"$f":"T105-'A6.DX_New_PP'!U105","v":0},{"$f":"U105-'A6.DX_New_PP'!V105","v":0},{"$f":"V105-'A6.DX_New_PP'!W105","v":0},{"$f":"W105-'A6.DX_New_PP'!X105","v":0},{"$f":"X105-'A6.DX_New_PP'!Y105","v":0},{"$f":"Y105-'A6.DX_New_PP'!Z105","v":0},{"$f":"Z105-'A6.DX_New_PP'!AA105","v":0},{"$f":"AA105-'A6.DX_New_PP'!AB105","v":0},{"$f":"AB105-'A6.DX_New_PP'!AC105","v":0},{"$f":"AC105-'A6.DX_New_PP'!AD105","v":0},{"$f":"AD105-'A6.DX_New_PP'!AE105","v":0},{"$f":"AE105-'A6.DX_New_PP'!AF105","v":0},{"$f":"AF105-'A6.DX_New_PP'!AG105","v":0},{"$f":"AG105-'A6.DX_New_PP'!AH105","v":0},{"$f":"AH105-'A6.DX_New_PP'!AI105","v":0},{"$f":"AI105-'A6.DX_New_PP'!AJ105","v":0},{"$f":"AJ105-'A6.DX_New_PP'!AK105","v":0},{"$f":"AK105-'A6.DX_New_PP'!AL105","v":0},{"$f":"AL105-'A6.DX_New_PP'!AM105","v":0},{"$f":"AM105-'A6.DX_New_PP'!AN105","v":0},{"$f":"AN105-'A6.DX_New_PP'!AO105","v":0},{"$f":"AO105-'A6.DX_New_PP'!AP105","v":0},{"$f":"AP105-'A6.DX_New_PP'!AQ105","v":0},{"$f":"AQ105-'A6.DX_New_PP'!AR105","v":0},{"$f":"AR105-'A6.DX_New_PP'!AS105","v":0},{"$f":"AS105-'A6.DX_New_PP'!AT105","v":0},{"$f":"AT105-'A6.DX_New_PP'!AU105","v":0},{"$f":"AU105-'A6.DX_New_PP'!AV105","v":0},{"$f":"AV105-'A6.DX_New_PP'!AW105","v":0},{"$f":"AW105-'A6.DX_New_PP'!AX105","v":0},{"$f":"AX105-'A6.DX_New_PP'!AY105","v":0},{"$f":"AY105-'A6.DX_New_PP'!AZ105","v":0},{"$f":"AZ105-'A6.DX_New_PP'!BA105","v":0},{"$f":"BA105-'A6.DX_New_PP'!BB105","v":0},{"$f":"BB105-'A6.DX_New_PP'!BC105","v":0},{"$f":"BC105-'A6.DX_New_PP'!BD105","v":0},{"$f":"BD105-'A6.DX_New_PP'!BE105","v":0},{"$f":"BE105-'A6.DX_New_PP'!BF105","v":0},{"$f":"BF105-'A6.DX_New_PP'!BG105","v":0},{"$f":"BG105-'A6.DX_New_PP'!BH105","v":0},{"$f":"BH105-'A6.DX_New_PP'!BI105","v":0},{"$f":"BI105-'A6.DX_New_PP'!BJ105","v":0},{"$f":"BJ105-'A6.DX_New_PP'!BK105","v":0},{"$f":"BK105-'A6.DX_New_PP'!BL105","v":0},{"$f":"BL105-'A6.DX_New_PP'!BM105","v":0},{"$f":"BM105-'A6.DX_New_PP'!BN105","v":0},{"$f":"BN105-'A6.DX_New_PP'!BO105","v":0},{"$f":"BO105-'A6.DX_New_PP'!BP105","v":0}]
[null,null,{"$f":"Instruments!$C$24","v":0},{"$f":"IFERROR(IF(VLOOKUP($C106,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$24),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C106,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$24),0)","v":0},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$L$24","v":0},{"$f":"Instruments!$D$24","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1583:$Q$1606)","v":0},{"$f":"I106-'A6.DX_New_PP'!J106","v":0},{"$f":"J106-'A6.DX_New_PP'!K106","v":0},{"$f":"K106-'A6.DX_New_PP'!L106","v":0},{"$f":"L106-'A6.DX_New_PP'!M106","v":0},{"$f":"M106-'A6.DX_New_PP'!N106","v":0},{"$f":"N106-'A6.DX_New_PP'!O106","v":0},{"$f":"O106-'A6.DX_New_PP'!P106","v":0},{"$f":"P106-'A6.DX_New_PP'!Q106","v":0},{"$f":"Q106-'A6.DX_New_PP'!R106","v":0},{"$f":"R106-'A6.DX_New_PP'!S106","v":0},{"$f":"S106-'A6.DX_New_PP'!T106","v":0},{"$f":"T106-'A6.DX_New_PP'!U106","v":0},{"$f":"U106-'A6.DX_New_PP'!V106","v":0},{"$f":"V106-'A6.DX_New_PP'!W106","v":0},{"$f":"W106-'A6.DX_New_PP'!X106","v":0},{"$f":"X106-'A6.DX_New_PP'!Y106","v":0},{"$f":"Y106-'A6.DX_New_PP'!Z106","v":0},{"$f":"Z106-'A6.DX_New_PP'!AA106","v":0},{"$f":"AA106-'A6.DX_New_PP'!AB106","v":0},{"$f":"AB106-'A6.DX_New_PP'!AC106","v":0},{"$f":"AC106-'A6.DX_New_PP'!AD106","v":0},{"$f":"AD106-'A6.DX_New_PP'!AE106","v":0},{"$f":"AE106-'A6.DX_New_PP'!AF106","v":0},{"$f":"AF106-'A6.DX_New_PP'!AG106","v":0},{"$f":"AG106-'A6.DX_New_PP'!AH106","v":0},{"$f":"AH106-'A6.DX_New_PP'!AI106","v":0},{"$f":"AI106-'A6.DX_New_PP'!AJ106","v":0},{"$f":"AJ106-'A6.DX_New_PP'!AK106","v":0},{"$f":"AK106-'A6.DX_New_PP'!AL106","v":0},{"$f":"AL106-'A6.DX_New_PP'!AM106","v":0},{"$f":"AM106-'A6.DX_New_PP'!AN106","v":0},{"$f":"AN106-'A6.DX_New_PP'!AO106","v":0},{"$f":"AO106-'A6.DX_New_PP'!AP106","v":0},{"$f":"AP106-'A6.DX_New_PP'!AQ106","v":0},{"$f":"AQ106-'A6.DX_New_PP'!AR106","v":0},{"$f":"AR106-'A6.DX_New_PP'!AS106","v":0},{"$f":"AS106-'A6.DX_New_PP'!AT106","v":0},{"$f":"AT106-'A6.DX_New_PP'!AU106","v":0},{"$f":"AU106-'A6.DX_New_PP'!AV106","v":0},{"$f":"AV106-'A6.DX_New_PP'!AW106","v":0},{"$f":"AW106-'A6.DX_New_PP'!AX106","v":0},{"$f":"AX106-'A6.DX_New_PP'!AY106","v":0},{"$f":"AY106-'A6.DX_New_PP'!AZ106","v":0},{"$f":"AZ106-'A6.DX_New_PP'!BA106","v":0},{"$f":"BA106-'A6.DX_New_PP'!BB106","v":0},{"$f":"BB106-'A6.DX_New_PP'!BC106","v":0},{"$f":"BC106-'A6.DX_New_PP'!BD106","v":0},{"$f":"BD106-'A6.DX_New_PP'!BE106","v":0},{"$f":"BE106-'A6.DX_New_PP'!BF106","v":0},{"$f":"BF106-'A6.DX_New_PP'!BG106","v":0},{"$f":"BG106-'A6.DX_New_PP'!BH106","v":0},{"$f":"BH106-'A6.DX_New_PP'!BI106","v":0},{"$f":"BI106-'A6.DX_New_PP'!BJ106","v":0},{"$f":"BJ106-'A6.DX_New_PP'!BK106","v":0},{"$f":"BK106-'A6.DX_New_PP'!BL106","v":0},{"$f":"BL106-'A6.DX_New_PP'!BM106","v":0},{"$f":"BM106-'A6.DX_New_PP'!BN106","v":0},{"$f":"BN106-'A6.DX_New_PP'!BO106","v":0},{"$f":"BO106-'A6.DX_New_PP'!BP106","v":0}]
[null,null,{"$f":"Instruments!$C$25","v":0},{"$f":"IFERROR(IF(VLOOKUP($C107,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$25),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C107,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$25),0)","v":0},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$L$25","v":0},{"$f":"Instruments!$D$25","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1609:$Q$1632)","v":0},{"$f":"I107-'A6.DX_New_PP'!J107","v":0},{"$f":"J107-'A6.DX_New_PP'!K107","v":0},{"$f":"K107-'A6.DX_New_PP'!L107","v":0},{"$f":"L107-'A6.DX_New_PP'!M107","v":0},{"$f":"M107-'A6.DX_New_PP'!N107","v":0},{"$f":"N107-'A6.DX_New_PP'!O107","v":0},{"$f":"O107-'A6.DX_New_PP'!P107","v":0},{"$f":"P107-'A6.DX_New_PP'!Q107","v":0},{"$f":"Q107-'A6.DX_New_PP'!R107","v":0},{"$f":"R107-'A6.DX_New_PP'!S107","v":0},{"$f":"S107-'A6.DX_New_PP'!T107","v":0},{"$f":"T107-'A6.DX_New_PP'!U107","v":0},{"$f":"U107-'A6.DX_New_PP'!V107","v":0},{"$f":"V107-'A6.DX_New_PP'!W107","v":0},{"$f":"W107-'A6.DX_New_PP'!X107","v":0},{"$f":"X107-'A6.DX_New_PP'!Y107","v":0},{"$f":"Y107-'A6.DX_New_PP'!Z107","v":0},{"$f":"Z107-'A6.DX_New_PP'!AA107","v":0},{"$f":"AA107-'A6.DX_New_PP'!AB107","v":0},{"$f":"AB107-'A6.DX_New_PP'!AC107","v":0},{"$f":"AC107-'A6.DX_New_PP'!AD107","v":0},{"$f":"AD107-'A6.DX_New_PP'!AE107","v":0},{"$f":"AE107-'A6.DX_New_PP'!AF107","v":0},{"$f":"AF107-'A6.DX_New_PP'!AG107","v":0},{"$f":"AG107-'A6.DX_New_PP'!AH107","v":0},{"$f":"AH107-'A6.DX_New_PP'!AI107","v":0},{"$f":"AI107-'A6.DX_New_PP'!AJ107","v":0},{"$f":"AJ107-'A6.DX_New_PP'!AK107","v":0},{"$f":"AK107-'A6.DX_New_PP'!AL107","v":0},{"$f":"AL107-'A6.DX_New_PP'!AM107","v":0},{"$f":"AM107-'A6.DX_New_PP'!AN107","v":0},{"$f":"AN107-'A6.DX_New_PP'!AO107","v":0},{"$f":"AO107-'A6.DX_New_PP'!AP107","v":0},{"$f":"AP107-'A6.DX_New_PP'!AQ107","v":0},{"$f":"AQ107-'A6.DX_New_PP'!AR107","v":0},{"$f":"AR107-'A6.DX_New_PP'!AS107","v":0},{"$f":"AS107-'A6.DX_New_PP'!AT107","v":0},{"$f":"AT107-'A6.DX_New_PP'!AU107","v":0},{"$f":"AU107-'A6.DX_New_PP'!AV107","v":0},{"$f":"AV107-'A6.DX_New_PP'!AW107","v":0},{"$f":"AW107-'A6.DX_New_PP'!AX107","v":0},{"$f":"AX107-'A6.DX_New_PP'!AY107","v":0},{"$f":"AY107-'A6.DX_New_PP'!AZ107","v":0},{"$f":"AZ107-'A6.DX_New_PP'!BA107","v":0},{"$f":"BA107-'A6.DX_New_PP'!BB107","v":0},{"$f":"BB107-'A6.DX_New_PP'!BC107","v":0},{"$f":"BC107-'A6.DX_New_PP'!BD107","v":0},{"$f":"BD107-'A6.DX_New_PP'!BE107","v":0},{"$f":"BE107-'A6.DX_New_PP'!BF107","v":0},{"$f":"BF107-'A6.DX_New_PP'!BG107","v":0},{"$f":"BG107-'A6.DX_New_PP'!BH107","v":0},{"$f":"BH107-'A6.DX_New_PP'!BI107","v":0},{"$f":"BI107-'A6.DX_New_PP'!BJ107","v":0},{"$f":"BJ107-'A6.DX_New_PP'!BK107","v":0},{"$f":"BK107-'A6.DX_New_PP'!BL107","v":0},{"$f":"BL107-'A6.DX_New_PP'!BM107","v":0},{"$f":"BM107-'A6.DX_New_PP'!BN107","v":0},{"$f":"BN107-'A6.DX_New_PP'!BO107","v":0},{"$f":"BO107-'A6.DX_New_PP'!BP107","v":0}]
[null,null,{"$f":"Instruments!$C$26","v":0},{"$f":"IFERROR(IF(VLOOKUP($C108,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M100),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C108,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$M100),0)","v":0},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$L$26","v":0},{"$f":"Instruments!$D$26","v":0},{"$f":"SUM('M6.Baseline_IP'!$Q$1635:$Q$1658)","v":0},{"$f":"I108-'A6.DX_New_PP'!J108","v":0},{"$f":"J108-'A6.DX_New_PP'!K108","v":0},{"$f":"K108-'A6.DX_New_PP'!L108","v":0},{"$f":"L108-'A6.DX_New_PP'!M108","v":0},{"$f":"M108-'A6.DX_New_PP'!N108","v":0},{"$f":"N108-'A6.DX_New_PP'!O108","v":0},{"$f":"O108-'A6.DX_New_PP'!P108","v":0},{"$f":"P108-'A6.DX_New_PP'!Q108","v":0},{"$f":"Q108-'A6.DX_New_PP'!R108","v":0},{"$f":"R108-'A6.DX_New_PP'!S108","v":0},{"$f":"S108-'A6.DX_New_PP'!T108","v":0},{"$f":"T108-'A6.DX_New_PP'!U108","v":0},{"$f":"U108-'A6.DX_New_PP'!V108","v":0},{"$f":"V108-'A6.DX_New_PP'!W108","v":0},{"$f":"W108-'A6.DX_New_PP'!X108","v":0},{"$f":"X108-'A6.DX_New_PP'!Y108","v":0},{"$f":"Y108-'A6.DX_New_PP'!Z108","v":0},{"$f":"Z108-'A6.DX_New_PP'!AA108","v":0},{"$f":"AA108-'A6.DX_New_PP'!AB108","v":0},{"$f":"AB108-'A6.DX_New_PP'!AC108","v":0},{"$f":"AC108-'A6.DX_New_PP'!AD108","v":0},{"$f":"AD108-'A6.DX_New_PP'!AE108","v":0},{"$f":"AE108-'A6.DX_New_PP'!AF108","v":0},{"$f":"AF108-'A6.DX_New_PP'!AG108","v":0},{"$f":"AG108-'A6.DX_New_PP'!AH108","v":0},{"$f":"AH108-'A6.DX_New_PP'!AI108","v":0},{"$f":"AI108-'A6.DX_New_PP'!AJ108","v":0},{"$f":"AJ108-'A6.DX_New_PP'!AK108","v":0},{"$f":"AK108-'A6.DX_New_PP'!AL108","v":0},{"$f":"AL108-'A6.DX_New_PP'!AM108","v":0},{"$f":"AM108-'A6.DX_New_PP'!AN108","v":0},{"$f":"AN108-'A6.DX_New_PP'!AO108","v":0},{"$f":"AO108-'A6.DX_New_PP'!AP108","v":0},{"$f":"AP108-'A6.DX_New_PP'!AQ108","v":0},{"$f":"AQ108-'A6.DX_New_PP'!AR108","v":0},{"$f":"AR108-'A6.DX_New_PP'!AS108","v":0},{"$f":"AS108-'A6.DX_New_PP'!AT108","v":0},{"$f":"AT108-'A6.DX_New_PP'!AU108","v":0},{"$f":"AU108-'A6.DX_New_PP'!AV108","v":0},{"$f":"AV108-'A6.DX_New_PP'!AW108","v":0},{"$f":"AW108-'A6.DX_New_PP'!AX108","v":0},{"$f":"AX108-'A6.DX_New_PP'!AY108","v":0},{"$f":"AY108-'A6.DX_New_PP'!AZ108","v":0},{"$f":"AZ108-'A6.DX_New_PP'!BA108","v":0},{"$f":"BA108-'A6.DX_New_PP'!BB108","v":0},{"$f":"BB108-'A6.DX_New_PP'!BC108","v":0},{"$f":"BC108-'A6.DX_New_PP'!BD108","v":0},{"$f":"BD108-'A6.DX_New_PP'!BE108","v":0},{"$f":"BE108-'A6.DX_New_PP'!BF108","v":0},{"$f":"BF108-'A6.DX_New_PP'!BG108","v":0},{"$f":"BG108-'A6.DX_New_PP'!BH108","v":0},{"$f":"BH108-'A6.DX_New_PP'!BI108","v":0},{"$f":"BI108-'A6.DX_New_PP'!BJ108","v":0},{"$f":"BJ108-'A6.DX_New_PP'!BK108","v":0},{"$f":"BK108-'A6.DX_New_PP'!BL108","v":0},{"$f":"BL108-'A6.DX_New_PP'!BM108","v":0},{"$f":"BM108-'A6.DX_New_PP'!BN108","v":0},{"$f":"BN108-'A6.DX_New_PP'!BO108","v":0},{"$f":"BO108-'A6.DX_New_PP'!BP108","v":0}]
[]
[null,null,"T-bills",null,null,null,null,null,null,{"$f":"SUMIFS(J$89:J$108,$F$89:$F$108,$C110)","v":0},{"$f":"SUMIFS(K$89:K$108,$F$89:$F$108,$C110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,null,{"$f":"SUMIFS(J$89:J$108,$F$89:$F$108,$C111)","v":1392.4404537281407},696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,null,2784.8809074562814,2784.8809074562814,2784.8809074562814,2436.7707940242462,2088.6606805922111,2088.6606805922111,1392.4404537281407,1392.4404537281407,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J110:J112)","v":4177.3213611844221},{"$f":"SUM(K110:K112)","v":3481.1011343203518},2784.8809074562814,2436.7707940242462,2088.6606805922111,2088.6606805922111,1392.4404537281407,1392.4404537281407,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,null,null,{"$f":"SUMIFS(J$89:J$108,$H$89:$H$108,$C115)","v":0},{"$f":"SUMIFS(K$89:K$108,$H$89:$H$108,$C115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,null,null,{"$f":"SUMIFS(J$89:J$108,$H$89:$H$108,$C116)","v":4177.3213611844221},3481.1011343203518,2784.8809074562814,2436.7707940242462,2088.6606805922111,2088.6606805922111,1392.4404537281407,1392.4404537281407,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AW$89:AW$108,$H$89:$H$108,$C119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$4","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$49","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J115:J121)","v":4177.3213611844221},{"$f":"SUM(K115:K121)","v":3481.1011343203518},2784.8809074562814,2436.7707940242462,2088.6606805922111,2088.6606805922111,1392.4404537281407,1392.4404537281407,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Domestic","Outstanding Amount",null,null,null,null,null,null,{"$f":"Input_2!$E$9+1","v":2026},{"$f":"J125+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,"Alternative","Instrument","Maturity","Grace Period","Interest Type","Indexation","Category"]
[null,null,{"$f":"Instruments!$C$7","v":"T-bills 3m"},{"$f":"IFERROR(IF(VLOOKUP($C127,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$7),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C127,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$7),\"\")","v":0},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$L$7","v":"No"},{"$f":"Instruments!$D$7","v":"T-bills"},{"$f":"SUM('M8.ASC_IP'!$Q$1141:$Q$1164)","v":750},{"$f":"I127-'A6.DX_New_PP'!J127","v":0},{"$f":"J127-'A6.DX_New_PP'!K127","v":0},{"$f":"K127-'A6.DX_New_PP'!L127","v":0},{"$f":"L127-'A6.DX_New_PP'!M127","v":0},{"$f":"M127-'A6.DX_New_PP'!N127","v":0},{"$f":"N127-'A6.DX_New_PP'!O127","v":0},{"$f":"O127-'A6.DX_New_PP'!P127","v":0},{"$f":"P127-'A6.DX_New_PP'!Q127","v":0},{"$f":"Q127-'A6.DX_New_PP'!R127","v":0},{"$f":"R127-'A6.DX_New_PP'!S127","v":0},{"$f":"S127-'A6.DX_New_PP'!T127","v":0},{"$f":"T127-'A6.DX_New_PP'!U127","v":0},{"$f":"U127-'A6.DX_New_PP'!V127","v":0},{"$f":"V127-'A6.DX_New_PP'!W127","v":0},{"$f":"W127-'A6.DX_New_PP'!X127","v":0},{"$f":"X127-'A6.DX_New_PP'!Y127","v":0},{"$f":"Y127-'A6.DX_New_PP'!Z127","v":0},{"$f":"Z127-'A6.DX_New_PP'!AA127","v":0},{"$f":"AA127-'A6.DX_New_PP'!AB127","v":0},{"$f":"AB127-'A6.DX_New_PP'!AC127","v":0},{"$f":"AC127-'A6.DX_New_PP'!AD127","v":0},{"$f":"AD127-'A6.DX_New_PP'!AE127","v":0},{"$f":"AE127-'A6.DX_New_PP'!AF127","v":0},{"$f":"AF127-'A6.DX_New_PP'!AG127","v":0},{"$f":"AG127-'A6.DX_New_PP'!AH127","v":0},{"$f":"AH127-'A6.DX_New_PP'!AI127","v":0},{"$f":"AI127-'A6.DX_New_PP'!AJ127","v":0},{"$f":"AJ127-'A6.DX_New_PP'!AK127","v":0},{"$f":"AK127-'A6.DX_New_PP'!AL127","v":0},{"$f":"AL127-'A6.DX_New_PP'!AM127","v":0},{"$f":"AM127-'A6.DX_New_PP'!AN127","v":0},{"$f":"AN127-'A6.DX_New_PP'!AO127","v":0},{"$f":"AO127-'A6.DX_New_PP'!AP127","v":0},{"$f":"AP127-'A6.DX_New_PP'!AQ127","v":0},{"$f":"AQ127-'A6.DX_New_PP'!AR127","v":0},{"$f":"AR127-'A6.DX_New_PP'!AS127","v":0},{"$f":"AS127-'A6.DX_New_PP'!AT127","v":0},{"$f":"AT127-'A6.DX_New_PP'!AU127","v":0},{"$f":"AU127-'A6.DX_New_PP'!AV127","v":0},{"$f":"AV127-'A6.DX_New_PP'!AW127","v":0},{"$f":"AW127-'A6.DX_New_PP'!AX127","v":0},{"$f":"AX127-'A6.DX_New_PP'!AY127","v":0},{"$f":"AY127-'A6.DX_New_PP'!AZ127","v":0},{"$f":"AZ127-'A6.DX_New_PP'!BA127","v":0},{"$f":"BA127-'A6.DX_New_PP'!BB127","v":0},{"$f":"BB127-'A6.DX_New_PP'!BC127","v":0},{"$f":"BC127-'A6.DX_New_PP'!BD127","v":0},{"$f":"BD127-'A6.DX_New_PP'!BE127","v":0},{"$f":"BE127-'A6.DX_New_PP'!BF127","v":0},{"$f":"BF127-'A6.DX_New_PP'!BG127","v":0},{"$f":"BG127-'A6.DX_New_PP'!BH127","v":0},{"$f":"BH127-'A6.DX_New_PP'!BI127","v":0},{"$f":"BI127-'A6.DX_New_PP'!BJ127","v":0},{"$f":"BJ127-'A6.DX_New_PP'!BK127","v":0},{"$f":"BK127-'A6.DX_New_PP'!BL127","v":0},{"$f":"BL127-'A6.DX_New_PP'!BM127","v":0},{"$f":"BM127-'A6.DX_New_PP'!BN127","v":0},{"$f":"BN127-'A6.DX_New_PP'!BO127","v":0},{"$f":"BO127-'A6.DX_New_PP'!BP127","v":0}]
[null,null,{"$f":"Instruments!$C$8","v":"T-bills 6m"},{"$f":"IFERROR(IF(VLOOKUP($C128,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$8),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C128,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$8),\"\")","v":0},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$L$8","v":"No"},{"$f":"Instruments!$D$8","v":"T-bills"},{"$f":"SUM('M8.ASC_IP'!$Q$1167:$Q$1190)","v":1000},{"$f":"I128-'A6.DX_New_PP'!J128","v":0},{"$f":"J128-'A6.DX_New_PP'!K128","v":0},{"$f":"K128-'A6.DX_New_PP'!L128","v":0},{"$f":"L128-'A6.DX_New_PP'!M128","v":0},{"$f":"M128-'A6.DX_New_PP'!N128","v":0},{"$f":"N128-'A6.DX_New_PP'!O128","v":0},{"$f":"O128-'A6.DX_New_PP'!P128","v":0},{"$f":"P128-'A6.DX_New_PP'!Q128","v":0},{"$f":"Q128-'A6.DX_New_PP'!R128","v":0},{"$f":"R128-'A6.DX_New_PP'!S128","v":0},{"$f":"S128-'A6.DX_New_PP'!T128","v":0},{"$f":"T128-'A6.DX_New_PP'!U128","v":0},{"$f":"U128-'A6.DX_New_PP'!V128","v":0},{"$f":"V128-'A6.DX_New_PP'!W128","v":0},{"$f":"W128-'A6.DX_New_PP'!X128","v":0},{"$f":"X128-'A6.DX_New_PP'!Y128","v":0},{"$f":"Y128-'A6.DX_New_PP'!Z128","v":0},{"$f":"Z128-'A6.DX_New_PP'!AA128","v":0},{"$f":"AA128-'A6.DX_New_PP'!AB128","v":0},{"$f":"AB128-'A6.DX_New_PP'!AC128","v":0},{"$f":"AC128-'A6.DX_New_PP'!AD128","v":0},{"$f":"AD128-'A6.DX_New_PP'!AE128","v":0},{"$f":"AE128-'A6.DX_New_PP'!AF128","v":0},{"$f":"AF128-'A6.DX_New_PP'!AG128","v":0},{"$f":"AG128-'A6.DX_New_PP'!AH128","v":0},{"$f":"AH128-'A6.DX_New_PP'!AI128","v":0},{"$f":"AI128-'A6.DX_New_PP'!AJ128","v":0},{"$f":"AJ128-'A6.DX_New_PP'!AK128","v":0},{"$f":"AK128-'A6.DX_New_PP'!AL128","v":0},{"$f":"AL128-'A6.DX_New_PP'!AM128","v":0},{"$f":"AM128-'A6.DX_New_PP'!AN128","v":0},{"$f":"AN128-'A6.DX_New_PP'!AO128","v":0},{"$f":"AO128-'A6.DX_New_PP'!AP128","v":0},{"$f":"AP128-'A6.DX_New_PP'!AQ128","v":0},{"$f":"AQ128-'A6.DX_New_PP'!AR128","v":0},{"$f":"AR128-'A6.DX_New_PP'!AS128","v":0},{"$f":"AS128-'A6.DX_New_PP'!AT128","v":0},{"$f":"AT128-'A6.DX_New_PP'!AU128","v":0},{"$f":"AU128-'A6.DX_New_PP'!AV128","v":0},{"$f":"AV128-'A6.DX_New_PP'!AW128","v":0},{"$f":"AW128-'A6.DX_New_PP'!AX128","v":0},{"$f":"AX128-'A6.DX_New_PP'!AY128","v":0},{"$f":"AY128-'A6.DX_New_PP'!AZ128","v":0},{"$f":"AZ128-'A6.DX_New_PP'!BA128","v":0},{"$f":"BA128-'A6.DX_New_PP'!BB128","v":0},{"$f":"BB128-'A6.DX_New_PP'!BC128","v":0},{"$f":"BC128-'A6.DX_New_PP'!BD128","v":0},{"$f":"BD128-'A6.DX_New_PP'!BE128","v":0},{"$f":"BE128-'A6.DX_New_PP'!BF128","v":0},{"$f":"BF128-'A6.DX_New_PP'!BG128","v":0},{"$f":"BG128-'A6.DX_New_PP'!BH128","v":0},{"$f":"BH128-'A6.DX_New_PP'!BI128","v":0},{"$f":"BI128-'A6.DX_New_PP'!BJ128","v":0},{"$f":"BJ128-'A6.DX_New_PP'!BK128","v":0},{"$f":"BK128-'A6.DX_New_PP'!BL128","v":0},{"$f":"BL128-'A6.DX_New_PP'!BM128","v":0},{"$f":"BM128-'A6.DX_New_PP'!BN128","v":0},{"$f":"BN128-'A6.DX_New_PP'!BO128","v":0},{"$f":"BO128-'A6.DX_New_PP'!BP128","v":0}]
[null,null,{"$f":"Instruments!$C$9","v":"T-bills 12m"},{"$f":"IFERROR(IF(VLOOKUP($C129,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$9),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C129,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$9),\"\")","v":0},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$L$9","v":"No"},{"$f":"Instruments!$D$9","v":"T-bills"},{"$f":"SUM('M8.ASC_IP'!$Q$1193:$Q$1216)","v":1800},{"$f":"I129-'A6.DX_New_PP'!J129","v":0},{"$f":"J129-'A6.DX_New_PP'!K129","v":0},{"$f":"K129-'A6.DX_New_PP'!L129","v":0},{"$f":"L129-'A6.DX_New_PP'!M129","v":0},{"$f":"M129-'A6.DX_New_PP'!N129","v":0},{"$f":"N129-'A6.DX_New_PP'!O129","v":0},{"$f":"O129-'A6.DX_New_PP'!P129","v":0},{"$f":"P129-'A6.DX_New_PP'!Q129","v":0},{"$f":"Q129-'A6.DX_New_PP'!R129","v":0},{"$f":"R129-'A6.DX_New_PP'!S129","v":0},{"$f":"S129-'A6.DX_New_PP'!T129","v":0},{"$f":"T129-'A6.DX_New_PP'!U129","v":0},{"$f":"U129-'A6.DX_New_PP'!V129","v":0},{"$f":"V129-'A6.DX_New_PP'!W129","v":0},{"$f":"W129-'A6.DX_New_PP'!X129","v":0},{"$f":"X129-'A6.DX_New_PP'!Y129","v":0},{"$f":"Y129-'A6.DX_New_PP'!Z129","v":0},{"$f":"Z129-'A6.DX_New_PP'!AA129","v":0},{"$f":"AA129-'A6.DX_New_PP'!AB129","v":0},{"$f":"AB129-'A6.DX_New_PP'!AC129","v":0},{"$f":"AC129-'A6.DX_New_PP'!AD129","v":0},{"$f":"AD129-'A6.DX_New_PP'!AE129","v":0},{"$f":"AE129-'A6.DX_New_PP'!AF129","v":0},{"$f":"AF129-'A6.DX_New_PP'!AG129","v":0},{"$f":"AG129-'A6.DX_New_PP'!AH129","v":0},{"$f":"AH129-'A6.DX_New_PP'!AI129","v":0},{"$f":"AI129-'A6.DX_New_PP'!AJ129","v":0},{"$f":"AJ129-'A6.DX_New_PP'!AK129","v":0},{"$f":"AK129-'A6.DX_New_PP'!AL129","v":0},{"$f":"AL129-'A6.DX_New_PP'!AM129","v":0},{"$f":"AM129-'A6.DX_New_PP'!AN129","v":0},{"$f":"AN129-'A6.DX_New_PP'!AO129","v":0},{"$f":"AO129-'A6.DX_New_PP'!AP129","v":0},{"$f":"AP129-'A6.DX_New_PP'!AQ129","v":0},{"$f":"AQ129-'A6.DX_New_PP'!AR129","v":0},{"$f":"AR129-'A6.DX_New_PP'!AS129","v":0},{"$f":"AS129-'A6.DX_New_PP'!AT129","v":0},{"$f":"AT129-'A6.DX_New_PP'!AU129","v":0},{"$f":"AU129-'A6.DX_New_PP'!AV129","v":0},{"$f":"AV129-'A6.DX_New_PP'!AW129","v":0},{"$f":"AW129-'A6.DX_New_PP'!AX129","v":0},{"$f":"AX129-'A6.DX_New_PP'!AY129","v":0},{"$f":"AY129-'A6.DX_New_PP'!AZ129","v":0},{"$f":"AZ129-'A6.DX_New_PP'!BA129","v":0},{"$f":"BA129-'A6.DX_New_PP'!BB129","v":0},{"$f":"BB129-'A6.DX_New_PP'!BC129","v":0},{"$f":"BC129-'A6.DX_New_PP'!BD129","v":0},{"$f":"BD129-'A6.DX_New_PP'!BE129","v":0},{"$f":"BE129-'A6.DX_New_PP'!BF129","v":0},{"$f":"BF129-'A6.DX_New_PP'!BG129","v":0},{"$f":"BG129-'A6.DX_New_PP'!BH129","v":0},{"$f":"BH129-'A6.DX_New_PP'!BI129","v":0},{"$f":"BI129-'A6.DX_New_PP'!BJ129","v":0},{"$f":"BJ129-'A6.DX_New_PP'!BK129","v":0},{"$f":"BK129-'A6.DX_New_PP'!BL129","v":0},{"$f":"BL129-'A6.DX_New_PP'!BM129","v":0},{"$f":"BM129-'A6.DX_New_PP'!BN129","v":0},{"$f":"BN129-'A6.DX_New_PP'!BO129","v":0},{"$f":"BO129-'A6.DX_New_PP'!BP129","v":0}]
[null,null,{"$f":"Instruments!$C$10","v":"2yr "},{"$f":"IFERROR(IF(VLOOKUP($C130,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$10),\"\")","v":2},{"$f":"IFERROR(IF(VLOOKUP($C130,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$10),\"\")","v":1},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$L$10","v":"No"},{"$f":"Instruments!$D$10","v":"Bonds"},{"$f":"SUM('M8.ASC_IP'!$Q$1219:$Q$1242)","v":1000},{"$f":"I130-'A6.DX_New_PP'!J130","v":1000},{"$f":"J130-'A6.DX_New_PP'!K130","v":0},{"$f":"K130-'A6.DX_New_PP'!L130","v":0},{"$f":"L130-'A6.DX_New_PP'!M130","v":0},{"$f":"M130-'A6.DX_New_PP'!N130","v":0},{"$f":"N130-'A6.DX_New_PP'!O130","v":0},{"$f":"O130-'A6.DX_New_PP'!P130","v":0},{"$f":"P130-'A6.DX_New_PP'!Q130","v":0},{"$f":"Q130-'A6.DX_New_PP'!R130","v":0},{"$f":"R130-'A6.DX_New_PP'!S130","v":0},{"$f":"S130-'A6.DX_New_PP'!T130","v":0},{"$f":"T130-'A6.DX_New_PP'!U130","v":0},{"$f":"U130-'A6.DX_New_PP'!V130","v":0},{"$f":"V130-'A6.DX_New_PP'!W130","v":0},{"$f":"W130-'A6.DX_New_PP'!X130","v":0},{"$f":"X130-'A6.DX_New_PP'!Y130","v":0},{"$f":"Y130-'A6.DX_New_PP'!Z130","v":0},{"$f":"Z130-'A6.DX_New_PP'!AA130","v":0},{"$f":"AA130-'A6.DX_New_PP'!AB130","v":0},{"$f":"AB130-'A6.DX_New_PP'!AC130","v":0},{"$f":"AC130-'A6.DX_New_PP'!AD130","v":0},{"$f":"AD130-'A6.DX_New_PP'!AE130","v":0},{"$f":"AE130-'A6.DX_New_PP'!AF130","v":0},{"$f":"AF130-'A6.DX_New_PP'!AG130","v":0},{"$f":"AG130-'A6.DX_New_PP'!AH130","v":0},{"$f":"AH130-'A6.DX_New_PP'!AI130","v":0},{"$f":"AI130-'A6.DX_New_PP'!AJ130","v":0},{"$f":"AJ130-'A6.DX_New_PP'!AK130","v":0},{"$f":"AK130-'A6.DX_New_PP'!AL130","v":0},{"$f":"AL130-'A6.DX_New_PP'!AM130","v":0},{"$f":"AM130-'A6.DX_New_PP'!AN130","v":0},{"$f":"AN130-'A6.DX_New_PP'!AO130","v":0},{"$f":"AO130-'A6.DX_New_PP'!AP130","v":0},{"$f":"AP130-'A6.DX_New_PP'!AQ130","v":0},{"$f":"AQ130-'A6.DX_New_PP'!AR130","v":0},{"$f":"AR130-'A6.DX_New_PP'!AS130","v":0},{"$f":"AS130-'A6.DX_New_PP'!AT130","v":0},{"$f":"AT130-'A6.DX_New_PP'!AU130","v":0},{"$f":"AU130-'A6.DX_New_PP'!AV130","v":0},{"$f":"AV130-'A6.DX_New_PP'!AW130","v":0},{"$f":"AW130-'A6.DX_New_PP'!AX130","v":0},{"$f":"AX130-'A6.DX_New_PP'!AY130","v":0},{"$f":"AY130-'A6.DX_New_PP'!AZ130","v":0},{"$f":"AZ130-'A6.DX_New_PP'!BA130","v":0},{"$f":"BA130-'A6.DX_New_PP'!BB130","v":0},{"$f":"BB130-'A6.DX_New_PP'!BC130","v":0},{"$f":"BC130-'A6.DX_New_PP'!BD130","v":0},{"$f":"BD130-'A6.DX_New_PP'!BE130","v":0},{"$f":"BE130-'A6.DX_New_PP'!BF130","v":0},{"$f":"BF130-'A6.DX_New_PP'!BG130","v":0},{"$f":"BG130-'A6.DX_New_PP'!BH130","v":0},{"$f":"BH130-'A6.DX_New_PP'!BI130","v":0},{"$f":"BI130-'A6.DX_New_PP'!BJ130","v":0},{"$f":"BJ130-'A6.DX_New_PP'!BK130","v":0},{"$f":"BK130-'A6.DX_New_PP'!BL130","v":0},{"$f":"BL130-'A6.DX_New_PP'!BM130","v":0},{"$f":"BM130-'A6.DX_New_PP'!BN130","v":0},{"$f":"BN130-'A6.DX_New_PP'!BO130","v":0},{"$f":"BO130-'A6.DX_New_PP'!BP130","v":0}]
[null,null,{"$f":"Instruments!$C$11","v":"3yr"},{"$f":"IFERROR(IF(VLOOKUP($C131,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$11),\"\")","v":3},{"$f":"IFERROR(IF(VLOOKUP($C131,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$11),\"\")","v":2},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$L$11","v":"No"},{"$f":"Instruments!$D$11","v":"Bonds"},{"$f":"SUM('M8.ASC_IP'!$Q$1245:$Q$1268)","v":1000},{"$f":"I131-'A6.DX_New_PP'!J131","v":1000},{"$f":"J131-'A6.DX_New_PP'!K131","v":1000},{"$f":"K131-'A6.DX_New_PP'!L131","v":0},{"$f":"L131-'A6.DX_New_PP'!M131","v":0},{"$f":"M131-'A6.DX_New_PP'!N131","v":0},{"$f":"N131-'A6.DX_New_PP'!O131","v":0},{"$f":"O131-'A6.DX_New_PP'!P131","v":0},{"$f":"P131-'A6.DX_New_PP'!Q131","v":0},{"$f":"Q131-'A6.DX_New_PP'!R131","v":0},{"$f":"R131-'A6.DX_New_PP'!S131","v":0},{"$f":"S131-'A6.DX_New_PP'!T131","v":0},{"$f":"T131-'A6.DX_New_PP'!U131","v":0},{"$f":"U131-'A6.DX_New_PP'!V131","v":0},{"$f":"V131-'A6.DX_New_PP'!W131","v":0},{"$f":"W131-'A6.DX_New_PP'!X131","v":0},{"$f":"X131-'A6.DX_New_PP'!Y131","v":0},{"$f":"Y131-'A6.DX_New_PP'!Z131","v":0},{"$f":"Z131-'A6.DX_New_PP'!AA131","v":0},{"$f":"AA131-'A6.DX_New_PP'!AB131","v":0},{"$f":"AB131-'A6.DX_New_PP'!AC131","v":0},{"$f":"AC131-'A6.DX_New_PP'!AD131","v":0},{"$f":"AD131-'A6.DX_New_PP'!AE131","v":0},{"$f":"AE131-'A6.DX_New_PP'!AF131","v":0},{"$f":"AF131-'A6.DX_New_PP'!AG131","v":0},{"$f":"AG131-'A6.DX_New_PP'!AH131","v":0},{"$f":"AH131-'A6.DX_New_PP'!AI131","v":0},{"$f":"AI131-'A6.DX_New_PP'!AJ131","v":0},{"$f":"AJ131-'A6.DX_New_PP'!AK131","v":0},{"$f":"AK131-'A6.DX_New_PP'!AL131","v":0},{"$f":"AL131-'A6.DX_New_PP'!AM131","v":0},{"$f":"AM131-'A6.DX_New_PP'!AN131","v":0},{"$f":"AN131-'A6.DX_New_PP'!AO131","v":0},{"$f":"AO131-'A6.DX_New_PP'!AP131","v":0},{"$f":"AP131-'A6.DX_New_PP'!AQ131","v":0},{"$f":"AQ131-'A6.DX_New_PP'!AR131","v":0},{"$f":"AR131-'A6.DX_New_PP'!AS131","v":0},{"$f":"AS131-'A6.DX_New_PP'!AT131","v":0},{"$f":"AT131-'A6.DX_New_PP'!AU131","v":0},{"$f":"AU131-'A6.DX_New_PP'!AV131","v":0},{"$f":"AV131-'A6.DX_New_PP'!AW131","v":0},{"$f":"AW131-'A6.DX_New_PP'!AX131","v":0},{"$f":"AX131-'A6.DX_New_PP'!AY131","v":0},{"$f":"AY131-'A6.DX_New_PP'!AZ131","v":0},{"$f":"AZ131-'A6.DX_New_PP'!BA131","v":0},{"$f":"BA131-'A6.DX_New_PP'!BB131","v":0},{"$f":"BB131-'A6.DX_New_PP'!BC131","v":0},{"$f":"BC131-'A6.DX_New_PP'!BD131","v":0},{"$f":"BD131-'A6.DX_New_PP'!BE131","v":0},{"$f":"BE131-'A6.DX_New_PP'!BF131","v":0},{"$f":"BF131-'A6.DX_New_PP'!BG131","v":0},{"$f":"BG131-'A6.DX_New_PP'!BH131","v":0},{"$f":"BH131-'A6.DX_New_PP'!BI131","v":0},{"$f":"BI131-'A6.DX_New_PP'!BJ131","v":0},{"$f":"BJ131-'A6.DX_New_PP'!BK131","v":0},{"$f":"BK131-'A6.DX_New_PP'!BL131","v":0},{"$f":"BL131-'A6.DX_New_PP'!BM131","v":0},{"$f":"BM131-'A6.DX_New_PP'!BN131","v":0},{"$f":"BN131-'A6.DX_New_PP'!BO131","v":0},{"$f":"BO131-'A6.DX_New_PP'!BP131","v":0}]
[null,null,{"$f":"Instruments!$C$12","v":"5yr"},{"$f":"IFERROR(IF(VLOOKUP($C132,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$12),\"\")","v":5},{"$f":"IFERROR(IF(VLOOKUP($C132,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$12),\"\")","v":3},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$L$12","v":"No"},{"$f":"Instruments!$D$12","v":"Bonds"},{"$f":"SUM('M8.ASC_IP'!$Q$1271:$Q$1294)","v":600},{"$f":"I132-'A6.DX_New_PP'!J132","v":600},{"$f":"J132-'A6.DX_New_PP'!K132","v":600},{"$f":"K132-'A6.DX_New_PP'!L132","v":600},{"$f":"L132-'A6.DX_New_PP'!M132","v":300},{"$f":"M132-'A6.DX_New_PP'!N132","v":0},{"$f":"N132-'A6.DX_New_PP'!O132","v":0},{"$f":"O132-'A6.DX_New_PP'!P132","v":0},{"$f":"P132-'A6.DX_New_PP'!Q132","v":0},{"$f":"Q132-'A6.DX_New_PP'!R132","v":0},{"$f":"R132-'A6.DX_New_PP'!S132","v":0},{"$f":"S132-'A6.DX_New_PP'!T132","v":0},{"$f":"T132-'A6.DX_New_PP'!U132","v":0},{"$f":"U132-'A6.DX_New_PP'!V132","v":0},{"$f":"V132-'A6.DX_New_PP'!W132","v":0},{"$f":"W132-'A6.DX_New_PP'!X132","v":0},{"$f":"X132-'A6.DX_New_PP'!Y132","v":0},{"$f":"Y132-'A6.DX_New_PP'!Z132","v":0},{"$f":"Z132-'A6.DX_New_PP'!AA132","v":0},{"$f":"AA132-'A6.DX_New_PP'!AB132","v":0},{"$f":"AB132-'A6.DX_New_PP'!AC132","v":0},{"$f":"AC132-'A6.DX_New_PP'!AD132","v":0},{"$f":"AD132-'A6.DX_New_PP'!AE132","v":0},{"$f":"AE132-'A6.DX_New_PP'!AF132","v":0},{"$f":"AF132-'A6.DX_New_PP'!AG132","v":0},{"$f":"AG132-'A6.DX_New_PP'!AH132","v":0},{"$f":"AH132-'A6.DX_New_PP'!AI132","v":0},{"$f":"AI132-'A6.DX_New_PP'!AJ132","v":0},{"$f":"AJ132-'A6.DX_New_PP'!AK132","v":0},{"$f":"AK132-'A6.DX_New_PP'!AL132","v":0},{"$f":"AL132-'A6.DX_New_PP'!AM132","v":0},{"$f":"AM132-'A6.DX_New_PP'!AN132","v":0},{"$f":"AN132-'A6.DX_New_PP'!AO132","v":0},{"$f":"AO132-'A6.DX_New_PP'!AP132","v":0},{"$f":"AP132-'A6.DX_New_PP'!AQ132","v":0},{"$f":"AQ132-'A6.DX_New_PP'!AR132","v":0},{"$f":"AR132-'A6.DX_New_PP'!AS132","v":0},{"$f":"AS132-'A6.DX_New_PP'!AT132","v":0},{"$f":"AT132-'A6.DX_New_PP'!AU132","v":0},{"$f":"AU132-'A6.DX_New_PP'!AV132","v":0},{"$f":"AV132-'A6.DX_New_PP'!AW132","v":0},{"$f":"AW132-'A6.DX_New_PP'!AX132","v":0},{"$f":"AX132-'A6.DX_New_PP'!AY132","v":0},{"$f":"AY132-'A6.DX_New_PP'!AZ132","v":0},{"$f":"AZ132-'A6.DX_New_PP'!BA132","v":0},{"$f":"BA132-'A6.DX_New_PP'!BB132","v":0},{"$f":"BB132-'A6.DX_New_PP'!BC132","v":0},{"$f":"BC132-'A6.DX_New_PP'!BD132","v":0},{"$f":"BD132-'A6.DX_New_PP'!BE132","v":0},{"$f":"BE132-'A6.DX_New_PP'!BF132","v":0},{"$f":"BF132-'A6.DX_New_PP'!BG132","v":0},{"$f":"BG132-'A6.DX_New_PP'!BH132","v":0},{"$f":"BH132-'A6.DX_New_PP'!BI132","v":0},{"$f":"BI132-'A6.DX_New_PP'!BJ132","v":0},{"$f":"BJ132-'A6.DX_New_PP'!BK132","v":0},{"$f":"BK132-'A6.DX_New_PP'!BL132","v":0},{"$f":"BL132-'A6.DX_New_PP'!BM132","v":0},{"$f":"BM132-'A6.DX_New_PP'!BN132","v":0},{"$f":"BN132-'A6.DX_New_PP'!BO132","v":0},{"$f":"BO132-'A6.DX_New_PP'!BP132","v":0}]
[null,null,{"$f":"Instruments!$C$13","v":"7yr"},{"$f":"IFERROR(IF(VLOOKUP($C133,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$13),\"\")","v":7},{"$f":"IFERROR(IF(VLOOKUP($C133,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$13),\"\")","v":6},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$L$13","v":"No"},{"$f":"Instruments!$D$13","v":"Bonds"},{"$f":"SUM('M8.ASC_IP'!$Q$1297:$Q$1320)","v":600},{"$f":"I133-'A6.DX_New_PP'!J133","v":600},{"$f":"J133-'A6.DX_New_PP'!K133","v":600},{"$f":"K133-'A6.DX_New_PP'!L133","v":600},{"$f":"L133-'A6.DX_New_PP'!M133","v":600},{"$f":"M133-'A6.DX_New_PP'!N133","v":600},{"$f":"N133-'A6.DX_New_PP'!O133","v":600},{"$f":"O133-'A6.DX_New_PP'!P133","v":0},{"$f":"P133-'A6.DX_New_PP'!Q133","v":0},{"$f":"Q133-'A6.DX_New_PP'!R133","v":0},{"$f":"R133-'A6.DX_New_PP'!S133","v":0},{"$f":"S133-'A6.DX_New_PP'!T133","v":0},{"$f":"T133-'A6.DX_New_PP'!U133","v":0},{"$f":"U133-'A6.DX_New_PP'!V133","v":0},{"$f":"V133-'A6.DX_New_PP'!W133","v":0},{"$f":"W133-'A6.DX_New_PP'!X133","v":0},{"$f":"X133-'A6.DX_New_PP'!Y133","v":0},{"$f":"Y133-'A6.DX_New_PP'!Z133","v":0},{"$f":"Z133-'A6.DX_New_PP'!AA133","v":0},{"$f":"AA133-'A6.DX_New_PP'!AB133","v":0},{"$f":"AB133-'A6.DX_New_PP'!AC133","v":0},{"$f":"AC133-'A6.DX_New_PP'!AD133","v":0},{"$f":"AD133-'A6.DX_New_PP'!AE133","v":0},{"$f":"AE133-'A6.DX_New_PP'!AF133","v":0},{"$f":"AF133-'A6.DX_New_PP'!AG133","v":0},{"$f":"AG133-'A6.DX_New_PP'!AH133","v":0},{"$f":"AH133-'A6.DX_New_PP'!AI133","v":0},{"$f":"AI133-'A6.DX_New_PP'!AJ133","v":0},{"$f":"AJ133-'A6.DX_New_PP'!AK133","v":0},{"$f":"AK133-'A6.DX_New_PP'!AL133","v":0},{"$f":"AL133-'A6.DX_New_PP'!AM133","v":0},{"$f":"AM133-'A6.DX_New_PP'!AN133","v":0},{"$f":"AN133-'A6.DX_New_PP'!AO133","v":0},{"$f":"AO133-'A6.DX_New_PP'!AP133","v":0},{"$f":"AP133-'A6.DX_New_PP'!AQ133","v":0},{"$f":"AQ133-'A6.DX_New_PP'!AR133","v":0},{"$f":"AR133-'A6.DX_New_PP'!AS133","v":0},{"$f":"AS133-'A6.DX_New_PP'!AT133","v":0},{"$f":"AT133-'A6.DX_New_PP'!AU133","v":0},{"$f":"AU133-'A6.DX_New_PP'!AV133","v":0},{"$f":"AV133-'A6.DX_New_PP'!AW133","v":0},{"$f":"AW133-'A6.DX_New_PP'!AX133","v":0},{"$f":"AX133-'A6.DX_New_PP'!AY133","v":0},{"$f":"AY133-'A6.DX_New_PP'!AZ133","v":0},{"$f":"AZ133-'A6.DX_New_PP'!BA133","v":0},{"$f":"BA133-'A6.DX_New_PP'!BB133","v":0},{"$f":"BB133-'A6.DX_New_PP'!BC133","v":0},{"$f":"BC133-'A6.DX_New_PP'!BD133","v":0},{"$f":"BD133-'A6.DX_New_PP'!BE133","v":0},{"$f":"BE133-'A6.DX_New_PP'!BF133","v":0},{"$f":"BF133-'A6.DX_New_PP'!BG133","v":0},{"$f":"BG133-'A6.DX_New_PP'!BH133","v":0},{"$f":"BH133-'A6.DX_New_PP'!BI133","v":0},{"$f":"BI133-'A6.DX_New_PP'!BJ133","v":0},{"$f":"BJ133-'A6.DX_New_PP'!BK133","v":0},{"$f":"BK133-'A6.DX_New_PP'!BL133","v":0},{"$f":"BL133-'A6.DX_New_PP'!BM133","v":0},{"$f":"BM133-'A6.DX_New_PP'!BN133","v":0},{"$f":"BN133-'A6.DX_New_PP'!BO133","v":0},{"$f":"BO133-'A6.DX_New_PP'!BP133","v":0}]
[null,null,{"$f":"Instruments!$C$14","v":"10yr"},{"$f":"IFERROR(IF(VLOOKUP($C134,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$14),\"\")","v":10},{"$f":"IFERROR(IF(VLOOKUP($C134,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$14),\"\")","v":9},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$L$14","v":"No"},{"$f":"Instruments!$D$14","v":"Bonds"},{"$f":"SUM('M8.ASC_IP'!$Q$1323:$Q$1346)","v":450},{"$f":"I134-'A6.DX_New_PP'!J134","v":450},{"$f":"J134-'A6.DX_New_PP'!K134","v":450},{"$f":"K134-'A6.DX_New_PP'!L134","v":450},{"$f":"L134-'A6.DX_New_PP'!M134","v":450},{"$f":"M134-'A6.DX_New_PP'!N134","v":450},{"$f":"N134-'A6.DX_New_PP'!O134","v":450},{"$f":"O134-'A6.DX_New_PP'!P134","v":450},{"$f":"P134-'A6.DX_New_PP'!Q134","v":450},{"$f":"Q134-'A6.DX_New_PP'!R134","v":450},{"$f":"R134-'A6.DX_New_PP'!S134","v":0},{"$f":"S134-'A6.DX_New_PP'!T134","v":0},{"$f":"T134-'A6.DX_New_PP'!U134","v":0},{"$f":"U134-'A6.DX_New_PP'!V134","v":0},{"$f":"V134-'A6.DX_New_PP'!W134","v":0},{"$f":"W134-'A6.DX_New_PP'!X134","v":0},{"$f":"X134-'A6.DX_New_PP'!Y134","v":0},{"$f":"Y134-'A6.DX_New_PP'!Z134","v":0},{"$f":"Z134-'A6.DX_New_PP'!AA134","v":0},{"$f":"AA134-'A6.DX_New_PP'!AB134","v":0},{"$f":"AB134-'A6.DX_New_PP'!AC134","v":0},{"$f":"AC134-'A6.DX_New_PP'!AD134","v":0},{"$f":"AD134-'A6.DX_New_PP'!AE134","v":0},{"$f":"AE134-'A6.DX_New_PP'!AF134","v":0},{"$f":"AF134-'A6.DX_New_PP'!AG134","v":0},{"$f":"AG134-'A6.DX_New_PP'!AH134","v":0},{"$f":"AH134-'A6.DX_New_PP'!AI134","v":0},{"$f":"AI134-'A6.DX_New_PP'!AJ134","v":0},{"$f":"AJ134-'A6.DX_New_PP'!AK134","v":0},{"$f":"AK134-'A6.DX_New_PP'!AL134","v":0},{"$f":"AL134-'A6.DX_New_PP'!AM134","v":0},{"$f":"AM134-'A6.DX_New_PP'!AN134","v":0},{"$f":"AN134-'A6.DX_New_PP'!AO134","v":0},{"$f":"AO134-'A6.DX_New_PP'!AP134","v":0},{"$f":"AP134-'A6.DX_New_PP'!AQ134","v":0},{"$f":"AQ134-'A6.DX_New_PP'!AR134","v":0},{"$f":"AR134-'A6.DX_New_PP'!AS134","v":0},{"$f":"AS134-'A6.DX_New_PP'!AT134","v":0},{"$f":"AT134-'A6.DX_New_PP'!AU134","v":0},{"$f":"AU134-'A6.DX_New_PP'!AV134","v":0},{"$f":"AV134-'A6.DX_New_PP'!AW134","v":0},{"$f":"AW134-'A6.DX_New_PP'!AX134","v":0},{"$f":"AX134-'A6.DX_New_PP'!AY134","v":0},{"$f":"AY134-'A6.DX_New_PP'!AZ134","v":0},{"$f":"AZ134-'A6.DX_New_PP'!BA134","v":0},{"$f":"BA134-'A6.DX_New_PP'!BB134","v":0},{"$f":"BB134-'A6.DX_New_PP'!BC134","v":0},{"$f":"BC134-'A6.DX_New_PP'!BD134","v":0},{"$f":"BD134-'A6.DX_New_PP'!BE134","v":0},{"$f":"BE134-'A6.DX_New_PP'!BF134","v":0},{"$f":"BF134-'A6.DX_New_PP'!BG134","v":0},{"$f":"BG134-'A6.DX_New_PP'!BH134","v":0},{"$f":"BH134-'A6.DX_New_PP'!BI134","v":0},{"$f":"BI134-'A6.DX_New_PP'!BJ134","v":0},{"$f":"BJ134-'A6.DX_New_PP'!BK134","v":0},{"$f":"BK134-'A6.DX_New_PP'!BL134","v":0},{"$f":"BL134-'A6.DX_New_PP'!BM134","v":0},{"$f":"BM134-'A6.DX_New_PP'!BN134","v":0},{"$f":"BN134-'A6.DX_New_PP'!BO134","v":0},{"$f":"BO134-'A6.DX_New_PP'!BP134","v":0}]
[null,null,{"$f":"Instruments!$C$15","v":0},{"$f":"IFERROR(IF(VLOOKUP($C135,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$15),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C135,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$15),\"\")","v":""},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$L$15","v":0},{"$f":"Instruments!$D$15","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1349:$Q$1372)","v":0},{"$f":"I135-'A6.DX_New_PP'!J135","v":0},{"$f":"J135-'A6.DX_New_PP'!K135","v":0},{"$f":"K135-'A6.DX_New_PP'!L135","v":0},{"$f":"L135-'A6.DX_New_PP'!M135","v":0},{"$f":"M135-'A6.DX_New_PP'!N135","v":0},{"$f":"N135-'A6.DX_New_PP'!O135","v":0},{"$f":"O135-'A6.DX_New_PP'!P135","v":0},{"$f":"P135-'A6.DX_New_PP'!Q135","v":0},{"$f":"Q135-'A6.DX_New_PP'!R135","v":0},{"$f":"R135-'A6.DX_New_PP'!S135","v":0},{"$f":"S135-'A6.DX_New_PP'!T135","v":0},{"$f":"T135-'A6.DX_New_PP'!U135","v":0},{"$f":"U135-'A6.DX_New_PP'!V135","v":0},{"$f":"V135-'A6.DX_New_PP'!W135","v":0},{"$f":"W135-'A6.DX_New_PP'!X135","v":0},{"$f":"X135-'A6.DX_New_PP'!Y135","v":0},{"$f":"Y135-'A6.DX_New_PP'!Z135","v":0},{"$f":"Z135-'A6.DX_New_PP'!AA135","v":0},{"$f":"AA135-'A6.DX_New_PP'!AB135","v":0},{"$f":"AB135-'A6.DX_New_PP'!AC135","v":0},{"$f":"AC135-'A6.DX_New_PP'!AD135","v":0},{"$f":"AD135-'A6.DX_New_PP'!AE135","v":0},{"$f":"AE135-'A6.DX_New_PP'!AF135","v":0},{"$f":"AF135-'A6.DX_New_PP'!AG135","v":0},{"$f":"AG135-'A6.DX_New_PP'!AH135","v":0},{"$f":"AH135-'A6.DX_New_PP'!AI135","v":0},{"$f":"AI135-'A6.DX_New_PP'!AJ135","v":0},{"$f":"AJ135-'A6.DX_New_PP'!AK135","v":0},{"$f":"AK135-'A6.DX_New_PP'!AL135","v":0},{"$f":"AL135-'A6.DX_New_PP'!AM135","v":0},{"$f":"AM135-'A6.DX_New_PP'!AN135","v":0},{"$f":"AN135-'A6.DX_New_PP'!AO135","v":0},{"$f":"AO135-'A6.DX_New_PP'!AP135","v":0},{"$f":"AP135-'A6.DX_New_PP'!AQ135","v":0},{"$f":"AQ135-'A6.DX_New_PP'!AR135","v":0},{"$f":"AR135-'A6.DX_New_PP'!AS135","v":0},{"$f":"AS135-'A6.DX_New_PP'!AT135","v":0},{"$f":"AT135-'A6.DX_New_PP'!AU135","v":0},{"$f":"AU135-'A6.DX_New_PP'!AV135","v":0},{"$f":"AV135-'A6.DX_New_PP'!AW135","v":0},{"$f":"AW135-'A6.DX_New_PP'!AX135","v":0},{"$f":"AX135-'A6.DX_New_PP'!AY135","v":0},{"$f":"AY135-'A6.DX_New_PP'!AZ135","v":0},{"$f":"AZ135-'A6.DX_New_PP'!BA135","v":0},{"$f":"BA135-'A6.DX_New_PP'!BB135","v":0},{"$f":"BB135-'A6.DX_New_PP'!BC135","v":0},{"$f":"BC135-'A6.DX_New_PP'!BD135","v":0},{"$f":"BD135-'A6.DX_New_PP'!BE135","v":0},{"$f":"BE135-'A6.DX_New_PP'!BF135","v":0},{"$f":"BF135-'A6.DX_New_PP'!BG135","v":0},{"$f":"BG135-'A6.DX_New_PP'!BH135","v":0},{"$f":"BH135-'A6.DX_New_PP'!BI135","v":0},{"$f":"BI135-'A6.DX_New_PP'!BJ135","v":0},{"$f":"BJ135-'A6.DX_New_PP'!BK135","v":0},{"$f":"BK135-'A6.DX_New_PP'!BL135","v":0},{"$f":"BL135-'A6.DX_New_PP'!BM135","v":0},{"$f":"BM135-'A6.DX_New_PP'!BN135","v":0},{"$f":"BN135-'A6.DX_New_PP'!BO135","v":0},{"$f":"BO135-'A6.DX_New_PP'!BP135","v":0}]
[null,null,{"$f":"Instruments!$C$16","v":0},{"$f":"IFERROR(IF(VLOOKUP($C136,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$16),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C136,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$16),\"\")","v":""},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$L$16","v":0},{"$f":"Instruments!$D$16","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1375:$Q$1398)","v":0},{"$f":"I136-'A6.DX_New_PP'!J136","v":0},{"$f":"J136-'A6.DX_New_PP'!K136","v":0},{"$f":"K136-'A6.DX_New_PP'!L136","v":0},{"$f":"L136-'A6.DX_New_PP'!M136","v":0},{"$f":"M136-'A6.DX_New_PP'!N136","v":0},{"$f":"N136-'A6.DX_New_PP'!O136","v":0},{"$f":"O136-'A6.DX_New_PP'!P136","v":0},{"$f":"P136-'A6.DX_New_PP'!Q136","v":0},{"$f":"Q136-'A6.DX_New_PP'!R136","v":0},{"$f":"R136-'A6.DX_New_PP'!S136","v":0},{"$f":"S136-'A6.DX_New_PP'!T136","v":0},{"$f":"T136-'A6.DX_New_PP'!U136","v":0},{"$f":"U136-'A6.DX_New_PP'!V136","v":0},{"$f":"V136-'A6.DX_New_PP'!W136","v":0},{"$f":"W136-'A6.DX_New_PP'!X136","v":0},{"$f":"X136-'A6.DX_New_PP'!Y136","v":0},{"$f":"Y136-'A6.DX_New_PP'!Z136","v":0},{"$f":"Z136-'A6.DX_New_PP'!AA136","v":0},{"$f":"AA136-'A6.DX_New_PP'!AB136","v":0},{"$f":"AB136-'A6.DX_New_PP'!AC136","v":0},{"$f":"AC136-'A6.DX_New_PP'!AD136","v":0},{"$f":"AD136-'A6.DX_New_PP'!AE136","v":0},{"$f":"AE136-'A6.DX_New_PP'!AF136","v":0},{"$f":"AF136-'A6.DX_New_PP'!AG136","v":0},{"$f":"AG136-'A6.DX_New_PP'!AH136","v":0},{"$f":"AH136-'A6.DX_New_PP'!AI136","v":0},{"$f":"AI136-'A6.DX_New_PP'!AJ136","v":0},{"$f":"AJ136-'A6.DX_New_PP'!AK136","v":0},{"$f":"AK136-'A6.DX_New_PP'!AL136","v":0},{"$f":"AL136-'A6.DX_New_PP'!AM136","v":0},{"$f":"AM136-'A6.DX_New_PP'!AN136","v":0},{"$f":"AN136-'A6.DX_New_PP'!AO136","v":0},{"$f":"AO136-'A6.DX_New_PP'!AP136","v":0},{"$f":"AP136-'A6.DX_New_PP'!AQ136","v":0},{"$f":"AQ136-'A6.DX_New_PP'!AR136","v":0},{"$f":"AR136-'A6.DX_New_PP'!AS136","v":0},{"$f":"AS136-'A6.DX_New_PP'!AT136","v":0},{"$f":"AT136-'A6.DX_New_PP'!AU136","v":0},{"$f":"AU136-'A6.DX_New_PP'!AV136","v":0},{"$f":"AV136-'A6.DX_New_PP'!AW136","v":0},{"$f":"AW136-'A6.DX_New_PP'!AX136","v":0},{"$f":"AX136-'A6.DX_New_PP'!AY136","v":0},{"$f":"AY136-'A6.DX_New_PP'!AZ136","v":0},{"$f":"AZ136-'A6.DX_New_PP'!BA136","v":0},{"$f":"BA136-'A6.DX_New_PP'!BB136","v":0},{"$f":"BB136-'A6.DX_New_PP'!BC136","v":0},{"$f":"BC136-'A6.DX_New_PP'!BD136","v":0},{"$f":"BD136-'A6.DX_New_PP'!BE136","v":0},{"$f":"BE136-'A6.DX_New_PP'!BF136","v":0},{"$f":"BF136-'A6.DX_New_PP'!BG136","v":0},{"$f":"BG136-'A6.DX_New_PP'!BH136","v":0},{"$f":"BH136-'A6.DX_New_PP'!BI136","v":0},{"$f":"BI136-'A6.DX_New_PP'!BJ136","v":0},{"$f":"BJ136-'A6.DX_New_PP'!BK136","v":0},{"$f":"BK136-'A6.DX_New_PP'!BL136","v":0},{"$f":"BL136-'A6.DX_New_PP'!BM136","v":0},{"$f":"BM136-'A6.DX_New_PP'!BN136","v":0},{"$f":"BN136-'A6.DX_New_PP'!BO136","v":0},{"$f":"BO136-'A6.DX_New_PP'!BP136","v":0}]
[null,null,{"$f":"Instruments!$C$17","v":0},{"$f":"IFERROR(IF(VLOOKUP($C137,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$17),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C137,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$17),\"\")","v":""},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$L$17","v":0},{"$f":"Instruments!$D$17","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1401:$Q$1424)","v":0},{"$f":"I137-'A6.DX_New_PP'!J137","v":0},{"$f":"J137-'A6.DX_New_PP'!K137","v":0},{"$f":"K137-'A6.DX_New_PP'!L137","v":0},{"$f":"L137-'A6.DX_New_PP'!M137","v":0},{"$f":"M137-'A6.DX_New_PP'!N137","v":0},{"$f":"N137-'A6.DX_New_PP'!O137","v":0},{"$f":"O137-'A6.DX_New_PP'!P137","v":0},{"$f":"P137-'A6.DX_New_PP'!Q137","v":0},{"$f":"Q137-'A6.DX_New_PP'!R137","v":0},{"$f":"R137-'A6.DX_New_PP'!S137","v":0},{"$f":"S137-'A6.DX_New_PP'!T137","v":0},{"$f":"T137-'A6.DX_New_PP'!U137","v":0},{"$f":"U137-'A6.DX_New_PP'!V137","v":0},{"$f":"V137-'A6.DX_New_PP'!W137","v":0},{"$f":"W137-'A6.DX_New_PP'!X137","v":0},{"$f":"X137-'A6.DX_New_PP'!Y137","v":0},{"$f":"Y137-'A6.DX_New_PP'!Z137","v":0},{"$f":"Z137-'A6.DX_New_PP'!AA137","v":0},{"$f":"AA137-'A6.DX_New_PP'!AB137","v":0},{"$f":"AB137-'A6.DX_New_PP'!AC137","v":0},{"$f":"AC137-'A6.DX_New_PP'!AD137","v":0},{"$f":"AD137-'A6.DX_New_PP'!AE137","v":0},{"$f":"AE137-'A6.DX_New_PP'!AF137","v":0},{"$f":"AF137-'A6.DX_New_PP'!AG137","v":0},{"$f":"AG137-'A6.DX_New_PP'!AH137","v":0},{"$f":"AH137-'A6.DX_New_PP'!AI137","v":0},{"$f":"AI137-'A6.DX_New_PP'!AJ137","v":0},{"$f":"AJ137-'A6.DX_New_PP'!AK137","v":0},{"$f":"AK137-'A6.DX_New_PP'!AL137","v":0},{"$f":"AL137-'A6.DX_New_PP'!AM137","v":0},{"$f":"AM137-'A6.DX_New_PP'!AN137","v":0},{"$f":"AN137-'A6.DX_New_PP'!AO137","v":0},{"$f":"AO137-'A6.DX_New_PP'!AP137","v":0},{"$f":"AP137-'A6.DX_New_PP'!AQ137","v":0},{"$f":"AQ137-'A6.DX_New_PP'!AR137","v":0},{"$f":"AR137-'A6.DX_New_PP'!AS137","v":0},{"$f":"AS137-'A6.DX_New_PP'!AT137","v":0},{"$f":"AT137-'A6.DX_New_PP'!AU137","v":0},{"$f":"AU137-'A6.DX_New_PP'!AV137","v":0},{"$f":"AV137-'A6.DX_New_PP'!AW137","v":0},{"$f":"AW137-'A6.DX_New_PP'!AX137","v":0},{"$f":"AX137-'A6.DX_New_PP'!AY137","v":0},{"$f":"AY137-'A6.DX_New_PP'!AZ137","v":0},{"$f":"AZ137-'A6.DX_New_PP'!BA137","v":0},{"$f":"BA137-'A6.DX_New_PP'!BB137","v":0},{"$f":"BB137-'A6.DX_New_PP'!BC137","v":0},{"$f":"BC137-'A6.DX_New_PP'!BD137","v":0},{"$f":"BD137-'A6.DX_New_PP'!BE137","v":0},{"$f":"BE137-'A6.DX_New_PP'!BF137","v":0},{"$f":"BF137-'A6.DX_New_PP'!BG137","v":0},{"$f":"BG137-'A6.DX_New_PP'!BH137","v":0},{"$f":"BH137-'A6.DX_New_PP'!BI137","v":0},{"$f":"BI137-'A6.DX_New_PP'!BJ137","v":0},{"$f":"BJ137-'A6.DX_New_PP'!BK137","v":0},{"$f":"BK137-'A6.DX_New_PP'!BL137","v":0},{"$f":"BL137-'A6.DX_New_PP'!BM137","v":0},{"$f":"BM137-'A6.DX_New_PP'!BN137","v":0},{"$f":"BN137-'A6.DX_New_PP'!BO137","v":0},{"$f":"BO137-'A6.DX_New_PP'!BP137","v":0}]
[null,null,{"$f":"Instruments!$C$18","v":0},{"$f":"IFERROR(IF(VLOOKUP($C138,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$18),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C138,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$18),\"\")","v":""},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$L$18","v":0},{"$f":"Instruments!$D$18","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1427:$Q$1450)","v":0},{"$f":"I138-'A6.DX_New_PP'!J138","v":0},{"$f":"J138-'A6.DX_New_PP'!K138","v":0},{"$f":"K138-'A6.DX_New_PP'!L138","v":0},{"$f":"L138-'A6.DX_New_PP'!M138","v":0},{"$f":"M138-'A6.DX_New_PP'!N138","v":0},{"$f":"N138-'A6.DX_New_PP'!O138","v":0},{"$f":"O138-'A6.DX_New_PP'!P138","v":0},{"$f":"P138-'A6.DX_New_PP'!Q138","v":0},{"$f":"Q138-'A6.DX_New_PP'!R138","v":0},{"$f":"R138-'A6.DX_New_PP'!S138","v":0},{"$f":"S138-'A6.DX_New_PP'!T138","v":0},{"$f":"T138-'A6.DX_New_PP'!U138","v":0},{"$f":"U138-'A6.DX_New_PP'!V138","v":0},{"$f":"V138-'A6.DX_New_PP'!W138","v":0},{"$f":"W138-'A6.DX_New_PP'!X138","v":0},{"$f":"X138-'A6.DX_New_PP'!Y138","v":0},{"$f":"Y138-'A6.DX_New_PP'!Z138","v":0},{"$f":"Z138-'A6.DX_New_PP'!AA138","v":0},{"$f":"AA138-'A6.DX_New_PP'!AB138","v":0},{"$f":"AB138-'A6.DX_New_PP'!AC138","v":0},{"$f":"AC138-'A6.DX_New_PP'!AD138","v":0},{"$f":"AD138-'A6.DX_New_PP'!AE138","v":0},{"$f":"AE138-'A6.DX_New_PP'!AF138","v":0},{"$f":"AF138-'A6.DX_New_PP'!AG138","v":0},{"$f":"AG138-'A6.DX_New_PP'!AH138","v":0},{"$f":"AH138-'A6.DX_New_PP'!AI138","v":0},{"$f":"AI138-'A6.DX_New_PP'!AJ138","v":0},{"$f":"AJ138-'A6.DX_New_PP'!AK138","v":0},{"$f":"AK138-'A6.DX_New_PP'!AL138","v":0},{"$f":"AL138-'A6.DX_New_PP'!AM138","v":0},{"$f":"AM138-'A6.DX_New_PP'!AN138","v":0},{"$f":"AN138-'A6.DX_New_PP'!AO138","v":0},{"$f":"AO138-'A6.DX_New_PP'!AP138","v":0},{"$f":"AP138-'A6.DX_New_PP'!AQ138","v":0},{"$f":"AQ138-'A6.DX_New_PP'!AR138","v":0},{"$f":"AR138-'A6.DX_New_PP'!AS138","v":0},{"$f":"AS138-'A6.DX_New_PP'!AT138","v":0},{"$f":"AT138-'A6.DX_New_PP'!AU138","v":0},{"$f":"AU138-'A6.DX_New_PP'!AV138","v":0},{"$f":"AV138-'A6.DX_New_PP'!AW138","v":0},{"$f":"AW138-'A6.DX_New_PP'!AX138","v":0},{"$f":"AX138-'A6.DX_New_PP'!AY138","v":0},{"$f":"AY138-'A6.DX_New_PP'!AZ138","v":0},{"$f":"AZ138-'A6.DX_New_PP'!BA138","v":0},{"$f":"BA138-'A6.DX_New_PP'!BB138","v":0},{"$f":"BB138-'A6.DX_New_PP'!BC138","v":0},{"$f":"BC138-'A6.DX_New_PP'!BD138","v":0},{"$f":"BD138-'A6.DX_New_PP'!BE138","v":0},{"$f":"BE138-'A6.DX_New_PP'!BF138","v":0},{"$f":"BF138-'A6.DX_New_PP'!BG138","v":0},{"$f":"BG138-'A6.DX_New_PP'!BH138","v":0},{"$f":"BH138-'A6.DX_New_PP'!BI138","v":0},{"$f":"BI138-'A6.DX_New_PP'!BJ138","v":0},{"$f":"BJ138-'A6.DX_New_PP'!BK138","v":0},{"$f":"BK138-'A6.DX_New_PP'!BL138","v":0},{"$f":"BL138-'A6.DX_New_PP'!BM138","v":0},{"$f":"BM138-'A6.DX_New_PP'!BN138","v":0},{"$f":"BN138-'A6.DX_New_PP'!BO138","v":0},{"$f":"BO138-'A6.DX_New_PP'!BP138","v":0}]
[null,null,{"$f":"Instruments!$C$19","v":0},{"$f":"IFERROR(IF(VLOOKUP($C139,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$19),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C139,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$19),\"\")","v":""},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$L$19","v":0},{"$f":"Instruments!$D$19","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1453:$Q$1476)","v":0},{"$f":"I139-'A6.DX_New_PP'!J139","v":0},{"$f":"J139-'A6.DX_New_PP'!K139","v":0},{"$f":"K139-'A6.DX_New_PP'!L139","v":0},{"$f":"L139-'A6.DX_New_PP'!M139","v":0},{"$f":"M139-'A6.DX_New_PP'!N139","v":0},{"$f":"N139-'A6.DX_New_PP'!O139","v":0},{"$f":"O139-'A6.DX_New_PP'!P139","v":0},{"$f":"P139-'A6.DX_New_PP'!Q139","v":0},{"$f":"Q139-'A6.DX_New_PP'!R139","v":0},{"$f":"R139-'A6.DX_New_PP'!S139","v":0},{"$f":"S139-'A6.DX_New_PP'!T139","v":0},{"$f":"T139-'A6.DX_New_PP'!U139","v":0},{"$f":"U139-'A6.DX_New_PP'!V139","v":0},{"$f":"V139-'A6.DX_New_PP'!W139","v":0},{"$f":"W139-'A6.DX_New_PP'!X139","v":0},{"$f":"X139-'A6.DX_New_PP'!Y139","v":0},{"$f":"Y139-'A6.DX_New_PP'!Z139","v":0},{"$f":"Z139-'A6.DX_New_PP'!AA139","v":0},{"$f":"AA139-'A6.DX_New_PP'!AB139","v":0},{"$f":"AB139-'A6.DX_New_PP'!AC139","v":0},{"$f":"AC139-'A6.DX_New_PP'!AD139","v":0},{"$f":"AD139-'A6.DX_New_PP'!AE139","v":0},{"$f":"AE139-'A6.DX_New_PP'!AF139","v":0},{"$f":"AF139-'A6.DX_New_PP'!AG139","v":0},{"$f":"AG139-'A6.DX_New_PP'!AH139","v":0},{"$f":"AH139-'A6.DX_New_PP'!AI139","v":0},{"$f":"AI139-'A6.DX_New_PP'!AJ139","v":0},{"$f":"AJ139-'A6.DX_New_PP'!AK139","v":0},{"$f":"AK139-'A6.DX_New_PP'!AL139","v":0},{"$f":"AL139-'A6.DX_New_PP'!AM139","v":0},{"$f":"AM139-'A6.DX_New_PP'!AN139","v":0},{"$f":"AN139-'A6.DX_New_PP'!AO139","v":0},{"$f":"AO139-'A6.DX_New_PP'!AP139","v":0},{"$f":"AP139-'A6.DX_New_PP'!AQ139","v":0},{"$f":"AQ139-'A6.DX_New_PP'!AR139","v":0},{"$f":"AR139-'A6.DX_New_PP'!AS139","v":0},{"$f":"AS139-'A6.DX_New_PP'!AT139","v":0},{"$f":"AT139-'A6.DX_New_PP'!AU139","v":0},{"$f":"AU139-'A6.DX_New_PP'!AV139","v":0},{"$f":"AV139-'A6.DX_New_PP'!AW139","v":0},{"$f":"AW139-'A6.DX_New_PP'!AX139","v":0},{"$f":"AX139-'A6.DX_New_PP'!AY139","v":0},{"$f":"AY139-'A6.DX_New_PP'!AZ139","v":0},{"$f":"AZ139-'A6.DX_New_PP'!BA139","v":0},{"$f":"BA139-'A6.DX_New_PP'!BB139","v":0},{"$f":"BB139-'A6.DX_New_PP'!BC139","v":0},{"$f":"BC139-'A6.DX_New_PP'!BD139","v":0},{"$f":"BD139-'A6.DX_New_PP'!BE139","v":0},{"$f":"BE139-'A6.DX_New_PP'!BF139","v":0},{"$f":"BF139-'A6.DX_New_PP'!BG139","v":0},{"$f":"BG139-'A6.DX_New_PP'!BH139","v":0},{"$f":"BH139-'A6.DX_New_PP'!BI139","v":0},{"$f":"BI139-'A6.DX_New_PP'!BJ139","v":0},{"$f":"BJ139-'A6.DX_New_PP'!BK139","v":0},{"$f":"BK139-'A6.DX_New_PP'!BL139","v":0},{"$f":"BL139-'A6.DX_New_PP'!BM139","v":0},{"$f":"BM139-'A6.DX_New_PP'!BN139","v":0},{"$f":"BN139-'A6.DX_New_PP'!BO139","v":0},{"$f":"BO139-'A6.DX_New_PP'!BP139","v":0}]
[null,null,{"$f":"Instruments!$C$20","v":0},{"$f":"IFERROR(IF(VLOOKUP($C140,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$20),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C140,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$20),\"\")","v":""},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$L$20","v":0},{"$f":"Instruments!$D$20","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1479:$Q$1502)","v":0},{"$f":"I140-'A6.DX_New_PP'!J140","v":0},{"$f":"J140-'A6.DX_New_PP'!K140","v":0},{"$f":"K140-'A6.DX_New_PP'!L140","v":0},{"$f":"L140-'A6.DX_New_PP'!M140","v":0},{"$f":"M140-'A6.DX_New_PP'!N140","v":0},{"$f":"N140-'A6.DX_New_PP'!O140","v":0},{"$f":"O140-'A6.DX_New_PP'!P140","v":0},{"$f":"P140-'A6.DX_New_PP'!Q140","v":0},{"$f":"Q140-'A6.DX_New_PP'!R140","v":0},{"$f":"R140-'A6.DX_New_PP'!S140","v":0},{"$f":"S140-'A6.DX_New_PP'!T140","v":0},{"$f":"T140-'A6.DX_New_PP'!U140","v":0},{"$f":"U140-'A6.DX_New_PP'!V140","v":0},{"$f":"V140-'A6.DX_New_PP'!W140","v":0},{"$f":"W140-'A6.DX_New_PP'!X140","v":0},{"$f":"X140-'A6.DX_New_PP'!Y140","v":0},{"$f":"Y140-'A6.DX_New_PP'!Z140","v":0},{"$f":"Z140-'A6.DX_New_PP'!AA140","v":0},{"$f":"AA140-'A6.DX_New_PP'!AB140","v":0},{"$f":"AB140-'A6.DX_New_PP'!AC140","v":0},{"$f":"AC140-'A6.DX_New_PP'!AD140","v":0},{"$f":"AD140-'A6.DX_New_PP'!AE140","v":0},{"$f":"AE140-'A6.DX_New_PP'!AF140","v":0},{"$f":"AF140-'A6.DX_New_PP'!AG140","v":0},{"$f":"AG140-'A6.DX_New_PP'!AH140","v":0},{"$f":"AH140-'A6.DX_New_PP'!AI140","v":0},{"$f":"AI140-'A6.DX_New_PP'!AJ140","v":0},{"$f":"AJ140-'A6.DX_New_PP'!AK140","v":0},{"$f":"AK140-'A6.DX_New_PP'!AL140","v":0},{"$f":"AL140-'A6.DX_New_PP'!AM140","v":0},{"$f":"AM140-'A6.DX_New_PP'!AN140","v":0},{"$f":"AN140-'A6.DX_New_PP'!AO140","v":0},{"$f":"AO140-'A6.DX_New_PP'!AP140","v":0},{"$f":"AP140-'A6.DX_New_PP'!AQ140","v":0},{"$f":"AQ140-'A6.DX_New_PP'!AR140","v":0},{"$f":"AR140-'A6.DX_New_PP'!AS140","v":0},{"$f":"AS140-'A6.DX_New_PP'!AT140","v":0},{"$f":"AT140-'A6.DX_New_PP'!AU140","v":0},{"$f":"AU140-'A6.DX_New_PP'!AV140","v":0},{"$f":"AV140-'A6.DX_New_PP'!AW140","v":0},{"$f":"AW140-'A6.DX_New_PP'!AX140","v":0},{"$f":"AX140-'A6.DX_New_PP'!AY140","v":0},{"$f":"AY140-'A6.DX_New_PP'!AZ140","v":0},{"$f":"AZ140-'A6.DX_New_PP'!BA140","v":0},{"$f":"BA140-'A6.DX_New_PP'!BB140","v":0},{"$f":"BB140-'A6.DX_New_PP'!BC140","v":0},{"$f":"BC140-'A6.DX_New_PP'!BD140","v":0},{"$f":"BD140-'A6.DX_New_PP'!BE140","v":0},{"$f":"BE140-'A6.DX_New_PP'!BF140","v":0},{"$f":"BF140-'A6.DX_New_PP'!BG140","v":0},{"$f":"BG140-'A6.DX_New_PP'!BH140","v":0},{"$f":"BH140-'A6.DX_New_PP'!BI140","v":0},{"$f":"BI140-'A6.DX_New_PP'!BJ140","v":0},{"$f":"BJ140-'A6.DX_New_PP'!BK140","v":0},{"$f":"BK140-'A6.DX_New_PP'!BL140","v":0},{"$f":"BL140-'A6.DX_New_PP'!BM140","v":0},{"$f":"BM140-'A6.DX_New_PP'!BN140","v":0},{"$f":"BN140-'A6.DX_New_PP'!BO140","v":0},{"$f":"BO140-'A6.DX_New_PP'!BP140","v":0}]
[null,null,{"$f":"Instruments!$C$21","v":0},{"$f":"IFERROR(IF(VLOOKUP($C141,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$21),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C141,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$21),\"\")","v":""},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$L$21","v":0},{"$f":"Instruments!$D$21","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1505:$Q$1528)","v":0},{"$f":"I141-'A6.DX_New_PP'!J141","v":0},{"$f":"J141-'A6.DX_New_PP'!K141","v":0},{"$f":"K141-'A6.DX_New_PP'!L141","v":0},{"$f":"L141-'A6.DX_New_PP'!M141","v":0},{"$f":"M141-'A6.DX_New_PP'!N141","v":0},{"$f":"N141-'A6.DX_New_PP'!O141","v":0},{"$f":"O141-'A6.DX_New_PP'!P141","v":0},{"$f":"P141-'A6.DX_New_PP'!Q141","v":0},{"$f":"Q141-'A6.DX_New_PP'!R141","v":0},{"$f":"R141-'A6.DX_New_PP'!S141","v":0},{"$f":"S141-'A6.DX_New_PP'!T141","v":0},{"$f":"T141-'A6.DX_New_PP'!U141","v":0},{"$f":"U141-'A6.DX_New_PP'!V141","v":0},{"$f":"V141-'A6.DX_New_PP'!W141","v":0},{"$f":"W141-'A6.DX_New_PP'!X141","v":0},{"$f":"X141-'A6.DX_New_PP'!Y141","v":0},{"$f":"Y141-'A6.DX_New_PP'!Z141","v":0},{"$f":"Z141-'A6.DX_New_PP'!AA141","v":0},{"$f":"AA141-'A6.DX_New_PP'!AB141","v":0},{"$f":"AB141-'A6.DX_New_PP'!AC141","v":0},{"$f":"AC141-'A6.DX_New_PP'!AD141","v":0},{"$f":"AD141-'A6.DX_New_PP'!AE141","v":0},{"$f":"AE141-'A6.DX_New_PP'!AF141","v":0},{"$f":"AF141-'A6.DX_New_PP'!AG141","v":0},{"$f":"AG141-'A6.DX_New_PP'!AH141","v":0},{"$f":"AH141-'A6.DX_New_PP'!AI141","v":0},{"$f":"AI141-'A6.DX_New_PP'!AJ141","v":0},{"$f":"AJ141-'A6.DX_New_PP'!AK141","v":0},{"$f":"AK141-'A6.DX_New_PP'!AL141","v":0},{"$f":"AL141-'A6.DX_New_PP'!AM141","v":0},{"$f":"AM141-'A6.DX_New_PP'!AN141","v":0},{"$f":"AN141-'A6.DX_New_PP'!AO141","v":0},{"$f":"AO141-'A6.DX_New_PP'!AP141","v":0},{"$f":"AP141-'A6.DX_New_PP'!AQ141","v":0},{"$f":"AQ141-'A6.DX_New_PP'!AR141","v":0},{"$f":"AR141-'A6.DX_New_PP'!AS141","v":0},{"$f":"AS141-'A6.DX_New_PP'!AT141","v":0},{"$f":"AT141-'A6.DX_New_PP'!AU141","v":0},{"$f":"AU141-'A6.DX_New_PP'!AV141","v":0},{"$f":"AV141-'A6.DX_New_PP'!AW141","v":0},{"$f":"AW141-'A6.DX_New_PP'!AX141","v":0},{"$f":"AX141-'A6.DX_New_PP'!AY141","v":0},{"$f":"AY141-'A6.DX_New_PP'!AZ141","v":0},{"$f":"AZ141-'A6.DX_New_PP'!BA141","v":0},{"$f":"BA141-'A6.DX_New_PP'!BB141","v":0},{"$f":"BB141-'A6.DX_New_PP'!BC141","v":0},{"$f":"BC141-'A6.DX_New_PP'!BD141","v":0},{"$f":"BD141-'A6.DX_New_PP'!BE141","v":0},{"$f":"BE141-'A6.DX_New_PP'!BF141","v":0},{"$f":"BF141-'A6.DX_New_PP'!BG141","v":0},{"$f":"BG141-'A6.DX_New_PP'!BH141","v":0},{"$f":"BH141-'A6.DX_New_PP'!BI141","v":0},{"$f":"BI141-'A6.DX_New_PP'!BJ141","v":0},{"$f":"BJ141-'A6.DX_New_PP'!BK141","v":0},{"$f":"BK141-'A6.DX_New_PP'!BL141","v":0},{"$f":"BL141-'A6.DX_New_PP'!BM141","v":0},{"$f":"BM141-'A6.DX_New_PP'!BN141","v":0},{"$f":"BN141-'A6.DX_New_PP'!BO141","v":0},{"$f":"BO141-'A6.DX_New_PP'!BP141","v":0}]
[null,null,{"$f":"Instruments!$C$22","v":0},{"$f":"IFERROR(IF(VLOOKUP($C142,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$22),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C142,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$22),\"\")","v":""},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$L$22","v":0},{"$f":"Instruments!$D$22","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1531:$Q$1554)","v":0},{"$f":"I142-'A6.DX_New_PP'!J142","v":0},{"$f":"J142-'A6.DX_New_PP'!K142","v":0},{"$f":"K142-'A6.DX_New_PP'!L142","v":0},{"$f":"L142-'A6.DX_New_PP'!M142","v":0},{"$f":"M142-'A6.DX_New_PP'!N142","v":0},{"$f":"N142-'A6.DX_New_PP'!O142","v":0},{"$f":"O142-'A6.DX_New_PP'!P142","v":0},{"$f":"P142-'A6.DX_New_PP'!Q142","v":0},{"$f":"Q142-'A6.DX_New_PP'!R142","v":0},{"$f":"R142-'A6.DX_New_PP'!S142","v":0},{"$f":"S142-'A6.DX_New_PP'!T142","v":0},{"$f":"T142-'A6.DX_New_PP'!U142","v":0},{"$f":"U142-'A6.DX_New_PP'!V142","v":0},{"$f":"V142-'A6.DX_New_PP'!W142","v":0},{"$f":"W142-'A6.DX_New_PP'!X142","v":0},{"$f":"X142-'A6.DX_New_PP'!Y142","v":0},{"$f":"Y142-'A6.DX_New_PP'!Z142","v":0},{"$f":"Z142-'A6.DX_New_PP'!AA142","v":0},{"$f":"AA142-'A6.DX_New_PP'!AB142","v":0},{"$f":"AB142-'A6.DX_New_PP'!AC142","v":0},{"$f":"AC142-'A6.DX_New_PP'!AD142","v":0},{"$f":"AD142-'A6.DX_New_PP'!AE142","v":0},{"$f":"AE142-'A6.DX_New_PP'!AF142","v":0},{"$f":"AF142-'A6.DX_New_PP'!AG142","v":0},{"$f":"AG142-'A6.DX_New_PP'!AH142","v":0},{"$f":"AH142-'A6.DX_New_PP'!AI142","v":0},{"$f":"AI142-'A6.DX_New_PP'!AJ142","v":0},{"$f":"AJ142-'A6.DX_New_PP'!AK142","v":0},{"$f":"AK142-'A6.DX_New_PP'!AL142","v":0},{"$f":"AL142-'A6.DX_New_PP'!AM142","v":0},{"$f":"AM142-'A6.DX_New_PP'!AN142","v":0},{"$f":"AN142-'A6.DX_New_PP'!AO142","v":0},{"$f":"AO142-'A6.DX_New_PP'!AP142","v":0},{"$f":"AP142-'A6.DX_New_PP'!AQ142","v":0},{"$f":"AQ142-'A6.DX_New_PP'!AR142","v":0},{"$f":"AR142-'A6.DX_New_PP'!AS142","v":0},{"$f":"AS142-'A6.DX_New_PP'!AT142","v":0},{"$f":"AT142-'A6.DX_New_PP'!AU142","v":0},{"$f":"AU142-'A6.DX_New_PP'!AV142","v":0},{"$f":"AV142-'A6.DX_New_PP'!AW142","v":0},{"$f":"AW142-'A6.DX_New_PP'!AX142","v":0},{"$f":"AX142-'A6.DX_New_PP'!AY142","v":0},{"$f":"AY142-'A6.DX_New_PP'!AZ142","v":0},{"$f":"AZ142-'A6.DX_New_PP'!BA142","v":0},{"$f":"BA142-'A6.DX_New_PP'!BB142","v":0},{"$f":"BB142-'A6.DX_New_PP'!BC142","v":0},{"$f":"BC142-'A6.DX_New_PP'!BD142","v":0},{"$f":"BD142-'A6.DX_New_PP'!BE142","v":0},{"$f":"BE142-'A6.DX_New_PP'!BF142","v":0},{"$f":"BF142-'A6.DX_New_PP'!BG142","v":0},{"$f":"BG142-'A6.DX_New_PP'!BH142","v":0},{"$f":"BH142-'A6.DX_New_PP'!BI142","v":0},{"$f":"BI142-'A6.DX_New_PP'!BJ142","v":0},{"$f":"BJ142-'A6.DX_New_PP'!BK142","v":0},{"$f":"BK142-'A6.DX_New_PP'!BL142","v":0},{"$f":"BL142-'A6.DX_New_PP'!BM142","v":0},{"$f":"BM142-'A6.DX_New_PP'!BN142","v":0},{"$f":"BN142-'A6.DX_New_PP'!BO142","v":0},{"$f":"BO142-'A6.DX_New_PP'!BP142","v":0}]
[null,null,{"$f":"Instruments!$C$23","v":0},{"$f":"IFERROR(IF(VLOOKUP($C143,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$23),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C143,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$23),\"\")","v":""},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$L$23","v":0},{"$f":"Instruments!$D$23","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1557:$Q$1580)","v":0},{"$f":"I143-'A6.DX_New_PP'!J143","v":0},{"$f":"J143-'A6.DX_New_PP'!K143","v":0},{"$f":"K143-'A6.DX_New_PP'!L143","v":0},{"$f":"L143-'A6.DX_New_PP'!M143","v":0},{"$f":"M143-'A6.DX_New_PP'!N143","v":0},{"$f":"N143-'A6.DX_New_PP'!O143","v":0},{"$f":"O143-'A6.DX_New_PP'!P143","v":0},{"$f":"P143-'A6.DX_New_PP'!Q143","v":0},{"$f":"Q143-'A6.DX_New_PP'!R143","v":0},{"$f":"R143-'A6.DX_New_PP'!S143","v":0},{"$f":"S143-'A6.DX_New_PP'!T143","v":0},{"$f":"T143-'A6.DX_New_PP'!U143","v":0},{"$f":"U143-'A6.DX_New_PP'!V143","v":0},{"$f":"V143-'A6.DX_New_PP'!W143","v":0},{"$f":"W143-'A6.DX_New_PP'!X143","v":0},{"$f":"X143-'A6.DX_New_PP'!Y143","v":0},{"$f":"Y143-'A6.DX_New_PP'!Z143","v":0},{"$f":"Z143-'A6.DX_New_PP'!AA143","v":0},{"$f":"AA143-'A6.DX_New_PP'!AB143","v":0},{"$f":"AB143-'A6.DX_New_PP'!AC143","v":0},{"$f":"AC143-'A6.DX_New_PP'!AD143","v":0},{"$f":"AD143-'A6.DX_New_PP'!AE143","v":0},{"$f":"AE143-'A6.DX_New_PP'!AF143","v":0},{"$f":"AF143-'A6.DX_New_PP'!AG143","v":0},{"$f":"AG143-'A6.DX_New_PP'!AH143","v":0},{"$f":"AH143-'A6.DX_New_PP'!AI143","v":0},{"$f":"AI143-'A6.DX_New_PP'!AJ143","v":0},{"$f":"AJ143-'A6.DX_New_PP'!AK143","v":0},{"$f":"AK143-'A6.DX_New_PP'!AL143","v":0},{"$f":"AL143-'A6.DX_New_PP'!AM143","v":0},{"$f":"AM143-'A6.DX_New_PP'!AN143","v":0},{"$f":"AN143-'A6.DX_New_PP'!AO143","v":0},{"$f":"AO143-'A6.DX_New_PP'!AP143","v":0},{"$f":"AP143-'A6.DX_New_PP'!AQ143","v":0},{"$f":"AQ143-'A6.DX_New_PP'!AR143","v":0},{"$f":"AR143-'A6.DX_New_PP'!AS143","v":0},{"$f":"AS143-'A6.DX_New_PP'!AT143","v":0},{"$f":"AT143-'A6.DX_New_PP'!AU143","v":0},{"$f":"AU143-'A6.DX_New_PP'!AV143","v":0},{"$f":"AV143-'A6.DX_New_PP'!AW143","v":0},{"$f":"AW143-'A6.DX_New_PP'!AX143","v":0},{"$f":"AX143-'A6.DX_New_PP'!AY143","v":0},{"$f":"AY143-'A6.DX_New_PP'!AZ143","v":0},{"$f":"AZ143-'A6.DX_New_PP'!BA143","v":0},{"$f":"BA143-'A6.DX_New_PP'!BB143","v":0},{"$f":"BB143-'A6.DX_New_PP'!BC143","v":0},{"$f":"BC143-'A6.DX_New_PP'!BD143","v":0},{"$f":"BD143-'A6.DX_New_PP'!BE143","v":0},{"$f":"BE143-'A6.DX_New_PP'!BF143","v":0},{"$f":"BF143-'A6.DX_New_PP'!BG143","v":0},{"$f":"BG143-'A6.DX_New_PP'!BH143","v":0},{"$f":"BH143-'A6.DX_New_PP'!BI143","v":0},{"$f":"BI143-'A6.DX_New_PP'!BJ143","v":0},{"$f":"BJ143-'A6.DX_New_PP'!BK143","v":0},{"$f":"BK143-'A6.DX_New_PP'!BL143","v":0},{"$f":"BL143-'A6.DX_New_PP'!BM143","v":0},{"$f":"BM143-'A6.DX_New_PP'!BN143","v":0},{"$f":"BN143-'A6.DX_New_PP'!BO143","v":0},{"$f":"BO143-'A6.DX_New_PP'!BP143","v":0}]
[null,null,{"$f":"Instruments!$C$24","v":0},{"$f":"IFERROR(IF(VLOOKUP($C144,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$24),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C144,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$24),\"\")","v":""},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$L$24","v":0},{"$f":"Instruments!$D$24","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1583:$Q$1606)","v":0},{"$f":"I144-'A6.DX_New_PP'!J144","v":0},{"$f":"J144-'A6.DX_New_PP'!K144","v":0},{"$f":"K144-'A6.DX_New_PP'!L144","v":0},{"$f":"L144-'A6.DX_New_PP'!M144","v":0},{"$f":"M144-'A6.DX_New_PP'!N144","v":0},{"$f":"N144-'A6.DX_New_PP'!O144","v":0},{"$f":"O144-'A6.DX_New_PP'!P144","v":0},{"$f":"P144-'A6.DX_New_PP'!Q144","v":0},{"$f":"Q144-'A6.DX_New_PP'!R144","v":0},{"$f":"R144-'A6.DX_New_PP'!S144","v":0},{"$f":"S144-'A6.DX_New_PP'!T144","v":0},{"$f":"T144-'A6.DX_New_PP'!U144","v":0},{"$f":"U144-'A6.DX_New_PP'!V144","v":0},{"$f":"V144-'A6.DX_New_PP'!W144","v":0},{"$f":"W144-'A6.DX_New_PP'!X144","v":0},{"$f":"X144-'A6.DX_New_PP'!Y144","v":0},{"$f":"Y144-'A6.DX_New_PP'!Z144","v":0},{"$f":"Z144-'A6.DX_New_PP'!AA144","v":0},{"$f":"AA144-'A6.DX_New_PP'!AB144","v":0},{"$f":"AB144-'A6.DX_New_PP'!AC144","v":0},{"$f":"AC144-'A6.DX_New_PP'!AD144","v":0},{"$f":"AD144-'A6.DX_New_PP'!AE144","v":0},{"$f":"AE144-'A6.DX_New_PP'!AF144","v":0},{"$f":"AF144-'A6.DX_New_PP'!AG144","v":0},{"$f":"AG144-'A6.DX_New_PP'!AH144","v":0},{"$f":"AH144-'A6.DX_New_PP'!AI144","v":0},{"$f":"AI144-'A6.DX_New_PP'!AJ144","v":0},{"$f":"AJ144-'A6.DX_New_PP'!AK144","v":0},{"$f":"AK144-'A6.DX_New_PP'!AL144","v":0},{"$f":"AL144-'A6.DX_New_PP'!AM144","v":0},{"$f":"AM144-'A6.DX_New_PP'!AN144","v":0},{"$f":"AN144-'A6.DX_New_PP'!AO144","v":0},{"$f":"AO144-'A6.DX_New_PP'!AP144","v":0},{"$f":"AP144-'A6.DX_New_PP'!AQ144","v":0},{"$f":"AQ144-'A6.DX_New_PP'!AR144","v":0},{"$f":"AR144-'A6.DX_New_PP'!AS144","v":0},{"$f":"AS144-'A6.DX_New_PP'!AT144","v":0},{"$f":"AT144-'A6.DX_New_PP'!AU144","v":0},{"$f":"AU144-'A6.DX_New_PP'!AV144","v":0},{"$f":"AV144-'A6.DX_New_PP'!AW144","v":0},{"$f":"AW144-'A6.DX_New_PP'!AX144","v":0},{"$f":"AX144-'A6.DX_New_PP'!AY144","v":0},{"$f":"AY144-'A6.DX_New_PP'!AZ144","v":0},{"$f":"AZ144-'A6.DX_New_PP'!BA144","v":0},{"$f":"BA144-'A6.DX_New_PP'!BB144","v":0},{"$f":"BB144-'A6.DX_New_PP'!BC144","v":0},{"$f":"BC144-'A6.DX_New_PP'!BD144","v":0},{"$f":"BD144-'A6.DX_New_PP'!BE144","v":0},{"$f":"BE144-'A6.DX_New_PP'!BF144","v":0},{"$f":"BF144-'A6.DX_New_PP'!BG144","v":0},{"$f":"BG144-'A6.DX_New_PP'!BH144","v":0},{"$f":"BH144-'A6.DX_New_PP'!BI144","v":0},{"$f":"BI144-'A6.DX_New_PP'!BJ144","v":0},{"$f":"BJ144-'A6.DX_New_PP'!BK144","v":0},{"$f":"BK144-'A6.DX_New_PP'!BL144","v":0},{"$f":"BL144-'A6.DX_New_PP'!BM144","v":0},{"$f":"BM144-'A6.DX_New_PP'!BN144","v":0},{"$f":"BN144-'A6.DX_New_PP'!BO144","v":0},{"$f":"BO144-'A6.DX_New_PP'!BP144","v":0}]
[null,null,{"$f":"Instruments!$C$25","v":0},{"$f":"IFERROR(IF(VLOOKUP($C145,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$25),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C145,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$25),\"\")","v":""},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$L$25","v":0},{"$f":"Instruments!$D$25","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1609:$Q$1632)","v":0},{"$f":"I145-'A6.DX_New_PP'!J145","v":0},{"$f":"J145-'A6.DX_New_PP'!K145","v":0},{"$f":"K145-'A6.DX_New_PP'!L145","v":0},{"$f":"L145-'A6.DX_New_PP'!M145","v":0},{"$f":"M145-'A6.DX_New_PP'!N145","v":0},{"$f":"N145-'A6.DX_New_PP'!O145","v":0},{"$f":"O145-'A6.DX_New_PP'!P145","v":0},{"$f":"P145-'A6.DX_New_PP'!Q145","v":0},{"$f":"Q145-'A6.DX_New_PP'!R145","v":0},{"$f":"R145-'A6.DX_New_PP'!S145","v":0},{"$f":"S145-'A6.DX_New_PP'!T145","v":0},{"$f":"T145-'A6.DX_New_PP'!U145","v":0},{"$f":"U145-'A6.DX_New_PP'!V145","v":0},{"$f":"V145-'A6.DX_New_PP'!W145","v":0},{"$f":"W145-'A6.DX_New_PP'!X145","v":0},{"$f":"X145-'A6.DX_New_PP'!Y145","v":0},{"$f":"Y145-'A6.DX_New_PP'!Z145","v":0},{"$f":"Z145-'A6.DX_New_PP'!AA145","v":0},{"$f":"AA145-'A6.DX_New_PP'!AB145","v":0},{"$f":"AB145-'A6.DX_New_PP'!AC145","v":0},{"$f":"AC145-'A6.DX_New_PP'!AD145","v":0},{"$f":"AD145-'A6.DX_New_PP'!AE145","v":0},{"$f":"AE145-'A6.DX_New_PP'!AF145","v":0},{"$f":"AF145-'A6.DX_New_PP'!AG145","v":0},{"$f":"AG145-'A6.DX_New_PP'!AH145","v":0},{"$f":"AH145-'A6.DX_New_PP'!AI145","v":0},{"$f":"AI145-'A6.DX_New_PP'!AJ145","v":0},{"$f":"AJ145-'A6.DX_New_PP'!AK145","v":0},{"$f":"AK145-'A6.DX_New_PP'!AL145","v":0},{"$f":"AL145-'A6.DX_New_PP'!AM145","v":0},{"$f":"AM145-'A6.DX_New_PP'!AN145","v":0},{"$f":"AN145-'A6.DX_New_PP'!AO145","v":0},{"$f":"AO145-'A6.DX_New_PP'!AP145","v":0},{"$f":"AP145-'A6.DX_New_PP'!AQ145","v":0},{"$f":"AQ145-'A6.DX_New_PP'!AR145","v":0},{"$f":"AR145-'A6.DX_New_PP'!AS145","v":0},{"$f":"AS145-'A6.DX_New_PP'!AT145","v":0},{"$f":"AT145-'A6.DX_New_PP'!AU145","v":0},{"$f":"AU145-'A6.DX_New_PP'!AV145","v":0},{"$f":"AV145-'A6.DX_New_PP'!AW145","v":0},{"$f":"AW145-'A6.DX_New_PP'!AX145","v":0},{"$f":"AX145-'A6.DX_New_PP'!AY145","v":0},{"$f":"AY145-'A6.DX_New_PP'!AZ145","v":0},{"$f":"AZ145-'A6.DX_New_PP'!BA145","v":0},{"$f":"BA145-'A6.DX_New_PP'!BB145","v":0},{"$f":"BB145-'A6.DX_New_PP'!BC145","v":0},{"$f":"BC145-'A6.DX_New_PP'!BD145","v":0},{"$f":"BD145-'A6.DX_New_PP'!BE145","v":0},{"$f":"BE145-'A6.DX_New_PP'!BF145","v":0},{"$f":"BF145-'A6.DX_New_PP'!BG145","v":0},{"$f":"BG145-'A6.DX_New_PP'!BH145","v":0},{"$f":"BH145-'A6.DX_New_PP'!BI145","v":0},{"$f":"BI145-'A6.DX_New_PP'!BJ145","v":0},{"$f":"BJ145-'A6.DX_New_PP'!BK145","v":0},{"$f":"BK145-'A6.DX_New_PP'!BL145","v":0},{"$f":"BL145-'A6.DX_New_PP'!BM145","v":0},{"$f":"BM145-'A6.DX_New_PP'!BN145","v":0},{"$f":"BN145-'A6.DX_New_PP'!BO145","v":0},{"$f":"BO145-'A6.DX_New_PP'!BP145","v":0}]
[null,null,{"$f":"Instruments!$C$26","v":0},{"$f":"IFERROR(IF(VLOOKUP($C146,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M130),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C146,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$M130),\"\")","v":""},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$L$26","v":0},{"$f":"Instruments!$D$26","v":0},{"$f":"SUM('M8.ASC_IP'!$Q$1635:$Q$1658)","v":0},{"$f":"I146-'A6.DX_New_PP'!J146","v":0},{"$f":"J146-'A6.DX_New_PP'!K146","v":0},{"$f":"K146-'A6.DX_New_PP'!L146","v":0},{"$f":"L146-'A6.DX_New_PP'!M146","v":0},{"$f":"M146-'A6.DX_New_PP'!N146","v":0},{"$f":"N146-'A6.DX_New_PP'!O146","v":0},{"$f":"O146-'A6.DX_New_PP'!P146","v":0},{"$f":"P146-'A6.DX_New_PP'!Q146","v":0},{"$f":"Q146-'A6.DX_New_PP'!R146","v":0},{"$f":"R146-'A6.DX_New_PP'!S146","v":0},{"$f":"S146-'A6.DX_New_PP'!T146","v":0},{"$f":"T146-'A6.DX_New_PP'!U146","v":0},{"$f":"U146-'A6.DX_New_PP'!V146","v":0},{"$f":"V146-'A6.DX_New_PP'!W146","v":0},{"$f":"W146-'A6.DX_New_PP'!X146","v":0},{"$f":"X146-'A6.DX_New_PP'!Y146","v":0},{"$f":"Y146-'A6.DX_New_PP'!Z146","v":0},{"$f":"Z146-'A6.DX_New_PP'!AA146","v":0},{"$f":"AA146-'A6.DX_New_PP'!AB146","v":0},{"$f":"AB146-'A6.DX_New_PP'!AC146","v":0},{"$f":"AC146-'A6.DX_New_PP'!AD146","v":0},{"$f":"AD146-'A6.DX_New_PP'!AE146","v":0},{"$f":"AE146-'A6.DX_New_PP'!AF146","v":0},{"$f":"AF146-'A6.DX_New_PP'!AG146","v":0},{"$f":"AG146-'A6.DX_New_PP'!AH146","v":0},{"$f":"AH146-'A6.DX_New_PP'!AI146","v":0},{"$f":"AI146-'A6.DX_New_PP'!AJ146","v":0},{"$f":"AJ146-'A6.DX_New_PP'!AK146","v":0},{"$f":"AK146-'A6.DX_New_PP'!AL146","v":0},{"$f":"AL146-'A6.DX_New_PP'!AM146","v":0},{"$f":"AM146-'A6.DX_New_PP'!AN146","v":0},{"$f":"AN146-'A6.DX_New_PP'!AO146","v":0},{"$f":"AO146-'A6.DX_New_PP'!AP146","v":0},{"$f":"AP146-'A6.DX_New_PP'!AQ146","v":0},{"$f":"AQ146-'A6.DX_New_PP'!AR146","v":0},{"$f":"AR146-'A6.DX_New_PP'!AS146","v":0},{"$f":"AS146-'A6.DX_New_PP'!AT146","v":0},{"$f":"AT146-'A6.DX_New_PP'!AU146","v":0},{"$f":"AU146-'A6.DX_New_PP'!AV146","v":0},{"$f":"AV146-'A6.DX_New_PP'!AW146","v":0},{"$f":"AW146-'A6.DX_New_PP'!AX146","v":0},{"$f":"AX146-'A6.DX_New_PP'!AY146","v":0},{"$f":"AY146-'A6.DX_New_PP'!AZ146","v":0},{"$f":"AZ146-'A6.DX_New_PP'!BA146","v":0},{"$f":"BA146-'A6.DX_New_PP'!BB146","v":0},{"$f":"BB146-'A6.DX_New_PP'!BC146","v":0},{"$f":"BC146-'A6.DX_New_PP'!BD146","v":0},{"$f":"BD146-'A6.DX_New_PP'!BE146","v":0},{"$f":"BE146-'A6.DX_New_PP'!BF146","v":0},{"$f":"BF146-'A6.DX_New_PP'!BG146","v":0},{"$f":"BG146-'A6.DX_New_PP'!BH146","v":0},{"$f":"BH146-'A6.DX_New_PP'!BI146","v":0},{"$f":"BI146-'A6.DX_New_PP'!BJ146","v":0},{"$f":"BJ146-'A6.DX_New_PP'!BK146","v":0},{"$f":"BK146-'A6.DX_New_PP'!BL146","v":0},{"$f":"BL146-'A6.DX_New_PP'!BM146","v":0},{"$f":"BM146-'A6.DX_New_PP'!BN146","v":0},{"$f":"BN146-'A6.DX_New_PP'!BO146","v":0},{"$f":"BO146-'A6.DX_New_PP'!BP146","v":0}]
[]
[null,null,"T-bills",null,null,null,null,null,null,{"$f":"SUMIFS(J$127:J$146,$F$127:$F$146,$C148)","v":0},{"$f":"SUMIFS(K$127:K$146,$F$127:$F$146,$C148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,null,{"$f":"SUMIFS(J$127:J$146,$F$127:$F$146,$C149)","v":2000},1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,null,{"$f":"SUMIFS(J$127:J$146,$F$127:$F$146,$C150)","v":1650},1650,1650,1350,1050,1050,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J148:J150)","v":3650},{"$f":"SUM(K148:K150)","v":2650},1650,1350,1050,1050,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,null,null,{"$f":"SUMIFS(J$127:J$146,$H$127:$H$146,$C153)","v":0},{"$f":"SUMIFS(K$127:K$146,$H$127:$H$146,$C153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,null,null,{"$f":"SUMIFS(J$127:J$146,$H$127:$H$146,$C154)","v":3650},2650,1650,1350,1050,1050,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AW$127:AW$146,$H$127:$H$146,$C157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$4","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(Z$127:Z$146,$H$127:$H$146,$C158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AP$127:AP$146,$H$127:$H$146,$C158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$49","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J153:J159)","v":3650},{"$f":"SUM(K153:K159)","v":2650},1650,1350,1050,1050,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A8.DX_New_IP","index":42,"n_rows":82,"n_cols":69,"rows_kept":82,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Interest PAYMENTS"]
[null,"POST UPLIFT"]
[null,null,{"$f":"Coupon_Yield_Indices_DX!$E$128","v":"IDX"},null,null,null,null,null,null,{"$f":"HLOOKUP(J$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE)","v":1},{"$f":"HLOOKUP(K$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE)","v":1},{"$f":"IFERROR(HLOOKUP(L$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),K$5)","v":1},{"$f":"IFERROR(HLOOKUP(M$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),L$5)","v":1},{"$f":"IFERROR(HLOOKUP(N$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),M$5)","v":1},{"$f":"IFERROR(HLOOKUP(O$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),N$5)","v":1},{"$f":"IFERROR(HLOOKUP(P$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),O$5)","v":1},{"$f":"IFERROR(HLOOKUP(Q$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),P$5)","v":1},{"$f":"IFERROR(HLOOKUP(R$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),Q$5)","v":1},{"$f":"IFERROR(HLOOKUP(S$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),R$5)","v":1},{"$f":"IFERROR(HLOOKUP(T$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),S$5)","v":1},{"$f":"IFERROR(HLOOKUP(U$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),T$5)","v":1},{"$f":"IFERROR(HLOOKUP(V$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),U$5)","v":1},{"$f":"IFERROR(HLOOKUP(W$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),V$5)","v":1},{"$f":"IFERROR(HLOOKUP(X$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),W$5)","v":1},{"$f":"IFERROR(HLOOKUP(Y$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),X$5)","v":1},{"$f":"IFERROR(HLOOKUP(Z$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),Y$5)","v":1},{"$f":"IFERROR(HLOOKUP(AA$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),Z$5)","v":1},{"$f":"IFERROR(HLOOKUP(AB$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AA$5)","v":1},{"$f":"IFERROR(HLOOKUP(AC$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AB$5)","v":1},{"$f":"IFERROR(HLOOKUP(AD$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AC$5)","v":1},{"$f":"IFERROR(HLOOKUP(AE$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AD$5)","v":1},{"$f":"IFERROR(HLOOKUP(AF$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AE$5)","v":1},{"$f":"IFERROR(HLOOKUP(AG$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AF$5)","v":1},{"$f":"IFERROR(HLOOKUP(AH$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AG$5)","v":1},{"$f":"IFERROR(HLOOKUP(AI$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AH$5)","v":1},{"$f":"IFERROR(HLOOKUP(AJ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AI$5)","v":1},{"$f":"IFERROR(HLOOKUP(AK$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AJ$5)","v":1},{"$f":"IFERROR(HLOOKUP(AL$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AK$5)","v":1},{"$f":"IFERROR(HLOOKUP(AM$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AL$5)","v":1},{"$f":"IFERROR(HLOOKUP(AN$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AM$5)","v":1},{"$f":"IFERROR(HLOOKUP(AO$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AN$5)","v":1},{"$f":"IFERROR(HLOOKUP(AP$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AO$5)","v":1},{"$f":"IFERROR(HLOOKUP(AQ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AP$5)","v":1},{"$f":"IFERROR(HLOOKUP(AR$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AQ$5)","v":1},{"$f":"IFERROR(HLOOKUP(AS$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AR$5)","v":1},{"$f":"IFERROR(HLOOKUP(AT$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AS$5)","v":1},{"$f":"IFERROR(HLOOKUP(AU$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AT$5)","v":1},{"$f":"IFERROR(HLOOKUP(AV$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AU$5)","v":1},{"$f":"IFERROR(HLOOKUP(AW$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AV$5)","v":1},{"$f":"IFERROR(HLOOKUP(AX$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AW$5)","v":1},{"$f":"IFERROR(HLOOKUP(AY$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AX$5)","v":1},{"$f":"IFERROR(HLOOKUP(AZ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AY$5)","v":1},{"$f":"IFERROR(HLOOKUP(BA$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),AZ$5)","v":1},{"$f":"IFERROR(HLOOKUP(BB$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BA$5)","v":1},{"$f":"IFERROR(HLOOKUP(BC$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BB$5)","v":1},{"$f":"IFERROR(HLOOKUP(BD$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BC$5)","v":1},{"$f":"IFERROR(HLOOKUP(BE$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BD$5)","v":1},{"$f":"IFERROR(HLOOKUP(BF$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BE$5)","v":1},{"$f":"IFERROR(HLOOKUP(BG$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BF$5)","v":1},{"$f":"IFERROR(HLOOKUP(BH$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BG$5)","v":1},{"$f":"IFERROR(HLOOKUP(BI$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BH$5)","v":1},{"$f":"IFERROR(HLOOKUP(BJ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BI$5)","v":1},{"$f":"IFERROR(HLOOKUP(BK$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BJ$5)","v":1},{"$f":"IFERROR(HLOOKUP(BL$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BK$5)","v":1},{"$f":"IFERROR(HLOOKUP(BM$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BL$5)","v":1},{"$f":"IFERROR(HLOOKUP(BN$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BM$5)","v":1},{"$f":"IFERROR(HLOOKUP(BO$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BN$5)","v":1},{"$f":"IFERROR(HLOOKUP(BP$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BO$5)","v":1},{"$f":"IFERROR(HLOOKUP(BQ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,4,FALSE),BP$5)","v":1}]
[null,null,{"$f":"Coupon_Yield_Indices_DX!$E$129","v":"INX"},null,null,null,null,null,null,{"$f":"HLOOKUP(J$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE)","v":1768},{"$f":"HLOOKUP(K$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE)","v":1856.4},{"$f":"IFERROR(HLOOKUP(L$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),K$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(M$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),L$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(N$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),M$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(O$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),N$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(P$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),O$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(Q$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),P$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(R$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),Q$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(S$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),R$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(T$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),S$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(U$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),T$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(V$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),U$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(W$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),V$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(X$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),W$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(Y$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),X$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(Z$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),Y$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AA$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),Z$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AB$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AA$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AC$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AB$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AD$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AC$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AE$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AD$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AF$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AE$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AG$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AF$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AH$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AG$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AI$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AH$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AJ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AI$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AK$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AJ$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AL$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AK$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AM$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AL$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AN$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AM$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AO$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AN$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AP$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AO$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AQ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AP$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AR$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AQ$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AS$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AR$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AT$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AS$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AU$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AT$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AV$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AU$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AW$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AV$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AX$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AW$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AY$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AX$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(AZ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AY$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BA$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),AZ$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BB$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BA$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BC$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BB$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BD$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BC$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BE$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BD$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BF$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BE$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BG$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BF$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BH$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BG$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BI$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BH$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BJ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BI$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BK$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BJ$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BL$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BK$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BM$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BL$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BN$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BM$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BO$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BN$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BP$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BO$6)","v":1856.4},{"$f":"IFERROR(HLOOKUP(BQ$9,Coupon_Yield_Indices_DX!$AE$125:$CB$129,5,FALSE),BP$6)","v":1856.4}]
[]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"K8+1","v":2},{"$f":"L8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59]
[null,"Domestic","Interest Payments of New Debt",null,null,null,null,null,null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Input_2!$E$9+1","v":2026},{"$f":"K9+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,"Baseline","Instrument","Maturity","Grace Period","Interest Type",{"$f":"\"Average Coupon \"&Input_2!$E$9","v":"Average Coupon 2025"},"Indexation","Category"]
[null,null,{"$f":"Instruments!$C$7","v":"T-bills 3m"},{"$f":"IFERROR(IF(VLOOKUP($C11,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$7),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C11,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$7),0)","v":0},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Coupon_Yield_Indices_DX!$AD$33","v":0},{"$f":"Instruments!$L$7","v":"No"},{"$f":"Instruments!$D$7","v":"T-bills"},{"$f":"IF($I11=\"T-bills\",0,SUM('M2.Baseline'!$E124:$P124))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!I11*$G11,'A7.DX_New_Outstanding'!I11*Coupon_Yield_Indices_DX!AD$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!J11*$G11,'A7.DX_New_Outstanding'!J11*Coupon_Yield_Indices_DX!AE$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!K11*$G11,'A7.DX_New_Outstanding'!K11*Coupon_Yield_Indices_DX!AF$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!L11*$G11,'A7.DX_New_Outstanding'!L11*Coupon_Yield_Indices_DX!AG$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!M11*$G11,'A7.DX_New_Outstanding'!M11*Coupon_Yield_Indices_DX!AH$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!N11*$G11,'A7.DX_New_Outstanding'!N11*Coupon_Yield_Indices_DX!AI$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!O11*$G11,'A7.DX_New_Outstanding'!O11*Coupon_Yield_Indices_DX!AJ$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!P11*$G11,'A7.DX_New_Outstanding'!P11*Coupon_Yield_Indices_DX!AK$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!Q11*$G11,'A7.DX_New_Outstanding'!Q11*Coupon_Yield_Indices_DX!AL$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!R11*$G11,'A7.DX_New_Outstanding'!R11*Coupon_Yield_Indices_DX!AM$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!S11*$G11,'A7.DX_New_Outstanding'!S11*Coupon_Yield_Indices_DX!AN$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!T11*$G11,'A7.DX_New_Outstanding'!T11*Coupon_Yield_Indices_DX!AO$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!U11*$G11,'A7.DX_New_Outstanding'!U11*Coupon_Yield_Indices_DX!AP$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!V11*$G11,'A7.DX_New_Outstanding'!V11*Coupon_Yield_Indices_DX!AQ$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!W11*$G11,'A7.DX_New_Outstanding'!W11*Coupon_Yield_Indices_DX!AR$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!X11*$G11,'A7.DX_New_Outstanding'!X11*Coupon_Yield_Indices_DX!AS$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!Y11*$G11,'A7.DX_New_Outstanding'!Y11*Coupon_Yield_Indices_DX!AT$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!Z11*$G11,'A7.DX_New_Outstanding'!Z11*Coupon_Yield_Indices_DX!AU$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AA11*$G11,'A7.DX_New_Outstanding'!AA11*Coupon_Yield_Indices_DX!AV$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AB11*$G11,'A7.DX_New_Outstanding'!AB11*Coupon_Yield_Indices_DX!AW$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AC11*$G11,'A7.DX_New_Outstanding'!AC11*Coupon_Yield_Indices_DX!AX$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AD11*$G11,'A7.DX_New_Outstanding'!AD11*Coupon_Yield_Indices_DX!AY$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AE11*$G11,'A7.DX_New_Outstanding'!AE11*Coupon_Yield_Indices_DX!AZ$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AF11*$G11,'A7.DX_New_Outstanding'!AF11*Coupon_Yield_Indices_DX!BA$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AG11*$G11,'A7.DX_New_Outstanding'!AG11*Coupon_Yield_Indices_DX!BB$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AH11*$G11,'A7.DX_New_Outstanding'!AH11*Coupon_Yield_Indices_DX!BC$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AI11*$G11,'A7.DX_New_Outstanding'!AI11*Coupon_Yield_Indices_DX!BD$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AJ11*$G11,'A7.DX_New_Outstanding'!AJ11*Coupon_Yield_Indices_DX!BE$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AK11*$G11,'A7.DX_New_Outstanding'!AK11*Coupon_Yield_Indices_DX!BF$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AL11*$G11,'A7.DX_New_Outstanding'!AL11*Coupon_Yield_Indices_DX!BG$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AM11*$G11,'A7.DX_New_Outstanding'!AM11*Coupon_Yield_Indices_DX!BH$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AN11*$G11,'A7.DX_New_Outstanding'!AN11*Coupon_Yield_Indices_DX!BI$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AO11*$G11,'A7.DX_New_Outstanding'!AO11*Coupon_Yield_Indices_DX!BJ$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AP11*$G11,'A7.DX_New_Outstanding'!AP11*Coupon_Yield_Indices_DX!BK$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AQ11*$G11,'A7.DX_New_Outstanding'!AQ11*Coupon_Yield_Indices_DX!BL$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AR11*$G11,'A7.DX_New_Outstanding'!AR11*Coupon_Yield_Indices_DX!BM$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AS11*$G11,'A7.DX_New_Outstanding'!AS11*Coupon_Yield_Indices_DX!BN$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AT11*$G11,'A7.DX_New_Outstanding'!AT11*Coupon_Yield_Indices_DX!BO$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AU11*$G11,'A7.DX_New_Outstanding'!AU11*Coupon_Yield_Indices_DX!BP$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AV11*$G11,'A7.DX_New_Outstanding'!AV11*Coupon_Yield_Indices_DX!BQ$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AW11*$G11,'A7.DX_New_Outstanding'!AW11*Coupon_Yield_Indices_DX!BR$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AX11*$G11,'A7.DX_New_Outstanding'!AX11*Coupon_Yield_Indices_DX!BS$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AY11*$G11,'A7.DX_New_Outstanding'!AY11*Coupon_Yield_Indices_DX!BT$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!AZ11*$G11,'A7.DX_New_Outstanding'!AZ11*Coupon_Yield_Indices_DX!BU$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BA11*$G11,'A7.DX_New_Outstanding'!BA11*Coupon_Yield_Indices_DX!BV$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BB11*$G11,'A7.DX_New_Outstanding'!BB11*Coupon_Yield_Indices_DX!BW$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BC11*$G11,'A7.DX_New_Outstanding'!BC11*Coupon_Yield_Indices_DX!BX$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BD11*$G11,'A7.DX_New_Outstanding'!BD11*Coupon_Yield_Indices_DX!BY$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BE11*$G11,'A7.DX_New_Outstanding'!BE11*Coupon_Yield_Indices_DX!BZ$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BF11*$G11,'A7.DX_New_Outstanding'!BF11*Coupon_Yield_Indices_DX!CA$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BG11*$G11,'A7.DX_New_Outstanding'!BG11*Coupon_Yield_Indices_DX!CB$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BH11*$G11,'A7.DX_New_Outstanding'!BH11*Coupon_Yield_Indices_DX!CC$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BI11*$G11,'A7.DX_New_Outstanding'!BI11*Coupon_Yield_Indices_DX!CD$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BJ11*$G11,'A7.DX_New_Outstanding'!BJ11*Coupon_Yield_Indices_DX!CE$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BK11*$G11,'A7.DX_New_Outstanding'!BK11*Coupon_Yield_Indices_DX!CF$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BL11*$G11,'A7.DX_New_Outstanding'!BL11*Coupon_Yield_Indices_DX!CG$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BM11*$G11,'A7.DX_New_Outstanding'!BM11*Coupon_Yield_Indices_DX!CH$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BN11*$G11,'A7.DX_New_Outstanding'!BN11*Coupon_Yield_Indices_DX!CI$33))","v":0},{"$f":"IF($I11=\"T-bills\",0,IF($F11=\"Fix\",'A7.DX_New_Outstanding'!BO11*$G11,'A7.DX_New_Outstanding'!BO11*Coupon_Yield_Indices_DX!CJ$33))","v":0}]
[null,null,{"$f":"Instruments!$C$8","v":"T-bills 6m"},{"$f":"IFERROR(IF(VLOOKUP($C12,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$8),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C12,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$8),0)","v":0},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Coupon_Yield_Indices_DX!$AD$34","v":0},{"$f":"Instruments!$L$8","v":"No"},{"$f":"Instruments!$D$8","v":"T-bills"},{"$f":"IF($I12=\"T-bills\",0,SUM('M2.Baseline'!$E125:$P125))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!I12*$G12,'A7.DX_New_Outstanding'!I12*Coupon_Yield_Indices_DX!AD$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!J12*$G12,'A7.DX_New_Outstanding'!J12*Coupon_Yield_Indices_DX!AE$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!K12*$G12,'A7.DX_New_Outstanding'!K12*Coupon_Yield_Indices_DX!AF$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!L12*$G12,'A7.DX_New_Outstanding'!L12*Coupon_Yield_Indices_DX!AG$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!M12*$G12,'A7.DX_New_Outstanding'!M12*Coupon_Yield_Indices_DX!AH$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!N12*$G12,'A7.DX_New_Outstanding'!N12*Coupon_Yield_Indices_DX!AI$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!O12*$G12,'A7.DX_New_Outstanding'!O12*Coupon_Yield_Indices_DX!AJ$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!P12*$G12,'A7.DX_New_Outstanding'!P12*Coupon_Yield_Indices_DX!AK$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!Q12*$G12,'A7.DX_New_Outstanding'!Q12*Coupon_Yield_Indices_DX!AL$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!R12*$G12,'A7.DX_New_Outstanding'!R12*Coupon_Yield_Indices_DX!AM$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!S12*$G12,'A7.DX_New_Outstanding'!S12*Coupon_Yield_Indices_DX!AN$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!T12*$G12,'A7.DX_New_Outstanding'!T12*Coupon_Yield_Indices_DX!AO$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!U12*$G12,'A7.DX_New_Outstanding'!U12*Coupon_Yield_Indices_DX!AP$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!V12*$G12,'A7.DX_New_Outstanding'!V12*Coupon_Yield_Indices_DX!AQ$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!W12*$G12,'A7.DX_New_Outstanding'!W12*Coupon_Yield_Indices_DX!AR$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!X12*$G12,'A7.DX_New_Outstanding'!X12*Coupon_Yield_Indices_DX!AS$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!Y12*$G12,'A7.DX_New_Outstanding'!Y12*Coupon_Yield_Indices_DX!AT$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!Z12*$G12,'A7.DX_New_Outstanding'!Z12*Coupon_Yield_Indices_DX!AU$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AA12*$G12,'A7.DX_New_Outstanding'!AA12*Coupon_Yield_Indices_DX!AV$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AB12*$G12,'A7.DX_New_Outstanding'!AB12*Coupon_Yield_Indices_DX!AW$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AC12*$G12,'A7.DX_New_Outstanding'!AC12*Coupon_Yield_Indices_DX!AX$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AD12*$G12,'A7.DX_New_Outstanding'!AD12*Coupon_Yield_Indices_DX!AY$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AE12*$G12,'A7.DX_New_Outstanding'!AE12*Coupon_Yield_Indices_DX!AZ$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AF12*$G12,'A7.DX_New_Outstanding'!AF12*Coupon_Yield_Indices_DX!BA$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AG12*$G12,'A7.DX_New_Outstanding'!AG12*Coupon_Yield_Indices_DX!BB$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AH12*$G12,'A7.DX_New_Outstanding'!AH12*Coupon_Yield_Indices_DX!BC$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AI12*$G12,'A7.DX_New_Outstanding'!AI12*Coupon_Yield_Indices_DX!BD$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AJ12*$G12,'A7.DX_New_Outstanding'!AJ12*Coupon_Yield_Indices_DX!BE$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AK12*$G12,'A7.DX_New_Outstanding'!AK12*Coupon_Yield_Indices_DX!BF$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AL12*$G12,'A7.DX_New_Outstanding'!AL12*Coupon_Yield_Indices_DX!BG$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AM12*$G12,'A7.DX_New_Outstanding'!AM12*Coupon_Yield_Indices_DX!BH$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AN12*$G12,'A7.DX_New_Outstanding'!AN12*Coupon_Yield_Indices_DX!BI$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AO12*$G12,'A7.DX_New_Outstanding'!AO12*Coupon_Yield_Indices_DX!BJ$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AP12*$G12,'A7.DX_New_Outstanding'!AP12*Coupon_Yield_Indices_DX!BK$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AQ12*$G12,'A7.DX_New_Outstanding'!AQ12*Coupon_Yield_Indices_DX!BL$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AR12*$G12,'A7.DX_New_Outstanding'!AR12*Coupon_Yield_Indices_DX!BM$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AS12*$G12,'A7.DX_New_Outstanding'!AS12*Coupon_Yield_Indices_DX!BN$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AT12*$G12,'A7.DX_New_Outstanding'!AT12*Coupon_Yield_Indices_DX!BO$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AU12*$G12,'A7.DX_New_Outstanding'!AU12*Coupon_Yield_Indices_DX!BP$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AV12*$G12,'A7.DX_New_Outstanding'!AV12*Coupon_Yield_Indices_DX!BQ$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AW12*$G12,'A7.DX_New_Outstanding'!AW12*Coupon_Yield_Indices_DX!BR$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AX12*$G12,'A7.DX_New_Outstanding'!AX12*Coupon_Yield_Indices_DX!BS$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AY12*$G12,'A7.DX_New_Outstanding'!AY12*Coupon_Yield_Indices_DX!BT$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!AZ12*$G12,'A7.DX_New_Outstanding'!AZ12*Coupon_Yield_Indices_DX!BU$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BA12*$G12,'A7.DX_New_Outstanding'!BA12*Coupon_Yield_Indices_DX!BV$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BB12*$G12,'A7.DX_New_Outstanding'!BB12*Coupon_Yield_Indices_DX!BW$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BC12*$G12,'A7.DX_New_Outstanding'!BC12*Coupon_Yield_Indices_DX!BX$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BD12*$G12,'A7.DX_New_Outstanding'!BD12*Coupon_Yield_Indices_DX!BY$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BE12*$G12,'A7.DX_New_Outstanding'!BE12*Coupon_Yield_Indices_DX!BZ$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BF12*$G12,'A7.DX_New_Outstanding'!BF12*Coupon_Yield_Indices_DX!CA$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BG12*$G12,'A7.DX_New_Outstanding'!BG12*Coupon_Yield_Indices_DX!CB$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BH12*$G12,'A7.DX_New_Outstanding'!BH12*Coupon_Yield_Indices_DX!CC$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BI12*$G12,'A7.DX_New_Outstanding'!BI12*Coupon_Yield_Indices_DX!CD$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BJ12*$G12,'A7.DX_New_Outstanding'!BJ12*Coupon_Yield_Indices_DX!CE$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BK12*$G12,'A7.DX_New_Outstanding'!BK12*Coupon_Yield_Indices_DX!CF$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BL12*$G12,'A7.DX_New_Outstanding'!BL12*Coupon_Yield_Indices_DX!CG$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BM12*$G12,'A7.DX_New_Outstanding'!BM12*Coupon_Yield_Indices_DX!CH$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BN12*$G12,'A7.DX_New_Outstanding'!BN12*Coupon_Yield_Indices_DX!CI$34))","v":0},{"$f":"IF($I12=\"T-bills\",0,IF($F12=\"Fix\",'A7.DX_New_Outstanding'!BO12*$G12,'A7.DX_New_Outstanding'!BO12*Coupon_Yield_Indices_DX!CJ$34))","v":0}]
[null,null,{"$f":"Instruments!$C$9","v":"T-bills 12m"},{"$f":"IFERROR(IF(VLOOKUP($C13,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$9),0)","v":1},{"$f":"IFERROR(IF(VLOOKUP($C13,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$9),0)","v":0},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Coupon_Yield_Indices_DX!$AD$35","v":0},{"$f":"Instruments!$L$9","v":"No"},{"$f":"Instruments!$D$9","v":"T-bills"},{"$f":"IF($I13=\"T-bills\",0,SUM('M2.Baseline'!$E126:$P126))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!I13*$G13,'A7.DX_New_Outstanding'!I13*Coupon_Yield_Indices_DX!AD$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!J13*$G13,'A7.DX_New_Outstanding'!J13*Coupon_Yield_Indices_DX!AE$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!K13*$G13,'A7.DX_New_Outstanding'!K13*Coupon_Yield_Indices_DX!AF$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!L13*$G13,'A7.DX_New_Outstanding'!L13*Coupon_Yield_Indices_DX!AG$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!M13*$G13,'A7.DX_New_Outstanding'!M13*Coupon_Yield_Indices_DX!AH$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!N13*$G13,'A7.DX_New_Outstanding'!N13*Coupon_Yield_Indices_DX!AI$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!O13*$G13,'A7.DX_New_Outstanding'!O13*Coupon_Yield_Indices_DX!AJ$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!P13*$G13,'A7.DX_New_Outstanding'!P13*Coupon_Yield_Indices_DX!AK$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!Q13*$G13,'A7.DX_New_Outstanding'!Q13*Coupon_Yield_Indices_DX!AL$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!R13*$G13,'A7.DX_New_Outstanding'!R13*Coupon_Yield_Indices_DX!AM$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!S13*$G13,'A7.DX_New_Outstanding'!S13*Coupon_Yield_Indices_DX!AN$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!T13*$G13,'A7.DX_New_Outstanding'!T13*Coupon_Yield_Indices_DX!AO$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!U13*$G13,'A7.DX_New_Outstanding'!U13*Coupon_Yield_Indices_DX!AP$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!V13*$G13,'A7.DX_New_Outstanding'!V13*Coupon_Yield_Indices_DX!AQ$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!W13*$G13,'A7.DX_New_Outstanding'!W13*Coupon_Yield_Indices_DX!AR$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!X13*$G13,'A7.DX_New_Outstanding'!X13*Coupon_Yield_Indices_DX!AS$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!Y13*$G13,'A7.DX_New_Outstanding'!Y13*Coupon_Yield_Indices_DX!AT$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!Z13*$G13,'A7.DX_New_Outstanding'!Z13*Coupon_Yield_Indices_DX!AU$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AA13*$G13,'A7.DX_New_Outstanding'!AA13*Coupon_Yield_Indices_DX!AV$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AB13*$G13,'A7.DX_New_Outstanding'!AB13*Coupon_Yield_Indices_DX!AW$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AC13*$G13,'A7.DX_New_Outstanding'!AC13*Coupon_Yield_Indices_DX!AX$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AD13*$G13,'A7.DX_New_Outstanding'!AD13*Coupon_Yield_Indices_DX!AY$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AE13*$G13,'A7.DX_New_Outstanding'!AE13*Coupon_Yield_Indices_DX!AZ$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AF13*$G13,'A7.DX_New_Outstanding'!AF13*Coupon_Yield_Indices_DX!BA$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AG13*$G13,'A7.DX_New_Outstanding'!AG13*Coupon_Yield_Indices_DX!BB$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AH13*$G13,'A7.DX_New_Outstanding'!AH13*Coupon_Yield_Indices_DX!BC$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AI13*$G13,'A7.DX_New_Outstanding'!AI13*Coupon_Yield_Indices_DX!BD$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AJ13*$G13,'A7.DX_New_Outstanding'!AJ13*Coupon_Yield_Indices_DX!BE$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AK13*$G13,'A7.DX_New_Outstanding'!AK13*Coupon_Yield_Indices_DX!BF$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AL13*$G13,'A7.DX_New_Outstanding'!AL13*Coupon_Yield_Indices_DX!BG$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AM13*$G13,'A7.DX_New_Outstanding'!AM13*Coupon_Yield_Indices_DX!BH$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AN13*$G13,'A7.DX_New_Outstanding'!AN13*Coupon_Yield_Indices_DX!BI$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AO13*$G13,'A7.DX_New_Outstanding'!AO13*Coupon_Yield_Indices_DX!BJ$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AP13*$G13,'A7.DX_New_Outstanding'!AP13*Coupon_Yield_Indices_DX!BK$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AQ13*$G13,'A7.DX_New_Outstanding'!AQ13*Coupon_Yield_Indices_DX!BL$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AR13*$G13,'A7.DX_New_Outstanding'!AR13*Coupon_Yield_Indices_DX!BM$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AS13*$G13,'A7.DX_New_Outstanding'!AS13*Coupon_Yield_Indices_DX!BN$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AT13*$G13,'A7.DX_New_Outstanding'!AT13*Coupon_Yield_Indices_DX!BO$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AU13*$G13,'A7.DX_New_Outstanding'!AU13*Coupon_Yield_Indices_DX!BP$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AV13*$G13,'A7.DX_New_Outstanding'!AV13*Coupon_Yield_Indices_DX!BQ$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AW13*$G13,'A7.DX_New_Outstanding'!AW13*Coupon_Yield_Indices_DX!BR$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AX13*$G13,'A7.DX_New_Outstanding'!AX13*Coupon_Yield_Indices_DX!BS$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AY13*$G13,'A7.DX_New_Outstanding'!AY13*Coupon_Yield_Indices_DX!BT$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!AZ13*$G13,'A7.DX_New_Outstanding'!AZ13*Coupon_Yield_Indices_DX!BU$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BA13*$G13,'A7.DX_New_Outstanding'!BA13*Coupon_Yield_Indices_DX!BV$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BB13*$G13,'A7.DX_New_Outstanding'!BB13*Coupon_Yield_Indices_DX!BW$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BC13*$G13,'A7.DX_New_Outstanding'!BC13*Coupon_Yield_Indices_DX!BX$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BD13*$G13,'A7.DX_New_Outstanding'!BD13*Coupon_Yield_Indices_DX!BY$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BE13*$G13,'A7.DX_New_Outstanding'!BE13*Coupon_Yield_Indices_DX!BZ$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BF13*$G13,'A7.DX_New_Outstanding'!BF13*Coupon_Yield_Indices_DX!CA$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BG13*$G13,'A7.DX_New_Outstanding'!BG13*Coupon_Yield_Indices_DX!CB$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BH13*$G13,'A7.DX_New_Outstanding'!BH13*Coupon_Yield_Indices_DX!CC$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BI13*$G13,'A7.DX_New_Outstanding'!BI13*Coupon_Yield_Indices_DX!CD$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BJ13*$G13,'A7.DX_New_Outstanding'!BJ13*Coupon_Yield_Indices_DX!CE$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BK13*$G13,'A7.DX_New_Outstanding'!BK13*Coupon_Yield_Indices_DX!CF$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BL13*$G13,'A7.DX_New_Outstanding'!BL13*Coupon_Yield_Indices_DX!CG$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BM13*$G13,'A7.DX_New_Outstanding'!BM13*Coupon_Yield_Indices_DX!CH$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BN13*$G13,'A7.DX_New_Outstanding'!BN13*Coupon_Yield_Indices_DX!CI$35))","v":0},{"$f":"IF($I13=\"T-bills\",0,IF($F13=\"Fix\",'A7.DX_New_Outstanding'!BO13*$G13,'A7.DX_New_Outstanding'!BO13*Coupon_Yield_Indices_DX!CJ$35))","v":0}]
[null,null,{"$f":"Instruments!$C$10","v":"2yr "},{"$f":"IFERROR(IF(VLOOKUP($C14,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$10),0)","v":2},{"$f":"IFERROR(IF(VLOOKUP($C14,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$10),0)","v":1},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Coupon_Yield_Indices_DX!$AD$36","v":7.0300000000000015E-2},{"$f":"Instruments!$L$10","v":"No"},{"$f":"Instruments!$D$10","v":"Bonds"},{"$f":"IF($I14=\"T-bills\",0,SUM('M2.Baseline'!$E127:$P127))","v":16.314760649514714},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!I14*$G14,'A7.DX_New_Outstanding'!I14*Coupon_Yield_Indices_DX!AD$36))","v":48.944281948544159},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!J14*$G14,'A7.DX_New_Outstanding'!J14*Coupon_Yield_Indices_DX!AE$36))","v":49.431636107348979},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!K14*$G14,'A7.DX_New_Outstanding'!K14*Coupon_Yield_Indices_DX!AF$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!L14*$G14,'A7.DX_New_Outstanding'!L14*Coupon_Yield_Indices_DX!AG$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!M14*$G14,'A7.DX_New_Outstanding'!M14*Coupon_Yield_Indices_DX!AH$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!N14*$G14,'A7.DX_New_Outstanding'!N14*Coupon_Yield_Indices_DX!AI$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!O14*$G14,'A7.DX_New_Outstanding'!O14*Coupon_Yield_Indices_DX!AJ$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!P14*$G14,'A7.DX_New_Outstanding'!P14*Coupon_Yield_Indices_DX!AK$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!Q14*$G14,'A7.DX_New_Outstanding'!Q14*Coupon_Yield_Indices_DX!AL$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!R14*$G14,'A7.DX_New_Outstanding'!R14*Coupon_Yield_Indices_DX!AM$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!S14*$G14,'A7.DX_New_Outstanding'!S14*Coupon_Yield_Indices_DX!AN$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!T14*$G14,'A7.DX_New_Outstanding'!T14*Coupon_Yield_Indices_DX!AO$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!U14*$G14,'A7.DX_New_Outstanding'!U14*Coupon_Yield_Indices_DX!AP$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!V14*$G14,'A7.DX_New_Outstanding'!V14*Coupon_Yield_Indices_DX!AQ$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!W14*$G14,'A7.DX_New_Outstanding'!W14*Coupon_Yield_Indices_DX!AR$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!X14*$G14,'A7.DX_New_Outstanding'!X14*Coupon_Yield_Indices_DX!AS$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!Y14*$G14,'A7.DX_New_Outstanding'!Y14*Coupon_Yield_Indices_DX!AT$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!Z14*$G14,'A7.DX_New_Outstanding'!Z14*Coupon_Yield_Indices_DX!AU$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AA14*$G14,'A7.DX_New_Outstanding'!AA14*Coupon_Yield_Indices_DX!AV$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AB14*$G14,'A7.DX_New_Outstanding'!AB14*Coupon_Yield_Indices_DX!AW$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AC14*$G14,'A7.DX_New_Outstanding'!AC14*Coupon_Yield_Indices_DX!AX$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AD14*$G14,'A7.DX_New_Outstanding'!AD14*Coupon_Yield_Indices_DX!AY$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AE14*$G14,'A7.DX_New_Outstanding'!AE14*Coupon_Yield_Indices_DX!AZ$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AF14*$G14,'A7.DX_New_Outstanding'!AF14*Coupon_Yield_Indices_DX!BA$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AG14*$G14,'A7.DX_New_Outstanding'!AG14*Coupon_Yield_Indices_DX!BB$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AH14*$G14,'A7.DX_New_Outstanding'!AH14*Coupon_Yield_Indices_DX!BC$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AI14*$G14,'A7.DX_New_Outstanding'!AI14*Coupon_Yield_Indices_DX!BD$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AJ14*$G14,'A7.DX_New_Outstanding'!AJ14*Coupon_Yield_Indices_DX!BE$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AK14*$G14,'A7.DX_New_Outstanding'!AK14*Coupon_Yield_Indices_DX!BF$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AL14*$G14,'A7.DX_New_Outstanding'!AL14*Coupon_Yield_Indices_DX!BG$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AM14*$G14,'A7.DX_New_Outstanding'!AM14*Coupon_Yield_Indices_DX!BH$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AN14*$G14,'A7.DX_New_Outstanding'!AN14*Coupon_Yield_Indices_DX!BI$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AO14*$G14,'A7.DX_New_Outstanding'!AO14*Coupon_Yield_Indices_DX!BJ$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AP14*$G14,'A7.DX_New_Outstanding'!AP14*Coupon_Yield_Indices_DX!BK$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AQ14*$G14,'A7.DX_New_Outstanding'!AQ14*Coupon_Yield_Indices_DX!BL$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AR14*$G14,'A7.DX_New_Outstanding'!AR14*Coupon_Yield_Indices_DX!BM$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AS14*$G14,'A7.DX_New_Outstanding'!AS14*Coupon_Yield_Indices_DX!BN$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AT14*$G14,'A7.DX_New_Outstanding'!AT14*Coupon_Yield_Indices_DX!BO$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AU14*$G14,'A7.DX_New_Outstanding'!AU14*Coupon_Yield_Indices_DX!BP$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AV14*$G14,'A7.DX_New_Outstanding'!AV14*Coupon_Yield_Indices_DX!BQ$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AW14*$G14,'A7.DX_New_Outstanding'!AW14*Coupon_Yield_Indices_DX!BR$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AX14*$G14,'A7.DX_New_Outstanding'!AX14*Coupon_Yield_Indices_DX!BS$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AY14*$G14,'A7.DX_New_Outstanding'!AY14*Coupon_Yield_Indices_DX!BT$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!AZ14*$G14,'A7.DX_New_Outstanding'!AZ14*Coupon_Yield_Indices_DX!BU$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BA14*$G14,'A7.DX_New_Outstanding'!BA14*Coupon_Yield_Indices_DX!BV$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BB14*$G14,'A7.DX_New_Outstanding'!BB14*Coupon_Yield_Indices_DX!BW$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BC14*$G14,'A7.DX_New_Outstanding'!BC14*Coupon_Yield_Indices_DX!BX$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BD14*$G14,'A7.DX_New_Outstanding'!BD14*Coupon_Yield_Indices_DX!BY$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BE14*$G14,'A7.DX_New_Outstanding'!BE14*Coupon_Yield_Indices_DX!BZ$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BF14*$G14,'A7.DX_New_Outstanding'!BF14*Coupon_Yield_Indices_DX!CA$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BG14*$G14,'A7.DX_New_Outstanding'!BG14*Coupon_Yield_Indices_DX!CB$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BH14*$G14,'A7.DX_New_Outstanding'!BH14*Coupon_Yield_Indices_DX!CC$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BI14*$G14,'A7.DX_New_Outstanding'!BI14*Coupon_Yield_Indices_DX!CD$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BJ14*$G14,'A7.DX_New_Outstanding'!BJ14*Coupon_Yield_Indices_DX!CE$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BK14*$G14,'A7.DX_New_Outstanding'!BK14*Coupon_Yield_Indices_DX!CF$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BL14*$G14,'A7.DX_New_Outstanding'!BL14*Coupon_Yield_Indices_DX!CG$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BM14*$G14,'A7.DX_New_Outstanding'!BM14*Coupon_Yield_Indices_DX!CH$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BN14*$G14,'A7.DX_New_Outstanding'!BN14*Coupon_Yield_Indices_DX!CI$36))","v":0},{"$f":"IF($I14=\"T-bills\",0,IF($F14=\"Fix\",'A7.DX_New_Outstanding'!BO14*$G14,'A7.DX_New_Outstanding'!BO14*Coupon_Yield_Indices_DX!CJ$36))","v":0}]
[null,null,{"$f":"Instruments!$C$11","v":"3yr"},{"$f":"IFERROR(IF(VLOOKUP($C15,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$11),0)","v":3},{"$f":"IFERROR(IF(VLOOKUP($C15,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$11),0)","v":2},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Coupon_Yield_Indices_DX!$AD$37","v":7.5200000000000017E-2},{"$f":"Instruments!$L$11","v":"No"},{"$f":"Instruments!$D$11","v":"Bonds"},{"$f":"IF($I15=\"T-bills\",0,SUM('M2.Baseline'!$E128:$P128))","v":21.814900441740871},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!I15*$G15,'A7.DX_New_Outstanding'!I15*Coupon_Yield_Indices_DX!AD$37))","v":52.355761060178104},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!J15*$G15,'A7.DX_New_Outstanding'!J15*Coupon_Yield_Indices_DX!AE$37))","v":52.564627128237312},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!K15*$G15,'A7.DX_New_Outstanding'!K15*Coupon_Yield_Indices_DX!AF$37))","v":52.564627128237312},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!L15*$G15,'A7.DX_New_Outstanding'!L15*Coupon_Yield_Indices_DX!AG$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!M15*$G15,'A7.DX_New_Outstanding'!M15*Coupon_Yield_Indices_DX!AH$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!N15*$G15,'A7.DX_New_Outstanding'!N15*Coupon_Yield_Indices_DX!AI$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!O15*$G15,'A7.DX_New_Outstanding'!O15*Coupon_Yield_Indices_DX!AJ$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!P15*$G15,'A7.DX_New_Outstanding'!P15*Coupon_Yield_Indices_DX!AK$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!Q15*$G15,'A7.DX_New_Outstanding'!Q15*Coupon_Yield_Indices_DX!AL$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!R15*$G15,'A7.DX_New_Outstanding'!R15*Coupon_Yield_Indices_DX!AM$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!S15*$G15,'A7.DX_New_Outstanding'!S15*Coupon_Yield_Indices_DX!AN$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!T15*$G15,'A7.DX_New_Outstanding'!T15*Coupon_Yield_Indices_DX!AO$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!U15*$G15,'A7.DX_New_Outstanding'!U15*Coupon_Yield_Indices_DX!AP$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!V15*$G15,'A7.DX_New_Outstanding'!V15*Coupon_Yield_Indices_DX!AQ$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!W15*$G15,'A7.DX_New_Outstanding'!W15*Coupon_Yield_Indices_DX!AR$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!X15*$G15,'A7.DX_New_Outstanding'!X15*Coupon_Yield_Indices_DX!AS$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!Y15*$G15,'A7.DX_New_Outstanding'!Y15*Coupon_Yield_Indices_DX!AT$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!Z15*$G15,'A7.DX_New_Outstanding'!Z15*Coupon_Yield_Indices_DX!AU$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AA15*$G15,'A7.DX_New_Outstanding'!AA15*Coupon_Yield_Indices_DX!AV$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AB15*$G15,'A7.DX_New_Outstanding'!AB15*Coupon_Yield_Indices_DX!AW$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AC15*$G15,'A7.DX_New_Outstanding'!AC15*Coupon_Yield_Indices_DX!AX$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AD15*$G15,'A7.DX_New_Outstanding'!AD15*Coupon_Yield_Indices_DX!AY$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AE15*$G15,'A7.DX_New_Outstanding'!AE15*Coupon_Yield_Indices_DX!AZ$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AF15*$G15,'A7.DX_New_Outstanding'!AF15*Coupon_Yield_Indices_DX!BA$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AG15*$G15,'A7.DX_New_Outstanding'!AG15*Coupon_Yield_Indices_DX!BB$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AH15*$G15,'A7.DX_New_Outstanding'!AH15*Coupon_Yield_Indices_DX!BC$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AI15*$G15,'A7.DX_New_Outstanding'!AI15*Coupon_Yield_Indices_DX!BD$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AJ15*$G15,'A7.DX_New_Outstanding'!AJ15*Coupon_Yield_Indices_DX!BE$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AK15*$G15,'A7.DX_New_Outstanding'!AK15*Coupon_Yield_Indices_DX!BF$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AL15*$G15,'A7.DX_New_Outstanding'!AL15*Coupon_Yield_Indices_DX!BG$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AM15*$G15,'A7.DX_New_Outstanding'!AM15*Coupon_Yield_Indices_DX!BH$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AN15*$G15,'A7.DX_New_Outstanding'!AN15*Coupon_Yield_Indices_DX!BI$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AO15*$G15,'A7.DX_New_Outstanding'!AO15*Coupon_Yield_Indices_DX!BJ$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AP15*$G15,'A7.DX_New_Outstanding'!AP15*Coupon_Yield_Indices_DX!BK$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AQ15*$G15,'A7.DX_New_Outstanding'!AQ15*Coupon_Yield_Indices_DX!BL$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AR15*$G15,'A7.DX_New_Outstanding'!AR15*Coupon_Yield_Indices_DX!BM$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AS15*$G15,'A7.DX_New_Outstanding'!AS15*Coupon_Yield_Indices_DX!BN$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AT15*$G15,'A7.DX_New_Outstanding'!AT15*Coupon_Yield_Indices_DX!BO$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AU15*$G15,'A7.DX_New_Outstanding'!AU15*Coupon_Yield_Indices_DX!BP$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AV15*$G15,'A7.DX_New_Outstanding'!AV15*Coupon_Yield_Indices_DX!BQ$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AW15*$G15,'A7.DX_New_Outstanding'!AW15*Coupon_Yield_Indices_DX!BR$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AX15*$G15,'A7.DX_New_Outstanding'!AX15*Coupon_Yield_Indices_DX!BS$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AY15*$G15,'A7.DX_New_Outstanding'!AY15*Coupon_Yield_Indices_DX!BT$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!AZ15*$G15,'A7.DX_New_Outstanding'!AZ15*Coupon_Yield_Indices_DX!BU$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BA15*$G15,'A7.DX_New_Outstanding'!BA15*Coupon_Yield_Indices_DX!BV$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BB15*$G15,'A7.DX_New_Outstanding'!BB15*Coupon_Yield_Indices_DX!BW$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BC15*$G15,'A7.DX_New_Outstanding'!BC15*Coupon_Yield_Indices_DX!BX$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BD15*$G15,'A7.DX_New_Outstanding'!BD15*Coupon_Yield_Indices_DX!BY$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BE15*$G15,'A7.DX_New_Outstanding'!BE15*Coupon_Yield_Indices_DX!BZ$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BF15*$G15,'A7.DX_New_Outstanding'!BF15*Coupon_Yield_Indices_DX!CA$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BG15*$G15,'A7.DX_New_Outstanding'!BG15*Coupon_Yield_Indices_DX!CB$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BH15*$G15,'A7.DX_New_Outstanding'!BH15*Coupon_Yield_Indices_DX!CC$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BI15*$G15,'A7.DX_New_Outstanding'!BI15*Coupon_Yield_Indices_DX!CD$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BJ15*$G15,'A7.DX_New_Outstanding'!BJ15*Coupon_Yield_Indices_DX!CE$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BK15*$G15,'A7.DX_New_Outstanding'!BK15*Coupon_Yield_Indices_DX!CF$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BL15*$G15,'A7.DX_New_Outstanding'!BL15*Coupon_Yield_Indices_DX!CG$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BM15*$G15,'A7.DX_New_Outstanding'!BM15*Coupon_Yield_Indices_DX!CH$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BN15*$G15,'A7.DX_New_Outstanding'!BN15*Coupon_Yield_Indices_DX!CI$37))","v":0},{"$f":"IF($I15=\"T-bills\",0,IF($F15=\"Fix\",'A7.DX_New_Outstanding'!BO15*$G15,'A7.DX_New_Outstanding'!BO15*Coupon_Yield_Indices_DX!CJ$37))","v":0}]
[null,null,{"$f":"Instruments!$C$12","v":"5yr"},{"$f":"IFERROR(IF(VLOOKUP($C16,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$12),0)","v":5},{"$f":"IFERROR(IF(VLOOKUP($C16,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$12),0)","v":3},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Coupon_Yield_Indices_DX!$AD$38","v":8.299999999999999E-2},{"$f":"Instruments!$L$12","v":"No"},{"$f":"Instruments!$D$12","v":"Bonds"},{"$f":"IF($I16=\"T-bills\",0,SUM('M2.Baseline'!$E129:$P129))","v":21.669854561144192},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!I16*$G16,'A7.DX_New_Outstanding'!I16*Coupon_Yield_Indices_DX!AD$38))","v":57.78627882971783},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!J16*$G16,'A7.DX_New_Outstanding'!J16*Coupon_Yield_Indices_DX!AE$38))","v":57.78627882971783},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!K16*$G16,'A7.DX_New_Outstanding'!K16*Coupon_Yield_Indices_DX!AF$38))","v":57.78627882971783},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!L16*$G16,'A7.DX_New_Outstanding'!L16*Coupon_Yield_Indices_DX!AG$38))","v":57.78627882971783},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!M16*$G16,'A7.DX_New_Outstanding'!M16*Coupon_Yield_Indices_DX!AH$38))","v":28.893139414858915},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!N16*$G16,'A7.DX_New_Outstanding'!N16*Coupon_Yield_Indices_DX!AI$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!O16*$G16,'A7.DX_New_Outstanding'!O16*Coupon_Yield_Indices_DX!AJ$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!P16*$G16,'A7.DX_New_Outstanding'!P16*Coupon_Yield_Indices_DX!AK$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!Q16*$G16,'A7.DX_New_Outstanding'!Q16*Coupon_Yield_Indices_DX!AL$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!R16*$G16,'A7.DX_New_Outstanding'!R16*Coupon_Yield_Indices_DX!AM$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!S16*$G16,'A7.DX_New_Outstanding'!S16*Coupon_Yield_Indices_DX!AN$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!T16*$G16,'A7.DX_New_Outstanding'!T16*Coupon_Yield_Indices_DX!AO$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!U16*$G16,'A7.DX_New_Outstanding'!U16*Coupon_Yield_Indices_DX!AP$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!V16*$G16,'A7.DX_New_Outstanding'!V16*Coupon_Yield_Indices_DX!AQ$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!W16*$G16,'A7.DX_New_Outstanding'!W16*Coupon_Yield_Indices_DX!AR$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!X16*$G16,'A7.DX_New_Outstanding'!X16*Coupon_Yield_Indices_DX!AS$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!Y16*$G16,'A7.DX_New_Outstanding'!Y16*Coupon_Yield_Indices_DX!AT$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!Z16*$G16,'A7.DX_New_Outstanding'!Z16*Coupon_Yield_Indices_DX!AU$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AA16*$G16,'A7.DX_New_Outstanding'!AA16*Coupon_Yield_Indices_DX!AV$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AB16*$G16,'A7.DX_New_Outstanding'!AB16*Coupon_Yield_Indices_DX!AW$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AC16*$G16,'A7.DX_New_Outstanding'!AC16*Coupon_Yield_Indices_DX!AX$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AD16*$G16,'A7.DX_New_Outstanding'!AD16*Coupon_Yield_Indices_DX!AY$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AE16*$G16,'A7.DX_New_Outstanding'!AE16*Coupon_Yield_Indices_DX!AZ$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AF16*$G16,'A7.DX_New_Outstanding'!AF16*Coupon_Yield_Indices_DX!BA$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AG16*$G16,'A7.DX_New_Outstanding'!AG16*Coupon_Yield_Indices_DX!BB$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AH16*$G16,'A7.DX_New_Outstanding'!AH16*Coupon_Yield_Indices_DX!BC$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AI16*$G16,'A7.DX_New_Outstanding'!AI16*Coupon_Yield_Indices_DX!BD$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AJ16*$G16,'A7.DX_New_Outstanding'!AJ16*Coupon_Yield_Indices_DX!BE$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AK16*$G16,'A7.DX_New_Outstanding'!AK16*Coupon_Yield_Indices_DX!BF$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AL16*$G16,'A7.DX_New_Outstanding'!AL16*Coupon_Yield_Indices_DX!BG$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AM16*$G16,'A7.DX_New_Outstanding'!AM16*Coupon_Yield_Indices_DX!BH$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AN16*$G16,'A7.DX_New_Outstanding'!AN16*Coupon_Yield_Indices_DX!BI$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AO16*$G16,'A7.DX_New_Outstanding'!AO16*Coupon_Yield_Indices_DX!BJ$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AP16*$G16,'A7.DX_New_Outstanding'!AP16*Coupon_Yield_Indices_DX!BK$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AQ16*$G16,'A7.DX_New_Outstanding'!AQ16*Coupon_Yield_Indices_DX!BL$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AR16*$G16,'A7.DX_New_Outstanding'!AR16*Coupon_Yield_Indices_DX!BM$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AS16*$G16,'A7.DX_New_Outstanding'!AS16*Coupon_Yield_Indices_DX!BN$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AT16*$G16,'A7.DX_New_Outstanding'!AT16*Coupon_Yield_Indices_DX!BO$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AU16*$G16,'A7.DX_New_Outstanding'!AU16*Coupon_Yield_Indices_DX!BP$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AV16*$G16,'A7.DX_New_Outstanding'!AV16*Coupon_Yield_Indices_DX!BQ$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AW16*$G16,'A7.DX_New_Outstanding'!AW16*Coupon_Yield_Indices_DX!BR$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AX16*$G16,'A7.DX_New_Outstanding'!AX16*Coupon_Yield_Indices_DX!BS$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AY16*$G16,'A7.DX_New_Outstanding'!AY16*Coupon_Yield_Indices_DX!BT$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!AZ16*$G16,'A7.DX_New_Outstanding'!AZ16*Coupon_Yield_Indices_DX!BU$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BA16*$G16,'A7.DX_New_Outstanding'!BA16*Coupon_Yield_Indices_DX!BV$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BB16*$G16,'A7.DX_New_Outstanding'!BB16*Coupon_Yield_Indices_DX!BW$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BC16*$G16,'A7.DX_New_Outstanding'!BC16*Coupon_Yield_Indices_DX!BX$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BD16*$G16,'A7.DX_New_Outstanding'!BD16*Coupon_Yield_Indices_DX!BY$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BE16*$G16,'A7.DX_New_Outstanding'!BE16*Coupon_Yield_Indices_DX!BZ$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BF16*$G16,'A7.DX_New_Outstanding'!BF16*Coupon_Yield_Indices_DX!CA$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BG16*$G16,'A7.DX_New_Outstanding'!BG16*Coupon_Yield_Indices_DX!CB$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BH16*$G16,'A7.DX_New_Outstanding'!BH16*Coupon_Yield_Indices_DX!CC$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BI16*$G16,'A7.DX_New_Outstanding'!BI16*Coupon_Yield_Indices_DX!CD$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BJ16*$G16,'A7.DX_New_Outstanding'!BJ16*Coupon_Yield_Indices_DX!CE$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BK16*$G16,'A7.DX_New_Outstanding'!BK16*Coupon_Yield_Indices_DX!CF$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BL16*$G16,'A7.DX_New_Outstanding'!BL16*Coupon_Yield_Indices_DX!CG$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BM16*$G16,'A7.DX_New_Outstanding'!BM16*Coupon_Yield_Indices_DX!CH$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BN16*$G16,'A7.DX_New_Outstanding'!BN16*Coupon_Yield_Indices_DX!CI$38))","v":0},{"$f":"IF($I16=\"T-bills\",0,IF($F16=\"Fix\",'A7.DX_New_Outstanding'!BO16*$G16,'A7.DX_New_Outstanding'!BO16*Coupon_Yield_Indices_DX!CJ$38))","v":0}]
[null,null,{"$f":"Instruments!$C$13","v":"7yr"},{"$f":"IFERROR(IF(VLOOKUP($C17,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$13),0)","v":7},{"$f":"IFERROR(IF(VLOOKUP($C17,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$13),0)","v":6},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Coupon_Yield_Indices_DX!$AD$39","v":8.699999999999998E-2},{"$f":"Instruments!$L$13","v":"No"},{"$f":"Instruments!$D$13","v":"Bonds"},{"$f":"IF($I17=\"T-bills\",0,SUM('M2.Baseline'!$E130:$P130))","v":15.142789934293528},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!I17*$G17,'A7.DX_New_Outstanding'!I17*Coupon_Yield_Indices_DX!AD$39))","v":60.571159737174106},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!J17*$G17,'A7.DX_New_Outstanding'!J17*Coupon_Yield_Indices_DX!AE$39))","v":60.571159737174106},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!K17*$G17,'A7.DX_New_Outstanding'!K17*Coupon_Yield_Indices_DX!AF$39))","v":60.571159737174106},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!L17*$G17,'A7.DX_New_Outstanding'!L17*Coupon_Yield_Indices_DX!AG$39))","v":60.571159737174106},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!M17*$G17,'A7.DX_New_Outstanding'!M17*Coupon_Yield_Indices_DX!AH$39))","v":60.571159737174106},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!N17*$G17,'A7.DX_New_Outstanding'!N17*Coupon_Yield_Indices_DX!AI$39))","v":60.571159737174106},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!O17*$G17,'A7.DX_New_Outstanding'!O17*Coupon_Yield_Indices_DX!AJ$39))","v":60.571159737174106},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!P17*$G17,'A7.DX_New_Outstanding'!P17*Coupon_Yield_Indices_DX!AK$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!Q17*$G17,'A7.DX_New_Outstanding'!Q17*Coupon_Yield_Indices_DX!AL$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!R17*$G17,'A7.DX_New_Outstanding'!R17*Coupon_Yield_Indices_DX!AM$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!S17*$G17,'A7.DX_New_Outstanding'!S17*Coupon_Yield_Indices_DX!AN$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!T17*$G17,'A7.DX_New_Outstanding'!T17*Coupon_Yield_Indices_DX!AO$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!U17*$G17,'A7.DX_New_Outstanding'!U17*Coupon_Yield_Indices_DX!AP$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!V17*$G17,'A7.DX_New_Outstanding'!V17*Coupon_Yield_Indices_DX!AQ$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!W17*$G17,'A7.DX_New_Outstanding'!W17*Coupon_Yield_Indices_DX!AR$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!X17*$G17,'A7.DX_New_Outstanding'!X17*Coupon_Yield_Indices_DX!AS$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!Y17*$G17,'A7.DX_New_Outstanding'!Y17*Coupon_Yield_Indices_DX!AT$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!Z17*$G17,'A7.DX_New_Outstanding'!Z17*Coupon_Yield_Indices_DX!AU$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AA17*$G17,'A7.DX_New_Outstanding'!AA17*Coupon_Yield_Indices_DX!AV$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AB17*$G17,'A7.DX_New_Outstanding'!AB17*Coupon_Yield_Indices_DX!AW$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AC17*$G17,'A7.DX_New_Outstanding'!AC17*Coupon_Yield_Indices_DX!AX$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AD17*$G17,'A7.DX_New_Outstanding'!AD17*Coupon_Yield_Indices_DX!AY$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AE17*$G17,'A7.DX_New_Outstanding'!AE17*Coupon_Yield_Indices_DX!AZ$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AF17*$G17,'A7.DX_New_Outstanding'!AF17*Coupon_Yield_Indices_DX!BA$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AG17*$G17,'A7.DX_New_Outstanding'!AG17*Coupon_Yield_Indices_DX!BB$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AH17*$G17,'A7.DX_New_Outstanding'!AH17*Coupon_Yield_Indices_DX!BC$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AI17*$G17,'A7.DX_New_Outstanding'!AI17*Coupon_Yield_Indices_DX!BD$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AJ17*$G17,'A7.DX_New_Outstanding'!AJ17*Coupon_Yield_Indices_DX!BE$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AK17*$G17,'A7.DX_New_Outstanding'!AK17*Coupon_Yield_Indices_DX!BF$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AL17*$G17,'A7.DX_New_Outstanding'!AL17*Coupon_Yield_Indices_DX!BG$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AM17*$G17,'A7.DX_New_Outstanding'!AM17*Coupon_Yield_Indices_DX!BH$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AN17*$G17,'A7.DX_New_Outstanding'!AN17*Coupon_Yield_Indices_DX!BI$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AO17*$G17,'A7.DX_New_Outstanding'!AO17*Coupon_Yield_Indices_DX!BJ$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AP17*$G17,'A7.DX_New_Outstanding'!AP17*Coupon_Yield_Indices_DX!BK$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AQ17*$G17,'A7.DX_New_Outstanding'!AQ17*Coupon_Yield_Indices_DX!BL$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AR17*$G17,'A7.DX_New_Outstanding'!AR17*Coupon_Yield_Indices_DX!BM$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AS17*$G17,'A7.DX_New_Outstanding'!AS17*Coupon_Yield_Indices_DX!BN$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AT17*$G17,'A7.DX_New_Outstanding'!AT17*Coupon_Yield_Indices_DX!BO$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AU17*$G17,'A7.DX_New_Outstanding'!AU17*Coupon_Yield_Indices_DX!BP$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AV17*$G17,'A7.DX_New_Outstanding'!AV17*Coupon_Yield_Indices_DX!BQ$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AW17*$G17,'A7.DX_New_Outstanding'!AW17*Coupon_Yield_Indices_DX!BR$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AX17*$G17,'A7.DX_New_Outstanding'!AX17*Coupon_Yield_Indices_DX!BS$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AY17*$G17,'A7.DX_New_Outstanding'!AY17*Coupon_Yield_Indices_DX!BT$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!AZ17*$G17,'A7.DX_New_Outstanding'!AZ17*Coupon_Yield_Indices_DX!BU$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BA17*$G17,'A7.DX_New_Outstanding'!BA17*Coupon_Yield_Indices_DX!BV$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BB17*$G17,'A7.DX_New_Outstanding'!BB17*Coupon_Yield_Indices_DX!BW$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BC17*$G17,'A7.DX_New_Outstanding'!BC17*Coupon_Yield_Indices_DX!BX$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BD17*$G17,'A7.DX_New_Outstanding'!BD17*Coupon_Yield_Indices_DX!BY$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BE17*$G17,'A7.DX_New_Outstanding'!BE17*Coupon_Yield_Indices_DX!BZ$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BF17*$G17,'A7.DX_New_Outstanding'!BF17*Coupon_Yield_Indices_DX!CA$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BG17*$G17,'A7.DX_New_Outstanding'!BG17*Coupon_Yield_Indices_DX!CB$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BH17*$G17,'A7.DX_New_Outstanding'!BH17*Coupon_Yield_Indices_DX!CC$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BI17*$G17,'A7.DX_New_Outstanding'!BI17*Coupon_Yield_Indices_DX!CD$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BJ17*$G17,'A7.DX_New_Outstanding'!BJ17*Coupon_Yield_Indices_DX!CE$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BK17*$G17,'A7.DX_New_Outstanding'!BK17*Coupon_Yield_Indices_DX!CF$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BL17*$G17,'A7.DX_New_Outstanding'!BL17*Coupon_Yield_Indices_DX!CG$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BM17*$G17,'A7.DX_New_Outstanding'!BM17*Coupon_Yield_Indices_DX!CH$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BN17*$G17,'A7.DX_New_Outstanding'!BN17*Coupon_Yield_Indices_DX!CI$39))","v":0},{"$f":"IF($I17=\"T-bills\",0,IF($F17=\"Fix\",'A7.DX_New_Outstanding'!BO17*$G17,'A7.DX_New_Outstanding'!BO17*Coupon_Yield_Indices_DX!CJ$39))","v":0}]
[null,null,{"$f":"Instruments!$C$14","v":"10yr"},{"$f":"IFERROR(IF(VLOOKUP($C18,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$14),0)","v":10},{"$f":"IFERROR(IF(VLOOKUP($C18,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$14),0)","v":9},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Coupon_Yield_Indices_DX!$AD$40","v":0.14530000000000001},{"$f":"Instruments!$L$14","v":"No"},{"$f":"Instruments!$D$14","v":"Bonds"},{"$f":"IF($I18=\"T-bills\",0,SUM('M2.Baseline'!$E131:$P131))","v":50.580399481674718},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!I18*$G18,'A7.DX_New_Outstanding'!I18*Coupon_Yield_Indices_DX!AD$40))","v":202.32159792669887},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!J18*$G18,'A7.DX_New_Outstanding'!J18*Coupon_Yield_Indices_DX!AE$40))","v":202.32159792669887},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!K18*$G18,'A7.DX_New_Outstanding'!K18*Coupon_Yield_Indices_DX!AF$40))","v":202.32159792669887},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!L18*$G18,'A7.DX_New_Outstanding'!L18*Coupon_Yield_Indices_DX!AG$40))","v":202.32159792669887},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!M18*$G18,'A7.DX_New_Outstanding'!M18*Coupon_Yield_Indices_DX!AH$40))","v":202.32159792669887},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!N18*$G18,'A7.DX_New_Outstanding'!N18*Coupon_Yield_Indices_DX!AI$40))","v":202.32159792669887},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!O18*$G18,'A7.DX_New_Outstanding'!O18*Coupon_Yield_Indices_DX!AJ$40))","v":202.32159792669887},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!P18*$G18,'A7.DX_New_Outstanding'!P18*Coupon_Yield_Indices_DX!AK$40))","v":202.32159792669887},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!Q18*$G18,'A7.DX_New_Outstanding'!Q18*Coupon_Yield_Indices_DX!AL$40))","v":202.32159792669887},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!R18*$G18,'A7.DX_New_Outstanding'!R18*Coupon_Yield_Indices_DX!AM$40))","v":202.32159792669887},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!S18*$G18,'A7.DX_New_Outstanding'!S18*Coupon_Yield_Indices_DX!AN$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!T18*$G18,'A7.DX_New_Outstanding'!T18*Coupon_Yield_Indices_DX!AO$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!U18*$G18,'A7.DX_New_Outstanding'!U18*Coupon_Yield_Indices_DX!AP$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!V18*$G18,'A7.DX_New_Outstanding'!V18*Coupon_Yield_Indices_DX!AQ$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!W18*$G18,'A7.DX_New_Outstanding'!W18*Coupon_Yield_Indices_DX!AR$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!X18*$G18,'A7.DX_New_Outstanding'!X18*Coupon_Yield_Indices_DX!AS$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!Y18*$G18,'A7.DX_New_Outstanding'!Y18*Coupon_Yield_Indices_DX!AT$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!Z18*$G18,'A7.DX_New_Outstanding'!Z18*Coupon_Yield_Indices_DX!AU$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AA18*$G18,'A7.DX_New_Outstanding'!AA18*Coupon_Yield_Indices_DX!AV$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AB18*$G18,'A7.DX_New_Outstanding'!AB18*Coupon_Yield_Indices_DX!AW$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AC18*$G18,'A7.DX_New_Outstanding'!AC18*Coupon_Yield_Indices_DX!AX$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AD18*$G18,'A7.DX_New_Outstanding'!AD18*Coupon_Yield_Indices_DX!AY$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AE18*$G18,'A7.DX_New_Outstanding'!AE18*Coupon_Yield_Indices_DX!AZ$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AF18*$G18,'A7.DX_New_Outstanding'!AF18*Coupon_Yield_Indices_DX!BA$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AG18*$G18,'A7.DX_New_Outstanding'!AG18*Coupon_Yield_Indices_DX!BB$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AH18*$G18,'A7.DX_New_Outstanding'!AH18*Coupon_Yield_Indices_DX!BC$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AI18*$G18,'A7.DX_New_Outstanding'!AI18*Coupon_Yield_Indices_DX!BD$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AJ18*$G18,'A7.DX_New_Outstanding'!AJ18*Coupon_Yield_Indices_DX!BE$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AK18*$G18,'A7.DX_New_Outstanding'!AK18*Coupon_Yield_Indices_DX!BF$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AL18*$G18,'A7.DX_New_Outstanding'!AL18*Coupon_Yield_Indices_DX!BG$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AM18*$G18,'A7.DX_New_Outstanding'!AM18*Coupon_Yield_Indices_DX!BH$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AN18*$G18,'A7.DX_New_Outstanding'!AN18*Coupon_Yield_Indices_DX!BI$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AO18*$G18,'A7.DX_New_Outstanding'!AO18*Coupon_Yield_Indices_DX!BJ$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AP18*$G18,'A7.DX_New_Outstanding'!AP18*Coupon_Yield_Indices_DX!BK$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AQ18*$G18,'A7.DX_New_Outstanding'!AQ18*Coupon_Yield_Indices_DX!BL$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AR18*$G18,'A7.DX_New_Outstanding'!AR18*Coupon_Yield_Indices_DX!BM$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AS18*$G18,'A7.DX_New_Outstanding'!AS18*Coupon_Yield_Indices_DX!BN$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AT18*$G18,'A7.DX_New_Outstanding'!AT18*Coupon_Yield_Indices_DX!BO$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AU18*$G18,'A7.DX_New_Outstanding'!AU18*Coupon_Yield_Indices_DX!BP$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AV18*$G18,'A7.DX_New_Outstanding'!AV18*Coupon_Yield_Indices_DX!BQ$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AW18*$G18,'A7.DX_New_Outstanding'!AW18*Coupon_Yield_Indices_DX!BR$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AX18*$G18,'A7.DX_New_Outstanding'!AX18*Coupon_Yield_Indices_DX!BS$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AY18*$G18,'A7.DX_New_Outstanding'!AY18*Coupon_Yield_Indices_DX!BT$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!AZ18*$G18,'A7.DX_New_Outstanding'!AZ18*Coupon_Yield_Indices_DX!BU$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BA18*$G18,'A7.DX_New_Outstanding'!BA18*Coupon_Yield_Indices_DX!BV$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BB18*$G18,'A7.DX_New_Outstanding'!BB18*Coupon_Yield_Indices_DX!BW$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BC18*$G18,'A7.DX_New_Outstanding'!BC18*Coupon_Yield_Indices_DX!BX$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BD18*$G18,'A7.DX_New_Outstanding'!BD18*Coupon_Yield_Indices_DX!BY$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BE18*$G18,'A7.DX_New_Outstanding'!BE18*Coupon_Yield_Indices_DX!BZ$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BF18*$G18,'A7.DX_New_Outstanding'!BF18*Coupon_Yield_Indices_DX!CA$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BG18*$G18,'A7.DX_New_Outstanding'!BG18*Coupon_Yield_Indices_DX!CB$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BH18*$G18,'A7.DX_New_Outstanding'!BH18*Coupon_Yield_Indices_DX!CC$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BI18*$G18,'A7.DX_New_Outstanding'!BI18*Coupon_Yield_Indices_DX!CD$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BJ18*$G18,'A7.DX_New_Outstanding'!BJ18*Coupon_Yield_Indices_DX!CE$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BK18*$G18,'A7.DX_New_Outstanding'!BK18*Coupon_Yield_Indices_DX!CF$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BL18*$G18,'A7.DX_New_Outstanding'!BL18*Coupon_Yield_Indices_DX!CG$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BM18*$G18,'A7.DX_New_Outstanding'!BM18*Coupon_Yield_Indices_DX!CH$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BN18*$G18,'A7.DX_New_Outstanding'!BN18*Coupon_Yield_Indices_DX!CI$40))","v":0},{"$f":"IF($I18=\"T-bills\",0,IF($F18=\"Fix\",'A7.DX_New_Outstanding'!BO18*$G18,'A7.DX_New_Outstanding'!BO18*Coupon_Yield_Indices_DX!CJ$40))","v":0}]
[null,null,{"$f":"Instruments!$C$15","v":0},{"$f":"IFERROR(IF(VLOOKUP($C19,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$15),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C19,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$15),0)","v":0},{"$f":"Instruments!$K$15","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$41","v":0},{"$f":"Instruments!$L$15","v":0},{"$f":"Instruments!$D$15","v":0},{"$f":"IF($I19=\"T-bills\",0,SUM('M2.Baseline'!$E132:$P132))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!I19*$G19,'A7.DX_New_Outstanding'!I19*Coupon_Yield_Indices_DX!AD$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!J19*$G19,'A7.DX_New_Outstanding'!J19*Coupon_Yield_Indices_DX!AE$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!K19*$G19,'A7.DX_New_Outstanding'!K19*Coupon_Yield_Indices_DX!AF$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!L19*$G19,'A7.DX_New_Outstanding'!L19*Coupon_Yield_Indices_DX!AG$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!M19*$G19,'A7.DX_New_Outstanding'!M19*Coupon_Yield_Indices_DX!AH$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!N19*$G19,'A7.DX_New_Outstanding'!N19*Coupon_Yield_Indices_DX!AI$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!O19*$G19,'A7.DX_New_Outstanding'!O19*Coupon_Yield_Indices_DX!AJ$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!P19*$G19,'A7.DX_New_Outstanding'!P19*Coupon_Yield_Indices_DX!AK$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!Q19*$G19,'A7.DX_New_Outstanding'!Q19*Coupon_Yield_Indices_DX!AL$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!R19*$G19,'A7.DX_New_Outstanding'!R19*Coupon_Yield_Indices_DX!AM$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!S19*$G19,'A7.DX_New_Outstanding'!S19*Coupon_Yield_Indices_DX!AN$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!T19*$G19,'A7.DX_New_Outstanding'!T19*Coupon_Yield_Indices_DX!AO$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!U19*$G19,'A7.DX_New_Outstanding'!U19*Coupon_Yield_Indices_DX!AP$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!V19*$G19,'A7.DX_New_Outstanding'!V19*Coupon_Yield_Indices_DX!AQ$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!W19*$G19,'A7.DX_New_Outstanding'!W19*Coupon_Yield_Indices_DX!AR$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!X19*$G19,'A7.DX_New_Outstanding'!X19*Coupon_Yield_Indices_DX!AS$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!Y19*$G19,'A7.DX_New_Outstanding'!Y19*Coupon_Yield_Indices_DX!AT$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!Z19*$G19,'A7.DX_New_Outstanding'!Z19*Coupon_Yield_Indices_DX!AU$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AA19*$G19,'A7.DX_New_Outstanding'!AA19*Coupon_Yield_Indices_DX!AV$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AB19*$G19,'A7.DX_New_Outstanding'!AB19*Coupon_Yield_Indices_DX!AW$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AC19*$G19,'A7.DX_New_Outstanding'!AC19*Coupon_Yield_Indices_DX!AX$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AD19*$G19,'A7.DX_New_Outstanding'!AD19*Coupon_Yield_Indices_DX!AY$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AE19*$G19,'A7.DX_New_Outstanding'!AE19*Coupon_Yield_Indices_DX!AZ$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AF19*$G19,'A7.DX_New_Outstanding'!AF19*Coupon_Yield_Indices_DX!BA$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AG19*$G19,'A7.DX_New_Outstanding'!AG19*Coupon_Yield_Indices_DX!BB$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AH19*$G19,'A7.DX_New_Outstanding'!AH19*Coupon_Yield_Indices_DX!BC$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AI19*$G19,'A7.DX_New_Outstanding'!AI19*Coupon_Yield_Indices_DX!BD$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AJ19*$G19,'A7.DX_New_Outstanding'!AJ19*Coupon_Yield_Indices_DX!BE$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AK19*$G19,'A7.DX_New_Outstanding'!AK19*Coupon_Yield_Indices_DX!BF$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AL19*$G19,'A7.DX_New_Outstanding'!AL19*Coupon_Yield_Indices_DX!BG$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AM19*$G19,'A7.DX_New_Outstanding'!AM19*Coupon_Yield_Indices_DX!BH$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AN19*$G19,'A7.DX_New_Outstanding'!AN19*Coupon_Yield_Indices_DX!BI$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AO19*$G19,'A7.DX_New_Outstanding'!AO19*Coupon_Yield_Indices_DX!BJ$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AP19*$G19,'A7.DX_New_Outstanding'!AP19*Coupon_Yield_Indices_DX!BK$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AQ19*$G19,'A7.DX_New_Outstanding'!AQ19*Coupon_Yield_Indices_DX!BL$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AR19*$G19,'A7.DX_New_Outstanding'!AR19*Coupon_Yield_Indices_DX!BM$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AS19*$G19,'A7.DX_New_Outstanding'!AS19*Coupon_Yield_Indices_DX!BN$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AT19*$G19,'A7.DX_New_Outstanding'!AT19*Coupon_Yield_Indices_DX!BO$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AU19*$G19,'A7.DX_New_Outstanding'!AU19*Coupon_Yield_Indices_DX!BP$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AV19*$G19,'A7.DX_New_Outstanding'!AV19*Coupon_Yield_Indices_DX!BQ$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AW19*$G19,'A7.DX_New_Outstanding'!AW19*Coupon_Yield_Indices_DX!BR$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AX19*$G19,'A7.DX_New_Outstanding'!AX19*Coupon_Yield_Indices_DX!BS$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AY19*$G19,'A7.DX_New_Outstanding'!AY19*Coupon_Yield_Indices_DX!BT$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!AZ19*$G19,'A7.DX_New_Outstanding'!AZ19*Coupon_Yield_Indices_DX!BU$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BA19*$G19,'A7.DX_New_Outstanding'!BA19*Coupon_Yield_Indices_DX!BV$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BB19*$G19,'A7.DX_New_Outstanding'!BB19*Coupon_Yield_Indices_DX!BW$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BC19*$G19,'A7.DX_New_Outstanding'!BC19*Coupon_Yield_Indices_DX!BX$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BD19*$G19,'A7.DX_New_Outstanding'!BD19*Coupon_Yield_Indices_DX!BY$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BE19*$G19,'A7.DX_New_Outstanding'!BE19*Coupon_Yield_Indices_DX!BZ$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BF19*$G19,'A7.DX_New_Outstanding'!BF19*Coupon_Yield_Indices_DX!CA$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BG19*$G19,'A7.DX_New_Outstanding'!BG19*Coupon_Yield_Indices_DX!CB$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BH19*$G19,'A7.DX_New_Outstanding'!BH19*Coupon_Yield_Indices_DX!CC$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BI19*$G19,'A7.DX_New_Outstanding'!BI19*Coupon_Yield_Indices_DX!CD$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BJ19*$G19,'A7.DX_New_Outstanding'!BJ19*Coupon_Yield_Indices_DX!CE$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BK19*$G19,'A7.DX_New_Outstanding'!BK19*Coupon_Yield_Indices_DX!CF$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BL19*$G19,'A7.DX_New_Outstanding'!BL19*Coupon_Yield_Indices_DX!CG$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BM19*$G19,'A7.DX_New_Outstanding'!BM19*Coupon_Yield_Indices_DX!CH$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BN19*$G19,'A7.DX_New_Outstanding'!BN19*Coupon_Yield_Indices_DX!CI$41))","v":0},{"$f":"IF($I19=\"T-bills\",0,IF($F19=\"Fix\",'A7.DX_New_Outstanding'!BO19*$G19,'A7.DX_New_Outstanding'!BO19*Coupon_Yield_Indices_DX!CJ$41))","v":0}]
[null,null,{"$f":"Instruments!$C$16","v":0},{"$f":"IFERROR(IF(VLOOKUP($C20,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$16),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C20,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$16),0)","v":0},{"$f":"Instruments!$K$16","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$42","v":0},{"$f":"Instruments!$L$16","v":0},{"$f":"Instruments!$D$16","v":0},{"$f":"IF($I20=\"T-bills\",0,SUM('M2.Baseline'!$E133:$P133))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!I20*$G20,'A7.DX_New_Outstanding'!I20*Coupon_Yield_Indices_DX!AD$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!J20*$G20,'A7.DX_New_Outstanding'!J20*Coupon_Yield_Indices_DX!AE$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!K20*$G20,'A7.DX_New_Outstanding'!K20*Coupon_Yield_Indices_DX!AF$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!L20*$G20,'A7.DX_New_Outstanding'!L20*Coupon_Yield_Indices_DX!AG$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!M20*$G20,'A7.DX_New_Outstanding'!M20*Coupon_Yield_Indices_DX!AH$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!N20*$G20,'A7.DX_New_Outstanding'!N20*Coupon_Yield_Indices_DX!AI$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!O20*$G20,'A7.DX_New_Outstanding'!O20*Coupon_Yield_Indices_DX!AJ$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!P20*$G20,'A7.DX_New_Outstanding'!P20*Coupon_Yield_Indices_DX!AK$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!Q20*$G20,'A7.DX_New_Outstanding'!Q20*Coupon_Yield_Indices_DX!AL$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!R20*$G20,'A7.DX_New_Outstanding'!R20*Coupon_Yield_Indices_DX!AM$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!S20*$G20,'A7.DX_New_Outstanding'!S20*Coupon_Yield_Indices_DX!AN$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!T20*$G20,'A7.DX_New_Outstanding'!T20*Coupon_Yield_Indices_DX!AO$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!U20*$G20,'A7.DX_New_Outstanding'!U20*Coupon_Yield_Indices_DX!AP$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!V20*$G20,'A7.DX_New_Outstanding'!V20*Coupon_Yield_Indices_DX!AQ$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!W20*$G20,'A7.DX_New_Outstanding'!W20*Coupon_Yield_Indices_DX!AR$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!X20*$G20,'A7.DX_New_Outstanding'!X20*Coupon_Yield_Indices_DX!AS$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!Y20*$G20,'A7.DX_New_Outstanding'!Y20*Coupon_Yield_Indices_DX!AT$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!Z20*$G20,'A7.DX_New_Outstanding'!Z20*Coupon_Yield_Indices_DX!AU$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AA20*$G20,'A7.DX_New_Outstanding'!AA20*Coupon_Yield_Indices_DX!AV$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AB20*$G20,'A7.DX_New_Outstanding'!AB20*Coupon_Yield_Indices_DX!AW$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AC20*$G20,'A7.DX_New_Outstanding'!AC20*Coupon_Yield_Indices_DX!AX$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AD20*$G20,'A7.DX_New_Outstanding'!AD20*Coupon_Yield_Indices_DX!AY$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AE20*$G20,'A7.DX_New_Outstanding'!AE20*Coupon_Yield_Indices_DX!AZ$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AF20*$G20,'A7.DX_New_Outstanding'!AF20*Coupon_Yield_Indices_DX!BA$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AG20*$G20,'A7.DX_New_Outstanding'!AG20*Coupon_Yield_Indices_DX!BB$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AH20*$G20,'A7.DX_New_Outstanding'!AH20*Coupon_Yield_Indices_DX!BC$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AI20*$G20,'A7.DX_New_Outstanding'!AI20*Coupon_Yield_Indices_DX!BD$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AJ20*$G20,'A7.DX_New_Outstanding'!AJ20*Coupon_Yield_Indices_DX!BE$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AK20*$G20,'A7.DX_New_Outstanding'!AK20*Coupon_Yield_Indices_DX!BF$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AL20*$G20,'A7.DX_New_Outstanding'!AL20*Coupon_Yield_Indices_DX!BG$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AM20*$G20,'A7.DX_New_Outstanding'!AM20*Coupon_Yield_Indices_DX!BH$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AN20*$G20,'A7.DX_New_Outstanding'!AN20*Coupon_Yield_Indices_DX!BI$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AO20*$G20,'A7.DX_New_Outstanding'!AO20*Coupon_Yield_Indices_DX!BJ$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AP20*$G20,'A7.DX_New_Outstanding'!AP20*Coupon_Yield_Indices_DX!BK$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AQ20*$G20,'A7.DX_New_Outstanding'!AQ20*Coupon_Yield_Indices_DX!BL$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AR20*$G20,'A7.DX_New_Outstanding'!AR20*Coupon_Yield_Indices_DX!BM$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AS20*$G20,'A7.DX_New_Outstanding'!AS20*Coupon_Yield_Indices_DX!BN$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AT20*$G20,'A7.DX_New_Outstanding'!AT20*Coupon_Yield_Indices_DX!BO$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AU20*$G20,'A7.DX_New_Outstanding'!AU20*Coupon_Yield_Indices_DX!BP$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AV20*$G20,'A7.DX_New_Outstanding'!AV20*Coupon_Yield_Indices_DX!BQ$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AW20*$G20,'A7.DX_New_Outstanding'!AW20*Coupon_Yield_Indices_DX!BR$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AX20*$G20,'A7.DX_New_Outstanding'!AX20*Coupon_Yield_Indices_DX!BS$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AY20*$G20,'A7.DX_New_Outstanding'!AY20*Coupon_Yield_Indices_DX!BT$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!AZ20*$G20,'A7.DX_New_Outstanding'!AZ20*Coupon_Yield_Indices_DX!BU$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BA20*$G20,'A7.DX_New_Outstanding'!BA20*Coupon_Yield_Indices_DX!BV$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BB20*$G20,'A7.DX_New_Outstanding'!BB20*Coupon_Yield_Indices_DX!BW$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BC20*$G20,'A7.DX_New_Outstanding'!BC20*Coupon_Yield_Indices_DX!BX$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BD20*$G20,'A7.DX_New_Outstanding'!BD20*Coupon_Yield_Indices_DX!BY$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BE20*$G20,'A7.DX_New_Outstanding'!BE20*Coupon_Yield_Indices_DX!BZ$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BF20*$G20,'A7.DX_New_Outstanding'!BF20*Coupon_Yield_Indices_DX!CA$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BG20*$G20,'A7.DX_New_Outstanding'!BG20*Coupon_Yield_Indices_DX!CB$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BH20*$G20,'A7.DX_New_Outstanding'!BH20*Coupon_Yield_Indices_DX!CC$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BI20*$G20,'A7.DX_New_Outstanding'!BI20*Coupon_Yield_Indices_DX!CD$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BJ20*$G20,'A7.DX_New_Outstanding'!BJ20*Coupon_Yield_Indices_DX!CE$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BK20*$G20,'A7.DX_New_Outstanding'!BK20*Coupon_Yield_Indices_DX!CF$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BL20*$G20,'A7.DX_New_Outstanding'!BL20*Coupon_Yield_Indices_DX!CG$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BM20*$G20,'A7.DX_New_Outstanding'!BM20*Coupon_Yield_Indices_DX!CH$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BN20*$G20,'A7.DX_New_Outstanding'!BN20*Coupon_Yield_Indices_DX!CI$42))","v":0},{"$f":"IF($I20=\"T-bills\",0,IF($F20=\"Fix\",'A7.DX_New_Outstanding'!BO20*$G20,'A7.DX_New_Outstanding'!BO20*Coupon_Yield_Indices_DX!CJ$42))","v":0}]
[null,null,{"$f":"Instruments!$C$17","v":0},{"$f":"IFERROR(IF(VLOOKUP($C21,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$17),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C21,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$17),0)","v":0},{"$f":"Instruments!$K$17","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$43","v":0},{"$f":"Instruments!$L$17","v":0},{"$f":"Instruments!$D$17","v":0},{"$f":"IF($I21=\"T-bills\",0,SUM('M2.Baseline'!$E134:$P134))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!I21*$G21,'A7.DX_New_Outstanding'!I21*Coupon_Yield_Indices_DX!AD$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!J21*$G21,'A7.DX_New_Outstanding'!J21*Coupon_Yield_Indices_DX!AE$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!K21*$G21,'A7.DX_New_Outstanding'!K21*Coupon_Yield_Indices_DX!AF$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!L21*$G21,'A7.DX_New_Outstanding'!L21*Coupon_Yield_Indices_DX!AG$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!M21*$G21,'A7.DX_New_Outstanding'!M21*Coupon_Yield_Indices_DX!AH$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!N21*$G21,'A7.DX_New_Outstanding'!N21*Coupon_Yield_Indices_DX!AI$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!O21*$G21,'A7.DX_New_Outstanding'!O21*Coupon_Yield_Indices_DX!AJ$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!P21*$G21,'A7.DX_New_Outstanding'!P21*Coupon_Yield_Indices_DX!AK$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!Q21*$G21,'A7.DX_New_Outstanding'!Q21*Coupon_Yield_Indices_DX!AL$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!R21*$G21,'A7.DX_New_Outstanding'!R21*Coupon_Yield_Indices_DX!AM$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!S21*$G21,'A7.DX_New_Outstanding'!S21*Coupon_Yield_Indices_DX!AN$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!T21*$G21,'A7.DX_New_Outstanding'!T21*Coupon_Yield_Indices_DX!AO$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!U21*$G21,'A7.DX_New_Outstanding'!U21*Coupon_Yield_Indices_DX!AP$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!V21*$G21,'A7.DX_New_Outstanding'!V21*Coupon_Yield_Indices_DX!AQ$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!W21*$G21,'A7.DX_New_Outstanding'!W21*Coupon_Yield_Indices_DX!AR$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!X21*$G21,'A7.DX_New_Outstanding'!X21*Coupon_Yield_Indices_DX!AS$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!Y21*$G21,'A7.DX_New_Outstanding'!Y21*Coupon_Yield_Indices_DX!AT$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!Z21*$G21,'A7.DX_New_Outstanding'!Z21*Coupon_Yield_Indices_DX!AU$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AA21*$G21,'A7.DX_New_Outstanding'!AA21*Coupon_Yield_Indices_DX!AV$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AB21*$G21,'A7.DX_New_Outstanding'!AB21*Coupon_Yield_Indices_DX!AW$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AC21*$G21,'A7.DX_New_Outstanding'!AC21*Coupon_Yield_Indices_DX!AX$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AD21*$G21,'A7.DX_New_Outstanding'!AD21*Coupon_Yield_Indices_DX!AY$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AE21*$G21,'A7.DX_New_Outstanding'!AE21*Coupon_Yield_Indices_DX!AZ$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AF21*$G21,'A7.DX_New_Outstanding'!AF21*Coupon_Yield_Indices_DX!BA$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AG21*$G21,'A7.DX_New_Outstanding'!AG21*Coupon_Yield_Indices_DX!BB$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AH21*$G21,'A7.DX_New_Outstanding'!AH21*Coupon_Yield_Indices_DX!BC$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AI21*$G21,'A7.DX_New_Outstanding'!AI21*Coupon_Yield_Indices_DX!BD$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AJ21*$G21,'A7.DX_New_Outstanding'!AJ21*Coupon_Yield_Indices_DX!BE$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AK21*$G21,'A7.DX_New_Outstanding'!AK21*Coupon_Yield_Indices_DX!BF$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AL21*$G21,'A7.DX_New_Outstanding'!AL21*Coupon_Yield_Indices_DX!BG$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AM21*$G21,'A7.DX_New_Outstanding'!AM21*Coupon_Yield_Indices_DX!BH$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AN21*$G21,'A7.DX_New_Outstanding'!AN21*Coupon_Yield_Indices_DX!BI$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AO21*$G21,'A7.DX_New_Outstanding'!AO21*Coupon_Yield_Indices_DX!BJ$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AP21*$G21,'A7.DX_New_Outstanding'!AP21*Coupon_Yield_Indices_DX!BK$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AQ21*$G21,'A7.DX_New_Outstanding'!AQ21*Coupon_Yield_Indices_DX!BL$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AR21*$G21,'A7.DX_New_Outstanding'!AR21*Coupon_Yield_Indices_DX!BM$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AS21*$G21,'A7.DX_New_Outstanding'!AS21*Coupon_Yield_Indices_DX!BN$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AT21*$G21,'A7.DX_New_Outstanding'!AT21*Coupon_Yield_Indices_DX!BO$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AU21*$G21,'A7.DX_New_Outstanding'!AU21*Coupon_Yield_Indices_DX!BP$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AV21*$G21,'A7.DX_New_Outstanding'!AV21*Coupon_Yield_Indices_DX!BQ$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AW21*$G21,'A7.DX_New_Outstanding'!AW21*Coupon_Yield_Indices_DX!BR$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AX21*$G21,'A7.DX_New_Outstanding'!AX21*Coupon_Yield_Indices_DX!BS$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AY21*$G21,'A7.DX_New_Outstanding'!AY21*Coupon_Yield_Indices_DX!BT$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!AZ21*$G21,'A7.DX_New_Outstanding'!AZ21*Coupon_Yield_Indices_DX!BU$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BA21*$G21,'A7.DX_New_Outstanding'!BA21*Coupon_Yield_Indices_DX!BV$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BB21*$G21,'A7.DX_New_Outstanding'!BB21*Coupon_Yield_Indices_DX!BW$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BC21*$G21,'A7.DX_New_Outstanding'!BC21*Coupon_Yield_Indices_DX!BX$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BD21*$G21,'A7.DX_New_Outstanding'!BD21*Coupon_Yield_Indices_DX!BY$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BE21*$G21,'A7.DX_New_Outstanding'!BE21*Coupon_Yield_Indices_DX!BZ$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BF21*$G21,'A7.DX_New_Outstanding'!BF21*Coupon_Yield_Indices_DX!CA$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BG21*$G21,'A7.DX_New_Outstanding'!BG21*Coupon_Yield_Indices_DX!CB$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BH21*$G21,'A7.DX_New_Outstanding'!BH21*Coupon_Yield_Indices_DX!CC$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BI21*$G21,'A7.DX_New_Outstanding'!BI21*Coupon_Yield_Indices_DX!CD$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BJ21*$G21,'A7.DX_New_Outstanding'!BJ21*Coupon_Yield_Indices_DX!CE$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BK21*$G21,'A7.DX_New_Outstanding'!BK21*Coupon_Yield_Indices_DX!CF$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BL21*$G21,'A7.DX_New_Outstanding'!BL21*Coupon_Yield_Indices_DX!CG$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BM21*$G21,'A7.DX_New_Outstanding'!BM21*Coupon_Yield_Indices_DX!CH$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BN21*$G21,'A7.DX_New_Outstanding'!BN21*Coupon_Yield_Indices_DX!CI$43))","v":0},{"$f":"IF($I21=\"T-bills\",0,IF($F21=\"Fix\",'A7.DX_New_Outstanding'!BO21*$G21,'A7.DX_New_Outstanding'!BO21*Coupon_Yield_Indices_DX!CJ$43))","v":0}]
[null,null,{"$f":"Instruments!$C$18","v":0},{"$f":"IFERROR(IF(VLOOKUP($C22,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$18),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C22,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$18),0)","v":0},{"$f":"Instruments!$K$18","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$44","v":0},{"$f":"Instruments!$L$18","v":0},{"$f":"Instruments!$D$18","v":0},{"$f":"IF($I22=\"T-bills\",0,SUM('M2.Baseline'!$E135:$P135))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!I22*$G22,'A7.DX_New_Outstanding'!I22*Coupon_Yield_Indices_DX!AD$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!J22*$G22,'A7.DX_New_Outstanding'!J22*Coupon_Yield_Indices_DX!AE$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!K22*$G22,'A7.DX_New_Outstanding'!K22*Coupon_Yield_Indices_DX!AF$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!L22*$G22,'A7.DX_New_Outstanding'!L22*Coupon_Yield_Indices_DX!AG$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!M22*$G22,'A7.DX_New_Outstanding'!M22*Coupon_Yield_Indices_DX!AH$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!N22*$G22,'A7.DX_New_Outstanding'!N22*Coupon_Yield_Indices_DX!AI$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!O22*$G22,'A7.DX_New_Outstanding'!O22*Coupon_Yield_Indices_DX!AJ$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!P22*$G22,'A7.DX_New_Outstanding'!P22*Coupon_Yield_Indices_DX!AK$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!Q22*$G22,'A7.DX_New_Outstanding'!Q22*Coupon_Yield_Indices_DX!AL$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!R22*$G22,'A7.DX_New_Outstanding'!R22*Coupon_Yield_Indices_DX!AM$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!S22*$G22,'A7.DX_New_Outstanding'!S22*Coupon_Yield_Indices_DX!AN$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!T22*$G22,'A7.DX_New_Outstanding'!T22*Coupon_Yield_Indices_DX!AO$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!U22*$G22,'A7.DX_New_Outstanding'!U22*Coupon_Yield_Indices_DX!AP$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!V22*$G22,'A7.DX_New_Outstanding'!V22*Coupon_Yield_Indices_DX!AQ$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!W22*$G22,'A7.DX_New_Outstanding'!W22*Coupon_Yield_Indices_DX!AR$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!X22*$G22,'A7.DX_New_Outstanding'!X22*Coupon_Yield_Indices_DX!AS$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!Y22*$G22,'A7.DX_New_Outstanding'!Y22*Coupon_Yield_Indices_DX!AT$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!Z22*$G22,'A7.DX_New_Outstanding'!Z22*Coupon_Yield_Indices_DX!AU$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AA22*$G22,'A7.DX_New_Outstanding'!AA22*Coupon_Yield_Indices_DX!AV$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AB22*$G22,'A7.DX_New_Outstanding'!AB22*Coupon_Yield_Indices_DX!AW$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AC22*$G22,'A7.DX_New_Outstanding'!AC22*Coupon_Yield_Indices_DX!AX$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AD22*$G22,'A7.DX_New_Outstanding'!AD22*Coupon_Yield_Indices_DX!AY$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AE22*$G22,'A7.DX_New_Outstanding'!AE22*Coupon_Yield_Indices_DX!AZ$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AF22*$G22,'A7.DX_New_Outstanding'!AF22*Coupon_Yield_Indices_DX!BA$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AG22*$G22,'A7.DX_New_Outstanding'!AG22*Coupon_Yield_Indices_DX!BB$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AH22*$G22,'A7.DX_New_Outstanding'!AH22*Coupon_Yield_Indices_DX!BC$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AI22*$G22,'A7.DX_New_Outstanding'!AI22*Coupon_Yield_Indices_DX!BD$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AJ22*$G22,'A7.DX_New_Outstanding'!AJ22*Coupon_Yield_Indices_DX!BE$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AK22*$G22,'A7.DX_New_Outstanding'!AK22*Coupon_Yield_Indices_DX!BF$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AL22*$G22,'A7.DX_New_Outstanding'!AL22*Coupon_Yield_Indices_DX!BG$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AM22*$G22,'A7.DX_New_Outstanding'!AM22*Coupon_Yield_Indices_DX!BH$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AN22*$G22,'A7.DX_New_Outstanding'!AN22*Coupon_Yield_Indices_DX!BI$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AO22*$G22,'A7.DX_New_Outstanding'!AO22*Coupon_Yield_Indices_DX!BJ$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AP22*$G22,'A7.DX_New_Outstanding'!AP22*Coupon_Yield_Indices_DX!BK$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AQ22*$G22,'A7.DX_New_Outstanding'!AQ22*Coupon_Yield_Indices_DX!BL$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AR22*$G22,'A7.DX_New_Outstanding'!AR22*Coupon_Yield_Indices_DX!BM$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AS22*$G22,'A7.DX_New_Outstanding'!AS22*Coupon_Yield_Indices_DX!BN$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AT22*$G22,'A7.DX_New_Outstanding'!AT22*Coupon_Yield_Indices_DX!BO$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AU22*$G22,'A7.DX_New_Outstanding'!AU22*Coupon_Yield_Indices_DX!BP$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AV22*$G22,'A7.DX_New_Outstanding'!AV22*Coupon_Yield_Indices_DX!BQ$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AW22*$G22,'A7.DX_New_Outstanding'!AW22*Coupon_Yield_Indices_DX!BR$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AX22*$G22,'A7.DX_New_Outstanding'!AX22*Coupon_Yield_Indices_DX!BS$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AY22*$G22,'A7.DX_New_Outstanding'!AY22*Coupon_Yield_Indices_DX!BT$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!AZ22*$G22,'A7.DX_New_Outstanding'!AZ22*Coupon_Yield_Indices_DX!BU$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BA22*$G22,'A7.DX_New_Outstanding'!BA22*Coupon_Yield_Indices_DX!BV$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BB22*$G22,'A7.DX_New_Outstanding'!BB22*Coupon_Yield_Indices_DX!BW$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BC22*$G22,'A7.DX_New_Outstanding'!BC22*Coupon_Yield_Indices_DX!BX$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BD22*$G22,'A7.DX_New_Outstanding'!BD22*Coupon_Yield_Indices_DX!BY$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BE22*$G22,'A7.DX_New_Outstanding'!BE22*Coupon_Yield_Indices_DX!BZ$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BF22*$G22,'A7.DX_New_Outstanding'!BF22*Coupon_Yield_Indices_DX!CA$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BG22*$G22,'A7.DX_New_Outstanding'!BG22*Coupon_Yield_Indices_DX!CB$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BH22*$G22,'A7.DX_New_Outstanding'!BH22*Coupon_Yield_Indices_DX!CC$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BI22*$G22,'A7.DX_New_Outstanding'!BI22*Coupon_Yield_Indices_DX!CD$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BJ22*$G22,'A7.DX_New_Outstanding'!BJ22*Coupon_Yield_Indices_DX!CE$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BK22*$G22,'A7.DX_New_Outstanding'!BK22*Coupon_Yield_Indices_DX!CF$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BL22*$G22,'A7.DX_New_Outstanding'!BL22*Coupon_Yield_Indices_DX!CG$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BM22*$G22,'A7.DX_New_Outstanding'!BM22*Coupon_Yield_Indices_DX!CH$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BN22*$G22,'A7.DX_New_Outstanding'!BN22*Coupon_Yield_Indices_DX!CI$44))","v":0},{"$f":"IF($I22=\"T-bills\",0,IF($F22=\"Fix\",'A7.DX_New_Outstanding'!BO22*$G22,'A7.DX_New_Outstanding'!BO22*Coupon_Yield_Indices_DX!CJ$44))","v":0}]
[null,null,{"$f":"Instruments!$C$19","v":0},{"$f":"IFERROR(IF(VLOOKUP($C23,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$19),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C23,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$19),0)","v":0},{"$f":"Instruments!$K$19","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$45","v":0},{"$f":"Instruments!$L$19","v":0},{"$f":"Instruments!$D$19","v":0},{"$f":"IF($I23=\"T-bills\",0,SUM('M2.Baseline'!$E136:$P136))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!I23*$G23,'A7.DX_New_Outstanding'!I23*Coupon_Yield_Indices_DX!AD$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!J23*$G23,'A7.DX_New_Outstanding'!J23*Coupon_Yield_Indices_DX!AE$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!K23*$G23,'A7.DX_New_Outstanding'!K23*Coupon_Yield_Indices_DX!AF$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!L23*$G23,'A7.DX_New_Outstanding'!L23*Coupon_Yield_Indices_DX!AG$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!M23*$G23,'A7.DX_New_Outstanding'!M23*Coupon_Yield_Indices_DX!AH$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!N23*$G23,'A7.DX_New_Outstanding'!N23*Coupon_Yield_Indices_DX!AI$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!O23*$G23,'A7.DX_New_Outstanding'!O23*Coupon_Yield_Indices_DX!AJ$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!P23*$G23,'A7.DX_New_Outstanding'!P23*Coupon_Yield_Indices_DX!AK$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!Q23*$G23,'A7.DX_New_Outstanding'!Q23*Coupon_Yield_Indices_DX!AL$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!R23*$G23,'A7.DX_New_Outstanding'!R23*Coupon_Yield_Indices_DX!AM$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!S23*$G23,'A7.DX_New_Outstanding'!S23*Coupon_Yield_Indices_DX!AN$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!T23*$G23,'A7.DX_New_Outstanding'!T23*Coupon_Yield_Indices_DX!AO$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!U23*$G23,'A7.DX_New_Outstanding'!U23*Coupon_Yield_Indices_DX!AP$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!V23*$G23,'A7.DX_New_Outstanding'!V23*Coupon_Yield_Indices_DX!AQ$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!W23*$G23,'A7.DX_New_Outstanding'!W23*Coupon_Yield_Indices_DX!AR$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!X23*$G23,'A7.DX_New_Outstanding'!X23*Coupon_Yield_Indices_DX!AS$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!Y23*$G23,'A7.DX_New_Outstanding'!Y23*Coupon_Yield_Indices_DX!AT$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!Z23*$G23,'A7.DX_New_Outstanding'!Z23*Coupon_Yield_Indices_DX!AU$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AA23*$G23,'A7.DX_New_Outstanding'!AA23*Coupon_Yield_Indices_DX!AV$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AB23*$G23,'A7.DX_New_Outstanding'!AB23*Coupon_Yield_Indices_DX!AW$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AC23*$G23,'A7.DX_New_Outstanding'!AC23*Coupon_Yield_Indices_DX!AX$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AD23*$G23,'A7.DX_New_Outstanding'!AD23*Coupon_Yield_Indices_DX!AY$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AE23*$G23,'A7.DX_New_Outstanding'!AE23*Coupon_Yield_Indices_DX!AZ$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AF23*$G23,'A7.DX_New_Outstanding'!AF23*Coupon_Yield_Indices_DX!BA$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AG23*$G23,'A7.DX_New_Outstanding'!AG23*Coupon_Yield_Indices_DX!BB$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AH23*$G23,'A7.DX_New_Outstanding'!AH23*Coupon_Yield_Indices_DX!BC$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AI23*$G23,'A7.DX_New_Outstanding'!AI23*Coupon_Yield_Indices_DX!BD$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AJ23*$G23,'A7.DX_New_Outstanding'!AJ23*Coupon_Yield_Indices_DX!BE$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AK23*$G23,'A7.DX_New_Outstanding'!AK23*Coupon_Yield_Indices_DX!BF$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AL23*$G23,'A7.DX_New_Outstanding'!AL23*Coupon_Yield_Indices_DX!BG$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AM23*$G23,'A7.DX_New_Outstanding'!AM23*Coupon_Yield_Indices_DX!BH$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AN23*$G23,'A7.DX_New_Outstanding'!AN23*Coupon_Yield_Indices_DX!BI$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AO23*$G23,'A7.DX_New_Outstanding'!AO23*Coupon_Yield_Indices_DX!BJ$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AP23*$G23,'A7.DX_New_Outstanding'!AP23*Coupon_Yield_Indices_DX!BK$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AQ23*$G23,'A7.DX_New_Outstanding'!AQ23*Coupon_Yield_Indices_DX!BL$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AR23*$G23,'A7.DX_New_Outstanding'!AR23*Coupon_Yield_Indices_DX!BM$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AS23*$G23,'A7.DX_New_Outstanding'!AS23*Coupon_Yield_Indices_DX!BN$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AT23*$G23,'A7.DX_New_Outstanding'!AT23*Coupon_Yield_Indices_DX!BO$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AU23*$G23,'A7.DX_New_Outstanding'!AU23*Coupon_Yield_Indices_DX!BP$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AV23*$G23,'A7.DX_New_Outstanding'!AV23*Coupon_Yield_Indices_DX!BQ$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AW23*$G23,'A7.DX_New_Outstanding'!AW23*Coupon_Yield_Indices_DX!BR$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AX23*$G23,'A7.DX_New_Outstanding'!AX23*Coupon_Yield_Indices_DX!BS$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AY23*$G23,'A7.DX_New_Outstanding'!AY23*Coupon_Yield_Indices_DX!BT$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!AZ23*$G23,'A7.DX_New_Outstanding'!AZ23*Coupon_Yield_Indices_DX!BU$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BA23*$G23,'A7.DX_New_Outstanding'!BA23*Coupon_Yield_Indices_DX!BV$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BB23*$G23,'A7.DX_New_Outstanding'!BB23*Coupon_Yield_Indices_DX!BW$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BC23*$G23,'A7.DX_New_Outstanding'!BC23*Coupon_Yield_Indices_DX!BX$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BD23*$G23,'A7.DX_New_Outstanding'!BD23*Coupon_Yield_Indices_DX!BY$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BE23*$G23,'A7.DX_New_Outstanding'!BE23*Coupon_Yield_Indices_DX!BZ$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BF23*$G23,'A7.DX_New_Outstanding'!BF23*Coupon_Yield_Indices_DX!CA$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BG23*$G23,'A7.DX_New_Outstanding'!BG23*Coupon_Yield_Indices_DX!CB$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BH23*$G23,'A7.DX_New_Outstanding'!BH23*Coupon_Yield_Indices_DX!CC$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BI23*$G23,'A7.DX_New_Outstanding'!BI23*Coupon_Yield_Indices_DX!CD$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BJ23*$G23,'A7.DX_New_Outstanding'!BJ23*Coupon_Yield_Indices_DX!CE$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BK23*$G23,'A7.DX_New_Outstanding'!BK23*Coupon_Yield_Indices_DX!CF$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BL23*$G23,'A7.DX_New_Outstanding'!BL23*Coupon_Yield_Indices_DX!CG$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BM23*$G23,'A7.DX_New_Outstanding'!BM23*Coupon_Yield_Indices_DX!CH$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BN23*$G23,'A7.DX_New_Outstanding'!BN23*Coupon_Yield_Indices_DX!CI$45))","v":0},{"$f":"IF($I23=\"T-bills\",0,IF($F23=\"Fix\",'A7.DX_New_Outstanding'!BO23*$G23,'A7.DX_New_Outstanding'!BO23*Coupon_Yield_Indices_DX!CJ$45))","v":0}]
[null,null,{"$f":"Instruments!$C$20","v":0},{"$f":"IFERROR(IF(VLOOKUP($C24,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$20),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C24,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$20),0)","v":0},{"$f":"Instruments!$K$20","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$46","v":0},{"$f":"Instruments!$L$20","v":0},{"$f":"Instruments!$D$20","v":0},{"$f":"IF($I24=\"T-bills\",0,SUM('M2.Baseline'!$E137:$P137))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!I24*$G24,'A7.DX_New_Outstanding'!I24*Coupon_Yield_Indices_DX!AD$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!J24*$G24,'A7.DX_New_Outstanding'!J24*Coupon_Yield_Indices_DX!AE$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!K24*$G24,'A7.DX_New_Outstanding'!K24*Coupon_Yield_Indices_DX!AF$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!L24*$G24,'A7.DX_New_Outstanding'!L24*Coupon_Yield_Indices_DX!AG$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!M24*$G24,'A7.DX_New_Outstanding'!M24*Coupon_Yield_Indices_DX!AH$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!N24*$G24,'A7.DX_New_Outstanding'!N24*Coupon_Yield_Indices_DX!AI$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!O24*$G24,'A7.DX_New_Outstanding'!O24*Coupon_Yield_Indices_DX!AJ$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!P24*$G24,'A7.DX_New_Outstanding'!P24*Coupon_Yield_Indices_DX!AK$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!Q24*$G24,'A7.DX_New_Outstanding'!Q24*Coupon_Yield_Indices_DX!AL$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!R24*$G24,'A7.DX_New_Outstanding'!R24*Coupon_Yield_Indices_DX!AM$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!S24*$G24,'A7.DX_New_Outstanding'!S24*Coupon_Yield_Indices_DX!AN$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!T24*$G24,'A7.DX_New_Outstanding'!T24*Coupon_Yield_Indices_DX!AO$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!U24*$G24,'A7.DX_New_Outstanding'!U24*Coupon_Yield_Indices_DX!AP$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!V24*$G24,'A7.DX_New_Outstanding'!V24*Coupon_Yield_Indices_DX!AQ$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!W24*$G24,'A7.DX_New_Outstanding'!W24*Coupon_Yield_Indices_DX!AR$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!X24*$G24,'A7.DX_New_Outstanding'!X24*Coupon_Yield_Indices_DX!AS$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!Y24*$G24,'A7.DX_New_Outstanding'!Y24*Coupon_Yield_Indices_DX!AT$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!Z24*$G24,'A7.DX_New_Outstanding'!Z24*Coupon_Yield_Indices_DX!AU$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AA24*$G24,'A7.DX_New_Outstanding'!AA24*Coupon_Yield_Indices_DX!AV$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AB24*$G24,'A7.DX_New_Outstanding'!AB24*Coupon_Yield_Indices_DX!AW$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AC24*$G24,'A7.DX_New_Outstanding'!AC24*Coupon_Yield_Indices_DX!AX$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AD24*$G24,'A7.DX_New_Outstanding'!AD24*Coupon_Yield_Indices_DX!AY$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AE24*$G24,'A7.DX_New_Outstanding'!AE24*Coupon_Yield_Indices_DX!AZ$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AF24*$G24,'A7.DX_New_Outstanding'!AF24*Coupon_Yield_Indices_DX!BA$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AG24*$G24,'A7.DX_New_Outstanding'!AG24*Coupon_Yield_Indices_DX!BB$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AH24*$G24,'A7.DX_New_Outstanding'!AH24*Coupon_Yield_Indices_DX!BC$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AI24*$G24,'A7.DX_New_Outstanding'!AI24*Coupon_Yield_Indices_DX!BD$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AJ24*$G24,'A7.DX_New_Outstanding'!AJ24*Coupon_Yield_Indices_DX!BE$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AK24*$G24,'A7.DX_New_Outstanding'!AK24*Coupon_Yield_Indices_DX!BF$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AL24*$G24,'A7.DX_New_Outstanding'!AL24*Coupon_Yield_Indices_DX!BG$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AM24*$G24,'A7.DX_New_Outstanding'!AM24*Coupon_Yield_Indices_DX!BH$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AN24*$G24,'A7.DX_New_Outstanding'!AN24*Coupon_Yield_Indices_DX!BI$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AO24*$G24,'A7.DX_New_Outstanding'!AO24*Coupon_Yield_Indices_DX!BJ$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AP24*$G24,'A7.DX_New_Outstanding'!AP24*Coupon_Yield_Indices_DX!BK$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AQ24*$G24,'A7.DX_New_Outstanding'!AQ24*Coupon_Yield_Indices_DX!BL$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AR24*$G24,'A7.DX_New_Outstanding'!AR24*Coupon_Yield_Indices_DX!BM$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AS24*$G24,'A7.DX_New_Outstanding'!AS24*Coupon_Yield_Indices_DX!BN$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AT24*$G24,'A7.DX_New_Outstanding'!AT24*Coupon_Yield_Indices_DX!BO$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AU24*$G24,'A7.DX_New_Outstanding'!AU24*Coupon_Yield_Indices_DX!BP$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AV24*$G24,'A7.DX_New_Outstanding'!AV24*Coupon_Yield_Indices_DX!BQ$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AW24*$G24,'A7.DX_New_Outstanding'!AW24*Coupon_Yield_Indices_DX!BR$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AX24*$G24,'A7.DX_New_Outstanding'!AX24*Coupon_Yield_Indices_DX!BS$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AY24*$G24,'A7.DX_New_Outstanding'!AY24*Coupon_Yield_Indices_DX!BT$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!AZ24*$G24,'A7.DX_New_Outstanding'!AZ24*Coupon_Yield_Indices_DX!BU$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BA24*$G24,'A7.DX_New_Outstanding'!BA24*Coupon_Yield_Indices_DX!BV$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BB24*$G24,'A7.DX_New_Outstanding'!BB24*Coupon_Yield_Indices_DX!BW$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BC24*$G24,'A7.DX_New_Outstanding'!BC24*Coupon_Yield_Indices_DX!BX$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BD24*$G24,'A7.DX_New_Outstanding'!BD24*Coupon_Yield_Indices_DX!BY$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BE24*$G24,'A7.DX_New_Outstanding'!BE24*Coupon_Yield_Indices_DX!BZ$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BF24*$G24,'A7.DX_New_Outstanding'!BF24*Coupon_Yield_Indices_DX!CA$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BG24*$G24,'A7.DX_New_Outstanding'!BG24*Coupon_Yield_Indices_DX!CB$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BH24*$G24,'A7.DX_New_Outstanding'!BH24*Coupon_Yield_Indices_DX!CC$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BI24*$G24,'A7.DX_New_Outstanding'!BI24*Coupon_Yield_Indices_DX!CD$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BJ24*$G24,'A7.DX_New_Outstanding'!BJ24*Coupon_Yield_Indices_DX!CE$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BK24*$G24,'A7.DX_New_Outstanding'!BK24*Coupon_Yield_Indices_DX!CF$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BL24*$G24,'A7.DX_New_Outstanding'!BL24*Coupon_Yield_Indices_DX!CG$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BM24*$G24,'A7.DX_New_Outstanding'!BM24*Coupon_Yield_Indices_DX!CH$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BN24*$G24,'A7.DX_New_Outstanding'!BN24*Coupon_Yield_Indices_DX!CI$46))","v":0},{"$f":"IF($I24=\"T-bills\",0,IF($F24=\"Fix\",'A7.DX_New_Outstanding'!BO24*$G24,'A7.DX_New_Outstanding'!BO24*Coupon_Yield_Indices_DX!CJ$46))","v":0}]
[null,null,{"$f":"Instruments!$C$21","v":0},{"$f":"IFERROR(IF(VLOOKUP($C25,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$21),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C25,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$21),0)","v":0},{"$f":"Instruments!$K$21","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$47","v":0},{"$f":"Instruments!$L$21","v":0},{"$f":"Instruments!$D$21","v":0},{"$f":"IF($I25=\"T-bills\",0,SUM('M2.Baseline'!$E138:$P138))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!I25*$G25,'A7.DX_New_Outstanding'!I25*Coupon_Yield_Indices_DX!AD$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!J25*$G25,'A7.DX_New_Outstanding'!J25*Coupon_Yield_Indices_DX!AE$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!K25*$G25,'A7.DX_New_Outstanding'!K25*Coupon_Yield_Indices_DX!AF$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!L25*$G25,'A7.DX_New_Outstanding'!L25*Coupon_Yield_Indices_DX!AG$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!M25*$G25,'A7.DX_New_Outstanding'!M25*Coupon_Yield_Indices_DX!AH$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!N25*$G25,'A7.DX_New_Outstanding'!N25*Coupon_Yield_Indices_DX!AI$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!O25*$G25,'A7.DX_New_Outstanding'!O25*Coupon_Yield_Indices_DX!AJ$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!P25*$G25,'A7.DX_New_Outstanding'!P25*Coupon_Yield_Indices_DX!AK$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!Q25*$G25,'A7.DX_New_Outstanding'!Q25*Coupon_Yield_Indices_DX!AL$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!R25*$G25,'A7.DX_New_Outstanding'!R25*Coupon_Yield_Indices_DX!AM$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!S25*$G25,'A7.DX_New_Outstanding'!S25*Coupon_Yield_Indices_DX!AN$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!T25*$G25,'A7.DX_New_Outstanding'!T25*Coupon_Yield_Indices_DX!AO$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!U25*$G25,'A7.DX_New_Outstanding'!U25*Coupon_Yield_Indices_DX!AP$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!V25*$G25,'A7.DX_New_Outstanding'!V25*Coupon_Yield_Indices_DX!AQ$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!W25*$G25,'A7.DX_New_Outstanding'!W25*Coupon_Yield_Indices_DX!AR$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!X25*$G25,'A7.DX_New_Outstanding'!X25*Coupon_Yield_Indices_DX!AS$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!Y25*$G25,'A7.DX_New_Outstanding'!Y25*Coupon_Yield_Indices_DX!AT$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!Z25*$G25,'A7.DX_New_Outstanding'!Z25*Coupon_Yield_Indices_DX!AU$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AA25*$G25,'A7.DX_New_Outstanding'!AA25*Coupon_Yield_Indices_DX!AV$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AB25*$G25,'A7.DX_New_Outstanding'!AB25*Coupon_Yield_Indices_DX!AW$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AC25*$G25,'A7.DX_New_Outstanding'!AC25*Coupon_Yield_Indices_DX!AX$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AD25*$G25,'A7.DX_New_Outstanding'!AD25*Coupon_Yield_Indices_DX!AY$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AE25*$G25,'A7.DX_New_Outstanding'!AE25*Coupon_Yield_Indices_DX!AZ$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AF25*$G25,'A7.DX_New_Outstanding'!AF25*Coupon_Yield_Indices_DX!BA$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AG25*$G25,'A7.DX_New_Outstanding'!AG25*Coupon_Yield_Indices_DX!BB$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AH25*$G25,'A7.DX_New_Outstanding'!AH25*Coupon_Yield_Indices_DX!BC$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AI25*$G25,'A7.DX_New_Outstanding'!AI25*Coupon_Yield_Indices_DX!BD$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AJ25*$G25,'A7.DX_New_Outstanding'!AJ25*Coupon_Yield_Indices_DX!BE$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AK25*$G25,'A7.DX_New_Outstanding'!AK25*Coupon_Yield_Indices_DX!BF$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AL25*$G25,'A7.DX_New_Outstanding'!AL25*Coupon_Yield_Indices_DX!BG$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AM25*$G25,'A7.DX_New_Outstanding'!AM25*Coupon_Yield_Indices_DX!BH$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AN25*$G25,'A7.DX_New_Outstanding'!AN25*Coupon_Yield_Indices_DX!BI$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AO25*$G25,'A7.DX_New_Outstanding'!AO25*Coupon_Yield_Indices_DX!BJ$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AP25*$G25,'A7.DX_New_Outstanding'!AP25*Coupon_Yield_Indices_DX!BK$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AQ25*$G25,'A7.DX_New_Outstanding'!AQ25*Coupon_Yield_Indices_DX!BL$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AR25*$G25,'A7.DX_New_Outstanding'!AR25*Coupon_Yield_Indices_DX!BM$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AS25*$G25,'A7.DX_New_Outstanding'!AS25*Coupon_Yield_Indices_DX!BN$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AT25*$G25,'A7.DX_New_Outstanding'!AT25*Coupon_Yield_Indices_DX!BO$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AU25*$G25,'A7.DX_New_Outstanding'!AU25*Coupon_Yield_Indices_DX!BP$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AV25*$G25,'A7.DX_New_Outstanding'!AV25*Coupon_Yield_Indices_DX!BQ$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AW25*$G25,'A7.DX_New_Outstanding'!AW25*Coupon_Yield_Indices_DX!BR$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AX25*$G25,'A7.DX_New_Outstanding'!AX25*Coupon_Yield_Indices_DX!BS$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AY25*$G25,'A7.DX_New_Outstanding'!AY25*Coupon_Yield_Indices_DX!BT$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!AZ25*$G25,'A7.DX_New_Outstanding'!AZ25*Coupon_Yield_Indices_DX!BU$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BA25*$G25,'A7.DX_New_Outstanding'!BA25*Coupon_Yield_Indices_DX!BV$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BB25*$G25,'A7.DX_New_Outstanding'!BB25*Coupon_Yield_Indices_DX!BW$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BC25*$G25,'A7.DX_New_Outstanding'!BC25*Coupon_Yield_Indices_DX!BX$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BD25*$G25,'A7.DX_New_Outstanding'!BD25*Coupon_Yield_Indices_DX!BY$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BE25*$G25,'A7.DX_New_Outstanding'!BE25*Coupon_Yield_Indices_DX!BZ$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BF25*$G25,'A7.DX_New_Outstanding'!BF25*Coupon_Yield_Indices_DX!CA$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BG25*$G25,'A7.DX_New_Outstanding'!BG25*Coupon_Yield_Indices_DX!CB$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BH25*$G25,'A7.DX_New_Outstanding'!BH25*Coupon_Yield_Indices_DX!CC$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BI25*$G25,'A7.DX_New_Outstanding'!BI25*Coupon_Yield_Indices_DX!CD$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BJ25*$G25,'A7.DX_New_Outstanding'!BJ25*Coupon_Yield_Indices_DX!CE$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BK25*$G25,'A7.DX_New_Outstanding'!BK25*Coupon_Yield_Indices_DX!CF$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BL25*$G25,'A7.DX_New_Outstanding'!BL25*Coupon_Yield_Indices_DX!CG$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BM25*$G25,'A7.DX_New_Outstanding'!BM25*Coupon_Yield_Indices_DX!CH$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BN25*$G25,'A7.DX_New_Outstanding'!BN25*Coupon_Yield_Indices_DX!CI$47))","v":0},{"$f":"IF($I25=\"T-bills\",0,IF($F25=\"Fix\",'A7.DX_New_Outstanding'!BO25*$G25,'A7.DX_New_Outstanding'!BO25*Coupon_Yield_Indices_DX!CJ$47))","v":0}]
[null,null,{"$f":"Instruments!$C$22","v":0},{"$f":"IFERROR(IF(VLOOKUP($C26,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$22),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C26,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$22),0)","v":0},{"$f":"Instruments!$K$22","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$48","v":0},{"$f":"Instruments!$L$22","v":0},{"$f":"Instruments!$D$22","v":0},{"$f":"IF($I26=\"T-bills\",0,SUM('M2.Baseline'!$E139:$P139))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!I26*$G26,'A7.DX_New_Outstanding'!I26*Coupon_Yield_Indices_DX!AD$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!J26*$G26,'A7.DX_New_Outstanding'!J26*Coupon_Yield_Indices_DX!AE$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!K26*$G26,'A7.DX_New_Outstanding'!K26*Coupon_Yield_Indices_DX!AF$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!L26*$G26,'A7.DX_New_Outstanding'!L26*Coupon_Yield_Indices_DX!AG$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!M26*$G26,'A7.DX_New_Outstanding'!M26*Coupon_Yield_Indices_DX!AH$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!N26*$G26,'A7.DX_New_Outstanding'!N26*Coupon_Yield_Indices_DX!AI$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!O26*$G26,'A7.DX_New_Outstanding'!O26*Coupon_Yield_Indices_DX!AJ$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!P26*$G26,'A7.DX_New_Outstanding'!P26*Coupon_Yield_Indices_DX!AK$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!Q26*$G26,'A7.DX_New_Outstanding'!Q26*Coupon_Yield_Indices_DX!AL$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!R26*$G26,'A7.DX_New_Outstanding'!R26*Coupon_Yield_Indices_DX!AM$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!S26*$G26,'A7.DX_New_Outstanding'!S26*Coupon_Yield_Indices_DX!AN$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!T26*$G26,'A7.DX_New_Outstanding'!T26*Coupon_Yield_Indices_DX!AO$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!U26*$G26,'A7.DX_New_Outstanding'!U26*Coupon_Yield_Indices_DX!AP$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!V26*$G26,'A7.DX_New_Outstanding'!V26*Coupon_Yield_Indices_DX!AQ$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!W26*$G26,'A7.DX_New_Outstanding'!W26*Coupon_Yield_Indices_DX!AR$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!X26*$G26,'A7.DX_New_Outstanding'!X26*Coupon_Yield_Indices_DX!AS$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!Y26*$G26,'A7.DX_New_Outstanding'!Y26*Coupon_Yield_Indices_DX!AT$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!Z26*$G26,'A7.DX_New_Outstanding'!Z26*Coupon_Yield_Indices_DX!AU$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AA26*$G26,'A7.DX_New_Outstanding'!AA26*Coupon_Yield_Indices_DX!AV$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AB26*$G26,'A7.DX_New_Outstanding'!AB26*Coupon_Yield_Indices_DX!AW$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AC26*$G26,'A7.DX_New_Outstanding'!AC26*Coupon_Yield_Indices_DX!AX$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AD26*$G26,'A7.DX_New_Outstanding'!AD26*Coupon_Yield_Indices_DX!AY$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AE26*$G26,'A7.DX_New_Outstanding'!AE26*Coupon_Yield_Indices_DX!AZ$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AF26*$G26,'A7.DX_New_Outstanding'!AF26*Coupon_Yield_Indices_DX!BA$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AG26*$G26,'A7.DX_New_Outstanding'!AG26*Coupon_Yield_Indices_DX!BB$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AH26*$G26,'A7.DX_New_Outstanding'!AH26*Coupon_Yield_Indices_DX!BC$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AI26*$G26,'A7.DX_New_Outstanding'!AI26*Coupon_Yield_Indices_DX!BD$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AJ26*$G26,'A7.DX_New_Outstanding'!AJ26*Coupon_Yield_Indices_DX!BE$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AK26*$G26,'A7.DX_New_Outstanding'!AK26*Coupon_Yield_Indices_DX!BF$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AL26*$G26,'A7.DX_New_Outstanding'!AL26*Coupon_Yield_Indices_DX!BG$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AM26*$G26,'A7.DX_New_Outstanding'!AM26*Coupon_Yield_Indices_DX!BH$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AN26*$G26,'A7.DX_New_Outstanding'!AN26*Coupon_Yield_Indices_DX!BI$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AO26*$G26,'A7.DX_New_Outstanding'!AO26*Coupon_Yield_Indices_DX!BJ$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AP26*$G26,'A7.DX_New_Outstanding'!AP26*Coupon_Yield_Indices_DX!BK$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AQ26*$G26,'A7.DX_New_Outstanding'!AQ26*Coupon_Yield_Indices_DX!BL$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AR26*$G26,'A7.DX_New_Outstanding'!AR26*Coupon_Yield_Indices_DX!BM$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AS26*$G26,'A7.DX_New_Outstanding'!AS26*Coupon_Yield_Indices_DX!BN$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AT26*$G26,'A7.DX_New_Outstanding'!AT26*Coupon_Yield_Indices_DX!BO$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AU26*$G26,'A7.DX_New_Outstanding'!AU26*Coupon_Yield_Indices_DX!BP$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AV26*$G26,'A7.DX_New_Outstanding'!AV26*Coupon_Yield_Indices_DX!BQ$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AW26*$G26,'A7.DX_New_Outstanding'!AW26*Coupon_Yield_Indices_DX!BR$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AX26*$G26,'A7.DX_New_Outstanding'!AX26*Coupon_Yield_Indices_DX!BS$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AY26*$G26,'A7.DX_New_Outstanding'!AY26*Coupon_Yield_Indices_DX!BT$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!AZ26*$G26,'A7.DX_New_Outstanding'!AZ26*Coupon_Yield_Indices_DX!BU$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BA26*$G26,'A7.DX_New_Outstanding'!BA26*Coupon_Yield_Indices_DX!BV$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BB26*$G26,'A7.DX_New_Outstanding'!BB26*Coupon_Yield_Indices_DX!BW$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BC26*$G26,'A7.DX_New_Outstanding'!BC26*Coupon_Yield_Indices_DX!BX$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BD26*$G26,'A7.DX_New_Outstanding'!BD26*Coupon_Yield_Indices_DX!BY$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BE26*$G26,'A7.DX_New_Outstanding'!BE26*Coupon_Yield_Indices_DX!BZ$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BF26*$G26,'A7.DX_New_Outstanding'!BF26*Coupon_Yield_Indices_DX!CA$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BG26*$G26,'A7.DX_New_Outstanding'!BG26*Coupon_Yield_Indices_DX!CB$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BH26*$G26,'A7.DX_New_Outstanding'!BH26*Coupon_Yield_Indices_DX!CC$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BI26*$G26,'A7.DX_New_Outstanding'!BI26*Coupon_Yield_Indices_DX!CD$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BJ26*$G26,'A7.DX_New_Outstanding'!BJ26*Coupon_Yield_Indices_DX!CE$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BK26*$G26,'A7.DX_New_Outstanding'!BK26*Coupon_Yield_Indices_DX!CF$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BL26*$G26,'A7.DX_New_Outstanding'!BL26*Coupon_Yield_Indices_DX!CG$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BM26*$G26,'A7.DX_New_Outstanding'!BM26*Coupon_Yield_Indices_DX!CH$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BN26*$G26,'A7.DX_New_Outstanding'!BN26*Coupon_Yield_Indices_DX!CI$48))","v":0},{"$f":"IF($I26=\"T-bills\",0,IF($F26=\"Fix\",'A7.DX_New_Outstanding'!BO26*$G26,'A7.DX_New_Outstanding'!BO26*Coupon_Yield_Indices_DX!CJ$48))","v":0}]
[null,null,{"$f":"Instruments!$C$23","v":0},{"$f":"IFERROR(IF(VLOOKUP($C27,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$23),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C27,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$23),0)","v":0},{"$f":"Instruments!$K$23","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$49","v":0},{"$f":"Instruments!$L$23","v":0},{"$f":"Instruments!$D$23","v":0},{"$f":"IF($I27=\"T-bills\",0,SUM('M2.Baseline'!$E140:$P140))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!I27*$G27,'A7.DX_New_Outstanding'!I27*Coupon_Yield_Indices_DX!AD$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!J27*$G27,'A7.DX_New_Outstanding'!J27*Coupon_Yield_Indices_DX!AE$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!K27*$G27,'A7.DX_New_Outstanding'!K27*Coupon_Yield_Indices_DX!AF$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!L27*$G27,'A7.DX_New_Outstanding'!L27*Coupon_Yield_Indices_DX!AG$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!M27*$G27,'A7.DX_New_Outstanding'!M27*Coupon_Yield_Indices_DX!AH$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!N27*$G27,'A7.DX_New_Outstanding'!N27*Coupon_Yield_Indices_DX!AI$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!O27*$G27,'A7.DX_New_Outstanding'!O27*Coupon_Yield_Indices_DX!AJ$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!P27*$G27,'A7.DX_New_Outstanding'!P27*Coupon_Yield_Indices_DX!AK$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!Q27*$G27,'A7.DX_New_Outstanding'!Q27*Coupon_Yield_Indices_DX!AL$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!R27*$G27,'A7.DX_New_Outstanding'!R27*Coupon_Yield_Indices_DX!AM$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!S27*$G27,'A7.DX_New_Outstanding'!S27*Coupon_Yield_Indices_DX!AN$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!T27*$G27,'A7.DX_New_Outstanding'!T27*Coupon_Yield_Indices_DX!AO$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!U27*$G27,'A7.DX_New_Outstanding'!U27*Coupon_Yield_Indices_DX!AP$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!V27*$G27,'A7.DX_New_Outstanding'!V27*Coupon_Yield_Indices_DX!AQ$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!W27*$G27,'A7.DX_New_Outstanding'!W27*Coupon_Yield_Indices_DX!AR$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!X27*$G27,'A7.DX_New_Outstanding'!X27*Coupon_Yield_Indices_DX!AS$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!Y27*$G27,'A7.DX_New_Outstanding'!Y27*Coupon_Yield_Indices_DX!AT$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!Z27*$G27,'A7.DX_New_Outstanding'!Z27*Coupon_Yield_Indices_DX!AU$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AA27*$G27,'A7.DX_New_Outstanding'!AA27*Coupon_Yield_Indices_DX!AV$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AB27*$G27,'A7.DX_New_Outstanding'!AB27*Coupon_Yield_Indices_DX!AW$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AC27*$G27,'A7.DX_New_Outstanding'!AC27*Coupon_Yield_Indices_DX!AX$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AD27*$G27,'A7.DX_New_Outstanding'!AD27*Coupon_Yield_Indices_DX!AY$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AE27*$G27,'A7.DX_New_Outstanding'!AE27*Coupon_Yield_Indices_DX!AZ$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AF27*$G27,'A7.DX_New_Outstanding'!AF27*Coupon_Yield_Indices_DX!BA$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AG27*$G27,'A7.DX_New_Outstanding'!AG27*Coupon_Yield_Indices_DX!BB$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AH27*$G27,'A7.DX_New_Outstanding'!AH27*Coupon_Yield_Indices_DX!BC$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AI27*$G27,'A7.DX_New_Outstanding'!AI27*Coupon_Yield_Indices_DX!BD$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AJ27*$G27,'A7.DX_New_Outstanding'!AJ27*Coupon_Yield_Indices_DX!BE$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AK27*$G27,'A7.DX_New_Outstanding'!AK27*Coupon_Yield_Indices_DX!BF$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AL27*$G27,'A7.DX_New_Outstanding'!AL27*Coupon_Yield_Indices_DX!BG$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AM27*$G27,'A7.DX_New_Outstanding'!AM27*Coupon_Yield_Indices_DX!BH$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AN27*$G27,'A7.DX_New_Outstanding'!AN27*Coupon_Yield_Indices_DX!BI$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AO27*$G27,'A7.DX_New_Outstanding'!AO27*Coupon_Yield_Indices_DX!BJ$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AP27*$G27,'A7.DX_New_Outstanding'!AP27*Coupon_Yield_Indices_DX!BK$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AQ27*$G27,'A7.DX_New_Outstanding'!AQ27*Coupon_Yield_Indices_DX!BL$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AR27*$G27,'A7.DX_New_Outstanding'!AR27*Coupon_Yield_Indices_DX!BM$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AS27*$G27,'A7.DX_New_Outstanding'!AS27*Coupon_Yield_Indices_DX!BN$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AT27*$G27,'A7.DX_New_Outstanding'!AT27*Coupon_Yield_Indices_DX!BO$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AU27*$G27,'A7.DX_New_Outstanding'!AU27*Coupon_Yield_Indices_DX!BP$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AV27*$G27,'A7.DX_New_Outstanding'!AV27*Coupon_Yield_Indices_DX!BQ$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AW27*$G27,'A7.DX_New_Outstanding'!AW27*Coupon_Yield_Indices_DX!BR$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AX27*$G27,'A7.DX_New_Outstanding'!AX27*Coupon_Yield_Indices_DX!BS$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AY27*$G27,'A7.DX_New_Outstanding'!AY27*Coupon_Yield_Indices_DX!BT$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!AZ27*$G27,'A7.DX_New_Outstanding'!AZ27*Coupon_Yield_Indices_DX!BU$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BA27*$G27,'A7.DX_New_Outstanding'!BA27*Coupon_Yield_Indices_DX!BV$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BB27*$G27,'A7.DX_New_Outstanding'!BB27*Coupon_Yield_Indices_DX!BW$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BC27*$G27,'A7.DX_New_Outstanding'!BC27*Coupon_Yield_Indices_DX!BX$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BD27*$G27,'A7.DX_New_Outstanding'!BD27*Coupon_Yield_Indices_DX!BY$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BE27*$G27,'A7.DX_New_Outstanding'!BE27*Coupon_Yield_Indices_DX!BZ$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BF27*$G27,'A7.DX_New_Outstanding'!BF27*Coupon_Yield_Indices_DX!CA$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BG27*$G27,'A7.DX_New_Outstanding'!BG27*Coupon_Yield_Indices_DX!CB$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BH27*$G27,'A7.DX_New_Outstanding'!BH27*Coupon_Yield_Indices_DX!CC$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BI27*$G27,'A7.DX_New_Outstanding'!BI27*Coupon_Yield_Indices_DX!CD$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BJ27*$G27,'A7.DX_New_Outstanding'!BJ27*Coupon_Yield_Indices_DX!CE$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BK27*$G27,'A7.DX_New_Outstanding'!BK27*Coupon_Yield_Indices_DX!CF$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BL27*$G27,'A7.DX_New_Outstanding'!BL27*Coupon_Yield_Indices_DX!CG$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BM27*$G27,'A7.DX_New_Outstanding'!BM27*Coupon_Yield_Indices_DX!CH$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BN27*$G27,'A7.DX_New_Outstanding'!BN27*Coupon_Yield_Indices_DX!CI$49))","v":0},{"$f":"IF($I27=\"T-bills\",0,IF($F27=\"Fix\",'A7.DX_New_Outstanding'!BO27*$G27,'A7.DX_New_Outstanding'!BO27*Coupon_Yield_Indices_DX!CJ$49))","v":0}]
[null,null,{"$f":"Instruments!$C$24","v":0},{"$f":"IFERROR(IF(VLOOKUP($C28,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$24),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C28,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$24),0)","v":0},{"$f":"Instruments!$K$24","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$50","v":0},{"$f":"Instruments!$L$24","v":0},{"$f":"Instruments!$D$24","v":0},{"$f":"IF($I28=\"T-bills\",0,SUM('M2.Baseline'!$E141:$P141))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!I28*$G28,'A7.DX_New_Outstanding'!I28*Coupon_Yield_Indices_DX!AD$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!J28*$G28,'A7.DX_New_Outstanding'!J28*Coupon_Yield_Indices_DX!AE$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!K28*$G28,'A7.DX_New_Outstanding'!K28*Coupon_Yield_Indices_DX!AF$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!L28*$G28,'A7.DX_New_Outstanding'!L28*Coupon_Yield_Indices_DX!AG$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!M28*$G28,'A7.DX_New_Outstanding'!M28*Coupon_Yield_Indices_DX!AH$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!N28*$G28,'A7.DX_New_Outstanding'!N28*Coupon_Yield_Indices_DX!AI$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!O28*$G28,'A7.DX_New_Outstanding'!O28*Coupon_Yield_Indices_DX!AJ$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!P28*$G28,'A7.DX_New_Outstanding'!P28*Coupon_Yield_Indices_DX!AK$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!Q28*$G28,'A7.DX_New_Outstanding'!Q28*Coupon_Yield_Indices_DX!AL$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!R28*$G28,'A7.DX_New_Outstanding'!R28*Coupon_Yield_Indices_DX!AM$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!S28*$G28,'A7.DX_New_Outstanding'!S28*Coupon_Yield_Indices_DX!AN$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!T28*$G28,'A7.DX_New_Outstanding'!T28*Coupon_Yield_Indices_DX!AO$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!U28*$G28,'A7.DX_New_Outstanding'!U28*Coupon_Yield_Indices_DX!AP$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!V28*$G28,'A7.DX_New_Outstanding'!V28*Coupon_Yield_Indices_DX!AQ$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!W28*$G28,'A7.DX_New_Outstanding'!W28*Coupon_Yield_Indices_DX!AR$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!X28*$G28,'A7.DX_New_Outstanding'!X28*Coupon_Yield_Indices_DX!AS$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!Y28*$G28,'A7.DX_New_Outstanding'!Y28*Coupon_Yield_Indices_DX!AT$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!Z28*$G28,'A7.DX_New_Outstanding'!Z28*Coupon_Yield_Indices_DX!AU$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AA28*$G28,'A7.DX_New_Outstanding'!AA28*Coupon_Yield_Indices_DX!AV$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AB28*$G28,'A7.DX_New_Outstanding'!AB28*Coupon_Yield_Indices_DX!AW$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AC28*$G28,'A7.DX_New_Outstanding'!AC28*Coupon_Yield_Indices_DX!AX$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AD28*$G28,'A7.DX_New_Outstanding'!AD28*Coupon_Yield_Indices_DX!AY$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AE28*$G28,'A7.DX_New_Outstanding'!AE28*Coupon_Yield_Indices_DX!AZ$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AF28*$G28,'A7.DX_New_Outstanding'!AF28*Coupon_Yield_Indices_DX!BA$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AG28*$G28,'A7.DX_New_Outstanding'!AG28*Coupon_Yield_Indices_DX!BB$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AH28*$G28,'A7.DX_New_Outstanding'!AH28*Coupon_Yield_Indices_DX!BC$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AI28*$G28,'A7.DX_New_Outstanding'!AI28*Coupon_Yield_Indices_DX!BD$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AJ28*$G28,'A7.DX_New_Outstanding'!AJ28*Coupon_Yield_Indices_DX!BE$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AK28*$G28,'A7.DX_New_Outstanding'!AK28*Coupon_Yield_Indices_DX!BF$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AL28*$G28,'A7.DX_New_Outstanding'!AL28*Coupon_Yield_Indices_DX!BG$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AM28*$G28,'A7.DX_New_Outstanding'!AM28*Coupon_Yield_Indices_DX!BH$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AN28*$G28,'A7.DX_New_Outstanding'!AN28*Coupon_Yield_Indices_DX!BI$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AO28*$G28,'A7.DX_New_Outstanding'!AO28*Coupon_Yield_Indices_DX!BJ$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AP28*$G28,'A7.DX_New_Outstanding'!AP28*Coupon_Yield_Indices_DX!BK$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AQ28*$G28,'A7.DX_New_Outstanding'!AQ28*Coupon_Yield_Indices_DX!BL$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AR28*$G28,'A7.DX_New_Outstanding'!AR28*Coupon_Yield_Indices_DX!BM$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AS28*$G28,'A7.DX_New_Outstanding'!AS28*Coupon_Yield_Indices_DX!BN$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AT28*$G28,'A7.DX_New_Outstanding'!AT28*Coupon_Yield_Indices_DX!BO$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AU28*$G28,'A7.DX_New_Outstanding'!AU28*Coupon_Yield_Indices_DX!BP$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AV28*$G28,'A7.DX_New_Outstanding'!AV28*Coupon_Yield_Indices_DX!BQ$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AW28*$G28,'A7.DX_New_Outstanding'!AW28*Coupon_Yield_Indices_DX!BR$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AX28*$G28,'A7.DX_New_Outstanding'!AX28*Coupon_Yield_Indices_DX!BS$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AY28*$G28,'A7.DX_New_Outstanding'!AY28*Coupon_Yield_Indices_DX!BT$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!AZ28*$G28,'A7.DX_New_Outstanding'!AZ28*Coupon_Yield_Indices_DX!BU$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BA28*$G28,'A7.DX_New_Outstanding'!BA28*Coupon_Yield_Indices_DX!BV$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BB28*$G28,'A7.DX_New_Outstanding'!BB28*Coupon_Yield_Indices_DX!BW$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BC28*$G28,'A7.DX_New_Outstanding'!BC28*Coupon_Yield_Indices_DX!BX$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BD28*$G28,'A7.DX_New_Outstanding'!BD28*Coupon_Yield_Indices_DX!BY$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BE28*$G28,'A7.DX_New_Outstanding'!BE28*Coupon_Yield_Indices_DX!BZ$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BF28*$G28,'A7.DX_New_Outstanding'!BF28*Coupon_Yield_Indices_DX!CA$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BG28*$G28,'A7.DX_New_Outstanding'!BG28*Coupon_Yield_Indices_DX!CB$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BH28*$G28,'A7.DX_New_Outstanding'!BH28*Coupon_Yield_Indices_DX!CC$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BI28*$G28,'A7.DX_New_Outstanding'!BI28*Coupon_Yield_Indices_DX!CD$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BJ28*$G28,'A7.DX_New_Outstanding'!BJ28*Coupon_Yield_Indices_DX!CE$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BK28*$G28,'A7.DX_New_Outstanding'!BK28*Coupon_Yield_Indices_DX!CF$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BL28*$G28,'A7.DX_New_Outstanding'!BL28*Coupon_Yield_Indices_DX!CG$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BM28*$G28,'A7.DX_New_Outstanding'!BM28*Coupon_Yield_Indices_DX!CH$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BN28*$G28,'A7.DX_New_Outstanding'!BN28*Coupon_Yield_Indices_DX!CI$50))","v":0},{"$f":"IF($I28=\"T-bills\",0,IF($F28=\"Fix\",'A7.DX_New_Outstanding'!BO28*$G28,'A7.DX_New_Outstanding'!BO28*Coupon_Yield_Indices_DX!CJ$50))","v":0}]
[null,null,{"$f":"Instruments!$C$25","v":0},{"$f":"IFERROR(IF(VLOOKUP($C29,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$25),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C29,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$25),0)","v":0},{"$f":"Instruments!$K$25","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$51","v":0},{"$f":"Instruments!$L$25","v":0},{"$f":"Instruments!$D$25","v":0},{"$f":"IF($I29=\"T-bills\",0,SUM('M2.Baseline'!$E142:$P142))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!I29*$G29,'A7.DX_New_Outstanding'!I29*Coupon_Yield_Indices_DX!AD$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!J29*$G29,'A7.DX_New_Outstanding'!J29*Coupon_Yield_Indices_DX!AE$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!K29*$G29,'A7.DX_New_Outstanding'!K29*Coupon_Yield_Indices_DX!AF$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!L29*$G29,'A7.DX_New_Outstanding'!L29*Coupon_Yield_Indices_DX!AG$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!M29*$G29,'A7.DX_New_Outstanding'!M29*Coupon_Yield_Indices_DX!AH$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!N29*$G29,'A7.DX_New_Outstanding'!N29*Coupon_Yield_Indices_DX!AI$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!O29*$G29,'A7.DX_New_Outstanding'!O29*Coupon_Yield_Indices_DX!AJ$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!P29*$G29,'A7.DX_New_Outstanding'!P29*Coupon_Yield_Indices_DX!AK$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!Q29*$G29,'A7.DX_New_Outstanding'!Q29*Coupon_Yield_Indices_DX!AL$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!R29*$G29,'A7.DX_New_Outstanding'!R29*Coupon_Yield_Indices_DX!AM$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!S29*$G29,'A7.DX_New_Outstanding'!S29*Coupon_Yield_Indices_DX!AN$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!T29*$G29,'A7.DX_New_Outstanding'!T29*Coupon_Yield_Indices_DX!AO$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!U29*$G29,'A7.DX_New_Outstanding'!U29*Coupon_Yield_Indices_DX!AP$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!V29*$G29,'A7.DX_New_Outstanding'!V29*Coupon_Yield_Indices_DX!AQ$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!W29*$G29,'A7.DX_New_Outstanding'!W29*Coupon_Yield_Indices_DX!AR$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!X29*$G29,'A7.DX_New_Outstanding'!X29*Coupon_Yield_Indices_DX!AS$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!Y29*$G29,'A7.DX_New_Outstanding'!Y29*Coupon_Yield_Indices_DX!AT$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!Z29*$G29,'A7.DX_New_Outstanding'!Z29*Coupon_Yield_Indices_DX!AU$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AA29*$G29,'A7.DX_New_Outstanding'!AA29*Coupon_Yield_Indices_DX!AV$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AB29*$G29,'A7.DX_New_Outstanding'!AB29*Coupon_Yield_Indices_DX!AW$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AC29*$G29,'A7.DX_New_Outstanding'!AC29*Coupon_Yield_Indices_DX!AX$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AD29*$G29,'A7.DX_New_Outstanding'!AD29*Coupon_Yield_Indices_DX!AY$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AE29*$G29,'A7.DX_New_Outstanding'!AE29*Coupon_Yield_Indices_DX!AZ$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AF29*$G29,'A7.DX_New_Outstanding'!AF29*Coupon_Yield_Indices_DX!BA$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AG29*$G29,'A7.DX_New_Outstanding'!AG29*Coupon_Yield_Indices_DX!BB$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AH29*$G29,'A7.DX_New_Outstanding'!AH29*Coupon_Yield_Indices_DX!BC$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AI29*$G29,'A7.DX_New_Outstanding'!AI29*Coupon_Yield_Indices_DX!BD$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AJ29*$G29,'A7.DX_New_Outstanding'!AJ29*Coupon_Yield_Indices_DX!BE$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AK29*$G29,'A7.DX_New_Outstanding'!AK29*Coupon_Yield_Indices_DX!BF$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AL29*$G29,'A7.DX_New_Outstanding'!AL29*Coupon_Yield_Indices_DX!BG$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AM29*$G29,'A7.DX_New_Outstanding'!AM29*Coupon_Yield_Indices_DX!BH$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AN29*$G29,'A7.DX_New_Outstanding'!AN29*Coupon_Yield_Indices_DX!BI$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AO29*$G29,'A7.DX_New_Outstanding'!AO29*Coupon_Yield_Indices_DX!BJ$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AP29*$G29,'A7.DX_New_Outstanding'!AP29*Coupon_Yield_Indices_DX!BK$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AQ29*$G29,'A7.DX_New_Outstanding'!AQ29*Coupon_Yield_Indices_DX!BL$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AR29*$G29,'A7.DX_New_Outstanding'!AR29*Coupon_Yield_Indices_DX!BM$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AS29*$G29,'A7.DX_New_Outstanding'!AS29*Coupon_Yield_Indices_DX!BN$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AT29*$G29,'A7.DX_New_Outstanding'!AT29*Coupon_Yield_Indices_DX!BO$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AU29*$G29,'A7.DX_New_Outstanding'!AU29*Coupon_Yield_Indices_DX!BP$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AV29*$G29,'A7.DX_New_Outstanding'!AV29*Coupon_Yield_Indices_DX!BQ$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AW29*$G29,'A7.DX_New_Outstanding'!AW29*Coupon_Yield_Indices_DX!BR$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AX29*$G29,'A7.DX_New_Outstanding'!AX29*Coupon_Yield_Indices_DX!BS$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AY29*$G29,'A7.DX_New_Outstanding'!AY29*Coupon_Yield_Indices_DX!BT$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!AZ29*$G29,'A7.DX_New_Outstanding'!AZ29*Coupon_Yield_Indices_DX!BU$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BA29*$G29,'A7.DX_New_Outstanding'!BA29*Coupon_Yield_Indices_DX!BV$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BB29*$G29,'A7.DX_New_Outstanding'!BB29*Coupon_Yield_Indices_DX!BW$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BC29*$G29,'A7.DX_New_Outstanding'!BC29*Coupon_Yield_Indices_DX!BX$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BD29*$G29,'A7.DX_New_Outstanding'!BD29*Coupon_Yield_Indices_DX!BY$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BE29*$G29,'A7.DX_New_Outstanding'!BE29*Coupon_Yield_Indices_DX!BZ$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BF29*$G29,'A7.DX_New_Outstanding'!BF29*Coupon_Yield_Indices_DX!CA$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BG29*$G29,'A7.DX_New_Outstanding'!BG29*Coupon_Yield_Indices_DX!CB$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BH29*$G29,'A7.DX_New_Outstanding'!BH29*Coupon_Yield_Indices_DX!CC$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BI29*$G29,'A7.DX_New_Outstanding'!BI29*Coupon_Yield_Indices_DX!CD$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BJ29*$G29,'A7.DX_New_Outstanding'!BJ29*Coupon_Yield_Indices_DX!CE$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BK29*$G29,'A7.DX_New_Outstanding'!BK29*Coupon_Yield_Indices_DX!CF$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BL29*$G29,'A7.DX_New_Outstanding'!BL29*Coupon_Yield_Indices_DX!CG$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BM29*$G29,'A7.DX_New_Outstanding'!BM29*Coupon_Yield_Indices_DX!CH$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BN29*$G29,'A7.DX_New_Outstanding'!BN29*Coupon_Yield_Indices_DX!CI$51))","v":0},{"$f":"IF($I29=\"T-bills\",0,IF($F29=\"Fix\",'A7.DX_New_Outstanding'!BO29*$G29,'A7.DX_New_Outstanding'!BO29*Coupon_Yield_Indices_DX!CJ$51))","v":0}]
[null,null,{"$f":"Instruments!$C$26","v":0},{"$f":"IFERROR(IF(VLOOKUP($C30,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M26),0)","v":0},{"$f":"IFERROR(IF(VLOOKUP($C30,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$M26),0)","v":0},{"$f":"Instruments!$K$26","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$52","v":0},{"$f":"Instruments!$L$26","v":0},{"$f":"Instruments!$D$26","v":0},{"$f":"IF($I30=\"T-bills\",0,SUM('M2.Baseline'!$E143:$P143))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!I30*$G30,'A7.DX_New_Outstanding'!I30*Coupon_Yield_Indices_DX!AD$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!J30*$G30,'A7.DX_New_Outstanding'!J30*Coupon_Yield_Indices_DX!AE$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!K30*$G30,'A7.DX_New_Outstanding'!K30*Coupon_Yield_Indices_DX!AF$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!L30*$G30,'A7.DX_New_Outstanding'!L30*Coupon_Yield_Indices_DX!AG$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!M30*$G30,'A7.DX_New_Outstanding'!M30*Coupon_Yield_Indices_DX!AH$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!N30*$G30,'A7.DX_New_Outstanding'!N30*Coupon_Yield_Indices_DX!AI$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!O30*$G30,'A7.DX_New_Outstanding'!O30*Coupon_Yield_Indices_DX!AJ$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!P30*$G30,'A7.DX_New_Outstanding'!P30*Coupon_Yield_Indices_DX!AK$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!Q30*$G30,'A7.DX_New_Outstanding'!Q30*Coupon_Yield_Indices_DX!AL$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!R30*$G30,'A7.DX_New_Outstanding'!R30*Coupon_Yield_Indices_DX!AM$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!S30*$G30,'A7.DX_New_Outstanding'!S30*Coupon_Yield_Indices_DX!AN$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!T30*$G30,'A7.DX_New_Outstanding'!T30*Coupon_Yield_Indices_DX!AO$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!U30*$G30,'A7.DX_New_Outstanding'!U30*Coupon_Yield_Indices_DX!AP$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!V30*$G30,'A7.DX_New_Outstanding'!V30*Coupon_Yield_Indices_DX!AQ$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!W30*$G30,'A7.DX_New_Outstanding'!W30*Coupon_Yield_Indices_DX!AR$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!X30*$G30,'A7.DX_New_Outstanding'!X30*Coupon_Yield_Indices_DX!AS$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!Y30*$G30,'A7.DX_New_Outstanding'!Y30*Coupon_Yield_Indices_DX!AT$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!Z30*$G30,'A7.DX_New_Outstanding'!Z30*Coupon_Yield_Indices_DX!AU$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AA30*$G30,'A7.DX_New_Outstanding'!AA30*Coupon_Yield_Indices_DX!AV$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AB30*$G30,'A7.DX_New_Outstanding'!AB30*Coupon_Yield_Indices_DX!AW$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AC30*$G30,'A7.DX_New_Outstanding'!AC30*Coupon_Yield_Indices_DX!AX$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AD30*$G30,'A7.DX_New_Outstanding'!AD30*Coupon_Yield_Indices_DX!AY$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AE30*$G30,'A7.DX_New_Outstanding'!AE30*Coupon_Yield_Indices_DX!AZ$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AF30*$G30,'A7.DX_New_Outstanding'!AF30*Coupon_Yield_Indices_DX!BA$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AG30*$G30,'A7.DX_New_Outstanding'!AG30*Coupon_Yield_Indices_DX!BB$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AH30*$G30,'A7.DX_New_Outstanding'!AH30*Coupon_Yield_Indices_DX!BC$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AI30*$G30,'A7.DX_New_Outstanding'!AI30*Coupon_Yield_Indices_DX!BD$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AJ30*$G30,'A7.DX_New_Outstanding'!AJ30*Coupon_Yield_Indices_DX!BE$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AK30*$G30,'A7.DX_New_Outstanding'!AK30*Coupon_Yield_Indices_DX!BF$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AL30*$G30,'A7.DX_New_Outstanding'!AL30*Coupon_Yield_Indices_DX!BG$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AM30*$G30,'A7.DX_New_Outstanding'!AM30*Coupon_Yield_Indices_DX!BH$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AN30*$G30,'A7.DX_New_Outstanding'!AN30*Coupon_Yield_Indices_DX!BI$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AO30*$G30,'A7.DX_New_Outstanding'!AO30*Coupon_Yield_Indices_DX!BJ$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AP30*$G30,'A7.DX_New_Outstanding'!AP30*Coupon_Yield_Indices_DX!BK$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AQ30*$G30,'A7.DX_New_Outstanding'!AQ30*Coupon_Yield_Indices_DX!BL$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AR30*$G30,'A7.DX_New_Outstanding'!AR30*Coupon_Yield_Indices_DX!BM$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AS30*$G30,'A7.DX_New_Outstanding'!AS30*Coupon_Yield_Indices_DX!BN$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AT30*$G30,'A7.DX_New_Outstanding'!AT30*Coupon_Yield_Indices_DX!BO$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AU30*$G30,'A7.DX_New_Outstanding'!AU30*Coupon_Yield_Indices_DX!BP$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AV30*$G30,'A7.DX_New_Outstanding'!AV30*Coupon_Yield_Indices_DX!BQ$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AW30*$G30,'A7.DX_New_Outstanding'!AW30*Coupon_Yield_Indices_DX!BR$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AX30*$G30,'A7.DX_New_Outstanding'!AX30*Coupon_Yield_Indices_DX!BS$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AY30*$G30,'A7.DX_New_Outstanding'!AY30*Coupon_Yield_Indices_DX!BT$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!AZ30*$G30,'A7.DX_New_Outstanding'!AZ30*Coupon_Yield_Indices_DX!BU$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BA30*$G30,'A7.DX_New_Outstanding'!BA30*Coupon_Yield_Indices_DX!BV$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BB30*$G30,'A7.DX_New_Outstanding'!BB30*Coupon_Yield_Indices_DX!BW$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BC30*$G30,'A7.DX_New_Outstanding'!BC30*Coupon_Yield_Indices_DX!BX$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BD30*$G30,'A7.DX_New_Outstanding'!BD30*Coupon_Yield_Indices_DX!BY$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BE30*$G30,'A7.DX_New_Outstanding'!BE30*Coupon_Yield_Indices_DX!BZ$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BF30*$G30,'A7.DX_New_Outstanding'!BF30*Coupon_Yield_Indices_DX!CA$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BG30*$G30,'A7.DX_New_Outstanding'!BG30*Coupon_Yield_Indices_DX!CB$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BH30*$G30,'A7.DX_New_Outstanding'!BH30*Coupon_Yield_Indices_DX!CC$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BI30*$G30,'A7.DX_New_Outstanding'!BI30*Coupon_Yield_Indices_DX!CD$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BJ30*$G30,'A7.DX_New_Outstanding'!BJ30*Coupon_Yield_Indices_DX!CE$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BK30*$G30,'A7.DX_New_Outstanding'!BK30*Coupon_Yield_Indices_DX!CF$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BL30*$G30,'A7.DX_New_Outstanding'!BL30*Coupon_Yield_Indices_DX!CG$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BM30*$G30,'A7.DX_New_Outstanding'!BM30*Coupon_Yield_Indices_DX!CH$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BN30*$G30,'A7.DX_New_Outstanding'!BN30*Coupon_Yield_Indices_DX!CI$52))","v":0},{"$f":"IF($I30=\"T-bills\",0,IF($F30=\"Fix\",'A7.DX_New_Outstanding'!BO30*$G30,'A7.DX_New_Outstanding'!BO30*Coupon_Yield_Indices_DX!CJ$52))","v":0}]
[]
[null,null,"T-bills",null,null,null,null,null,null,null,{"$f":"SUMIFS(K$11:K$30,$F$11:$F$30,$C32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,null,null,{"$f":"SUMIFS(K$11:K$30,$F$11:$F$30,$C33)","v":101.30004300872227},{"$f":"SUMIFS(L$11:L$30,$F$11:$F$30,$C33)","v":101.9962632355863},52.564627128237312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,null,null,{"$f":"SUMIFS(K$11:K$30,$F$11:$F$30,$C34)","v":320.67903649359084},{"$f":"SUMIFS(L$11:L$30,$F$11:$F$30,$C34)","v":320.67903649359084},320.67903649359084,320.67903649359084,291.78589707873186,262.892757663873,262.892757663873,202.32159792669887,202.32159792669887,202.32159792669887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K32:K34)","v":421.97907950231308},{"$f":"SUM(L32:L34)","v":422.67529972917714},373.24366362182815,320.67903649359084,291.78589707873186,262.892757663873,262.892757663873,202.32159792669887,202.32159792669887,202.32159792669887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,null,null,null,{"$f":"SUMIFS(K$11:K$30,$I$11:$I$30,$C37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(U$11:U$30,$I$11:$I$30,$C37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AE$11:AE$30,$I$11:$I$30,$C37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AO$11:AO$30,$I$11:$I$30,$C37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AY$11:AY$30,$I$11:$I$30,$C37)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BI$11:BI$30,$I$11:$I$30,$C37)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,null,null,null,421.97907950231308,422.67529972917714,373.24366362182809,320.67903649359084,291.78589707873186,262.892757663873,262.892757663873,202.32159792669887,202.32159792669887,202.32159792669887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$48","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$49","v":0},null,null,null,null,null,null,null,0,0,{"$f":"SUMIFS(M$11:M$30,$I$11:$I$30,$C43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K37:K43)","v":421.97907950231308},{"$f":"SUM(L37:L43)","v":422.67529972917714},373.24366362182809,320.67903649359084,291.78589707873186,262.892757663873,262.892757663873,202.32159792669887,202.32159792669887,202.32159792669887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Domestic","Interest Payments of New Debt",null,null,null,null,null,null,null,{"$f":"Input_2!$E$9+1","v":2026},{"$f":"K47+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084]
[null,"Alternative","Instrument","Maturity","Grace Period","Interest Type","Average Coupon 2021","Indexation","Category"]
[null,null,{"$f":"Instruments!$C$7","v":"T-bills 3m"},{"$f":"IFERROR(IF(VLOOKUP($C49,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$7),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C49,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$7),\"\")","v":0},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Coupon_Yield_Indices_DX!$AD$33","v":0},{"$f":"Instruments!$L$7","v":"No"},{"$f":"Instruments!$D$7","v":"T-bills"},{"$f":"IF($I49=\"T-bills\",0,SUM('M3.ASC'!$E124:$P124))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!I49*$G49,'A7.DX_New_Outstanding'!I49*Coupon_Yield_Indices_DX!AD$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!J49*$G49,'A7.DX_New_Outstanding'!J49*Coupon_Yield_Indices_DX!AE$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!K49*$G49,'A7.DX_New_Outstanding'!K49*Coupon_Yield_Indices_DX!AF$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!L49*$G49,'A7.DX_New_Outstanding'!L49*Coupon_Yield_Indices_DX!AG$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!M49*$G49,'A7.DX_New_Outstanding'!M49*Coupon_Yield_Indices_DX!AH$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!N49*$G49,'A7.DX_New_Outstanding'!N49*Coupon_Yield_Indices_DX!AI$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!O49*$G49,'A7.DX_New_Outstanding'!O49*Coupon_Yield_Indices_DX!AJ$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!P49*$G49,'A7.DX_New_Outstanding'!P49*Coupon_Yield_Indices_DX!AK$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!Q49*$G49,'A7.DX_New_Outstanding'!Q49*Coupon_Yield_Indices_DX!AL$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!R49*$G49,'A7.DX_New_Outstanding'!R49*Coupon_Yield_Indices_DX!AM$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!S49*$G49,'A7.DX_New_Outstanding'!S49*Coupon_Yield_Indices_DX!AN$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!T49*$G49,'A7.DX_New_Outstanding'!T49*Coupon_Yield_Indices_DX!AO$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!U49*$G49,'A7.DX_New_Outstanding'!U49*Coupon_Yield_Indices_DX!AP$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!V49*$G49,'A7.DX_New_Outstanding'!V49*Coupon_Yield_Indices_DX!AQ$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!W49*$G49,'A7.DX_New_Outstanding'!W49*Coupon_Yield_Indices_DX!AR$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!X49*$G49,'A7.DX_New_Outstanding'!X49*Coupon_Yield_Indices_DX!AS$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!Y49*$G49,'A7.DX_New_Outstanding'!Y49*Coupon_Yield_Indices_DX!AT$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!Z49*$G49,'A7.DX_New_Outstanding'!Z49*Coupon_Yield_Indices_DX!AU$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AA49*$G49,'A7.DX_New_Outstanding'!AA49*Coupon_Yield_Indices_DX!AV$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AB49*$G49,'A7.DX_New_Outstanding'!AB49*Coupon_Yield_Indices_DX!AW$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AC49*$G49,'A7.DX_New_Outstanding'!AC49*Coupon_Yield_Indices_DX!AX$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AD49*$G49,'A7.DX_New_Outstanding'!AD49*Coupon_Yield_Indices_DX!AY$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AE49*$G49,'A7.DX_New_Outstanding'!AE49*Coupon_Yield_Indices_DX!AZ$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AF49*$G49,'A7.DX_New_Outstanding'!AF49*Coupon_Yield_Indices_DX!BA$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AG49*$G49,'A7.DX_New_Outstanding'!AG49*Coupon_Yield_Indices_DX!BB$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AH49*$G49,'A7.DX_New_Outstanding'!AH49*Coupon_Yield_Indices_DX!BC$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AI49*$G49,'A7.DX_New_Outstanding'!AI49*Coupon_Yield_Indices_DX!BD$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AJ49*$G49,'A7.DX_New_Outstanding'!AJ49*Coupon_Yield_Indices_DX!BE$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AK49*$G49,'A7.DX_New_Outstanding'!AK49*Coupon_Yield_Indices_DX!BF$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AL49*$G49,'A7.DX_New_Outstanding'!AL49*Coupon_Yield_Indices_DX!BG$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AM49*$G49,'A7.DX_New_Outstanding'!AM49*Coupon_Yield_Indices_DX!BH$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AN49*$G49,'A7.DX_New_Outstanding'!AN49*Coupon_Yield_Indices_DX!BI$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AO49*$G49,'A7.DX_New_Outstanding'!AO49*Coupon_Yield_Indices_DX!BJ$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AP49*$G49,'A7.DX_New_Outstanding'!AP49*Coupon_Yield_Indices_DX!BK$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AQ49*$G49,'A7.DX_New_Outstanding'!AQ49*Coupon_Yield_Indices_DX!BL$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AR49*$G49,'A7.DX_New_Outstanding'!AR49*Coupon_Yield_Indices_DX!BM$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AS49*$G49,'A7.DX_New_Outstanding'!AS49*Coupon_Yield_Indices_DX!BN$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AT49*$G49,'A7.DX_New_Outstanding'!AT49*Coupon_Yield_Indices_DX!BO$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AU49*$G49,'A7.DX_New_Outstanding'!AU49*Coupon_Yield_Indices_DX!BP$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AV49*$G49,'A7.DX_New_Outstanding'!AV49*Coupon_Yield_Indices_DX!BQ$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AW49*$G49,'A7.DX_New_Outstanding'!AW49*Coupon_Yield_Indices_DX!BR$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AX49*$G49,'A7.DX_New_Outstanding'!AX49*Coupon_Yield_Indices_DX!BS$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AY49*$G49,'A7.DX_New_Outstanding'!AY49*Coupon_Yield_Indices_DX!BT$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!AZ49*$G49,'A7.DX_New_Outstanding'!AZ49*Coupon_Yield_Indices_DX!BU$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BA49*$G49,'A7.DX_New_Outstanding'!BA49*Coupon_Yield_Indices_DX!BV$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BB49*$G49,'A7.DX_New_Outstanding'!BB49*Coupon_Yield_Indices_DX!BW$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BC49*$G49,'A7.DX_New_Outstanding'!BC49*Coupon_Yield_Indices_DX!BX$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BD49*$G49,'A7.DX_New_Outstanding'!BD49*Coupon_Yield_Indices_DX!BY$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BE49*$G49,'A7.DX_New_Outstanding'!BE49*Coupon_Yield_Indices_DX!BZ$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BF49*$G49,'A7.DX_New_Outstanding'!BF49*Coupon_Yield_Indices_DX!CA$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BG49*$G49,'A7.DX_New_Outstanding'!BG49*Coupon_Yield_Indices_DX!CB$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BH49*$G49,'A7.DX_New_Outstanding'!BH49*Coupon_Yield_Indices_DX!CC$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BI49*$G49,'A7.DX_New_Outstanding'!BI49*Coupon_Yield_Indices_DX!CD$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BJ49*$G49,'A7.DX_New_Outstanding'!BJ49*Coupon_Yield_Indices_DX!CE$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BK49*$G49,'A7.DX_New_Outstanding'!BK49*Coupon_Yield_Indices_DX!CF$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BL49*$G49,'A7.DX_New_Outstanding'!BL49*Coupon_Yield_Indices_DX!CG$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BM49*$G49,'A7.DX_New_Outstanding'!BM49*Coupon_Yield_Indices_DX!CH$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BN49*$G49,'A7.DX_New_Outstanding'!BN49*Coupon_Yield_Indices_DX!CI$33))","v":0},{"$f":"IF($I49=\"T-bills\",0,IF($F49=\"Fix\",'A7.DX_New_Outstanding'!BO49*$G49,'A7.DX_New_Outstanding'!BO49*Coupon_Yield_Indices_DX!CJ$33))","v":0}]
[null,null,{"$f":"Instruments!$C$8","v":"T-bills 6m"},{"$f":"IFERROR(IF(VLOOKUP($C50,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$8),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C50,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$8),\"\")","v":0},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Coupon_Yield_Indices_DX!$AD$34","v":0},{"$f":"Instruments!$L$8","v":"No"},{"$f":"Instruments!$D$8","v":"T-bills"},{"$f":"IF($I50=\"T-bills\",0,SUM('M3.ASC'!$E125:$P125))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!I50*$G50,'A7.DX_New_Outstanding'!I50*Coupon_Yield_Indices_DX!AD$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!J50*$G50,'A7.DX_New_Outstanding'!J50*Coupon_Yield_Indices_DX!AE$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!K50*$G50,'A7.DX_New_Outstanding'!K50*Coupon_Yield_Indices_DX!AF$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!L50*$G50,'A7.DX_New_Outstanding'!L50*Coupon_Yield_Indices_DX!AG$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!M50*$G50,'A7.DX_New_Outstanding'!M50*Coupon_Yield_Indices_DX!AH$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!N50*$G50,'A7.DX_New_Outstanding'!N50*Coupon_Yield_Indices_DX!AI$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!O50*$G50,'A7.DX_New_Outstanding'!O50*Coupon_Yield_Indices_DX!AJ$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!P50*$G50,'A7.DX_New_Outstanding'!P50*Coupon_Yield_Indices_DX!AK$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!Q50*$G50,'A7.DX_New_Outstanding'!Q50*Coupon_Yield_Indices_DX!AL$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!R50*$G50,'A7.DX_New_Outstanding'!R50*Coupon_Yield_Indices_DX!AM$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!S50*$G50,'A7.DX_New_Outstanding'!S50*Coupon_Yield_Indices_DX!AN$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!T50*$G50,'A7.DX_New_Outstanding'!T50*Coupon_Yield_Indices_DX!AO$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!U50*$G50,'A7.DX_New_Outstanding'!U50*Coupon_Yield_Indices_DX!AP$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!V50*$G50,'A7.DX_New_Outstanding'!V50*Coupon_Yield_Indices_DX!AQ$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!W50*$G50,'A7.DX_New_Outstanding'!W50*Coupon_Yield_Indices_DX!AR$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!X50*$G50,'A7.DX_New_Outstanding'!X50*Coupon_Yield_Indices_DX!AS$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!Y50*$G50,'A7.DX_New_Outstanding'!Y50*Coupon_Yield_Indices_DX!AT$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!Z50*$G50,'A7.DX_New_Outstanding'!Z50*Coupon_Yield_Indices_DX!AU$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AA50*$G50,'A7.DX_New_Outstanding'!AA50*Coupon_Yield_Indices_DX!AV$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AB50*$G50,'A7.DX_New_Outstanding'!AB50*Coupon_Yield_Indices_DX!AW$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AC50*$G50,'A7.DX_New_Outstanding'!AC50*Coupon_Yield_Indices_DX!AX$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AD50*$G50,'A7.DX_New_Outstanding'!AD50*Coupon_Yield_Indices_DX!AY$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AE50*$G50,'A7.DX_New_Outstanding'!AE50*Coupon_Yield_Indices_DX!AZ$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AF50*$G50,'A7.DX_New_Outstanding'!AF50*Coupon_Yield_Indices_DX!BA$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AG50*$G50,'A7.DX_New_Outstanding'!AG50*Coupon_Yield_Indices_DX!BB$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AH50*$G50,'A7.DX_New_Outstanding'!AH50*Coupon_Yield_Indices_DX!BC$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AI50*$G50,'A7.DX_New_Outstanding'!AI50*Coupon_Yield_Indices_DX!BD$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AJ50*$G50,'A7.DX_New_Outstanding'!AJ50*Coupon_Yield_Indices_DX!BE$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AK50*$G50,'A7.DX_New_Outstanding'!AK50*Coupon_Yield_Indices_DX!BF$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AL50*$G50,'A7.DX_New_Outstanding'!AL50*Coupon_Yield_Indices_DX!BG$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AM50*$G50,'A7.DX_New_Outstanding'!AM50*Coupon_Yield_Indices_DX!BH$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AN50*$G50,'A7.DX_New_Outstanding'!AN50*Coupon_Yield_Indices_DX!BI$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AO50*$G50,'A7.DX_New_Outstanding'!AO50*Coupon_Yield_Indices_DX!BJ$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AP50*$G50,'A7.DX_New_Outstanding'!AP50*Coupon_Yield_Indices_DX!BK$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AQ50*$G50,'A7.DX_New_Outstanding'!AQ50*Coupon_Yield_Indices_DX!BL$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AR50*$G50,'A7.DX_New_Outstanding'!AR50*Coupon_Yield_Indices_DX!BM$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AS50*$G50,'A7.DX_New_Outstanding'!AS50*Coupon_Yield_Indices_DX!BN$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AT50*$G50,'A7.DX_New_Outstanding'!AT50*Coupon_Yield_Indices_DX!BO$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AU50*$G50,'A7.DX_New_Outstanding'!AU50*Coupon_Yield_Indices_DX!BP$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AV50*$G50,'A7.DX_New_Outstanding'!AV50*Coupon_Yield_Indices_DX!BQ$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AW50*$G50,'A7.DX_New_Outstanding'!AW50*Coupon_Yield_Indices_DX!BR$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AX50*$G50,'A7.DX_New_Outstanding'!AX50*Coupon_Yield_Indices_DX!BS$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AY50*$G50,'A7.DX_New_Outstanding'!AY50*Coupon_Yield_Indices_DX!BT$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!AZ50*$G50,'A7.DX_New_Outstanding'!AZ50*Coupon_Yield_Indices_DX!BU$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BA50*$G50,'A7.DX_New_Outstanding'!BA50*Coupon_Yield_Indices_DX!BV$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BB50*$G50,'A7.DX_New_Outstanding'!BB50*Coupon_Yield_Indices_DX!BW$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BC50*$G50,'A7.DX_New_Outstanding'!BC50*Coupon_Yield_Indices_DX!BX$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BD50*$G50,'A7.DX_New_Outstanding'!BD50*Coupon_Yield_Indices_DX!BY$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BE50*$G50,'A7.DX_New_Outstanding'!BE50*Coupon_Yield_Indices_DX!BZ$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BF50*$G50,'A7.DX_New_Outstanding'!BF50*Coupon_Yield_Indices_DX!CA$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BG50*$G50,'A7.DX_New_Outstanding'!BG50*Coupon_Yield_Indices_DX!CB$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BH50*$G50,'A7.DX_New_Outstanding'!BH50*Coupon_Yield_Indices_DX!CC$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BI50*$G50,'A7.DX_New_Outstanding'!BI50*Coupon_Yield_Indices_DX!CD$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BJ50*$G50,'A7.DX_New_Outstanding'!BJ50*Coupon_Yield_Indices_DX!CE$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BK50*$G50,'A7.DX_New_Outstanding'!BK50*Coupon_Yield_Indices_DX!CF$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BL50*$G50,'A7.DX_New_Outstanding'!BL50*Coupon_Yield_Indices_DX!CG$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BM50*$G50,'A7.DX_New_Outstanding'!BM50*Coupon_Yield_Indices_DX!CH$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BN50*$G50,'A7.DX_New_Outstanding'!BN50*Coupon_Yield_Indices_DX!CI$34))","v":0},{"$f":"IF($I50=\"T-bills\",0,IF($F50=\"Fix\",'A7.DX_New_Outstanding'!BO50*$G50,'A7.DX_New_Outstanding'!BO50*Coupon_Yield_Indices_DX!CJ$34))","v":0}]
[null,null,{"$f":"Instruments!$C$9","v":"T-bills 12m"},{"$f":"IFERROR(IF(VLOOKUP($C51,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$9),\"\")","v":1},{"$f":"IFERROR(IF(VLOOKUP($C51,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$9),\"\")","v":0},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Coupon_Yield_Indices_DX!$AD$35","v":0},{"$f":"Instruments!$L$9","v":"No"},{"$f":"Instruments!$D$9","v":"T-bills"},{"$f":"IF($I51=\"T-bills\",0,SUM('M3.ASC'!$E126:$P126))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!I51*$G51,'A7.DX_New_Outstanding'!I51*Coupon_Yield_Indices_DX!AD$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!J51*$G51,'A7.DX_New_Outstanding'!J51*Coupon_Yield_Indices_DX!AE$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!K51*$G51,'A7.DX_New_Outstanding'!K51*Coupon_Yield_Indices_DX!AF$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!L51*$G51,'A7.DX_New_Outstanding'!L51*Coupon_Yield_Indices_DX!AG$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!M51*$G51,'A7.DX_New_Outstanding'!M51*Coupon_Yield_Indices_DX!AH$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!N51*$G51,'A7.DX_New_Outstanding'!N51*Coupon_Yield_Indices_DX!AI$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!O51*$G51,'A7.DX_New_Outstanding'!O51*Coupon_Yield_Indices_DX!AJ$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!P51*$G51,'A7.DX_New_Outstanding'!P51*Coupon_Yield_Indices_DX!AK$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!Q51*$G51,'A7.DX_New_Outstanding'!Q51*Coupon_Yield_Indices_DX!AL$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!R51*$G51,'A7.DX_New_Outstanding'!R51*Coupon_Yield_Indices_DX!AM$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!S51*$G51,'A7.DX_New_Outstanding'!S51*Coupon_Yield_Indices_DX!AN$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!T51*$G51,'A7.DX_New_Outstanding'!T51*Coupon_Yield_Indices_DX!AO$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!U51*$G51,'A7.DX_New_Outstanding'!U51*Coupon_Yield_Indices_DX!AP$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!V51*$G51,'A7.DX_New_Outstanding'!V51*Coupon_Yield_Indices_DX!AQ$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!W51*$G51,'A7.DX_New_Outstanding'!W51*Coupon_Yield_Indices_DX!AR$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!X51*$G51,'A7.DX_New_Outstanding'!X51*Coupon_Yield_Indices_DX!AS$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!Y51*$G51,'A7.DX_New_Outstanding'!Y51*Coupon_Yield_Indices_DX!AT$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!Z51*$G51,'A7.DX_New_Outstanding'!Z51*Coupon_Yield_Indices_DX!AU$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AA51*$G51,'A7.DX_New_Outstanding'!AA51*Coupon_Yield_Indices_DX!AV$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AB51*$G51,'A7.DX_New_Outstanding'!AB51*Coupon_Yield_Indices_DX!AW$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AC51*$G51,'A7.DX_New_Outstanding'!AC51*Coupon_Yield_Indices_DX!AX$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AD51*$G51,'A7.DX_New_Outstanding'!AD51*Coupon_Yield_Indices_DX!AY$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AE51*$G51,'A7.DX_New_Outstanding'!AE51*Coupon_Yield_Indices_DX!AZ$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AF51*$G51,'A7.DX_New_Outstanding'!AF51*Coupon_Yield_Indices_DX!BA$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AG51*$G51,'A7.DX_New_Outstanding'!AG51*Coupon_Yield_Indices_DX!BB$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AH51*$G51,'A7.DX_New_Outstanding'!AH51*Coupon_Yield_Indices_DX!BC$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AI51*$G51,'A7.DX_New_Outstanding'!AI51*Coupon_Yield_Indices_DX!BD$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AJ51*$G51,'A7.DX_New_Outstanding'!AJ51*Coupon_Yield_Indices_DX!BE$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AK51*$G51,'A7.DX_New_Outstanding'!AK51*Coupon_Yield_Indices_DX!BF$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AL51*$G51,'A7.DX_New_Outstanding'!AL51*Coupon_Yield_Indices_DX!BG$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AM51*$G51,'A7.DX_New_Outstanding'!AM51*Coupon_Yield_Indices_DX!BH$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AN51*$G51,'A7.DX_New_Outstanding'!AN51*Coupon_Yield_Indices_DX!BI$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AO51*$G51,'A7.DX_New_Outstanding'!AO51*Coupon_Yield_Indices_DX!BJ$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AP51*$G51,'A7.DX_New_Outstanding'!AP51*Coupon_Yield_Indices_DX!BK$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AQ51*$G51,'A7.DX_New_Outstanding'!AQ51*Coupon_Yield_Indices_DX!BL$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AR51*$G51,'A7.DX_New_Outstanding'!AR51*Coupon_Yield_Indices_DX!BM$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AS51*$G51,'A7.DX_New_Outstanding'!AS51*Coupon_Yield_Indices_DX!BN$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AT51*$G51,'A7.DX_New_Outstanding'!AT51*Coupon_Yield_Indices_DX!BO$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AU51*$G51,'A7.DX_New_Outstanding'!AU51*Coupon_Yield_Indices_DX!BP$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AV51*$G51,'A7.DX_New_Outstanding'!AV51*Coupon_Yield_Indices_DX!BQ$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AW51*$G51,'A7.DX_New_Outstanding'!AW51*Coupon_Yield_Indices_DX!BR$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AX51*$G51,'A7.DX_New_Outstanding'!AX51*Coupon_Yield_Indices_DX!BS$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AY51*$G51,'A7.DX_New_Outstanding'!AY51*Coupon_Yield_Indices_DX!BT$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!AZ51*$G51,'A7.DX_New_Outstanding'!AZ51*Coupon_Yield_Indices_DX!BU$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BA51*$G51,'A7.DX_New_Outstanding'!BA51*Coupon_Yield_Indices_DX!BV$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BB51*$G51,'A7.DX_New_Outstanding'!BB51*Coupon_Yield_Indices_DX!BW$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BC51*$G51,'A7.DX_New_Outstanding'!BC51*Coupon_Yield_Indices_DX!BX$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BD51*$G51,'A7.DX_New_Outstanding'!BD51*Coupon_Yield_Indices_DX!BY$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BE51*$G51,'A7.DX_New_Outstanding'!BE51*Coupon_Yield_Indices_DX!BZ$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BF51*$G51,'A7.DX_New_Outstanding'!BF51*Coupon_Yield_Indices_DX!CA$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BG51*$G51,'A7.DX_New_Outstanding'!BG51*Coupon_Yield_Indices_DX!CB$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BH51*$G51,'A7.DX_New_Outstanding'!BH51*Coupon_Yield_Indices_DX!CC$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BI51*$G51,'A7.DX_New_Outstanding'!BI51*Coupon_Yield_Indices_DX!CD$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BJ51*$G51,'A7.DX_New_Outstanding'!BJ51*Coupon_Yield_Indices_DX!CE$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BK51*$G51,'A7.DX_New_Outstanding'!BK51*Coupon_Yield_Indices_DX!CF$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BL51*$G51,'A7.DX_New_Outstanding'!BL51*Coupon_Yield_Indices_DX!CG$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BM51*$G51,'A7.DX_New_Outstanding'!BM51*Coupon_Yield_Indices_DX!CH$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BN51*$G51,'A7.DX_New_Outstanding'!BN51*Coupon_Yield_Indices_DX!CI$35))","v":0},{"$f":"IF($I51=\"T-bills\",0,IF($F51=\"Fix\",'A7.DX_New_Outstanding'!BO51*$G51,'A7.DX_New_Outstanding'!BO51*Coupon_Yield_Indices_DX!CJ$35))","v":0}]
[null,null,{"$f":"Instruments!$C$10","v":"2yr "},{"$f":"IFERROR(IF(VLOOKUP($C52,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$10),\"\")","v":2},{"$f":"IFERROR(IF(VLOOKUP($C52,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$10),\"\")","v":1},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Coupon_Yield_Indices_DX!$AD$36","v":7.0300000000000015E-2},{"$f":"Instruments!$L$10","v":"No"},{"$f":"Instruments!$D$10","v":"Bonds"},{"$f":"IF($I52=\"T-bills\",0,SUM('M3.ASC'!$E127:$P127))","v":28.12},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!I52*$G52,'A7.DX_New_Outstanding'!I52*Coupon_Yield_Indices_DX!AD$36))","v":70.300000000000011},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!J52*$G52,'A7.DX_New_Outstanding'!J52*Coupon_Yield_Indices_DX!AE$36))","v":70.999999999999986},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!K52*$G52,'A7.DX_New_Outstanding'!K52*Coupon_Yield_Indices_DX!AF$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!L52*$G52,'A7.DX_New_Outstanding'!L52*Coupon_Yield_Indices_DX!AG$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!M52*$G52,'A7.DX_New_Outstanding'!M52*Coupon_Yield_Indices_DX!AH$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!N52*$G52,'A7.DX_New_Outstanding'!N52*Coupon_Yield_Indices_DX!AI$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!O52*$G52,'A7.DX_New_Outstanding'!O52*Coupon_Yield_Indices_DX!AJ$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!P52*$G52,'A7.DX_New_Outstanding'!P52*Coupon_Yield_Indices_DX!AK$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!Q52*$G52,'A7.DX_New_Outstanding'!Q52*Coupon_Yield_Indices_DX!AL$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!R52*$G52,'A7.DX_New_Outstanding'!R52*Coupon_Yield_Indices_DX!AM$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!S52*$G52,'A7.DX_New_Outstanding'!S52*Coupon_Yield_Indices_DX!AN$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!T52*$G52,'A7.DX_New_Outstanding'!T52*Coupon_Yield_Indices_DX!AO$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!U52*$G52,'A7.DX_New_Outstanding'!U52*Coupon_Yield_Indices_DX!AP$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!V52*$G52,'A7.DX_New_Outstanding'!V52*Coupon_Yield_Indices_DX!AQ$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!W52*$G52,'A7.DX_New_Outstanding'!W52*Coupon_Yield_Indices_DX!AR$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!X52*$G52,'A7.DX_New_Outstanding'!X52*Coupon_Yield_Indices_DX!AS$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!Y52*$G52,'A7.DX_New_Outstanding'!Y52*Coupon_Yield_Indices_DX!AT$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!Z52*$G52,'A7.DX_New_Outstanding'!Z52*Coupon_Yield_Indices_DX!AU$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AA52*$G52,'A7.DX_New_Outstanding'!AA52*Coupon_Yield_Indices_DX!AV$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AB52*$G52,'A7.DX_New_Outstanding'!AB52*Coupon_Yield_Indices_DX!AW$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AC52*$G52,'A7.DX_New_Outstanding'!AC52*Coupon_Yield_Indices_DX!AX$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AD52*$G52,'A7.DX_New_Outstanding'!AD52*Coupon_Yield_Indices_DX!AY$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AE52*$G52,'A7.DX_New_Outstanding'!AE52*Coupon_Yield_Indices_DX!AZ$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AF52*$G52,'A7.DX_New_Outstanding'!AF52*Coupon_Yield_Indices_DX!BA$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AG52*$G52,'A7.DX_New_Outstanding'!AG52*Coupon_Yield_Indices_DX!BB$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AH52*$G52,'A7.DX_New_Outstanding'!AH52*Coupon_Yield_Indices_DX!BC$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AI52*$G52,'A7.DX_New_Outstanding'!AI52*Coupon_Yield_Indices_DX!BD$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AJ52*$G52,'A7.DX_New_Outstanding'!AJ52*Coupon_Yield_Indices_DX!BE$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AK52*$G52,'A7.DX_New_Outstanding'!AK52*Coupon_Yield_Indices_DX!BF$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AL52*$G52,'A7.DX_New_Outstanding'!AL52*Coupon_Yield_Indices_DX!BG$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AM52*$G52,'A7.DX_New_Outstanding'!AM52*Coupon_Yield_Indices_DX!BH$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AN52*$G52,'A7.DX_New_Outstanding'!AN52*Coupon_Yield_Indices_DX!BI$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AO52*$G52,'A7.DX_New_Outstanding'!AO52*Coupon_Yield_Indices_DX!BJ$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AP52*$G52,'A7.DX_New_Outstanding'!AP52*Coupon_Yield_Indices_DX!BK$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AQ52*$G52,'A7.DX_New_Outstanding'!AQ52*Coupon_Yield_Indices_DX!BL$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AR52*$G52,'A7.DX_New_Outstanding'!AR52*Coupon_Yield_Indices_DX!BM$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AS52*$G52,'A7.DX_New_Outstanding'!AS52*Coupon_Yield_Indices_DX!BN$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AT52*$G52,'A7.DX_New_Outstanding'!AT52*Coupon_Yield_Indices_DX!BO$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AU52*$G52,'A7.DX_New_Outstanding'!AU52*Coupon_Yield_Indices_DX!BP$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AV52*$G52,'A7.DX_New_Outstanding'!AV52*Coupon_Yield_Indices_DX!BQ$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AW52*$G52,'A7.DX_New_Outstanding'!AW52*Coupon_Yield_Indices_DX!BR$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AX52*$G52,'A7.DX_New_Outstanding'!AX52*Coupon_Yield_Indices_DX!BS$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AY52*$G52,'A7.DX_New_Outstanding'!AY52*Coupon_Yield_Indices_DX!BT$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!AZ52*$G52,'A7.DX_New_Outstanding'!AZ52*Coupon_Yield_Indices_DX!BU$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BA52*$G52,'A7.DX_New_Outstanding'!BA52*Coupon_Yield_Indices_DX!BV$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BB52*$G52,'A7.DX_New_Outstanding'!BB52*Coupon_Yield_Indices_DX!BW$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BC52*$G52,'A7.DX_New_Outstanding'!BC52*Coupon_Yield_Indices_DX!BX$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BD52*$G52,'A7.DX_New_Outstanding'!BD52*Coupon_Yield_Indices_DX!BY$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BE52*$G52,'A7.DX_New_Outstanding'!BE52*Coupon_Yield_Indices_DX!BZ$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BF52*$G52,'A7.DX_New_Outstanding'!BF52*Coupon_Yield_Indices_DX!CA$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BG52*$G52,'A7.DX_New_Outstanding'!BG52*Coupon_Yield_Indices_DX!CB$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BH52*$G52,'A7.DX_New_Outstanding'!BH52*Coupon_Yield_Indices_DX!CC$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BI52*$G52,'A7.DX_New_Outstanding'!BI52*Coupon_Yield_Indices_DX!CD$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BJ52*$G52,'A7.DX_New_Outstanding'!BJ52*Coupon_Yield_Indices_DX!CE$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BK52*$G52,'A7.DX_New_Outstanding'!BK52*Coupon_Yield_Indices_DX!CF$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BL52*$G52,'A7.DX_New_Outstanding'!BL52*Coupon_Yield_Indices_DX!CG$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BM52*$G52,'A7.DX_New_Outstanding'!BM52*Coupon_Yield_Indices_DX!CH$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BN52*$G52,'A7.DX_New_Outstanding'!BN52*Coupon_Yield_Indices_DX!CI$36))","v":0},{"$f":"IF($I52=\"T-bills\",0,IF($F52=\"Fix\",'A7.DX_New_Outstanding'!BO52*$G52,'A7.DX_New_Outstanding'!BO52*Coupon_Yield_Indices_DX!CJ$36))","v":0}]
[null,null,{"$f":"Instruments!$C$11","v":"3yr"},{"$f":"IFERROR(IF(VLOOKUP($C53,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$11),\"\")","v":3},{"$f":"IFERROR(IF(VLOOKUP($C53,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$11),\"\")","v":2},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Coupon_Yield_Indices_DX!$AD$37","v":7.5200000000000017E-2},{"$f":"Instruments!$L$11","v":"No"},{"$f":"Instruments!$D$11","v":"Bonds"},{"$f":"IF($I53=\"T-bills\",0,SUM('M3.ASC'!$E128:$P128))","v":26.320000000000004},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!I53*$G53,'A7.DX_New_Outstanding'!I53*Coupon_Yield_Indices_DX!AD$37))","v":75.200000000000017},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!J53*$G53,'A7.DX_New_Outstanding'!J53*Coupon_Yield_Indices_DX!AE$37))","v":75.5},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!K53*$G53,'A7.DX_New_Outstanding'!K53*Coupon_Yield_Indices_DX!AF$37))","v":75.5},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!L53*$G53,'A7.DX_New_Outstanding'!L53*Coupon_Yield_Indices_DX!AG$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!M53*$G53,'A7.DX_New_Outstanding'!M53*Coupon_Yield_Indices_DX!AH$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!N53*$G53,'A7.DX_New_Outstanding'!N53*Coupon_Yield_Indices_DX!AI$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!O53*$G53,'A7.DX_New_Outstanding'!O53*Coupon_Yield_Indices_DX!AJ$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!P53*$G53,'A7.DX_New_Outstanding'!P53*Coupon_Yield_Indices_DX!AK$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!Q53*$G53,'A7.DX_New_Outstanding'!Q53*Coupon_Yield_Indices_DX!AL$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!R53*$G53,'A7.DX_New_Outstanding'!R53*Coupon_Yield_Indices_DX!AM$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!S53*$G53,'A7.DX_New_Outstanding'!S53*Coupon_Yield_Indices_DX!AN$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!T53*$G53,'A7.DX_New_Outstanding'!T53*Coupon_Yield_Indices_DX!AO$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!U53*$G53,'A7.DX_New_Outstanding'!U53*Coupon_Yield_Indices_DX!AP$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!V53*$G53,'A7.DX_New_Outstanding'!V53*Coupon_Yield_Indices_DX!AQ$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!W53*$G53,'A7.DX_New_Outstanding'!W53*Coupon_Yield_Indices_DX!AR$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!X53*$G53,'A7.DX_New_Outstanding'!X53*Coupon_Yield_Indices_DX!AS$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!Y53*$G53,'A7.DX_New_Outstanding'!Y53*Coupon_Yield_Indices_DX!AT$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!Z53*$G53,'A7.DX_New_Outstanding'!Z53*Coupon_Yield_Indices_DX!AU$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AA53*$G53,'A7.DX_New_Outstanding'!AA53*Coupon_Yield_Indices_DX!AV$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AB53*$G53,'A7.DX_New_Outstanding'!AB53*Coupon_Yield_Indices_DX!AW$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AC53*$G53,'A7.DX_New_Outstanding'!AC53*Coupon_Yield_Indices_DX!AX$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AD53*$G53,'A7.DX_New_Outstanding'!AD53*Coupon_Yield_Indices_DX!AY$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AE53*$G53,'A7.DX_New_Outstanding'!AE53*Coupon_Yield_Indices_DX!AZ$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AF53*$G53,'A7.DX_New_Outstanding'!AF53*Coupon_Yield_Indices_DX!BA$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AG53*$G53,'A7.DX_New_Outstanding'!AG53*Coupon_Yield_Indices_DX!BB$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AH53*$G53,'A7.DX_New_Outstanding'!AH53*Coupon_Yield_Indices_DX!BC$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AI53*$G53,'A7.DX_New_Outstanding'!AI53*Coupon_Yield_Indices_DX!BD$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AJ53*$G53,'A7.DX_New_Outstanding'!AJ53*Coupon_Yield_Indices_DX!BE$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AK53*$G53,'A7.DX_New_Outstanding'!AK53*Coupon_Yield_Indices_DX!BF$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AL53*$G53,'A7.DX_New_Outstanding'!AL53*Coupon_Yield_Indices_DX!BG$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AM53*$G53,'A7.DX_New_Outstanding'!AM53*Coupon_Yield_Indices_DX!BH$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AN53*$G53,'A7.DX_New_Outstanding'!AN53*Coupon_Yield_Indices_DX!BI$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AO53*$G53,'A7.DX_New_Outstanding'!AO53*Coupon_Yield_Indices_DX!BJ$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AP53*$G53,'A7.DX_New_Outstanding'!AP53*Coupon_Yield_Indices_DX!BK$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AQ53*$G53,'A7.DX_New_Outstanding'!AQ53*Coupon_Yield_Indices_DX!BL$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AR53*$G53,'A7.DX_New_Outstanding'!AR53*Coupon_Yield_Indices_DX!BM$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AS53*$G53,'A7.DX_New_Outstanding'!AS53*Coupon_Yield_Indices_DX!BN$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AT53*$G53,'A7.DX_New_Outstanding'!AT53*Coupon_Yield_Indices_DX!BO$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AU53*$G53,'A7.DX_New_Outstanding'!AU53*Coupon_Yield_Indices_DX!BP$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AV53*$G53,'A7.DX_New_Outstanding'!AV53*Coupon_Yield_Indices_DX!BQ$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AW53*$G53,'A7.DX_New_Outstanding'!AW53*Coupon_Yield_Indices_DX!BR$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AX53*$G53,'A7.DX_New_Outstanding'!AX53*Coupon_Yield_Indices_DX!BS$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AY53*$G53,'A7.DX_New_Outstanding'!AY53*Coupon_Yield_Indices_DX!BT$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!AZ53*$G53,'A7.DX_New_Outstanding'!AZ53*Coupon_Yield_Indices_DX!BU$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BA53*$G53,'A7.DX_New_Outstanding'!BA53*Coupon_Yield_Indices_DX!BV$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BB53*$G53,'A7.DX_New_Outstanding'!BB53*Coupon_Yield_Indices_DX!BW$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BC53*$G53,'A7.DX_New_Outstanding'!BC53*Coupon_Yield_Indices_DX!BX$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BD53*$G53,'A7.DX_New_Outstanding'!BD53*Coupon_Yield_Indices_DX!BY$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BE53*$G53,'A7.DX_New_Outstanding'!BE53*Coupon_Yield_Indices_DX!BZ$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BF53*$G53,'A7.DX_New_Outstanding'!BF53*Coupon_Yield_Indices_DX!CA$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BG53*$G53,'A7.DX_New_Outstanding'!BG53*Coupon_Yield_Indices_DX!CB$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BH53*$G53,'A7.DX_New_Outstanding'!BH53*Coupon_Yield_Indices_DX!CC$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BI53*$G53,'A7.DX_New_Outstanding'!BI53*Coupon_Yield_Indices_DX!CD$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BJ53*$G53,'A7.DX_New_Outstanding'!BJ53*Coupon_Yield_Indices_DX!CE$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BK53*$G53,'A7.DX_New_Outstanding'!BK53*Coupon_Yield_Indices_DX!CF$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BL53*$G53,'A7.DX_New_Outstanding'!BL53*Coupon_Yield_Indices_DX!CG$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BM53*$G53,'A7.DX_New_Outstanding'!BM53*Coupon_Yield_Indices_DX!CH$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BN53*$G53,'A7.DX_New_Outstanding'!BN53*Coupon_Yield_Indices_DX!CI$37))","v":0},{"$f":"IF($I53=\"T-bills\",0,IF($F53=\"Fix\",'A7.DX_New_Outstanding'!BO53*$G53,'A7.DX_New_Outstanding'!BO53*Coupon_Yield_Indices_DX!CJ$37))","v":0}]
[null,null,{"$f":"Instruments!$C$12","v":"5yr"},{"$f":"IFERROR(IF(VLOOKUP($C54,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$12),\"\")","v":5},{"$f":"IFERROR(IF(VLOOKUP($C54,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$12),\"\")","v":3},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Coupon_Yield_Indices_DX!$AD$38","v":8.299999999999999E-2},{"$f":"Instruments!$L$12","v":"No"},{"$f":"Instruments!$D$12","v":"Bonds"},{"$f":"IF($I54=\"T-bills\",0,SUM('M3.ASC'!$E129:$P129))","v":16.600000000000001},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!I54*$G54,'A7.DX_New_Outstanding'!I54*Coupon_Yield_Indices_DX!AD$38))","v":49.8},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!J54*$G54,'A7.DX_New_Outstanding'!J54*Coupon_Yield_Indices_DX!AE$38))","v":49.8},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!K54*$G54,'A7.DX_New_Outstanding'!K54*Coupon_Yield_Indices_DX!AF$38))","v":49.8},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!L54*$G54,'A7.DX_New_Outstanding'!L54*Coupon_Yield_Indices_DX!AG$38))","v":49.8},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!M54*$G54,'A7.DX_New_Outstanding'!M54*Coupon_Yield_Indices_DX!AH$38))","v":24.9},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!N54*$G54,'A7.DX_New_Outstanding'!N54*Coupon_Yield_Indices_DX!AI$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!O54*$G54,'A7.DX_New_Outstanding'!O54*Coupon_Yield_Indices_DX!AJ$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!P54*$G54,'A7.DX_New_Outstanding'!P54*Coupon_Yield_Indices_DX!AK$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!Q54*$G54,'A7.DX_New_Outstanding'!Q54*Coupon_Yield_Indices_DX!AL$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!R54*$G54,'A7.DX_New_Outstanding'!R54*Coupon_Yield_Indices_DX!AM$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!S54*$G54,'A7.DX_New_Outstanding'!S54*Coupon_Yield_Indices_DX!AN$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!T54*$G54,'A7.DX_New_Outstanding'!T54*Coupon_Yield_Indices_DX!AO$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!U54*$G54,'A7.DX_New_Outstanding'!U54*Coupon_Yield_Indices_DX!AP$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!V54*$G54,'A7.DX_New_Outstanding'!V54*Coupon_Yield_Indices_DX!AQ$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!W54*$G54,'A7.DX_New_Outstanding'!W54*Coupon_Yield_Indices_DX!AR$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!X54*$G54,'A7.DX_New_Outstanding'!X54*Coupon_Yield_Indices_DX!AS$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!Y54*$G54,'A7.DX_New_Outstanding'!Y54*Coupon_Yield_Indices_DX!AT$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!Z54*$G54,'A7.DX_New_Outstanding'!Z54*Coupon_Yield_Indices_DX!AU$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AA54*$G54,'A7.DX_New_Outstanding'!AA54*Coupon_Yield_Indices_DX!AV$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AB54*$G54,'A7.DX_New_Outstanding'!AB54*Coupon_Yield_Indices_DX!AW$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AC54*$G54,'A7.DX_New_Outstanding'!AC54*Coupon_Yield_Indices_DX!AX$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AD54*$G54,'A7.DX_New_Outstanding'!AD54*Coupon_Yield_Indices_DX!AY$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AE54*$G54,'A7.DX_New_Outstanding'!AE54*Coupon_Yield_Indices_DX!AZ$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AF54*$G54,'A7.DX_New_Outstanding'!AF54*Coupon_Yield_Indices_DX!BA$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AG54*$G54,'A7.DX_New_Outstanding'!AG54*Coupon_Yield_Indices_DX!BB$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AH54*$G54,'A7.DX_New_Outstanding'!AH54*Coupon_Yield_Indices_DX!BC$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AI54*$G54,'A7.DX_New_Outstanding'!AI54*Coupon_Yield_Indices_DX!BD$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AJ54*$G54,'A7.DX_New_Outstanding'!AJ54*Coupon_Yield_Indices_DX!BE$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AK54*$G54,'A7.DX_New_Outstanding'!AK54*Coupon_Yield_Indices_DX!BF$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AL54*$G54,'A7.DX_New_Outstanding'!AL54*Coupon_Yield_Indices_DX!BG$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AM54*$G54,'A7.DX_New_Outstanding'!AM54*Coupon_Yield_Indices_DX!BH$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AN54*$G54,'A7.DX_New_Outstanding'!AN54*Coupon_Yield_Indices_DX!BI$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AO54*$G54,'A7.DX_New_Outstanding'!AO54*Coupon_Yield_Indices_DX!BJ$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AP54*$G54,'A7.DX_New_Outstanding'!AP54*Coupon_Yield_Indices_DX!BK$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AQ54*$G54,'A7.DX_New_Outstanding'!AQ54*Coupon_Yield_Indices_DX!BL$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AR54*$G54,'A7.DX_New_Outstanding'!AR54*Coupon_Yield_Indices_DX!BM$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AS54*$G54,'A7.DX_New_Outstanding'!AS54*Coupon_Yield_Indices_DX!BN$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AT54*$G54,'A7.DX_New_Outstanding'!AT54*Coupon_Yield_Indices_DX!BO$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AU54*$G54,'A7.DX_New_Outstanding'!AU54*Coupon_Yield_Indices_DX!BP$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AV54*$G54,'A7.DX_New_Outstanding'!AV54*Coupon_Yield_Indices_DX!BQ$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AW54*$G54,'A7.DX_New_Outstanding'!AW54*Coupon_Yield_Indices_DX!BR$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AX54*$G54,'A7.DX_New_Outstanding'!AX54*Coupon_Yield_Indices_DX!BS$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AY54*$G54,'A7.DX_New_Outstanding'!AY54*Coupon_Yield_Indices_DX!BT$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!AZ54*$G54,'A7.DX_New_Outstanding'!AZ54*Coupon_Yield_Indices_DX!BU$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BA54*$G54,'A7.DX_New_Outstanding'!BA54*Coupon_Yield_Indices_DX!BV$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BB54*$G54,'A7.DX_New_Outstanding'!BB54*Coupon_Yield_Indices_DX!BW$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BC54*$G54,'A7.DX_New_Outstanding'!BC54*Coupon_Yield_Indices_DX!BX$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BD54*$G54,'A7.DX_New_Outstanding'!BD54*Coupon_Yield_Indices_DX!BY$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BE54*$G54,'A7.DX_New_Outstanding'!BE54*Coupon_Yield_Indices_DX!BZ$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BF54*$G54,'A7.DX_New_Outstanding'!BF54*Coupon_Yield_Indices_DX!CA$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BG54*$G54,'A7.DX_New_Outstanding'!BG54*Coupon_Yield_Indices_DX!CB$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BH54*$G54,'A7.DX_New_Outstanding'!BH54*Coupon_Yield_Indices_DX!CC$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BI54*$G54,'A7.DX_New_Outstanding'!BI54*Coupon_Yield_Indices_DX!CD$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BJ54*$G54,'A7.DX_New_Outstanding'!BJ54*Coupon_Yield_Indices_DX!CE$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BK54*$G54,'A7.DX_New_Outstanding'!BK54*Coupon_Yield_Indices_DX!CF$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BL54*$G54,'A7.DX_New_Outstanding'!BL54*Coupon_Yield_Indices_DX!CG$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BM54*$G54,'A7.DX_New_Outstanding'!BM54*Coupon_Yield_Indices_DX!CH$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BN54*$G54,'A7.DX_New_Outstanding'!BN54*Coupon_Yield_Indices_DX!CI$38))","v":0},{"$f":"IF($I54=\"T-bills\",0,IF($F54=\"Fix\",'A7.DX_New_Outstanding'!BO54*$G54,'A7.DX_New_Outstanding'!BO54*Coupon_Yield_Indices_DX!CJ$38))","v":0}]
[null,null,{"$f":"Instruments!$C$13","v":"7yr"},{"$f":"IFERROR(IF(VLOOKUP($C55,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$13),\"\")","v":7},{"$f":"IFERROR(IF(VLOOKUP($C55,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$13),\"\")","v":6},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Coupon_Yield_Indices_DX!$AD$39","v":8.699999999999998E-2},{"$f":"Instruments!$L$13","v":"No"},{"$f":"Instruments!$D$13","v":"Bonds"},{"$f":"IF($I55=\"T-bills\",0,SUM('M3.ASC'!$E130:$P130))","v":17.399999999999999},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!I55*$G55,'A7.DX_New_Outstanding'!I55*Coupon_Yield_Indices_DX!AD$39))","v":52.199999999999989},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!J55*$G55,'A7.DX_New_Outstanding'!J55*Coupon_Yield_Indices_DX!AE$39))","v":52.199999999999989},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!K55*$G55,'A7.DX_New_Outstanding'!K55*Coupon_Yield_Indices_DX!AF$39))","v":52.199999999999989},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!L55*$G55,'A7.DX_New_Outstanding'!L55*Coupon_Yield_Indices_DX!AG$39))","v":52.199999999999989},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!M55*$G55,'A7.DX_New_Outstanding'!M55*Coupon_Yield_Indices_DX!AH$39))","v":52.199999999999989},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!N55*$G55,'A7.DX_New_Outstanding'!N55*Coupon_Yield_Indices_DX!AI$39))","v":52.199999999999989},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!O55*$G55,'A7.DX_New_Outstanding'!O55*Coupon_Yield_Indices_DX!AJ$39))","v":52.199999999999989},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!P55*$G55,'A7.DX_New_Outstanding'!P55*Coupon_Yield_Indices_DX!AK$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!Q55*$G55,'A7.DX_New_Outstanding'!Q55*Coupon_Yield_Indices_DX!AL$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!R55*$G55,'A7.DX_New_Outstanding'!R55*Coupon_Yield_Indices_DX!AM$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!S55*$G55,'A7.DX_New_Outstanding'!S55*Coupon_Yield_Indices_DX!AN$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!T55*$G55,'A7.DX_New_Outstanding'!T55*Coupon_Yield_Indices_DX!AO$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!U55*$G55,'A7.DX_New_Outstanding'!U55*Coupon_Yield_Indices_DX!AP$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!V55*$G55,'A7.DX_New_Outstanding'!V55*Coupon_Yield_Indices_DX!AQ$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!W55*$G55,'A7.DX_New_Outstanding'!W55*Coupon_Yield_Indices_DX!AR$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!X55*$G55,'A7.DX_New_Outstanding'!X55*Coupon_Yield_Indices_DX!AS$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!Y55*$G55,'A7.DX_New_Outstanding'!Y55*Coupon_Yield_Indices_DX!AT$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!Z55*$G55,'A7.DX_New_Outstanding'!Z55*Coupon_Yield_Indices_DX!AU$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AA55*$G55,'A7.DX_New_Outstanding'!AA55*Coupon_Yield_Indices_DX!AV$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AB55*$G55,'A7.DX_New_Outstanding'!AB55*Coupon_Yield_Indices_DX!AW$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AC55*$G55,'A7.DX_New_Outstanding'!AC55*Coupon_Yield_Indices_DX!AX$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AD55*$G55,'A7.DX_New_Outstanding'!AD55*Coupon_Yield_Indices_DX!AY$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AE55*$G55,'A7.DX_New_Outstanding'!AE55*Coupon_Yield_Indices_DX!AZ$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AF55*$G55,'A7.DX_New_Outstanding'!AF55*Coupon_Yield_Indices_DX!BA$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AG55*$G55,'A7.DX_New_Outstanding'!AG55*Coupon_Yield_Indices_DX!BB$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AH55*$G55,'A7.DX_New_Outstanding'!AH55*Coupon_Yield_Indices_DX!BC$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AI55*$G55,'A7.DX_New_Outstanding'!AI55*Coupon_Yield_Indices_DX!BD$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AJ55*$G55,'A7.DX_New_Outstanding'!AJ55*Coupon_Yield_Indices_DX!BE$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AK55*$G55,'A7.DX_New_Outstanding'!AK55*Coupon_Yield_Indices_DX!BF$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AL55*$G55,'A7.DX_New_Outstanding'!AL55*Coupon_Yield_Indices_DX!BG$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AM55*$G55,'A7.DX_New_Outstanding'!AM55*Coupon_Yield_Indices_DX!BH$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AN55*$G55,'A7.DX_New_Outstanding'!AN55*Coupon_Yield_Indices_DX!BI$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AO55*$G55,'A7.DX_New_Outstanding'!AO55*Coupon_Yield_Indices_DX!BJ$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AP55*$G55,'A7.DX_New_Outstanding'!AP55*Coupon_Yield_Indices_DX!BK$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AQ55*$G55,'A7.DX_New_Outstanding'!AQ55*Coupon_Yield_Indices_DX!BL$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AR55*$G55,'A7.DX_New_Outstanding'!AR55*Coupon_Yield_Indices_DX!BM$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AS55*$G55,'A7.DX_New_Outstanding'!AS55*Coupon_Yield_Indices_DX!BN$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AT55*$G55,'A7.DX_New_Outstanding'!AT55*Coupon_Yield_Indices_DX!BO$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AU55*$G55,'A7.DX_New_Outstanding'!AU55*Coupon_Yield_Indices_DX!BP$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AV55*$G55,'A7.DX_New_Outstanding'!AV55*Coupon_Yield_Indices_DX!BQ$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AW55*$G55,'A7.DX_New_Outstanding'!AW55*Coupon_Yield_Indices_DX!BR$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AX55*$G55,'A7.DX_New_Outstanding'!AX55*Coupon_Yield_Indices_DX!BS$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AY55*$G55,'A7.DX_New_Outstanding'!AY55*Coupon_Yield_Indices_DX!BT$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!AZ55*$G55,'A7.DX_New_Outstanding'!AZ55*Coupon_Yield_Indices_DX!BU$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BA55*$G55,'A7.DX_New_Outstanding'!BA55*Coupon_Yield_Indices_DX!BV$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BB55*$G55,'A7.DX_New_Outstanding'!BB55*Coupon_Yield_Indices_DX!BW$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BC55*$G55,'A7.DX_New_Outstanding'!BC55*Coupon_Yield_Indices_DX!BX$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BD55*$G55,'A7.DX_New_Outstanding'!BD55*Coupon_Yield_Indices_DX!BY$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BE55*$G55,'A7.DX_New_Outstanding'!BE55*Coupon_Yield_Indices_DX!BZ$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BF55*$G55,'A7.DX_New_Outstanding'!BF55*Coupon_Yield_Indices_DX!CA$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BG55*$G55,'A7.DX_New_Outstanding'!BG55*Coupon_Yield_Indices_DX!CB$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BH55*$G55,'A7.DX_New_Outstanding'!BH55*Coupon_Yield_Indices_DX!CC$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BI55*$G55,'A7.DX_New_Outstanding'!BI55*Coupon_Yield_Indices_DX!CD$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BJ55*$G55,'A7.DX_New_Outstanding'!BJ55*Coupon_Yield_Indices_DX!CE$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BK55*$G55,'A7.DX_New_Outstanding'!BK55*Coupon_Yield_Indices_DX!CF$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BL55*$G55,'A7.DX_New_Outstanding'!BL55*Coupon_Yield_Indices_DX!CG$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BM55*$G55,'A7.DX_New_Outstanding'!BM55*Coupon_Yield_Indices_DX!CH$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BN55*$G55,'A7.DX_New_Outstanding'!BN55*Coupon_Yield_Indices_DX!CI$39))","v":0},{"$f":"IF($I55=\"T-bills\",0,IF($F55=\"Fix\",'A7.DX_New_Outstanding'!BO55*$G55,'A7.DX_New_Outstanding'!BO55*Coupon_Yield_Indices_DX!CJ$39))","v":0}]
[null,null,{"$f":"Instruments!$C$14","v":"10yr"},{"$f":"IFERROR(IF(VLOOKUP($C56,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$14),\"\")","v":10},{"$f":"IFERROR(IF(VLOOKUP($C56,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$14),\"\")","v":9},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Coupon_Yield_Indices_DX!$AD$40","v":0.14530000000000001},{"$f":"Instruments!$L$14","v":"No"},{"$f":"Instruments!$D$14","v":"Bonds"},{"$f":"IF($I56=\"T-bills\",0,SUM('M3.ASC'!$E131:$P131))","v":10.897500000000001},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!I56*$G56,'A7.DX_New_Outstanding'!I56*Coupon_Yield_Indices_DX!AD$40))","v":65.385000000000005},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!J56*$G56,'A7.DX_New_Outstanding'!J56*Coupon_Yield_Indices_DX!AE$40))","v":65.385000000000005},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!K56*$G56,'A7.DX_New_Outstanding'!K56*Coupon_Yield_Indices_DX!AF$40))","v":65.385000000000005},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!L56*$G56,'A7.DX_New_Outstanding'!L56*Coupon_Yield_Indices_DX!AG$40))","v":65.385000000000005},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!M56*$G56,'A7.DX_New_Outstanding'!M56*Coupon_Yield_Indices_DX!AH$40))","v":65.385000000000005},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!N56*$G56,'A7.DX_New_Outstanding'!N56*Coupon_Yield_Indices_DX!AI$40))","v":65.385000000000005},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!O56*$G56,'A7.DX_New_Outstanding'!O56*Coupon_Yield_Indices_DX!AJ$40))","v":65.385000000000005},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!P56*$G56,'A7.DX_New_Outstanding'!P56*Coupon_Yield_Indices_DX!AK$40))","v":65.385000000000005},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!Q56*$G56,'A7.DX_New_Outstanding'!Q56*Coupon_Yield_Indices_DX!AL$40))","v":65.385000000000005},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!R56*$G56,'A7.DX_New_Outstanding'!R56*Coupon_Yield_Indices_DX!AM$40))","v":65.385000000000005},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!S56*$G56,'A7.DX_New_Outstanding'!S56*Coupon_Yield_Indices_DX!AN$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!T56*$G56,'A7.DX_New_Outstanding'!T56*Coupon_Yield_Indices_DX!AO$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!U56*$G56,'A7.DX_New_Outstanding'!U56*Coupon_Yield_Indices_DX!AP$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!V56*$G56,'A7.DX_New_Outstanding'!V56*Coupon_Yield_Indices_DX!AQ$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!W56*$G56,'A7.DX_New_Outstanding'!W56*Coupon_Yield_Indices_DX!AR$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!X56*$G56,'A7.DX_New_Outstanding'!X56*Coupon_Yield_Indices_DX!AS$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!Y56*$G56,'A7.DX_New_Outstanding'!Y56*Coupon_Yield_Indices_DX!AT$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!Z56*$G56,'A7.DX_New_Outstanding'!Z56*Coupon_Yield_Indices_DX!AU$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AA56*$G56,'A7.DX_New_Outstanding'!AA56*Coupon_Yield_Indices_DX!AV$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AB56*$G56,'A7.DX_New_Outstanding'!AB56*Coupon_Yield_Indices_DX!AW$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AC56*$G56,'A7.DX_New_Outstanding'!AC56*Coupon_Yield_Indices_DX!AX$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AD56*$G56,'A7.DX_New_Outstanding'!AD56*Coupon_Yield_Indices_DX!AY$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AE56*$G56,'A7.DX_New_Outstanding'!AE56*Coupon_Yield_Indices_DX!AZ$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AF56*$G56,'A7.DX_New_Outstanding'!AF56*Coupon_Yield_Indices_DX!BA$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AG56*$G56,'A7.DX_New_Outstanding'!AG56*Coupon_Yield_Indices_DX!BB$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AH56*$G56,'A7.DX_New_Outstanding'!AH56*Coupon_Yield_Indices_DX!BC$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AI56*$G56,'A7.DX_New_Outstanding'!AI56*Coupon_Yield_Indices_DX!BD$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AJ56*$G56,'A7.DX_New_Outstanding'!AJ56*Coupon_Yield_Indices_DX!BE$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AK56*$G56,'A7.DX_New_Outstanding'!AK56*Coupon_Yield_Indices_DX!BF$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AL56*$G56,'A7.DX_New_Outstanding'!AL56*Coupon_Yield_Indices_DX!BG$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AM56*$G56,'A7.DX_New_Outstanding'!AM56*Coupon_Yield_Indices_DX!BH$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AN56*$G56,'A7.DX_New_Outstanding'!AN56*Coupon_Yield_Indices_DX!BI$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AO56*$G56,'A7.DX_New_Outstanding'!AO56*Coupon_Yield_Indices_DX!BJ$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AP56*$G56,'A7.DX_New_Outstanding'!AP56*Coupon_Yield_Indices_DX!BK$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AQ56*$G56,'A7.DX_New_Outstanding'!AQ56*Coupon_Yield_Indices_DX!BL$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AR56*$G56,'A7.DX_New_Outstanding'!AR56*Coupon_Yield_Indices_DX!BM$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AS56*$G56,'A7.DX_New_Outstanding'!AS56*Coupon_Yield_Indices_DX!BN$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AT56*$G56,'A7.DX_New_Outstanding'!AT56*Coupon_Yield_Indices_DX!BO$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AU56*$G56,'A7.DX_New_Outstanding'!AU56*Coupon_Yield_Indices_DX!BP$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AV56*$G56,'A7.DX_New_Outstanding'!AV56*Coupon_Yield_Indices_DX!BQ$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AW56*$G56,'A7.DX_New_Outstanding'!AW56*Coupon_Yield_Indices_DX!BR$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AX56*$G56,'A7.DX_New_Outstanding'!AX56*Coupon_Yield_Indices_DX!BS$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AY56*$G56,'A7.DX_New_Outstanding'!AY56*Coupon_Yield_Indices_DX!BT$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!AZ56*$G56,'A7.DX_New_Outstanding'!AZ56*Coupon_Yield_Indices_DX!BU$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BA56*$G56,'A7.DX_New_Outstanding'!BA56*Coupon_Yield_Indices_DX!BV$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BB56*$G56,'A7.DX_New_Outstanding'!BB56*Coupon_Yield_Indices_DX!BW$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BC56*$G56,'A7.DX_New_Outstanding'!BC56*Coupon_Yield_Indices_DX!BX$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BD56*$G56,'A7.DX_New_Outstanding'!BD56*Coupon_Yield_Indices_DX!BY$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BE56*$G56,'A7.DX_New_Outstanding'!BE56*Coupon_Yield_Indices_DX!BZ$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BF56*$G56,'A7.DX_New_Outstanding'!BF56*Coupon_Yield_Indices_DX!CA$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BG56*$G56,'A7.DX_New_Outstanding'!BG56*Coupon_Yield_Indices_DX!CB$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BH56*$G56,'A7.DX_New_Outstanding'!BH56*Coupon_Yield_Indices_DX!CC$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BI56*$G56,'A7.DX_New_Outstanding'!BI56*Coupon_Yield_Indices_DX!CD$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BJ56*$G56,'A7.DX_New_Outstanding'!BJ56*Coupon_Yield_Indices_DX!CE$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BK56*$G56,'A7.DX_New_Outstanding'!BK56*Coupon_Yield_Indices_DX!CF$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BL56*$G56,'A7.DX_New_Outstanding'!BL56*Coupon_Yield_Indices_DX!CG$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BM56*$G56,'A7.DX_New_Outstanding'!BM56*Coupon_Yield_Indices_DX!CH$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BN56*$G56,'A7.DX_New_Outstanding'!BN56*Coupon_Yield_Indices_DX!CI$40))","v":0},{"$f":"IF($I56=\"T-bills\",0,IF($F56=\"Fix\",'A7.DX_New_Outstanding'!BO56*$G56,'A7.DX_New_Outstanding'!BO56*Coupon_Yield_Indices_DX!CJ$40))","v":0}]
[null,null,{"$f":"Instruments!$C$15","v":0},{"$f":"IFERROR(IF(VLOOKUP($C57,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$15),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C57,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$15),\"\")","v":""},{"$f":"Instruments!$K$15","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$41","v":0},{"$f":"Instruments!$L$15","v":0},{"$f":"Instruments!$D$15","v":0},{"$f":"IF($I57=\"T-bills\",0,SUM('M3.ASC'!$E132:$P132))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!I57*$G57,'A7.DX_New_Outstanding'!I57*Coupon_Yield_Indices_DX!AD$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!J57*$G57,'A7.DX_New_Outstanding'!J57*Coupon_Yield_Indices_DX!AE$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!K57*$G57,'A7.DX_New_Outstanding'!K57*Coupon_Yield_Indices_DX!AF$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!L57*$G57,'A7.DX_New_Outstanding'!L57*Coupon_Yield_Indices_DX!AG$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!M57*$G57,'A7.DX_New_Outstanding'!M57*Coupon_Yield_Indices_DX!AH$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!N57*$G57,'A7.DX_New_Outstanding'!N57*Coupon_Yield_Indices_DX!AI$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!O57*$G57,'A7.DX_New_Outstanding'!O57*Coupon_Yield_Indices_DX!AJ$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!P57*$G57,'A7.DX_New_Outstanding'!P57*Coupon_Yield_Indices_DX!AK$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!Q57*$G57,'A7.DX_New_Outstanding'!Q57*Coupon_Yield_Indices_DX!AL$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!R57*$G57,'A7.DX_New_Outstanding'!R57*Coupon_Yield_Indices_DX!AM$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!S57*$G57,'A7.DX_New_Outstanding'!S57*Coupon_Yield_Indices_DX!AN$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!T57*$G57,'A7.DX_New_Outstanding'!T57*Coupon_Yield_Indices_DX!AO$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!U57*$G57,'A7.DX_New_Outstanding'!U57*Coupon_Yield_Indices_DX!AP$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!V57*$G57,'A7.DX_New_Outstanding'!V57*Coupon_Yield_Indices_DX!AQ$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!W57*$G57,'A7.DX_New_Outstanding'!W57*Coupon_Yield_Indices_DX!AR$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!X57*$G57,'A7.DX_New_Outstanding'!X57*Coupon_Yield_Indices_DX!AS$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!Y57*$G57,'A7.DX_New_Outstanding'!Y57*Coupon_Yield_Indices_DX!AT$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!Z57*$G57,'A7.DX_New_Outstanding'!Z57*Coupon_Yield_Indices_DX!AU$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AA57*$G57,'A7.DX_New_Outstanding'!AA57*Coupon_Yield_Indices_DX!AV$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AB57*$G57,'A7.DX_New_Outstanding'!AB57*Coupon_Yield_Indices_DX!AW$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AC57*$G57,'A7.DX_New_Outstanding'!AC57*Coupon_Yield_Indices_DX!AX$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AD57*$G57,'A7.DX_New_Outstanding'!AD57*Coupon_Yield_Indices_DX!AY$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AE57*$G57,'A7.DX_New_Outstanding'!AE57*Coupon_Yield_Indices_DX!AZ$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AF57*$G57,'A7.DX_New_Outstanding'!AF57*Coupon_Yield_Indices_DX!BA$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AG57*$G57,'A7.DX_New_Outstanding'!AG57*Coupon_Yield_Indices_DX!BB$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AH57*$G57,'A7.DX_New_Outstanding'!AH57*Coupon_Yield_Indices_DX!BC$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AI57*$G57,'A7.DX_New_Outstanding'!AI57*Coupon_Yield_Indices_DX!BD$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AJ57*$G57,'A7.DX_New_Outstanding'!AJ57*Coupon_Yield_Indices_DX!BE$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AK57*$G57,'A7.DX_New_Outstanding'!AK57*Coupon_Yield_Indices_DX!BF$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AL57*$G57,'A7.DX_New_Outstanding'!AL57*Coupon_Yield_Indices_DX!BG$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AM57*$G57,'A7.DX_New_Outstanding'!AM57*Coupon_Yield_Indices_DX!BH$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AN57*$G57,'A7.DX_New_Outstanding'!AN57*Coupon_Yield_Indices_DX!BI$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AO57*$G57,'A7.DX_New_Outstanding'!AO57*Coupon_Yield_Indices_DX!BJ$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AP57*$G57,'A7.DX_New_Outstanding'!AP57*Coupon_Yield_Indices_DX!BK$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AQ57*$G57,'A7.DX_New_Outstanding'!AQ57*Coupon_Yield_Indices_DX!BL$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AR57*$G57,'A7.DX_New_Outstanding'!AR57*Coupon_Yield_Indices_DX!BM$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AS57*$G57,'A7.DX_New_Outstanding'!AS57*Coupon_Yield_Indices_DX!BN$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AT57*$G57,'A7.DX_New_Outstanding'!AT57*Coupon_Yield_Indices_DX!BO$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AU57*$G57,'A7.DX_New_Outstanding'!AU57*Coupon_Yield_Indices_DX!BP$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AV57*$G57,'A7.DX_New_Outstanding'!AV57*Coupon_Yield_Indices_DX!BQ$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AW57*$G57,'A7.DX_New_Outstanding'!AW57*Coupon_Yield_Indices_DX!BR$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AX57*$G57,'A7.DX_New_Outstanding'!AX57*Coupon_Yield_Indices_DX!BS$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AY57*$G57,'A7.DX_New_Outstanding'!AY57*Coupon_Yield_Indices_DX!BT$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!AZ57*$G57,'A7.DX_New_Outstanding'!AZ57*Coupon_Yield_Indices_DX!BU$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BA57*$G57,'A7.DX_New_Outstanding'!BA57*Coupon_Yield_Indices_DX!BV$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BB57*$G57,'A7.DX_New_Outstanding'!BB57*Coupon_Yield_Indices_DX!BW$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BC57*$G57,'A7.DX_New_Outstanding'!BC57*Coupon_Yield_Indices_DX!BX$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BD57*$G57,'A7.DX_New_Outstanding'!BD57*Coupon_Yield_Indices_DX!BY$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BE57*$G57,'A7.DX_New_Outstanding'!BE57*Coupon_Yield_Indices_DX!BZ$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BF57*$G57,'A7.DX_New_Outstanding'!BF57*Coupon_Yield_Indices_DX!CA$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BG57*$G57,'A7.DX_New_Outstanding'!BG57*Coupon_Yield_Indices_DX!CB$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BH57*$G57,'A7.DX_New_Outstanding'!BH57*Coupon_Yield_Indices_DX!CC$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BI57*$G57,'A7.DX_New_Outstanding'!BI57*Coupon_Yield_Indices_DX!CD$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BJ57*$G57,'A7.DX_New_Outstanding'!BJ57*Coupon_Yield_Indices_DX!CE$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BK57*$G57,'A7.DX_New_Outstanding'!BK57*Coupon_Yield_Indices_DX!CF$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BL57*$G57,'A7.DX_New_Outstanding'!BL57*Coupon_Yield_Indices_DX!CG$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BM57*$G57,'A7.DX_New_Outstanding'!BM57*Coupon_Yield_Indices_DX!CH$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BN57*$G57,'A7.DX_New_Outstanding'!BN57*Coupon_Yield_Indices_DX!CI$41))","v":0},{"$f":"IF($I57=\"T-bills\",0,IF($F57=\"Fix\",'A7.DX_New_Outstanding'!BO57*$G57,'A7.DX_New_Outstanding'!BO57*Coupon_Yield_Indices_DX!CJ$41))","v":0}]
[null,null,{"$f":"Instruments!$C$16","v":0},{"$f":"IFERROR(IF(VLOOKUP($C58,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$16),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C58,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$16),\"\")","v":""},{"$f":"Instruments!$K$16","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$42","v":0},{"$f":"Instruments!$L$16","v":0},{"$f":"Instruments!$D$16","v":0},{"$f":"IF($I58=\"T-bills\",0,SUM('M3.ASC'!$E133:$P133))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!I58*$G58,'A7.DX_New_Outstanding'!I58*Coupon_Yield_Indices_DX!AD$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!J58*$G58,'A7.DX_New_Outstanding'!J58*Coupon_Yield_Indices_DX!AE$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!K58*$G58,'A7.DX_New_Outstanding'!K58*Coupon_Yield_Indices_DX!AF$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!L58*$G58,'A7.DX_New_Outstanding'!L58*Coupon_Yield_Indices_DX!AG$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!M58*$G58,'A7.DX_New_Outstanding'!M58*Coupon_Yield_Indices_DX!AH$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!N58*$G58,'A7.DX_New_Outstanding'!N58*Coupon_Yield_Indices_DX!AI$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!O58*$G58,'A7.DX_New_Outstanding'!O58*Coupon_Yield_Indices_DX!AJ$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!P58*$G58,'A7.DX_New_Outstanding'!P58*Coupon_Yield_Indices_DX!AK$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!Q58*$G58,'A7.DX_New_Outstanding'!Q58*Coupon_Yield_Indices_DX!AL$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!R58*$G58,'A7.DX_New_Outstanding'!R58*Coupon_Yield_Indices_DX!AM$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!S58*$G58,'A7.DX_New_Outstanding'!S58*Coupon_Yield_Indices_DX!AN$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!T58*$G58,'A7.DX_New_Outstanding'!T58*Coupon_Yield_Indices_DX!AO$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!U58*$G58,'A7.DX_New_Outstanding'!U58*Coupon_Yield_Indices_DX!AP$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!V58*$G58,'A7.DX_New_Outstanding'!V58*Coupon_Yield_Indices_DX!AQ$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!W58*$G58,'A7.DX_New_Outstanding'!W58*Coupon_Yield_Indices_DX!AR$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!X58*$G58,'A7.DX_New_Outstanding'!X58*Coupon_Yield_Indices_DX!AS$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!Y58*$G58,'A7.DX_New_Outstanding'!Y58*Coupon_Yield_Indices_DX!AT$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!Z58*$G58,'A7.DX_New_Outstanding'!Z58*Coupon_Yield_Indices_DX!AU$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AA58*$G58,'A7.DX_New_Outstanding'!AA58*Coupon_Yield_Indices_DX!AV$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AB58*$G58,'A7.DX_New_Outstanding'!AB58*Coupon_Yield_Indices_DX!AW$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AC58*$G58,'A7.DX_New_Outstanding'!AC58*Coupon_Yield_Indices_DX!AX$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AD58*$G58,'A7.DX_New_Outstanding'!AD58*Coupon_Yield_Indices_DX!AY$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AE58*$G58,'A7.DX_New_Outstanding'!AE58*Coupon_Yield_Indices_DX!AZ$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AF58*$G58,'A7.DX_New_Outstanding'!AF58*Coupon_Yield_Indices_DX!BA$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AG58*$G58,'A7.DX_New_Outstanding'!AG58*Coupon_Yield_Indices_DX!BB$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AH58*$G58,'A7.DX_New_Outstanding'!AH58*Coupon_Yield_Indices_DX!BC$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AI58*$G58,'A7.DX_New_Outstanding'!AI58*Coupon_Yield_Indices_DX!BD$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AJ58*$G58,'A7.DX_New_Outstanding'!AJ58*Coupon_Yield_Indices_DX!BE$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AK58*$G58,'A7.DX_New_Outstanding'!AK58*Coupon_Yield_Indices_DX!BF$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AL58*$G58,'A7.DX_New_Outstanding'!AL58*Coupon_Yield_Indices_DX!BG$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AM58*$G58,'A7.DX_New_Outstanding'!AM58*Coupon_Yield_Indices_DX!BH$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AN58*$G58,'A7.DX_New_Outstanding'!AN58*Coupon_Yield_Indices_DX!BI$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AO58*$G58,'A7.DX_New_Outstanding'!AO58*Coupon_Yield_Indices_DX!BJ$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AP58*$G58,'A7.DX_New_Outstanding'!AP58*Coupon_Yield_Indices_DX!BK$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AQ58*$G58,'A7.DX_New_Outstanding'!AQ58*Coupon_Yield_Indices_DX!BL$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AR58*$G58,'A7.DX_New_Outstanding'!AR58*Coupon_Yield_Indices_DX!BM$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AS58*$G58,'A7.DX_New_Outstanding'!AS58*Coupon_Yield_Indices_DX!BN$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AT58*$G58,'A7.DX_New_Outstanding'!AT58*Coupon_Yield_Indices_DX!BO$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AU58*$G58,'A7.DX_New_Outstanding'!AU58*Coupon_Yield_Indices_DX!BP$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AV58*$G58,'A7.DX_New_Outstanding'!AV58*Coupon_Yield_Indices_DX!BQ$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AW58*$G58,'A7.DX_New_Outstanding'!AW58*Coupon_Yield_Indices_DX!BR$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AX58*$G58,'A7.DX_New_Outstanding'!AX58*Coupon_Yield_Indices_DX!BS$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AY58*$G58,'A7.DX_New_Outstanding'!AY58*Coupon_Yield_Indices_DX!BT$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!AZ58*$G58,'A7.DX_New_Outstanding'!AZ58*Coupon_Yield_Indices_DX!BU$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BA58*$G58,'A7.DX_New_Outstanding'!BA58*Coupon_Yield_Indices_DX!BV$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BB58*$G58,'A7.DX_New_Outstanding'!BB58*Coupon_Yield_Indices_DX!BW$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BC58*$G58,'A7.DX_New_Outstanding'!BC58*Coupon_Yield_Indices_DX!BX$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BD58*$G58,'A7.DX_New_Outstanding'!BD58*Coupon_Yield_Indices_DX!BY$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BE58*$G58,'A7.DX_New_Outstanding'!BE58*Coupon_Yield_Indices_DX!BZ$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BF58*$G58,'A7.DX_New_Outstanding'!BF58*Coupon_Yield_Indices_DX!CA$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BG58*$G58,'A7.DX_New_Outstanding'!BG58*Coupon_Yield_Indices_DX!CB$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BH58*$G58,'A7.DX_New_Outstanding'!BH58*Coupon_Yield_Indices_DX!CC$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BI58*$G58,'A7.DX_New_Outstanding'!BI58*Coupon_Yield_Indices_DX!CD$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BJ58*$G58,'A7.DX_New_Outstanding'!BJ58*Coupon_Yield_Indices_DX!CE$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BK58*$G58,'A7.DX_New_Outstanding'!BK58*Coupon_Yield_Indices_DX!CF$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BL58*$G58,'A7.DX_New_Outstanding'!BL58*Coupon_Yield_Indices_DX!CG$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BM58*$G58,'A7.DX_New_Outstanding'!BM58*Coupon_Yield_Indices_DX!CH$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BN58*$G58,'A7.DX_New_Outstanding'!BN58*Coupon_Yield_Indices_DX!CI$42))","v":0},{"$f":"IF($I58=\"T-bills\",0,IF($F58=\"Fix\",'A7.DX_New_Outstanding'!BO58*$G58,'A7.DX_New_Outstanding'!BO58*Coupon_Yield_Indices_DX!CJ$42))","v":0}]
[null,null,{"$f":"Instruments!$C$17","v":0},{"$f":"IFERROR(IF(VLOOKUP($C59,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$17),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C59,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$17),\"\")","v":""},{"$f":"Instruments!$K$17","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$43","v":0},{"$f":"Instruments!$L$17","v":0},{"$f":"Instruments!$D$17","v":0},{"$f":"IF($I59=\"T-bills\",0,SUM('M3.ASC'!$E134:$P134))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!I59*$G59,'A7.DX_New_Outstanding'!I59*Coupon_Yield_Indices_DX!AD$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!J59*$G59,'A7.DX_New_Outstanding'!J59*Coupon_Yield_Indices_DX!AE$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!K59*$G59,'A7.DX_New_Outstanding'!K59*Coupon_Yield_Indices_DX!AF$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!L59*$G59,'A7.DX_New_Outstanding'!L59*Coupon_Yield_Indices_DX!AG$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!M59*$G59,'A7.DX_New_Outstanding'!M59*Coupon_Yield_Indices_DX!AH$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!N59*$G59,'A7.DX_New_Outstanding'!N59*Coupon_Yield_Indices_DX!AI$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!O59*$G59,'A7.DX_New_Outstanding'!O59*Coupon_Yield_Indices_DX!AJ$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!P59*$G59,'A7.DX_New_Outstanding'!P59*Coupon_Yield_Indices_DX!AK$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!Q59*$G59,'A7.DX_New_Outstanding'!Q59*Coupon_Yield_Indices_DX!AL$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!R59*$G59,'A7.DX_New_Outstanding'!R59*Coupon_Yield_Indices_DX!AM$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!S59*$G59,'A7.DX_New_Outstanding'!S59*Coupon_Yield_Indices_DX!AN$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!T59*$G59,'A7.DX_New_Outstanding'!T59*Coupon_Yield_Indices_DX!AO$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!U59*$G59,'A7.DX_New_Outstanding'!U59*Coupon_Yield_Indices_DX!AP$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!V59*$G59,'A7.DX_New_Outstanding'!V59*Coupon_Yield_Indices_DX!AQ$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!W59*$G59,'A7.DX_New_Outstanding'!W59*Coupon_Yield_Indices_DX!AR$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!X59*$G59,'A7.DX_New_Outstanding'!X59*Coupon_Yield_Indices_DX!AS$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!Y59*$G59,'A7.DX_New_Outstanding'!Y59*Coupon_Yield_Indices_DX!AT$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!Z59*$G59,'A7.DX_New_Outstanding'!Z59*Coupon_Yield_Indices_DX!AU$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AA59*$G59,'A7.DX_New_Outstanding'!AA59*Coupon_Yield_Indices_DX!AV$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AB59*$G59,'A7.DX_New_Outstanding'!AB59*Coupon_Yield_Indices_DX!AW$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AC59*$G59,'A7.DX_New_Outstanding'!AC59*Coupon_Yield_Indices_DX!AX$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AD59*$G59,'A7.DX_New_Outstanding'!AD59*Coupon_Yield_Indices_DX!AY$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AE59*$G59,'A7.DX_New_Outstanding'!AE59*Coupon_Yield_Indices_DX!AZ$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AF59*$G59,'A7.DX_New_Outstanding'!AF59*Coupon_Yield_Indices_DX!BA$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AG59*$G59,'A7.DX_New_Outstanding'!AG59*Coupon_Yield_Indices_DX!BB$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AH59*$G59,'A7.DX_New_Outstanding'!AH59*Coupon_Yield_Indices_DX!BC$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AI59*$G59,'A7.DX_New_Outstanding'!AI59*Coupon_Yield_Indices_DX!BD$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AJ59*$G59,'A7.DX_New_Outstanding'!AJ59*Coupon_Yield_Indices_DX!BE$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AK59*$G59,'A7.DX_New_Outstanding'!AK59*Coupon_Yield_Indices_DX!BF$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AL59*$G59,'A7.DX_New_Outstanding'!AL59*Coupon_Yield_Indices_DX!BG$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AM59*$G59,'A7.DX_New_Outstanding'!AM59*Coupon_Yield_Indices_DX!BH$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AN59*$G59,'A7.DX_New_Outstanding'!AN59*Coupon_Yield_Indices_DX!BI$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AO59*$G59,'A7.DX_New_Outstanding'!AO59*Coupon_Yield_Indices_DX!BJ$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AP59*$G59,'A7.DX_New_Outstanding'!AP59*Coupon_Yield_Indices_DX!BK$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AQ59*$G59,'A7.DX_New_Outstanding'!AQ59*Coupon_Yield_Indices_DX!BL$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AR59*$G59,'A7.DX_New_Outstanding'!AR59*Coupon_Yield_Indices_DX!BM$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AS59*$G59,'A7.DX_New_Outstanding'!AS59*Coupon_Yield_Indices_DX!BN$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AT59*$G59,'A7.DX_New_Outstanding'!AT59*Coupon_Yield_Indices_DX!BO$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AU59*$G59,'A7.DX_New_Outstanding'!AU59*Coupon_Yield_Indices_DX!BP$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AV59*$G59,'A7.DX_New_Outstanding'!AV59*Coupon_Yield_Indices_DX!BQ$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AW59*$G59,'A7.DX_New_Outstanding'!AW59*Coupon_Yield_Indices_DX!BR$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AX59*$G59,'A7.DX_New_Outstanding'!AX59*Coupon_Yield_Indices_DX!BS$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AY59*$G59,'A7.DX_New_Outstanding'!AY59*Coupon_Yield_Indices_DX!BT$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!AZ59*$G59,'A7.DX_New_Outstanding'!AZ59*Coupon_Yield_Indices_DX!BU$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BA59*$G59,'A7.DX_New_Outstanding'!BA59*Coupon_Yield_Indices_DX!BV$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BB59*$G59,'A7.DX_New_Outstanding'!BB59*Coupon_Yield_Indices_DX!BW$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BC59*$G59,'A7.DX_New_Outstanding'!BC59*Coupon_Yield_Indices_DX!BX$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BD59*$G59,'A7.DX_New_Outstanding'!BD59*Coupon_Yield_Indices_DX!BY$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BE59*$G59,'A7.DX_New_Outstanding'!BE59*Coupon_Yield_Indices_DX!BZ$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BF59*$G59,'A7.DX_New_Outstanding'!BF59*Coupon_Yield_Indices_DX!CA$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BG59*$G59,'A7.DX_New_Outstanding'!BG59*Coupon_Yield_Indices_DX!CB$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BH59*$G59,'A7.DX_New_Outstanding'!BH59*Coupon_Yield_Indices_DX!CC$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BI59*$G59,'A7.DX_New_Outstanding'!BI59*Coupon_Yield_Indices_DX!CD$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BJ59*$G59,'A7.DX_New_Outstanding'!BJ59*Coupon_Yield_Indices_DX!CE$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BK59*$G59,'A7.DX_New_Outstanding'!BK59*Coupon_Yield_Indices_DX!CF$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BL59*$G59,'A7.DX_New_Outstanding'!BL59*Coupon_Yield_Indices_DX!CG$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BM59*$G59,'A7.DX_New_Outstanding'!BM59*Coupon_Yield_Indices_DX!CH$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BN59*$G59,'A7.DX_New_Outstanding'!BN59*Coupon_Yield_Indices_DX!CI$43))","v":0},{"$f":"IF($I59=\"T-bills\",0,IF($F59=\"Fix\",'A7.DX_New_Outstanding'!BO59*$G59,'A7.DX_New_Outstanding'!BO59*Coupon_Yield_Indices_DX!CJ$43))","v":0}]
[null,null,{"$f":"Instruments!$C$18","v":0},{"$f":"IFERROR(IF(VLOOKUP($C60,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$18),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C60,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$18),\"\")","v":""},{"$f":"Instruments!$K$18","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$44","v":0},{"$f":"Instruments!$L$18","v":0},{"$f":"Instruments!$D$18","v":0},{"$f":"IF($I60=\"T-bills\",0,SUM('M3.ASC'!$E135:$P135))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!I60*$G60,'A7.DX_New_Outstanding'!I60*Coupon_Yield_Indices_DX!AD$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!J60*$G60,'A7.DX_New_Outstanding'!J60*Coupon_Yield_Indices_DX!AE$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!K60*$G60,'A7.DX_New_Outstanding'!K60*Coupon_Yield_Indices_DX!AF$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!L60*$G60,'A7.DX_New_Outstanding'!L60*Coupon_Yield_Indices_DX!AG$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!M60*$G60,'A7.DX_New_Outstanding'!M60*Coupon_Yield_Indices_DX!AH$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!N60*$G60,'A7.DX_New_Outstanding'!N60*Coupon_Yield_Indices_DX!AI$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!O60*$G60,'A7.DX_New_Outstanding'!O60*Coupon_Yield_Indices_DX!AJ$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!P60*$G60,'A7.DX_New_Outstanding'!P60*Coupon_Yield_Indices_DX!AK$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!Q60*$G60,'A7.DX_New_Outstanding'!Q60*Coupon_Yield_Indices_DX!AL$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!R60*$G60,'A7.DX_New_Outstanding'!R60*Coupon_Yield_Indices_DX!AM$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!S60*$G60,'A7.DX_New_Outstanding'!S60*Coupon_Yield_Indices_DX!AN$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!T60*$G60,'A7.DX_New_Outstanding'!T60*Coupon_Yield_Indices_DX!AO$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!U60*$G60,'A7.DX_New_Outstanding'!U60*Coupon_Yield_Indices_DX!AP$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!V60*$G60,'A7.DX_New_Outstanding'!V60*Coupon_Yield_Indices_DX!AQ$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!W60*$G60,'A7.DX_New_Outstanding'!W60*Coupon_Yield_Indices_DX!AR$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!X60*$G60,'A7.DX_New_Outstanding'!X60*Coupon_Yield_Indices_DX!AS$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!Y60*$G60,'A7.DX_New_Outstanding'!Y60*Coupon_Yield_Indices_DX!AT$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!Z60*$G60,'A7.DX_New_Outstanding'!Z60*Coupon_Yield_Indices_DX!AU$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AA60*$G60,'A7.DX_New_Outstanding'!AA60*Coupon_Yield_Indices_DX!AV$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AB60*$G60,'A7.DX_New_Outstanding'!AB60*Coupon_Yield_Indices_DX!AW$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AC60*$G60,'A7.DX_New_Outstanding'!AC60*Coupon_Yield_Indices_DX!AX$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AD60*$G60,'A7.DX_New_Outstanding'!AD60*Coupon_Yield_Indices_DX!AY$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AE60*$G60,'A7.DX_New_Outstanding'!AE60*Coupon_Yield_Indices_DX!AZ$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AF60*$G60,'A7.DX_New_Outstanding'!AF60*Coupon_Yield_Indices_DX!BA$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AG60*$G60,'A7.DX_New_Outstanding'!AG60*Coupon_Yield_Indices_DX!BB$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AH60*$G60,'A7.DX_New_Outstanding'!AH60*Coupon_Yield_Indices_DX!BC$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AI60*$G60,'A7.DX_New_Outstanding'!AI60*Coupon_Yield_Indices_DX!BD$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AJ60*$G60,'A7.DX_New_Outstanding'!AJ60*Coupon_Yield_Indices_DX!BE$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AK60*$G60,'A7.DX_New_Outstanding'!AK60*Coupon_Yield_Indices_DX!BF$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AL60*$G60,'A7.DX_New_Outstanding'!AL60*Coupon_Yield_Indices_DX!BG$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AM60*$G60,'A7.DX_New_Outstanding'!AM60*Coupon_Yield_Indices_DX!BH$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AN60*$G60,'A7.DX_New_Outstanding'!AN60*Coupon_Yield_Indices_DX!BI$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AO60*$G60,'A7.DX_New_Outstanding'!AO60*Coupon_Yield_Indices_DX!BJ$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AP60*$G60,'A7.DX_New_Outstanding'!AP60*Coupon_Yield_Indices_DX!BK$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AQ60*$G60,'A7.DX_New_Outstanding'!AQ60*Coupon_Yield_Indices_DX!BL$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AR60*$G60,'A7.DX_New_Outstanding'!AR60*Coupon_Yield_Indices_DX!BM$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AS60*$G60,'A7.DX_New_Outstanding'!AS60*Coupon_Yield_Indices_DX!BN$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AT60*$G60,'A7.DX_New_Outstanding'!AT60*Coupon_Yield_Indices_DX!BO$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AU60*$G60,'A7.DX_New_Outstanding'!AU60*Coupon_Yield_Indices_DX!BP$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AV60*$G60,'A7.DX_New_Outstanding'!AV60*Coupon_Yield_Indices_DX!BQ$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AW60*$G60,'A7.DX_New_Outstanding'!AW60*Coupon_Yield_Indices_DX!BR$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AX60*$G60,'A7.DX_New_Outstanding'!AX60*Coupon_Yield_Indices_DX!BS$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AY60*$G60,'A7.DX_New_Outstanding'!AY60*Coupon_Yield_Indices_DX!BT$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!AZ60*$G60,'A7.DX_New_Outstanding'!AZ60*Coupon_Yield_Indices_DX!BU$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BA60*$G60,'A7.DX_New_Outstanding'!BA60*Coupon_Yield_Indices_DX!BV$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BB60*$G60,'A7.DX_New_Outstanding'!BB60*Coupon_Yield_Indices_DX!BW$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BC60*$G60,'A7.DX_New_Outstanding'!BC60*Coupon_Yield_Indices_DX!BX$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BD60*$G60,'A7.DX_New_Outstanding'!BD60*Coupon_Yield_Indices_DX!BY$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BE60*$G60,'A7.DX_New_Outstanding'!BE60*Coupon_Yield_Indices_DX!BZ$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BF60*$G60,'A7.DX_New_Outstanding'!BF60*Coupon_Yield_Indices_DX!CA$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BG60*$G60,'A7.DX_New_Outstanding'!BG60*Coupon_Yield_Indices_DX!CB$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BH60*$G60,'A7.DX_New_Outstanding'!BH60*Coupon_Yield_Indices_DX!CC$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BI60*$G60,'A7.DX_New_Outstanding'!BI60*Coupon_Yield_Indices_DX!CD$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BJ60*$G60,'A7.DX_New_Outstanding'!BJ60*Coupon_Yield_Indices_DX!CE$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BK60*$G60,'A7.DX_New_Outstanding'!BK60*Coupon_Yield_Indices_DX!CF$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BL60*$G60,'A7.DX_New_Outstanding'!BL60*Coupon_Yield_Indices_DX!CG$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BM60*$G60,'A7.DX_New_Outstanding'!BM60*Coupon_Yield_Indices_DX!CH$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BN60*$G60,'A7.DX_New_Outstanding'!BN60*Coupon_Yield_Indices_DX!CI$44))","v":0},{"$f":"IF($I60=\"T-bills\",0,IF($F60=\"Fix\",'A7.DX_New_Outstanding'!BO60*$G60,'A7.DX_New_Outstanding'!BO60*Coupon_Yield_Indices_DX!CJ$44))","v":0}]
[null,null,{"$f":"Instruments!$C$19","v":0},{"$f":"IFERROR(IF(VLOOKUP($C61,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$19),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C61,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$19),\"\")","v":""},{"$f":"Instruments!$K$19","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$45","v":0},{"$f":"Instruments!$L$19","v":0},{"$f":"Instruments!$D$19","v":0},{"$f":"IF($I61=\"T-bills\",0,SUM('M3.ASC'!$E136:$P136))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!I61*$G61,'A7.DX_New_Outstanding'!I61*Coupon_Yield_Indices_DX!AD$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!J61*$G61,'A7.DX_New_Outstanding'!J61*Coupon_Yield_Indices_DX!AE$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!K61*$G61,'A7.DX_New_Outstanding'!K61*Coupon_Yield_Indices_DX!AF$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!L61*$G61,'A7.DX_New_Outstanding'!L61*Coupon_Yield_Indices_DX!AG$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!M61*$G61,'A7.DX_New_Outstanding'!M61*Coupon_Yield_Indices_DX!AH$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!N61*$G61,'A7.DX_New_Outstanding'!N61*Coupon_Yield_Indices_DX!AI$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!O61*$G61,'A7.DX_New_Outstanding'!O61*Coupon_Yield_Indices_DX!AJ$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!P61*$G61,'A7.DX_New_Outstanding'!P61*Coupon_Yield_Indices_DX!AK$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!Q61*$G61,'A7.DX_New_Outstanding'!Q61*Coupon_Yield_Indices_DX!AL$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!R61*$G61,'A7.DX_New_Outstanding'!R61*Coupon_Yield_Indices_DX!AM$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!S61*$G61,'A7.DX_New_Outstanding'!S61*Coupon_Yield_Indices_DX!AN$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!T61*$G61,'A7.DX_New_Outstanding'!T61*Coupon_Yield_Indices_DX!AO$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!U61*$G61,'A7.DX_New_Outstanding'!U61*Coupon_Yield_Indices_DX!AP$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!V61*$G61,'A7.DX_New_Outstanding'!V61*Coupon_Yield_Indices_DX!AQ$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!W61*$G61,'A7.DX_New_Outstanding'!W61*Coupon_Yield_Indices_DX!AR$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!X61*$G61,'A7.DX_New_Outstanding'!X61*Coupon_Yield_Indices_DX!AS$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!Y61*$G61,'A7.DX_New_Outstanding'!Y61*Coupon_Yield_Indices_DX!AT$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!Z61*$G61,'A7.DX_New_Outstanding'!Z61*Coupon_Yield_Indices_DX!AU$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AA61*$G61,'A7.DX_New_Outstanding'!AA61*Coupon_Yield_Indices_DX!AV$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AB61*$G61,'A7.DX_New_Outstanding'!AB61*Coupon_Yield_Indices_DX!AW$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AC61*$G61,'A7.DX_New_Outstanding'!AC61*Coupon_Yield_Indices_DX!AX$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AD61*$G61,'A7.DX_New_Outstanding'!AD61*Coupon_Yield_Indices_DX!AY$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AE61*$G61,'A7.DX_New_Outstanding'!AE61*Coupon_Yield_Indices_DX!AZ$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AF61*$G61,'A7.DX_New_Outstanding'!AF61*Coupon_Yield_Indices_DX!BA$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AG61*$G61,'A7.DX_New_Outstanding'!AG61*Coupon_Yield_Indices_DX!BB$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AH61*$G61,'A7.DX_New_Outstanding'!AH61*Coupon_Yield_Indices_DX!BC$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AI61*$G61,'A7.DX_New_Outstanding'!AI61*Coupon_Yield_Indices_DX!BD$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AJ61*$G61,'A7.DX_New_Outstanding'!AJ61*Coupon_Yield_Indices_DX!BE$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AK61*$G61,'A7.DX_New_Outstanding'!AK61*Coupon_Yield_Indices_DX!BF$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AL61*$G61,'A7.DX_New_Outstanding'!AL61*Coupon_Yield_Indices_DX!BG$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AM61*$G61,'A7.DX_New_Outstanding'!AM61*Coupon_Yield_Indices_DX!BH$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AN61*$G61,'A7.DX_New_Outstanding'!AN61*Coupon_Yield_Indices_DX!BI$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AO61*$G61,'A7.DX_New_Outstanding'!AO61*Coupon_Yield_Indices_DX!BJ$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AP61*$G61,'A7.DX_New_Outstanding'!AP61*Coupon_Yield_Indices_DX!BK$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AQ61*$G61,'A7.DX_New_Outstanding'!AQ61*Coupon_Yield_Indices_DX!BL$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AR61*$G61,'A7.DX_New_Outstanding'!AR61*Coupon_Yield_Indices_DX!BM$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AS61*$G61,'A7.DX_New_Outstanding'!AS61*Coupon_Yield_Indices_DX!BN$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AT61*$G61,'A7.DX_New_Outstanding'!AT61*Coupon_Yield_Indices_DX!BO$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AU61*$G61,'A7.DX_New_Outstanding'!AU61*Coupon_Yield_Indices_DX!BP$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AV61*$G61,'A7.DX_New_Outstanding'!AV61*Coupon_Yield_Indices_DX!BQ$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AW61*$G61,'A7.DX_New_Outstanding'!AW61*Coupon_Yield_Indices_DX!BR$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AX61*$G61,'A7.DX_New_Outstanding'!AX61*Coupon_Yield_Indices_DX!BS$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AY61*$G61,'A7.DX_New_Outstanding'!AY61*Coupon_Yield_Indices_DX!BT$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!AZ61*$G61,'A7.DX_New_Outstanding'!AZ61*Coupon_Yield_Indices_DX!BU$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BA61*$G61,'A7.DX_New_Outstanding'!BA61*Coupon_Yield_Indices_DX!BV$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BB61*$G61,'A7.DX_New_Outstanding'!BB61*Coupon_Yield_Indices_DX!BW$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BC61*$G61,'A7.DX_New_Outstanding'!BC61*Coupon_Yield_Indices_DX!BX$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BD61*$G61,'A7.DX_New_Outstanding'!BD61*Coupon_Yield_Indices_DX!BY$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BE61*$G61,'A7.DX_New_Outstanding'!BE61*Coupon_Yield_Indices_DX!BZ$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BF61*$G61,'A7.DX_New_Outstanding'!BF61*Coupon_Yield_Indices_DX!CA$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BG61*$G61,'A7.DX_New_Outstanding'!BG61*Coupon_Yield_Indices_DX!CB$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BH61*$G61,'A7.DX_New_Outstanding'!BH61*Coupon_Yield_Indices_DX!CC$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BI61*$G61,'A7.DX_New_Outstanding'!BI61*Coupon_Yield_Indices_DX!CD$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BJ61*$G61,'A7.DX_New_Outstanding'!BJ61*Coupon_Yield_Indices_DX!CE$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BK61*$G61,'A7.DX_New_Outstanding'!BK61*Coupon_Yield_Indices_DX!CF$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BL61*$G61,'A7.DX_New_Outstanding'!BL61*Coupon_Yield_Indices_DX!CG$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BM61*$G61,'A7.DX_New_Outstanding'!BM61*Coupon_Yield_Indices_DX!CH$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BN61*$G61,'A7.DX_New_Outstanding'!BN61*Coupon_Yield_Indices_DX!CI$45))","v":0},{"$f":"IF($I61=\"T-bills\",0,IF($F61=\"Fix\",'A7.DX_New_Outstanding'!BO61*$G61,'A7.DX_New_Outstanding'!BO61*Coupon_Yield_Indices_DX!CJ$45))","v":0}]
[null,null,{"$f":"Instruments!$C$20","v":0},{"$f":"IFERROR(IF(VLOOKUP($C62,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$20),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C62,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$20),\"\")","v":""},{"$f":"Instruments!$K$20","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$46","v":0},{"$f":"Instruments!$L$20","v":0},{"$f":"Instruments!$D$20","v":0},{"$f":"IF($I62=\"T-bills\",0,SUM('M3.ASC'!$E137:$P137))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!I62*$G62,'A7.DX_New_Outstanding'!I62*Coupon_Yield_Indices_DX!AD$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!J62*$G62,'A7.DX_New_Outstanding'!J62*Coupon_Yield_Indices_DX!AE$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!K62*$G62,'A7.DX_New_Outstanding'!K62*Coupon_Yield_Indices_DX!AF$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!L62*$G62,'A7.DX_New_Outstanding'!L62*Coupon_Yield_Indices_DX!AG$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!M62*$G62,'A7.DX_New_Outstanding'!M62*Coupon_Yield_Indices_DX!AH$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!N62*$G62,'A7.DX_New_Outstanding'!N62*Coupon_Yield_Indices_DX!AI$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!O62*$G62,'A7.DX_New_Outstanding'!O62*Coupon_Yield_Indices_DX!AJ$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!P62*$G62,'A7.DX_New_Outstanding'!P62*Coupon_Yield_Indices_DX!AK$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!Q62*$G62,'A7.DX_New_Outstanding'!Q62*Coupon_Yield_Indices_DX!AL$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!R62*$G62,'A7.DX_New_Outstanding'!R62*Coupon_Yield_Indices_DX!AM$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!S62*$G62,'A7.DX_New_Outstanding'!S62*Coupon_Yield_Indices_DX!AN$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!T62*$G62,'A7.DX_New_Outstanding'!T62*Coupon_Yield_Indices_DX!AO$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!U62*$G62,'A7.DX_New_Outstanding'!U62*Coupon_Yield_Indices_DX!AP$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!V62*$G62,'A7.DX_New_Outstanding'!V62*Coupon_Yield_Indices_DX!AQ$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!W62*$G62,'A7.DX_New_Outstanding'!W62*Coupon_Yield_Indices_DX!AR$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!X62*$G62,'A7.DX_New_Outstanding'!X62*Coupon_Yield_Indices_DX!AS$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!Y62*$G62,'A7.DX_New_Outstanding'!Y62*Coupon_Yield_Indices_DX!AT$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!Z62*$G62,'A7.DX_New_Outstanding'!Z62*Coupon_Yield_Indices_DX!AU$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AA62*$G62,'A7.DX_New_Outstanding'!AA62*Coupon_Yield_Indices_DX!AV$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AB62*$G62,'A7.DX_New_Outstanding'!AB62*Coupon_Yield_Indices_DX!AW$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AC62*$G62,'A7.DX_New_Outstanding'!AC62*Coupon_Yield_Indices_DX!AX$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AD62*$G62,'A7.DX_New_Outstanding'!AD62*Coupon_Yield_Indices_DX!AY$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AE62*$G62,'A7.DX_New_Outstanding'!AE62*Coupon_Yield_Indices_DX!AZ$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AF62*$G62,'A7.DX_New_Outstanding'!AF62*Coupon_Yield_Indices_DX!BA$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AG62*$G62,'A7.DX_New_Outstanding'!AG62*Coupon_Yield_Indices_DX!BB$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AH62*$G62,'A7.DX_New_Outstanding'!AH62*Coupon_Yield_Indices_DX!BC$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AI62*$G62,'A7.DX_New_Outstanding'!AI62*Coupon_Yield_Indices_DX!BD$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AJ62*$G62,'A7.DX_New_Outstanding'!AJ62*Coupon_Yield_Indices_DX!BE$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AK62*$G62,'A7.DX_New_Outstanding'!AK62*Coupon_Yield_Indices_DX!BF$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AL62*$G62,'A7.DX_New_Outstanding'!AL62*Coupon_Yield_Indices_DX!BG$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AM62*$G62,'A7.DX_New_Outstanding'!AM62*Coupon_Yield_Indices_DX!BH$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AN62*$G62,'A7.DX_New_Outstanding'!AN62*Coupon_Yield_Indices_DX!BI$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AO62*$G62,'A7.DX_New_Outstanding'!AO62*Coupon_Yield_Indices_DX!BJ$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AP62*$G62,'A7.DX_New_Outstanding'!AP62*Coupon_Yield_Indices_DX!BK$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AQ62*$G62,'A7.DX_New_Outstanding'!AQ62*Coupon_Yield_Indices_DX!BL$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AR62*$G62,'A7.DX_New_Outstanding'!AR62*Coupon_Yield_Indices_DX!BM$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AS62*$G62,'A7.DX_New_Outstanding'!AS62*Coupon_Yield_Indices_DX!BN$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AT62*$G62,'A7.DX_New_Outstanding'!AT62*Coupon_Yield_Indices_DX!BO$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AU62*$G62,'A7.DX_New_Outstanding'!AU62*Coupon_Yield_Indices_DX!BP$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AV62*$G62,'A7.DX_New_Outstanding'!AV62*Coupon_Yield_Indices_DX!BQ$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AW62*$G62,'A7.DX_New_Outstanding'!AW62*Coupon_Yield_Indices_DX!BR$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AX62*$G62,'A7.DX_New_Outstanding'!AX62*Coupon_Yield_Indices_DX!BS$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AY62*$G62,'A7.DX_New_Outstanding'!AY62*Coupon_Yield_Indices_DX!BT$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!AZ62*$G62,'A7.DX_New_Outstanding'!AZ62*Coupon_Yield_Indices_DX!BU$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BA62*$G62,'A7.DX_New_Outstanding'!BA62*Coupon_Yield_Indices_DX!BV$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BB62*$G62,'A7.DX_New_Outstanding'!BB62*Coupon_Yield_Indices_DX!BW$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BC62*$G62,'A7.DX_New_Outstanding'!BC62*Coupon_Yield_Indices_DX!BX$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BD62*$G62,'A7.DX_New_Outstanding'!BD62*Coupon_Yield_Indices_DX!BY$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BE62*$G62,'A7.DX_New_Outstanding'!BE62*Coupon_Yield_Indices_DX!BZ$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BF62*$G62,'A7.DX_New_Outstanding'!BF62*Coupon_Yield_Indices_DX!CA$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BG62*$G62,'A7.DX_New_Outstanding'!BG62*Coupon_Yield_Indices_DX!CB$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BH62*$G62,'A7.DX_New_Outstanding'!BH62*Coupon_Yield_Indices_DX!CC$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BI62*$G62,'A7.DX_New_Outstanding'!BI62*Coupon_Yield_Indices_DX!CD$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BJ62*$G62,'A7.DX_New_Outstanding'!BJ62*Coupon_Yield_Indices_DX!CE$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BK62*$G62,'A7.DX_New_Outstanding'!BK62*Coupon_Yield_Indices_DX!CF$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BL62*$G62,'A7.DX_New_Outstanding'!BL62*Coupon_Yield_Indices_DX!CG$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BM62*$G62,'A7.DX_New_Outstanding'!BM62*Coupon_Yield_Indices_DX!CH$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BN62*$G62,'A7.DX_New_Outstanding'!BN62*Coupon_Yield_Indices_DX!CI$46))","v":0},{"$f":"IF($I62=\"T-bills\",0,IF($F62=\"Fix\",'A7.DX_New_Outstanding'!BO62*$G62,'A7.DX_New_Outstanding'!BO62*Coupon_Yield_Indices_DX!CJ$46))","v":0}]
[null,null,{"$f":"Instruments!$C$21","v":0},{"$f":"IFERROR(IF(VLOOKUP($C63,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$21),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C63,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$21),\"\")","v":""},{"$f":"Instruments!$K$21","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$47","v":0},{"$f":"Instruments!$L$21","v":0},{"$f":"Instruments!$D$21","v":0},{"$f":"IF($I63=\"T-bills\",0,SUM('M3.ASC'!$E138:$P138))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!I63*$G63,'A7.DX_New_Outstanding'!I63*Coupon_Yield_Indices_DX!AD$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!J63*$G63,'A7.DX_New_Outstanding'!J63*Coupon_Yield_Indices_DX!AE$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!K63*$G63,'A7.DX_New_Outstanding'!K63*Coupon_Yield_Indices_DX!AF$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!L63*$G63,'A7.DX_New_Outstanding'!L63*Coupon_Yield_Indices_DX!AG$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!M63*$G63,'A7.DX_New_Outstanding'!M63*Coupon_Yield_Indices_DX!AH$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!N63*$G63,'A7.DX_New_Outstanding'!N63*Coupon_Yield_Indices_DX!AI$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!O63*$G63,'A7.DX_New_Outstanding'!O63*Coupon_Yield_Indices_DX!AJ$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!P63*$G63,'A7.DX_New_Outstanding'!P63*Coupon_Yield_Indices_DX!AK$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!Q63*$G63,'A7.DX_New_Outstanding'!Q63*Coupon_Yield_Indices_DX!AL$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!R63*$G63,'A7.DX_New_Outstanding'!R63*Coupon_Yield_Indices_DX!AM$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!S63*$G63,'A7.DX_New_Outstanding'!S63*Coupon_Yield_Indices_DX!AN$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!T63*$G63,'A7.DX_New_Outstanding'!T63*Coupon_Yield_Indices_DX!AO$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!U63*$G63,'A7.DX_New_Outstanding'!U63*Coupon_Yield_Indices_DX!AP$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!V63*$G63,'A7.DX_New_Outstanding'!V63*Coupon_Yield_Indices_DX!AQ$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!W63*$G63,'A7.DX_New_Outstanding'!W63*Coupon_Yield_Indices_DX!AR$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!X63*$G63,'A7.DX_New_Outstanding'!X63*Coupon_Yield_Indices_DX!AS$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!Y63*$G63,'A7.DX_New_Outstanding'!Y63*Coupon_Yield_Indices_DX!AT$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!Z63*$G63,'A7.DX_New_Outstanding'!Z63*Coupon_Yield_Indices_DX!AU$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AA63*$G63,'A7.DX_New_Outstanding'!AA63*Coupon_Yield_Indices_DX!AV$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AB63*$G63,'A7.DX_New_Outstanding'!AB63*Coupon_Yield_Indices_DX!AW$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AC63*$G63,'A7.DX_New_Outstanding'!AC63*Coupon_Yield_Indices_DX!AX$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AD63*$G63,'A7.DX_New_Outstanding'!AD63*Coupon_Yield_Indices_DX!AY$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AE63*$G63,'A7.DX_New_Outstanding'!AE63*Coupon_Yield_Indices_DX!AZ$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AF63*$G63,'A7.DX_New_Outstanding'!AF63*Coupon_Yield_Indices_DX!BA$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AG63*$G63,'A7.DX_New_Outstanding'!AG63*Coupon_Yield_Indices_DX!BB$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AH63*$G63,'A7.DX_New_Outstanding'!AH63*Coupon_Yield_Indices_DX!BC$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AI63*$G63,'A7.DX_New_Outstanding'!AI63*Coupon_Yield_Indices_DX!BD$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AJ63*$G63,'A7.DX_New_Outstanding'!AJ63*Coupon_Yield_Indices_DX!BE$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AK63*$G63,'A7.DX_New_Outstanding'!AK63*Coupon_Yield_Indices_DX!BF$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AL63*$G63,'A7.DX_New_Outstanding'!AL63*Coupon_Yield_Indices_DX!BG$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AM63*$G63,'A7.DX_New_Outstanding'!AM63*Coupon_Yield_Indices_DX!BH$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AN63*$G63,'A7.DX_New_Outstanding'!AN63*Coupon_Yield_Indices_DX!BI$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AO63*$G63,'A7.DX_New_Outstanding'!AO63*Coupon_Yield_Indices_DX!BJ$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AP63*$G63,'A7.DX_New_Outstanding'!AP63*Coupon_Yield_Indices_DX!BK$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AQ63*$G63,'A7.DX_New_Outstanding'!AQ63*Coupon_Yield_Indices_DX!BL$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AR63*$G63,'A7.DX_New_Outstanding'!AR63*Coupon_Yield_Indices_DX!BM$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AS63*$G63,'A7.DX_New_Outstanding'!AS63*Coupon_Yield_Indices_DX!BN$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AT63*$G63,'A7.DX_New_Outstanding'!AT63*Coupon_Yield_Indices_DX!BO$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AU63*$G63,'A7.DX_New_Outstanding'!AU63*Coupon_Yield_Indices_DX!BP$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AV63*$G63,'A7.DX_New_Outstanding'!AV63*Coupon_Yield_Indices_DX!BQ$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AW63*$G63,'A7.DX_New_Outstanding'!AW63*Coupon_Yield_Indices_DX!BR$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AX63*$G63,'A7.DX_New_Outstanding'!AX63*Coupon_Yield_Indices_DX!BS$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AY63*$G63,'A7.DX_New_Outstanding'!AY63*Coupon_Yield_Indices_DX!BT$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!AZ63*$G63,'A7.DX_New_Outstanding'!AZ63*Coupon_Yield_Indices_DX!BU$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BA63*$G63,'A7.DX_New_Outstanding'!BA63*Coupon_Yield_Indices_DX!BV$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BB63*$G63,'A7.DX_New_Outstanding'!BB63*Coupon_Yield_Indices_DX!BW$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BC63*$G63,'A7.DX_New_Outstanding'!BC63*Coupon_Yield_Indices_DX!BX$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BD63*$G63,'A7.DX_New_Outstanding'!BD63*Coupon_Yield_Indices_DX!BY$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BE63*$G63,'A7.DX_New_Outstanding'!BE63*Coupon_Yield_Indices_DX!BZ$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BF63*$G63,'A7.DX_New_Outstanding'!BF63*Coupon_Yield_Indices_DX!CA$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BG63*$G63,'A7.DX_New_Outstanding'!BG63*Coupon_Yield_Indices_DX!CB$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BH63*$G63,'A7.DX_New_Outstanding'!BH63*Coupon_Yield_Indices_DX!CC$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BI63*$G63,'A7.DX_New_Outstanding'!BI63*Coupon_Yield_Indices_DX!CD$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BJ63*$G63,'A7.DX_New_Outstanding'!BJ63*Coupon_Yield_Indices_DX!CE$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BK63*$G63,'A7.DX_New_Outstanding'!BK63*Coupon_Yield_Indices_DX!CF$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BL63*$G63,'A7.DX_New_Outstanding'!BL63*Coupon_Yield_Indices_DX!CG$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BM63*$G63,'A7.DX_New_Outstanding'!BM63*Coupon_Yield_Indices_DX!CH$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BN63*$G63,'A7.DX_New_Outstanding'!BN63*Coupon_Yield_Indices_DX!CI$47))","v":0},{"$f":"IF($I63=\"T-bills\",0,IF($F63=\"Fix\",'A7.DX_New_Outstanding'!BO63*$G63,'A7.DX_New_Outstanding'!BO63*Coupon_Yield_Indices_DX!CJ$47))","v":0}]
[null,null,{"$f":"Instruments!$C$22","v":0},{"$f":"IFERROR(IF(VLOOKUP($C64,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$22),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C64,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$22),\"\")","v":""},{"$f":"Instruments!$K$22","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$48","v":0},{"$f":"Instruments!$L$22","v":0},{"$f":"Instruments!$D$22","v":0},{"$f":"IF($I64=\"T-bills\",0,SUM('M3.ASC'!$E139:$P139))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!I64*$G64,'A7.DX_New_Outstanding'!I64*Coupon_Yield_Indices_DX!AD$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!J64*$G64,'A7.DX_New_Outstanding'!J64*Coupon_Yield_Indices_DX!AE$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!K64*$G64,'A7.DX_New_Outstanding'!K64*Coupon_Yield_Indices_DX!AF$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!L64*$G64,'A7.DX_New_Outstanding'!L64*Coupon_Yield_Indices_DX!AG$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!M64*$G64,'A7.DX_New_Outstanding'!M64*Coupon_Yield_Indices_DX!AH$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!N64*$G64,'A7.DX_New_Outstanding'!N64*Coupon_Yield_Indices_DX!AI$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!O64*$G64,'A7.DX_New_Outstanding'!O64*Coupon_Yield_Indices_DX!AJ$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!P64*$G64,'A7.DX_New_Outstanding'!P64*Coupon_Yield_Indices_DX!AK$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!Q64*$G64,'A7.DX_New_Outstanding'!Q64*Coupon_Yield_Indices_DX!AL$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!R64*$G64,'A7.DX_New_Outstanding'!R64*Coupon_Yield_Indices_DX!AM$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!S64*$G64,'A7.DX_New_Outstanding'!S64*Coupon_Yield_Indices_DX!AN$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!T64*$G64,'A7.DX_New_Outstanding'!T64*Coupon_Yield_Indices_DX!AO$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!U64*$G64,'A7.DX_New_Outstanding'!U64*Coupon_Yield_Indices_DX!AP$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!V64*$G64,'A7.DX_New_Outstanding'!V64*Coupon_Yield_Indices_DX!AQ$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!W64*$G64,'A7.DX_New_Outstanding'!W64*Coupon_Yield_Indices_DX!AR$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!X64*$G64,'A7.DX_New_Outstanding'!X64*Coupon_Yield_Indices_DX!AS$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!Y64*$G64,'A7.DX_New_Outstanding'!Y64*Coupon_Yield_Indices_DX!AT$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!Z64*$G64,'A7.DX_New_Outstanding'!Z64*Coupon_Yield_Indices_DX!AU$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AA64*$G64,'A7.DX_New_Outstanding'!AA64*Coupon_Yield_Indices_DX!AV$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AB64*$G64,'A7.DX_New_Outstanding'!AB64*Coupon_Yield_Indices_DX!AW$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AC64*$G64,'A7.DX_New_Outstanding'!AC64*Coupon_Yield_Indices_DX!AX$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AD64*$G64,'A7.DX_New_Outstanding'!AD64*Coupon_Yield_Indices_DX!AY$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AE64*$G64,'A7.DX_New_Outstanding'!AE64*Coupon_Yield_Indices_DX!AZ$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AF64*$G64,'A7.DX_New_Outstanding'!AF64*Coupon_Yield_Indices_DX!BA$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AG64*$G64,'A7.DX_New_Outstanding'!AG64*Coupon_Yield_Indices_DX!BB$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AH64*$G64,'A7.DX_New_Outstanding'!AH64*Coupon_Yield_Indices_DX!BC$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AI64*$G64,'A7.DX_New_Outstanding'!AI64*Coupon_Yield_Indices_DX!BD$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AJ64*$G64,'A7.DX_New_Outstanding'!AJ64*Coupon_Yield_Indices_DX!BE$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AK64*$G64,'A7.DX_New_Outstanding'!AK64*Coupon_Yield_Indices_DX!BF$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AL64*$G64,'A7.DX_New_Outstanding'!AL64*Coupon_Yield_Indices_DX!BG$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AM64*$G64,'A7.DX_New_Outstanding'!AM64*Coupon_Yield_Indices_DX!BH$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AN64*$G64,'A7.DX_New_Outstanding'!AN64*Coupon_Yield_Indices_DX!BI$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AO64*$G64,'A7.DX_New_Outstanding'!AO64*Coupon_Yield_Indices_DX!BJ$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AP64*$G64,'A7.DX_New_Outstanding'!AP64*Coupon_Yield_Indices_DX!BK$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AQ64*$G64,'A7.DX_New_Outstanding'!AQ64*Coupon_Yield_Indices_DX!BL$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AR64*$G64,'A7.DX_New_Outstanding'!AR64*Coupon_Yield_Indices_DX!BM$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AS64*$G64,'A7.DX_New_Outstanding'!AS64*Coupon_Yield_Indices_DX!BN$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AT64*$G64,'A7.DX_New_Outstanding'!AT64*Coupon_Yield_Indices_DX!BO$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AU64*$G64,'A7.DX_New_Outstanding'!AU64*Coupon_Yield_Indices_DX!BP$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AV64*$G64,'A7.DX_New_Outstanding'!AV64*Coupon_Yield_Indices_DX!BQ$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AW64*$G64,'A7.DX_New_Outstanding'!AW64*Coupon_Yield_Indices_DX!BR$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AX64*$G64,'A7.DX_New_Outstanding'!AX64*Coupon_Yield_Indices_DX!BS$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AY64*$G64,'A7.DX_New_Outstanding'!AY64*Coupon_Yield_Indices_DX!BT$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!AZ64*$G64,'A7.DX_New_Outstanding'!AZ64*Coupon_Yield_Indices_DX!BU$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BA64*$G64,'A7.DX_New_Outstanding'!BA64*Coupon_Yield_Indices_DX!BV$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BB64*$G64,'A7.DX_New_Outstanding'!BB64*Coupon_Yield_Indices_DX!BW$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BC64*$G64,'A7.DX_New_Outstanding'!BC64*Coupon_Yield_Indices_DX!BX$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BD64*$G64,'A7.DX_New_Outstanding'!BD64*Coupon_Yield_Indices_DX!BY$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BE64*$G64,'A7.DX_New_Outstanding'!BE64*Coupon_Yield_Indices_DX!BZ$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BF64*$G64,'A7.DX_New_Outstanding'!BF64*Coupon_Yield_Indices_DX!CA$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BG64*$G64,'A7.DX_New_Outstanding'!BG64*Coupon_Yield_Indices_DX!CB$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BH64*$G64,'A7.DX_New_Outstanding'!BH64*Coupon_Yield_Indices_DX!CC$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BI64*$G64,'A7.DX_New_Outstanding'!BI64*Coupon_Yield_Indices_DX!CD$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BJ64*$G64,'A7.DX_New_Outstanding'!BJ64*Coupon_Yield_Indices_DX!CE$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BK64*$G64,'A7.DX_New_Outstanding'!BK64*Coupon_Yield_Indices_DX!CF$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BL64*$G64,'A7.DX_New_Outstanding'!BL64*Coupon_Yield_Indices_DX!CG$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BM64*$G64,'A7.DX_New_Outstanding'!BM64*Coupon_Yield_Indices_DX!CH$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BN64*$G64,'A7.DX_New_Outstanding'!BN64*Coupon_Yield_Indices_DX!CI$48))","v":0},{"$f":"IF($I64=\"T-bills\",0,IF($F64=\"Fix\",'A7.DX_New_Outstanding'!BO64*$G64,'A7.DX_New_Outstanding'!BO64*Coupon_Yield_Indices_DX!CJ$48))","v":0}]
[null,null,{"$f":"Instruments!$C$23","v":0},{"$f":"IFERROR(IF(VLOOKUP($C65,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$23),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C65,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$23),\"\")","v":""},{"$f":"Instruments!$K$23","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$49","v":0},{"$f":"Instruments!$L$23","v":0},{"$f":"Instruments!$D$23","v":0},{"$f":"IF($I65=\"T-bills\",0,SUM('M3.ASC'!$E140:$P140))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!I65*$G65,'A7.DX_New_Outstanding'!I65*Coupon_Yield_Indices_DX!AD$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!J65*$G65,'A7.DX_New_Outstanding'!J65*Coupon_Yield_Indices_DX!AE$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!K65*$G65,'A7.DX_New_Outstanding'!K65*Coupon_Yield_Indices_DX!AF$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!L65*$G65,'A7.DX_New_Outstanding'!L65*Coupon_Yield_Indices_DX!AG$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!M65*$G65,'A7.DX_New_Outstanding'!M65*Coupon_Yield_Indices_DX!AH$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!N65*$G65,'A7.DX_New_Outstanding'!N65*Coupon_Yield_Indices_DX!AI$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!O65*$G65,'A7.DX_New_Outstanding'!O65*Coupon_Yield_Indices_DX!AJ$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!P65*$G65,'A7.DX_New_Outstanding'!P65*Coupon_Yield_Indices_DX!AK$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!Q65*$G65,'A7.DX_New_Outstanding'!Q65*Coupon_Yield_Indices_DX!AL$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!R65*$G65,'A7.DX_New_Outstanding'!R65*Coupon_Yield_Indices_DX!AM$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!S65*$G65,'A7.DX_New_Outstanding'!S65*Coupon_Yield_Indices_DX!AN$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!T65*$G65,'A7.DX_New_Outstanding'!T65*Coupon_Yield_Indices_DX!AO$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!U65*$G65,'A7.DX_New_Outstanding'!U65*Coupon_Yield_Indices_DX!AP$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!V65*$G65,'A7.DX_New_Outstanding'!V65*Coupon_Yield_Indices_DX!AQ$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!W65*$G65,'A7.DX_New_Outstanding'!W65*Coupon_Yield_Indices_DX!AR$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!X65*$G65,'A7.DX_New_Outstanding'!X65*Coupon_Yield_Indices_DX!AS$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!Y65*$G65,'A7.DX_New_Outstanding'!Y65*Coupon_Yield_Indices_DX!AT$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!Z65*$G65,'A7.DX_New_Outstanding'!Z65*Coupon_Yield_Indices_DX!AU$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AA65*$G65,'A7.DX_New_Outstanding'!AA65*Coupon_Yield_Indices_DX!AV$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AB65*$G65,'A7.DX_New_Outstanding'!AB65*Coupon_Yield_Indices_DX!AW$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AC65*$G65,'A7.DX_New_Outstanding'!AC65*Coupon_Yield_Indices_DX!AX$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AD65*$G65,'A7.DX_New_Outstanding'!AD65*Coupon_Yield_Indices_DX!AY$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AE65*$G65,'A7.DX_New_Outstanding'!AE65*Coupon_Yield_Indices_DX!AZ$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AF65*$G65,'A7.DX_New_Outstanding'!AF65*Coupon_Yield_Indices_DX!BA$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AG65*$G65,'A7.DX_New_Outstanding'!AG65*Coupon_Yield_Indices_DX!BB$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AH65*$G65,'A7.DX_New_Outstanding'!AH65*Coupon_Yield_Indices_DX!BC$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AI65*$G65,'A7.DX_New_Outstanding'!AI65*Coupon_Yield_Indices_DX!BD$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AJ65*$G65,'A7.DX_New_Outstanding'!AJ65*Coupon_Yield_Indices_DX!BE$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AK65*$G65,'A7.DX_New_Outstanding'!AK65*Coupon_Yield_Indices_DX!BF$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AL65*$G65,'A7.DX_New_Outstanding'!AL65*Coupon_Yield_Indices_DX!BG$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AM65*$G65,'A7.DX_New_Outstanding'!AM65*Coupon_Yield_Indices_DX!BH$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AN65*$G65,'A7.DX_New_Outstanding'!AN65*Coupon_Yield_Indices_DX!BI$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AO65*$G65,'A7.DX_New_Outstanding'!AO65*Coupon_Yield_Indices_DX!BJ$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AP65*$G65,'A7.DX_New_Outstanding'!AP65*Coupon_Yield_Indices_DX!BK$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AQ65*$G65,'A7.DX_New_Outstanding'!AQ65*Coupon_Yield_Indices_DX!BL$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AR65*$G65,'A7.DX_New_Outstanding'!AR65*Coupon_Yield_Indices_DX!BM$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AS65*$G65,'A7.DX_New_Outstanding'!AS65*Coupon_Yield_Indices_DX!BN$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AT65*$G65,'A7.DX_New_Outstanding'!AT65*Coupon_Yield_Indices_DX!BO$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AU65*$G65,'A7.DX_New_Outstanding'!AU65*Coupon_Yield_Indices_DX!BP$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AV65*$G65,'A7.DX_New_Outstanding'!AV65*Coupon_Yield_Indices_DX!BQ$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AW65*$G65,'A7.DX_New_Outstanding'!AW65*Coupon_Yield_Indices_DX!BR$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AX65*$G65,'A7.DX_New_Outstanding'!AX65*Coupon_Yield_Indices_DX!BS$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AY65*$G65,'A7.DX_New_Outstanding'!AY65*Coupon_Yield_Indices_DX!BT$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!AZ65*$G65,'A7.DX_New_Outstanding'!AZ65*Coupon_Yield_Indices_DX!BU$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BA65*$G65,'A7.DX_New_Outstanding'!BA65*Coupon_Yield_Indices_DX!BV$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BB65*$G65,'A7.DX_New_Outstanding'!BB65*Coupon_Yield_Indices_DX!BW$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BC65*$G65,'A7.DX_New_Outstanding'!BC65*Coupon_Yield_Indices_DX!BX$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BD65*$G65,'A7.DX_New_Outstanding'!BD65*Coupon_Yield_Indices_DX!BY$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BE65*$G65,'A7.DX_New_Outstanding'!BE65*Coupon_Yield_Indices_DX!BZ$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BF65*$G65,'A7.DX_New_Outstanding'!BF65*Coupon_Yield_Indices_DX!CA$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BG65*$G65,'A7.DX_New_Outstanding'!BG65*Coupon_Yield_Indices_DX!CB$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BH65*$G65,'A7.DX_New_Outstanding'!BH65*Coupon_Yield_Indices_DX!CC$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BI65*$G65,'A7.DX_New_Outstanding'!BI65*Coupon_Yield_Indices_DX!CD$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BJ65*$G65,'A7.DX_New_Outstanding'!BJ65*Coupon_Yield_Indices_DX!CE$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BK65*$G65,'A7.DX_New_Outstanding'!BK65*Coupon_Yield_Indices_DX!CF$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BL65*$G65,'A7.DX_New_Outstanding'!BL65*Coupon_Yield_Indices_DX!CG$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BM65*$G65,'A7.DX_New_Outstanding'!BM65*Coupon_Yield_Indices_DX!CH$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BN65*$G65,'A7.DX_New_Outstanding'!BN65*Coupon_Yield_Indices_DX!CI$49))","v":0},{"$f":"IF($I65=\"T-bills\",0,IF($F65=\"Fix\",'A7.DX_New_Outstanding'!BO65*$G65,'A7.DX_New_Outstanding'!BO65*Coupon_Yield_Indices_DX!CJ$49))","v":0}]
[null,null,{"$f":"Instruments!$C$24","v":0},{"$f":"IFERROR(IF(VLOOKUP($C66,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$24),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C66,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$24),\"\")","v":""},{"$f":"Instruments!$K$24","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$50","v":0},{"$f":"Instruments!$L$24","v":0},{"$f":"Instruments!$D$24","v":0},{"$f":"IF($I66=\"T-bills\",0,SUM('M3.ASC'!$E141:$P141))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!I66*$G66,'A7.DX_New_Outstanding'!I66*Coupon_Yield_Indices_DX!AD$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!J66*$G66,'A7.DX_New_Outstanding'!J66*Coupon_Yield_Indices_DX!AE$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!K66*$G66,'A7.DX_New_Outstanding'!K66*Coupon_Yield_Indices_DX!AF$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!L66*$G66,'A7.DX_New_Outstanding'!L66*Coupon_Yield_Indices_DX!AG$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!M66*$G66,'A7.DX_New_Outstanding'!M66*Coupon_Yield_Indices_DX!AH$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!N66*$G66,'A7.DX_New_Outstanding'!N66*Coupon_Yield_Indices_DX!AI$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!O66*$G66,'A7.DX_New_Outstanding'!O66*Coupon_Yield_Indices_DX!AJ$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!P66*$G66,'A7.DX_New_Outstanding'!P66*Coupon_Yield_Indices_DX!AK$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!Q66*$G66,'A7.DX_New_Outstanding'!Q66*Coupon_Yield_Indices_DX!AL$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!R66*$G66,'A7.DX_New_Outstanding'!R66*Coupon_Yield_Indices_DX!AM$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!S66*$G66,'A7.DX_New_Outstanding'!S66*Coupon_Yield_Indices_DX!AN$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!T66*$G66,'A7.DX_New_Outstanding'!T66*Coupon_Yield_Indices_DX!AO$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!U66*$G66,'A7.DX_New_Outstanding'!U66*Coupon_Yield_Indices_DX!AP$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!V66*$G66,'A7.DX_New_Outstanding'!V66*Coupon_Yield_Indices_DX!AQ$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!W66*$G66,'A7.DX_New_Outstanding'!W66*Coupon_Yield_Indices_DX!AR$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!X66*$G66,'A7.DX_New_Outstanding'!X66*Coupon_Yield_Indices_DX!AS$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!Y66*$G66,'A7.DX_New_Outstanding'!Y66*Coupon_Yield_Indices_DX!AT$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!Z66*$G66,'A7.DX_New_Outstanding'!Z66*Coupon_Yield_Indices_DX!AU$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AA66*$G66,'A7.DX_New_Outstanding'!AA66*Coupon_Yield_Indices_DX!AV$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AB66*$G66,'A7.DX_New_Outstanding'!AB66*Coupon_Yield_Indices_DX!AW$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AC66*$G66,'A7.DX_New_Outstanding'!AC66*Coupon_Yield_Indices_DX!AX$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AD66*$G66,'A7.DX_New_Outstanding'!AD66*Coupon_Yield_Indices_DX!AY$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AE66*$G66,'A7.DX_New_Outstanding'!AE66*Coupon_Yield_Indices_DX!AZ$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AF66*$G66,'A7.DX_New_Outstanding'!AF66*Coupon_Yield_Indices_DX!BA$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AG66*$G66,'A7.DX_New_Outstanding'!AG66*Coupon_Yield_Indices_DX!BB$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AH66*$G66,'A7.DX_New_Outstanding'!AH66*Coupon_Yield_Indices_DX!BC$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AI66*$G66,'A7.DX_New_Outstanding'!AI66*Coupon_Yield_Indices_DX!BD$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AJ66*$G66,'A7.DX_New_Outstanding'!AJ66*Coupon_Yield_Indices_DX!BE$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AK66*$G66,'A7.DX_New_Outstanding'!AK66*Coupon_Yield_Indices_DX!BF$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AL66*$G66,'A7.DX_New_Outstanding'!AL66*Coupon_Yield_Indices_DX!BG$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AM66*$G66,'A7.DX_New_Outstanding'!AM66*Coupon_Yield_Indices_DX!BH$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AN66*$G66,'A7.DX_New_Outstanding'!AN66*Coupon_Yield_Indices_DX!BI$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AO66*$G66,'A7.DX_New_Outstanding'!AO66*Coupon_Yield_Indices_DX!BJ$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AP66*$G66,'A7.DX_New_Outstanding'!AP66*Coupon_Yield_Indices_DX!BK$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AQ66*$G66,'A7.DX_New_Outstanding'!AQ66*Coupon_Yield_Indices_DX!BL$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AR66*$G66,'A7.DX_New_Outstanding'!AR66*Coupon_Yield_Indices_DX!BM$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AS66*$G66,'A7.DX_New_Outstanding'!AS66*Coupon_Yield_Indices_DX!BN$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AT66*$G66,'A7.DX_New_Outstanding'!AT66*Coupon_Yield_Indices_DX!BO$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AU66*$G66,'A7.DX_New_Outstanding'!AU66*Coupon_Yield_Indices_DX!BP$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AV66*$G66,'A7.DX_New_Outstanding'!AV66*Coupon_Yield_Indices_DX!BQ$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AW66*$G66,'A7.DX_New_Outstanding'!AW66*Coupon_Yield_Indices_DX!BR$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AX66*$G66,'A7.DX_New_Outstanding'!AX66*Coupon_Yield_Indices_DX!BS$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AY66*$G66,'A7.DX_New_Outstanding'!AY66*Coupon_Yield_Indices_DX!BT$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!AZ66*$G66,'A7.DX_New_Outstanding'!AZ66*Coupon_Yield_Indices_DX!BU$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BA66*$G66,'A7.DX_New_Outstanding'!BA66*Coupon_Yield_Indices_DX!BV$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BB66*$G66,'A7.DX_New_Outstanding'!BB66*Coupon_Yield_Indices_DX!BW$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BC66*$G66,'A7.DX_New_Outstanding'!BC66*Coupon_Yield_Indices_DX!BX$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BD66*$G66,'A7.DX_New_Outstanding'!BD66*Coupon_Yield_Indices_DX!BY$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BE66*$G66,'A7.DX_New_Outstanding'!BE66*Coupon_Yield_Indices_DX!BZ$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BF66*$G66,'A7.DX_New_Outstanding'!BF66*Coupon_Yield_Indices_DX!CA$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BG66*$G66,'A7.DX_New_Outstanding'!BG66*Coupon_Yield_Indices_DX!CB$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BH66*$G66,'A7.DX_New_Outstanding'!BH66*Coupon_Yield_Indices_DX!CC$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BI66*$G66,'A7.DX_New_Outstanding'!BI66*Coupon_Yield_Indices_DX!CD$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BJ66*$G66,'A7.DX_New_Outstanding'!BJ66*Coupon_Yield_Indices_DX!CE$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BK66*$G66,'A7.DX_New_Outstanding'!BK66*Coupon_Yield_Indices_DX!CF$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BL66*$G66,'A7.DX_New_Outstanding'!BL66*Coupon_Yield_Indices_DX!CG$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BM66*$G66,'A7.DX_New_Outstanding'!BM66*Coupon_Yield_Indices_DX!CH$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BN66*$G66,'A7.DX_New_Outstanding'!BN66*Coupon_Yield_Indices_DX!CI$50))","v":0},{"$f":"IF($I66=\"T-bills\",0,IF($F66=\"Fix\",'A7.DX_New_Outstanding'!BO66*$G66,'A7.DX_New_Outstanding'!BO66*Coupon_Yield_Indices_DX!CJ$50))","v":0}]
[null,null,{"$f":"Instruments!$C$25","v":0},{"$f":"IFERROR(IF(VLOOKUP($C67,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M$25),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C67,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$N$25),\"\")","v":""},{"$f":"Instruments!$K$25","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$51","v":0},{"$f":"Instruments!$L$25","v":0},{"$f":"Instruments!$D$25","v":0},{"$f":"IF($I67=\"T-bills\",0,SUM('M3.ASC'!$E142:$P142))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!I67*$G67,'A7.DX_New_Outstanding'!I67*Coupon_Yield_Indices_DX!AD$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!J67*$G67,'A7.DX_New_Outstanding'!J67*Coupon_Yield_Indices_DX!AE$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!K67*$G67,'A7.DX_New_Outstanding'!K67*Coupon_Yield_Indices_DX!AF$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!L67*$G67,'A7.DX_New_Outstanding'!L67*Coupon_Yield_Indices_DX!AG$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!M67*$G67,'A7.DX_New_Outstanding'!M67*Coupon_Yield_Indices_DX!AH$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!N67*$G67,'A7.DX_New_Outstanding'!N67*Coupon_Yield_Indices_DX!AI$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!O67*$G67,'A7.DX_New_Outstanding'!O67*Coupon_Yield_Indices_DX!AJ$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!P67*$G67,'A7.DX_New_Outstanding'!P67*Coupon_Yield_Indices_DX!AK$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!Q67*$G67,'A7.DX_New_Outstanding'!Q67*Coupon_Yield_Indices_DX!AL$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!R67*$G67,'A7.DX_New_Outstanding'!R67*Coupon_Yield_Indices_DX!AM$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!S67*$G67,'A7.DX_New_Outstanding'!S67*Coupon_Yield_Indices_DX!AN$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!T67*$G67,'A7.DX_New_Outstanding'!T67*Coupon_Yield_Indices_DX!AO$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!U67*$G67,'A7.DX_New_Outstanding'!U67*Coupon_Yield_Indices_DX!AP$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!V67*$G67,'A7.DX_New_Outstanding'!V67*Coupon_Yield_Indices_DX!AQ$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!W67*$G67,'A7.DX_New_Outstanding'!W67*Coupon_Yield_Indices_DX!AR$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!X67*$G67,'A7.DX_New_Outstanding'!X67*Coupon_Yield_Indices_DX!AS$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!Y67*$G67,'A7.DX_New_Outstanding'!Y67*Coupon_Yield_Indices_DX!AT$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!Z67*$G67,'A7.DX_New_Outstanding'!Z67*Coupon_Yield_Indices_DX!AU$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AA67*$G67,'A7.DX_New_Outstanding'!AA67*Coupon_Yield_Indices_DX!AV$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AB67*$G67,'A7.DX_New_Outstanding'!AB67*Coupon_Yield_Indices_DX!AW$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AC67*$G67,'A7.DX_New_Outstanding'!AC67*Coupon_Yield_Indices_DX!AX$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AD67*$G67,'A7.DX_New_Outstanding'!AD67*Coupon_Yield_Indices_DX!AY$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AE67*$G67,'A7.DX_New_Outstanding'!AE67*Coupon_Yield_Indices_DX!AZ$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AF67*$G67,'A7.DX_New_Outstanding'!AF67*Coupon_Yield_Indices_DX!BA$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AG67*$G67,'A7.DX_New_Outstanding'!AG67*Coupon_Yield_Indices_DX!BB$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AH67*$G67,'A7.DX_New_Outstanding'!AH67*Coupon_Yield_Indices_DX!BC$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AI67*$G67,'A7.DX_New_Outstanding'!AI67*Coupon_Yield_Indices_DX!BD$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AJ67*$G67,'A7.DX_New_Outstanding'!AJ67*Coupon_Yield_Indices_DX!BE$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AK67*$G67,'A7.DX_New_Outstanding'!AK67*Coupon_Yield_Indices_DX!BF$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AL67*$G67,'A7.DX_New_Outstanding'!AL67*Coupon_Yield_Indices_DX!BG$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AM67*$G67,'A7.DX_New_Outstanding'!AM67*Coupon_Yield_Indices_DX!BH$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AN67*$G67,'A7.DX_New_Outstanding'!AN67*Coupon_Yield_Indices_DX!BI$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AO67*$G67,'A7.DX_New_Outstanding'!AO67*Coupon_Yield_Indices_DX!BJ$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AP67*$G67,'A7.DX_New_Outstanding'!AP67*Coupon_Yield_Indices_DX!BK$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AQ67*$G67,'A7.DX_New_Outstanding'!AQ67*Coupon_Yield_Indices_DX!BL$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AR67*$G67,'A7.DX_New_Outstanding'!AR67*Coupon_Yield_Indices_DX!BM$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AS67*$G67,'A7.DX_New_Outstanding'!AS67*Coupon_Yield_Indices_DX!BN$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AT67*$G67,'A7.DX_New_Outstanding'!AT67*Coupon_Yield_Indices_DX!BO$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AU67*$G67,'A7.DX_New_Outstanding'!AU67*Coupon_Yield_Indices_DX!BP$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AV67*$G67,'A7.DX_New_Outstanding'!AV67*Coupon_Yield_Indices_DX!BQ$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AW67*$G67,'A7.DX_New_Outstanding'!AW67*Coupon_Yield_Indices_DX!BR$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AX67*$G67,'A7.DX_New_Outstanding'!AX67*Coupon_Yield_Indices_DX!BS$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AY67*$G67,'A7.DX_New_Outstanding'!AY67*Coupon_Yield_Indices_DX!BT$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!AZ67*$G67,'A7.DX_New_Outstanding'!AZ67*Coupon_Yield_Indices_DX!BU$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BA67*$G67,'A7.DX_New_Outstanding'!BA67*Coupon_Yield_Indices_DX!BV$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BB67*$G67,'A7.DX_New_Outstanding'!BB67*Coupon_Yield_Indices_DX!BW$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BC67*$G67,'A7.DX_New_Outstanding'!BC67*Coupon_Yield_Indices_DX!BX$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BD67*$G67,'A7.DX_New_Outstanding'!BD67*Coupon_Yield_Indices_DX!BY$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BE67*$G67,'A7.DX_New_Outstanding'!BE67*Coupon_Yield_Indices_DX!BZ$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BF67*$G67,'A7.DX_New_Outstanding'!BF67*Coupon_Yield_Indices_DX!CA$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BG67*$G67,'A7.DX_New_Outstanding'!BG67*Coupon_Yield_Indices_DX!CB$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BH67*$G67,'A7.DX_New_Outstanding'!BH67*Coupon_Yield_Indices_DX!CC$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BI67*$G67,'A7.DX_New_Outstanding'!BI67*Coupon_Yield_Indices_DX!CD$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BJ67*$G67,'A7.DX_New_Outstanding'!BJ67*Coupon_Yield_Indices_DX!CE$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BK67*$G67,'A7.DX_New_Outstanding'!BK67*Coupon_Yield_Indices_DX!CF$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BL67*$G67,'A7.DX_New_Outstanding'!BL67*Coupon_Yield_Indices_DX!CG$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BM67*$G67,'A7.DX_New_Outstanding'!BM67*Coupon_Yield_Indices_DX!CH$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BN67*$G67,'A7.DX_New_Outstanding'!BN67*Coupon_Yield_Indices_DX!CI$51))","v":0},{"$f":"IF($I67=\"T-bills\",0,IF($F67=\"Fix\",'A7.DX_New_Outstanding'!BO67*$G67,'A7.DX_New_Outstanding'!BO67*Coupon_Yield_Indices_DX!CJ$51))","v":0}]
[null,null,{"$f":"Instruments!$C$26","v":0},{"$f":"IFERROR(IF(VLOOKUP($C68,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",1,Instruments!$M56),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($C68,Instruments!$C$7:$D$26,2,FALSE)=\"T-bills\",0,Instruments!$M56),\"\")","v":""},{"$f":"Instruments!$K$26","v":0},{"$f":"Coupon_Yield_Indices_DX!$AD$52","v":0},{"$f":"Instruments!$L$26","v":0},{"$f":"Instruments!$D$26","v":0},{"$f":"IF($I68=\"T-bills\",0,SUM('M3.ASC'!$E143:$P143))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!I68*$G68,'A7.DX_New_Outstanding'!I68*Coupon_Yield_Indices_DX!AD$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!J68*$G68,'A7.DX_New_Outstanding'!J68*Coupon_Yield_Indices_DX!AE$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!K68*$G68,'A7.DX_New_Outstanding'!K68*Coupon_Yield_Indices_DX!AF$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!L68*$G68,'A7.DX_New_Outstanding'!L68*Coupon_Yield_Indices_DX!AG$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!M68*$G68,'A7.DX_New_Outstanding'!M68*Coupon_Yield_Indices_DX!AH$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!N68*$G68,'A7.DX_New_Outstanding'!N68*Coupon_Yield_Indices_DX!AI$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!O68*$G68,'A7.DX_New_Outstanding'!O68*Coupon_Yield_Indices_DX!AJ$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!P68*$G68,'A7.DX_New_Outstanding'!P68*Coupon_Yield_Indices_DX!AK$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!Q68*$G68,'A7.DX_New_Outstanding'!Q68*Coupon_Yield_Indices_DX!AL$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!R68*$G68,'A7.DX_New_Outstanding'!R68*Coupon_Yield_Indices_DX!AM$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!S68*$G68,'A7.DX_New_Outstanding'!S68*Coupon_Yield_Indices_DX!AN$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!T68*$G68,'A7.DX_New_Outstanding'!T68*Coupon_Yield_Indices_DX!AO$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!U68*$G68,'A7.DX_New_Outstanding'!U68*Coupon_Yield_Indices_DX!AP$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!V68*$G68,'A7.DX_New_Outstanding'!V68*Coupon_Yield_Indices_DX!AQ$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!W68*$G68,'A7.DX_New_Outstanding'!W68*Coupon_Yield_Indices_DX!AR$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!X68*$G68,'A7.DX_New_Outstanding'!X68*Coupon_Yield_Indices_DX!AS$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!Y68*$G68,'A7.DX_New_Outstanding'!Y68*Coupon_Yield_Indices_DX!AT$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!Z68*$G68,'A7.DX_New_Outstanding'!Z68*Coupon_Yield_Indices_DX!AU$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AA68*$G68,'A7.DX_New_Outstanding'!AA68*Coupon_Yield_Indices_DX!AV$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AB68*$G68,'A7.DX_New_Outstanding'!AB68*Coupon_Yield_Indices_DX!AW$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AC68*$G68,'A7.DX_New_Outstanding'!AC68*Coupon_Yield_Indices_DX!AX$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AD68*$G68,'A7.DX_New_Outstanding'!AD68*Coupon_Yield_Indices_DX!AY$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AE68*$G68,'A7.DX_New_Outstanding'!AE68*Coupon_Yield_Indices_DX!AZ$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AF68*$G68,'A7.DX_New_Outstanding'!AF68*Coupon_Yield_Indices_DX!BA$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AG68*$G68,'A7.DX_New_Outstanding'!AG68*Coupon_Yield_Indices_DX!BB$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AH68*$G68,'A7.DX_New_Outstanding'!AH68*Coupon_Yield_Indices_DX!BC$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AI68*$G68,'A7.DX_New_Outstanding'!AI68*Coupon_Yield_Indices_DX!BD$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AJ68*$G68,'A7.DX_New_Outstanding'!AJ68*Coupon_Yield_Indices_DX!BE$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AK68*$G68,'A7.DX_New_Outstanding'!AK68*Coupon_Yield_Indices_DX!BF$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AL68*$G68,'A7.DX_New_Outstanding'!AL68*Coupon_Yield_Indices_DX!BG$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AM68*$G68,'A7.DX_New_Outstanding'!AM68*Coupon_Yield_Indices_DX!BH$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AN68*$G68,'A7.DX_New_Outstanding'!AN68*Coupon_Yield_Indices_DX!BI$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AO68*$G68,'A7.DX_New_Outstanding'!AO68*Coupon_Yield_Indices_DX!BJ$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AP68*$G68,'A7.DX_New_Outstanding'!AP68*Coupon_Yield_Indices_DX!BK$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AQ68*$G68,'A7.DX_New_Outstanding'!AQ68*Coupon_Yield_Indices_DX!BL$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AR68*$G68,'A7.DX_New_Outstanding'!AR68*Coupon_Yield_Indices_DX!BM$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AS68*$G68,'A7.DX_New_Outstanding'!AS68*Coupon_Yield_Indices_DX!BN$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AT68*$G68,'A7.DX_New_Outstanding'!AT68*Coupon_Yield_Indices_DX!BO$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AU68*$G68,'A7.DX_New_Outstanding'!AU68*Coupon_Yield_Indices_DX!BP$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AV68*$G68,'A7.DX_New_Outstanding'!AV68*Coupon_Yield_Indices_DX!BQ$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AW68*$G68,'A7.DX_New_Outstanding'!AW68*Coupon_Yield_Indices_DX!BR$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AX68*$G68,'A7.DX_New_Outstanding'!AX68*Coupon_Yield_Indices_DX!BS$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AY68*$G68,'A7.DX_New_Outstanding'!AY68*Coupon_Yield_Indices_DX!BT$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!AZ68*$G68,'A7.DX_New_Outstanding'!AZ68*Coupon_Yield_Indices_DX!BU$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BA68*$G68,'A7.DX_New_Outstanding'!BA68*Coupon_Yield_Indices_DX!BV$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BB68*$G68,'A7.DX_New_Outstanding'!BB68*Coupon_Yield_Indices_DX!BW$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BC68*$G68,'A7.DX_New_Outstanding'!BC68*Coupon_Yield_Indices_DX!BX$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BD68*$G68,'A7.DX_New_Outstanding'!BD68*Coupon_Yield_Indices_DX!BY$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BE68*$G68,'A7.DX_New_Outstanding'!BE68*Coupon_Yield_Indices_DX!BZ$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BF68*$G68,'A7.DX_New_Outstanding'!BF68*Coupon_Yield_Indices_DX!CA$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BG68*$G68,'A7.DX_New_Outstanding'!BG68*Coupon_Yield_Indices_DX!CB$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BH68*$G68,'A7.DX_New_Outstanding'!BH68*Coupon_Yield_Indices_DX!CC$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BI68*$G68,'A7.DX_New_Outstanding'!BI68*Coupon_Yield_Indices_DX!CD$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BJ68*$G68,'A7.DX_New_Outstanding'!BJ68*Coupon_Yield_Indices_DX!CE$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BK68*$G68,'A7.DX_New_Outstanding'!BK68*Coupon_Yield_Indices_DX!CF$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BL68*$G68,'A7.DX_New_Outstanding'!BL68*Coupon_Yield_Indices_DX!CG$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BM68*$G68,'A7.DX_New_Outstanding'!BM68*Coupon_Yield_Indices_DX!CH$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BN68*$G68,'A7.DX_New_Outstanding'!BN68*Coupon_Yield_Indices_DX!CI$52))","v":0},{"$f":"IF($I68=\"T-bills\",0,IF($F68=\"Fix\",'A7.DX_New_Outstanding'!BO68*$G68,'A7.DX_New_Outstanding'!BO68*Coupon_Yield_Indices_DX!CJ$52))","v":0}]
[]
[null,null,"T-bills",null,null,null,null,null,null,null,{"$f":"SUMIFS(K$49:K$68,$F$49:$F$68,$C70)","v":0},{"$f":"SUMIFS(L$49:L$68,$F$49:$F$68,$C70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,null,null,{"$f":"SUMIFS(K$49:K$68,$F$49:$F$68,$C71)","v":145.50000000000003},146.5,75.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,null,null,167.38499999999999,167.38499999999999,167.38499999999999,167.38499999999999,142.48500000000001,117.58499999999999,117.58499999999999,65.385000000000005,65.385000000000005,65.385000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K70:K72)","v":312.88499999999999},{"$f":"SUM(L70:L72)","v":313.88499999999999},242.88499999999999,167.38499999999999,142.48500000000001,117.58499999999999,117.58499999999999,65.385000000000005,65.385000000000005,65.385000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$G$43","v":"T-bills"},null,null,null,null,null,null,null,{"$f":"SUMIFS(K$49:K$68,$I$49:$I$68,$C75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(U$49:U$68,$I$49:$I$68,$C75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AE$49:AE$68,$I$49:$I$68,$C75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AO$49:AO$68,$I$49:$I$68,$C75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AY$49:AY$68,$I$49:$I$68,$C75)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BI$49:BI$68,$I$49:$I$68,$C75)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$44","v":"Bonds"},null,null,null,null,null,null,null,312.88499999999999,313.88499999999999,242.88499999999999,167.38499999999999,142.48500000000001,117.58499999999999,117.58499999999999,65.385000000000005,65.385000000000005,65.385000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$45","v":"DX Commercial Loan"},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$46","v":"Central Bank"},null,null,null,null,null,null,null,{"$f":"SUMIFS(K$49:K$68,$I$49:$I$68,$C78)","v":0},{"$f":"SUMIFS(L$11:L$30,$I$11:$I$30,$C78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$11:AR$30,$I$11:$I$30,$C78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$47","v":"DX Other"},null,null,null,null,null,null,null,{"$f":"SUMIFS(K$49:K$68,$I$49:$I$68,$C79)","v":0},{"$f":"SUMIFS(L$49:L$68,$I$49:$I$68,$C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AR$49:AR$68,$I$49:$I$68,$C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$48","v":0},null,null,null,null,null,null,null,{"$f":"SUMIFS(K$49:K$68,$I$49:$I$68,$C80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$G$49","v":0},null,null,null,null,null,null,null,0,{"$f":"SUMIFS(L$49:L$68,$I$49:$I$68,$C81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(K75:K81)","v":312.88499999999999},{"$f":"SUM(L75:L81)","v":313.88499999999999},242.88499999999999,167.38499999999999,142.48500000000001,117.58499999999999,117.58499999999999,65.385000000000005,65.385000000000005,65.385000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"A9.FX_New_DS","index":43,"n_rows":121,"n_cols":75,"rows_kept":121,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Foreign Currency","Principal Payments of New Foreign Currency Debt (in Foreign Currency)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Q7+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083]
[null,"CHECK","Instrument",{"$f":"FX!D9","v":"Currency "},"Interest Rate Type","Maturity in Years\n (except T-bills)","Grace Period in Years\n (except T-bills)",{"$f":"\"Average Depreciation Rate \"&Input_2!$E$9","v":"Average Depreciation Rate 2025"},{"$f":"\"Average Depreciation Rate \"&Input_2!$E$9+1","v":"Average Depreciation Rate 2026"},{"$f":"\"Average Interest Yield \"&Input_2!$E$9","v":"Average Interest Yield 2025"},{"$f":"\"Average Interest Yield \"&Input_2!$E$9+1","v":"Average Interest Yield 2026"},{"$f":"\"Average Interest Coupon \"&Input_2!$E$9","v":"Average Interest Coupon 2025"},{"$f":"\"Average Interest Coupon \"&Input_2!$E$9+1","v":"Average Interest Coupon 2026"},"Frequency of Coupon Payments","Category",{"$f":"Input_2!$E$7+1","v":2025},0,1,{"$f":"R8+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,{"$f":"SUM(Q9:BW9)-P9","v":0},{"$f":"FX!$C$11","v":"ADF_Fixed"},{"$f":"FX!$D$11","v":"Foreign"},{"$f":"FX!$E$11","v":"Fix"},{"$f":"FX!$F$11","v":40},{"$f":"FX!$G$11","v":10},{"$f":"FX!$L$11","v":5.0260810217910512E-2},{"$f":"FX!$M$11","v":4.8811735941320489E-2},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$J$11","v":7.4999999999999989E-3},{"$f":"FX!$K$11","v":7.4999999999999989E-3},{"$f":"FX!$N$11","v":1},{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"SUM('M11.FX_New'!$S$1141:$S$1164)","v":90.405036108638868},{"$f":"IF($P9>0,(IF(AND($G9<1,$G9>0,Q$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,Q$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,Q$7>$P$8+$G9,Q$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,Q$7>$P$8+$G9,Q$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,Q$7>$P$8+$G9,Q$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,R$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,R$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,R$7>$P$8+$G9,R$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,R$7>$P$8+$G9,R$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,R$7>$P$8+$G9,R$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,S$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,S$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,S$7>$P$8+$G9,S$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,S$7>$P$8+$G9,S$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,S$7>$P$8+$G9,S$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,T$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,T$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,T$7>$P$8+$G9,T$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,T$7>$P$8+$G9,T$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,T$7>$P$8+$G9,T$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,U$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,U$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,U$7>$P$8+$G9,U$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,U$7>$P$8+$G9,U$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,U$7>$P$8+$G9,U$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,V$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,V$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,V$7>$P$8+$G9,V$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,V$7>$P$8+$G9,V$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,V$7>$P$8+$G9,V$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,W$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,W$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,W$7>$P$8+$G9,W$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,W$7>$P$8+$G9,W$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,W$7>$P$8+$G9,W$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,X$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,X$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,X$7>$P$8+$G9,X$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,X$7>$P$8+$G9,X$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,X$7>$P$8+$G9,X$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,Y$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,Y$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,Y$7>$P$8+$G9,Y$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,Y$7>$P$8+$G9,Y$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,Y$7>$P$8+$G9,Y$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,Z$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,Z$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,Z$7>$P$8+$G9,Z$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,Z$7>$P$8+$G9,Z$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,Z$7>$P$8+$G9,Z$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AA$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AA$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AA$7>$P$8+$G9,AA$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AA$7>$P$8+$G9,AA$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AA$7>$P$8+$G9,AA$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AB$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AB$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AB$7>$P$8+$G9,AB$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AB$7>$P$8+$G9,AB$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AB$7>$P$8+$G9,AB$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":1.8081007221727772},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AC$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AC$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AC$7>$P$8+$G9,AC$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AC$7>$P$8+$G9,AC$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AC$7>$P$8+$G9,AC$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":1.8081007221727772},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AD$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AD$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AD$7>$P$8+$G9,AD$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AD$7>$P$8+$G9,AD$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AD$7>$P$8+$G9,AD$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":1.8081007221727772},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AE$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AE$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AE$7>$P$8+$G9,AE$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AE$7>$P$8+$G9,AE$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AE$7>$P$8+$G9,AE$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":1.8081007221727772},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AF$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AF$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AF$7>$P$8+$G9,AF$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AF$7>$P$8+$G9,AF$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AF$7>$P$8+$G9,AF$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":1.8081007221727772},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AG$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AG$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AG$7>$P$8+$G9,AG$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AG$7>$P$8+$G9,AG$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AG$7>$P$8+$G9,AG$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":1.8081007221727772},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AH$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AH$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AH$7>$P$8+$G9,AH$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AH$7>$P$8+$G9,AH$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AH$7>$P$8+$G9,AH$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":1.8081007221727772},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AI$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AI$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AI$7>$P$8+$G9,AI$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AI$7>$P$8+$G9,AI$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AI$7>$P$8+$G9,AI$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":1.8081007221727772},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AJ$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AJ$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AJ$7>$P$8+$G9,AJ$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AJ$7>$P$8+$G9,AJ$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AJ$7>$P$8+$G9,AJ$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":1.8081007221727772},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AK$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AK$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AK$7>$P$8+$G9,AK$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AK$7>$P$8+$G9,AK$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AK$7>$P$8+$G9,AK$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*2))","v":1.8081007221727772},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AL$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AL$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AL$7>$P$8+$G9,AL$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AL$7>$P$8+$G9,AL$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AL$7>$P$8+$G9,AL$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AM$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AM$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AM$7>$P$8+$G9,AM$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AM$7>$P$8+$G9,AM$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AM$7>$P$8+$G9,AM$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AN$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AN$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AN$7>$P$8+$G9,AN$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AN$7>$P$8+$G9,AN$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AN$7>$P$8+$G9,AN$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AO$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AO$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AO$7>$P$8+$G9,AO$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AO$7>$P$8+$G9,AO$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AO$7>$P$8+$G9,AO$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AP$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AP$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AP$7>$P$8+$G9,AP$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AP$7>$P$8+$G9,AP$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AP$7>$P$8+$G9,AP$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AQ$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AQ$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AQ$7>$P$8+$G9,AQ$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AQ$7>$P$8+$G9,AQ$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AQ$7>$P$8+$G9,AQ$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AR$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AR$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AR$7>$P$8+$G9,AR$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AR$7>$P$8+$G9,AR$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AR$7>$P$8+$G9,AR$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AS$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AS$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AS$7>$P$8+$G9,AS$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AS$7>$P$8+$G9,AS$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AS$7>$P$8+$G9,AS$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AT$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AT$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AT$7>$P$8+$G9,AT$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AT$7>$P$8+$G9,AT$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AT$7>$P$8+$G9,AT$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AU$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AU$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AU$7>$P$8+$G9,AU$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AU$7>$P$8+$G9,AU$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AU$7>$P$8+$G9,AU$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AV$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AV$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AV$7>$P$8+$G9,AV$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AV$7>$P$8+$G9,AV$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AV$7>$P$8+$G9,AV$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AW$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AW$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AW$7>$P$8+$G9,AW$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AW$7>$P$8+$G9,AW$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AW$7>$P$8+$G9,AW$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AX$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AX$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AX$7>$P$8+$G9,AX$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AX$7>$P$8+$G9,AX$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AX$7>$P$8+$G9,AX$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AY$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AY$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AY$7>$P$8+$G9,AY$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AY$7>$P$8+$G9,AY$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AY$7>$P$8+$G9,AY$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,AZ$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,AZ$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,AZ$7>$P$8+$G9,AZ$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,AZ$7>$P$8+$G9,AZ$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,AZ$7>$P$8+$G9,AZ$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BA$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BA$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BA$7>$P$8+$G9,BA$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BA$7>$P$8+$G9,BA$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BA$7>$P$8+$G9,BA$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BB$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BB$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BB$7>$P$8+$G9,BB$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BB$7>$P$8+$G9,BB$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BB$7>$P$8+$G9,BB$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BC$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BC$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BC$7>$P$8+$G9,BC$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BC$7>$P$8+$G9,BC$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BC$7>$P$8+$G9,BC$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BD$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BD$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BD$7>$P$8+$G9,BD$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BD$7>$P$8+$G9,BD$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BD$7>$P$8+$G9,BD$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BE$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BE$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BE$7>$P$8+$G9,BE$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BE$7>$P$8+$G9,BE$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BE$7>$P$8+$G9,BE$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":3.6162014443455543},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BF$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BF$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BF$7>$P$8+$G9,BF$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BF$7>$P$8+$G9,BF$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BF$7>$P$8+$G9,BF$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BG$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BG$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BG$7>$P$8+$G9,BG$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BG$7>$P$8+$G9,BG$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BG$7>$P$8+$G9,BG$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BH$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BH$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BH$7>$P$8+$G9,BH$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BH$7>$P$8+$G9,BH$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BH$7>$P$8+$G9,BH$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BI$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BI$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BI$7>$P$8+$G9,BI$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BI$7>$P$8+$G9,BI$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BI$7>$P$8+$G9,BI$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BJ$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BJ$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BJ$7>$P$8+$G9,BJ$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BJ$7>$P$8+$G9,BJ$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BJ$7>$P$8+$G9,BJ$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BK$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BK$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BK$7>$P$8+$G9,BK$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BK$7>$P$8+$G9,BK$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BK$7>$P$8+$G9,BK$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BL$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BL$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BL$7>$P$8+$G9,BL$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BL$7>$P$8+$G9,BL$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BL$7>$P$8+$G9,BL$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BM$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BM$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BM$7>$P$8+$G9,BM$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BM$7>$P$8+$G9,BM$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BM$7>$P$8+$G9,BM$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BN$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BN$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BN$7>$P$8+$G9,BN$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BN$7>$P$8+$G9,BN$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BN$7>$P$8+$G9,BN$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BO$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BO$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BO$7>$P$8+$G9,BO$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BO$7>$P$8+$G9,BO$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BO$7>$P$8+$G9,BO$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BP$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BP$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BP$7>$P$8+$G9,BP$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BP$7>$P$8+$G9,BP$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BP$7>$P$8+$G9,BP$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BQ$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BQ$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BQ$7>$P$8+$G9,BQ$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BQ$7>$P$8+$G9,BQ$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BQ$7>$P$8+$G9,BQ$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BR$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BR$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BR$7>$P$8+$G9,BR$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BR$7>$P$8+$G9,BR$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BR$7>$P$8+$G9,BR$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BS$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BS$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BS$7>$P$8+$G9,BS$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BS$7>$P$8+$G9,BS$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BS$7>$P$8+$G9,BS$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BT$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BT$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BT$7>$P$8+$G9,BT$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BT$7>$P$8+$G9,BT$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BT$7>$P$8+$G9,BT$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BU$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BU$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BU$7>$P$8+$G9,BU$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BU$7>$P$8+$G9,BU$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BU$7>$P$8+$G9,BU$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BV$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BV$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BV$7>$P$8+$G9,BV$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BV$7>$P$8+$G9,BV$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BV$7>$P$8+$G9,BV$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0},{"$f":"IF($E9=\"T-bills\",SUM('M11.FX_New'!$S$1141:$S$1164),(IF($P9>0,(IF(AND($G9<1,$G9>0,BW$7=$P$8),(($P9/$F9)*(1-$G9)),(IF(AND($G9<1,$G9>0,BW$7=$P$8+$F9),(($P9/$F9)*$G9),(IF(AND($G9<1,$G9>0,BW$7>$P$8+$G9,BW$7<$P$8+$F9),($P9/$F9),IF(AND($G9>=1,BW$7>$P$8+$G9,BW$7<=$P$8+$F9),$P9/($F9-$G9),IF(AND($G9=0,BW$7>$P$8+$G9,BW$7<=$P$8+$F9),$P9/($F9-$G9),0)))))))),0)*30%*4))","v":0}]
[null,{"$f":"SUM(Q10:BW10)-P10","v":0},{"$f":"FX!$C$12","v":"IDA/IFAD/EDF_Fixed"},{"$f":"FX!$D$12","v":"Foreign"},{"$f":"FX!$E$12","v":"Fix"},{"$f":"FX!$F$12","v":35},{"$f":"FX!$G$12","v":7},{"$f":"FX!$L$12","v":5.0260810217910512E-2},{"$f":"FX!$M$12","v":4.8811735941320489E-2},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$J$12","v":0.02},{"$f":"FX!$K$12","v":0.02},{"$f":"FX!$N$12","v":1},{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"SUM('M11.FX_New'!$S$1167:$S$1190)","v":90.405036108638868},{"$f":"IF($P10>0,(IF(AND($G10<1,$G10>0,Q$7=$P$8),(($P10/$F10)*(1-$G10)),(IF(AND($G10<1,$G10>0,Q$7=$P$8+$F10),(($P10/$F10)*$G10),(IF(AND($G10<1,$G10>0,Q$7>$P$8+$G10,Q$7<$P$8+$F10),($P10/$F10),IF(AND($G10>=1,Q$7>$P$8+$G10,Q$7<=$P$8+$F10),$P10/($F10-$G10),IF(AND($G10=0,Q$7>$P$8+$G10,Q$7<=$P$8+$F10),$P10/($F10-$G10),0)))))))),0)","v":0},{"$f":"IF($E10=\"T-bills\",SUM('M11.FX_New'!$S$1167:$S$1190),(IF($P10>0,(IF(AND($G10<1,$G10>0,R$7=$P$8),(($P10/$F10)*(1-$G10)),(IF(AND($G10<1,$G10>0,R$7=$P$8+$F10),(($P10/$F10)*$G10),(IF(AND($G10<1,$G10>0,R$7>$P$8+$G10,R$7<$P$8+$F10),($P10/$F10),IF(AND($G10>=1,R$7>$P$8+$G10,R$7<=$P$8+$F10),$P10/($F10-$G10),IF(AND($G10=0,R$7>$P$8+$G10,R$7<=$P$8+$F10),$P10/($F10-$G10),0)))))))),0)))","v":0},{"$f":"IF($E10=\"T-bills\",0,(IF($P10>0,(IF(AND($G10<1,$G10>0,S$7=$P$8),(($P10/$F10)*(1-$G10)),(IF(AND($G10<1,$G10>0,S$7=$P$8+$F10),(($P10/$F10)*$G10),(IF(AND($G10<1,$G10>0,S$7>$P$8+$G10,S$7<$P$8+$F10),($P10/$F10),IF(AND($G10>=1,S$7>$P$8+$G10,S$7<=$P$8+$F10),$P10/($F10-$G10),IF(AND($G10=0,S$7>$P$8+$G10,S$7<=$P$8+$F10),$P10/($F10-$G10),0)))))))),0)))","v":0},{"$f":"IF($E10=\"T-bills\",0,(IF($P10>0,(IF(AND($G10<1,$G10>0,T$7=$P$8),(($P10/$F10)*(1-$G10)),(IF(AND($G10<1,$G10>0,T$7=$P$8+$F10),(($P10/$F10)*$G10),(IF(AND($G10<1,$G10>0,T$7>$P$8+$G10,T$7<$P$8+$F10),($P10/$F10),IF(AND($G10>=1,T$7>$P$8+$G10,T$7<=$P$8+$F10),$P10/($F10-$G10),IF(AND($G10=0,T$7>$P$8+$G10,T$7<=$P$8+$F10),$P10/($F10-$G10),0)))))))),0)))","v":0},0,0,0,0,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,3.2287512895942454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$13","v":"IBRD/ADB/IDB_Fixed"},{"$f":"FX!$D$13","v":"Foreign"},{"$f":"FX!$E$13","v":"Fix"},{"$f":"FX!$F$13","v":25},{"$f":"FX!$G$13","v":5},{"$f":"FX!$L$13","v":5.0260810217910512E-2},{"$f":"FX!$M$13","v":4.8811735941320489E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$J$13","v":2.75E-2},{"$f":"FX!$K$13","v":2.75E-2},{"$f":"FX!$N$13","v":1},{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"SUM('M11.FX_New'!$S$1193:$S$1216)","v":90.405036108638868},0,{"$f":"IF($E11=\"T-bills\",SUM('M11.FX_New'!$S$1193:$S$1216),(IF($P11>0,(IF(AND($G11<1,$G11>0,R$7=$P$8),(($P11/$F11)*(1-$G11)),(IF(AND($G11<1,$G11>0,R$7=$P$8+$F11),(($P11/$F11)*$G11),(IF(AND($G11<1,$G11>0,R$7>$P$8+$G11,R$7<$P$8+$F11),($P11/$F11),IF(AND($G11>=1,R$7>$P$8+$G11,R$7<=$P$8+$F11),$P11/($F11-$G11),IF(AND($G11=0,R$7>$P$8+$G11,R$7<=$P$8+$F11),$P11/($F11-$G11),0)))))))),0)))","v":0},{"$f":"IF($E11=\"T-bills\",0,(IF($P11>0,(IF(AND($G11<1,$G11>0,S$7=$P$8),(($P11/$F11)*(1-$G11)),(IF(AND($G11<1,$G11>0,S$7=$P$8+$F11),(($P11/$F11)*$G11),(IF(AND($G11<1,$G11>0,S$7>$P$8+$G11,S$7<$P$8+$F11),($P11/$F11),IF(AND($G11>=1,S$7>$P$8+$G11,S$7<=$P$8+$F11),$P11/($F11-$G11),IF(AND($G11=0,S$7>$P$8+$G11,S$7<=$P$8+$F11),$P11/($F11-$G11),0)))))))),0)))","v":0},0,0,0,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$14","v":"IBRD/ADB/IDB_Var"},{"$f":"FX!$D$14","v":"Foreign"},{"$f":"FX!$E$14","v":"Var"},{"$f":"FX!$F$14","v":25},{"$f":"FX!$G$14","v":5},{"$f":"FX!$L$14","v":5.0260810217910512E-2},{"$f":"FX!$M$14","v":4.8811735941320489E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$J$14","v":1.6615000000000001E-2},{"$f":"FX!$K$14","v":2.2242999999999999E-2},{"$f":"FX!$N$14","v":1},{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"SUM('M11.FX_New'!$S$1219:$S$1242)","v":90.405036108638868},0,{"$f":"IF($E12=\"T-bills\",SUM('M11.FX_New'!$S$1219:$S$1242),(IF($P12>0,(IF(AND($G12<1,$G12>0,R$7=$P$8),(($P12/$F12)*(1-$G12)),(IF(AND($G12<1,$G12>0,R$7=$P$8+$F12),(($P12/$F12)*$G12),(IF(AND($G12<1,$G12>0,R$7>$P$8+$G12,R$7<$P$8+$F12),($P12/$F12),IF(AND($G12>=1,R$7>$P$8+$G12,R$7<=$P$8+$F12),$P12/($F12-$G12),IF(AND($G12=0,R$7>$P$8+$G12,R$7<=$P$8+$F12),$P12/($F12-$G12),0)))))))),0)))","v":0},0,0,0,0,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$15","v":"Bilateral_Fixed"},{"$f":"FX!$D$15","v":"Foreign"},{"$f":"FX!$E$15","v":"Fix"},{"$f":"FX!$F$15","v":20},{"$f":"FX!$G$15","v":5},{"$f":"FX!$L$15","v":5.0260810217910512E-2},{"$f":"FX!$M$15","v":4.8811735941320489E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$J$15","v":3.0035414804638647E-2},{"$f":"FX!$K$15","v":3.0035414804638647E-2},{"$f":"FX!$N$15","v":1},{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"SUM('M11.FX_New'!$S$1245:$S$1268)","v":45.202518054319434},0,{"$f":"IF($E13=\"T-bills\",SUM('M11.FX_New'!$S$1245:$S$1268),(IF($P13>0,(IF(AND($G13<1,$G13>0,R$7=$P$8),(($P13/$F13)*(1-$G13)),(IF(AND($G13<1,$G13>0,R$7=$P$8+$F13),(($P13/$F13)*$G13),(IF(AND($G13<1,$G13>0,R$7>$P$8+$G13,R$7<$P$8+$F13),($P13/$F13),IF(AND($G13>=1,R$7>$P$8+$G13,R$7<=$P$8+$F13),$P13/($F13-$G13),IF(AND($G13=0,R$7>$P$8+$G13,R$7<=$P$8+$F13),$P13/($F13-$G13),0)))))))),0)))","v":0},0,0,0,0,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$16","v":"Commercial Bank_Var"},{"$f":"FX!$D$16","v":"Foreign"},{"$f":"FX!$E$16","v":"Var"},{"$f":"FX!$F$16","v":5},{"$f":"FX!$G$16","v":1},{"$f":"FX!$L$16","v":5.0260810217910512E-2},{"$f":"FX!$M$16","v":4.8811735941320489E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$J$16","v":7.2436049807011627E-2},{"$f":"FX!$K$16","v":7.6235049807011623E-2},{"$f":"FX!$N$16","v":1},{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"SUM('M11.FX_New'!$S$1271:$S$1294)","v":45.202518054319434},0,{"$f":"IF($E14=\"T-bills\",SUM('M11.FX_New'!$S$1271:$S$1294),(IF($P14>0,(IF(AND($G14<1,$G14>0,R$7=$P$8),(($P14/$F14)*(1-$G14)),(IF(AND($G14<1,$G14>0,R$7=$P$8+$F14),(($P14/$F14)*$G14),(IF(AND($G14<1,$G14>0,R$7>$P$8+$G14,R$7<$P$8+$F14),($P14/$F14),IF(AND($G14>=1,R$7>$P$8+$G14,R$7<=$P$8+$F14),$P14/($F14-$G14),IF(AND($G14=0,R$7>$P$8+$G14,R$7<=$P$8+$F14),$P14/($F14-$G14),0)))))))),0)))","v":0},11.300629513579858,11.300629513579858,11.300629513579858,11.300629513579858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E14=\"T-bills\",0,(IF($P14>0,(IF(AND($G14<1,$G14>0,BN$7=$P$8),(($P14/$F14)*(1-$G14)),(IF(AND($G14<1,$G14>0,BN$7=$P$8+$F14),(($P14/$F14)*$G14),(IF(AND($G14<1,$G14>0,BN$7>$P$8+$G14,BN$7<$P$8+$F14),($P14/$F14),IF(AND($G14>=1,BN$7>$P$8+$G14,BN$7<=$P$8+$F14),$P14/($F14-$G14),IF(AND($G14=0,BN$7>$P$8+$G14,BN$7<=$P$8+$F14),$P14/($F14-$G14),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$17","v":0},{"$f":"FX!$D$17","v":"Foreign"},{"$f":"FX!$E$17","v":0},{"$f":"FX!$F$17","v":0},{"$f":"FX!$G$17","v":0},{"$f":"FX!$L$17","v":5.0260810217910512E-2},{"$f":"FX!$M$17","v":4.8811735941320489E-2},{"$f":"FX!$H$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$J$17","v":0},{"$f":"FX!$K$17","v":0},{"$f":"FX!$N$17","v":1},{"$f":"FX!$O$17","v":0},{"$f":"SUM('M11.FX_New'!$S$1297:$S$1320)","v":0},{"$f":"IF($P15>0,(IF(AND($G15<1,$G15>0,Q$7=$P$8),(($P15/$F15)*(1-$G15)),(IF(AND($G15<1,$G15>0,Q$7=$P$8+$F15),(($P15/$F15)*$G15),(IF(AND($G15<1,$G15>0,Q$7>$P$8+$G15,Q$7<$P$8+$F15),($P15/$F15),IF(AND($G15>=1,Q$7>$P$8+$G15,Q$7<=$P$8+$F15),$P15/($F15-$G15),IF(AND($G15=0,Q$7>$P$8+$G15,Q$7<=$P$8+$F15),$P15/($F15-$G15),0)))))))),0)","v":0},{"$f":"IF($E15=\"T-bills\",SUM('M11.FX_New'!$S$1297:$S$1320),(IF($P15>0,(IF(AND($G15<1,$G15>0,R$7=$P$8),(($P15/$F15)*(1-$G15)),(IF(AND($G15<1,$G15>0,R$7=$P$8+$F15),(($P15/$F15)*$G15),(IF(AND($G15<1,$G15>0,R$7>$P$8+$G15,R$7<$P$8+$F15),($P15/$F15),IF(AND($G15>=1,R$7>$P$8+$G15,R$7<=$P$8+$F15),$P15/($F15-$G15),IF(AND($G15=0,R$7>$P$8+$G15,R$7<=$P$8+$F15),$P15/($F15-$G15),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(Q16:BW16)-P16","v":0},{"$f":"FX!$C$18","v":0},{"$f":"FX!$D$18","v":"Foreign"},{"$f":"FX!$E$18","v":0},{"$f":"FX!$F$18","v":0},{"$f":"FX!$G$18","v":0},{"$f":"FX!$L$18","v":5.0260810217910512E-2},{"$f":"FX!$M$18","v":4.8811735941320489E-2},{"$f":"FX!$H$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$J$18","v":0},{"$f":"FX!$K$18","v":0},{"$f":"FX!$N$18","v":1},{"$f":"FX!$O$18","v":0},{"$f":"SUM('M11.FX_New'!$S$1323:$S$1346)","v":0},{"$f":"IF($P16>0,(IF(AND($G16<1,$G16>0,Q$7=$P$8),(($P16/$F16)*(1-$G16)),(IF(AND($G16<1,$G16>0,Q$7=$P$8+$F16),(($P16/$F16)*$G16),(IF(AND($G16<1,$G16>0,Q$7>$P$8+$G16,Q$7<$P$8+$F16),($P16/$F16),IF(AND($G16>=1,Q$7>$P$8+$G16,Q$7<=$P$8+$F16),$P16/($F16-$G16),IF(AND($G16=0,Q$7>$P$8+$G16,Q$7<=$P$8+$F16),$P16/($F16-$G16),0)))))))),0)","v":0},{"$f":"IF($E16=\"T-bills\",SUM('M11.FX_New'!$S$1323:$S$1346),(IF($P16>0,(IF(AND($G16<1,$G16>0,R$7=$P$8),(($P16/$F16)*(1-$G16)),(IF(AND($G16<1,$G16>0,R$7=$P$8+$F16),(($P16/$F16)*$G16),(IF(AND($G16<1,$G16>0,R$7>$P$8+$G16,R$7<$P$8+$F16),($P16/$F16),IF(AND($G16>=1,R$7>$P$8+$G16,R$7<=$P$8+$F16),$P16/($F16-$G16),IF(AND($G16=0,R$7>$P$8+$G16,R$7<=$P$8+$F16),$P16/($F16-$G16),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$19","v":0},{"$f":"FX!$D$19","v":"Foreign"},{"$f":"FX!$E$19","v":0},{"$f":"FX!$F$19","v":0},{"$f":"FX!$G$19","v":0},{"$f":"FX!$L$19","v":5.0260810217910512E-2},{"$f":"FX!$M$19","v":4.8811735941320489E-2},{"$f":"FX!$H$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$J$19","v":0},{"$f":"FX!$K$19","v":0},{"$f":"FX!$N$19","v":1},{"$f":"FX!$O$19","v":0},{"$f":"SUM('M11.FX_New'!$S$1349:$S$1372)","v":0},0,{"$f":"IF($E17=\"T-bills\",SUM('M11.FX_New'!$S$1349:$S$1372),(IF($P17>0,(IF(AND($G17<1,$G17>0,R$7=$P$8),(($P17/$F17)*(1-$G17)),(IF(AND($G17<1,$G17>0,R$7=$P$8+$F17),(($P17/$F17)*$G17),(IF(AND($G17<1,$G17>0,R$7>$P$8+$G17,R$7<$P$8+$F17),($P17/$F17),IF(AND($G17>=1,R$7>$P$8+$G17,R$7<=$P$8+$F17),$P17/($F17-$G17),IF(AND($G17=0,R$7>$P$8+$G17,R$7<=$P$8+$F17),$P17/($F17-$G17),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$20","v":0},{"$f":"FX!$D$20","v":"Foreign"},{"$f":"FX!$E$20","v":0},{"$f":"FX!$F$20","v":0},{"$f":"FX!$G$20","v":0},{"$f":"FX!$L$20","v":5.0260810217910512E-2},{"$f":"FX!$M$20","v":4.8811735941320489E-2},{"$f":"FX!$H$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$J$20","v":0},{"$f":"FX!$K$20","v":0},{"$f":"FX!$N$20","v":1},{"$f":"FX!$O$20","v":0},{"$f":"SUM('M11.FX_New'!$S$1375:$S$1398)","v":0},0,{"$f":"IF($E18=\"T-bills\",SUM('M11.FX_New'!$S$1375:$S$1398),(IF($P18>0,(IF(AND($G18<1,$G18>0,R$7=$P$8),(($P18/$F18)*(1-$G18)),(IF(AND($G18<1,$G18>0,R$7=$P$8+$F18),(($P18/$F18)*$G18),(IF(AND($G18<1,$G18>0,R$7>$P$8+$G18,R$7<$P$8+$F18),($P18/$F18),IF(AND($G18>=1,R$7>$P$8+$G18,R$7<=$P$8+$F18),$P18/($F18-$G18),IF(AND($G18=0,R$7>$P$8+$G18,R$7<=$P$8+$F18),$P18/($F18-$G18),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$21","v":0},{"$f":"FX!$D$21","v":0},{"$f":"FX!$E$21","v":0},{"$f":"FX!$F$21","v":0},{"$f":"FX!$G$21","v":0},{"$f":"FX!$L$21","v":0},{"$f":"FX!$M$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$J$21","v":0},{"$f":"FX!$K$21","v":0},{"$f":"FX!$N$21","v":0},{"$f":"FX!$O$21","v":0},{"$f":"SUM('M11.FX_New'!$S$1401:$S$1424)","v":0},0,{"$f":"IF($E19=\"T-bills\",SUM('M11.FX_New'!$S$1401:$S$1424),(IF($P19>0,(IF(AND($G19<1,$G19>0,R$7=$P$8),(($P19/$F19)*(1-$G19)),(IF(AND($G19<1,$G19>0,R$7=$P$8+$F19),(($P19/$F19)*$G19),(IF(AND($G19<1,$G19>0,R$7>$P$8+$G19,R$7<$P$8+$F19),($P19/$F19),IF(AND($G19>=1,R$7>$P$8+$G19,R$7<=$P$8+$F19),$P19/($F19-$G19),IF(AND($G19=0,R$7>$P$8+$G19,R$7<=$P$8+$F19),$P19/($F19-$G19),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E19=\"T-bills\",0,(IF($P19>0,(IF(AND($G19<1,$G19>0,AO$7=$P$8),(($P19/$F19)*(1-$G19)),(IF(AND($G19<1,$G19>0,AO$7=$P$8+$F19),(($P19/$F19)*$G19),(IF(AND($G19<1,$G19>0,AO$7>$P$8+$G19,AO$7<$P$8+$F19),($P19/$F19),IF(AND($G19>=1,AO$7>$P$8+$G19,AO$7<=$P$8+$F19),$P19/($F19-$G19),IF(AND($G19=0,AO$7>$P$8+$G19,AO$7<=$P$8+$F19),$P19/($F19-$G19),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$22","v":0},{"$f":"FX!$D$22","v":0},{"$f":"FX!$E$22","v":0},{"$f":"FX!$F$22","v":0},{"$f":"FX!$G$22","v":0},{"$f":"FX!$L$22","v":0},{"$f":"FX!$M$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$J$22","v":0},{"$f":"FX!$K$22","v":0},{"$f":"FX!$N$22","v":0},{"$f":"FX!$O$22","v":0},{"$f":"SUM('M11.FX_New'!$S$1427:$S$1450)","v":0},0,{"$f":"IF($E20=\"T-bills\",SUM('M11.FX_New'!$S$1427:$S$1450),(IF($P20>0,(IF(AND($G20<1,$G20>0,R$7=$P$8),(($P20/$F20)*(1-$G20)),(IF(AND($G20<1,$G20>0,R$7=$P$8+$F20),(($P20/$F20)*$G20),(IF(AND($G20<1,$G20>0,R$7>$P$8+$G20,R$7<$P$8+$F20),($P20/$F20),IF(AND($G20>=1,R$7>$P$8+$G20,R$7<=$P$8+$F20),$P20/($F20-$G20),IF(AND($G20=0,R$7>$P$8+$G20,R$7<=$P$8+$F20),$P20/($F20-$G20),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$23","v":0},{"$f":"FX!$D$23","v":0},{"$f":"FX!$E$23","v":0},{"$f":"FX!$F$23","v":0},{"$f":"FX!$G$23","v":0},{"$f":"FX!$L$23","v":0},{"$f":"FX!$M$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$J$23","v":0},{"$f":"FX!$K$23","v":0},{"$f":"FX!$N$23","v":0},{"$f":"FX!$O$23","v":0},{"$f":"SUM('M11.FX_New'!$S$1453:$S$1476)","v":0},0,{"$f":"IF($E21=\"T-bills\",SUM('M11.FX_New'!$S$1453:$S$1476),(IF($P21>0,(IF(AND($G21<1,$G21>0,R$7=$P$8),(($P21/$F21)*(1-$G21)),(IF(AND($G21<1,$G21>0,R$7=$P$8+$F21),(($P21/$F21)*$G21),(IF(AND($G21<1,$G21>0,R$7>$P$8+$G21,R$7<$P$8+$F21),($P21/$F21),IF(AND($G21>=1,R$7>$P$8+$G21,R$7<=$P$8+$F21),$P21/($F21-$G21),IF(AND($G21=0,R$7>$P$8+$G21,R$7<=$P$8+$F21),$P21/($F21-$G21),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$24","v":0},{"$f":"FX!$D$24","v":0},{"$f":"FX!$E$24","v":0},{"$f":"FX!$F$24","v":0},{"$f":"FX!$G$24","v":0},{"$f":"FX!$L$24","v":0},{"$f":"FX!$M$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$J$24","v":0},{"$f":"FX!$K$24","v":0},{"$f":"FX!$N$24","v":0},{"$f":"FX!$O$24","v":0},{"$f":"SUM('M11.FX_New'!$S$1479:$S$1502)","v":0},0,{"$f":"IF($E22=\"T-bills\",SUM('M11.FX_New'!$S$1479:$S$1502),(IF($P22>0,(IF(AND($G22<1,$G22>0,R$7=$P$8),(($P22/$F22)*(1-$G22)),(IF(AND($G22<1,$G22>0,R$7=$P$8+$F22),(($P22/$F22)*$G22),(IF(AND($G22<1,$G22>0,R$7>$P$8+$G22,R$7<$P$8+$F22),($P22/$F22),IF(AND($G22>=1,R$7>$P$8+$G22,R$7<=$P$8+$F22),$P22/($F22-$G22),IF(AND($G22=0,R$7>$P$8+$G22,R$7<=$P$8+$F22),$P22/($F22-$G22),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$25","v":0},{"$f":"FX!$D$25","v":0},{"$f":"FX!$E$25","v":0},{"$f":"FX!$F$25","v":0},{"$f":"FX!$G$25","v":0},{"$f":"FX!$L$25","v":0},{"$f":"FX!$M$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$J$25","v":0},{"$f":"FX!$K$25","v":0},{"$f":"FX!$N$25","v":0},{"$f":"FX!$O$25","v":0},{"$f":"SUM('M11.FX_New'!$S$1505:$S$1528)","v":0},0,{"$f":"IF($E23=\"T-bills\",SUM('M11.FX_New'!$S$1505:$S$1528),(IF($P23>0,(IF(AND($G23<1,$G23>0,R$7=$P$8),(($P23/$F23)*(1-$G23)),(IF(AND($G23<1,$G23>0,R$7=$P$8+$F23),(($P23/$F23)*$G23),(IF(AND($G23<1,$G23>0,R$7>$P$8+$G23,R$7<$P$8+$F23),($P23/$F23),IF(AND($G23>=1,R$7>$P$8+$G23,R$7<=$P$8+$F23),$P23/($F23-$G23),IF(AND($G23=0,R$7>$P$8+$G23,R$7<=$P$8+$F23),$P23/($F23-$G23),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E23=\"T-bills\",0,(IF($P23>0,(IF(AND($G23<1,$G23>0,BT$7=$P$8),(($P23/$F23)*(1-$G23)),(IF(AND($G23<1,$G23>0,BT$7=$P$8+$F23),(($P23/$F23)*$G23),(IF(AND($G23<1,$G23>0,BT$7>$P$8+$G23,BT$7<$P$8+$F23),($P23/$F23),IF(AND($G23>=1,BT$7>$P$8+$G23,BT$7<=$P$8+$F23),$P23/($F23-$G23),IF(AND($G23=0,BT$7>$P$8+$G23,BT$7<=$P$8+$F23),$P23/($F23-$G23),0)))))))),0)))","v":0},0,0,0]
[null,0,{"$f":"FX!$C$26","v":0},{"$f":"FX!$D$26","v":0},{"$f":"FX!$E$26","v":0},{"$f":"FX!$F$26","v":0},{"$f":"FX!$G$26","v":0},{"$f":"FX!$L$26","v":0},{"$f":"FX!$M$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$J$26","v":0},{"$f":"FX!$K$26","v":0},{"$f":"FX!$N$26","v":0},{"$f":"FX!$O$26","v":0},{"$f":"SUM('M11.FX_New'!$S$1531:$S$1554)","v":0},0,{"$f":"IF($E24=\"T-bills\",SUM('M11.FX_New'!$S$1531:$S$1554),(IF($P24>0,(IF(AND($G24<1,$G24>0,R$7=$P$8),(($P24/$F24)*(1-$G24)),(IF(AND($G24<1,$G24>0,R$7=$P$8+$F24),(($P24/$F24)*$G24),(IF(AND($G24<1,$G24>0,R$7>$P$8+$G24,R$7<$P$8+$F24),($P24/$F24),IF(AND($G24>=1,R$7>$P$8+$G24,R$7<=$P$8+$F24),$P24/($F24-$G24),IF(AND($G24=0,R$7>$P$8+$G24,R$7<=$P$8+$F24),$P24/($F24-$G24),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$27","v":0},{"$f":"FX!$D$27","v":0},{"$f":"FX!$E$27","v":0},{"$f":"FX!$F$27","v":0},{"$f":"FX!$G$27","v":0},{"$f":"FX!$L$27","v":0},{"$f":"FX!$M$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$J$27","v":0},{"$f":"FX!$K$27","v":0},{"$f":"FX!$N$27","v":0},{"$f":"FX!$O$27","v":0},{"$f":"SUM('M11.FX_New'!$S$1557:$S$1580)","v":0},0,{"$f":"IF($E25=\"T-bills\",SUM('M11.FX_New'!$S$1557:$S$1580),(IF($P25>0,(IF(AND($G25<1,$G25>0,R$7=$P$8),(($P25/$F25)*(1-$G25)),(IF(AND($G25<1,$G25>0,R$7=$P$8+$F25),(($P25/$F25)*$G25),(IF(AND($G25<1,$G25>0,R$7>$P$8+$G25,R$7<$P$8+$F25),($P25/$F25),IF(AND($G25>=1,R$7>$P$8+$G25,R$7<=$P$8+$F25),$P25/($F25-$G25),IF(AND($G25=0,R$7>$P$8+$G25,R$7<=$P$8+$F25),$P25/($F25-$G25),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$28","v":0},{"$f":"FX!$D$28","v":0},{"$f":"FX!$E$28","v":0},{"$f":"FX!$F$28","v":0},{"$f":"FX!$G$28","v":0},{"$f":"FX!$L$28","v":0},{"$f":"FX!$M$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$J$28","v":0},{"$f":"FX!$K$28","v":0},{"$f":"FX!$N$28","v":0},{"$f":"FX!$O$28","v":0},{"$f":"SUM('M11.FX_New'!$S$1583:$S$1606)","v":0},0,{"$f":"IF($E26=\"T-bills\",SUM('M11.FX_New'!$S$1583:$S$1606),(IF($P26>0,(IF(AND($G26<1,$G26>0,R$7=$P$8),(($P26/$F26)*(1-$G26)),(IF(AND($G26<1,$G26>0,R$7=$P$8+$F26),(($P26/$F26)*$G26),(IF(AND($G26<1,$G26>0,R$7>$P$8+$G26,R$7<$P$8+$F26),($P26/$F26),IF(AND($G26>=1,R$7>$P$8+$G26,R$7<=$P$8+$F26),$P26/($F26-$G26),IF(AND($G26=0,R$7>$P$8+$G26,R$7<=$P$8+$F26),$P26/($F26-$G26),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$29","v":0},{"$f":"FX!$D$29","v":0},{"$f":"FX!$E$29","v":0},{"$f":"FX!$F$29","v":0},{"$f":"FX!$G$29","v":0},{"$f":"FX!$L$29","v":0},{"$f":"FX!$M$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$J$29","v":0},{"$f":"FX!$K$29","v":0},{"$f":"FX!$N$29","v":0},{"$f":"FX!$O$29","v":0},{"$f":"SUM('M11.FX_New'!$S$1609:$S$1632)","v":0},0,{"$f":"IF($E27=\"T-bills\",SUM('M11.FX_New'!$S$1609:$S$1632),(IF($P27>0,(IF(AND($G27<1,$G27>0,R$7=$P$8),(($P27/$F27)*(1-$G27)),(IF(AND($G27<1,$G27>0,R$7=$P$8+$F27),(($P27/$F27)*$G27),(IF(AND($G27<1,$G27>0,R$7>$P$8+$G27,R$7<$P$8+$F27),($P27/$F27),IF(AND($G27>=1,R$7>$P$8+$G27,R$7<=$P$8+$F27),$P27/($F27-$G27),IF(AND($G27=0,R$7>$P$8+$G27,R$7<=$P$8+$F27),$P27/($F27-$G27),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"FX!$C$30","v":0},{"$f":"FX!$D$30","v":0},{"$f":"FX!$E$30","v":0},{"$f":"FX!$F$30","v":0},{"$f":"FX!$G$30","v":0},{"$f":"FX!$L$30","v":0},{"$f":"FX!$M$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$J$30","v":0},{"$f":"FX!$K$30","v":0},{"$f":"FX!$N$30","v":0},{"$f":"FX!$O$30","v":0},{"$f":"SUM('M11.FX_New'!$S$1635:$S$1658)","v":0},0,{"$f":"IF($E28=\"T-bills\",SUM('M11.FX_New'!$S$1635:$S$1658),(IF($P28>0,(IF(AND($G28<1,$G28>0,R$7=$P$8),(($P28/$F28)*(1-$G28)),(IF(AND($G28<1,$G28>0,R$7=$P$8+$F28),(($P28/$F28)*$G28),(IF(AND($G28<1,$G28>0,R$7>$P$8+$G28,R$7<$P$8+$F28),($P28/$F28),IF(AND($G28>=1,R$7>$P$8+$G28,R$7<=$P$8+$F28),$P28/($F28-$G28),IF(AND($G28=0,R$7>$P$8+$G28,R$7<=$P$8+$F28),$P28/($F28-$G28),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E28=\"T-bills\",0,(IF($P28>0,(IF(AND($G28<1,$G28>0,AU$7=$P$8),(($P28/$F28)*(1-$G28)),(IF(AND($G28<1,$G28>0,AU$7=$P$8+$F28),(($P28/$F28)*$G28),(IF(AND($G28<1,$G28>0,AU$7>$P$8+$G28,AU$7<$P$8+$F28),($P28/$F28),IF(AND($G28>=1,AU$7>$P$8+$G28,AU$7<=$P$8+$F28),$P28/($F28-$G28),IF(AND($G28=0,AU$7>$P$8+$G28,AU$7<=$P$8+$F28),$P28/($F28-$G28),0)))))))),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q9:Q28)","v":0},{"$f":"SUM(R9:R28)","v":0},11.300629513579858,11.300629513579858,11.300629513579858,11.300629513579858,12.054004814485182,12.054004814485182,15.282756104079429,15.282756104079429,15.282756104079429,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,15.885456344803686,15.885456344803686,15.885456344803686,15.885456344803686,15.885456344803686,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,3.6162014443455543,3.6162014443455543,3.6162014443455543,3.6162014443455543,3.6162014443455543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"T-bills",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Q$9:Q$28,$E$9:$E$28,$C31)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AA$9:AA$28,$E$9:$E$28,$C31)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AK$9:AK$28,$E$9:$E$28,$C31)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AU$9:AU$28,$E$9:$E$28,$C31)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BE$9:BE$28,$E$9:$E$28,$C31)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BO$9:BO$28,$E$9:$E$28,$C31)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,11.300629513579858,11.300629513579858,11.300629513579858,11.300629513579858,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,4.5202518054319434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,7.533753009053239,7.533753009053239,10.762504298647485,10.762504298647485,10.762504298647485,12.570605020820262,12.570605020820262,12.570605020820262,12.570605020820262,12.570605020820262,12.570605020820262,12.570605020820262,12.570605020820262,12.570605020820262,12.570605020820262,11.365204539371742,11.365204539371742,11.365204539371742,11.365204539371742,11.365204539371742,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,3.6162014443455543,3.6162014443455543,3.6162014443455543,3.6162014443455543,3.6162014443455543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(Q34:BW34)-SUM($P$9:$P$28)","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q31:Q33)","v":0},{"$f":"SUM(R31:R33)","v":0},11.300629513579858,11.300629513579858,11.300629513579858,11.300629513579858,12.054004814485182,12.054004814485182,15.282756104079429,15.282756104079429,15.282756104079429,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,15.885456344803686,15.885456344803686,15.885456344803686,15.885456344803686,15.885456344803686,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,3.6162014443455543,3.6162014443455543,3.6162014443455543,3.6162014443455543,3.6162014443455543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$D$43","v":"Multilateral"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Q$9:Q$28,$O$9:$O$28,$C36)","v":0},0,0,0,0,0,9.0405036108638868,9.0405036108638868,12.269254900458133,12.269254900458133,{"$f":"SUMIFS(AA$9:AA$28,$O$9:$O$28,$C36)","v":12.269254900458133},14.077355622630909,14.077355622630909,14.077355622630909,14.077355622630909,14.077355622630909,14.077355622630909,14.077355622630909,14.077355622630909,14.077355622630909,{"$f":"SUMIFS(AK$9:AK$28,$O$9:$O$28,$C36)","v":14.077355622630909},15.885456344803686,15.885456344803686,15.885456344803686,15.885456344803686,15.885456344803686,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,{"$f":"SUMIFS(AU$9:AU$28,$O$9:$O$28,$C36)","v":6.8449527339397997},6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,3.6162014443455543,3.6162014443455543,3.6162014443455543,3.6162014443455543,{"$f":"SUMIFS(BE$9:BE$28,$O$9:$O$28,$C36)","v":3.6162014443455543},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BO$9:BO$28,$O$9:$O$28,$C36)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$44","v":"Bilateral"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,3.0135012036212956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,11.300629513579858,11.300629513579858,11.300629513579858,11.300629513579858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$46","v":"International Bond"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$47","v":"FX Security"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$48","v":"FX Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Q$9:Q$28,$O$9:$O$28,$C42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(Q43:BW43)-SUM($P$9:$P$28)","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q36:Q42)","v":0},{"$f":"SUM(R36:R42)","v":0},11.300629513579858,11.300629513579858,11.300629513579858,11.300629513579858,12.054004814485182,12.054004814485182,15.282756104079429,15.282756104079429,15.282756104079429,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,17.090856826252207,15.885456344803686,15.885456344803686,15.885456344803686,15.885456344803686,15.885456344803686,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,6.8449527339397997,3.6162014443455543,3.6162014443455543,3.6162014443455543,3.6162014443455543,3.6162014443455543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Foreign Currency","Outstanding Amount of New Foreign Currency Debt (in Foreign Currency)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Q46+1","v":2026},{"$f":"R46+1","v":2027},{"$f":"S46+1","v":2028},{"$f":"T46+1","v":2029},{"$f":"U46+1","v":2030},{"$f":"V46+1","v":2031},{"$f":"W46+1","v":2032},{"$f":"X46+1","v":2033},{"$f":"Y46+1","v":2034},{"$f":"Z46+1","v":2035},{"$f":"AA46+1","v":2036},{"$f":"AB46+1","v":2037},{"$f":"AC46+1","v":2038},{"$f":"AD46+1","v":2039},{"$f":"AE46+1","v":2040},{"$f":"AF46+1","v":2041},{"$f":"AG46+1","v":2042},{"$f":"AH46+1","v":2043},{"$f":"AI46+1","v":2044},{"$f":"AJ46+1","v":2045},{"$f":"AK46+1","v":2046},{"$f":"AL46+1","v":2047},{"$f":"AM46+1","v":2048},{"$f":"AN46+1","v":2049},{"$f":"AO46+1","v":2050},{"$f":"AP46+1","v":2051},{"$f":"AQ46+1","v":2052},{"$f":"AR46+1","v":2053},{"$f":"AS46+1","v":2054},{"$f":"AT46+1","v":2055},{"$f":"AU46+1","v":2056},{"$f":"AV46+1","v":2057},{"$f":"AW46+1","v":2058},{"$f":"AX46+1","v":2059},{"$f":"AY46+1","v":2060},{"$f":"AZ46+1","v":2061},{"$f":"BA46+1","v":2062},{"$f":"BB46+1","v":2063},{"$f":"BC46+1","v":2064},{"$f":"BD46+1","v":2065},{"$f":"BE46+1","v":2066},{"$f":"BF46+1","v":2067},{"$f":"BG46+1","v":2068},{"$f":"BH46+1","v":2069},{"$f":"BI46+1","v":2070},{"$f":"BJ46+1","v":2071},{"$f":"BK46+1","v":2072},{"$f":"BL46+1","v":2073},{"$f":"BM46+1","v":2074},{"$f":"BN46+1","v":2075},{"$f":"BO46+1","v":2076},{"$f":"BP46+1","v":2077},{"$f":"BQ46+1","v":2078},{"$f":"BR46+1","v":2079},{"$f":"BS46+1","v":2080},{"$f":"BT46+1","v":2081},{"$f":"BU46+1","v":2082},{"$f":"BV46+1","v":2083}]
[null,null,"Instrument",{"$f":"FX!D46","v":0},"Interest Rate Type","Maturity in Years\n (except T-bills)","Grace Period in Years\n (except T-bills)",{"$f":"\"Average Depreciation Rate \"&Input_2!$E$9","v":"Average Depreciation Rate 2025"},{"$f":"\"Average Depreciation Rate \"&Input_2!$E$9+1","v":"Average Depreciation Rate 2026"},{"$f":"\"Average Interest Yield \"&Input_2!$E$9","v":"Average Interest Yield 2025"},{"$f":"\"Average Interest Yield \"&Input_2!$E$9+1","v":"Average Interest Yield 2026"},{"$f":"\"Average Interest Coupon \"&Input_2!$E$9","v":"Average Interest Coupon 2025"},{"$f":"\"Average Interest Coupon \"&Input_2!$E$9+1","v":"Average Interest Coupon 2026"},"Frequency of Coupon Payments","Category",{"$f":"Input_2!$E$7+1","v":2025},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,{"$f":"FX!$C$11","v":"ADF_Fixed"},{"$f":"FX!$D$11","v":"Foreign"},{"$f":"FX!$E$11","v":"Fix"},{"$f":"FX!$F$11","v":40},{"$f":"FX!$G$11","v":10},{"$f":"FX!$L$11","v":5.0260810217910512E-2},{"$f":"FX!$M$11","v":4.8811735941320489E-2},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$J$11","v":7.4999999999999989E-3},{"$f":"FX!$K$11","v":7.4999999999999989E-3},{"$f":"FX!$N$11","v":1},{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"SUM('M11.FX_New'!$S$1141:$S$1164)","v":90.405036108638868},{"$f":"P48-Q9","v":90.405036108638868},90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,88.596935386466086,86.788834664293304,84.980733942120523,83.172633219947741,81.36453249777496,79.556431775602178,77.748331053429396,75.940230331256615,74.132129609083833,72.324028886911051,68.707827442565502,65.091625998219953,61.475424553874397,57.859223109528841,54.243021665183285,50.626820220837729,47.010618776492173,43.394417332146617,39.778215887801061,36.162014443455504,32.545812999109948,{"$f":"AV48-AW9","v":28.929611554764392},25.313410110418836,21.69720866607328,18.081007221727724,14.464805777382169,10.848604333036615,7.2324028886910607,3.6162014443455064,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14,-4.7961634663806763E-14]
[null,null,{"$f":"FX!$C$12","v":"IDA/IFAD/EDF_Fixed"},{"$f":"FX!$D$12","v":"Foreign"},{"$f":"FX!$E$12","v":"Fix"},{"$f":"FX!$F$12","v":35},{"$f":"FX!$G$12","v":7},{"$f":"FX!$L$12","v":5.0260810217910512E-2},{"$f":"FX!$M$12","v":4.8811735941320489E-2},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$J$12","v":0.02},{"$f":"FX!$K$12","v":0.02},{"$f":"FX!$N$12","v":1},{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"SUM('M11.FX_New'!$S$1167:$S$1190)","v":90.405036108638868},{"$f":"P49-Q10","v":90.405036108638868},90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,87.176284819044625,83.947533529450382,80.718782239856139,77.490030950261897,74.261279660667654,71.032528371073411,67.803777081479168,64.575025791884926,61.346274502290683,58.11752321269644,54.888771923102198,51.660020633507955,48.431269343913712,45.202518054319469,41.973766764725227,38.745015475130984,35.516264185536741,32.287512895942498,29.058761606348252,25.830010316754006,22.60125902715976,19.372507737565513,16.143756447971267,12.915005158377021,{"$f":"AV49-AW10","v":9.6862538687827744},6.457502579188529,3.2287512895942836,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14,3.8191672047105385E-14]
[null,null,{"$f":"FX!$C$13","v":"IBRD/ADB/IDB_Fixed"},{"$f":"FX!$D$13","v":"Foreign"},{"$f":"FX!$E$13","v":"Fix"},{"$f":"FX!$F$13","v":25},{"$f":"FX!$G$13","v":5},{"$f":"FX!$L$13","v":5.0260810217910512E-2},{"$f":"FX!$M$13","v":4.8811735941320489E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$J$13","v":2.75E-2},{"$f":"FX!$K$13","v":2.75E-2},{"$f":"FX!$N$13","v":1},{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"SUM('M11.FX_New'!$S$1193:$S$1216)","v":90.405036108638868},{"$f":"P50-Q11","v":90.405036108638868},90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,85.884784303206928,81.364532497774988,76.844280692343048,72.324028886911108,67.803777081479168,63.283525276047229,58.763273470615289,54.243021665183349,49.722769859751409,45.202518054319469,40.68226624888753,36.16201444345559,31.641762638023646,27.121510832591703,22.60125902715976,18.081007221727816,13.560755416295873,9.0405036108639294,4.520251805431986,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,{"$f":"AV50-AW11","v":4.2632564145606011E-14},4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14]
[null,null,{"$f":"FX!$C$14","v":"IBRD/ADB/IDB_Var"},{"$f":"FX!$D$14","v":"Foreign"},{"$f":"FX!$E$14","v":"Var"},{"$f":"FX!$F$14","v":25},{"$f":"FX!$G$14","v":5},{"$f":"FX!$L$14","v":5.0260810217910512E-2},{"$f":"FX!$M$14","v":4.8811735941320489E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$J$14","v":1.6615000000000001E-2},{"$f":"FX!$K$14","v":2.2242999999999999E-2},{"$f":"FX!$N$14","v":1},{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"SUM('M11.FX_New'!$S$1219:$S$1242)","v":90.405036108638868},{"$f":"P51-Q12","v":90.405036108638868},90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,90.405036108638868,85.884784303206928,81.364532497774988,76.844280692343048,72.324028886911108,67.803777081479168,63.283525276047229,58.763273470615289,54.243021665183349,49.722769859751409,45.202518054319469,40.68226624888753,36.16201444345559,31.641762638023646,27.121510832591703,22.60125902715976,18.081007221727816,13.560755416295873,9.0405036108639294,4.520251805431986,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,{"$f":"AV51-AW12","v":4.2632564145606011E-14},4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14]
[null,null,{"$f":"FX!$C$15","v":"Bilateral_Fixed"},{"$f":"FX!$D$15","v":"Foreign"},{"$f":"FX!$E$15","v":"Fix"},{"$f":"FX!$F$15","v":20},{"$f":"FX!$G$15","v":5},{"$f":"FX!$L$15","v":5.0260810217910512E-2},{"$f":"FX!$M$15","v":4.8811735941320489E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$J$15","v":3.0035414804638647E-2},{"$f":"FX!$K$15","v":3.0035414804638647E-2},{"$f":"FX!$N$15","v":1},{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"SUM('M11.FX_New'!$S$1245:$S$1268)","v":45.202518054319434},{"$f":"P52-Q13","v":45.202518054319434},45.202518054319434,45.202518054319434,45.202518054319434,45.202518054319434,45.202518054319434,42.189016850698138,39.175515647076843,36.162014443455547,33.148513239834251,30.135012036212956,27.12151083259166,24.108009628970365,21.094508425349069,18.081007221727774,15.067506018106478,12.054004814485182,9.0405036108638868,6.0270024072425912,3.0135012036212956,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV52-AW13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$16","v":"Commercial Bank_Var"},{"$f":"FX!$D$16","v":"Foreign"},{"$f":"FX!$E$16","v":"Var"},{"$f":"FX!$F$16","v":5},{"$f":"FX!$G$16","v":1},{"$f":"FX!$L$16","v":5.0260810217910512E-2},{"$f":"FX!$M$16","v":4.8811735941320489E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$J$16","v":7.2436049807011627E-2},{"$f":"FX!$K$16","v":7.6235049807011623E-2},{"$f":"FX!$N$16","v":1},{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"SUM('M11.FX_New'!$S$1271:$S$1294)","v":45.202518054319434},{"$f":"P53-Q14","v":45.202518054319434},45.202518054319434,33.901888540739577,22.60125902715972,11.300629513579862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV53-AW14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$17","v":0},{"$f":"FX!$D$17","v":"Foreign"},{"$f":"FX!$E$17","v":0},{"$f":"FX!$F$17","v":0},{"$f":"FX!$G$17","v":0},{"$f":"FX!$L$17","v":5.0260810217910512E-2},{"$f":"FX!$M$17","v":4.8811735941320489E-2},{"$f":"FX!$H$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$J$17","v":0},{"$f":"FX!$K$17","v":0},{"$f":"FX!$N$17","v":1},{"$f":"FX!$O$17","v":0},{"$f":"SUM('M11.FX_New'!$S$1297:$S$1320)","v":0},{"$f":"P54-Q15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV54-AW15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$18","v":0},{"$f":"FX!$D$18","v":"Foreign"},{"$f":"FX!$E$18","v":0},{"$f":"FX!$F$18","v":0},{"$f":"FX!$G$18","v":0},{"$f":"FX!$L$18","v":5.0260810217910512E-2},{"$f":"FX!$M$18","v":4.8811735941320489E-2},{"$f":"FX!$H$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$J$18","v":0},{"$f":"FX!$K$18","v":0},{"$f":"FX!$N$18","v":1},{"$f":"FX!$O$18","v":0},{"$f":"SUM('M11.FX_New'!$S$1323:$S$1346)","v":0},{"$f":"P55-Q16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV55-AW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$19","v":0},{"$f":"FX!$D$19","v":"Foreign"},{"$f":"FX!$E$19","v":0},{"$f":"FX!$F$19","v":0},{"$f":"FX!$G$19","v":0},{"$f":"FX!$L$19","v":5.0260810217910512E-2},{"$f":"FX!$M$19","v":4.8811735941320489E-2},{"$f":"FX!$H$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$J$19","v":0},{"$f":"FX!$K$19","v":0},{"$f":"FX!$N$19","v":1},{"$f":"FX!$O$19","v":0},{"$f":"SUM('M11.FX_New'!$S$1349:$S$1372)","v":0},{"$f":"P56-Q17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV56-AW17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$20","v":0},{"$f":"FX!$D$20","v":"Foreign"},{"$f":"FX!$E$20","v":0},{"$f":"FX!$F$20","v":0},{"$f":"FX!$G$20","v":0},{"$f":"FX!$L$20","v":5.0260810217910512E-2},{"$f":"FX!$M$20","v":4.8811735941320489E-2},{"$f":"FX!$H$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$J$20","v":0},{"$f":"FX!$K$20","v":0},{"$f":"FX!$N$20","v":1},{"$f":"FX!$O$20","v":0},{"$f":"SUM('M11.FX_New'!$S$1375:$S$1398)","v":0},{"$f":"P57-Q18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV57-AW18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$21","v":0},{"$f":"FX!$D$21","v":0},{"$f":"FX!$E$21","v":0},{"$f":"FX!$F$21","v":0},{"$f":"FX!$G$21","v":0},{"$f":"FX!$L$21","v":0},{"$f":"FX!$M$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$J$21","v":0},{"$f":"FX!$K$21","v":0},{"$f":"FX!$N$21","v":0},{"$f":"FX!$O$21","v":0},{"$f":"SUM('M11.FX_New'!$S$1401:$S$1424)","v":0},{"$f":"P58-Q19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV58-AW19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$22","v":0},{"$f":"FX!$D$22","v":0},{"$f":"FX!$E$22","v":0},{"$f":"FX!$F$22","v":0},{"$f":"FX!$G$22","v":0},{"$f":"FX!$L$22","v":0},{"$f":"FX!$M$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$J$22","v":0},{"$f":"FX!$K$22","v":0},{"$f":"FX!$N$22","v":0},{"$f":"FX!$O$22","v":0},{"$f":"SUM('M11.FX_New'!$S$1427:$S$1450)","v":0},{"$f":"P59-Q20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV59-AW20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$23","v":0},{"$f":"FX!$D$23","v":0},{"$f":"FX!$E$23","v":0},{"$f":"FX!$F$23","v":0},{"$f":"FX!$G$23","v":0},{"$f":"FX!$L$23","v":0},{"$f":"FX!$M$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$J$23","v":0},{"$f":"FX!$K$23","v":0},{"$f":"FX!$N$23","v":0},{"$f":"FX!$O$23","v":0},{"$f":"SUM('M11.FX_New'!$S$1453:$S$1476)","v":0},{"$f":"P60-Q21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV60-AW21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$24","v":0},{"$f":"FX!$D$24","v":0},{"$f":"FX!$E$24","v":0},{"$f":"FX!$F$24","v":0},{"$f":"FX!$G$24","v":0},{"$f":"FX!$L$24","v":0},{"$f":"FX!$M$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$J$24","v":0},{"$f":"FX!$K$24","v":0},{"$f":"FX!$N$24","v":0},{"$f":"FX!$O$24","v":0},{"$f":"SUM('M11.FX_New'!$S$1479:$S$1502)","v":0},{"$f":"P61-Q22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV61-AW22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$25","v":0},{"$f":"FX!$D$25","v":0},{"$f":"FX!$E$25","v":0},{"$f":"FX!$F$25","v":0},{"$f":"FX!$G$25","v":0},{"$f":"FX!$L$25","v":0},{"$f":"FX!$M$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$J$25","v":0},{"$f":"FX!$K$25","v":0},{"$f":"FX!$N$25","v":0},{"$f":"FX!$O$25","v":0},{"$f":"SUM('M11.FX_New'!$S$1505:$S$1528)","v":0},{"$f":"P62-Q23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV62-AW23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$26","v":0},{"$f":"FX!$D$26","v":0},{"$f":"FX!$E$26","v":0},{"$f":"FX!$F$26","v":0},{"$f":"FX!$G$26","v":0},{"$f":"FX!$L$26","v":0},{"$f":"FX!$M$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$J$26","v":0},{"$f":"FX!$K$26","v":0},{"$f":"FX!$N$26","v":0},{"$f":"FX!$O$26","v":0},{"$f":"SUM('M11.FX_New'!$S$1531:$S$1554)","v":0},{"$f":"P63-Q24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV63-AW24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$27","v":0},{"$f":"FX!$D$27","v":0},{"$f":"FX!$E$27","v":0},{"$f":"FX!$F$27","v":0},{"$f":"FX!$G$27","v":0},{"$f":"FX!$L$27","v":0},{"$f":"FX!$M$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$J$27","v":0},{"$f":"FX!$K$27","v":0},{"$f":"FX!$N$27","v":0},{"$f":"FX!$O$27","v":0},{"$f":"SUM('M11.FX_New'!$S$1557:$S$1580)","v":0},{"$f":"P64-Q25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV64-AW25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$28","v":0},{"$f":"FX!$D$28","v":0},{"$f":"FX!$E$28","v":0},{"$f":"FX!$F$28","v":0},{"$f":"FX!$G$28","v":0},{"$f":"FX!$L$28","v":0},{"$f":"FX!$M$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$J$28","v":0},{"$f":"FX!$K$28","v":0},{"$f":"FX!$N$28","v":0},{"$f":"FX!$O$28","v":0},{"$f":"SUM('M11.FX_New'!$S$1583:$S$1606)","v":0},{"$f":"P65-Q26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV65-AW26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$29","v":0},{"$f":"FX!$D$29","v":0},{"$f":"FX!$E$29","v":0},{"$f":"FX!$F$29","v":0},{"$f":"FX!$G$29","v":0},{"$f":"FX!$L$29","v":0},{"$f":"FX!$M$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$J$29","v":0},{"$f":"FX!$K$29","v":0},{"$f":"FX!$N$29","v":0},{"$f":"FX!$O$29","v":0},{"$f":"SUM('M11.FX_New'!$S$1609:$S$1632)","v":0},{"$f":"P66-Q27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV66-AW27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"FX!$C$30","v":0},{"$f":"FX!$D$30","v":0},{"$f":"FX!$E$30","v":0},{"$f":"FX!$F$30","v":0},{"$f":"FX!$G$30","v":0},{"$f":"FX!$L$30","v":0},{"$f":"FX!$M$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$J$30","v":0},{"$f":"FX!$K$30","v":0},{"$f":"FX!$N$30","v":0},{"$f":"FX!$O$30","v":0},{"$f":"SUM('M11.FX_New'!$S$1635:$S$1658)","v":0},{"$f":"P67-Q28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV67-AW28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q48:Q67)","v":452.02518054319438},{"$f":"SUM(R48:R67)","v":452.02518054319438},{"$f":"SUM(S48:S67)","v":440.72455102961453},{"$f":"SUM(T48:T67)","v":429.42392151603462},{"$f":"SUM(U48:U67)","v":418.12329200245478},{"$f":"SUM(V48:V67)","v":406.82266248887493},{"$f":"SUM(W48:W67)","v":394.76865767438971},{"$f":"SUM(X48:X67)","v":382.71465285990456},{"$f":"SUM(Y48:Y67)","v":367.43189675582516},{"$f":"SUM(Z48:Z67)","v":352.14914065174571},{"$f":"SUM(AA48:AA67)","v":336.86638454766631},{"$f":"SUM(AB48:AB67)","v":319.77552772141405},{"$f":"SUM(AC48:AC67)","v":302.6846708951619},{"$f":"SUM(AD48:AD67)","v":285.59381406890969},{"$f":"SUM(AE48:AE67)","v":268.50295724265749},{"$f":"SUM(AF48:AF67)","v":251.41210041640528},{"$f":"SUM(AG48:AG67)","v":234.3212435901531},{"$f":"SUM(AH48:AH67)","v":217.23038676390087},{"$f":"SUM(AI48:AI67)","v":200.13952993764866},{"$f":"SUM(AJ48:AJ67)","v":183.04867311139648},{"$f":"SUM(AK48:AK67)","v":165.95781628514428},{"$f":"SUM(AL48:AL67)","v":150.07235994034062},{"$f":"SUM(AM48:AM67)","v":134.18690359553693},{"$f":"SUM(AN48:AN67)","v":118.30144725073325},{"$f":"SUM(AO48:AO67)","v":102.41599090592955},{"$f":"SUM(AP48:AP67)","v":86.530534561125876},{"$f":"SUM(AQ48:AQ67)","v":79.68558182718607},{"$f":"SUM(AR48:AR67)","v":72.840629093246264},{"$f":"SUM(AS48:AS67)","v":65.995676359306458},{"$f":"SUM(AT48:AT67)","v":59.150723625366659},{"$f":"SUM(AU48:AU67)","v":52.30577089142686},{"$f":"SUM(AV48:AV67)","v":45.460818157487054},{"$f":"SUM(AW48:AW67)","v":38.615865423547248},{"$f":"SUM(AX48:AX67)","v":31.770912689607449},{"$f":"SUM(AY48:AY67)","v":24.925959955667651},{"$f":"SUM(AZ48:AZ67)","v":18.081007221727848},{"$f":"SUM(BA48:BA67)","v":14.464805777382292},{"$f":"SUM(BB48:BB67)","v":10.848604333036739},{"$f":"SUM(BC48:BC67)","v":7.2324028886911842},{"$f":"SUM(BD48:BD67)","v":3.6162014443456298},{"$f":"SUM(BE48:BE67)","v":7.5495165674510645E-14},{"$f":"SUM(BF48:BF67)","v":7.5495165674510645E-14},{"$f":"SUM(BG48:BG67)","v":7.5495165674510645E-14},{"$f":"SUM(BH48:BH67)","v":7.5495165674510645E-14},{"$f":"SUM(BI48:BI67)","v":7.5495165674510645E-14},{"$f":"SUM(BJ48:BJ67)","v":7.5495165674510645E-14},{"$f":"SUM(BK48:BK67)","v":7.5495165674510645E-14},{"$f":"SUM(BL48:BL67)","v":7.5495165674510645E-14},{"$f":"SUM(BM48:BM67)","v":7.5495165674510645E-14},{"$f":"SUM(BN48:BN67)","v":7.5495165674510645E-14},{"$f":"SUM(BO48:BO67)","v":7.5495165674510645E-14},{"$f":"SUM(BP48:BP67)","v":7.5495165674510645E-14},{"$f":"SUM(BQ48:BQ67)","v":7.5495165674510645E-14},{"$f":"SUM(BR48:BR67)","v":7.5495165674510645E-14},{"$f":"SUM(BS48:BS67)","v":7.5495165674510645E-14},{"$f":"SUM(BT48:BT67)","v":7.5495165674510645E-14},{"$f":"SUM(BU48:BU67)","v":7.5495165674510645E-14},{"$f":"SUM(BV48:BV67)","v":7.5495165674510645E-14},{"$f":"SUM(BW48:BW67)","v":7.5495165674510645E-14}]
[]
[null,null,"T-bills",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Q$48:Q$67,$E$48:$E$67,$C70)","v":0},{"$f":"SUMIFS(R$48:R$67,$E$48:$E$67,$C70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Q$48:Q$67,$E$48:$E$67,$C71)","v":135.60755416295831},135.60755416295831,124.30692464937844,113.00629513579858,101.70566562221873,90.405036108638868,85.884784303206928,81.364532497774988,76.844280692343048,72.324028886911108,67.803777081479168,63.283525276047229,58.763273470615289,54.243021665183349,49.722769859751409,45.202518054319469,40.68226624888753,36.16201444345559,31.641762638023646,27.121510832591703,22.60125902715976,18.081007221727816,13.560755416295873,9.0405036108639294,4.520251805431986,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14,4.2632564145606011E-14]
[null,null,"Fix",null,null,null,null,null,null,null,null,null,null,null,null,null,316.41762638023607,316.41762638023607,316.41762638023607,316.41762638023607,316.41762638023607,316.41762638023607,308.8838733711828,301.35012036212959,290.58761606348207,279.82511176483462,269.06260746618716,256.49200244536684,243.92139742454663,231.35079240372633,218.78018738290609,206.20958236208583,193.63897734126559,181.06837232044529,168.49776729962502,155.92716227880479,143.35655725798452,131.9913527186128,120.62614817924106,109.26094363986931,97.895739100497565,86.530534561125833,79.685581827186027,72.840629093246221,65.995676359306415,59.150723625366616,52.305770891426818,45.460818157487012,38.615865423547206,31.770912689607407,24.925959955667608,18.081007221727806,14.464805777382249,10.848604333036697,7.2324028886911416,3.6162014443455872,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14,3.2862601528904634E-14]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q70:Q72)","v":452.02518054319438},{"$f":"SUM(R70:R72)","v":452.02518054319438},440.72455102961453,429.42392151603462,418.12329200245483,406.82266248887493,394.76865767438971,382.71465285990456,367.43189675582511,352.14914065174571,336.86638454766631,319.77552772141405,302.6846708951619,285.59381406890969,268.50295724265749,251.41210041640528,234.32124359015313,217.23038676390087,200.13952993764866,183.04867311139648,165.95781628514428,150.07235994034062,134.18690359553693,118.30144725073325,102.41599090592955,86.530534561125876,79.68558182718607,72.840629093246264,65.995676359306458,59.150723625366659,52.30577089142686,45.460818157487054,38.615865423547248,31.770912689607449,24.925959955667651,18.081007221727848,14.464805777382292,10.848604333036739,7.2324028886911842,3.6162014443456298,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14]
[]
[null,null,{"$f":"Input_2!$D$43","v":"Multilateral"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Q$47:Q$67,$O$47:$O$67,$C75)","v":361.62014443455547},{"$f":"SUMIFS(R$47:R$67,$O$47:$O$67,$C75)","v":361.62014443455547},361.62014443455547,361.62014443455547,361.62014443455547,361.62014443455547,352.57964082369159,343.53913721282771,331.26988231236959,319.00062741191147,306.73137251145334,292.65401688882241,278.57666126619154,264.4993056435606,250.42195002092973,236.3445943982988,222.26723877566792,208.18988315303699,194.11252753040608,180.03517190777518,165.95781628514428,150.07235994034062,134.18690359553693,118.30144725073325,102.41599090592955,86.530534561125876,79.68558182718607,72.840629093246264,65.995676359306458,59.150723625366659,52.30577089142686,45.460818157487054,38.615865423547248,31.770912689607449,24.925959955667651,18.081007221727848,14.464805777382292,10.848604333036739,7.2324028886911842,3.6162014443456298,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14]
[null,null,{"$f":"Input_2!$D$44","v":"Bilateral"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Q$47:Q$67,$O$47:$O$67,$C76)","v":45.202518054319434},45.202518054319434,45.202518054319434,45.202518054319434,45.202518054319434,45.202518054319434,42.189016850698138,39.175515647076843,36.162014443455547,33.148513239834251,30.135012036212956,27.12151083259166,24.108009628970365,21.094508425349069,18.081007221727774,15.067506018106478,12.054004814485182,9.0405036108638868,6.0270024072425912,3.0135012036212956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,45.202518054319434,45.202518054319434,33.901888540739577,22.60125902715972,11.300629513579862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$46","v":"International Bond"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$47","v":"FX Security"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BD$47:BD$67,$O$47:$O$67,$C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$48","v":"FX Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q75:Q81)","v":452.02518054319438},{"$f":"SUM(R75:R81)","v":452.02518054319438},440.72455102961453,429.42392151603462,418.12329200245478,406.82266248887493,394.76865767438971,382.71465285990456,367.43189675582516,352.14914065174571,336.86638454766631,319.77552772141405,302.6846708951619,285.59381406890969,268.50295724265749,251.41210041640528,234.3212435901531,217.23038676390087,200.13952993764866,183.04867311139648,165.95781628514428,150.07235994034062,134.18690359553693,118.30144725073325,102.41599090592955,86.530534561125876,79.68558182718607,72.840629093246264,65.995676359306458,59.150723625366659,52.30577089142686,45.460818157487054,38.615865423547248,31.770912689607449,24.925959955667651,18.081007221727848,14.464805777382292,10.848604333036739,7.2324028886911842,3.6162014443456298,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14,7.5495165674510645E-14]
[]
[]
[null,"Foreign Currency","Interest Payments of New Foreign Currency Debt (in Foreign Currency)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Q85+1","v":2026},{"$f":"R85+1","v":2027},{"$f":"S85+1","v":2028},{"$f":"T85+1","v":2029},{"$f":"U85+1","v":2030},{"$f":"V85+1","v":2031},{"$f":"W85+1","v":2032},{"$f":"X85+1","v":2033},{"$f":"Y85+1","v":2034},{"$f":"Z85+1","v":2035},{"$f":"AA85+1","v":2036},{"$f":"AB85+1","v":2037},{"$f":"AC85+1","v":2038},{"$f":"AD85+1","v":2039},{"$f":"AE85+1","v":2040},{"$f":"AF85+1","v":2041},{"$f":"AG85+1","v":2042},{"$f":"AH85+1","v":2043},{"$f":"AI85+1","v":2044},{"$f":"AJ85+1","v":2045},{"$f":"AK85+1","v":2046},{"$f":"AL85+1","v":2047},{"$f":"AM85+1","v":2048},{"$f":"AN85+1","v":2049},{"$f":"AO85+1","v":2050},{"$f":"AP85+1","v":2051},{"$f":"AQ85+1","v":2052},{"$f":"AR85+1","v":2053},{"$f":"AS85+1","v":2054},{"$f":"AT85+1","v":2055},{"$f":"AU85+1","v":2056},{"$f":"AV85+1","v":2057},{"$f":"AW85+1","v":2058},{"$f":"AX85+1","v":2059},{"$f":"AY85+1","v":2060},{"$f":"AZ85+1","v":2061},{"$f":"BA85+1","v":2062},{"$f":"BB85+1","v":2063},{"$f":"BC85+1","v":2064},{"$f":"BD85+1","v":2065},{"$f":"BE85+1","v":2066},{"$f":"BF85+1","v":2067},{"$f":"BG85+1","v":2068},{"$f":"BH85+1","v":2069},{"$f":"BI85+1","v":2070},{"$f":"BJ85+1","v":2071},{"$f":"BK85+1","v":2072},{"$f":"BL85+1","v":2073},{"$f":"BM85+1","v":2074},{"$f":"BN85+1","v":2075},{"$f":"BO85+1","v":2076},{"$f":"BP85+1","v":2077},{"$f":"BQ85+1","v":2078},{"$f":"BR85+1","v":2079},{"$f":"BS85+1","v":2080},{"$f":"BT85+1","v":2081},{"$f":"BU85+1","v":2082},{"$f":"BV85+1","v":2083}]
[null,"CHECK","Instrument",{"$f":"FX!D83","v":0},"Interest Rate Type","Maturity in Years\n (except T-bills)","Grace Period in Years\n (except T-bills)",{"$f":"\"Average Depreciation Rate \"&Input_2!$E$9","v":"Average Depreciation Rate 2025"},{"$f":"\"Average Depreciation Rate \"&Input_2!$E$9+1","v":"Average Depreciation Rate 2026"},{"$f":"\"Average Interest Yield \"&Input_2!$E$9","v":"Average Interest Yield 2025"},{"$f":"\"Average Interest Yield \"&Input_2!$E$9+1","v":"Average Interest Yield 2026"},{"$f":"\"Average Interest Coupon \"&Input_2!$E$9","v":"Average Interest Coupon 2025"},{"$f":"\"Average Interest Coupon \"&Input_2!$E$9+1","v":"Average Interest Coupon 2026"},"Frequency of Coupon Payments","Category",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,{"$f":"FX!$C$11","v":"ADF_Fixed"},{"$f":"FX!$D$11","v":"Foreign"},{"$f":"FX!$E$11","v":"Fix"},{"$f":"FX!$F$11","v":40},{"$f":"FX!$G$11","v":10},{"$f":"FX!$L$11","v":5.0260810217910512E-2},{"$f":"FX!$M$11","v":4.8811735941320489E-2},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$J$11","v":7.4999999999999989E-3},{"$f":"FX!$K$11","v":7.4999999999999989E-3},{"$f":"FX!$N$11","v":1},{"$f":"FX!$O$11","v":"Multilateral"},null,null,{"$f":"Coupon_Yield_FX!AD$35*'A9.FX_New_DS'!Q48","v":0.67803777081479144},{"$f":"Coupon_Yield_FX!AE$35*'A9.FX_New_DS'!R48","v":0.67803777081479144},{"$f":"Coupon_Yield_FX!AF$35*'A9.FX_New_DS'!S48","v":0.67803777081479144},{"$f":"Coupon_Yield_FX!AG$35*'A9.FX_New_DS'!T48","v":0.67803777081479144},{"$f":"Coupon_Yield_FX!AH$35*'A9.FX_New_DS'!U48","v":0.67803777081479144},{"$f":"Coupon_Yield_FX!AI$35*'A9.FX_New_DS'!V48","v":0.67803777081479144},{"$f":"Coupon_Yield_FX!AJ$35*'A9.FX_New_DS'!W48","v":0.67803777081479144},{"$f":"Coupon_Yield_FX!AK$35*'A9.FX_New_DS'!X48","v":0.67803777081479144},{"$f":"Coupon_Yield_FX!AL$35*'A9.FX_New_DS'!Y48","v":0.67803777081479144},{"$f":"Coupon_Yield_FX!AM$35*'A9.FX_New_DS'!Z48","v":0.67803777081479144},{"$f":"Coupon_Yield_FX!AN$35*'A9.FX_New_DS'!AA48","v":0.67803777081479144},{"$f":"Coupon_Yield_FX!AO$35*'A9.FX_New_DS'!AB48","v":0.66447701539849557},{"$f":"Coupon_Yield_FX!AP$35*'A9.FX_New_DS'!AC48","v":0.65091625998219971},{"$f":"Coupon_Yield_FX!AQ$35*'A9.FX_New_DS'!AD48","v":0.63735550456590384},{"$f":"Coupon_Yield_FX!AR$35*'A9.FX_New_DS'!AE48","v":0.62379474914960797},{"$f":"Coupon_Yield_FX!AS$35*'A9.FX_New_DS'!AF48","v":0.61023399373331211},{"$f":"Coupon_Yield_FX!AT$35*'A9.FX_New_DS'!AG48","v":0.59667323831701624},{"$f":"Coupon_Yield_FX!AU$35*'A9.FX_New_DS'!AH48","v":0.58311248290072037},{"$f":"Coupon_Yield_FX!AV$35*'A9.FX_New_DS'!AI48","v":0.56955172748442451},{"$f":"Coupon_Yield_FX!AW$35*'A9.FX_New_DS'!AJ48","v":0.55599097206812864},{"$f":"Coupon_Yield_FX!AX$35*'A9.FX_New_DS'!AK48","v":0.54243021665183278},{"$f":"Coupon_Yield_FX!AY$35*'A9.FX_New_DS'!AL48","v":0.51530870581924115},{"$f":"Coupon_Yield_FX!AZ$35*'A9.FX_New_DS'!AM48","v":0.48818719498664959},{"$f":"Coupon_Yield_FX!BA$35*'A9.FX_New_DS'!AN48","v":0.46106568415405791},{"$f":"Coupon_Yield_FX!BB$35*'A9.FX_New_DS'!AO48","v":0.43394417332146623},{"$f":"Coupon_Yield_FX!BC$35*'A9.FX_New_DS'!AP48","v":0.40682266248887455},{"$f":"Coupon_Yield_FX!BD$35*'A9.FX_New_DS'!AQ48","v":0.37970115165628293},{"$f":"Coupon_Yield_FX!BE$35*'A9.FX_New_DS'!AR48","v":0.35257964082369125},{"$f":"Coupon_Yield_FX!BF$35*'A9.FX_New_DS'!AS48","v":0.32545812999109958},{"$f":"Coupon_Yield_FX!BG$35*'A9.FX_New_DS'!AT48","v":0.2983366191585079},{"$f":"Coupon_Yield_FX!BH$35*'A9.FX_New_DS'!AU48","v":0.27121510832591622},{"$f":"Coupon_Yield_FX!BI$35*'A9.FX_New_DS'!AV48","v":0.24409359749332457},{"$f":"Coupon_Yield_FX!BJ$35*'A9.FX_New_DS'!AW48","v":0.21697208666073292},{"$f":"Coupon_Yield_FX!BK$35*'A9.FX_New_DS'!AX48","v":0.18985057582814124},{"$f":"Coupon_Yield_FX!BL$35*'A9.FX_New_DS'!AY48","v":0.16272906499554957},{"$f":"Coupon_Yield_FX!BM$35*'A9.FX_New_DS'!AZ48","v":0.13560755416295792},{"$f":"Coupon_Yield_FX!BN$35*'A9.FX_New_DS'!BA48","v":0.10848604333036625},{"$f":"Coupon_Yield_FX!BO$35*'A9.FX_New_DS'!BB48","v":8.1364532497774603E-2},{"$f":"Coupon_Yield_FX!BP$35*'A9.FX_New_DS'!BC48","v":5.4243021665182946E-2},{"$f":"Coupon_Yield_FX!BQ$35*'A9.FX_New_DS'!BD48","v":2.7121510832591293E-2},{"$f":"Coupon_Yield_FX!BR$35*'A9.FX_New_DS'!BE48","v":-3.5971225997855064E-16},{"$f":"Coupon_Yield_FX!BS$35*'A9.FX_New_DS'!BF48","v":-3.5971225997855064E-16},{"$f":"Coupon_Yield_FX!BT$35*'A9.FX_New_DS'!BG48","v":-3.5971225997855064E-16},{"$f":"Coupon_Yield_FX!BU$35*'A9.FX_New_DS'!BH48","v":-3.5971225997855064E-16},{"$f":"Coupon_Yield_FX!BV$35*'A9.FX_New_DS'!BI48","v":-3.5971225997855064E-16},{"$f":"Coupon_Yield_FX!BW$35*'A9.FX_New_DS'!BJ48","v":-3.5971225997855064E-16},{"$f":"Coupon_Yield_FX!BX$35*'A9.FX_New_DS'!BK48","v":-3.5971225997855064E-16},{"$f":"Coupon_Yield_FX!BY$35*'A9.FX_New_DS'!BL48","v":-3.5971225997855064E-16},{"$f":"Coupon_Yield_FX!BZ$35*'A9.FX_New_DS'!BM48","v":-3.5971225997855064E-16},{"$f":"Coupon_Yield_FX!CA$35*'A9.FX_New_DS'!BN48","v":-3.5971225997855064E-16},{"$f":"Coupon_Yield_FX!CB$35*'A9.FX_New_DS'!BO48","v":0},{"$f":"Coupon_Yield_FX!CC$35*'A9.FX_New_DS'!BP48","v":0},{"$f":"Coupon_Yield_FX!CD$35*'A9.FX_New_DS'!BQ48","v":0},{"$f":"Coupon_Yield_FX!CE$35*'A9.FX_New_DS'!BR48","v":0},{"$f":"Coupon_Yield_FX!CF$35*'A9.FX_New_DS'!BS48","v":0},{"$f":"Coupon_Yield_FX!CG$35*'A9.FX_New_DS'!BT48","v":0},{"$f":"Coupon_Yield_FX!CH$35*'A9.FX_New_DS'!BU48","v":0},{"$f":"Coupon_Yield_FX!CI$35*'A9.FX_New_DS'!BV48","v":0}]
[null,null,{"$f":"FX!$C$12","v":"IDA/IFAD/EDF_Fixed"},{"$f":"FX!$D$12","v":"Foreign"},{"$f":"FX!$E$12","v":"Fix"},{"$f":"FX!$F$12","v":35},{"$f":"FX!$G$12","v":7},{"$f":"FX!$L$12","v":5.0260810217910512E-2},{"$f":"FX!$M$12","v":4.8811735941320489E-2},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$J$12","v":0.02},{"$f":"FX!$K$12","v":0.02},{"$f":"FX!$N$12","v":1},{"$f":"FX!$O$12","v":"Multilateral"},null,null,{"$f":"Coupon_Yield_FX!AD$36*'A9.FX_New_DS'!Q49","v":1.8081007221727774},{"$f":"Coupon_Yield_FX!AE$36*'A9.FX_New_DS'!R49","v":1.8081007221727774},{"$f":"Coupon_Yield_FX!AF$36*'A9.FX_New_DS'!S49","v":1.8081007221727774},{"$f":"Coupon_Yield_FX!AG$36*'A9.FX_New_DS'!T49","v":1.8081007221727774},{"$f":"Coupon_Yield_FX!AH$36*'A9.FX_New_DS'!U49","v":1.8081007221727774},{"$f":"Coupon_Yield_FX!AI$36*'A9.FX_New_DS'!V49","v":1.8081007221727774},{"$f":"Coupon_Yield_FX!AJ$36*'A9.FX_New_DS'!W49","v":1.8081007221727774},{"$f":"Coupon_Yield_FX!AK$36*'A9.FX_New_DS'!X49","v":1.8081007221727774},{"$f":"Coupon_Yield_FX!AL$36*'A9.FX_New_DS'!Y49","v":1.7435256963808925},{"$f":"Coupon_Yield_FX!AM$36*'A9.FX_New_DS'!Z49","v":1.6789506705890076},{"$f":"Coupon_Yield_FX!AN$36*'A9.FX_New_DS'!AA49","v":1.6143756447971229},{"$f":"Coupon_Yield_FX!AO$36*'A9.FX_New_DS'!AB49","v":1.549800619005238},{"$f":"Coupon_Yield_FX!AP$36*'A9.FX_New_DS'!AC49","v":1.4852255932133531},{"$f":"Coupon_Yield_FX!AQ$36*'A9.FX_New_DS'!AD49","v":1.4206505674214682},{"$f":"Coupon_Yield_FX!AR$36*'A9.FX_New_DS'!AE49","v":1.3560755416295833},{"$f":"Coupon_Yield_FX!AS$36*'A9.FX_New_DS'!AF49","v":1.2915005158376986},{"$f":"Coupon_Yield_FX!AT$36*'A9.FX_New_DS'!AG49","v":1.2269254900458137},{"$f":"Coupon_Yield_FX!AU$36*'A9.FX_New_DS'!AH49","v":1.1623504642539289},{"$f":"Coupon_Yield_FX!AV$36*'A9.FX_New_DS'!AI49","v":1.097775438462044},{"$f":"Coupon_Yield_FX!AW$36*'A9.FX_New_DS'!AJ49","v":1.0332004126701591},{"$f":"Coupon_Yield_FX!AX$36*'A9.FX_New_DS'!AK49","v":0.96862538687827426},{"$f":"Coupon_Yield_FX!AY$36*'A9.FX_New_DS'!AL49","v":0.90405036108638936},{"$f":"Coupon_Yield_FX!AZ$36*'A9.FX_New_DS'!AM49","v":0.83947533529450458},{"$f":"Coupon_Yield_FX!BA$36*'A9.FX_New_DS'!AN49","v":0.77490030950261968},{"$f":"Coupon_Yield_FX!BB$36*'A9.FX_New_DS'!AO49","v":0.71032528371073489},{"$f":"Coupon_Yield_FX!BC$36*'A9.FX_New_DS'!AP49","v":0.64575025791884999},{"$f":"Coupon_Yield_FX!BD$36*'A9.FX_New_DS'!AQ49","v":0.58117523212696509},{"$f":"Coupon_Yield_FX!BE$36*'A9.FX_New_DS'!AR49","v":0.51660020633508008},{"$f":"Coupon_Yield_FX!BF$36*'A9.FX_New_DS'!AS49","v":0.45202518054319518},{"$f":"Coupon_Yield_FX!BG$36*'A9.FX_New_DS'!AT49","v":0.38745015475131028},{"$f":"Coupon_Yield_FX!BH$36*'A9.FX_New_DS'!AU49","v":0.32287512895942533},{"$f":"Coupon_Yield_FX!BI$36*'A9.FX_New_DS'!AV49","v":0.25830010316754043},{"$f":"Coupon_Yield_FX!BJ$36*'A9.FX_New_DS'!AW49","v":0.1937250773756555},{"$f":"Coupon_Yield_FX!BK$36*'A9.FX_New_DS'!AX49","v":0.12915005158377058},{"$f":"Coupon_Yield_FX!BL$36*'A9.FX_New_DS'!AY49","v":6.4575025791885676E-2},{"$f":"Coupon_Yield_FX!BM$36*'A9.FX_New_DS'!AZ49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!BN$36*'A9.FX_New_DS'!BA49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!BO$36*'A9.FX_New_DS'!BB49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!BP$36*'A9.FX_New_DS'!BC49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!BQ$36*'A9.FX_New_DS'!BD49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!BR$36*'A9.FX_New_DS'!BE49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!BS$36*'A9.FX_New_DS'!BF49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!BT$36*'A9.FX_New_DS'!BG49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!BU$36*'A9.FX_New_DS'!BH49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!BV$36*'A9.FX_New_DS'!BI49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!BW$36*'A9.FX_New_DS'!BJ49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!BX$36*'A9.FX_New_DS'!BK49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!BY$36*'A9.FX_New_DS'!BL49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!BZ$36*'A9.FX_New_DS'!BM49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!CA$36*'A9.FX_New_DS'!BN49","v":7.6383344094210769E-16},{"$f":"Coupon_Yield_FX!CB$36*'A9.FX_New_DS'!BO49","v":0},{"$f":"Coupon_Yield_FX!CC$36*'A9.FX_New_DS'!BP49","v":0},{"$f":"Coupon_Yield_FX!CD$36*'A9.FX_New_DS'!BQ49","v":0},{"$f":"Coupon_Yield_FX!CE$36*'A9.FX_New_DS'!BR49","v":0},{"$f":"Coupon_Yield_FX!CF$36*'A9.FX_New_DS'!BS49","v":0},{"$f":"Coupon_Yield_FX!CG$36*'A9.FX_New_DS'!BT49","v":0},{"$f":"Coupon_Yield_FX!CH$36*'A9.FX_New_DS'!BU49","v":0},{"$f":"Coupon_Yield_FX!CI$36*'A9.FX_New_DS'!BV49","v":0}]
[null,null,{"$f":"FX!$C$13","v":"IBRD/ADB/IDB_Fixed"},{"$f":"FX!$D$13","v":"Foreign"},{"$f":"FX!$E$13","v":"Fix"},{"$f":"FX!$F$13","v":25},{"$f":"FX!$G$13","v":5},{"$f":"FX!$L$13","v":5.0260810217910512E-2},{"$f":"FX!$M$13","v":4.8811735941320489E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$J$13","v":2.75E-2},{"$f":"FX!$K$13","v":2.75E-2},{"$f":"FX!$N$13","v":1},{"$f":"FX!$O$13","v":"Multilateral"},null,null,{"$f":"Coupon_Yield_FX!AD$37*'A9.FX_New_DS'!Q50","v":2.4861384929875689},{"$f":"Coupon_Yield_FX!AE$37*'A9.FX_New_DS'!R50","v":2.4861384929875689},{"$f":"Coupon_Yield_FX!AF$37*'A9.FX_New_DS'!S50","v":2.4861384929875689},{"$f":"Coupon_Yield_FX!AG$37*'A9.FX_New_DS'!T50","v":2.4861384929875689},{"$f":"Coupon_Yield_FX!AH$37*'A9.FX_New_DS'!U50","v":2.4861384929875689},{"$f":"Coupon_Yield_FX!AI$37*'A9.FX_New_DS'!V50","v":2.4861384929875689},{"$f":"Coupon_Yield_FX!AJ$37*'A9.FX_New_DS'!W50","v":2.3618315683381907},{"$f":"Coupon_Yield_FX!AK$37*'A9.FX_New_DS'!X50","v":2.2375246436888121},{"$f":"Coupon_Yield_FX!AL$37*'A9.FX_New_DS'!Y50","v":2.1132177190394339},{"$f":"Coupon_Yield_FX!AM$37*'A9.FX_New_DS'!Z50","v":1.9889107943900555},{"$f":"Coupon_Yield_FX!AN$37*'A9.FX_New_DS'!AA50","v":1.864603869740677},{"$f":"Coupon_Yield_FX!AO$37*'A9.FX_New_DS'!AB50","v":1.7402969450912988},{"$f":"Coupon_Yield_FX!AP$37*'A9.FX_New_DS'!AC50","v":1.6159900204419204},{"$f":"Coupon_Yield_FX!AQ$37*'A9.FX_New_DS'!AD50","v":1.4916830957925422},{"$f":"Coupon_Yield_FX!AR$37*'A9.FX_New_DS'!AE50","v":1.3673761711431638},{"$f":"Coupon_Yield_FX!AS$37*'A9.FX_New_DS'!AF50","v":1.2430692464937854},{"$f":"Coupon_Yield_FX!AT$37*'A9.FX_New_DS'!AG50","v":1.1187623218444072},{"$f":"Coupon_Yield_FX!AU$37*'A9.FX_New_DS'!AH50","v":0.99445539719502873},{"$f":"Coupon_Yield_FX!AV$37*'A9.FX_New_DS'!AI50","v":0.87014847254565031},{"$f":"Coupon_Yield_FX!AW$37*'A9.FX_New_DS'!AJ50","v":0.74584154789627188},{"$f":"Coupon_Yield_FX!AX$37*'A9.FX_New_DS'!AK50","v":0.62153462324689335},{"$f":"Coupon_Yield_FX!AY$37*'A9.FX_New_DS'!AL50","v":0.49722769859751492},{"$f":"Coupon_Yield_FX!AZ$37*'A9.FX_New_DS'!AM50","v":0.3729207739481365},{"$f":"Coupon_Yield_FX!BA$37*'A9.FX_New_DS'!AN50","v":0.24861384929875807},{"$f":"Coupon_Yield_FX!BB$37*'A9.FX_New_DS'!AO50","v":0.12430692464937962},{"$f":"Coupon_Yield_FX!BC$37*'A9.FX_New_DS'!AP50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BD$37*'A9.FX_New_DS'!AQ50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BE$37*'A9.FX_New_DS'!AR50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BF$37*'A9.FX_New_DS'!AS50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BG$37*'A9.FX_New_DS'!AT50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BH$37*'A9.FX_New_DS'!AU50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BI$37*'A9.FX_New_DS'!AV50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BJ$37*'A9.FX_New_DS'!AW50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BK$37*'A9.FX_New_DS'!AX50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BL$37*'A9.FX_New_DS'!AY50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BM$37*'A9.FX_New_DS'!AZ50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BN$37*'A9.FX_New_DS'!BA50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BO$37*'A9.FX_New_DS'!BB50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BP$37*'A9.FX_New_DS'!BC50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BQ$37*'A9.FX_New_DS'!BD50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BR$37*'A9.FX_New_DS'!BE50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BS$37*'A9.FX_New_DS'!BF50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BT$37*'A9.FX_New_DS'!BG50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BU$37*'A9.FX_New_DS'!BH50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BV$37*'A9.FX_New_DS'!BI50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BW$37*'A9.FX_New_DS'!BJ50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BX$37*'A9.FX_New_DS'!BK50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BY$37*'A9.FX_New_DS'!BL50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!BZ$37*'A9.FX_New_DS'!BM50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!CA$37*'A9.FX_New_DS'!BN50","v":1.1723955140041654E-15},{"$f":"Coupon_Yield_FX!CB$37*'A9.FX_New_DS'!BO50","v":0},{"$f":"Coupon_Yield_FX!CC$37*'A9.FX_New_DS'!BP50","v":0},{"$f":"Coupon_Yield_FX!CD$37*'A9.FX_New_DS'!BQ50","v":0},{"$f":"Coupon_Yield_FX!CE$37*'A9.FX_New_DS'!BR50","v":0},{"$f":"Coupon_Yield_FX!CF$37*'A9.FX_New_DS'!BS50","v":0},{"$f":"Coupon_Yield_FX!CG$37*'A9.FX_New_DS'!BT50","v":0},{"$f":"Coupon_Yield_FX!CH$37*'A9.FX_New_DS'!BU50","v":0},{"$f":"Coupon_Yield_FX!CI$37*'A9.FX_New_DS'!BV50","v":0}]
[null,null,{"$f":"FX!$C$14","v":"IBRD/ADB/IDB_Var"},{"$f":"FX!$D$14","v":"Foreign"},{"$f":"FX!$E$14","v":"Var"},{"$f":"FX!$F$14","v":25},{"$f":"FX!$G$14","v":5},{"$f":"FX!$L$14","v":5.0260810217910512E-2},{"$f":"FX!$M$14","v":4.8811735941320489E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$J$14","v":1.6615000000000001E-2},{"$f":"FX!$K$14","v":2.2242999999999999E-2},{"$f":"FX!$N$14","v":1},{"$f":"FX!$O$14","v":"Multilateral"},null,null,{"$f":"Coupon_Yield_FX!AD$38*'A9.FX_New_DS'!Q51","v":2.0108792181644541},{"$f":"Coupon_Yield_FX!AE$38*'A9.FX_New_DS'!R51","v":2.0108792181644541},{"$f":"Coupon_Yield_FX!AF$38*'A9.FX_New_DS'!S51","v":2.0108792181644541},{"$f":"Coupon_Yield_FX!AG$38*'A9.FX_New_DS'!T51","v":2.0108792181644541},{"$f":"Coupon_Yield_FX!AH$38*'A9.FX_New_DS'!U51","v":2.0108792181644541},{"$f":"Coupon_Yield_FX!AI$38*'A9.FX_New_DS'!V51","v":2.0108792181644541},{"$f":"Coupon_Yield_FX!AJ$38*'A9.FX_New_DS'!W51","v":1.9103352572562315},{"$f":"Coupon_Yield_FX!AK$38*'A9.FX_New_DS'!X51","v":1.8097912963480089},{"$f":"Coupon_Yield_FX!AL$38*'A9.FX_New_DS'!Y51","v":1.7092473354397864},{"$f":"Coupon_Yield_FX!AM$38*'A9.FX_New_DS'!Z51","v":1.6087033745315638},{"$f":"Coupon_Yield_FX!AN$38*'A9.FX_New_DS'!AA51","v":1.5081594136233412},{"$f":"Coupon_Yield_FX!AO$38*'A9.FX_New_DS'!AB51","v":1.4076154527151183},{"$f":"Coupon_Yield_FX!AP$38*'A9.FX_New_DS'!AC51","v":1.3070714918068957},{"$f":"Coupon_Yield_FX!AQ$38*'A9.FX_New_DS'!AD51","v":1.2065275308986732},{"$f":"Coupon_Yield_FX!AR$38*'A9.FX_New_DS'!AE51","v":1.1059835699904506},{"$f":"Coupon_Yield_FX!AS$38*'A9.FX_New_DS'!AF51","v":1.005439609082228},{"$f":"Coupon_Yield_FX!AT$38*'A9.FX_New_DS'!AG51","v":0.90489564817400525},{"$f":"Coupon_Yield_FX!AU$38*'A9.FX_New_DS'!AH51","v":0.80435168726578266},{"$f":"Coupon_Yield_FX!AV$38*'A9.FX_New_DS'!AI51","v":0.70380772635755995},{"$f":"Coupon_Yield_FX!AW$38*'A9.FX_New_DS'!AJ51","v":0.60326376544933724},{"$f":"Coupon_Yield_FX!AX$38*'A9.FX_New_DS'!AK51","v":0.50271980454111453},{"$f":"Coupon_Yield_FX!AY$38*'A9.FX_New_DS'!AL51","v":0.40217584363289177},{"$f":"Coupon_Yield_FX!AZ$38*'A9.FX_New_DS'!AM51","v":0.30163188272466906},{"$f":"Coupon_Yield_FX!BA$38*'A9.FX_New_DS'!AN51","v":0.20108792181644636},{"$f":"Coupon_Yield_FX!BB$38*'A9.FX_New_DS'!AO51","v":0.10054396090822366},{"$f":"Coupon_Yield_FX!BC$38*'A9.FX_New_DS'!AP51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BD$38*'A9.FX_New_DS'!AQ51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BE$38*'A9.FX_New_DS'!AR51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BF$38*'A9.FX_New_DS'!AS51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BG$38*'A9.FX_New_DS'!AT51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BH$38*'A9.FX_New_DS'!AU51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BI$38*'A9.FX_New_DS'!AV51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BJ$38*'A9.FX_New_DS'!AW51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BK$38*'A9.FX_New_DS'!AX51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BL$38*'A9.FX_New_DS'!AY51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BM$38*'A9.FX_New_DS'!AZ51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BN$38*'A9.FX_New_DS'!BA51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BO$38*'A9.FX_New_DS'!BB51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BP$38*'A9.FX_New_DS'!BC51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BQ$38*'A9.FX_New_DS'!BD51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BR$38*'A9.FX_New_DS'!BE51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BS$38*'A9.FX_New_DS'!BF51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BT$38*'A9.FX_New_DS'!BG51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BU$38*'A9.FX_New_DS'!BH51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BV$38*'A9.FX_New_DS'!BI51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BW$38*'A9.FX_New_DS'!BJ51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BX$38*'A9.FX_New_DS'!BK51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BY$38*'A9.FX_New_DS'!BL51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!BZ$38*'A9.FX_New_DS'!BM51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!CA$38*'A9.FX_New_DS'!BN51","v":9.4827612429071446E-16},{"$f":"Coupon_Yield_FX!CB$38*'A9.FX_New_DS'!BO51","v":0},{"$f":"Coupon_Yield_FX!CC$38*'A9.FX_New_DS'!BP51","v":0},{"$f":"Coupon_Yield_FX!CD$38*'A9.FX_New_DS'!BQ51","v":0},{"$f":"Coupon_Yield_FX!CE$38*'A9.FX_New_DS'!BR51","v":0},{"$f":"Coupon_Yield_FX!CF$38*'A9.FX_New_DS'!BS51","v":0},{"$f":"Coupon_Yield_FX!CG$38*'A9.FX_New_DS'!BT51","v":0},{"$f":"Coupon_Yield_FX!CH$38*'A9.FX_New_DS'!BU51","v":0},{"$f":"Coupon_Yield_FX!CI$38*'A9.FX_New_DS'!BV51","v":0}]
[null,null,{"$f":"FX!$C$15","v":"Bilateral_Fixed"},{"$f":"FX!$D$15","v":"Foreign"},{"$f":"FX!$E$15","v":"Fix"},{"$f":"FX!$F$15","v":20},{"$f":"FX!$G$15","v":5},{"$f":"FX!$L$15","v":5.0260810217910512E-2},{"$f":"FX!$M$15","v":4.8811735941320489E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$J$15","v":3.0035414804638647E-2},{"$f":"FX!$K$15","v":3.0035414804638647E-2},{"$f":"FX!$N$15","v":1},{"$f":"FX!$O$15","v":"Bilateral"},null,null,{"$f":"Coupon_Yield_FX!AD$39*'A9.FX_New_DS'!Q52","v":1.3576763799756517},{"$f":"Coupon_Yield_FX!AE$39*'A9.FX_New_DS'!R52","v":1.3576763799756517},{"$f":"Coupon_Yield_FX!AF$39*'A9.FX_New_DS'!S52","v":1.3576763799756517},{"$f":"Coupon_Yield_FX!AG$39*'A9.FX_New_DS'!T52","v":1.3576763799756517},{"$f":"Coupon_Yield_FX!AH$39*'A9.FX_New_DS'!U52","v":1.3576763799756517},{"$f":"Coupon_Yield_FX!AI$39*'A9.FX_New_DS'!V52","v":1.3576763799756517},{"$f":"Coupon_Yield_FX!AJ$39*'A9.FX_New_DS'!W52","v":1.2671646213106083},{"$f":"Coupon_Yield_FX!AK$39*'A9.FX_New_DS'!X52","v":1.1766528626455648},{"$f":"Coupon_Yield_FX!AL$39*'A9.FX_New_DS'!Y52","v":1.0861411039805213},{"$f":"Coupon_Yield_FX!AM$39*'A9.FX_New_DS'!Z52","v":0.99562934531547786},{"$f":"Coupon_Yield_FX!AN$39*'A9.FX_New_DS'!AA52","v":0.9051175866504344},{"$f":"Coupon_Yield_FX!AO$39*'A9.FX_New_DS'!AB52","v":0.81460582798539105},{"$f":"Coupon_Yield_FX!AP$39*'A9.FX_New_DS'!AC52","v":0.72409406932034759},{"$f":"Coupon_Yield_FX!AQ$39*'A9.FX_New_DS'!AD52","v":0.63358231065530413},{"$f":"Coupon_Yield_FX!AR$39*'A9.FX_New_DS'!AE52","v":0.54307055199026066},{"$f":"Coupon_Yield_FX!AS$39*'A9.FX_New_DS'!AF52","v":0.4525587933252172},{"$f":"Coupon_Yield_FX!AT$39*'A9.FX_New_DS'!AG52","v":0.36204703466017379},{"$f":"Coupon_Yield_FX!AU$39*'A9.FX_New_DS'!AH52","v":0.27153527599513033},{"$f":"Coupon_Yield_FX!AV$39*'A9.FX_New_DS'!AI52","v":0.1810235173300869},{"$f":"Coupon_Yield_FX!AW$39*'A9.FX_New_DS'!AJ52","v":9.0511758665043449E-2},{"$f":"Coupon_Yield_FX!AX$39*'A9.FX_New_DS'!AK52","v":0},{"$f":"Coupon_Yield_FX!AY$39*'A9.FX_New_DS'!AL52","v":0},{"$f":"Coupon_Yield_FX!AZ$39*'A9.FX_New_DS'!AM52","v":0},{"$f":"Coupon_Yield_FX!BA$39*'A9.FX_New_DS'!AN52","v":0},{"$f":"Coupon_Yield_FX!BB$39*'A9.FX_New_DS'!AO52","v":0},{"$f":"Coupon_Yield_FX!BC$39*'A9.FX_New_DS'!AP52","v":0},{"$f":"Coupon_Yield_FX!BD$39*'A9.FX_New_DS'!AQ52","v":0},{"$f":"Coupon_Yield_FX!BE$39*'A9.FX_New_DS'!AR52","v":0},{"$f":"Coupon_Yield_FX!BF$39*'A9.FX_New_DS'!AS52","v":0},{"$f":"Coupon_Yield_FX!BG$39*'A9.FX_New_DS'!AT52","v":0},{"$f":"Coupon_Yield_FX!BH$39*'A9.FX_New_DS'!AU52","v":0},{"$f":"Coupon_Yield_FX!BI$39*'A9.FX_New_DS'!AV52","v":0},{"$f":"Coupon_Yield_FX!BJ$39*'A9.FX_New_DS'!AW52","v":0},{"$f":"Coupon_Yield_FX!BK$39*'A9.FX_New_DS'!AX52","v":0},{"$f":"Coupon_Yield_FX!BL$39*'A9.FX_New_DS'!AY52","v":0},{"$f":"Coupon_Yield_FX!BM$39*'A9.FX_New_DS'!AZ52","v":0},{"$f":"Coupon_Yield_FX!BN$39*'A9.FX_New_DS'!BA52","v":0},{"$f":"Coupon_Yield_FX!BO$39*'A9.FX_New_DS'!BB52","v":0},{"$f":"Coupon_Yield_FX!BP$39*'A9.FX_New_DS'!BC52","v":0},{"$f":"Coupon_Yield_FX!BQ$39*'A9.FX_New_DS'!BD52","v":0},{"$f":"Coupon_Yield_FX!BR$39*'A9.FX_New_DS'!BE52","v":0},{"$f":"Coupon_Yield_FX!BS$39*'A9.FX_New_DS'!BF52","v":0},{"$f":"Coupon_Yield_FX!BT$39*'A9.FX_New_DS'!BG52","v":0},{"$f":"Coupon_Yield_FX!BU$39*'A9.FX_New_DS'!BH52","v":0},{"$f":"Coupon_Yield_FX!BV$39*'A9.FX_New_DS'!BI52","v":0},{"$f":"Coupon_Yield_FX!BW$39*'A9.FX_New_DS'!BJ52","v":0},{"$f":"Coupon_Yield_FX!BX$39*'A9.FX_New_DS'!BK52","v":0},{"$f":"Coupon_Yield_FX!BY$39*'A9.FX_New_DS'!BL52","v":0},{"$f":"Coupon_Yield_FX!BZ$39*'A9.FX_New_DS'!BM52","v":0},{"$f":"Coupon_Yield_FX!CA$39*'A9.FX_New_DS'!BN52","v":0},{"$f":"Coupon_Yield_FX!CB$39*'A9.FX_New_DS'!BO52","v":0},{"$f":"Coupon_Yield_FX!CC$39*'A9.FX_New_DS'!BP52","v":0},{"$f":"Coupon_Yield_FX!CD$39*'A9.FX_New_DS'!BQ52","v":0},{"$f":"Coupon_Yield_FX!CE$39*'A9.FX_New_DS'!BR52","v":0},{"$f":"Coupon_Yield_FX!CF$39*'A9.FX_New_DS'!BS52","v":0},{"$f":"Coupon_Yield_FX!CG$39*'A9.FX_New_DS'!BT52","v":0},{"$f":"Coupon_Yield_FX!CH$39*'A9.FX_New_DS'!BU52","v":0},{"$f":"Coupon_Yield_FX!CI$39*'A9.FX_New_DS'!BV52","v":0}]
[null,null,{"$f":"FX!$C$16","v":"Commercial Bank_Var"},{"$f":"FX!$D$16","v":"Foreign"},{"$f":"FX!$E$16","v":"Var"},{"$f":"FX!$F$16","v":5},{"$f":"FX!$G$16","v":1},{"$f":"FX!$L$16","v":5.0260810217910512E-2},{"$f":"FX!$M$16","v":4.8811735941320489E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$J$16","v":7.2436049807011627E-2},{"$f":"FX!$K$16","v":7.6235049807011623E-2},{"$f":"FX!$N$16","v":1},{"$f":"FX!$O$16","v":"FX Commercial Loan"},null,null,{"$f":"Coupon_Yield_FX!AD$40*'A9.FX_New_DS'!Q53","v":3.4460162152733842},{"$f":"Coupon_Yield_FX!AE$40*'A9.FX_New_DS'!R53","v":3.4460162152733842},{"$f":"Coupon_Yield_FX!AF$40*'A9.FX_New_DS'!S53","v":2.5845121614550384},{"$f":"Coupon_Yield_FX!AG$40*'A9.FX_New_DS'!T53","v":1.7230081076366923},{"$f":"Coupon_Yield_FX!AH$40*'A9.FX_New_DS'!U53","v":0.86150405381834627},{"$f":"Coupon_Yield_FX!AI$40*'A9.FX_New_DS'!V53","v":0},{"$f":"Coupon_Yield_FX!AJ$40*'A9.FX_New_DS'!W53","v":0},{"$f":"Coupon_Yield_FX!AK$40*'A9.FX_New_DS'!X53","v":0},{"$f":"Coupon_Yield_FX!AL$40*'A9.FX_New_DS'!Y53","v":0},{"$f":"Coupon_Yield_FX!AM$40*'A9.FX_New_DS'!Z53","v":0},{"$f":"Coupon_Yield_FX!AN$40*'A9.FX_New_DS'!AA53","v":0},{"$f":"Coupon_Yield_FX!AO$40*'A9.FX_New_DS'!AB53","v":0},{"$f":"Coupon_Yield_FX!AP$40*'A9.FX_New_DS'!AC53","v":0},{"$f":"Coupon_Yield_FX!AQ$40*'A9.FX_New_DS'!AD53","v":0},{"$f":"Coupon_Yield_FX!AR$40*'A9.FX_New_DS'!AE53","v":0},{"$f":"Coupon_Yield_FX!AS$40*'A9.FX_New_DS'!AF53","v":0},{"$f":"Coupon_Yield_FX!AT$40*'A9.FX_New_DS'!AG53","v":0},{"$f":"Coupon_Yield_FX!AU$40*'A9.FX_New_DS'!AH53","v":0},{"$f":"Coupon_Yield_FX!AV$40*'A9.FX_New_DS'!AI53","v":0},{"$f":"Coupon_Yield_FX!AW$40*'A9.FX_New_DS'!AJ53","v":0},{"$f":"Coupon_Yield_FX!AX$40*'A9.FX_New_DS'!AK53","v":0},{"$f":"Coupon_Yield_FX!AY$40*'A9.FX_New_DS'!AL53","v":0},{"$f":"Coupon_Yield_FX!AZ$40*'A9.FX_New_DS'!AM53","v":0},{"$f":"Coupon_Yield_FX!BA$40*'A9.FX_New_DS'!AN53","v":0},{"$f":"Coupon_Yield_FX!BB$40*'A9.FX_New_DS'!AO53","v":0},{"$f":"Coupon_Yield_FX!BC$40*'A9.FX_New_DS'!AP53","v":0},{"$f":"Coupon_Yield_FX!BD$40*'A9.FX_New_DS'!AQ53","v":0},{"$f":"Coupon_Yield_FX!BE$40*'A9.FX_New_DS'!AR53","v":0},{"$f":"Coupon_Yield_FX!BF$40*'A9.FX_New_DS'!AS53","v":0},{"$f":"Coupon_Yield_FX!BG$40*'A9.FX_New_DS'!AT53","v":0},{"$f":"Coupon_Yield_FX!BH$40*'A9.FX_New_DS'!AU53","v":0},{"$f":"Coupon_Yield_FX!BI$40*'A9.FX_New_DS'!AV53","v":0},{"$f":"Coupon_Yield_FX!BJ$40*'A9.FX_New_DS'!AW53","v":0},{"$f":"Coupon_Yield_FX!BK$40*'A9.FX_New_DS'!AX53","v":0},{"$f":"Coupon_Yield_FX!BL$40*'A9.FX_New_DS'!AY53","v":0},{"$f":"Coupon_Yield_FX!BM$40*'A9.FX_New_DS'!AZ53","v":0},{"$f":"Coupon_Yield_FX!BN$40*'A9.FX_New_DS'!BA53","v":0},{"$f":"Coupon_Yield_FX!BO$40*'A9.FX_New_DS'!BB53","v":0},{"$f":"Coupon_Yield_FX!BP$40*'A9.FX_New_DS'!BC53","v":0},{"$f":"Coupon_Yield_FX!BQ$40*'A9.FX_New_DS'!BD53","v":0},{"$f":"Coupon_Yield_FX!BR$40*'A9.FX_New_DS'!BE53","v":0},{"$f":"Coupon_Yield_FX!BS$40*'A9.FX_New_DS'!BF53","v":0},{"$f":"Coupon_Yield_FX!BT$40*'A9.FX_New_DS'!BG53","v":0},{"$f":"Coupon_Yield_FX!BU$40*'A9.FX_New_DS'!BH53","v":0},{"$f":"Coupon_Yield_FX!BV$40*'A9.FX_New_DS'!BI53","v":0},{"$f":"Coupon_Yield_FX!BW$40*'A9.FX_New_DS'!BJ53","v":0},{"$f":"Coupon_Yield_FX!BX$40*'A9.FX_New_DS'!BK53","v":0},{"$f":"Coupon_Yield_FX!BY$40*'A9.FX_New_DS'!BL53","v":0},{"$f":"Coupon_Yield_FX!BZ$40*'A9.FX_New_DS'!BM53","v":0},{"$f":"Coupon_Yield_FX!CA$40*'A9.FX_New_DS'!BN53","v":0},{"$f":"Coupon_Yield_FX!CB$40*'A9.FX_New_DS'!BO53","v":0},{"$f":"Coupon_Yield_FX!CC$40*'A9.FX_New_DS'!BP53","v":0},{"$f":"Coupon_Yield_FX!CD$40*'A9.FX_New_DS'!BQ53","v":0},{"$f":"Coupon_Yield_FX!CE$40*'A9.FX_New_DS'!BR53","v":0},{"$f":"Coupon_Yield_FX!CF$40*'A9.FX_New_DS'!BS53","v":0},{"$f":"Coupon_Yield_FX!CG$40*'A9.FX_New_DS'!BT53","v":0},{"$f":"Coupon_Yield_FX!CH$40*'A9.FX_New_DS'!BU53","v":0},{"$f":"Coupon_Yield_FX!CI$40*'A9.FX_New_DS'!BV53","v":0}]
[null,null,{"$f":"FX!$C$17","v":0},{"$f":"FX!$D$17","v":"Foreign"},{"$f":"FX!$E$17","v":0},{"$f":"FX!$F$17","v":0},{"$f":"FX!$G$17","v":0},{"$f":"FX!$L$17","v":5.0260810217910512E-2},{"$f":"FX!$M$17","v":4.8811735941320489E-2},{"$f":"FX!$H$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$J$17","v":0},{"$f":"FX!$K$17","v":0},{"$f":"FX!$N$17","v":1},{"$f":"FX!$O$17","v":0},null,null,{"$f":"Coupon_Yield_FX!AD$41*'A9.FX_New_DS'!Q54","v":0},{"$f":"Coupon_Yield_FX!AE$41*'A9.FX_New_DS'!R54","v":0},{"$f":"Coupon_Yield_FX!AF$41*'A9.FX_New_DS'!S54","v":0},{"$f":"Coupon_Yield_FX!AG$41*'A9.FX_New_DS'!T54","v":0},{"$f":"Coupon_Yield_FX!AH$41*'A9.FX_New_DS'!U54","v":0},{"$f":"Coupon_Yield_FX!AI$41*'A9.FX_New_DS'!V54","v":0},{"$f":"Coupon_Yield_FX!AJ$41*'A9.FX_New_DS'!W54","v":0},{"$f":"Coupon_Yield_FX!AK$41*'A9.FX_New_DS'!X54","v":0},{"$f":"Coupon_Yield_FX!AL$41*'A9.FX_New_DS'!Y54","v":0},{"$f":"Coupon_Yield_FX!AM$41*'A9.FX_New_DS'!Z54","v":0},{"$f":"Coupon_Yield_FX!AN$41*'A9.FX_New_DS'!AA54","v":0},{"$f":"Coupon_Yield_FX!AO$41*'A9.FX_New_DS'!AB54","v":0},{"$f":"Coupon_Yield_FX!AP$41*'A9.FX_New_DS'!AC54","v":0},{"$f":"Coupon_Yield_FX!AQ$41*'A9.FX_New_DS'!AD54","v":0},{"$f":"Coupon_Yield_FX!AR$41*'A9.FX_New_DS'!AE54","v":0},{"$f":"Coupon_Yield_FX!AS$41*'A9.FX_New_DS'!AF54","v":0},{"$f":"Coupon_Yield_FX!AT$41*'A9.FX_New_DS'!AG54","v":0},{"$f":"Coupon_Yield_FX!AU$41*'A9.FX_New_DS'!AH54","v":0},{"$f":"Coupon_Yield_FX!AV$41*'A9.FX_New_DS'!AI54","v":0},{"$f":"Coupon_Yield_FX!AW$41*'A9.FX_New_DS'!AJ54","v":0},{"$f":"Coupon_Yield_FX!AX$41*'A9.FX_New_DS'!AK54","v":0},{"$f":"Coupon_Yield_FX!AY$41*'A9.FX_New_DS'!AL54","v":0},{"$f":"Coupon_Yield_FX!AZ$41*'A9.FX_New_DS'!AM54","v":0},{"$f":"Coupon_Yield_FX!BA$41*'A9.FX_New_DS'!AN54","v":0},{"$f":"Coupon_Yield_FX!BB$41*'A9.FX_New_DS'!AO54","v":0},{"$f":"Coupon_Yield_FX!BC$41*'A9.FX_New_DS'!AP54","v":0},{"$f":"Coupon_Yield_FX!BD$41*'A9.FX_New_DS'!AQ54","v":0},{"$f":"Coupon_Yield_FX!BE$41*'A9.FX_New_DS'!AR54","v":0},{"$f":"Coupon_Yield_FX!BF$41*'A9.FX_New_DS'!AS54","v":0},{"$f":"Coupon_Yield_FX!BG$41*'A9.FX_New_DS'!AT54","v":0},{"$f":"Coupon_Yield_FX!BH$41*'A9.FX_New_DS'!AU54","v":0},{"$f":"Coupon_Yield_FX!BI$41*'A9.FX_New_DS'!AV54","v":0},{"$f":"Coupon_Yield_FX!BJ$41*'A9.FX_New_DS'!AW54","v":0},{"$f":"Coupon_Yield_FX!BK$41*'A9.FX_New_DS'!AX54","v":0},{"$f":"Coupon_Yield_FX!BL$41*'A9.FX_New_DS'!AY54","v":0},{"$f":"Coupon_Yield_FX!BM$41*'A9.FX_New_DS'!AZ54","v":0},{"$f":"Coupon_Yield_FX!BN$41*'A9.FX_New_DS'!BA54","v":0},{"$f":"Coupon_Yield_FX!BO$41*'A9.FX_New_DS'!BB54","v":0},{"$f":"Coupon_Yield_FX!BP$41*'A9.FX_New_DS'!BC54","v":0},{"$f":"Coupon_Yield_FX!BQ$41*'A9.FX_New_DS'!BD54","v":0},{"$f":"Coupon_Yield_FX!BR$41*'A9.FX_New_DS'!BE54","v":0},{"$f":"Coupon_Yield_FX!BS$41*'A9.FX_New_DS'!BF54","v":0},{"$f":"Coupon_Yield_FX!BT$41*'A9.FX_New_DS'!BG54","v":0},{"$f":"Coupon_Yield_FX!BU$41*'A9.FX_New_DS'!BH54","v":0},{"$f":"Coupon_Yield_FX!BV$41*'A9.FX_New_DS'!BI54","v":0},{"$f":"Coupon_Yield_FX!BW$41*'A9.FX_New_DS'!BJ54","v":0},{"$f":"Coupon_Yield_FX!BX$41*'A9.FX_New_DS'!BK54","v":0},{"$f":"Coupon_Yield_FX!BY$41*'A9.FX_New_DS'!BL54","v":0},{"$f":"Coupon_Yield_FX!BZ$41*'A9.FX_New_DS'!BM54","v":0},{"$f":"Coupon_Yield_FX!CA$41*'A9.FX_New_DS'!BN54","v":0},{"$f":"Coupon_Yield_FX!CB$41*'A9.FX_New_DS'!BO54","v":0},{"$f":"Coupon_Yield_FX!CC$41*'A9.FX_New_DS'!BP54","v":0},{"$f":"Coupon_Yield_FX!CD$41*'A9.FX_New_DS'!BQ54","v":0},{"$f":"Coupon_Yield_FX!CE$41*'A9.FX_New_DS'!BR54","v":0},{"$f":"Coupon_Yield_FX!CF$41*'A9.FX_New_DS'!BS54","v":0},{"$f":"Coupon_Yield_FX!CG$41*'A9.FX_New_DS'!BT54","v":0},{"$f":"Coupon_Yield_FX!CH$41*'A9.FX_New_DS'!BU54","v":0},{"$f":"Coupon_Yield_FX!CI$41*'A9.FX_New_DS'!BV54","v":0}]
[null,null,{"$f":"FX!$C$18","v":0},{"$f":"FX!$D$18","v":"Foreign"},{"$f":"FX!$E$18","v":0},{"$f":"FX!$F$18","v":0},{"$f":"FX!$G$18","v":0},{"$f":"FX!$L$18","v":5.0260810217910512E-2},{"$f":"FX!$M$18","v":4.8811735941320489E-2},{"$f":"FX!$H$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$J$18","v":0},{"$f":"FX!$K$18","v":0},{"$f":"FX!$N$18","v":1},{"$f":"FX!$O$18","v":0},null,null,{"$f":"Coupon_Yield_FX!AD$42*'A9.FX_New_DS'!Q55","v":0},{"$f":"Coupon_Yield_FX!AE$42*'A9.FX_New_DS'!R55","v":0},{"$f":"Coupon_Yield_FX!AF$42*'A9.FX_New_DS'!S55","v":0},{"$f":"Coupon_Yield_FX!AG$42*'A9.FX_New_DS'!T55","v":0},{"$f":"Coupon_Yield_FX!AH$42*'A9.FX_New_DS'!U55","v":0},{"$f":"Coupon_Yield_FX!AI$42*'A9.FX_New_DS'!V55","v":0},{"$f":"Coupon_Yield_FX!AJ$42*'A9.FX_New_DS'!W55","v":0},{"$f":"Coupon_Yield_FX!AK$42*'A9.FX_New_DS'!X55","v":0},{"$f":"Coupon_Yield_FX!AL$42*'A9.FX_New_DS'!Y55","v":0},{"$f":"Coupon_Yield_FX!AM$42*'A9.FX_New_DS'!Z55","v":0},{"$f":"Coupon_Yield_FX!AN$42*'A9.FX_New_DS'!AA55","v":0},{"$f":"Coupon_Yield_FX!AO$42*'A9.FX_New_DS'!AB55","v":0},{"$f":"Coupon_Yield_FX!AP$42*'A9.FX_New_DS'!AC55","v":0},{"$f":"Coupon_Yield_FX!AQ$42*'A9.FX_New_DS'!AD55","v":0},{"$f":"Coupon_Yield_FX!AR$42*'A9.FX_New_DS'!AE55","v":0},{"$f":"Coupon_Yield_FX!AS$42*'A9.FX_New_DS'!AF55","v":0},{"$f":"Coupon_Yield_FX!AT$42*'A9.FX_New_DS'!AG55","v":0},{"$f":"Coupon_Yield_FX!AU$42*'A9.FX_New_DS'!AH55","v":0},{"$f":"Coupon_Yield_FX!AV$42*'A9.FX_New_DS'!AI55","v":0},{"$f":"Coupon_Yield_FX!AW$42*'A9.FX_New_DS'!AJ55","v":0},{"$f":"Coupon_Yield_FX!AX$42*'A9.FX_New_DS'!AK55","v":0},{"$f":"Coupon_Yield_FX!AY$42*'A9.FX_New_DS'!AL55","v":0},{"$f":"Coupon_Yield_FX!AZ$42*'A9.FX_New_DS'!AM55","v":0},{"$f":"Coupon_Yield_FX!BA$42*'A9.FX_New_DS'!AN55","v":0},{"$f":"Coupon_Yield_FX!BB$42*'A9.FX_New_DS'!AO55","v":0},{"$f":"Coupon_Yield_FX!BC$42*'A9.FX_New_DS'!AP55","v":0},{"$f":"Coupon_Yield_FX!BD$42*'A9.FX_New_DS'!AQ55","v":0},{"$f":"Coupon_Yield_FX!BE$42*'A9.FX_New_DS'!AR55","v":0},{"$f":"Coupon_Yield_FX!BF$42*'A9.FX_New_DS'!AS55","v":0},{"$f":"Coupon_Yield_FX!BG$42*'A9.FX_New_DS'!AT55","v":0},{"$f":"Coupon_Yield_FX!BH$42*'A9.FX_New_DS'!AU55","v":0},{"$f":"Coupon_Yield_FX!BI$42*'A9.FX_New_DS'!AV55","v":0},{"$f":"Coupon_Yield_FX!BJ$42*'A9.FX_New_DS'!AW55","v":0},{"$f":"Coupon_Yield_FX!BK$42*'A9.FX_New_DS'!AX55","v":0},{"$f":"Coupon_Yield_FX!BL$42*'A9.FX_New_DS'!AY55","v":0},{"$f":"Coupon_Yield_FX!BM$42*'A9.FX_New_DS'!AZ55","v":0},{"$f":"Coupon_Yield_FX!BN$42*'A9.FX_New_DS'!BA55","v":0},{"$f":"Coupon_Yield_FX!BO$42*'A9.FX_New_DS'!BB55","v":0},{"$f":"Coupon_Yield_FX!BP$42*'A9.FX_New_DS'!BC55","v":0},{"$f":"Coupon_Yield_FX!BQ$42*'A9.FX_New_DS'!BD55","v":0},{"$f":"Coupon_Yield_FX!BR$42*'A9.FX_New_DS'!BE55","v":0},{"$f":"Coupon_Yield_FX!BS$42*'A9.FX_New_DS'!BF55","v":0},{"$f":"Coupon_Yield_FX!BT$42*'A9.FX_New_DS'!BG55","v":0},{"$f":"Coupon_Yield_FX!BU$42*'A9.FX_New_DS'!BH55","v":0},{"$f":"Coupon_Yield_FX!BV$42*'A9.FX_New_DS'!BI55","v":0},{"$f":"Coupon_Yield_FX!BW$42*'A9.FX_New_DS'!BJ55","v":0},{"$f":"Coupon_Yield_FX!BX$42*'A9.FX_New_DS'!BK55","v":0},{"$f":"Coupon_Yield_FX!BY$42*'A9.FX_New_DS'!BL55","v":0},{"$f":"Coupon_Yield_FX!BZ$42*'A9.FX_New_DS'!BM55","v":0},{"$f":"Coupon_Yield_FX!CA$42*'A9.FX_New_DS'!BN55","v":0},{"$f":"Coupon_Yield_FX!CB$42*'A9.FX_New_DS'!BO55","v":0},{"$f":"Coupon_Yield_FX!CC$42*'A9.FX_New_DS'!BP55","v":0},{"$f":"Coupon_Yield_FX!CD$42*'A9.FX_New_DS'!BQ55","v":0},{"$f":"Coupon_Yield_FX!CE$42*'A9.FX_New_DS'!BR55","v":0},{"$f":"Coupon_Yield_FX!CF$42*'A9.FX_New_DS'!BS55","v":0},{"$f":"Coupon_Yield_FX!CG$42*'A9.FX_New_DS'!BT55","v":0},{"$f":"Coupon_Yield_FX!CH$42*'A9.FX_New_DS'!BU55","v":0},{"$f":"Coupon_Yield_FX!CI$42*'A9.FX_New_DS'!BV55","v":0}]
[null,null,{"$f":"FX!$C$19","v":0},{"$f":"FX!$D$19","v":"Foreign"},{"$f":"FX!$E$19","v":0},{"$f":"FX!$F$19","v":0},{"$f":"FX!$G$19","v":0},{"$f":"FX!$L$19","v":5.0260810217910512E-2},{"$f":"FX!$M$19","v":4.8811735941320489E-2},{"$f":"FX!$H$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$J$19","v":0},{"$f":"FX!$K$19","v":0},{"$f":"FX!$N$19","v":1},{"$f":"FX!$O$19","v":0},null,null,{"$f":"Coupon_Yield_FX!AD$43*'A9.FX_New_DS'!Q56","v":0},{"$f":"Coupon_Yield_FX!AE$43*'A9.FX_New_DS'!R56","v":0},{"$f":"Coupon_Yield_FX!AF$43*'A9.FX_New_DS'!S56","v":0},{"$f":"Coupon_Yield_FX!AG$43*'A9.FX_New_DS'!T56","v":0},{"$f":"Coupon_Yield_FX!AH$43*'A9.FX_New_DS'!U56","v":0},{"$f":"Coupon_Yield_FX!AI$43*'A9.FX_New_DS'!V56","v":0},{"$f":"Coupon_Yield_FX!AJ$43*'A9.FX_New_DS'!W56","v":0},{"$f":"Coupon_Yield_FX!AK$43*'A9.FX_New_DS'!X56","v":0},{"$f":"Coupon_Yield_FX!AL$43*'A9.FX_New_DS'!Y56","v":0},{"$f":"Coupon_Yield_FX!AM$43*'A9.FX_New_DS'!Z56","v":0},{"$f":"Coupon_Yield_FX!AN$43*'A9.FX_New_DS'!AA56","v":0},{"$f":"Coupon_Yield_FX!AO$43*'A9.FX_New_DS'!AB56","v":0},{"$f":"Coupon_Yield_FX!AP$43*'A9.FX_New_DS'!AC56","v":0},{"$f":"Coupon_Yield_FX!AQ$43*'A9.FX_New_DS'!AD56","v":0},{"$f":"Coupon_Yield_FX!AR$43*'A9.FX_New_DS'!AE56","v":0},{"$f":"Coupon_Yield_FX!AS$43*'A9.FX_New_DS'!AF56","v":0},{"$f":"Coupon_Yield_FX!AT$43*'A9.FX_New_DS'!AG56","v":0},{"$f":"Coupon_Yield_FX!AU$43*'A9.FX_New_DS'!AH56","v":0},{"$f":"Coupon_Yield_FX!AV$43*'A9.FX_New_DS'!AI56","v":0},{"$f":"Coupon_Yield_FX!AW$43*'A9.FX_New_DS'!AJ56","v":0},{"$f":"Coupon_Yield_FX!AX$43*'A9.FX_New_DS'!AK56","v":0},{"$f":"Coupon_Yield_FX!AY$43*'A9.FX_New_DS'!AL56","v":0},{"$f":"Coupon_Yield_FX!AZ$43*'A9.FX_New_DS'!AM56","v":0},{"$f":"Coupon_Yield_FX!BA$43*'A9.FX_New_DS'!AN56","v":0},{"$f":"Coupon_Yield_FX!BB$43*'A9.FX_New_DS'!AO56","v":0},{"$f":"Coupon_Yield_FX!BC$43*'A9.FX_New_DS'!AP56","v":0},{"$f":"Coupon_Yield_FX!BD$43*'A9.FX_New_DS'!AQ56","v":0},{"$f":"Coupon_Yield_FX!BE$43*'A9.FX_New_DS'!AR56","v":0},{"$f":"Coupon_Yield_FX!BF$43*'A9.FX_New_DS'!AS56","v":0},{"$f":"Coupon_Yield_FX!BG$43*'A9.FX_New_DS'!AT56","v":0},{"$f":"Coupon_Yield_FX!BH$43*'A9.FX_New_DS'!AU56","v":0},{"$f":"Coupon_Yield_FX!BI$43*'A9.FX_New_DS'!AV56","v":0},{"$f":"Coupon_Yield_FX!BJ$43*'A9.FX_New_DS'!AW56","v":0},{"$f":"Coupon_Yield_FX!BK$43*'A9.FX_New_DS'!AX56","v":0},{"$f":"Coupon_Yield_FX!BL$43*'A9.FX_New_DS'!AY56","v":0},{"$f":"Coupon_Yield_FX!BM$43*'A9.FX_New_DS'!AZ56","v":0},{"$f":"Coupon_Yield_FX!BN$43*'A9.FX_New_DS'!BA56","v":0},{"$f":"Coupon_Yield_FX!BO$43*'A9.FX_New_DS'!BB56","v":0},{"$f":"Coupon_Yield_FX!BP$43*'A9.FX_New_DS'!BC56","v":0},{"$f":"Coupon_Yield_FX!BQ$43*'A9.FX_New_DS'!BD56","v":0},{"$f":"Coupon_Yield_FX!BR$43*'A9.FX_New_DS'!BE56","v":0},{"$f":"Coupon_Yield_FX!BS$43*'A9.FX_New_DS'!BF56","v":0},{"$f":"Coupon_Yield_FX!BT$43*'A9.FX_New_DS'!BG56","v":0},{"$f":"Coupon_Yield_FX!BU$43*'A9.FX_New_DS'!BH56","v":0},{"$f":"Coupon_Yield_FX!BV$43*'A9.FX_New_DS'!BI56","v":0},{"$f":"Coupon_Yield_FX!BW$43*'A9.FX_New_DS'!BJ56","v":0},{"$f":"Coupon_Yield_FX!BX$43*'A9.FX_New_DS'!BK56","v":0},{"$f":"Coupon_Yield_FX!BY$43*'A9.FX_New_DS'!BL56","v":0},{"$f":"Coupon_Yield_FX!BZ$43*'A9.FX_New_DS'!BM56","v":0},{"$f":"Coupon_Yield_FX!CA$43*'A9.FX_New_DS'!BN56","v":0},{"$f":"Coupon_Yield_FX!CB$43*'A9.FX_New_DS'!BO56","v":0},{"$f":"Coupon_Yield_FX!CC$43*'A9.FX_New_DS'!BP56","v":0},{"$f":"Coupon_Yield_FX!CD$43*'A9.FX_New_DS'!BQ56","v":0},{"$f":"Coupon_Yield_FX!CE$43*'A9.FX_New_DS'!BR56","v":0},{"$f":"Coupon_Yield_FX!CF$43*'A9.FX_New_DS'!BS56","v":0},{"$f":"Coupon_Yield_FX!CG$43*'A9.FX_New_DS'!BT56","v":0},{"$f":"Coupon_Yield_FX!CH$43*'A9.FX_New_DS'!BU56","v":0},{"$f":"Coupon_Yield_FX!CI$43*'A9.FX_New_DS'!BV56","v":0}]
[null,null,{"$f":"FX!$C$20","v":0},{"$f":"FX!$D$20","v":"Foreign"},{"$f":"FX!$E$20","v":0},{"$f":"FX!$F$20","v":0},{"$f":"FX!$G$20","v":0},{"$f":"FX!$L$20","v":5.0260810217910512E-2},{"$f":"FX!$M$20","v":4.8811735941320489E-2},{"$f":"FX!$H$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$J$20","v":0},{"$f":"FX!$K$20","v":0},{"$f":"FX!$N$20","v":1},{"$f":"FX!$O$20","v":0},null,null,{"$f":"Coupon_Yield_FX!AD$44*'A9.FX_New_DS'!Q57","v":0},{"$f":"Coupon_Yield_FX!AE$44*'A9.FX_New_DS'!R57","v":0},{"$f":"Coupon_Yield_FX!AF$44*'A9.FX_New_DS'!S57","v":0},{"$f":"Coupon_Yield_FX!AG$44*'A9.FX_New_DS'!T57","v":0},{"$f":"Coupon_Yield_FX!AH$44*'A9.FX_New_DS'!U57","v":0},{"$f":"Coupon_Yield_FX!AI$44*'A9.FX_New_DS'!V57","v":0},{"$f":"Coupon_Yield_FX!AJ$44*'A9.FX_New_DS'!W57","v":0},{"$f":"Coupon_Yield_FX!AK$44*'A9.FX_New_DS'!X57","v":0},{"$f":"Coupon_Yield_FX!AL$44*'A9.FX_New_DS'!Y57","v":0},{"$f":"Coupon_Yield_FX!AM$44*'A9.FX_New_DS'!Z57","v":0},{"$f":"Coupon_Yield_FX!AN$44*'A9.FX_New_DS'!AA57","v":0},{"$f":"Coupon_Yield_FX!AO$44*'A9.FX_New_DS'!AB57","v":0},{"$f":"Coupon_Yield_FX!AP$44*'A9.FX_New_DS'!AC57","v":0},{"$f":"Coupon_Yield_FX!AQ$44*'A9.FX_New_DS'!AD57","v":0},{"$f":"Coupon_Yield_FX!AR$44*'A9.FX_New_DS'!AE57","v":0},{"$f":"Coupon_Yield_FX!AS$44*'A9.FX_New_DS'!AF57","v":0},{"$f":"Coupon_Yield_FX!AT$44*'A9.FX_New_DS'!AG57","v":0},{"$f":"Coupon_Yield_FX!AU$44*'A9.FX_New_DS'!AH57","v":0},{"$f":"Coupon_Yield_FX!AV$44*'A9.FX_New_DS'!AI57","v":0},{"$f":"Coupon_Yield_FX!AW$44*'A9.FX_New_DS'!AJ57","v":0},{"$f":"Coupon_Yield_FX!AX$44*'A9.FX_New_DS'!AK57","v":0},{"$f":"Coupon_Yield_FX!AY$44*'A9.FX_New_DS'!AL57","v":0},{"$f":"Coupon_Yield_FX!AZ$44*'A9.FX_New_DS'!AM57","v":0},{"$f":"Coupon_Yield_FX!BA$44*'A9.FX_New_DS'!AN57","v":0},{"$f":"Coupon_Yield_FX!BB$44*'A9.FX_New_DS'!AO57","v":0},{"$f":"Coupon_Yield_FX!BC$44*'A9.FX_New_DS'!AP57","v":0},{"$f":"Coupon_Yield_FX!BD$44*'A9.FX_New_DS'!AQ57","v":0},{"$f":"Coupon_Yield_FX!BE$44*'A9.FX_New_DS'!AR57","v":0},{"$f":"Coupon_Yield_FX!BF$44*'A9.FX_New_DS'!AS57","v":0},{"$f":"Coupon_Yield_FX!BG$44*'A9.FX_New_DS'!AT57","v":0},{"$f":"Coupon_Yield_FX!BH$44*'A9.FX_New_DS'!AU57","v":0},{"$f":"Coupon_Yield_FX!BI$44*'A9.FX_New_DS'!AV57","v":0},{"$f":"Coupon_Yield_FX!BJ$44*'A9.FX_New_DS'!AW57","v":0},{"$f":"Coupon_Yield_FX!BK$44*'A9.FX_New_DS'!AX57","v":0},{"$f":"Coupon_Yield_FX!BL$44*'A9.FX_New_DS'!AY57","v":0},{"$f":"Coupon_Yield_FX!BM$44*'A9.FX_New_DS'!AZ57","v":0},{"$f":"Coupon_Yield_FX!BN$44*'A9.FX_New_DS'!BA57","v":0},{"$f":"Coupon_Yield_FX!BO$44*'A9.FX_New_DS'!BB57","v":0},{"$f":"Coupon_Yield_FX!BP$44*'A9.FX_New_DS'!BC57","v":0},{"$f":"Coupon_Yield_FX!BQ$44*'A9.FX_New_DS'!BD57","v":0},{"$f":"Coupon_Yield_FX!BR$44*'A9.FX_New_DS'!BE57","v":0},{"$f":"Coupon_Yield_FX!BS$44*'A9.FX_New_DS'!BF57","v":0},{"$f":"Coupon_Yield_FX!BT$44*'A9.FX_New_DS'!BG57","v":0},{"$f":"Coupon_Yield_FX!BU$44*'A9.FX_New_DS'!BH57","v":0},{"$f":"Coupon_Yield_FX!BV$44*'A9.FX_New_DS'!BI57","v":0},{"$f":"Coupon_Yield_FX!BW$44*'A9.FX_New_DS'!BJ57","v":0},{"$f":"Coupon_Yield_FX!BX$44*'A9.FX_New_DS'!BK57","v":0},{"$f":"Coupon_Yield_FX!BY$44*'A9.FX_New_DS'!BL57","v":0},{"$f":"Coupon_Yield_FX!BZ$44*'A9.FX_New_DS'!BM57","v":0},{"$f":"Coupon_Yield_FX!CA$44*'A9.FX_New_DS'!BN57","v":0},{"$f":"Coupon_Yield_FX!CB$44*'A9.FX_New_DS'!BO57","v":0},{"$f":"Coupon_Yield_FX!CC$44*'A9.FX_New_DS'!BP57","v":0},{"$f":"Coupon_Yield_FX!CD$44*'A9.FX_New_DS'!BQ57","v":0},{"$f":"Coupon_Yield_FX!CE$44*'A9.FX_New_DS'!BR57","v":0},{"$f":"Coupon_Yield_FX!CF$44*'A9.FX_New_DS'!BS57","v":0},{"$f":"Coupon_Yield_FX!CG$44*'A9.FX_New_DS'!BT57","v":0},{"$f":"Coupon_Yield_FX!CH$44*'A9.FX_New_DS'!BU57","v":0},{"$f":"Coupon_Yield_FX!CI$44*'A9.FX_New_DS'!BV57","v":0}]
[null,null,{"$f":"FX!$C$21","v":0},{"$f":"FX!$D$21","v":0},{"$f":"FX!$E$21","v":0},{"$f":"FX!$F$21","v":0},{"$f":"FX!$G$21","v":0},{"$f":"FX!$L$21","v":0},{"$f":"FX!$M$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$J$21","v":0},{"$f":"FX!$K$21","v":0},{"$f":"FX!$N$21","v":0},{"$f":"FX!$O$21","v":0},null,null,{"$f":"Coupon_Yield_FX!AD$45*'A9.FX_New_DS'!Q58","v":0},{"$f":"Coupon_Yield_FX!AE$45*'A9.FX_New_DS'!R58","v":0},{"$f":"Coupon_Yield_FX!AF$45*'A9.FX_New_DS'!S58","v":0},{"$f":"Coupon_Yield_FX!AG$45*'A9.FX_New_DS'!T58","v":0},{"$f":"Coupon_Yield_FX!AH$45*'A9.FX_New_DS'!U58","v":0},{"$f":"Coupon_Yield_FX!AI$45*'A9.FX_New_DS'!V58","v":0},{"$f":"Coupon_Yield_FX!AJ$45*'A9.FX_New_DS'!W58","v":0},{"$f":"Coupon_Yield_FX!AK$45*'A9.FX_New_DS'!X58","v":0},{"$f":"Coupon_Yield_FX!AL$45*'A9.FX_New_DS'!Y58","v":0},{"$f":"Coupon_Yield_FX!AM$45*'A9.FX_New_DS'!Z58","v":0},{"$f":"Coupon_Yield_FX!AN$45*'A9.FX_New_DS'!AA58","v":0},{"$f":"Coupon_Yield_FX!AO$45*'A9.FX_New_DS'!AB58","v":0},{"$f":"Coupon_Yield_FX!AP$45*'A9.FX_New_DS'!AC58","v":0},{"$f":"Coupon_Yield_FX!AQ$45*'A9.FX_New_DS'!AD58","v":0},{"$f":"Coupon_Yield_FX!AR$45*'A9.FX_New_DS'!AE58","v":0},{"$f":"Coupon_Yield_FX!AS$45*'A9.FX_New_DS'!AF58","v":0},{"$f":"Coupon_Yield_FX!AT$45*'A9.FX_New_DS'!AG58","v":0},{"$f":"Coupon_Yield_FX!AU$45*'A9.FX_New_DS'!AH58","v":0},{"$f":"Coupon_Yield_FX!AV$45*'A9.FX_New_DS'!AI58","v":0},{"$f":"Coupon_Yield_FX!AW$45*'A9.FX_New_DS'!AJ58","v":0},{"$f":"Coupon_Yield_FX!AX$45*'A9.FX_New_DS'!AK58","v":0},{"$f":"Coupon_Yield_FX!AY$45*'A9.FX_New_DS'!AL58","v":0},{"$f":"Coupon_Yield_FX!AZ$45*'A9.FX_New_DS'!AM58","v":0},{"$f":"Coupon_Yield_FX!BA$45*'A9.FX_New_DS'!AN58","v":0},{"$f":"Coupon_Yield_FX!BB$45*'A9.FX_New_DS'!AO58","v":0},{"$f":"Coupon_Yield_FX!BC$45*'A9.FX_New_DS'!AP58","v":0},{"$f":"Coupon_Yield_FX!BD$45*'A9.FX_New_DS'!AQ58","v":0},{"$f":"Coupon_Yield_FX!BE$45*'A9.FX_New_DS'!AR58","v":0},{"$f":"Coupon_Yield_FX!BF$45*'A9.FX_New_DS'!AS58","v":0},{"$f":"Coupon_Yield_FX!BG$45*'A9.FX_New_DS'!AT58","v":0},{"$f":"Coupon_Yield_FX!BH$45*'A9.FX_New_DS'!AU58","v":0},{"$f":"Coupon_Yield_FX!BI$45*'A9.FX_New_DS'!AV58","v":0},{"$f":"Coupon_Yield_FX!BJ$45*'A9.FX_New_DS'!AW58","v":0},{"$f":"Coupon_Yield_FX!BK$45*'A9.FX_New_DS'!AX58","v":0},{"$f":"Coupon_Yield_FX!BL$45*'A9.FX_New_DS'!AY58","v":0},{"$f":"Coupon_Yield_FX!BM$45*'A9.FX_New_DS'!AZ58","v":0},{"$f":"Coupon_Yield_FX!BN$45*'A9.FX_New_DS'!BA58","v":0},{"$f":"Coupon_Yield_FX!BO$45*'A9.FX_New_DS'!BB58","v":0},{"$f":"Coupon_Yield_FX!BP$45*'A9.FX_New_DS'!BC58","v":0},{"$f":"Coupon_Yield_FX!BQ$45*'A9.FX_New_DS'!BD58","v":0},{"$f":"Coupon_Yield_FX!BR$45*'A9.FX_New_DS'!BE58","v":0},{"$f":"Coupon_Yield_FX!BS$45*'A9.FX_New_DS'!BF58","v":0},{"$f":"Coupon_Yield_FX!BT$45*'A9.FX_New_DS'!BG58","v":0},{"$f":"Coupon_Yield_FX!BU$45*'A9.FX_New_DS'!BH58","v":0},{"$f":"Coupon_Yield_FX!BV$45*'A9.FX_New_DS'!BI58","v":0},{"$f":"Coupon_Yield_FX!BW$45*'A9.FX_New_DS'!BJ58","v":0},{"$f":"Coupon_Yield_FX!BX$45*'A9.FX_New_DS'!BK58","v":0},{"$f":"Coupon_Yield_FX!BY$45*'A9.FX_New_DS'!BL58","v":0},{"$f":"Coupon_Yield_FX!BZ$45*'A9.FX_New_DS'!BM58","v":0},{"$f":"Coupon_Yield_FX!CA$45*'A9.FX_New_DS'!BN58","v":0},{"$f":"Coupon_Yield_FX!CB$45*'A9.FX_New_DS'!BO58","v":0},{"$f":"Coupon_Yield_FX!CC$45*'A9.FX_New_DS'!BP58","v":0},{"$f":"Coupon_Yield_FX!CD$45*'A9.FX_New_DS'!BQ58","v":0},{"$f":"Coupon_Yield_FX!CE$45*'A9.FX_New_DS'!BR58","v":0},{"$f":"Coupon_Yield_FX!CF$45*'A9.FX_New_DS'!BS58","v":0},{"$f":"Coupon_Yield_FX!CG$45*'A9.FX_New_DS'!BT58","v":0},{"$f":"Coupon_Yield_FX!CH$45*'A9.FX_New_DS'!BU58","v":0},{"$f":"Coupon_Yield_FX!CI$45*'A9.FX_New_DS'!BV58","v":0}]
[null,null,{"$f":"FX!$C$22","v":0},{"$f":"FX!$D$22","v":0},{"$f":"FX!$E$22","v":0},{"$f":"FX!$F$22","v":0},{"$f":"FX!$G$22","v":0},{"$f":"FX!$L$22","v":0},{"$f":"FX!$M$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$J$22","v":0},{"$f":"FX!$K$22","v":0},{"$f":"FX!$N$22","v":0},{"$f":"FX!$O$22","v":0},null,null,{"$f":"Coupon_Yield_FX!AD$46*'A9.FX_New_DS'!Q59","v":0},{"$f":"Coupon_Yield_FX!AE$46*'A9.FX_New_DS'!R59","v":0},{"$f":"Coupon_Yield_FX!AF$46*'A9.FX_New_DS'!S59","v":0},{"$f":"Coupon_Yield_FX!AG$46*'A9.FX_New_DS'!T59","v":0},{"$f":"Coupon_Yield_FX!AH$46*'A9.FX_New_DS'!U59","v":0},{"$f":"Coupon_Yield_FX!AI$46*'A9.FX_New_DS'!V59","v":0},{"$f":"Coupon_Yield_FX!AJ$46*'A9.FX_New_DS'!W59","v":0},{"$f":"Coupon_Yield_FX!AK$46*'A9.FX_New_DS'!X59","v":0},{"$f":"Coupon_Yield_FX!AL$46*'A9.FX_New_DS'!Y59","v":0},{"$f":"Coupon_Yield_FX!AM$46*'A9.FX_New_DS'!Z59","v":0},{"$f":"Coupon_Yield_FX!AN$46*'A9.FX_New_DS'!AA59","v":0},{"$f":"Coupon_Yield_FX!AO$46*'A9.FX_New_DS'!AB59","v":0},{"$f":"Coupon_Yield_FX!AP$46*'A9.FX_New_DS'!AC59","v":0},{"$f":"Coupon_Yield_FX!AQ$46*'A9.FX_New_DS'!AD59","v":0},{"$f":"Coupon_Yield_FX!AR$46*'A9.FX_New_DS'!AE59","v":0},{"$f":"Coupon_Yield_FX!AS$46*'A9.FX_New_DS'!AF59","v":0},{"$f":"Coupon_Yield_FX!AT$46*'A9.FX_New_DS'!AG59","v":0},{"$f":"Coupon_Yield_FX!AU$46*'A9.FX_New_DS'!AH59","v":0},{"$f":"Coupon_Yield_FX!AV$46*'A9.FX_New_DS'!AI59","v":0},{"$f":"Coupon_Yield_FX!AW$46*'A9.FX_New_DS'!AJ59","v":0},{"$f":"Coupon_Yield_FX!AX$46*'A9.FX_New_DS'!AK59","v":0},{"$f":"Coupon_Yield_FX!AY$46*'A9.FX_New_DS'!AL59","v":0},{"$f":"Coupon_Yield_FX!AZ$46*'A9.FX_New_DS'!AM59","v":0},{"$f":"Coupon_Yield_FX!BA$46*'A9.FX_New_DS'!AN59","v":0},{"$f":"Coupon_Yield_FX!BB$46*'A9.FX_New_DS'!AO59","v":0},{"$f":"Coupon_Yield_FX!BC$46*'A9.FX_New_DS'!AP59","v":0},{"$f":"Coupon_Yield_FX!BD$46*'A9.FX_New_DS'!AQ59","v":0},{"$f":"Coupon_Yield_FX!BE$46*'A9.FX_New_DS'!AR59","v":0},{"$f":"Coupon_Yield_FX!BF$46*'A9.FX_New_DS'!AS59","v":0},{"$f":"Coupon_Yield_FX!BG$46*'A9.FX_New_DS'!AT59","v":0},{"$f":"Coupon_Yield_FX!BH$46*'A9.FX_New_DS'!AU59","v":0},{"$f":"Coupon_Yield_FX!BI$46*'A9.FX_New_DS'!AV59","v":0},{"$f":"Coupon_Yield_FX!BJ$46*'A9.FX_New_DS'!AW59","v":0},{"$f":"Coupon_Yield_FX!BK$46*'A9.FX_New_DS'!AX59","v":0},{"$f":"Coupon_Yield_FX!BL$46*'A9.FX_New_DS'!AY59","v":0},{"$f":"Coupon_Yield_FX!BM$46*'A9.FX_New_DS'!AZ59","v":0},{"$f":"Coupon_Yield_FX!BN$46*'A9.FX_New_DS'!BA59","v":0},{"$f":"Coupon_Yield_FX!BO$46*'A9.FX_New_DS'!BB59","v":0},{"$f":"Coupon_Yield_FX!BP$46*'A9.FX_New_DS'!BC59","v":0},{"$f":"Coupon_Yield_FX!BQ$46*'A9.FX_New_DS'!BD59","v":0},{"$f":"Coupon_Yield_FX!BR$46*'A9.FX_New_DS'!BE59","v":0},{"$f":"Coupon_Yield_FX!BS$46*'A9.FX_New_DS'!BF59","v":0},{"$f":"Coupon_Yield_FX!BT$46*'A9.FX_New_DS'!BG59","v":0},{"$f":"Coupon_Yield_FX!BU$46*'A9.FX_New_DS'!BH59","v":0},{"$f":"Coupon_Yield_FX!BV$46*'A9.FX_New_DS'!BI59","v":0},{"$f":"Coupon_Yield_FX!BW$46*'A9.FX_New_DS'!BJ59","v":0},{"$f":"Coupon_Yield_FX!BX$46*'A9.FX_New_DS'!BK59","v":0},{"$f":"Coupon_Yield_FX!BY$46*'A9.FX_New_DS'!BL59","v":0},{"$f":"Coupon_Yield_FX!BZ$46*'A9.FX_New_DS'!BM59","v":0},{"$f":"Coupon_Yield_FX!CA$46*'A9.FX_New_DS'!BN59","v":0},{"$f":"Coupon_Yield_FX!CB$46*'A9.FX_New_DS'!BO59","v":0},{"$f":"Coupon_Yield_FX!CC$46*'A9.FX_New_DS'!BP59","v":0},{"$f":"Coupon_Yield_FX!CD$46*'A9.FX_New_DS'!BQ59","v":0},{"$f":"Coupon_Yield_FX!CE$46*'A9.FX_New_DS'!BR59","v":0},{"$f":"Coupon_Yield_FX!CF$46*'A9.FX_New_DS'!BS59","v":0},{"$f":"Coupon_Yield_FX!CG$46*'A9.FX_New_DS'!BT59","v":0},{"$f":"Coupon_Yield_FX!CH$46*'A9.FX_New_DS'!BU59","v":0},{"$f":"Coupon_Yield_FX!CI$46*'A9.FX_New_DS'!BV59","v":0}]
[null,null,{"$f":"FX!$C$23","v":0},{"$f":"FX!$D$23","v":0},{"$f":"FX!$E$23","v":0},{"$f":"FX!$F$23","v":0},{"$f":"FX!$G$23","v":0},{"$f":"FX!$L$23","v":0},{"$f":"FX!$M$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$J$23","v":0},{"$f":"FX!$K$23","v":0},{"$f":"FX!$N$23","v":0},{"$f":"FX!$O$23","v":0},null,null,{"$f":"Coupon_Yield_FX!AD$47*'A9.FX_New_DS'!Q60","v":0},{"$f":"Coupon_Yield_FX!AE$47*'A9.FX_New_DS'!R60","v":0},{"$f":"Coupon_Yield_FX!AF$47*'A9.FX_New_DS'!S60","v":0},{"$f":"Coupon_Yield_FX!AG$47*'A9.FX_New_DS'!T60","v":0},{"$f":"Coupon_Yield_FX!AH$47*'A9.FX_New_DS'!U60","v":0},{"$f":"Coupon_Yield_FX!AI$47*'A9.FX_New_DS'!V60","v":0},{"$f":"Coupon_Yield_FX!AJ$47*'A9.FX_New_DS'!W60","v":0},{"$f":"Coupon_Yield_FX!AK$47*'A9.FX_New_DS'!X60","v":0},{"$f":"Coupon_Yield_FX!AL$47*'A9.FX_New_DS'!Y60","v":0},{"$f":"Coupon_Yield_FX!AM$47*'A9.FX_New_DS'!Z60","v":0},{"$f":"Coupon_Yield_FX!AN$47*'A9.FX_New_DS'!AA60","v":0},{"$f":"Coupon_Yield_FX!AO$47*'A9.FX_New_DS'!AB60","v":0},{"$f":"Coupon_Yield_FX!AP$47*'A9.FX_New_DS'!AC60","v":0},{"$f":"Coupon_Yield_FX!AQ$47*'A9.FX_New_DS'!AD60","v":0},{"$f":"Coupon_Yield_FX!AR$47*'A9.FX_New_DS'!AE60","v":0},{"$f":"Coupon_Yield_FX!AS$47*'A9.FX_New_DS'!AF60","v":0},{"$f":"Coupon_Yield_FX!AT$47*'A9.FX_New_DS'!AG60","v":0},{"$f":"Coupon_Yield_FX!AU$47*'A9.FX_New_DS'!AH60","v":0},{"$f":"Coupon_Yield_FX!AV$47*'A9.FX_New_DS'!AI60","v":0},{"$f":"Coupon_Yield_FX!AW$47*'A9.FX_New_DS'!AJ60","v":0},{"$f":"Coupon_Yield_FX!AX$47*'A9.FX_New_DS'!AK60","v":0},{"$f":"Coupon_Yield_FX!AY$47*'A9.FX_New_DS'!AL60","v":0},{"$f":"Coupon_Yield_FX!AZ$47*'A9.FX_New_DS'!AM60","v":0},{"$f":"Coupon_Yield_FX!BA$47*'A9.FX_New_DS'!AN60","v":0},{"$f":"Coupon_Yield_FX!BB$47*'A9.FX_New_DS'!AO60","v":0},{"$f":"Coupon_Yield_FX!BC$47*'A9.FX_New_DS'!AP60","v":0},{"$f":"Coupon_Yield_FX!BD$47*'A9.FX_New_DS'!AQ60","v":0},{"$f":"Coupon_Yield_FX!BE$47*'A9.FX_New_DS'!AR60","v":0},{"$f":"Coupon_Yield_FX!BF$47*'A9.FX_New_DS'!AS60","v":0},{"$f":"Coupon_Yield_FX!BG$47*'A9.FX_New_DS'!AT60","v":0},{"$f":"Coupon_Yield_FX!BH$47*'A9.FX_New_DS'!AU60","v":0},{"$f":"Coupon_Yield_FX!BI$47*'A9.FX_New_DS'!AV60","v":0},{"$f":"Coupon_Yield_FX!BJ$47*'A9.FX_New_DS'!AW60","v":0},{"$f":"Coupon_Yield_FX!BK$47*'A9.FX_New_DS'!AX60","v":0},{"$f":"Coupon_Yield_FX!BL$47*'A9.FX_New_DS'!AY60","v":0},{"$f":"Coupon_Yield_FX!BM$47*'A9.FX_New_DS'!AZ60","v":0},{"$f":"Coupon_Yield_FX!BN$47*'A9.FX_New_DS'!BA60","v":0},{"$f":"Coupon_Yield_FX!BO$47*'A9.FX_New_DS'!BB60","v":0},{"$f":"Coupon_Yield_FX!BP$47*'A9.FX_New_DS'!BC60","v":0},{"$f":"Coupon_Yield_FX!BQ$47*'A9.FX_New_DS'!BD60","v":0},{"$f":"Coupon_Yield_FX!BR$47*'A9.FX_New_DS'!BE60","v":0},{"$f":"Coupon_Yield_FX!BS$47*'A9.FX_New_DS'!BF60","v":0},{"$f":"Coupon_Yield_FX!BT$47*'A9.FX_New_DS'!BG60","v":0},{"$f":"Coupon_Yield_FX!BU$47*'A9.FX_New_DS'!BH60","v":0},{"$f":"Coupon_Yield_FX!BV$47*'A9.FX_New_DS'!BI60","v":0},{"$f":"Coupon_Yield_FX!BW$47*'A9.FX_New_DS'!BJ60","v":0},{"$f":"Coupon_Yield_FX!BX$47*'A9.FX_New_DS'!BK60","v":0},{"$f":"Coupon_Yield_FX!BY$47*'A9.FX_New_DS'!BL60","v":0},{"$f":"Coupon_Yield_FX!BZ$47*'A9.FX_New_DS'!BM60","v":0},{"$f":"Coupon_Yield_FX!CA$47*'A9.FX_New_DS'!BN60","v":0},{"$f":"Coupon_Yield_FX!CB$47*'A9.FX_New_DS'!BO60","v":0},{"$f":"Coupon_Yield_FX!CC$47*'A9.FX_New_DS'!BP60","v":0},{"$f":"Coupon_Yield_FX!CD$47*'A9.FX_New_DS'!BQ60","v":0},{"$f":"Coupon_Yield_FX!CE$47*'A9.FX_New_DS'!BR60","v":0},{"$f":"Coupon_Yield_FX!CF$47*'A9.FX_New_DS'!BS60","v":0},{"$f":"Coupon_Yield_FX!CG$47*'A9.FX_New_DS'!BT60","v":0},{"$f":"Coupon_Yield_FX!CH$47*'A9.FX_New_DS'!BU60","v":0},{"$f":"Coupon_Yield_FX!CI$47*'A9.FX_New_DS'!BV60","v":0}]
[null,null,{"$f":"FX!$C$24","v":0},{"$f":"FX!$D$24","v":0},{"$f":"FX!$E$24","v":0},{"$f":"FX!$F$24","v":0},{"$f":"FX!$G$24","v":0},{"$f":"FX!$L$24","v":0},{"$f":"FX!$M$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$J$24","v":0},{"$f":"FX!$K$24","v":0},{"$f":"FX!$N$24","v":0},{"$f":"FX!$O$24","v":0},null,null,{"$f":"Coupon_Yield_FX!AD$48*'A9.FX_New_DS'!Q61","v":0},{"$f":"Coupon_Yield_FX!AE$48*'A9.FX_New_DS'!R61","v":0},{"$f":"Coupon_Yield_FX!AF$48*'A9.FX_New_DS'!S61","v":0},{"$f":"Coupon_Yield_FX!AG$48*'A9.FX_New_DS'!T61","v":0},{"$f":"Coupon_Yield_FX!AH$48*'A9.FX_New_DS'!U61","v":0},{"$f":"Coupon_Yield_FX!AI$48*'A9.FX_New_DS'!V61","v":0},{"$f":"Coupon_Yield_FX!AJ$48*'A9.FX_New_DS'!W61","v":0},{"$f":"Coupon_Yield_FX!AK$48*'A9.FX_New_DS'!X61","v":0},{"$f":"Coupon_Yield_FX!AL$48*'A9.FX_New_DS'!Y61","v":0},{"$f":"Coupon_Yield_FX!AM$48*'A9.FX_New_DS'!Z61","v":0},{"$f":"Coupon_Yield_FX!AN$48*'A9.FX_New_DS'!AA61","v":0},{"$f":"Coupon_Yield_FX!AO$48*'A9.FX_New_DS'!AB61","v":0},{"$f":"Coupon_Yield_FX!AP$48*'A9.FX_New_DS'!AC61","v":0},{"$f":"Coupon_Yield_FX!AQ$48*'A9.FX_New_DS'!AD61","v":0},{"$f":"Coupon_Yield_FX!AR$48*'A9.FX_New_DS'!AE61","v":0},{"$f":"Coupon_Yield_FX!AS$48*'A9.FX_New_DS'!AF61","v":0},{"$f":"Coupon_Yield_FX!AT$48*'A9.FX_New_DS'!AG61","v":0},{"$f":"Coupon_Yield_FX!AU$48*'A9.FX_New_DS'!AH61","v":0},{"$f":"Coupon_Yield_FX!AV$48*'A9.FX_New_DS'!AI61","v":0},{"$f":"Coupon_Yield_FX!AW$48*'A9.FX_New_DS'!AJ61","v":0},{"$f":"Coupon_Yield_FX!AX$48*'A9.FX_New_DS'!AK61","v":0},{"$f":"Coupon_Yield_FX!AY$48*'A9.FX_New_DS'!AL61","v":0},{"$f":"Coupon_Yield_FX!AZ$48*'A9.FX_New_DS'!AM61","v":0},{"$f":"Coupon_Yield_FX!BA$48*'A9.FX_New_DS'!AN61","v":0},{"$f":"Coupon_Yield_FX!BB$48*'A9.FX_New_DS'!AO61","v":0},{"$f":"Coupon_Yield_FX!BC$48*'A9.FX_New_DS'!AP61","v":0},{"$f":"Coupon_Yield_FX!BD$48*'A9.FX_New_DS'!AQ61","v":0},{"$f":"Coupon_Yield_FX!BE$48*'A9.FX_New_DS'!AR61","v":0},{"$f":"Coupon_Yield_FX!BF$48*'A9.FX_New_DS'!AS61","v":0},{"$f":"Coupon_Yield_FX!BG$48*'A9.FX_New_DS'!AT61","v":0},{"$f":"Coupon_Yield_FX!BH$48*'A9.FX_New_DS'!AU61","v":0},{"$f":"Coupon_Yield_FX!BI$48*'A9.FX_New_DS'!AV61","v":0},{"$f":"Coupon_Yield_FX!BJ$48*'A9.FX_New_DS'!AW61","v":0},{"$f":"Coupon_Yield_FX!BK$48*'A9.FX_New_DS'!AX61","v":0},{"$f":"Coupon_Yield_FX!BL$48*'A9.FX_New_DS'!AY61","v":0},{"$f":"Coupon_Yield_FX!BM$48*'A9.FX_New_DS'!AZ61","v":0},{"$f":"Coupon_Yield_FX!BN$48*'A9.FX_New_DS'!BA61","v":0},{"$f":"Coupon_Yield_FX!BO$48*'A9.FX_New_DS'!BB61","v":0},{"$f":"Coupon_Yield_FX!BP$48*'A9.FX_New_DS'!BC61","v":0},{"$f":"Coupon_Yield_FX!BQ$48*'A9.FX_New_DS'!BD61","v":0},{"$f":"Coupon_Yield_FX!BR$48*'A9.FX_New_DS'!BE61","v":0},{"$f":"Coupon_Yield_FX!BS$48*'A9.FX_New_DS'!BF61","v":0},{"$f":"Coupon_Yield_FX!BT$48*'A9.FX_New_DS'!BG61","v":0},{"$f":"Coupon_Yield_FX!BU$48*'A9.FX_New_DS'!BH61","v":0},{"$f":"Coupon_Yield_FX!BV$48*'A9.FX_New_DS'!BI61","v":0},{"$f":"Coupon_Yield_FX!BW$48*'A9.FX_New_DS'!BJ61","v":0},{"$f":"Coupon_Yield_FX!BX$48*'A9.FX_New_DS'!BK61","v":0},{"$f":"Coupon_Yield_FX!BY$48*'A9.FX_New_DS'!BL61","v":0},{"$f":"Coupon_Yield_FX!BZ$48*'A9.FX_New_DS'!BM61","v":0},{"$f":"Coupon_Yield_FX!CA$48*'A9.FX_New_DS'!BN61","v":0},{"$f":"Coupon_Yield_FX!CB$48*'A9.FX_New_DS'!BO61","v":0},{"$f":"Coupon_Yield_FX!CC$48*'A9.FX_New_DS'!BP61","v":0},{"$f":"Coupon_Yield_FX!CD$48*'A9.FX_New_DS'!BQ61","v":0},{"$f":"Coupon_Yield_FX!CE$48*'A9.FX_New_DS'!BR61","v":0},{"$f":"Coupon_Yield_FX!CF$48*'A9.FX_New_DS'!BS61","v":0},{"$f":"Coupon_Yield_FX!CG$48*'A9.FX_New_DS'!BT61","v":0},{"$f":"Coupon_Yield_FX!CH$48*'A9.FX_New_DS'!BU61","v":0},{"$f":"Coupon_Yield_FX!CI$48*'A9.FX_New_DS'!BV61","v":0}]
[null,null,{"$f":"FX!$C$25","v":0},{"$f":"FX!$D$25","v":0},{"$f":"FX!$E$25","v":0},{"$f":"FX!$F$25","v":0},{"$f":"FX!$G$25","v":0},{"$f":"FX!$L$25","v":0},{"$f":"FX!$M$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$J$25","v":0},{"$f":"FX!$K$25","v":0},{"$f":"FX!$N$25","v":0},{"$f":"FX!$O$25","v":0},null,null,{"$f":"Coupon_Yield_FX!AD$49*'A9.FX_New_DS'!Q62","v":0},{"$f":"Coupon_Yield_FX!AE$49*'A9.FX_New_DS'!R62","v":0},{"$f":"Coupon_Yield_FX!AF$49*'A9.FX_New_DS'!S62","v":0},{"$f":"Coupon_Yield_FX!AG$49*'A9.FX_New_DS'!T62","v":0},{"$f":"Coupon_Yield_FX!AH$49*'A9.FX_New_DS'!U62","v":0},{"$f":"Coupon_Yield_FX!AI$49*'A9.FX_New_DS'!V62","v":0},{"$f":"Coupon_Yield_FX!AJ$49*'A9.FX_New_DS'!W62","v":0},{"$f":"Coupon_Yield_FX!AK$49*'A9.FX_New_DS'!X62","v":0},{"$f":"Coupon_Yield_FX!AL$49*'A9.FX_New_DS'!Y62","v":0},{"$f":"Coupon_Yield_FX!AM$49*'A9.FX_New_DS'!Z62","v":0},{"$f":"Coupon_Yield_FX!AN$49*'A9.FX_New_DS'!AA62","v":0},{"$f":"Coupon_Yield_FX!AO$49*'A9.FX_New_DS'!AB62","v":0},{"$f":"Coupon_Yield_FX!AP$49*'A9.FX_New_DS'!AC62","v":0},{"$f":"Coupon_Yield_FX!AQ$49*'A9.FX_New_DS'!AD62","v":0},{"$f":"Coupon_Yield_FX!AR$49*'A9.FX_New_DS'!AE62","v":0},{"$f":"Coupon_Yield_FX!AS$49*'A9.FX_New_DS'!AF62","v":0},{"$f":"Coupon_Yield_FX!AT$49*'A9.FX_New_DS'!AG62","v":0},{"$f":"Coupon_Yield_FX!AU$49*'A9.FX_New_DS'!AH62","v":0},{"$f":"Coupon_Yield_FX!AV$49*'A9.FX_New_DS'!AI62","v":0},{"$f":"Coupon_Yield_FX!AW$49*'A9.FX_New_DS'!AJ62","v":0},{"$f":"Coupon_Yield_FX!AX$49*'A9.FX_New_DS'!AK62","v":0},{"$f":"Coupon_Yield_FX!AY$49*'A9.FX_New_DS'!AL62","v":0},{"$f":"Coupon_Yield_FX!AZ$49*'A9.FX_New_DS'!AM62","v":0},{"$f":"Coupon_Yield_FX!BA$49*'A9.FX_New_DS'!AN62","v":0},{"$f":"Coupon_Yield_FX!BB$49*'A9.FX_New_DS'!AO62","v":0},{"$f":"Coupon_Yield_FX!BC$49*'A9.FX_New_DS'!AP62","v":0},{"$f":"Coupon_Yield_FX!BD$49*'A9.FX_New_DS'!AQ62","v":0},{"$f":"Coupon_Yield_FX!BE$49*'A9.FX_New_DS'!AR62","v":0},{"$f":"Coupon_Yield_FX!BF$49*'A9.FX_New_DS'!AS62","v":0},{"$f":"Coupon_Yield_FX!BG$49*'A9.FX_New_DS'!AT62","v":0},{"$f":"Coupon_Yield_FX!BH$49*'A9.FX_New_DS'!AU62","v":0},{"$f":"Coupon_Yield_FX!BI$49*'A9.FX_New_DS'!AV62","v":0},{"$f":"Coupon_Yield_FX!BJ$49*'A9.FX_New_DS'!AW62","v":0},{"$f":"Coupon_Yield_FX!BK$49*'A9.FX_New_DS'!AX62","v":0},{"$f":"Coupon_Yield_FX!BL$49*'A9.FX_New_DS'!AY62","v":0},{"$f":"Coupon_Yield_FX!BM$49*'A9.FX_New_DS'!AZ62","v":0},{"$f":"Coupon_Yield_FX!BN$49*'A9.FX_New_DS'!BA62","v":0},{"$f":"Coupon_Yield_FX!BO$49*'A9.FX_New_DS'!BB62","v":0},{"$f":"Coupon_Yield_FX!BP$49*'A9.FX_New_DS'!BC62","v":0},{"$f":"Coupon_Yield_FX!BQ$49*'A9.FX_New_DS'!BD62","v":0},{"$f":"Coupon_Yield_FX!BR$49*'A9.FX_New_DS'!BE62","v":0},{"$f":"Coupon_Yield_FX!BS$49*'A9.FX_New_DS'!BF62","v":0},{"$f":"Coupon_Yield_FX!BT$49*'A9.FX_New_DS'!BG62","v":0},{"$f":"Coupon_Yield_FX!BU$49*'A9.FX_New_DS'!BH62","v":0},{"$f":"Coupon_Yield_FX!BV$49*'A9.FX_New_DS'!BI62","v":0},{"$f":"Coupon_Yield_FX!BW$49*'A9.FX_New_DS'!BJ62","v":0},{"$f":"Coupon_Yield_FX!BX$49*'A9.FX_New_DS'!BK62","v":0},{"$f":"Coupon_Yield_FX!BY$49*'A9.FX_New_DS'!BL62","v":0},{"$f":"Coupon_Yield_FX!BZ$49*'A9.FX_New_DS'!BM62","v":0},{"$f":"Coupon_Yield_FX!CA$49*'A9.FX_New_DS'!BN62","v":0},{"$f":"Coupon_Yield_FX!CB$49*'A9.FX_New_DS'!BO62","v":0},{"$f":"Coupon_Yield_FX!CC$49*'A9.FX_New_DS'!BP62","v":0},{"$f":"Coupon_Yield_FX!CD$49*'A9.FX_New_DS'!BQ62","v":0},{"$f":"Coupon_Yield_FX!CE$49*'A9.FX_New_DS'!BR62","v":0},{"$f":"Coupon_Yield_FX!CF$49*'A9.FX_New_DS'!BS62","v":0},{"$f":"Coupon_Yield_FX!CG$49*'A9.FX_New_DS'!BT62","v":0},{"$f":"Coupon_Yield_FX!CH$49*'A9.FX_New_DS'!BU62","v":0},{"$f":"Coupon_Yield_FX!CI$49*'A9.FX_New_DS'!BV62","v":0}]
[null,null,{"$f":"FX!$C$26","v":0},{"$f":"FX!$D$26","v":0},{"$f":"FX!$E$26","v":0},{"$f":"FX!$F$26","v":0},{"$f":"FX!$G$26","v":0},{"$f":"FX!$L$26","v":0},{"$f":"FX!$M$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$J$26","v":0},{"$f":"FX!$K$26","v":0},{"$f":"FX!$N$26","v":0},{"$f":"FX!$O$26","v":0},null,null,{"$f":"Coupon_Yield_FX!AD$50*'A9.FX_New_DS'!Q63","v":0},{"$f":"Coupon_Yield_FX!AE$50*'A9.FX_New_DS'!R63","v":0},{"$f":"Coupon_Yield_FX!AF$50*'A9.FX_New_DS'!S63","v":0},{"$f":"Coupon_Yield_FX!AG$50*'A9.FX_New_DS'!T63","v":0},{"$f":"Coupon_Yield_FX!AH$50*'A9.FX_New_DS'!U63","v":0},{"$f":"Coupon_Yield_FX!AI$50*'A9.FX_New_DS'!V63","v":0},{"$f":"Coupon_Yield_FX!AJ$50*'A9.FX_New_DS'!W63","v":0},{"$f":"Coupon_Yield_FX!AK$50*'A9.FX_New_DS'!X63","v":0},{"$f":"Coupon_Yield_FX!AL$50*'A9.FX_New_DS'!Y63","v":0},{"$f":"Coupon_Yield_FX!AM$50*'A9.FX_New_DS'!Z63","v":0},{"$f":"Coupon_Yield_FX!AN$50*'A9.FX_New_DS'!AA63","v":0},{"$f":"Coupon_Yield_FX!AO$50*'A9.FX_New_DS'!AB63","v":0},{"$f":"Coupon_Yield_FX!AP$50*'A9.FX_New_DS'!AC63","v":0},{"$f":"Coupon_Yield_FX!AQ$50*'A9.FX_New_DS'!AD63","v":0},{"$f":"Coupon_Yield_FX!AR$50*'A9.FX_New_DS'!AE63","v":0},{"$f":"Coupon_Yield_FX!AS$50*'A9.FX_New_DS'!AF63","v":0},{"$f":"Coupon_Yield_FX!AT$50*'A9.FX_New_DS'!AG63","v":0},{"$f":"Coupon_Yield_FX!AU$50*'A9.FX_New_DS'!AH63","v":0},{"$f":"Coupon_Yield_FX!AV$50*'A9.FX_New_DS'!AI63","v":0},{"$f":"Coupon_Yield_FX!AW$50*'A9.FX_New_DS'!AJ63","v":0},{"$f":"Coupon_Yield_FX!AX$50*'A9.FX_New_DS'!AK63","v":0},{"$f":"Coupon_Yield_FX!AY$50*'A9.FX_New_DS'!AL63","v":0},{"$f":"Coupon_Yield_FX!AZ$50*'A9.FX_New_DS'!AM63","v":0},{"$f":"Coupon_Yield_FX!BA$50*'A9.FX_New_DS'!AN63","v":0},{"$f":"Coupon_Yield_FX!BB$50*'A9.FX_New_DS'!AO63","v":0},{"$f":"Coupon_Yield_FX!BC$50*'A9.FX_New_DS'!AP63","v":0},{"$f":"Coupon_Yield_FX!BD$50*'A9.FX_New_DS'!AQ63","v":0},{"$f":"Coupon_Yield_FX!BE$50*'A9.FX_New_DS'!AR63","v":0},{"$f":"Coupon_Yield_FX!BF$50*'A9.FX_New_DS'!AS63","v":0},{"$f":"Coupon_Yield_FX!BG$50*'A9.FX_New_DS'!AT63","v":0},{"$f":"Coupon_Yield_FX!BH$50*'A9.FX_New_DS'!AU63","v":0},{"$f":"Coupon_Yield_FX!BI$50*'A9.FX_New_DS'!AV63","v":0},{"$f":"Coupon_Yield_FX!BJ$50*'A9.FX_New_DS'!AW63","v":0},{"$f":"Coupon_Yield_FX!BK$50*'A9.FX_New_DS'!AX63","v":0},{"$f":"Coupon_Yield_FX!BL$50*'A9.FX_New_DS'!AY63","v":0},{"$f":"Coupon_Yield_FX!BM$50*'A9.FX_New_DS'!AZ63","v":0},{"$f":"Coupon_Yield_FX!BN$50*'A9.FX_New_DS'!BA63","v":0},{"$f":"Coupon_Yield_FX!BO$50*'A9.FX_New_DS'!BB63","v":0},{"$f":"Coupon_Yield_FX!BP$50*'A9.FX_New_DS'!BC63","v":0},{"$f":"Coupon_Yield_FX!BQ$50*'A9.FX_New_DS'!BD63","v":0},{"$f":"Coupon_Yield_FX!BR$50*'A9.FX_New_DS'!BE63","v":0},{"$f":"Coupon_Yield_FX!BS$50*'A9.FX_New_DS'!BF63","v":0},{"$f":"Coupon_Yield_FX!BT$50*'A9.FX_New_DS'!BG63","v":0},{"$f":"Coupon_Yield_FX!BU$50*'A9.FX_New_DS'!BH63","v":0},{"$f":"Coupon_Yield_FX!BV$50*'A9.FX_New_DS'!BI63","v":0},{"$f":"Coupon_Yield_FX!BW$50*'A9.FX_New_DS'!BJ63","v":0},{"$f":"Coupon_Yield_FX!BX$50*'A9.FX_New_DS'!BK63","v":0},{"$f":"Coupon_Yield_FX!BY$50*'A9.FX_New_DS'!BL63","v":0},{"$f":"Coupon_Yield_FX!BZ$50*'A9.FX_New_DS'!BM63","v":0},{"$f":"Coupon_Yield_FX!CA$50*'A9.FX_New_DS'!BN63","v":0},{"$f":"Coupon_Yield_FX!CB$50*'A9.FX_New_DS'!BO63","v":0},{"$f":"Coupon_Yield_FX!CC$50*'A9.FX_New_DS'!BP63","v":0},{"$f":"Coupon_Yield_FX!CD$50*'A9.FX_New_DS'!BQ63","v":0},{"$f":"Coupon_Yield_FX!CE$50*'A9.FX_New_DS'!BR63","v":0},{"$f":"Coupon_Yield_FX!CF$50*'A9.FX_New_DS'!BS63","v":0},{"$f":"Coupon_Yield_FX!CG$50*'A9.FX_New_DS'!BT63","v":0},{"$f":"Coupon_Yield_FX!CH$50*'A9.FX_New_DS'!BU63","v":0},{"$f":"Coupon_Yield_FX!CI$50*'A9.FX_New_DS'!BV63","v":0}]
[null,null,{"$f":"FX!$C$27","v":0},{"$f":"FX!$D$27","v":0},{"$f":"FX!$E$27","v":0},{"$f":"FX!$F$27","v":0},{"$f":"FX!$G$27","v":0},{"$f":"FX!$L$27","v":0},{"$f":"FX!$M$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$J$27","v":0},{"$f":"FX!$K$27","v":0},{"$f":"FX!$N$27","v":0},{"$f":"FX!$O$27","v":0},null,null,{"$f":"Coupon_Yield_FX!AD$51*'A9.FX_New_DS'!Q64","v":0},{"$f":"Coupon_Yield_FX!AE$51*'A9.FX_New_DS'!R64","v":0},{"$f":"Coupon_Yield_FX!AF$51*'A9.FX_New_DS'!S64","v":0},{"$f":"Coupon_Yield_FX!AG$51*'A9.FX_New_DS'!T64","v":0},{"$f":"Coupon_Yield_FX!AH$51*'A9.FX_New_DS'!U64","v":0},{"$f":"Coupon_Yield_FX!AI$51*'A9.FX_New_DS'!V64","v":0},{"$f":"Coupon_Yield_FX!AJ$51*'A9.FX_New_DS'!W64","v":0},{"$f":"Coupon_Yield_FX!AK$51*'A9.FX_New_DS'!X64","v":0},{"$f":"Coupon_Yield_FX!AL$51*'A9.FX_New_DS'!Y64","v":0},{"$f":"Coupon_Yield_FX!AM$51*'A9.FX_New_DS'!Z64","v":0},{"$f":"Coupon_Yield_FX!AN$51*'A9.FX_New_DS'!AA64","v":0},{"$f":"Coupon_Yield_FX!AO$51*'A9.FX_New_DS'!AB64","v":0},{"$f":"Coupon_Yield_FX!AP$51*'A9.FX_New_DS'!AC64","v":0},{"$f":"Coupon_Yield_FX!AQ$51*'A9.FX_New_DS'!AD64","v":0},{"$f":"Coupon_Yield_FX!AR$51*'A9.FX_New_DS'!AE64","v":0},{"$f":"Coupon_Yield_FX!AS$51*'A9.FX_New_DS'!AF64","v":0},{"$f":"Coupon_Yield_FX!AT$51*'A9.FX_New_DS'!AG64","v":0},{"$f":"Coupon_Yield_FX!AU$51*'A9.FX_New_DS'!AH64","v":0},{"$f":"Coupon_Yield_FX!AV$51*'A9.FX_New_DS'!AI64","v":0},{"$f":"Coupon_Yield_FX!AW$51*'A9.FX_New_DS'!AJ64","v":0},{"$f":"Coupon_Yield_FX!AX$51*'A9.FX_New_DS'!AK64","v":0},{"$f":"Coupon_Yield_FX!AY$51*'A9.FX_New_DS'!AL64","v":0},{"$f":"Coupon_Yield_FX!AZ$51*'A9.FX_New_DS'!AM64","v":0},{"$f":"Coupon_Yield_FX!BA$51*'A9.FX_New_DS'!AN64","v":0},{"$f":"Coupon_Yield_FX!BB$51*'A9.FX_New_DS'!AO64","v":0},{"$f":"Coupon_Yield_FX!BC$51*'A9.FX_New_DS'!AP64","v":0},{"$f":"Coupon_Yield_FX!BD$51*'A9.FX_New_DS'!AQ64","v":0},{"$f":"Coupon_Yield_FX!BE$51*'A9.FX_New_DS'!AR64","v":0},{"$f":"Coupon_Yield_FX!BF$51*'A9.FX_New_DS'!AS64","v":0},{"$f":"Coupon_Yield_FX!BG$51*'A9.FX_New_DS'!AT64","v":0},{"$f":"Coupon_Yield_FX!BH$51*'A9.FX_New_DS'!AU64","v":0},{"$f":"Coupon_Yield_FX!BI$51*'A9.FX_New_DS'!AV64","v":0},{"$f":"Coupon_Yield_FX!BJ$51*'A9.FX_New_DS'!AW64","v":0},{"$f":"Coupon_Yield_FX!BK$51*'A9.FX_New_DS'!AX64","v":0},{"$f":"Coupon_Yield_FX!BL$51*'A9.FX_New_DS'!AY64","v":0},{"$f":"Coupon_Yield_FX!BM$51*'A9.FX_New_DS'!AZ64","v":0},{"$f":"Coupon_Yield_FX!BN$51*'A9.FX_New_DS'!BA64","v":0},{"$f":"Coupon_Yield_FX!BO$51*'A9.FX_New_DS'!BB64","v":0},{"$f":"Coupon_Yield_FX!BP$51*'A9.FX_New_DS'!BC64","v":0},{"$f":"Coupon_Yield_FX!BQ$51*'A9.FX_New_DS'!BD64","v":0},{"$f":"Coupon_Yield_FX!BR$51*'A9.FX_New_DS'!BE64","v":0},{"$f":"Coupon_Yield_FX!BS$51*'A9.FX_New_DS'!BF64","v":0},{"$f":"Coupon_Yield_FX!BT$51*'A9.FX_New_DS'!BG64","v":0},{"$f":"Coupon_Yield_FX!BU$51*'A9.FX_New_DS'!BH64","v":0},{"$f":"Coupon_Yield_FX!BV$51*'A9.FX_New_DS'!BI64","v":0},{"$f":"Coupon_Yield_FX!BW$51*'A9.FX_New_DS'!BJ64","v":0},{"$f":"Coupon_Yield_FX!BX$51*'A9.FX_New_DS'!BK64","v":0},{"$f":"Coupon_Yield_FX!BY$51*'A9.FX_New_DS'!BL64","v":0},{"$f":"Coupon_Yield_FX!BZ$51*'A9.FX_New_DS'!BM64","v":0},{"$f":"Coupon_Yield_FX!CA$51*'A9.FX_New_DS'!BN64","v":0},{"$f":"Coupon_Yield_FX!CB$51*'A9.FX_New_DS'!BO64","v":0},{"$f":"Coupon_Yield_FX!CC$51*'A9.FX_New_DS'!BP64","v":0},{"$f":"Coupon_Yield_FX!CD$51*'A9.FX_New_DS'!BQ64","v":0},{"$f":"Coupon_Yield_FX!CE$51*'A9.FX_New_DS'!BR64","v":0},{"$f":"Coupon_Yield_FX!CF$51*'A9.FX_New_DS'!BS64","v":0},{"$f":"Coupon_Yield_FX!CG$51*'A9.FX_New_DS'!BT64","v":0},{"$f":"Coupon_Yield_FX!CH$51*'A9.FX_New_DS'!BU64","v":0},{"$f":"Coupon_Yield_FX!CI$51*'A9.FX_New_DS'!BV64","v":0}]
[null,null,{"$f":"FX!$C$28","v":0},{"$f":"FX!$D$28","v":0},{"$f":"FX!$E$28","v":0},{"$f":"FX!$F$28","v":0},{"$f":"FX!$G$28","v":0},{"$f":"FX!$L$28","v":0},{"$f":"FX!$M$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$J$28","v":0},{"$f":"FX!$K$28","v":0},{"$f":"FX!$N$28","v":0},{"$f":"FX!$O$28","v":0},null,null,{"$f":"Coupon_Yield_FX!AD$52*'A9.FX_New_DS'!Q65","v":0},{"$f":"Coupon_Yield_FX!AE$52*'A9.FX_New_DS'!R65","v":0},{"$f":"Coupon_Yield_FX!AF$52*'A9.FX_New_DS'!S65","v":0},{"$f":"Coupon_Yield_FX!AG$52*'A9.FX_New_DS'!T65","v":0},{"$f":"Coupon_Yield_FX!AH$52*'A9.FX_New_DS'!U65","v":0},{"$f":"Coupon_Yield_FX!AI$52*'A9.FX_New_DS'!V65","v":0},{"$f":"Coupon_Yield_FX!AJ$52*'A9.FX_New_DS'!W65","v":0},{"$f":"Coupon_Yield_FX!AK$52*'A9.FX_New_DS'!X65","v":0},{"$f":"Coupon_Yield_FX!AL$52*'A9.FX_New_DS'!Y65","v":0},{"$f":"Coupon_Yield_FX!AM$52*'A9.FX_New_DS'!Z65","v":0},{"$f":"Coupon_Yield_FX!AN$52*'A9.FX_New_DS'!AA65","v":0},{"$f":"Coupon_Yield_FX!AO$52*'A9.FX_New_DS'!AB65","v":0},{"$f":"Coupon_Yield_FX!AP$52*'A9.FX_New_DS'!AC65","v":0},{"$f":"Coupon_Yield_FX!AQ$52*'A9.FX_New_DS'!AD65","v":0},{"$f":"Coupon_Yield_FX!AR$52*'A9.FX_New_DS'!AE65","v":0},{"$f":"Coupon_Yield_FX!AS$52*'A9.FX_New_DS'!AF65","v":0},{"$f":"Coupon_Yield_FX!AT$52*'A9.FX_New_DS'!AG65","v":0},{"$f":"Coupon_Yield_FX!AU$52*'A9.FX_New_DS'!AH65","v":0},{"$f":"Coupon_Yield_FX!AV$52*'A9.FX_New_DS'!AI65","v":0},{"$f":"Coupon_Yield_FX!AW$52*'A9.FX_New_DS'!AJ65","v":0},{"$f":"Coupon_Yield_FX!AX$52*'A9.FX_New_DS'!AK65","v":0},{"$f":"Coupon_Yield_FX!AY$52*'A9.FX_New_DS'!AL65","v":0},{"$f":"Coupon_Yield_FX!AZ$52*'A9.FX_New_DS'!AM65","v":0},{"$f":"Coupon_Yield_FX!BA$52*'A9.FX_New_DS'!AN65","v":0},{"$f":"Coupon_Yield_FX!BB$52*'A9.FX_New_DS'!AO65","v":0},{"$f":"Coupon_Yield_FX!BC$52*'A9.FX_New_DS'!AP65","v":0},{"$f":"Coupon_Yield_FX!BD$52*'A9.FX_New_DS'!AQ65","v":0},{"$f":"Coupon_Yield_FX!BE$52*'A9.FX_New_DS'!AR65","v":0},{"$f":"Coupon_Yield_FX!BF$52*'A9.FX_New_DS'!AS65","v":0},{"$f":"Coupon_Yield_FX!BG$52*'A9.FX_New_DS'!AT65","v":0},{"$f":"Coupon_Yield_FX!BH$52*'A9.FX_New_DS'!AU65","v":0},{"$f":"Coupon_Yield_FX!BI$52*'A9.FX_New_DS'!AV65","v":0},{"$f":"Coupon_Yield_FX!BJ$52*'A9.FX_New_DS'!AW65","v":0},{"$f":"Coupon_Yield_FX!BK$52*'A9.FX_New_DS'!AX65","v":0},{"$f":"Coupon_Yield_FX!BL$52*'A9.FX_New_DS'!AY65","v":0},{"$f":"Coupon_Yield_FX!BM$52*'A9.FX_New_DS'!AZ65","v":0},{"$f":"Coupon_Yield_FX!BN$52*'A9.FX_New_DS'!BA65","v":0},{"$f":"Coupon_Yield_FX!BO$52*'A9.FX_New_DS'!BB65","v":0},{"$f":"Coupon_Yield_FX!BP$52*'A9.FX_New_DS'!BC65","v":0},{"$f":"Coupon_Yield_FX!BQ$52*'A9.FX_New_DS'!BD65","v":0},{"$f":"Coupon_Yield_FX!BR$52*'A9.FX_New_DS'!BE65","v":0},{"$f":"Coupon_Yield_FX!BS$52*'A9.FX_New_DS'!BF65","v":0},{"$f":"Coupon_Yield_FX!BT$52*'A9.FX_New_DS'!BG65","v":0},{"$f":"Coupon_Yield_FX!BU$52*'A9.FX_New_DS'!BH65","v":0},{"$f":"Coupon_Yield_FX!BV$52*'A9.FX_New_DS'!BI65","v":0},{"$f":"Coupon_Yield_FX!BW$52*'A9.FX_New_DS'!BJ65","v":0},{"$f":"Coupon_Yield_FX!BX$52*'A9.FX_New_DS'!BK65","v":0},{"$f":"Coupon_Yield_FX!BY$52*'A9.FX_New_DS'!BL65","v":0},{"$f":"Coupon_Yield_FX!BZ$52*'A9.FX_New_DS'!BM65","v":0},{"$f":"Coupon_Yield_FX!CA$52*'A9.FX_New_DS'!BN65","v":0},{"$f":"Coupon_Yield_FX!CB$52*'A9.FX_New_DS'!BO65","v":0},{"$f":"Coupon_Yield_FX!CC$52*'A9.FX_New_DS'!BP65","v":0},{"$f":"Coupon_Yield_FX!CD$52*'A9.FX_New_DS'!BQ65","v":0},{"$f":"Coupon_Yield_FX!CE$52*'A9.FX_New_DS'!BR65","v":0},{"$f":"Coupon_Yield_FX!CF$52*'A9.FX_New_DS'!BS65","v":0},{"$f":"Coupon_Yield_FX!CG$52*'A9.FX_New_DS'!BT65","v":0},{"$f":"Coupon_Yield_FX!CH$52*'A9.FX_New_DS'!BU65","v":0},{"$f":"Coupon_Yield_FX!CI$52*'A9.FX_New_DS'!BV65","v":0}]
[null,null,{"$f":"FX!$C$29","v":0},{"$f":"FX!$D$29","v":0},{"$f":"FX!$E$29","v":0},{"$f":"FX!$F$29","v":0},{"$f":"FX!$G$29","v":0},{"$f":"FX!$L$29","v":0},{"$f":"FX!$M$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$J$29","v":0},{"$f":"FX!$K$29","v":0},{"$f":"FX!$N$29","v":0},{"$f":"FX!$O$29","v":0},null,null,{"$f":"Coupon_Yield_FX!AD$53*'A9.FX_New_DS'!Q66","v":0},{"$f":"Coupon_Yield_FX!AE$53*'A9.FX_New_DS'!R66","v":0},{"$f":"Coupon_Yield_FX!AF$53*'A9.FX_New_DS'!S66","v":0},{"$f":"Coupon_Yield_FX!AG$53*'A9.FX_New_DS'!T66","v":0},{"$f":"Coupon_Yield_FX!AH$53*'A9.FX_New_DS'!U66","v":0},{"$f":"Coupon_Yield_FX!AI$53*'A9.FX_New_DS'!V66","v":0},{"$f":"Coupon_Yield_FX!AJ$53*'A9.FX_New_DS'!W66","v":0},{"$f":"Coupon_Yield_FX!AK$53*'A9.FX_New_DS'!X66","v":0},{"$f":"Coupon_Yield_FX!AL$53*'A9.FX_New_DS'!Y66","v":0},{"$f":"Coupon_Yield_FX!AM$53*'A9.FX_New_DS'!Z66","v":0},{"$f":"Coupon_Yield_FX!AN$53*'A9.FX_New_DS'!AA66","v":0},{"$f":"Coupon_Yield_FX!AO$53*'A9.FX_New_DS'!AB66","v":0},{"$f":"Coupon_Yield_FX!AP$53*'A9.FX_New_DS'!AC66","v":0},{"$f":"Coupon_Yield_FX!AQ$53*'A9.FX_New_DS'!AD66","v":0},{"$f":"Coupon_Yield_FX!AR$53*'A9.FX_New_DS'!AE66","v":0},{"$f":"Coupon_Yield_FX!AS$53*'A9.FX_New_DS'!AF66","v":0},{"$f":"Coupon_Yield_FX!AT$53*'A9.FX_New_DS'!AG66","v":0},{"$f":"Coupon_Yield_FX!AU$53*'A9.FX_New_DS'!AH66","v":0},{"$f":"Coupon_Yield_FX!AV$53*'A9.FX_New_DS'!AI66","v":0},{"$f":"Coupon_Yield_FX!AW$53*'A9.FX_New_DS'!AJ66","v":0},{"$f":"Coupon_Yield_FX!AX$53*'A9.FX_New_DS'!AK66","v":0},{"$f":"Coupon_Yield_FX!AY$53*'A9.FX_New_DS'!AL66","v":0},{"$f":"Coupon_Yield_FX!AZ$53*'A9.FX_New_DS'!AM66","v":0},{"$f":"Coupon_Yield_FX!BA$53*'A9.FX_New_DS'!AN66","v":0},{"$f":"Coupon_Yield_FX!BB$53*'A9.FX_New_DS'!AO66","v":0},{"$f":"Coupon_Yield_FX!BC$53*'A9.FX_New_DS'!AP66","v":0},{"$f":"Coupon_Yield_FX!BD$53*'A9.FX_New_DS'!AQ66","v":0},{"$f":"Coupon_Yield_FX!BE$53*'A9.FX_New_DS'!AR66","v":0},{"$f":"Coupon_Yield_FX!BF$53*'A9.FX_New_DS'!AS66","v":0},{"$f":"Coupon_Yield_FX!BG$53*'A9.FX_New_DS'!AT66","v":0},{"$f":"Coupon_Yield_FX!BH$53*'A9.FX_New_DS'!AU66","v":0},{"$f":"Coupon_Yield_FX!BI$53*'A9.FX_New_DS'!AV66","v":0},{"$f":"Coupon_Yield_FX!BJ$53*'A9.FX_New_DS'!AW66","v":0},{"$f":"Coupon_Yield_FX!BK$53*'A9.FX_New_DS'!AX66","v":0},{"$f":"Coupon_Yield_FX!BL$53*'A9.FX_New_DS'!AY66","v":0},{"$f":"Coupon_Yield_FX!BM$53*'A9.FX_New_DS'!AZ66","v":0},{"$f":"Coupon_Yield_FX!BN$53*'A9.FX_New_DS'!BA66","v":0},{"$f":"Coupon_Yield_FX!BO$53*'A9.FX_New_DS'!BB66","v":0},{"$f":"Coupon_Yield_FX!BP$53*'A9.FX_New_DS'!BC66","v":0},{"$f":"Coupon_Yield_FX!BQ$53*'A9.FX_New_DS'!BD66","v":0},{"$f":"Coupon_Yield_FX!BR$53*'A9.FX_New_DS'!BE66","v":0},{"$f":"Coupon_Yield_FX!BS$53*'A9.FX_New_DS'!BF66","v":0},{"$f":"Coupon_Yield_FX!BT$53*'A9.FX_New_DS'!BG66","v":0},{"$f":"Coupon_Yield_FX!BU$53*'A9.FX_New_DS'!BH66","v":0},{"$f":"Coupon_Yield_FX!BV$53*'A9.FX_New_DS'!BI66","v":0},{"$f":"Coupon_Yield_FX!BW$53*'A9.FX_New_DS'!BJ66","v":0},{"$f":"Coupon_Yield_FX!BX$53*'A9.FX_New_DS'!BK66","v":0},{"$f":"Coupon_Yield_FX!BY$53*'A9.FX_New_DS'!BL66","v":0},{"$f":"Coupon_Yield_FX!BZ$53*'A9.FX_New_DS'!BM66","v":0},{"$f":"Coupon_Yield_FX!CA$53*'A9.FX_New_DS'!BN66","v":0},{"$f":"Coupon_Yield_FX!CB$53*'A9.FX_New_DS'!BO66","v":0},{"$f":"Coupon_Yield_FX!CC$53*'A9.FX_New_DS'!BP66","v":0},{"$f":"Coupon_Yield_FX!CD$53*'A9.FX_New_DS'!BQ66","v":0},{"$f":"Coupon_Yield_FX!CE$53*'A9.FX_New_DS'!BR66","v":0},{"$f":"Coupon_Yield_FX!CF$53*'A9.FX_New_DS'!BS66","v":0},{"$f":"Coupon_Yield_FX!CG$53*'A9.FX_New_DS'!BT66","v":0},{"$f":"Coupon_Yield_FX!CH$53*'A9.FX_New_DS'!BU66","v":0},{"$f":"Coupon_Yield_FX!CI$53*'A9.FX_New_DS'!BV66","v":0}]
[null,null,{"$f":"FX!$C$30","v":0},{"$f":"FX!$D$30","v":0},{"$f":"FX!$E$30","v":0},{"$f":"FX!$F$30","v":0},{"$f":"FX!$G$30","v":0},{"$f":"FX!$L$30","v":0},{"$f":"FX!$M$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$J$30","v":0},{"$f":"FX!$K$30","v":0},{"$f":"FX!$N$30","v":0},{"$f":"FX!$O$30","v":0},null,null,{"$f":"Coupon_Yield_FX!AD$54*'A9.FX_New_DS'!Q67","v":0},{"$f":"Coupon_Yield_FX!AE$54*'A9.FX_New_DS'!R67","v":0},{"$f":"Coupon_Yield_FX!AF$54*'A9.FX_New_DS'!S67","v":0},{"$f":"Coupon_Yield_FX!AG$54*'A9.FX_New_DS'!T67","v":0},{"$f":"Coupon_Yield_FX!AH$54*'A9.FX_New_DS'!U67","v":0},{"$f":"Coupon_Yield_FX!AI$54*'A9.FX_New_DS'!V67","v":0},{"$f":"Coupon_Yield_FX!AJ$54*'A9.FX_New_DS'!W67","v":0},{"$f":"Coupon_Yield_FX!AK$54*'A9.FX_New_DS'!X67","v":0},{"$f":"Coupon_Yield_FX!AL$54*'A9.FX_New_DS'!Y67","v":0},{"$f":"Coupon_Yield_FX!AM$54*'A9.FX_New_DS'!Z67","v":0},{"$f":"Coupon_Yield_FX!AN$54*'A9.FX_New_DS'!AA67","v":0},{"$f":"Coupon_Yield_FX!AO$54*'A9.FX_New_DS'!AB67","v":0},{"$f":"Coupon_Yield_FX!AP$54*'A9.FX_New_DS'!AC67","v":0},{"$f":"Coupon_Yield_FX!AQ$54*'A9.FX_New_DS'!AD67","v":0},{"$f":"Coupon_Yield_FX!AR$54*'A9.FX_New_DS'!AE67","v":0},{"$f":"Coupon_Yield_FX!AS$54*'A9.FX_New_DS'!AF67","v":0},{"$f":"Coupon_Yield_FX!AT$54*'A9.FX_New_DS'!AG67","v":0},{"$f":"Coupon_Yield_FX!AU$54*'A9.FX_New_DS'!AH67","v":0},{"$f":"Coupon_Yield_FX!AV$54*'A9.FX_New_DS'!AI67","v":0},{"$f":"Coupon_Yield_FX!AW$54*'A9.FX_New_DS'!AJ67","v":0},{"$f":"Coupon_Yield_FX!AX$54*'A9.FX_New_DS'!AK67","v":0},{"$f":"Coupon_Yield_FX!AY$54*'A9.FX_New_DS'!AL67","v":0},{"$f":"Coupon_Yield_FX!AZ$54*'A9.FX_New_DS'!AM67","v":0},{"$f":"Coupon_Yield_FX!BA$54*'A9.FX_New_DS'!AN67","v":0},{"$f":"Coupon_Yield_FX!BB$54*'A9.FX_New_DS'!AO67","v":0},{"$f":"Coupon_Yield_FX!BC$54*'A9.FX_New_DS'!AP67","v":0},{"$f":"Coupon_Yield_FX!BD$54*'A9.FX_New_DS'!AQ67","v":0},{"$f":"Coupon_Yield_FX!BE$54*'A9.FX_New_DS'!AR67","v":0},{"$f":"Coupon_Yield_FX!BF$54*'A9.FX_New_DS'!AS67","v":0},{"$f":"Coupon_Yield_FX!BG$54*'A9.FX_New_DS'!AT67","v":0},{"$f":"Coupon_Yield_FX!BH$54*'A9.FX_New_DS'!AU67","v":0},{"$f":"Coupon_Yield_FX!BI$54*'A9.FX_New_DS'!AV67","v":0},{"$f":"Coupon_Yield_FX!BJ$54*'A9.FX_New_DS'!AW67","v":0},{"$f":"Coupon_Yield_FX!BK$54*'A9.FX_New_DS'!AX67","v":0},{"$f":"Coupon_Yield_FX!BL$54*'A9.FX_New_DS'!AY67","v":0},{"$f":"Coupon_Yield_FX!BM$54*'A9.FX_New_DS'!AZ67","v":0},{"$f":"Coupon_Yield_FX!BN$54*'A9.FX_New_DS'!BA67","v":0},{"$f":"Coupon_Yield_FX!BO$54*'A9.FX_New_DS'!BB67","v":0},{"$f":"Coupon_Yield_FX!BP$54*'A9.FX_New_DS'!BC67","v":0},{"$f":"Coupon_Yield_FX!BQ$54*'A9.FX_New_DS'!BD67","v":0},{"$f":"Coupon_Yield_FX!BR$54*'A9.FX_New_DS'!BE67","v":0},{"$f":"Coupon_Yield_FX!BS$54*'A9.FX_New_DS'!BF67","v":0},{"$f":"Coupon_Yield_FX!BT$54*'A9.FX_New_DS'!BG67","v":0},{"$f":"Coupon_Yield_FX!BU$54*'A9.FX_New_DS'!BH67","v":0},{"$f":"Coupon_Yield_FX!BV$54*'A9.FX_New_DS'!BI67","v":0},{"$f":"Coupon_Yield_FX!BW$54*'A9.FX_New_DS'!BJ67","v":0},{"$f":"Coupon_Yield_FX!BX$54*'A9.FX_New_DS'!BK67","v":0},{"$f":"Coupon_Yield_FX!BY$54*'A9.FX_New_DS'!BL67","v":0},{"$f":"Coupon_Yield_FX!BZ$54*'A9.FX_New_DS'!BM67","v":0},{"$f":"Coupon_Yield_FX!CA$54*'A9.FX_New_DS'!BN67","v":0},{"$f":"Coupon_Yield_FX!CB$54*'A9.FX_New_DS'!BO67","v":0},{"$f":"Coupon_Yield_FX!CC$54*'A9.FX_New_DS'!BP67","v":0},{"$f":"Coupon_Yield_FX!CD$54*'A9.FX_New_DS'!BQ67","v":0},{"$f":"Coupon_Yield_FX!CE$54*'A9.FX_New_DS'!BR67","v":0},{"$f":"Coupon_Yield_FX!CF$54*'A9.FX_New_DS'!BS67","v":0},{"$f":"Coupon_Yield_FX!CG$54*'A9.FX_New_DS'!BT67","v":0},{"$f":"Coupon_Yield_FX!CH$54*'A9.FX_New_DS'!BU67","v":0},{"$f":"Coupon_Yield_FX!CI$54*'A9.FX_New_DS'!BV67","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R87:R106)","v":11.786848799388629},{"$f":"SUM(S87:S106)","v":11.786848799388629},10.925344745570282,10.063840691751937,9.2023366379335911,8.340832584115244,8.0254699398925986,7.7101072956699541,7.3301696256554258,6.9502319556408958,6.5702942856263666,6.1767958601955417,5.7832974347647159,5.389799009333891,4.996300583903067,4.6028021584722412,4.2093037330414163,3.8158053076105909,3.4223068821797655,3.0288084567489406,2.6353100313181148,2.3187626091360372,2.0022151869539595,1.6856677647718821,1.3691203425898044,1.0525729204077265,0.96087638378325024,0.8691798471587735,0.77748331053429698,0.68578677390982046,0.59409023728534383,0.50239370066086719,0.41069716403639056,0.31900062741191393,0.22730409078743735,0.1356075541629608,0.10848604333036913,8.1364532497777475E-2,5.4243021665185832E-2,2.7121510832594176E-2,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,0,0,0,0,0,0,0,0]
[]
[null,null,"T-bills",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(R$87:R$106,$E$87:$E$106,$C109)","v":0},{"$f":"SUMIFS(S$87:S$106,$E$87:$E$106,$C109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(R$87:R$106,$E$87:$E$106,$C110)","v":5.4568954334378379},5.4568954334378379,4.5953913796194925,3.7338873258011462,2.8723832719828004,2.0108792181644541,1.9103352572562315,1.8097912963480089,1.7092473354397864,1.6087033745315638,1.5081594136233412,1.4076154527151183,1.3070714918068957,1.2065275308986732,1.1059835699904506,1.005439609082228,0.90489564817400525,0.80435168726578266,0.70380772635755995,0.60326376544933724,0.50271980454111453,0.40217584363289177,0.30163188272466906,0.20108792181644636,0.10054396090822366,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,9.4827612429071446E-16,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3299533659507894,6.3299533659507894,6.3299533659507894,6.3299533659507894,6.3299533659507894,6.3299533659507894,6.1151346826363682,5.9003159993219452,5.6209222902156393,5.3415285811093325,5.0621348720030257,4.7691804074804232,4.4762259429578206,4.1832714784352181,3.890317013912616,3.5973625493900134,3.3044080848674113,3.0114536203448083,2.7184991558222054,2.4255446912996033,2.1325902267770003,1.9165867655031454,1.7005833042292906,1.4845798429554358,1.2685763816815807,1.0525729204077257,0.96087638378324924,0.8691798471587725,0.77748331053429598,0.68578677390981946,0.59409023728534283,0.50239370066086619,0.41069716403638962,0.31900062741191298,0.22730409078743641,0.13560755416295986,0.10848604333036818,8.1364532497776532E-2,5.4243021665184882E-2,2.7121510832593228E-2,1.5765166949677224E-15,1.5765166949677224E-15,1.5765166949677224E-15,1.5765166949677224E-15,1.5765166949677224E-15,1.5765166949677224E-15,1.5765166949677224E-15,1.5765166949677224E-15,1.5765166949677224E-15,1.5765166949677224E-15,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(Q112:BW112)-SUM($Q$87:$BX$106)","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R109:R111)","v":11.786848799388627},{"$f":"SUM(S109:S111)","v":11.786848799388627},10.925344745570282,10.063840691751935,9.2023366379335894,8.340832584115244,8.0254699398926004,7.7101072956699541,7.3301696256554258,6.9502319556408967,6.5702942856263666,6.1767958601955417,5.7832974347647159,5.389799009333891,4.9963005839030661,4.6028021584722412,4.2093037330414163,3.8158053076105909,3.4223068821797655,3.0288084567489406,2.6353100313181148,2.3187626091360372,2.0022151869539595,1.6856677647718821,1.3691203425898044,1.0525729204077265,0.96087638378325024,0.8691798471587735,0.77748331053429698,0.68578677390982046,0.59409023728534383,0.50239370066086719,0.41069716403639056,0.31900062741191393,0.22730409078743735,0.1356075541629608,0.10848604333036913,8.1364532497777475E-2,5.4243021665185832E-2,2.7121510832594176E-2,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$D$43","v":"Multilateral"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(R$87:R$106,$O$87:$O$106,$C114)","v":6.9831562041395916},{"$f":"SUMIFS(S$87:S$106,$O$87:$O$106,$C114)","v":6.9831562041395916},6.9831562041395916,6.9831562041395916,6.9831562041395916,6.9831562041395916,6.758305318581991,6.5334544330243896,6.2440285216749043,5.9546026103254182,5.665176698975932,5.362190032210151,5.0592033654443682,4.7562166986785872,4.4532300319128062,4.1502433651470243,3.8472566983812428,3.5442700316154605,3.2412833648496786,2.9382966980838972,2.6353100313181148,2.3187626091360372,2.0022151869539595,1.6856677647718821,1.3691203425898044,1.0525729204077265,0.96087638378325024,0.8691798471587735,0.77748331053429698,0.68578677390982046,0.59409023728534383,0.50239370066086719,0.41069716403639056,0.31900062741191393,0.22730409078743735,0.1356075541629608,0.10848604333036913,8.1364532497777475E-2,5.4243021665185832E-2,2.7121510832594176E-2,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$44","v":"Bilateral"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(R$87:R$106,$O$87:$O$106,$C115)","v":1.3576763799756517},1.3576763799756517,1.3576763799756517,1.3576763799756517,1.3576763799756517,1.3576763799756517,1.2671646213106083,1.1766528626455648,1.0861411039805213,0.99562934531547786,0.9051175866504344,0.81460582798539105,0.72409406932034759,0.63358231065530413,0.54307055199026066,0.4525587933252172,0.36204703466017379,0.27153527599513033,0.1810235173300869,9.0511758665043449E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4460162152733842,3.4460162152733842,2.5845121614550384,1.7230081076366923,0.86150405381834627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$46","v":"International Bond"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$47","v":"FX Security"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BI$87:BI$106,$O$87:$O$106,$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$48","v":"FX Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(Q121:BW121)-SUM($Q$87:$BX$106)","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R114:R120)","v":11.786848799388629},{"$f":"SUM(S114:S120)","v":11.786848799388629},10.925344745570282,10.063840691751937,9.2023366379335911,8.340832584115244,8.0254699398925986,7.7101072956699541,7.3301696256554258,6.9502319556408958,6.5702942856263666,6.1767958601955417,5.7832974347647159,5.389799009333891,4.996300583903067,4.6028021584722412,4.2093037330414163,3.8158053076105909,3.4223068821797655,3.0288084567489406,2.6353100313181148,2.3187626091360372,2.0022151869539595,1.6856677647718821,1.3691203425898044,1.0525729204077265,0.96087638378325024,0.8691798471587735,0.77748331053429698,0.68578677390982046,0.59409023728534383,0.50239370066086719,0.41069716403639056,0.31900062741191393,0.22730409078743735,0.1356075541629608,0.10848604333036913,8.1364532497777475E-2,5.4243021665185832E-2,2.7121510832594176E-2,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,2.5247928192584369E-15,0,0,0,0,0,0,0,0]

{"sheet":"A10.FX_New_DS_DX","index":44,"n_rows":121,"n_cols":75,"rows_kept":121,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Foreign Currency","Principal Payments of New Foreign Currency Debt (in Local Currency) Using Average Exchange Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Q7+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083]
[null,null,"Instrument",{"$f":"FX!D9","v":"Currency "},"Interest Rate Type","Maturity in Years\n (except T-bills)","Grace Period in Years\n (except T-bills)",{"$f":"\"Average Depreciation Rate \"&Input_2!$E$9","v":"Average Depreciation Rate 2025"},{"$f":"\"Average Depreciation Rate \"&Input_2!$E$9+1","v":"Average Depreciation Rate 2026"},{"$f":"\"Average Interest Yield \"&Input_2!$E$9","v":"Average Interest Yield 2025"},{"$f":"\"Average Interest Yield \"&Input_2!$E$9+1","v":"Average Interest Yield 2026"},{"$f":"\"Average Interest Coupon \"&Input_2!$E$9","v":"Average Interest Coupon 2025"},{"$f":"\"Average Interest Coupon \"&Input_2!$E$9+1","v":"Average Interest Coupon 2026"},"Frequency of Coupon Payments","Category",{"$f":"Input_2!$E$7+1","v":2025},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,{"$f":"SUM(Q9:BW9)-P9","v":0},{"$f":"FX!$C$11","v":"ADF_Fixed"},{"$f":"FX!$D$11","v":"Foreign"},{"$f":"FX!$E$11","v":"Fix"},{"$f":"FX!$F$11","v":40},{"$f":"FX!$G$11","v":10},{"$f":"FX!$L$11","v":5.0260810217910512E-2},{"$f":"FX!$M$11","v":4.8811735941320489E-2},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$J$11","v":7.4999999999999989E-3},{"$f":"FX!$K$11","v":7.4999999999999989E-3},{"$f":"FX!$N$11","v":1},{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"SUM(Q9:BW9)","v":1923.0444064424089},{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q9","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R9","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S9","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T9","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U9","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V9","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W9","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X9","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y9","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z9","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA9","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB9","v":38.460888128848175},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC9","v":38.460888128848175},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD9","v":38.460888128848175},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE9","v":38.460888128848175},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF9","v":38.460888128848175},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG9","v":38.460888128848175},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH9","v":38.460888128848175},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI9","v":38.460888128848175},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ9","v":38.460888128848175},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK9","v":38.460888128848175},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL9","v":76.921776257696351},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM9","v":76.921776257696351},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN9","v":76.921776257696351},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO9","v":76.921776257696351},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP9","v":76.921776257696351},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ9","v":76.921776257696351},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR9","v":76.921776257696351},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS9","v":76.921776257696351},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT9","v":76.921776257696351},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU9","v":76.921776257696351},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV9","v":76.921776257696351},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW9","v":76.921776257696351},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX9","v":76.921776257696351},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY9","v":76.921776257696351},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ9","v":76.921776257696351},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA9","v":76.921776257696351},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB9","v":76.921776257696351},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC9","v":76.921776257696351},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD9","v":76.921776257696351},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE9","v":76.921776257696351},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF9","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG9","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH9","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI9","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ9","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK9","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL9","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM9","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN9","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO9","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP9","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ9","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR9","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS9","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT9","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU9","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV9","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW9","v":0}]
[null,{"$f":"SUM(Q10:BW10)-P10","v":0},{"$f":"FX!$C$12","v":"IDA/IFAD/EDF_Fixed"},{"$f":"FX!$D$12","v":"Foreign"},{"$f":"FX!$E$12","v":"Fix"},{"$f":"FX!$F$12","v":35},{"$f":"FX!$G$12","v":7},{"$f":"FX!$L$12","v":5.0260810217910512E-2},{"$f":"FX!$M$12","v":4.8811735941320489E-2},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$J$12","v":0.02},{"$f":"FX!$K$12","v":0.02},{"$f":"FX!$N$12","v":1},{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"SUM(Q10:BW10)","v":1923.044406442408},{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q10","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R10","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S10","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T10","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U10","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V10","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W10","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X10","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y10","v":68.680157372943171},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z10","v":68.680157372943171},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA10","v":68.680157372943171},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB10","v":68.680157372943171},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC10","v":68.680157372943171},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD10","v":68.680157372943171},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE10","v":68.680157372943171},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF10","v":68.680157372943171},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG10","v":68.680157372943171},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH10","v":68.680157372943171},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI10","v":68.680157372943171},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ10","v":68.680157372943171},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK10","v":68.680157372943171},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL10","v":68.680157372943171},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM10","v":68.680157372943171},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN10","v":68.680157372943171},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO10","v":68.680157372943171},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP10","v":68.680157372943171},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ10","v":68.680157372943171},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR10","v":68.680157372943171},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS10","v":68.680157372943171},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT10","v":68.680157372943171},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU10","v":68.680157372943171},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV10","v":68.680157372943171},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW10","v":68.680157372943171},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX10","v":68.680157372943171},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY10","v":68.680157372943171},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ10","v":68.680157372943171},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA10","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB10","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC10","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD10","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE10","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF10","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG10","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH10","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI10","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ10","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK10","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL10","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM10","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN10","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO10","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP10","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ10","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR10","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS10","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT10","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU10","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV10","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW10","v":0}]
[null,0,{"$f":"FX!$C$13","v":"IBRD/ADB/IDB_Fixed"},{"$f":"FX!$D$13","v":"Foreign"},{"$f":"FX!$E$13","v":"Fix"},{"$f":"FX!$F$13","v":25},{"$f":"FX!$G$13","v":5},{"$f":"FX!$L$13","v":5.0260810217910512E-2},{"$f":"FX!$M$13","v":4.8811735941320489E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$J$13","v":2.75E-2},{"$f":"FX!$K$13","v":2.75E-2},{"$f":"FX!$N$13","v":1},{"$f":"FX!$O$13","v":"Multilateral"},1923.0444064424089,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q11","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R11","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S11","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T11","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U11","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V11","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W11","v":96.152220322120442},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X11","v":96.152220322120442},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y11","v":96.152220322120442},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z11","v":96.152220322120442},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA11","v":96.152220322120442},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB11","v":96.152220322120442},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC11","v":96.152220322120442},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD11","v":96.152220322120442},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE11","v":96.152220322120442},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF11","v":96.152220322120442},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG11","v":96.152220322120442},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH11","v":96.152220322120442},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI11","v":96.152220322120442},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ11","v":96.152220322120442},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK11","v":96.152220322120442},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL11","v":96.152220322120442},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM11","v":96.152220322120442},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN11","v":96.152220322120442},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO11","v":96.152220322120442},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP11","v":96.152220322120442},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ11","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR11","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS11","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT11","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU11","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV11","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW11","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX11","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY11","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ11","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA11","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB11","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC11","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD11","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE11","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF11","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG11","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH11","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI11","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ11","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK11","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL11","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM11","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN11","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO11","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP11","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ11","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR11","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS11","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT11","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU11","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV11","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW11","v":0}]
[null,0,{"$f":"FX!$C$14","v":"IBRD/ADB/IDB_Var"},{"$f":"FX!$D$14","v":"Foreign"},{"$f":"FX!$E$14","v":"Var"},{"$f":"FX!$F$14","v":25},{"$f":"FX!$G$14","v":5},{"$f":"FX!$L$14","v":5.0260810217910512E-2},{"$f":"FX!$M$14","v":4.8811735941320489E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$J$14","v":1.6615000000000001E-2},{"$f":"FX!$K$14","v":2.2242999999999999E-2},{"$f":"FX!$N$14","v":1},{"$f":"FX!$O$14","v":"Multilateral"},1923.0444064424089,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q12","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R12","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S12","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T12","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U12","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V12","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W12","v":96.152220322120442},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X12","v":96.152220322120442},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y12","v":96.152220322120442},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z12","v":96.152220322120442},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA12","v":96.152220322120442},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB12","v":96.152220322120442},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC12","v":96.152220322120442},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD12","v":96.152220322120442},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE12","v":96.152220322120442},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF12","v":96.152220322120442},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG12","v":96.152220322120442},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH12","v":96.152220322120442},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI12","v":96.152220322120442},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ12","v":96.152220322120442},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK12","v":96.152220322120442},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL12","v":96.152220322120442},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM12","v":96.152220322120442},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN12","v":96.152220322120442},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO12","v":96.152220322120442},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP12","v":96.152220322120442},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ12","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR12","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS12","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT12","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU12","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV12","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW12","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX12","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY12","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ12","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA12","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB12","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC12","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD12","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE12","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF12","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG12","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH12","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI12","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ12","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK12","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL12","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM12","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN12","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO12","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP12","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ12","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR12","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS12","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT12","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU12","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV12","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW12","v":0}]
[null,0,{"$f":"FX!$C$15","v":"Bilateral_Fixed"},{"$f":"FX!$D$15","v":"Foreign"},{"$f":"FX!$E$15","v":"Fix"},{"$f":"FX!$F$15","v":20},{"$f":"FX!$G$15","v":5},{"$f":"FX!$L$15","v":5.0260810217910512E-2},{"$f":"FX!$M$15","v":4.8811735941320489E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$J$15","v":3.0035414804638647E-2},{"$f":"FX!$K$15","v":3.0035414804638647E-2},{"$f":"FX!$N$15","v":1},{"$f":"FX!$O$15","v":"Bilateral"},961.52220322120445,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q13","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R13","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S13","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T13","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U13","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V13","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W13","v":64.101480214746957},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X13","v":64.101480214746957},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y13","v":64.101480214746957},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z13","v":64.101480214746957},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA13","v":64.101480214746957},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB13","v":64.101480214746957},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC13","v":64.101480214746957},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD13","v":64.101480214746957},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE13","v":64.101480214746957},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF13","v":64.101480214746957},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG13","v":64.101480214746957},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH13","v":64.101480214746957},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI13","v":64.101480214746957},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ13","v":64.101480214746957},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK13","v":64.101480214746957},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL13","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM13","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN13","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO13","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP13","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ13","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR13","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS13","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT13","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU13","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV13","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW13","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX13","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY13","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ13","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA13","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB13","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC13","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD13","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE13","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF13","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG13","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH13","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI13","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ13","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK13","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL13","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM13","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN13","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO13","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP13","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ13","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR13","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS13","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT13","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU13","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV13","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW13","v":0}]
[null,0,{"$f":"FX!$C$16","v":"Commercial Bank_Var"},{"$f":"FX!$D$16","v":"Foreign"},{"$f":"FX!$E$16","v":"Var"},{"$f":"FX!$F$16","v":5},{"$f":"FX!$G$16","v":1},{"$f":"FX!$L$16","v":5.0260810217910512E-2},{"$f":"FX!$M$16","v":4.8811735941320489E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$J$16","v":7.2436049807011627E-2},{"$f":"FX!$K$16","v":7.6235049807011623E-2},{"$f":"FX!$N$16","v":1},{"$f":"FX!$O$16","v":"FX Commercial Loan"},845.49954674265246,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q14","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R14","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S14","v":195.73951711381915},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T14","v":205.60639878745823},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U14","v":216.18934757045449},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V14","v":227.96428327092059},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W14","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X14","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y14","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z14","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA14","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB14","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC14","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD14","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE14","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF14","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG14","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH14","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI14","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ14","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK14","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL14","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM14","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN14","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO14","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP14","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ14","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR14","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS14","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT14","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU14","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV14","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW14","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX14","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY14","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ14","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA14","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB14","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC14","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD14","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE14","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF14","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG14","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH14","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI14","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ14","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK14","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL14","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM14","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN14","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO14","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP14","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ14","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR14","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS14","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT14","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU14","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV14","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW14","v":0}]
[null,0,{"$f":"FX!$C$17","v":0},{"$f":"FX!$D$17","v":"Foreign"},{"$f":"FX!$E$17","v":0},{"$f":"FX!$F$17","v":0},{"$f":"FX!$G$17","v":0},{"$f":"FX!$L$17","v":5.0260810217910512E-2},{"$f":"FX!$M$17","v":4.8811735941320489E-2},{"$f":"FX!$H$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$J$17","v":0},{"$f":"FX!$K$17","v":0},{"$f":"FX!$N$17","v":1},{"$f":"FX!$O$17","v":0},0,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q15","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R15","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S15","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T15","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U15","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V15","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W15","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X15","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y15","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z15","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA15","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB15","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC15","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD15","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE15","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF15","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG15","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH15","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI15","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ15","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK15","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL15","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM15","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN15","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO15","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP15","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ15","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR15","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS15","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT15","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU15","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV15","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW15","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX15","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY15","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ15","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA15","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB15","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC15","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD15","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE15","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF15","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG15","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH15","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI15","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ15","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK15","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL15","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM15","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN15","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO15","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP15","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ15","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR15","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS15","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT15","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU15","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV15","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW15","v":0}]
[null,0,{"$f":"FX!$C$18","v":0},{"$f":"FX!$D$18","v":"Foreign"},{"$f":"FX!$E$18","v":0},{"$f":"FX!$F$18","v":0},{"$f":"FX!$G$18","v":0},{"$f":"FX!$L$18","v":5.0260810217910512E-2},{"$f":"FX!$M$18","v":4.8811735941320489E-2},{"$f":"FX!$H$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$J$18","v":0},{"$f":"FX!$K$18","v":0},{"$f":"FX!$N$18","v":1},{"$f":"FX!$O$18","v":0},0,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q16","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R16","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S16","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T16","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U16","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V16","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W16","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X16","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y16","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z16","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA16","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB16","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC16","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD16","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE16","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF16","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG16","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH16","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI16","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ16","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK16","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL16","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM16","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN16","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO16","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP16","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ16","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR16","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS16","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT16","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU16","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV16","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW16","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX16","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY16","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ16","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA16","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB16","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC16","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD16","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE16","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF16","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG16","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH16","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI16","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ16","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK16","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL16","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM16","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN16","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO16","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP16","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ16","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR16","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS16","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT16","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU16","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV16","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW16","v":0}]
[null,0,{"$f":"FX!$C$19","v":0},{"$f":"FX!$D$19","v":"Foreign"},{"$f":"FX!$E$19","v":0},{"$f":"FX!$F$19","v":0},{"$f":"FX!$G$19","v":0},{"$f":"FX!$L$19","v":5.0260810217910512E-2},{"$f":"FX!$M$19","v":4.8811735941320489E-2},{"$f":"FX!$H$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$J$19","v":0},{"$f":"FX!$K$19","v":0},{"$f":"FX!$N$19","v":1},{"$f":"FX!$O$19","v":0},0,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q17","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R17","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S17","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T17","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U17","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V17","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W17","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X17","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y17","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z17","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA17","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB17","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC17","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD17","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE17","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF17","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG17","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH17","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI17","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ17","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK17","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL17","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM17","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN17","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO17","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP17","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ17","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR17","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS17","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT17","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU17","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV17","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW17","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX17","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY17","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ17","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA17","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB17","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC17","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD17","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE17","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF17","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG17","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH17","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI17","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ17","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK17","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL17","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM17","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN17","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO17","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP17","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ17","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR17","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS17","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT17","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU17","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV17","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW17","v":0}]
[null,0,{"$f":"FX!$C$20","v":0},{"$f":"FX!$D$20","v":"Foreign"},{"$f":"FX!$E$20","v":0},{"$f":"FX!$F$20","v":0},{"$f":"FX!$G$20","v":0},{"$f":"FX!$L$20","v":5.0260810217910512E-2},{"$f":"FX!$M$20","v":4.8811735941320489E-2},{"$f":"FX!$H$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$J$20","v":0},{"$f":"FX!$K$20","v":0},{"$f":"FX!$N$20","v":1},{"$f":"FX!$O$20","v":0},0,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q18","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R18","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S18","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T18","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U18","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V18","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W18","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X18","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y18","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z18","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA18","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB18","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC18","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD18","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE18","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF18","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG18","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH18","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI18","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ18","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK18","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL18","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM18","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN18","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO18","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP18","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ18","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR18","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS18","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT18","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU18","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV18","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW18","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX18","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY18","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ18","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA18","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB18","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC18","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD18","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE18","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF18","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG18","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH18","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI18","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ18","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK18","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL18","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM18","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN18","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO18","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP18","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ18","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR18","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS18","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT18","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU18","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV18","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW18","v":0}]
[null,0,{"$f":"FX!$C$21","v":0},{"$f":"FX!$D$21","v":0},{"$f":"FX!$E$21","v":0},{"$f":"FX!$F$21","v":0},{"$f":"FX!$G$21","v":0},{"$f":"FX!$L$21","v":0},{"$f":"FX!$M$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$J$21","v":0},{"$f":"FX!$K$21","v":0},{"$f":"FX!$N$21","v":0},{"$f":"FX!$O$21","v":0},0,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q19","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R19","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S19","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T19","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U19","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V19","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W19","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X19","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y19","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z19","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA19","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB19","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC19","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD19","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE19","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF19","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG19","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH19","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI19","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ19","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK19","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL19","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM19","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN19","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO19","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP19","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ19","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR19","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS19","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT19","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU19","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV19","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW19","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX19","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY19","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ19","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA19","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB19","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC19","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD19","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE19","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF19","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG19","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH19","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI19","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ19","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK19","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL19","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM19","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN19","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO19","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP19","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ19","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR19","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS19","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT19","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU19","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV19","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW19","v":0}]
[null,0,{"$f":"FX!$C$22","v":0},{"$f":"FX!$D$22","v":0},{"$f":"FX!$E$22","v":0},{"$f":"FX!$F$22","v":0},{"$f":"FX!$G$22","v":0},{"$f":"FX!$L$22","v":0},{"$f":"FX!$M$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$J$22","v":0},{"$f":"FX!$K$22","v":0},{"$f":"FX!$N$22","v":0},{"$f":"FX!$O$22","v":0},0,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q20","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R20","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S20","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T20","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U20","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V20","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W20","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X20","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y20","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z20","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA20","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB20","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC20","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD20","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE20","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF20","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG20","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH20","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI20","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ20","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK20","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL20","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM20","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN20","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO20","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP20","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ20","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR20","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS20","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT20","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU20","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV20","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW20","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX20","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY20","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ20","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA20","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB20","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC20","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD20","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE20","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF20","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG20","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH20","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI20","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ20","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK20","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL20","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM20","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN20","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO20","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP20","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ20","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR20","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS20","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT20","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU20","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV20","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW20","v":0}]
[null,0,{"$f":"FX!$C$23","v":0},{"$f":"FX!$D$23","v":0},{"$f":"FX!$E$23","v":0},{"$f":"FX!$F$23","v":0},{"$f":"FX!$G$23","v":0},{"$f":"FX!$L$23","v":0},{"$f":"FX!$M$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$J$23","v":0},{"$f":"FX!$K$23","v":0},{"$f":"FX!$N$23","v":0},{"$f":"FX!$O$23","v":0},0,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q21","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R21","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S21","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T21","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U21","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V21","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W21","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X21","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y21","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z21","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA21","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB21","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC21","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD21","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE21","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF21","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG21","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH21","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI21","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ21","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK21","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL21","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM21","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN21","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO21","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP21","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ21","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR21","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS21","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT21","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU21","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV21","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW21","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX21","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY21","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ21","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA21","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB21","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC21","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD21","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE21","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF21","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG21","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH21","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI21","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ21","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK21","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL21","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM21","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN21","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO21","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP21","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ21","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR21","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS21","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT21","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU21","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV21","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW21","v":0}]
[null,0,{"$f":"FX!$C$24","v":0},{"$f":"FX!$D$24","v":0},{"$f":"FX!$E$24","v":0},{"$f":"FX!$F$24","v":0},{"$f":"FX!$G$24","v":0},{"$f":"FX!$L$24","v":0},{"$f":"FX!$M$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$J$24","v":0},{"$f":"FX!$K$24","v":0},{"$f":"FX!$N$24","v":0},{"$f":"FX!$O$24","v":0},0,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q22","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R22","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S22","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T22","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U22","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V22","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W22","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X22","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y22","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z22","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA22","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB22","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC22","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD22","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE22","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF22","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG22","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH22","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI22","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ22","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK22","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL22","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM22","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN22","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO22","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP22","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ22","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR22","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS22","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT22","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU22","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV22","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW22","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX22","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY22","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ22","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA22","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB22","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC22","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD22","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE22","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF22","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG22","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH22","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI22","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ22","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK22","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL22","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM22","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN22","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO22","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP22","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ22","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR22","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS22","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT22","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU22","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV22","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW22","v":0}]
[null,0,{"$f":"FX!$C$25","v":0},{"$f":"FX!$D$25","v":0},{"$f":"FX!$E$25","v":0},{"$f":"FX!$F$25","v":0},{"$f":"FX!$G$25","v":0},{"$f":"FX!$L$25","v":0},{"$f":"FX!$M$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$J$25","v":0},{"$f":"FX!$K$25","v":0},{"$f":"FX!$N$25","v":0},{"$f":"FX!$O$25","v":0},0,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q23","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R23","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S23","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T23","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U23","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V23","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W23","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X23","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y23","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z23","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA23","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB23","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC23","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD23","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE23","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF23","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG23","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH23","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI23","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ23","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK23","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL23","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM23","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN23","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO23","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP23","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ23","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR23","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS23","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT23","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU23","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV23","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW23","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX23","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY23","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ23","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA23","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB23","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC23","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD23","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE23","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF23","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG23","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH23","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI23","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ23","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK23","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL23","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM23","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN23","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO23","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP23","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ23","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR23","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS23","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT23","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU23","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV23","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW23","v":0}]
[null,0,{"$f":"FX!$C$26","v":0},{"$f":"FX!$D$26","v":0},{"$f":"FX!$E$26","v":0},{"$f":"FX!$F$26","v":0},{"$f":"FX!$G$26","v":0},{"$f":"FX!$L$26","v":0},{"$f":"FX!$M$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$J$26","v":0},{"$f":"FX!$K$26","v":0},{"$f":"FX!$N$26","v":0},{"$f":"FX!$O$26","v":0},0,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q24","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R24","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S24","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T24","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U24","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V24","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W24","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X24","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y24","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z24","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA24","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB24","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC24","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD24","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE24","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF24","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG24","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH24","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI24","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ24","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK24","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL24","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM24","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN24","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO24","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP24","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ24","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR24","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS24","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT24","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU24","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV24","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW24","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX24","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY24","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ24","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA24","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB24","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC24","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD24","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE24","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF24","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG24","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH24","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI24","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ24","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK24","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL24","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM24","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN24","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO24","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP24","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ24","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR24","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS24","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT24","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU24","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV24","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW24","v":0}]
[null,0,{"$f":"FX!$C$27","v":0},{"$f":"FX!$D$27","v":0},{"$f":"FX!$E$27","v":0},{"$f":"FX!$F$27","v":0},{"$f":"FX!$G$27","v":0},{"$f":"FX!$L$27","v":0},{"$f":"FX!$M$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$J$27","v":0},{"$f":"FX!$K$27","v":0},{"$f":"FX!$N$27","v":0},{"$f":"FX!$O$27","v":0},0,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q25","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R25","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S25","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T25","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U25","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V25","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W25","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X25","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y25","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z25","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA25","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB25","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC25","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD25","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE25","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF25","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG25","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH25","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI25","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ25","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK25","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL25","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM25","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN25","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO25","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP25","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ25","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR25","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS25","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT25","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU25","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV25","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW25","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX25","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY25","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ25","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA25","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB25","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC25","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD25","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE25","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF25","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG25","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH25","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI25","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ25","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK25","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL25","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM25","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN25","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO25","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP25","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ25","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR25","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS25","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT25","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU25","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV25","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW25","v":0}]
[null,0,{"$f":"FX!$C$28","v":0},{"$f":"FX!$D$28","v":0},{"$f":"FX!$E$28","v":0},{"$f":"FX!$F$28","v":0},{"$f":"FX!$G$28","v":0},{"$f":"FX!$L$28","v":0},{"$f":"FX!$M$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$J$28","v":0},{"$f":"FX!$K$28","v":0},{"$f":"FX!$N$28","v":0},{"$f":"FX!$O$28","v":0},0,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q26","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R26","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S26","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T26","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U26","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V26","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W26","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X26","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y26","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z26","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA26","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB26","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC26","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD26","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE26","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF26","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG26","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH26","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI26","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ26","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK26","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL26","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM26","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN26","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO26","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP26","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ26","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR26","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS26","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT26","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU26","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV26","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW26","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX26","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY26","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ26","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA26","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB26","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC26","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD26","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE26","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF26","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG26","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH26","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI26","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ26","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK26","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL26","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM26","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN26","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO26","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP26","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ26","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR26","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS26","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT26","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU26","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV26","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW26","v":0}]
[null,0,{"$f":"FX!$C$29","v":0},{"$f":"FX!$D$29","v":0},{"$f":"FX!$E$29","v":0},{"$f":"FX!$F$29","v":0},{"$f":"FX!$G$29","v":0},{"$f":"FX!$L$29","v":0},{"$f":"FX!$M$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$J$29","v":0},{"$f":"FX!$K$29","v":0},{"$f":"FX!$N$29","v":0},{"$f":"FX!$O$29","v":0},0,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q27","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R27","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S27","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T27","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U27","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V27","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W27","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X27","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y27","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z27","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA27","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB27","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC27","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD27","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE27","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF27","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG27","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH27","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI27","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ27","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK27","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL27","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM27","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN27","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO27","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP27","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ27","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR27","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS27","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT27","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU27","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV27","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW27","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX27","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY27","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ27","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA27","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB27","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC27","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD27","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE27","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF27","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG27","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH27","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI27","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ27","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK27","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL27","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM27","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN27","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO27","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP27","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ27","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR27","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS27","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT27","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU27","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV27","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW27","v":0}]
[null,0,{"$f":"FX!$C$30","v":0},{"$f":"FX!$D$30","v":0},{"$f":"FX!$E$30","v":0},{"$f":"FX!$F$30","v":0},{"$f":"FX!$G$30","v":0},{"$f":"FX!$L$30","v":0},{"$f":"FX!$M$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$J$30","v":0},{"$f":"FX!$K$30","v":0},{"$f":"FX!$N$30","v":0},{"$f":"FX!$O$30","v":0},0,{"$f":"FX_Macro!AE$21*'A9.FX_New_DS'!Q28","v":0},{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R28","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S28","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T28","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U28","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V28","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W28","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X28","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y28","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z28","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA28","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB28","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC28","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD28","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE28","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF28","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG28","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH28","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI28","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ28","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK28","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL28","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM28","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN28","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO28","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP28","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ28","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR28","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS28","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT28","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU28","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV28","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW28","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX28","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY28","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ28","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA28","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB28","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC28","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD28","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE28","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF28","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG28","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH28","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI28","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ28","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK28","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL28","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM28","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN28","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO28","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP28","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ28","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR28","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS28","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT28","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU28","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV28","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW28","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q9:Q28)","v":0},{"$f":"SUM(R9:R28)","v":0},195.73951711381915,205.60639878745823,216.18934757045449,227.96428327092059,256.40592085898783,256.40592085898783,325.08607823193103,325.08607823193103,325.08607823193103,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,337.90637427488042,337.90637427488042,337.90637427488042,337.90637427488042,337.90637427488042,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"T-bills",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Q$9:Q$28,$E$9:$E$28,$C31)","v":0},{"$f":"SUMIFS(R$9:R$28,$E$9:$E$28,$C31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AG$9:AG$28,$E$9:$E$28,$C31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AW$9:AW$28,$E$9:$E$28,$C31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BM$9:BM$28,$E$9:$E$28,$C31)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,195.73951711381915,205.60639878745823,216.18934757045449,227.96428327092059,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,96.152220322120442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,160.2537005368674,160.2537005368674,228.93385790981057,228.93385790981057,228.93385790981057,267.39474603865875,267.39474603865875,267.39474603865875,267.39474603865875,267.39474603865875,267.39474603865875,267.39474603865875,267.39474603865875,267.39474603865875,267.39474603865875,241.75415395275996,241.75415395275996,241.75415395275996,241.75415395275996,241.75415395275996,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(Q34:BW34)-SUM($P$9:$P$28)","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q31:Q33)","v":0},{"$f":"SUM(R31:R33)","v":0},195.73951711381915,205.60639878745823,216.18934757045449,227.96428327092059,256.40592085898783,256.40592085898783,325.08607823193103,325.08607823193103,325.08607823193103,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,337.90637427488042,337.90637427488042,337.90637427488042,337.90637427488042,337.90637427488042,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$D$43","v":"Multilateral"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Q$9:Q$28,$O$9:$O$28,$C36)","v":0},0,0,0,0,0,192.30444064424088,192.30444064424088,260.98459801718406,260.98459801718406,260.98459801718406,299.44548614603224,299.44548614603224,299.44548614603224,299.44548614603224,299.44548614603224,{"$f":"SUMIFS(AG$9:AG$28,$O$9:$O$28,$C36)","v":299.44548614603224},299.44548614603224,299.44548614603224,299.44548614603224,299.44548614603224,337.90637427488042,337.90637427488042,337.90637427488042,337.90637427488042,337.90637427488042,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,{"$f":"SUMIFS(AW$9:AW$28,$O$9:$O$28,$C36)","v":145.60193363063951},145.60193363063951,145.60193363063951,145.60193363063951,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,0,0,0,0,0,0,0,{"$f":"SUMIFS(BM$9:BM$28,$O$9:$O$28,$C36)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$44","v":"Bilateral"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,64.101480214746957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,195.73951711381915,205.60639878745823,216.18934757045449,227.96428327092059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$46","v":"International Bond"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$47","v":"FX Security"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$48","v":"FX Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(Q43:BW43)-SUM($P$9:$P$28)","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q36:Q42)","v":0},{"$f":"SUM(R36:R42)","v":0},195.73951711381915,205.60639878745823,216.18934757045449,227.96428327092059,256.40592085898783,256.40592085898783,325.08607823193103,325.08607823193103,325.08607823193103,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,363.54696636077921,337.90637427488042,337.90637427488042,337.90637427488042,337.90637427488042,337.90637427488042,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,145.60193363063951,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,76.921776257696351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Foreign Currency","Outstanding Amount of New Foreign Currency Debt (in Local Currency) Using End of Period Exchange Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Q46+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083]
[null,null,"Instrument",{"$f":"FX!D46","v":0},"Interest Rate Type","Maturity in Years\n (except T-bills)","Grace Period in Years\n (except T-bills)",{"$f":"\"Average Depreciation Rate \"&Input_2!$E$9","v":"Average Depreciation Rate 2025"},{"$f":"\"Average Depreciation Rate \"&Input_2!$E$9+1","v":"Average Depreciation Rate 2026"},{"$f":"\"Average Interest Yield \"&Input_2!$E$9","v":"Average Interest Yield 2025"},{"$f":"\"Average Interest Yield \"&Input_2!$E$9+1","v":"Average Interest Yield 2026"},{"$f":"\"Average Interest Coupon \"&Input_2!$E$9","v":"Average Interest Coupon 2025"},{"$f":"\"Average Interest Coupon \"&Input_2!$E$9+1","v":"Average Interest Coupon 2026"},"Frequency of Coupon Payments","Category",{"$f":"Input_2!$E$7+1","v":2025},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,{"$f":"FX!$C$11","v":"ADF_Fixed"},{"$f":"FX!$D$11","v":"Foreign"},{"$f":"FX!$E$11","v":"Fix"},{"$f":"FX!$F$11","v":40},{"$f":"FX!$G$11","v":10},{"$f":"FX!$L$11","v":5.0260810217910512E-2},{"$f":"FX!$M$11","v":4.8811735941320489E-2},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$J$11","v":7.4999999999999989E-3},{"$f":"FX!$K$11","v":7.4999999999999989E-3},{"$f":"FX!$N$11","v":1},{"$f":"FX!$O$11","v":"Multilateral"},{"$f":"'A9.FX_New_DS'!P48*FX_Macro!$AE$41","v":1424.2329970685778},{"$f":"'A9.FX_New_DS'!Q48*FX_Macro!AE$41","v":1424.2329970685778},{"$f":"'A9.FX_New_DS'!R48*FX_Macro!AF$41","v":1493.7522820404045},{"$f":"'A9.FX_New_DS'!S48*FX_Macro!AG$41","v":1565.9161369105532},{"$f":"'A9.FX_New_DS'!T48*FX_Macro!AH$41","v":1644.8511902996659},{"$f":"'A9.FX_New_DS'!U48*FX_Macro!AI$41","v":1729.5147805636359},{"$f":"'A9.FX_New_DS'!V48*FX_Macro!AJ$41","v":1823.7142661673647},{"$f":"'A9.FX_New_DS'!W48*FX_Macro!AK$41","v":1923.0444064424089},{"$f":"'A9.FX_New_DS'!X48*FX_Macro!AL$41","v":1923.0444064424089},{"$f":"'A9.FX_New_DS'!Y48*FX_Macro!AM$41","v":1923.0444064424089},{"$f":"'A9.FX_New_DS'!Z48*FX_Macro!AN$41","v":1923.0444064424089},{"$f":"'A9.FX_New_DS'!AA48*FX_Macro!AO$41","v":1923.0444064424089},{"$f":"'A9.FX_New_DS'!AB48*FX_Macro!AP$41","v":1884.5835183135605},{"$f":"'A9.FX_New_DS'!AC48*FX_Macro!AQ$41","v":1846.1226301847123},{"$f":"'A9.FX_New_DS'!AD48*FX_Macro!AR$41","v":1807.6617420558639},{"$f":"'A9.FX_New_DS'!AE48*FX_Macro!AS$41","v":1769.2008539270157},{"$f":"'A9.FX_New_DS'!AF48*FX_Macro!AT$41","v":1730.7399657981675},{"$f":"'A9.FX_New_DS'!AG48*FX_Macro!AU$41","v":1692.2790776693191},{"$f":"'A9.FX_New_DS'!AH48*FX_Macro!AV$41","v":1653.8181895404709},{"$f":"'A9.FX_New_DS'!AI48*FX_Macro!AW$41","v":1615.3573014116228},{"$f":"'A9.FX_New_DS'!AJ48*FX_Macro!AX$41","v":1576.8964132827743},{"$f":"'A9.FX_New_DS'!AK48*FX_Macro!AY$41","v":1538.4355251539262},{"$f":"'A9.FX_New_DS'!AL48*FX_Macro!AZ$41","v":1461.5137488962298},{"$f":"'A9.FX_New_DS'!AM48*FX_Macro!BA$41","v":1384.5919726385337},{"$f":"'A9.FX_New_DS'!AN48*FX_Macro!BB$41","v":1307.6701963808373},{"$f":"'A9.FX_New_DS'!AO48*FX_Macro!BC$41","v":1230.7484201231409},{"$f":"'A9.FX_New_DS'!AP48*FX_Macro!BD$41","v":1153.8266438654446},{"$f":"'A9.FX_New_DS'!AQ48*FX_Macro!BE$41","v":1076.9048676077482},{"$f":"'A9.FX_New_DS'!AR48*FX_Macro!BF$41","v":999.98309135005172},{"$f":"'A9.FX_New_DS'!AS48*FX_Macro!BG$41","v":923.06131509235536},{"$f":"'A9.FX_New_DS'!AT48*FX_Macro!BH$41","v":846.13953883465899},{"$f":"'A9.FX_New_DS'!AU48*FX_Macro!BI$41","v":769.21776257696263},{"$f":"'A9.FX_New_DS'!AV48*FX_Macro!BJ$41","v":692.29598631926626},{"$f":"'A9.FX_New_DS'!AW48*FX_Macro!BK$41","v":615.3742100615699},{"$f":"'A9.FX_New_DS'!AX48*FX_Macro!BL$41","v":538.45243380387342},{"$f":"'A9.FX_New_DS'!AY48*FX_Macro!BM$41","v":461.53065754617711},{"$f":"'A9.FX_New_DS'!AZ48*FX_Macro!BN$41","v":384.60888128848069},{"$f":"'A9.FX_New_DS'!BA48*FX_Macro!BO$41","v":307.68710503078438},{"$f":"'A9.FX_New_DS'!BB48*FX_Macro!BP$41","v":230.76532877308802},{"$f":"'A9.FX_New_DS'!BC48*FX_Macro!BQ$41","v":153.84355251539168},{"$f":"'A9.FX_New_DS'!BD48*FX_Macro!BR$41","v":76.921776257695328},{"$f":"'A9.FX_New_DS'!BE48*FX_Macro!BS$41","v":-1.0202125593228368E-12},{"$f":"'A9.FX_New_DS'!BF48*FX_Macro!BT$41","v":-1.0202125593228368E-12},{"$f":"'A9.FX_New_DS'!BG48*FX_Macro!BU$41","v":-1.0202125593228368E-12},{"$f":"'A9.FX_New_DS'!BH48*FX_Macro!BV$41","v":-1.0202125593228368E-12},{"$f":"'A9.FX_New_DS'!BI48*FX_Macro!BW$41","v":-1.0202125593228368E-12},{"$f":"'A9.FX_New_DS'!BJ48*FX_Macro!BX$41","v":-1.0202125593228368E-12},{"$f":"'A9.FX_New_DS'!BK48*FX_Macro!BY$41","v":-1.0202125593228368E-12},{"$f":"'A9.FX_New_DS'!BL48*FX_Macro!BZ$41","v":-1.0202125593228368E-12},{"$f":"'A9.FX_New_DS'!BM48*FX_Macro!CA$41","v":-1.0202125593228368E-12},{"$f":"'A9.FX_New_DS'!BN48*FX_Macro!CB$41","v":-1.0202125593228368E-12},{"$f":"'A9.FX_New_DS'!BO48*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP48*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ48*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR48*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS48*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT48*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU48*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV48*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW48*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$12","v":"IDA/IFAD/EDF_Fixed"},{"$f":"FX!$D$12","v":"Foreign"},{"$f":"FX!$E$12","v":"Fix"},{"$f":"FX!$F$12","v":35},{"$f":"FX!$G$12","v":7},{"$f":"FX!$L$12","v":5.0260810217910512E-2},{"$f":"FX!$M$12","v":4.8811735941320489E-2},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$J$12","v":0.02},{"$f":"FX!$K$12","v":0.02},{"$f":"FX!$N$12","v":1},{"$f":"FX!$O$12","v":"Multilateral"},{"$f":"'A9.FX_New_DS'!P49*FX_Macro!$AE$41","v":1424.2329970685778},{"$f":"'A9.FX_New_DS'!Q49*FX_Macro!AE$41","v":1424.2329970685778},{"$f":"'A9.FX_New_DS'!R49*FX_Macro!AF$41","v":1493.7522820404045},{"$f":"'A9.FX_New_DS'!S49*FX_Macro!AG$41","v":1565.9161369105532},{"$f":"'A9.FX_New_DS'!T49*FX_Macro!AH$41","v":1644.8511902996659},{"$f":"'A9.FX_New_DS'!U49*FX_Macro!AI$41","v":1729.5147805636359},{"$f":"'A9.FX_New_DS'!V49*FX_Macro!AJ$41","v":1823.7142661673647},{"$f":"'A9.FX_New_DS'!W49*FX_Macro!AK$41","v":1923.0444064424089},{"$f":"'A9.FX_New_DS'!X49*FX_Macro!AL$41","v":1923.0444064424089},{"$f":"'A9.FX_New_DS'!Y49*FX_Macro!AM$41","v":1854.3642490694656},{"$f":"'A9.FX_New_DS'!Z49*FX_Macro!AN$41","v":1785.6840916965225},{"$f":"'A9.FX_New_DS'!AA49*FX_Macro!AO$41","v":1717.0039343235794},{"$f":"'A9.FX_New_DS'!AB49*FX_Macro!AP$41","v":1648.3237769506363},{"$f":"'A9.FX_New_DS'!AC49*FX_Macro!AQ$41","v":1579.6436195776932},{"$f":"'A9.FX_New_DS'!AD49*FX_Macro!AR$41","v":1510.9634622047502},{"$f":"'A9.FX_New_DS'!AE49*FX_Macro!AS$41","v":1442.2833048318071},{"$f":"'A9.FX_New_DS'!AF49*FX_Macro!AT$41","v":1373.6031474588638},{"$f":"'A9.FX_New_DS'!AG49*FX_Macro!AU$41","v":1304.9229900859207},{"$f":"'A9.FX_New_DS'!AH49*FX_Macro!AV$41","v":1236.2428327129776},{"$f":"'A9.FX_New_DS'!AI49*FX_Macro!AW$41","v":1167.5626753400345},{"$f":"'A9.FX_New_DS'!AJ49*FX_Macro!AX$41","v":1098.8825179670914},{"$f":"'A9.FX_New_DS'!AK49*FX_Macro!AY$41","v":1030.2023605941483},{"$f":"'A9.FX_New_DS'!AL49*FX_Macro!AZ$41","v":961.52220322120513},{"$f":"'A9.FX_New_DS'!AM49*FX_Macro!BA$41","v":892.84204584826205},{"$f":"'A9.FX_New_DS'!AN49*FX_Macro!BB$41","v":824.16188847531896},{"$f":"'A9.FX_New_DS'!AO49*FX_Macro!BC$41","v":755.48173110237576},{"$f":"'A9.FX_New_DS'!AP49*FX_Macro!BD$41","v":686.80157372943268},{"$f":"'A9.FX_New_DS'!AQ49*FX_Macro!BE$41","v":618.12141635648948},{"$f":"'A9.FX_New_DS'!AR49*FX_Macro!BF$41","v":549.44125898354628},{"$f":"'A9.FX_New_DS'!AS49*FX_Macro!BG$41","v":480.76110161060313},{"$f":"'A9.FX_New_DS'!AT49*FX_Macro!BH$41","v":412.08094423765993},{"$f":"'A9.FX_New_DS'!AU49*FX_Macro!BI$41","v":343.40078686471674},{"$f":"'A9.FX_New_DS'!AV49*FX_Macro!BJ$41","v":274.72062949177354},{"$f":"'A9.FX_New_DS'!AW49*FX_Macro!BK$41","v":206.04047211883034},{"$f":"'A9.FX_New_DS'!AX49*FX_Macro!BL$41","v":137.36031474588717},{"$f":"'A9.FX_New_DS'!AY49*FX_Macro!BM$41","v":68.680157372943981},{"$f":"'A9.FX_New_DS'!AZ49*FX_Macro!BN$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BA49*FX_Macro!BO$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BB49*FX_Macro!BP$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BC49*FX_Macro!BQ$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BD49*FX_Macro!BR$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BE49*FX_Macro!BS$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BF49*FX_Macro!BT$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BG49*FX_Macro!BU$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BH49*FX_Macro!BV$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BI49*FX_Macro!BW$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BJ49*FX_Macro!BX$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BK49*FX_Macro!BY$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BL49*FX_Macro!BZ$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BM49*FX_Macro!CA$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BN49*FX_Macro!CB$41","v":8.1239148242374039E-13},{"$f":"'A9.FX_New_DS'!BO49*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP49*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ49*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR49*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS49*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT49*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU49*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV49*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW49*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$13","v":"IBRD/ADB/IDB_Fixed"},{"$f":"FX!$D$13","v":"Foreign"},{"$f":"FX!$E$13","v":"Fix"},{"$f":"FX!$F$13","v":25},{"$f":"FX!$G$13","v":5},{"$f":"FX!$L$13","v":5.0260810217910512E-2},{"$f":"FX!$M$13","v":4.8811735941320489E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$J$13","v":2.75E-2},{"$f":"FX!$K$13","v":2.75E-2},{"$f":"FX!$N$13","v":1},{"$f":"FX!$O$13","v":"Multilateral"},{"$f":"'A9.FX_New_DS'!P50*FX_Macro!$AE$41","v":1424.2329970685778},{"$f":"'A9.FX_New_DS'!Q50*FX_Macro!AE$41","v":1424.2329970685778},{"$f":"'A9.FX_New_DS'!R50*FX_Macro!AF$41","v":1493.7522820404045},{"$f":"'A9.FX_New_DS'!S50*FX_Macro!AG$41","v":1565.9161369105532},{"$f":"'A9.FX_New_DS'!T50*FX_Macro!AH$41","v":1644.8511902996659},{"$f":"'A9.FX_New_DS'!U50*FX_Macro!AI$41","v":1729.5147805636359},{"$f":"'A9.FX_New_DS'!V50*FX_Macro!AJ$41","v":1823.7142661673647},{"$f":"'A9.FX_New_DS'!W50*FX_Macro!AK$41","v":1826.8921861202884},{"$f":"'A9.FX_New_DS'!X50*FX_Macro!AL$41","v":1730.739965798168},{"$f":"'A9.FX_New_DS'!Y50*FX_Macro!AM$41","v":1634.5877454760478},{"$f":"'A9.FX_New_DS'!Z50*FX_Macro!AN$41","v":1538.4355251539273},{"$f":"'A9.FX_New_DS'!AA50*FX_Macro!AO$41","v":1442.2833048318071},{"$f":"'A9.FX_New_DS'!AB50*FX_Macro!AP$41","v":1346.1310845096866},{"$f":"'A9.FX_New_DS'!AC50*FX_Macro!AQ$41","v":1249.9788641875662},{"$f":"'A9.FX_New_DS'!AD50*FX_Macro!AR$41","v":1153.8266438654459},{"$f":"'A9.FX_New_DS'!AE50*FX_Macro!AS$41","v":1057.6744235433255},{"$f":"'A9.FX_New_DS'!AF50*FX_Macro!AT$41","v":961.52220322120513},{"$f":"'A9.FX_New_DS'!AG50*FX_Macro!AU$41","v":865.36998289908479},{"$f":"'A9.FX_New_DS'!AH50*FX_Macro!AV$41","v":769.21776257696445},{"$f":"'A9.FX_New_DS'!AI50*FX_Macro!AW$41","v":673.06554225484399},{"$f":"'A9.FX_New_DS'!AJ50*FX_Macro!AX$41","v":576.91332193272353},{"$f":"'A9.FX_New_DS'!AK50*FX_Macro!AY$41","v":480.76110161060313},{"$f":"'A9.FX_New_DS'!AL50*FX_Macro!AZ$41","v":384.60888128848268},{"$f":"'A9.FX_New_DS'!AM50*FX_Macro!BA$41","v":288.45666096636222},{"$f":"'A9.FX_New_DS'!AN50*FX_Macro!BB$41","v":192.30444064424179},{"$f":"'A9.FX_New_DS'!AO50*FX_Macro!BC$41","v":96.152220322121352},{"$f":"'A9.FX_New_DS'!AP50*FX_Macro!BD$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AQ50*FX_Macro!BE$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AR50*FX_Macro!BF$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AS50*FX_Macro!BG$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AT50*FX_Macro!BH$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AU50*FX_Macro!BI$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AV50*FX_Macro!BJ$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AW50*FX_Macro!BK$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AX50*FX_Macro!BL$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AY50*FX_Macro!BM$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AZ50*FX_Macro!BN$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BA50*FX_Macro!BO$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BB50*FX_Macro!BP$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BC50*FX_Macro!BQ$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BD50*FX_Macro!BR$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BE50*FX_Macro!BS$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BF50*FX_Macro!BT$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BG50*FX_Macro!BU$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BH50*FX_Macro!BV$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BI50*FX_Macro!BW$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BJ50*FX_Macro!BX$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BK50*FX_Macro!BY$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BL50*FX_Macro!BZ$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BM50*FX_Macro!CA$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BN50*FX_Macro!CB$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BO50*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP50*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ50*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR50*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS50*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT50*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU50*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV50*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW50*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$14","v":"IBRD/ADB/IDB_Var"},{"$f":"FX!$D$14","v":"Foreign"},{"$f":"FX!$E$14","v":"Var"},{"$f":"FX!$F$14","v":25},{"$f":"FX!$G$14","v":5},{"$f":"FX!$L$14","v":5.0260810217910512E-2},{"$f":"FX!$M$14","v":4.8811735941320489E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$J$14","v":1.6615000000000001E-2},{"$f":"FX!$K$14","v":2.2242999999999999E-2},{"$f":"FX!$N$14","v":1},{"$f":"FX!$O$14","v":"Multilateral"},{"$f":"'A9.FX_New_DS'!P51*FX_Macro!$AE$41","v":1424.2329970685778},{"$f":"'A9.FX_New_DS'!Q51*FX_Macro!AE$41","v":1424.2329970685778},{"$f":"'A9.FX_New_DS'!R51*FX_Macro!AF$41","v":1493.7522820404045},{"$f":"'A9.FX_New_DS'!S51*FX_Macro!AG$41","v":1565.9161369105532},{"$f":"'A9.FX_New_DS'!T51*FX_Macro!AH$41","v":1644.8511902996659},{"$f":"'A9.FX_New_DS'!U51*FX_Macro!AI$41","v":1729.5147805636359},{"$f":"'A9.FX_New_DS'!V51*FX_Macro!AJ$41","v":1823.7142661673647},{"$f":"'A9.FX_New_DS'!W51*FX_Macro!AK$41","v":1826.8921861202884},{"$f":"'A9.FX_New_DS'!X51*FX_Macro!AL$41","v":1730.739965798168},{"$f":"'A9.FX_New_DS'!Y51*FX_Macro!AM$41","v":1634.5877454760478},{"$f":"'A9.FX_New_DS'!Z51*FX_Macro!AN$41","v":1538.4355251539273},{"$f":"'A9.FX_New_DS'!AA51*FX_Macro!AO$41","v":1442.2833048318071},{"$f":"'A9.FX_New_DS'!AB51*FX_Macro!AP$41","v":1346.1310845096866},{"$f":"'A9.FX_New_DS'!AC51*FX_Macro!AQ$41","v":1249.9788641875662},{"$f":"'A9.FX_New_DS'!AD51*FX_Macro!AR$41","v":1153.8266438654459},{"$f":"'A9.FX_New_DS'!AE51*FX_Macro!AS$41","v":1057.6744235433255},{"$f":"'A9.FX_New_DS'!AF51*FX_Macro!AT$41","v":961.52220322120513},{"$f":"'A9.FX_New_DS'!AG51*FX_Macro!AU$41","v":865.36998289908479},{"$f":"'A9.FX_New_DS'!AH51*FX_Macro!AV$41","v":769.21776257696445},{"$f":"'A9.FX_New_DS'!AI51*FX_Macro!AW$41","v":673.06554225484399},{"$f":"'A9.FX_New_DS'!AJ51*FX_Macro!AX$41","v":576.91332193272353},{"$f":"'A9.FX_New_DS'!AK51*FX_Macro!AY$41","v":480.76110161060313},{"$f":"'A9.FX_New_DS'!AL51*FX_Macro!AZ$41","v":384.60888128848268},{"$f":"'A9.FX_New_DS'!AM51*FX_Macro!BA$41","v":288.45666096636222},{"$f":"'A9.FX_New_DS'!AN51*FX_Macro!BB$41","v":192.30444064424179},{"$f":"'A9.FX_New_DS'!AO51*FX_Macro!BC$41","v":96.152220322121352},{"$f":"'A9.FX_New_DS'!AP51*FX_Macro!BD$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AQ51*FX_Macro!BE$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AR51*FX_Macro!BF$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AS51*FX_Macro!BG$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AT51*FX_Macro!BH$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AU51*FX_Macro!BI$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AV51*FX_Macro!BJ$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AW51*FX_Macro!BK$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AX51*FX_Macro!BL$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AY51*FX_Macro!BM$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!AZ51*FX_Macro!BN$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BA51*FX_Macro!BO$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BB51*FX_Macro!BP$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BC51*FX_Macro!BQ$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BD51*FX_Macro!BR$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BE51*FX_Macro!BS$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BF51*FX_Macro!BT$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BG51*FX_Macro!BU$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BH51*FX_Macro!BV$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BI51*FX_Macro!BW$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BJ51*FX_Macro!BX$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BK51*FX_Macro!BY$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BL51*FX_Macro!BZ$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BM51*FX_Macro!CA$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BN51*FX_Macro!CB$41","v":9.0685560828696611E-13},{"$f":"'A9.FX_New_DS'!BO51*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP51*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ51*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR51*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS51*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT51*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU51*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV51*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW51*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$15","v":"Bilateral_Fixed"},{"$f":"FX!$D$15","v":"Foreign"},{"$f":"FX!$E$15","v":"Fix"},{"$f":"FX!$F$15","v":20},{"$f":"FX!$G$15","v":5},{"$f":"FX!$L$15","v":5.0260810217910512E-2},{"$f":"FX!$M$15","v":4.8811735941320489E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$J$15","v":3.0035414804638647E-2},{"$f":"FX!$K$15","v":3.0035414804638647E-2},{"$f":"FX!$N$15","v":1},{"$f":"FX!$O$15","v":"Bilateral"},{"$f":"'A9.FX_New_DS'!P52*FX_Macro!$AE$41","v":712.11649853428889},{"$f":"'A9.FX_New_DS'!Q52*FX_Macro!AE$41","v":712.11649853428889},{"$f":"'A9.FX_New_DS'!R52*FX_Macro!AF$41","v":746.87614102020223},{"$f":"'A9.FX_New_DS'!S52*FX_Macro!AG$41","v":782.95806845527659},{"$f":"'A9.FX_New_DS'!T52*FX_Macro!AH$41","v":822.42559514983293},{"$f":"'A9.FX_New_DS'!U52*FX_Macro!AI$41","v":864.75739028181795},{"$f":"'A9.FX_New_DS'!V52*FX_Macro!AJ$41","v":911.85713308368236},{"$f":"'A9.FX_New_DS'!W52*FX_Macro!AK$41","v":897.42072300645748},{"$f":"'A9.FX_New_DS'!X52*FX_Macro!AL$41","v":833.31924279171051},{"$f":"'A9.FX_New_DS'!Y52*FX_Macro!AM$41","v":769.21776257696354},{"$f":"'A9.FX_New_DS'!Z52*FX_Macro!AN$41","v":705.11628236221657},{"$f":"'A9.FX_New_DS'!AA52*FX_Macro!AO$41","v":641.0148021474696},{"$f":"'A9.FX_New_DS'!AB52*FX_Macro!AP$41","v":576.91332193272262},{"$f":"'A9.FX_New_DS'!AC52*FX_Macro!AQ$41","v":512.81184171797565},{"$f":"'A9.FX_New_DS'!AD52*FX_Macro!AR$41","v":448.71036150322874},{"$f":"'A9.FX_New_DS'!AE52*FX_Macro!AS$41","v":384.60888128848177},{"$f":"'A9.FX_New_DS'!AF52*FX_Macro!AT$41","v":320.5074010737348},{"$f":"'A9.FX_New_DS'!AG52*FX_Macro!AU$41","v":256.40592085898783},{"$f":"'A9.FX_New_DS'!AH52*FX_Macro!AV$41","v":192.30444064424088},{"$f":"'A9.FX_New_DS'!AI52*FX_Macro!AW$41","v":128.20296042949391},{"$f":"'A9.FX_New_DS'!AJ52*FX_Macro!AX$41","v":64.101480214746957},{"$f":"'A9.FX_New_DS'!AK52*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL52*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM52*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN52*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO52*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP52*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ52*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR52*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS52*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT52*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU52*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV52*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW52*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX52*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY52*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ52*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA52*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB52*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC52*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD52*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE52*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF52*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG52*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH52*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI52*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ52*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK52*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL52*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM52*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN52*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO52*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP52*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ52*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR52*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS52*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT52*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU52*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV52*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW52*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$16","v":"Commercial Bank_Var"},{"$f":"FX!$D$16","v":"Foreign"},{"$f":"FX!$E$16","v":"Var"},{"$f":"FX!$F$16","v":5},{"$f":"FX!$G$16","v":1},{"$f":"FX!$L$16","v":5.0260810217910512E-2},{"$f":"FX!$M$16","v":4.8811735941320489E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$J$16","v":7.2436049807011627E-2},{"$f":"FX!$K$16","v":7.6235049807011623E-2},{"$f":"FX!$N$16","v":1},{"$f":"FX!$O$16","v":"FX Commercial Loan"},{"$f":"'A9.FX_New_DS'!P53*FX_Macro!$AE$41","v":712.11649853428889},{"$f":"'A9.FX_New_DS'!Q53*FX_Macro!AE$41","v":712.11649853428889},{"$f":"'A9.FX_New_DS'!R53*FX_Macro!AF$41","v":746.87614102020223},{"$f":"'A9.FX_New_DS'!S53*FX_Macro!AG$41","v":587.21855134145744},{"$f":"'A9.FX_New_DS'!T53*FX_Macro!AH$41","v":411.21279757491652},{"$f":"'A9.FX_New_DS'!U53*FX_Macro!AI$41","v":216.18934757045457},{"$f":"'A9.FX_New_DS'!V53*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W53*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X53*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y53*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z53*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA53*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB53*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC53*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD53*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE53*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF53*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG53*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH53*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI53*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ53*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK53*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL53*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM53*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN53*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO53*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP53*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ53*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR53*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS53*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT53*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU53*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV53*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW53*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX53*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY53*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ53*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA53*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB53*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC53*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD53*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE53*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF53*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG53*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH53*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI53*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ53*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK53*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL53*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM53*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN53*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO53*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP53*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ53*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR53*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS53*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT53*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU53*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV53*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW53*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$17","v":0},{"$f":"FX!$D$17","v":"Foreign"},{"$f":"FX!$E$17","v":0},{"$f":"FX!$F$17","v":0},{"$f":"FX!$G$17","v":0},{"$f":"FX!$L$17","v":5.0260810217910512E-2},{"$f":"FX!$M$17","v":4.8811735941320489E-2},{"$f":"FX!$H$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$J$17","v":0},{"$f":"FX!$K$17","v":0},{"$f":"FX!$N$17","v":1},{"$f":"FX!$O$17","v":0},{"$f":"'A9.FX_New_DS'!P54*FX_Macro!$AE$41","v":0},{"$f":"'A9.FX_New_DS'!Q54*FX_Macro!AE$41","v":0},{"$f":"'A9.FX_New_DS'!R54*FX_Macro!AF$41","v":0},{"$f":"'A9.FX_New_DS'!S54*FX_Macro!AG$41","v":0},{"$f":"'A9.FX_New_DS'!T54*FX_Macro!AH$41","v":0},{"$f":"'A9.FX_New_DS'!U54*FX_Macro!AI$41","v":0},{"$f":"'A9.FX_New_DS'!V54*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W54*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X54*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y54*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z54*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA54*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB54*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC54*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD54*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE54*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF54*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG54*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH54*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI54*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ54*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK54*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL54*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM54*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN54*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO54*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP54*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ54*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR54*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS54*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT54*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU54*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV54*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW54*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX54*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY54*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ54*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA54*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB54*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC54*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD54*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE54*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF54*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG54*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH54*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI54*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ54*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK54*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL54*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM54*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN54*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO54*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP54*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ54*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR54*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS54*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT54*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU54*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV54*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW54*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$18","v":0},{"$f":"FX!$D$18","v":"Foreign"},{"$f":"FX!$E$18","v":0},{"$f":"FX!$F$18","v":0},{"$f":"FX!$G$18","v":0},{"$f":"FX!$L$18","v":5.0260810217910512E-2},{"$f":"FX!$M$18","v":4.8811735941320489E-2},{"$f":"FX!$H$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$J$18","v":0},{"$f":"FX!$K$18","v":0},{"$f":"FX!$N$18","v":1},{"$f":"FX!$O$18","v":0},{"$f":"'A9.FX_New_DS'!P55*FX_Macro!$AE$41","v":0},{"$f":"'A9.FX_New_DS'!Q55*FX_Macro!AE$41","v":0},{"$f":"'A9.FX_New_DS'!R55*FX_Macro!AF$41","v":0},{"$f":"'A9.FX_New_DS'!S55*FX_Macro!AG$41","v":0},{"$f":"'A9.FX_New_DS'!T55*FX_Macro!AH$41","v":0},{"$f":"'A9.FX_New_DS'!U55*FX_Macro!AI$41","v":0},{"$f":"'A9.FX_New_DS'!V55*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W55*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X55*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y55*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z55*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA55*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB55*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC55*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD55*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE55*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF55*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG55*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH55*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI55*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ55*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK55*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL55*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM55*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN55*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO55*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP55*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ55*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR55*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS55*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT55*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU55*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV55*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW55*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX55*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY55*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ55*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA55*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB55*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC55*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD55*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE55*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF55*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG55*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH55*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI55*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ55*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK55*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL55*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM55*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN55*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO55*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP55*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ55*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR55*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS55*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT55*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU55*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV55*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW55*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$19","v":0},{"$f":"FX!$D$19","v":"Foreign"},{"$f":"FX!$E$19","v":0},{"$f":"FX!$F$19","v":0},{"$f":"FX!$G$19","v":0},{"$f":"FX!$L$19","v":5.0260810217910512E-2},{"$f":"FX!$M$19","v":4.8811735941320489E-2},{"$f":"FX!$H$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$J$19","v":0},{"$f":"FX!$K$19","v":0},{"$f":"FX!$N$19","v":1},{"$f":"FX!$O$19","v":0},{"$f":"'A9.FX_New_DS'!P56*FX_Macro!$AE$41","v":0},{"$f":"'A9.FX_New_DS'!Q56*FX_Macro!AE$41","v":0},{"$f":"'A9.FX_New_DS'!R56*FX_Macro!AF$41","v":0},{"$f":"'A9.FX_New_DS'!S56*FX_Macro!AG$41","v":0},{"$f":"'A9.FX_New_DS'!T56*FX_Macro!AH$41","v":0},{"$f":"'A9.FX_New_DS'!U56*FX_Macro!AI$41","v":0},{"$f":"'A9.FX_New_DS'!V56*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W56*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X56*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y56*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z56*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA56*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB56*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC56*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD56*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE56*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF56*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG56*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH56*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI56*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ56*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK56*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL56*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM56*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN56*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO56*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP56*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ56*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR56*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS56*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT56*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU56*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV56*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW56*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX56*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY56*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ56*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA56*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB56*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC56*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD56*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE56*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF56*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG56*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH56*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI56*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ56*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK56*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL56*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM56*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN56*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO56*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP56*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ56*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR56*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS56*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT56*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU56*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV56*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW56*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$20","v":0},{"$f":"FX!$D$20","v":"Foreign"},{"$f":"FX!$E$20","v":0},{"$f":"FX!$F$20","v":0},{"$f":"FX!$G$20","v":0},{"$f":"FX!$L$20","v":5.0260810217910512E-2},{"$f":"FX!$M$20","v":4.8811735941320489E-2},{"$f":"FX!$H$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$J$20","v":0},{"$f":"FX!$K$20","v":0},{"$f":"FX!$N$20","v":1},{"$f":"FX!$O$20","v":0},{"$f":"'A9.FX_New_DS'!P57*FX_Macro!$AE$41","v":0},{"$f":"'A9.FX_New_DS'!Q57*FX_Macro!AE$41","v":0},{"$f":"'A9.FX_New_DS'!R57*FX_Macro!AF$41","v":0},{"$f":"'A9.FX_New_DS'!S57*FX_Macro!AG$41","v":0},{"$f":"'A9.FX_New_DS'!T57*FX_Macro!AH$41","v":0},{"$f":"'A9.FX_New_DS'!U57*FX_Macro!AI$41","v":0},{"$f":"'A9.FX_New_DS'!V57*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W57*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X57*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y57*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z57*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA57*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB57*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC57*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD57*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE57*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF57*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG57*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH57*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI57*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ57*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK57*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL57*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM57*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN57*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO57*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP57*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ57*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR57*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS57*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT57*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU57*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV57*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW57*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX57*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY57*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ57*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA57*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB57*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC57*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD57*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE57*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF57*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG57*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH57*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI57*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ57*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK57*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL57*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM57*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN57*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO57*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP57*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ57*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR57*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS57*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT57*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU57*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV57*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW57*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$21","v":0},{"$f":"FX!$D$21","v":0},{"$f":"FX!$E$21","v":0},{"$f":"FX!$F$21","v":0},{"$f":"FX!$G$21","v":0},{"$f":"FX!$L$21","v":0},{"$f":"FX!$M$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$J$21","v":0},{"$f":"FX!$K$21","v":0},{"$f":"FX!$N$21","v":0},{"$f":"FX!$O$21","v":0},{"$f":"'A9.FX_New_DS'!P58*FX_Macro!$AE$41","v":0},{"$f":"'A9.FX_New_DS'!Q58*FX_Macro!AE$41","v":0},{"$f":"'A9.FX_New_DS'!R58*FX_Macro!AF$41","v":0},{"$f":"'A9.FX_New_DS'!S58*FX_Macro!AG$41","v":0},{"$f":"'A9.FX_New_DS'!T58*FX_Macro!AH$41","v":0},{"$f":"'A9.FX_New_DS'!U58*FX_Macro!AI$41","v":0},{"$f":"'A9.FX_New_DS'!V58*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W58*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X58*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y58*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z58*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA58*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB58*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC58*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD58*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE58*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF58*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG58*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH58*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI58*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ58*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK58*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL58*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM58*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN58*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO58*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP58*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ58*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR58*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS58*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT58*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU58*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV58*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW58*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX58*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY58*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ58*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA58*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB58*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC58*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD58*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE58*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF58*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG58*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH58*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI58*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ58*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK58*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL58*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM58*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN58*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO58*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP58*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ58*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR58*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS58*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT58*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU58*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV58*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW58*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$22","v":0},{"$f":"FX!$D$22","v":0},{"$f":"FX!$E$22","v":0},{"$f":"FX!$F$22","v":0},{"$f":"FX!$G$22","v":0},{"$f":"FX!$L$22","v":0},{"$f":"FX!$M$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$J$22","v":0},{"$f":"FX!$K$22","v":0},{"$f":"FX!$N$22","v":0},{"$f":"FX!$O$22","v":0},{"$f":"'A9.FX_New_DS'!P59*FX_Macro!$AE$41","v":0},{"$f":"'A9.FX_New_DS'!Q59*FX_Macro!AE$41","v":0},{"$f":"'A9.FX_New_DS'!R59*FX_Macro!AF$41","v":0},{"$f":"'A9.FX_New_DS'!S59*FX_Macro!AG$41","v":0},{"$f":"'A9.FX_New_DS'!T59*FX_Macro!AH$41","v":0},{"$f":"'A9.FX_New_DS'!U59*FX_Macro!AI$41","v":0},{"$f":"'A9.FX_New_DS'!V59*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W59*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X59*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y59*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z59*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA59*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB59*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC59*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD59*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE59*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF59*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG59*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH59*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI59*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ59*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK59*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL59*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM59*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN59*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO59*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP59*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ59*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR59*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS59*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT59*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU59*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV59*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW59*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX59*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY59*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ59*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA59*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB59*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC59*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD59*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE59*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF59*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG59*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH59*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI59*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ59*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK59*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL59*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM59*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN59*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO59*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP59*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ59*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR59*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS59*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT59*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU59*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV59*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW59*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$23","v":0},{"$f":"FX!$D$23","v":0},{"$f":"FX!$E$23","v":0},{"$f":"FX!$F$23","v":0},{"$f":"FX!$G$23","v":0},{"$f":"FX!$L$23","v":0},{"$f":"FX!$M$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$J$23","v":0},{"$f":"FX!$K$23","v":0},{"$f":"FX!$N$23","v":0},{"$f":"FX!$O$23","v":0},{"$f":"'A9.FX_New_DS'!P60*FX_Macro!$AE$41","v":0},{"$f":"'A9.FX_New_DS'!Q60*FX_Macro!AE$41","v":0},{"$f":"'A9.FX_New_DS'!R60*FX_Macro!AF$41","v":0},{"$f":"'A9.FX_New_DS'!S60*FX_Macro!AG$41","v":0},{"$f":"'A9.FX_New_DS'!T60*FX_Macro!AH$41","v":0},{"$f":"'A9.FX_New_DS'!U60*FX_Macro!AI$41","v":0},{"$f":"'A9.FX_New_DS'!V60*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W60*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X60*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y60*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z60*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA60*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB60*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC60*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD60*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE60*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF60*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG60*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH60*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI60*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ60*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK60*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL60*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM60*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN60*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO60*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP60*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ60*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR60*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS60*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT60*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU60*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV60*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW60*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX60*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY60*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ60*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA60*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB60*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC60*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD60*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE60*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF60*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG60*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH60*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI60*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ60*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK60*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL60*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM60*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN60*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO60*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP60*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ60*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR60*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS60*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT60*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU60*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV60*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW60*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$24","v":0},{"$f":"FX!$D$24","v":0},{"$f":"FX!$E$24","v":0},{"$f":"FX!$F$24","v":0},{"$f":"FX!$G$24","v":0},{"$f":"FX!$L$24","v":0},{"$f":"FX!$M$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$J$24","v":0},{"$f":"FX!$K$24","v":0},{"$f":"FX!$N$24","v":0},{"$f":"FX!$O$24","v":0},{"$f":"'A9.FX_New_DS'!P61*FX_Macro!$AE$41","v":0},{"$f":"'A9.FX_New_DS'!Q61*FX_Macro!AE$41","v":0},{"$f":"'A9.FX_New_DS'!R61*FX_Macro!AF$41","v":0},{"$f":"'A9.FX_New_DS'!S61*FX_Macro!AG$41","v":0},{"$f":"'A9.FX_New_DS'!T61*FX_Macro!AH$41","v":0},{"$f":"'A9.FX_New_DS'!U61*FX_Macro!AI$41","v":0},{"$f":"'A9.FX_New_DS'!V61*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W61*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X61*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y61*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z61*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA61*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB61*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC61*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD61*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE61*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF61*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG61*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH61*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI61*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ61*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK61*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL61*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM61*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN61*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO61*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP61*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ61*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR61*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS61*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT61*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU61*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV61*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW61*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX61*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY61*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ61*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA61*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB61*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC61*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD61*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE61*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF61*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG61*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH61*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI61*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ61*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK61*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL61*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM61*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN61*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO61*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP61*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ61*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR61*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS61*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT61*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU61*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV61*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW61*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$25","v":0},{"$f":"FX!$D$25","v":0},{"$f":"FX!$E$25","v":0},{"$f":"FX!$F$25","v":0},{"$f":"FX!$G$25","v":0},{"$f":"FX!$L$25","v":0},{"$f":"FX!$M$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$J$25","v":0},{"$f":"FX!$K$25","v":0},{"$f":"FX!$N$25","v":0},{"$f":"FX!$O$25","v":0},{"$f":"'A9.FX_New_DS'!P62*FX_Macro!$AE$41","v":0},{"$f":"'A9.FX_New_DS'!Q62*FX_Macro!AE$41","v":0},{"$f":"'A9.FX_New_DS'!R62*FX_Macro!AF$41","v":0},{"$f":"'A9.FX_New_DS'!S62*FX_Macro!AG$41","v":0},{"$f":"'A9.FX_New_DS'!T62*FX_Macro!AH$41","v":0},{"$f":"'A9.FX_New_DS'!U62*FX_Macro!AI$41","v":0},{"$f":"'A9.FX_New_DS'!V62*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W62*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X62*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y62*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z62*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA62*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB62*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC62*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD62*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE62*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF62*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG62*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH62*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI62*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ62*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK62*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL62*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM62*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN62*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO62*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP62*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ62*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR62*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS62*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT62*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU62*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV62*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW62*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX62*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY62*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ62*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA62*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB62*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC62*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD62*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE62*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF62*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG62*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH62*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI62*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ62*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK62*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL62*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM62*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN62*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO62*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP62*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ62*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR62*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS62*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT62*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU62*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV62*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW62*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$26","v":0},{"$f":"FX!$D$26","v":0},{"$f":"FX!$E$26","v":0},{"$f":"FX!$F$26","v":0},{"$f":"FX!$G$26","v":0},{"$f":"FX!$L$26","v":0},{"$f":"FX!$M$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$J$26","v":0},{"$f":"FX!$K$26","v":0},{"$f":"FX!$N$26","v":0},{"$f":"FX!$O$26","v":0},{"$f":"'A9.FX_New_DS'!P63*FX_Macro!$AE$41","v":0},{"$f":"'A9.FX_New_DS'!Q63*FX_Macro!AE$41","v":0},{"$f":"'A9.FX_New_DS'!R63*FX_Macro!AF$41","v":0},{"$f":"'A9.FX_New_DS'!S63*FX_Macro!AG$41","v":0},{"$f":"'A9.FX_New_DS'!T63*FX_Macro!AH$41","v":0},{"$f":"'A9.FX_New_DS'!U63*FX_Macro!AI$41","v":0},{"$f":"'A9.FX_New_DS'!V63*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W63*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X63*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y63*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z63*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA63*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB63*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC63*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD63*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE63*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF63*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG63*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH63*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI63*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ63*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK63*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL63*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM63*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN63*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO63*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP63*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ63*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR63*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS63*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT63*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU63*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV63*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW63*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX63*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY63*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ63*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA63*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB63*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC63*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD63*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE63*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF63*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG63*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH63*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI63*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ63*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK63*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL63*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM63*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN63*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO63*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP63*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ63*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR63*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS63*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT63*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU63*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV63*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW63*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$27","v":0},{"$f":"FX!$D$27","v":0},{"$f":"FX!$E$27","v":0},{"$f":"FX!$F$27","v":0},{"$f":"FX!$G$27","v":0},{"$f":"FX!$L$27","v":0},{"$f":"FX!$M$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$J$27","v":0},{"$f":"FX!$K$27","v":0},{"$f":"FX!$N$27","v":0},{"$f":"FX!$O$27","v":0},{"$f":"'A9.FX_New_DS'!P64*FX_Macro!$AE$41","v":0},{"$f":"'A9.FX_New_DS'!Q64*FX_Macro!AE$41","v":0},{"$f":"'A9.FX_New_DS'!R64*FX_Macro!AF$41","v":0},{"$f":"'A9.FX_New_DS'!S64*FX_Macro!AG$41","v":0},{"$f":"'A9.FX_New_DS'!T64*FX_Macro!AH$41","v":0},{"$f":"'A9.FX_New_DS'!U64*FX_Macro!AI$41","v":0},{"$f":"'A9.FX_New_DS'!V64*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W64*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X64*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y64*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z64*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA64*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB64*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC64*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD64*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE64*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF64*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG64*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH64*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI64*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ64*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK64*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL64*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM64*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN64*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO64*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP64*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ64*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR64*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS64*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT64*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU64*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV64*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW64*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX64*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY64*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ64*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA64*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB64*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC64*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD64*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE64*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF64*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG64*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH64*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI64*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ64*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK64*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL64*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM64*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN64*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO64*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP64*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ64*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR64*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS64*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT64*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU64*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV64*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW64*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$28","v":0},{"$f":"FX!$D$28","v":0},{"$f":"FX!$E$28","v":0},{"$f":"FX!$F$28","v":0},{"$f":"FX!$G$28","v":0},{"$f":"FX!$L$28","v":0},{"$f":"FX!$M$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$J$28","v":0},{"$f":"FX!$K$28","v":0},{"$f":"FX!$N$28","v":0},{"$f":"FX!$O$28","v":0},{"$f":"'A9.FX_New_DS'!P65*FX_Macro!$AE$41","v":0},{"$f":"'A9.FX_New_DS'!Q65*FX_Macro!AE$41","v":0},{"$f":"'A9.FX_New_DS'!R65*FX_Macro!AF$41","v":0},{"$f":"'A9.FX_New_DS'!S65*FX_Macro!AG$41","v":0},{"$f":"'A9.FX_New_DS'!T65*FX_Macro!AH$41","v":0},{"$f":"'A9.FX_New_DS'!U65*FX_Macro!AI$41","v":0},{"$f":"'A9.FX_New_DS'!V65*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W65*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X65*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y65*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z65*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA65*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB65*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC65*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD65*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE65*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF65*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG65*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH65*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI65*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ65*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK65*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL65*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM65*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN65*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO65*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP65*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ65*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR65*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS65*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT65*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU65*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV65*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW65*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX65*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY65*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ65*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA65*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB65*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC65*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD65*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE65*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF65*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG65*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH65*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI65*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ65*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK65*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL65*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM65*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN65*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO65*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP65*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ65*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR65*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS65*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT65*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU65*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV65*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW65*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$29","v":0},{"$f":"FX!$D$29","v":0},{"$f":"FX!$E$29","v":0},{"$f":"FX!$F$29","v":0},{"$f":"FX!$G$29","v":0},{"$f":"FX!$L$29","v":0},{"$f":"FX!$M$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$J$29","v":0},{"$f":"FX!$K$29","v":0},{"$f":"FX!$N$29","v":0},{"$f":"FX!$O$29","v":0},{"$f":"'A9.FX_New_DS'!P66*FX_Macro!$AE$41","v":0},{"$f":"'A9.FX_New_DS'!Q66*FX_Macro!AE$41","v":0},{"$f":"'A9.FX_New_DS'!R66*FX_Macro!AF$41","v":0},{"$f":"'A9.FX_New_DS'!S66*FX_Macro!AG$41","v":0},{"$f":"'A9.FX_New_DS'!T66*FX_Macro!AH$41","v":0},{"$f":"'A9.FX_New_DS'!U66*FX_Macro!AI$41","v":0},{"$f":"'A9.FX_New_DS'!V66*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W66*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X66*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y66*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z66*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA66*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB66*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC66*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD66*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE66*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF66*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG66*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH66*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI66*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ66*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK66*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL66*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM66*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN66*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO66*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP66*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ66*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR66*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS66*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT66*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU66*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV66*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW66*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX66*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY66*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ66*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA66*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB66*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC66*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD66*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE66*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF66*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG66*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH66*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI66*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ66*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK66*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL66*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM66*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN66*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO66*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP66*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ66*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR66*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS66*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT66*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU66*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV66*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW66*FX_Macro!CK$41","v":0}]
[null,null,{"$f":"FX!$C$30","v":0},{"$f":"FX!$D$30","v":0},{"$f":"FX!$E$30","v":0},{"$f":"FX!$F$30","v":0},{"$f":"FX!$G$30","v":0},{"$f":"FX!$L$30","v":0},{"$f":"FX!$M$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$J$30","v":0},{"$f":"FX!$K$30","v":0},{"$f":"FX!$N$30","v":0},{"$f":"FX!$O$30","v":0},{"$f":"'A9.FX_New_DS'!P67*FX_Macro!$AE$41","v":0},{"$f":"'A9.FX_New_DS'!Q67*FX_Macro!AE$41","v":0},{"$f":"'A9.FX_New_DS'!R67*FX_Macro!AF$41","v":0},{"$f":"'A9.FX_New_DS'!S67*FX_Macro!AG$41","v":0},{"$f":"'A9.FX_New_DS'!T67*FX_Macro!AH$41","v":0},{"$f":"'A9.FX_New_DS'!U67*FX_Macro!AI$41","v":0},{"$f":"'A9.FX_New_DS'!V67*FX_Macro!AJ$41","v":0},{"$f":"'A9.FX_New_DS'!W67*FX_Macro!AK$41","v":0},{"$f":"'A9.FX_New_DS'!X67*FX_Macro!AL$41","v":0},{"$f":"'A9.FX_New_DS'!Y67*FX_Macro!AM$41","v":0},{"$f":"'A9.FX_New_DS'!Z67*FX_Macro!AN$41","v":0},{"$f":"'A9.FX_New_DS'!AA67*FX_Macro!AO$41","v":0},{"$f":"'A9.FX_New_DS'!AB67*FX_Macro!AP$41","v":0},{"$f":"'A9.FX_New_DS'!AC67*FX_Macro!AQ$41","v":0},{"$f":"'A9.FX_New_DS'!AD67*FX_Macro!AR$41","v":0},{"$f":"'A9.FX_New_DS'!AE67*FX_Macro!AS$41","v":0},{"$f":"'A9.FX_New_DS'!AF67*FX_Macro!AT$41","v":0},{"$f":"'A9.FX_New_DS'!AG67*FX_Macro!AU$41","v":0},{"$f":"'A9.FX_New_DS'!AH67*FX_Macro!AV$41","v":0},{"$f":"'A9.FX_New_DS'!AI67*FX_Macro!AW$41","v":0},{"$f":"'A9.FX_New_DS'!AJ67*FX_Macro!AX$41","v":0},{"$f":"'A9.FX_New_DS'!AK67*FX_Macro!AY$41","v":0},{"$f":"'A9.FX_New_DS'!AL67*FX_Macro!AZ$41","v":0},{"$f":"'A9.FX_New_DS'!AM67*FX_Macro!BA$41","v":0},{"$f":"'A9.FX_New_DS'!AN67*FX_Macro!BB$41","v":0},{"$f":"'A9.FX_New_DS'!AO67*FX_Macro!BC$41","v":0},{"$f":"'A9.FX_New_DS'!AP67*FX_Macro!BD$41","v":0},{"$f":"'A9.FX_New_DS'!AQ67*FX_Macro!BE$41","v":0},{"$f":"'A9.FX_New_DS'!AR67*FX_Macro!BF$41","v":0},{"$f":"'A9.FX_New_DS'!AS67*FX_Macro!BG$41","v":0},{"$f":"'A9.FX_New_DS'!AT67*FX_Macro!BH$41","v":0},{"$f":"'A9.FX_New_DS'!AU67*FX_Macro!BI$41","v":0},{"$f":"'A9.FX_New_DS'!AV67*FX_Macro!BJ$41","v":0},{"$f":"'A9.FX_New_DS'!AW67*FX_Macro!BK$41","v":0},{"$f":"'A9.FX_New_DS'!AX67*FX_Macro!BL$41","v":0},{"$f":"'A9.FX_New_DS'!AY67*FX_Macro!BM$41","v":0},{"$f":"'A9.FX_New_DS'!AZ67*FX_Macro!BN$41","v":0},{"$f":"'A9.FX_New_DS'!BA67*FX_Macro!BO$41","v":0},{"$f":"'A9.FX_New_DS'!BB67*FX_Macro!BP$41","v":0},{"$f":"'A9.FX_New_DS'!BC67*FX_Macro!BQ$41","v":0},{"$f":"'A9.FX_New_DS'!BD67*FX_Macro!BR$41","v":0},{"$f":"'A9.FX_New_DS'!BE67*FX_Macro!BS$41","v":0},{"$f":"'A9.FX_New_DS'!BF67*FX_Macro!BT$41","v":0},{"$f":"'A9.FX_New_DS'!BG67*FX_Macro!BU$41","v":0},{"$f":"'A9.FX_New_DS'!BH67*FX_Macro!BV$41","v":0},{"$f":"'A9.FX_New_DS'!BI67*FX_Macro!BW$41","v":0},{"$f":"'A9.FX_New_DS'!BJ67*FX_Macro!BX$41","v":0},{"$f":"'A9.FX_New_DS'!BK67*FX_Macro!BY$41","v":0},{"$f":"'A9.FX_New_DS'!BL67*FX_Macro!BZ$41","v":0},{"$f":"'A9.FX_New_DS'!BM67*FX_Macro!CA$41","v":0},{"$f":"'A9.FX_New_DS'!BN67*FX_Macro!CB$41","v":0},{"$f":"'A9.FX_New_DS'!BO67*FX_Macro!CC$41","v":0},{"$f":"'A9.FX_New_DS'!BP67*FX_Macro!CD$41","v":0},{"$f":"'A9.FX_New_DS'!BQ67*FX_Macro!CE$41","v":0},{"$f":"'A9.FX_New_DS'!BR67*FX_Macro!CF$41","v":0},{"$f":"'A9.FX_New_DS'!BS67*FX_Macro!CG$41","v":0},{"$f":"'A9.FX_New_DS'!BT67*FX_Macro!CH$41","v":0},{"$f":"'A9.FX_New_DS'!BU67*FX_Macro!CI$41","v":0},{"$f":"'A9.FX_New_DS'!BV67*FX_Macro!CJ$41","v":0},{"$f":"'A9.FX_New_DS'!BW67*FX_Macro!CK$41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q48:Q67)","v":7121.1649853428898},{"$f":"SUM(R48:R67)","v":7468.7614102020225},7633.8411674389463,7813.0431539234123,7999.0058601068158,8206.714197753141,8397.2939081318509,8140.8879872728639,7815.8019090409334,7490.715830809002,7165.6297525770724,6802.0827862162923,6438.5358198555132,6074.9888534947349,5711.4418871339549,5347.8949207731757,4984.3479544123975,4620.8009880516183,4257.2540216908392,3893.70705533006,3530.1600889692804,3192.2537146944005,2854.3473404195197,2516.4409661446398,2178.534591869759,1840.6282175948791,1695.0262839642396,1549.4243503335997,1403.8224167029603,1258.2204830723208,1112.6185494416811,967.01661581104167,821.414682180402,675.81274854976243,530.21081491912287,384.6088812884833,307.687105030787,230.76532877309066,153.84355251539432,76.921776257697957,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,0,0,0,0,0,0,0,0,0]
[]
[null,null,"T-bills",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Q$48:Q$67,$E$48:$E$67,$C70)","v":0},{"$f":"SUMIFS(R$48:R$67,$E$48:$E$67,$C70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Q$48:Q$67,$E$48:$E$67,$C71)","v":2136.3494956028667},2240.6284230606066,2153.1346882520106,2056.0639878745824,1945.7041281340905,1823.7142661673647,1826.8921861202884,1730.739965798168,1634.5877454760478,1538.4355251539273,1442.2833048318071,1346.1310845096866,1249.9788641875662,1153.8266438654459,1057.6744235433255,961.52220322120513,865.36998289908479,769.21776257696445,673.06554225484399,576.91332193272353,480.76110161060313,384.60888128848268,288.45666096636222,192.30444064424179,96.152220322121352,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,9.0685560828696611E-13,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,null,null,null,null,null,null,null,null,4984.8154897400218,5228.1329871414155,5480.7064791869361,5756.9791660488299,6053.3017319727251,6382.9999315857767,6570.4017220115638,6410.1480214746962,6181.2141635648859,5952.2803056550747,5723.3464477452653,5455.9517017066055,5188.5569556679475,4921.1622096292886,4653.7674635906296,4386.3727175519707,4118.9779715133127,3851.5832254746542,3584.1884794359953,3316.7937333973364,3049.3989873586775,2807.6448334059178,2565.8906794531576,2324.136525500398,2082.3823715476378,1840.6282175948782,1695.0262839642387,1549.4243503335988,1403.8224167029593,1258.2204830723199,1112.6185494416802,967.01661581104077,821.41468218040109,675.81274854976152,530.21081491912196,384.60888128848239,307.68710503078609,230.76532877308975,153.84355251539341,76.921776257697047,6.9903453138786965E-13,6.9903453138786965E-13,6.9903453138786965E-13,6.9903453138786965E-13,6.9903453138786965E-13,6.9903453138786965E-13,6.9903453138786965E-13,6.9903453138786965E-13,6.9903453138786965E-13,6.9903453138786965E-13,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q70:Q72)","v":7121.164985342888},{"$f":"SUM(R70:R72)","v":7468.7614102020216},7633.8411674389463,7813.0431539234123,7999.0058601068158,8206.714197753141,8397.2939081318527,8140.8879872728639,7815.8019090409334,7490.715830809002,7165.6297525770724,6802.0827862162923,6438.5358198555132,6074.9888534947349,5711.4418871339549,5347.8949207731757,4984.3479544123975,4620.8009880516183,4257.2540216908392,3893.70705533006,3530.1600889692804,3192.2537146944005,2854.3473404195197,2516.4409661446398,2178.534591869759,1840.6282175948791,1695.0262839642396,1549.4243503335997,1403.8224167029603,1258.2204830723208,1112.6185494416811,967.01661581104167,821.414682180402,675.81274854976243,530.21081491912287,384.6088812884833,307.687105030787,230.76532877309066,153.84355251539432,76.921776257697957,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$D$43","v":"Multilateral"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Q$47:Q$67,$O$47:$O$67,$C75)","v":5696.9319882743112},{"$f":"SUMIFS(R$47:R$67,$O$47:$O$67,$C75)","v":5975.0091281616178},6263.6645476422127,6579.4047611986634,6918.0591222545436,7294.8570646694589,7499.8731851253942,7307.5687444811538,7046.5841464639698,6785.5995484467858,6524.6149504296027,6225.1694642835701,5925.7239781375374,5626.2784919915066,5326.8330058454731,5027.3875196994413,4727.9420335534096,4428.4965474073779,4129.0510612613452,3829.6055751153131,3530.1600889692804,3192.2537146944005,2854.3473404195197,2516.4409661446398,2178.534591869759,1840.6282175948791,1695.0262839642396,1549.4243503335997,1403.8224167029603,1258.2204830723208,1112.6185494416811,967.01661581104167,821.414682180402,675.81274854976243,530.21081491912287,384.6088812884833,307.687105030787,230.76532877309066,153.84355251539432,76.921776257697957,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$44","v":"Bilateral"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(Q$47:Q$67,$O$47:$O$67,$C76)","v":712.11649853428889},746.87614102020223,782.95806845527659,822.42559514983293,864.75739028181795,911.85713308368236,897.42072300645748,833.31924279171051,769.21776257696354,705.11628236221657,641.0148021474696,576.91332193272262,512.81184171797565,448.71036150322874,384.60888128848177,320.5074010737348,256.40592085898783,192.30444064424088,128.20296042949391,64.101480214746957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,712.11649853428889,746.87614102020223,587.21855134145744,411.21279757491652,216.18934757045457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$46","v":"International Bond"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$47","v":"FX Security"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BD$47:BD$67,$O$47:$O$67,$C79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$48","v":"FX Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AG$47:AG$67,$O$47:$O$67,$C80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q75:Q81)","v":7121.1649853428898},{"$f":"SUM(R75:R81)","v":7468.7614102020225},7633.8411674389463,7813.0431539234123,7999.0058601068158,8206.714197753141,8397.2939081318509,8140.8879872728639,7815.8019090409334,7490.715830809002,7165.6297525770724,6802.0827862162923,6438.5358198555132,6074.9888534947349,5711.4418871339549,5347.8949207731757,4984.3479544123975,4620.8009880516183,4257.2540216908392,3893.70705533006,3530.1600889692804,3192.2537146944005,2854.3473404195197,2516.4409661446398,2178.534591869759,1840.6282175948791,1695.0262839642396,1549.4243503335997,1403.8224167029603,1258.2204830723208,1112.6185494416811,967.01661581104167,821.414682180402,675.81274854976243,530.21081491912287,384.6088812884833,307.687105030787,230.76532877309066,153.84355251539432,76.921776257697957,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,1.6058901396748358E-12,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Foreign Currency","Interest Payments of New Foreign Currency Debt (in Local Currency) Using Average Exchange Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input_2!$E$9","v":2025},{"$f":"Q85+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083]
[null,"CHECK","Instrument",{"$f":"FX!D83","v":0},"Interest Rate Type","Maturity in Years\n (except T-bills)","Grace Period in Years\n (except T-bills)",{"$f":"\"Average Depreciation Rate \"&Input_2!$E$9","v":"Average Depreciation Rate 2025"},{"$f":"\"Average Depreciation Rate \"&Input_2!$E$9+1","v":"Average Depreciation Rate 2026"},{"$f":"\"Average Interest Yield \"&Input_2!$E$9","v":"Average Interest Yield 2025"},{"$f":"\"Average Interest Yield \"&Input_2!$E$9+1","v":"Average Interest Yield 2026"},{"$f":"\"Average Interest Coupon \"&Input_2!$E$9","v":"Average Interest Coupon 2025"},{"$f":"\"Average Interest Coupon \"&Input_2!$E$9+1","v":"Average Interest Coupon 2026"},"Frequency of Coupon Payments","Category",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,{"$f":"FX!$C$11","v":"ADF_Fixed"},{"$f":"FX!$D$11","v":"Foreign"},{"$f":"FX!$E$11","v":"Fix"},{"$f":"FX!$F$11","v":40},{"$f":"FX!$G$11","v":10},{"$f":"FX!$L$11","v":5.0260810217910512E-2},{"$f":"FX!$M$11","v":4.8811735941320489E-2},{"$f":"FX!$H$11","v":7.4999999999999989E-3},{"$f":"FX!$I$11","v":7.4999999999999989E-3},{"$f":"FX!$J$11","v":7.4999999999999989E-3},{"$f":"FX!$K$11","v":7.4999999999999989E-3},{"$f":"FX!$N$11","v":1},{"$f":"FX!$O$11","v":"Multilateral"},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R87","v":11.203142115303033},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S87","v":11.744371026829148},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T87","v":12.336383927247493},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U87","v":12.971360854227269},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V87","v":13.677856996255235},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W87","v":14.422833048318065},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X87","v":14.422833048318065},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y87","v":14.422833048318065},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z87","v":14.422833048318065},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA87","v":14.422833048318065},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB87","v":14.422833048318065},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC87","v":14.134376387351702},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD87","v":13.84591972638534},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE87","v":13.557463065418979},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF87","v":13.269006404452616},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG87","v":12.980549743486254},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH87","v":12.692093082519891},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI87","v":12.40363642155353},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ87","v":12.115179760587168},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK87","v":11.826723099620805},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL87","v":11.538266438654444},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM87","v":10.961353116721721},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN87","v":10.384439794789001},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO87","v":9.8075264728562779},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP87","v":9.2306131509235545},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ87","v":8.6536998289908329},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR87","v":8.0767865070581095},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS87","v":7.499873185125387},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT87","v":6.9229598631926645},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU87","v":6.3460465412599412},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV87","v":5.7691332193272187},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW87","v":5.1922198973944962},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX87","v":4.6153065754617737},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY87","v":4.0383932535290503},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ87","v":3.4614799315963274},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA87","v":2.8845666096636049},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB87","v":2.3076532877308824},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC87","v":1.7307399657981599},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD87","v":1.1538266438654372},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE87","v":0.57691332193271483},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF87","v":-7.651594194921275E-15},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG87","v":-7.651594194921275E-15},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH87","v":-7.651594194921275E-15},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI87","v":-7.651594194921275E-15},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ87","v":-7.651594194921275E-15},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK87","v":-7.651594194921275E-15},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL87","v":-7.651594194921275E-15},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM87","v":-7.651594194921275E-15},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN87","v":-7.651594194921275E-15},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO87","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP87","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ87","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR87","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS87","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT87","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU87","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV87","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW87","v":0}]
[null,null,{"$f":"FX!$C$12","v":"IDA/IFAD/EDF_Fixed"},{"$f":"FX!$D$12","v":"Foreign"},{"$f":"FX!$E$12","v":"Fix"},{"$f":"FX!$F$12","v":35},{"$f":"FX!$G$12","v":7},{"$f":"FX!$L$12","v":5.0260810217910512E-2},{"$f":"FX!$M$12","v":4.8811735941320489E-2},{"$f":"FX!$H$12","v":0.02},{"$f":"FX!$I$12","v":0.02},{"$f":"FX!$J$12","v":0.02},{"$f":"FX!$K$12","v":0.02},{"$f":"FX!$N$12","v":1},{"$f":"FX!$O$12","v":"Multilateral"},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R88","v":29.875045640808093},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S88","v":31.318322738211066},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T88","v":32.897023805993321},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U88","v":34.590295611272722},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V88","v":36.474285323347296},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W88","v":38.460888128848175},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X88","v":38.460888128848175},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y88","v":38.460888128848175},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z88","v":37.087284981389317},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA88","v":35.713681833930451},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB88","v":34.340078686471593},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC88","v":32.966475539012727},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD88","v":31.592872391553865},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE88","v":30.219269244095003},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF88","v":28.84566609663614},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG88","v":27.472062949177282},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH88","v":26.098459801718416},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI88","v":24.724856654259554},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ88","v":23.351253506800692},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK88","v":21.977650359341826},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL88","v":20.604047211882968},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM88","v":19.230444064424102},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN88","v":17.856840916965243},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO88","v":16.483237769506378},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP88","v":15.109634622047517},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ88","v":13.736031474588655},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR88","v":12.362428327129791},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS88","v":10.988825179670926},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT88","v":9.6152220322120616},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU88","v":8.2416188847531995},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV88","v":6.8680157372943338},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW88","v":5.4944125898354708},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX88","v":4.1208094423766068},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY88","v":2.7472062949177429},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ88","v":1.3736031474588799},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA88","v":1.6247829648474808E-14},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB88","v":1.6247829648474808E-14},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC88","v":1.6247829648474808E-14},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD88","v":1.6247829648474808E-14},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE88","v":1.6247829648474808E-14},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF88","v":1.6247829648474808E-14},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG88","v":1.6247829648474808E-14},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH88","v":1.6247829648474808E-14},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI88","v":1.6247829648474808E-14},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ88","v":1.6247829648474808E-14},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK88","v":1.6247829648474808E-14},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL88","v":1.6247829648474808E-14},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM88","v":1.6247829648474808E-14},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN88","v":1.6247829648474808E-14},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO88","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP88","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ88","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR88","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS88","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT88","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU88","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV88","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW88","v":0}]
[null,null,{"$f":"FX!$C$13","v":"IBRD/ADB/IDB_Fixed"},{"$f":"FX!$D$13","v":"Foreign"},{"$f":"FX!$E$13","v":"Fix"},{"$f":"FX!$F$13","v":25},{"$f":"FX!$G$13","v":5},{"$f":"FX!$L$13","v":5.0260810217910512E-2},{"$f":"FX!$M$13","v":4.8811735941320489E-2},{"$f":"FX!$H$13","v":2.75E-2},{"$f":"FX!$I$13","v":2.75E-2},{"$f":"FX!$J$13","v":2.75E-2},{"$f":"FX!$K$13","v":2.75E-2},{"$f":"FX!$N$13","v":1},{"$f":"FX!$O$13","v":"Multilateral"},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R89","v":41.078187756111127},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S89","v":43.062693765040216},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T89","v":45.23340773324081},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U89","v":47.561656465499993},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V89","v":50.152142319602532},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W89","v":52.883721177166244},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X89","v":50.239535118307934},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y89","v":47.595349059449617},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z89","v":44.951163000591315},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA89","v":42.306976941733005},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB89","v":39.662790882874688},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC89","v":37.018604824016386},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD89","v":34.374418765158069},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE89","v":31.730232706299763},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF89","v":29.086046647441453},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG89","v":26.44186058858314},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH89","v":23.797674529724834},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI89","v":21.153488470866524},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ89","v":18.509302412008211},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK89","v":15.865116353149899},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL89","v":13.220930294291584},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM89","v":10.576744235433273},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN89","v":7.9325581765749611},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO89","v":5.2883721177166496},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP89","v":2.6441860588583372},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK89","v":2.4938529227891568E-14},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL89","v":2.4938529227891568E-14},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM89","v":2.4938529227891568E-14},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN89","v":2.4938529227891568E-14},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO89","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP89","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ89","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR89","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS89","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT89","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU89","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV89","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW89","v":0}]
[null,null,{"$f":"FX!$C$14","v":"IBRD/ADB/IDB_Var"},{"$f":"FX!$D$14","v":"Foreign"},{"$f":"FX!$E$14","v":"Var"},{"$f":"FX!$F$14","v":25},{"$f":"FX!$G$14","v":5},{"$f":"FX!$L$14","v":5.0260810217910512E-2},{"$f":"FX!$M$14","v":4.8811735941320489E-2},{"$f":"FX!$H$14","v":1.6615000000000001E-2},{"$f":"FX!$I$14","v":2.2242999999999999E-2},{"$f":"FX!$J$14","v":1.6615000000000001E-2},{"$f":"FX!$K$14","v":2.2242999999999999E-2},{"$f":"FX!$N$14","v":1},{"$f":"FX!$O$14","v":"Multilateral"},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R90","v":33.225532009424718},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S90","v":34.830672633301432},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T90","v":36.586425025835467},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U90","v":38.469597264076953},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V90","v":40.56487642236069},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W90","v":42.774276732498492},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X90","v":40.635562895873569},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y90","v":38.496849059248653},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z90","v":36.35813522262373},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA90","v":34.219421385998807},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB90","v":32.080707549373884},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC90","v":29.941993712748957},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD90","v":27.803279876124034},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE90","v":25.66456603949911},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF90","v":23.525852202874187},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG90","v":21.387138366249268},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH90","v":19.248424529624341},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI90","v":17.109710692999418},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ90","v":14.970996856374494},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK90","v":12.832283019749569},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL90","v":10.693569183124644},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM90","v":8.5548553464997195},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN90","v":6.4161415098747945},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO90","v":4.2774276732498695},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP90","v":2.138713836624945},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK90","v":2.0171189295126987E-14},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL90","v":2.0171189295126987E-14},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM90","v":2.0171189295126987E-14},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN90","v":2.0171189295126987E-14},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO90","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP90","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ90","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR90","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS90","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT90","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU90","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV90","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW90","v":0}]
[null,null,{"$f":"FX!$C$15","v":"Bilateral_Fixed"},{"$f":"FX!$D$15","v":"Foreign"},{"$f":"FX!$E$15","v":"Fix"},{"$f":"FX!$F$15","v":20},{"$f":"FX!$G$15","v":5},{"$f":"FX!$L$15","v":5.0260810217910512E-2},{"$f":"FX!$M$15","v":4.8811735941320489E-2},{"$f":"FX!$H$15","v":3.0035414804638647E-2},{"$f":"FX!$I$15","v":3.0035414804638647E-2},{"$f":"FX!$J$15","v":3.0035414804638647E-2},{"$f":"FX!$K$15","v":3.0035414804638647E-2},{"$f":"FX!$N$15","v":1},{"$f":"FX!$O$15","v":"Bilateral"},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R91","v":22.432734703229567},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S91","v":23.516470360692896},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T91","v":24.701893896277042},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U91","v":25.973346922491199},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V91","v":27.388007234736989},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W91","v":28.879718217618933},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X91","v":26.954403669777673},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y91","v":25.029089121936408},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z91","v":23.103774574095148},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA91","v":21.178460026253884},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB91","v":19.25314547841262},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC91","v":17.327830930571359},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD91","v":15.402516382730099},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE91","v":13.477201834888836},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF91","v":11.551887287047574},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG91","v":9.6265727392063098},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH91","v":7.7012581913650493},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI91","v":5.775943643523787},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ91","v":3.8506290956825246},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK91","v":1.9253145478412623},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL91","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM91","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN91","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO91","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP91","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ91","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR91","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS91","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT91","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU91","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV91","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW91","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX91","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY91","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ91","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA91","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB91","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC91","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD91","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE91","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF91","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG91","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH91","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI91","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ91","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK91","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL91","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM91","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN91","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO91","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP91","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ91","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR91","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS91","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT91","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU91","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV91","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW91","v":0}]
[null,null,{"$f":"FX!$C$16","v":"Commercial Bank_Var"},{"$f":"FX!$D$16","v":"Foreign"},{"$f":"FX!$E$16","v":"Var"},{"$f":"FX!$F$16","v":5},{"$f":"FX!$G$16","v":1},{"$f":"FX!$L$16","v":5.0260810217910512E-2},{"$f":"FX!$M$16","v":4.8811735941320489E-2},{"$f":"FX!$H$16","v":7.2436049807011627E-2},{"$f":"FX!$I$16","v":7.6235049807011623E-2},{"$f":"FX!$J$16","v":7.2436049807011627E-2},{"$f":"FX!$K$16","v":7.6235049807011623E-2},{"$f":"FX!$N$16","v":1},{"$f":"FX!$O$16","v":"FX Commercial Loan"},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R92","v":56.938139810343756},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S92","v":59.688847345489627},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T92","v":47.023242156606521},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U92","v":32.962411359557898},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V92","v":17.378868489378341},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W92","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X92","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y92","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z92","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA92","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB92","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC92","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD92","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE92","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF92","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG92","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH92","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI92","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ92","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK92","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL92","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM92","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN92","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO92","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP92","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ92","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR92","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS92","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT92","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU92","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV92","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW92","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX92","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY92","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ92","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA92","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB92","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC92","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD92","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE92","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF92","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG92","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH92","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI92","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ92","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK92","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL92","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM92","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN92","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO92","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP92","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ92","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR92","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS92","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT92","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU92","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV92","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW92","v":0}]
[null,null,{"$f":"FX!$C$17","v":0},{"$f":"FX!$D$17","v":"Foreign"},{"$f":"FX!$E$17","v":0},{"$f":"FX!$F$17","v":0},{"$f":"FX!$G$17","v":0},{"$f":"FX!$L$17","v":5.0260810217910512E-2},{"$f":"FX!$M$17","v":4.8811735941320489E-2},{"$f":"FX!$H$17","v":0},{"$f":"FX!$I$17","v":0},{"$f":"FX!$J$17","v":0},{"$f":"FX!$K$17","v":0},{"$f":"FX!$N$17","v":1},{"$f":"FX!$O$17","v":0},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R93","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S93","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T93","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U93","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V93","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W93","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X93","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y93","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z93","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA93","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB93","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC93","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD93","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE93","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF93","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG93","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH93","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI93","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ93","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK93","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL93","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM93","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN93","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO93","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP93","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ93","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR93","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS93","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT93","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU93","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV93","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW93","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX93","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY93","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ93","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA93","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB93","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC93","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD93","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE93","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF93","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG93","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH93","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI93","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ93","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK93","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL93","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM93","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN93","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO93","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP93","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ93","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR93","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS93","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT93","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU93","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV93","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW93","v":0}]
[null,null,{"$f":"FX!$C$18","v":0},{"$f":"FX!$D$18","v":"Foreign"},{"$f":"FX!$E$18","v":0},{"$f":"FX!$F$18","v":0},{"$f":"FX!$G$18","v":0},{"$f":"FX!$L$18","v":5.0260810217910512E-2},{"$f":"FX!$M$18","v":4.8811735941320489E-2},{"$f":"FX!$H$18","v":0},{"$f":"FX!$I$18","v":0},{"$f":"FX!$J$18","v":0},{"$f":"FX!$K$18","v":0},{"$f":"FX!$N$18","v":1},{"$f":"FX!$O$18","v":0},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R94","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S94","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T94","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U94","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V94","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W94","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X94","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y94","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z94","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA94","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB94","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC94","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD94","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE94","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF94","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG94","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH94","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI94","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ94","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK94","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL94","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM94","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN94","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO94","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP94","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ94","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR94","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS94","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT94","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU94","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV94","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW94","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX94","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY94","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ94","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA94","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB94","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC94","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD94","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE94","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF94","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG94","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH94","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI94","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ94","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK94","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL94","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM94","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN94","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO94","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP94","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ94","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR94","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS94","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT94","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU94","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV94","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW94","v":0}]
[null,null,{"$f":"FX!$C$19","v":0},{"$f":"FX!$D$19","v":"Foreign"},{"$f":"FX!$E$19","v":0},{"$f":"FX!$F$19","v":0},{"$f":"FX!$G$19","v":0},{"$f":"FX!$L$19","v":5.0260810217910512E-2},{"$f":"FX!$M$19","v":4.8811735941320489E-2},{"$f":"FX!$H$19","v":0},{"$f":"FX!$I$19","v":0},{"$f":"FX!$J$19","v":0},{"$f":"FX!$K$19","v":0},{"$f":"FX!$N$19","v":1},{"$f":"FX!$O$19","v":0},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R95","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S95","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T95","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U95","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V95","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W95","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X95","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y95","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z95","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA95","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB95","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC95","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD95","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE95","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF95","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG95","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH95","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI95","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ95","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK95","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL95","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM95","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN95","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO95","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP95","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ95","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR95","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS95","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT95","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU95","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV95","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW95","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX95","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY95","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ95","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA95","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB95","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC95","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD95","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE95","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF95","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG95","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH95","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI95","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ95","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK95","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL95","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM95","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN95","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO95","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP95","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ95","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR95","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS95","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT95","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU95","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV95","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW95","v":0}]
[null,null,{"$f":"FX!$C$20","v":0},{"$f":"FX!$D$20","v":"Foreign"},{"$f":"FX!$E$20","v":0},{"$f":"FX!$F$20","v":0},{"$f":"FX!$G$20","v":0},{"$f":"FX!$L$20","v":5.0260810217910512E-2},{"$f":"FX!$M$20","v":4.8811735941320489E-2},{"$f":"FX!$H$20","v":0},{"$f":"FX!$I$20","v":0},{"$f":"FX!$J$20","v":0},{"$f":"FX!$K$20","v":0},{"$f":"FX!$N$20","v":1},{"$f":"FX!$O$20","v":0},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R96","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S96","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T96","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U96","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V96","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W96","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X96","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y96","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z96","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA96","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB96","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC96","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD96","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE96","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF96","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG96","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH96","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI96","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ96","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK96","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL96","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM96","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN96","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO96","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP96","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ96","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR96","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS96","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT96","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU96","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV96","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW96","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX96","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY96","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ96","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA96","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB96","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC96","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD96","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE96","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF96","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG96","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH96","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI96","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ96","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK96","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL96","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM96","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN96","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO96","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP96","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ96","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR96","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS96","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT96","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU96","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV96","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW96","v":0}]
[null,null,{"$f":"FX!$C$21","v":0},{"$f":"FX!$D$21","v":0},{"$f":"FX!$E$21","v":0},{"$f":"FX!$F$21","v":0},{"$f":"FX!$G$21","v":0},{"$f":"FX!$L$21","v":0},{"$f":"FX!$M$21","v":0},{"$f":"FX!$H$21","v":0},{"$f":"FX!$I$21","v":0},{"$f":"FX!$J$21","v":0},{"$f":"FX!$K$21","v":0},{"$f":"FX!$N$21","v":0},{"$f":"FX!$O$21","v":0},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R97","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S97","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T97","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U97","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V97","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W97","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X97","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y97","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z97","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA97","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB97","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC97","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD97","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE97","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF97","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG97","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH97","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI97","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ97","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK97","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL97","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM97","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN97","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO97","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP97","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ97","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR97","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS97","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT97","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU97","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV97","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW97","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX97","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY97","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ97","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA97","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB97","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC97","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD97","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE97","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF97","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG97","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH97","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI97","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ97","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK97","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL97","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM97","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN97","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO97","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP97","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ97","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR97","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS97","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT97","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU97","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV97","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW97","v":0}]
[null,null,{"$f":"FX!$C$22","v":0},{"$f":"FX!$D$22","v":0},{"$f":"FX!$E$22","v":0},{"$f":"FX!$F$22","v":0},{"$f":"FX!$G$22","v":0},{"$f":"FX!$L$22","v":0},{"$f":"FX!$M$22","v":0},{"$f":"FX!$H$22","v":0},{"$f":"FX!$I$22","v":0},{"$f":"FX!$J$22","v":0},{"$f":"FX!$K$22","v":0},{"$f":"FX!$N$22","v":0},{"$f":"FX!$O$22","v":0},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R98","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S98","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T98","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U98","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V98","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W98","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X98","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y98","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z98","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA98","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB98","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC98","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD98","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE98","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF98","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG98","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH98","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI98","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ98","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK98","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL98","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM98","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN98","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO98","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP98","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ98","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR98","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS98","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT98","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU98","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV98","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW98","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX98","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY98","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ98","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA98","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB98","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC98","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD98","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE98","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF98","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG98","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH98","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI98","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ98","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK98","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL98","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM98","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN98","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO98","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP98","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ98","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR98","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS98","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT98","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU98","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV98","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW98","v":0}]
[null,null,{"$f":"FX!$C$23","v":0},{"$f":"FX!$D$23","v":0},{"$f":"FX!$E$23","v":0},{"$f":"FX!$F$23","v":0},{"$f":"FX!$G$23","v":0},{"$f":"FX!$L$23","v":0},{"$f":"FX!$M$23","v":0},{"$f":"FX!$H$23","v":0},{"$f":"FX!$I$23","v":0},{"$f":"FX!$J$23","v":0},{"$f":"FX!$K$23","v":0},{"$f":"FX!$N$23","v":0},{"$f":"FX!$O$23","v":0},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R99","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S99","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T99","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U99","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V99","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W99","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X99","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y99","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z99","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA99","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB99","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC99","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD99","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE99","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF99","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG99","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH99","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI99","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ99","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK99","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL99","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM99","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN99","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO99","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP99","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ99","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR99","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS99","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT99","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU99","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV99","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW99","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX99","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY99","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ99","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA99","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB99","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC99","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD99","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE99","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF99","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG99","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH99","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI99","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ99","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK99","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL99","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM99","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN99","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO99","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP99","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ99","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR99","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS99","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT99","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU99","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV99","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW99","v":0}]
[null,null,{"$f":"FX!$C$24","v":0},{"$f":"FX!$D$24","v":0},{"$f":"FX!$E$24","v":0},{"$f":"FX!$F$24","v":0},{"$f":"FX!$G$24","v":0},{"$f":"FX!$L$24","v":0},{"$f":"FX!$M$24","v":0},{"$f":"FX!$H$24","v":0},{"$f":"FX!$I$24","v":0},{"$f":"FX!$J$24","v":0},{"$f":"FX!$K$24","v":0},{"$f":"FX!$N$24","v":0},{"$f":"FX!$O$24","v":0},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R100","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S100","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T100","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U100","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V100","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W100","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X100","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y100","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z100","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA100","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB100","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC100","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD100","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE100","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF100","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG100","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH100","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI100","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ100","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK100","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL100","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM100","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN100","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO100","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP100","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ100","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR100","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS100","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT100","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU100","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV100","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW100","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX100","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY100","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ100","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA100","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB100","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC100","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD100","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE100","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF100","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG100","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH100","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI100","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ100","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK100","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL100","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM100","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN100","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO100","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP100","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ100","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR100","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS100","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT100","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU100","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV100","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW100","v":0}]
[null,null,{"$f":"FX!$C$25","v":0},{"$f":"FX!$D$25","v":0},{"$f":"FX!$E$25","v":0},{"$f":"FX!$F$25","v":0},{"$f":"FX!$G$25","v":0},{"$f":"FX!$L$25","v":0},{"$f":"FX!$M$25","v":0},{"$f":"FX!$H$25","v":0},{"$f":"FX!$I$25","v":0},{"$f":"FX!$J$25","v":0},{"$f":"FX!$K$25","v":0},{"$f":"FX!$N$25","v":0},{"$f":"FX!$O$25","v":0},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R101","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S101","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T101","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U101","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V101","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W101","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X101","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y101","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z101","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA101","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB101","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC101","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD101","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE101","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF101","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG101","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH101","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI101","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ101","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK101","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL101","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM101","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN101","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO101","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP101","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ101","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR101","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS101","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT101","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU101","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV101","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW101","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX101","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY101","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ101","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA101","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB101","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC101","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD101","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE101","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF101","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG101","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH101","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI101","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ101","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK101","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL101","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM101","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN101","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO101","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP101","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ101","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR101","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS101","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT101","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU101","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV101","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW101","v":0}]
[null,null,{"$f":"FX!$C$26","v":0},{"$f":"FX!$D$26","v":0},{"$f":"FX!$E$26","v":0},{"$f":"FX!$F$26","v":0},{"$f":"FX!$G$26","v":0},{"$f":"FX!$L$26","v":0},{"$f":"FX!$M$26","v":0},{"$f":"FX!$H$26","v":0},{"$f":"FX!$I$26","v":0},{"$f":"FX!$J$26","v":0},{"$f":"FX!$K$26","v":0},{"$f":"FX!$N$26","v":0},{"$f":"FX!$O$26","v":0},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R102","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S102","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T102","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U102","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V102","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W102","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X102","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y102","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z102","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA102","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB102","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC102","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD102","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE102","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF102","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG102","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH102","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI102","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ102","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK102","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL102","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM102","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN102","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO102","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP102","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ102","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR102","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS102","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT102","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU102","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV102","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW102","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX102","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY102","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ102","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA102","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB102","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC102","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD102","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE102","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF102","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG102","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH102","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI102","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ102","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK102","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL102","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM102","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN102","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO102","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP102","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ102","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR102","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS102","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT102","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU102","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV102","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW102","v":0}]
[null,null,{"$f":"FX!$C$27","v":0},{"$f":"FX!$D$27","v":0},{"$f":"FX!$E$27","v":0},{"$f":"FX!$F$27","v":0},{"$f":"FX!$G$27","v":0},{"$f":"FX!$L$27","v":0},{"$f":"FX!$M$27","v":0},{"$f":"FX!$H$27","v":0},{"$f":"FX!$I$27","v":0},{"$f":"FX!$J$27","v":0},{"$f":"FX!$K$27","v":0},{"$f":"FX!$N$27","v":0},{"$f":"FX!$O$27","v":0},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R103","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S103","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T103","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U103","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V103","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W103","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X103","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y103","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z103","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA103","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB103","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC103","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD103","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE103","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF103","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG103","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH103","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI103","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ103","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK103","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL103","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM103","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN103","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO103","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP103","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ103","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR103","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS103","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT103","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU103","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV103","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW103","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX103","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY103","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ103","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA103","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB103","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC103","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD103","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE103","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF103","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG103","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH103","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI103","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ103","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK103","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL103","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM103","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN103","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO103","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP103","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ103","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR103","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS103","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT103","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU103","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV103","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW103","v":0}]
[null,null,{"$f":"FX!$C$28","v":0},{"$f":"FX!$D$28","v":0},{"$f":"FX!$E$28","v":0},{"$f":"FX!$F$28","v":0},{"$f":"FX!$G$28","v":0},{"$f":"FX!$L$28","v":0},{"$f":"FX!$M$28","v":0},{"$f":"FX!$H$28","v":0},{"$f":"FX!$I$28","v":0},{"$f":"FX!$J$28","v":0},{"$f":"FX!$K$28","v":0},{"$f":"FX!$N$28","v":0},{"$f":"FX!$O$28","v":0},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R104","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S104","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T104","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U104","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V104","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W104","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X104","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y104","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z104","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA104","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB104","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC104","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD104","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE104","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF104","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG104","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH104","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI104","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ104","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK104","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL104","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM104","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN104","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO104","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP104","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ104","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR104","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS104","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT104","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU104","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV104","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW104","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX104","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY104","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ104","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA104","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB104","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC104","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD104","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE104","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF104","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG104","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH104","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI104","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ104","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK104","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL104","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM104","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN104","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO104","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP104","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ104","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR104","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS104","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT104","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU104","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV104","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW104","v":0}]
[null,null,{"$f":"FX!$C$29","v":0},{"$f":"FX!$D$29","v":0},{"$f":"FX!$E$29","v":0},{"$f":"FX!$F$29","v":0},{"$f":"FX!$G$29","v":0},{"$f":"FX!$L$29","v":0},{"$f":"FX!$M$29","v":0},{"$f":"FX!$H$29","v":0},{"$f":"FX!$I$29","v":0},{"$f":"FX!$J$29","v":0},{"$f":"FX!$K$29","v":0},{"$f":"FX!$N$29","v":0},{"$f":"FX!$O$29","v":0},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R105","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S105","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T105","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U105","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V105","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W105","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X105","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y105","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z105","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA105","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB105","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC105","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD105","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE105","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF105","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG105","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH105","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI105","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ105","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK105","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL105","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM105","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN105","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO105","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP105","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ105","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR105","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS105","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT105","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU105","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV105","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW105","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX105","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY105","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ105","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA105","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB105","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC105","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD105","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE105","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF105","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG105","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH105","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI105","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ105","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK105","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL105","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM105","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN105","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO105","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP105","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ105","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR105","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS105","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT105","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU105","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV105","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW105","v":0}]
[null,null,{"$f":"FX!$C$30","v":0},{"$f":"FX!$D$30","v":0},{"$f":"FX!$E$30","v":0},{"$f":"FX!$F$30","v":0},{"$f":"FX!$G$30","v":0},{"$f":"FX!$L$30","v":0},{"$f":"FX!$M$30","v":0},{"$f":"FX!$H$30","v":0},{"$f":"FX!$I$30","v":0},{"$f":"FX!$J$30","v":0},{"$f":"FX!$K$30","v":0},{"$f":"FX!$N$30","v":0},{"$f":"FX!$O$30","v":0},null,null,{"$f":"FX_Macro!AF$21*'A9.FX_New_DS'!R106","v":0},{"$f":"FX_Macro!AG$21*'A9.FX_New_DS'!S106","v":0},{"$f":"FX_Macro!AH$21*'A9.FX_New_DS'!T106","v":0},{"$f":"FX_Macro!AI$21*'A9.FX_New_DS'!U106","v":0},{"$f":"FX_Macro!AJ$21*'A9.FX_New_DS'!V106","v":0},{"$f":"FX_Macro!AK$21*'A9.FX_New_DS'!W106","v":0},{"$f":"FX_Macro!AL$21*'A9.FX_New_DS'!X106","v":0},{"$f":"FX_Macro!AM$21*'A9.FX_New_DS'!Y106","v":0},{"$f":"FX_Macro!AN$21*'A9.FX_New_DS'!Z106","v":0},{"$f":"FX_Macro!AO$21*'A9.FX_New_DS'!AA106","v":0},{"$f":"FX_Macro!AP$21*'A9.FX_New_DS'!AB106","v":0},{"$f":"FX_Macro!AQ$21*'A9.FX_New_DS'!AC106","v":0},{"$f":"FX_Macro!AR$21*'A9.FX_New_DS'!AD106","v":0},{"$f":"FX_Macro!AS$21*'A9.FX_New_DS'!AE106","v":0},{"$f":"FX_Macro!AT$21*'A9.FX_New_DS'!AF106","v":0},{"$f":"FX_Macro!AU$21*'A9.FX_New_DS'!AG106","v":0},{"$f":"FX_Macro!AV$21*'A9.FX_New_DS'!AH106","v":0},{"$f":"FX_Macro!AW$21*'A9.FX_New_DS'!AI106","v":0},{"$f":"FX_Macro!AX$21*'A9.FX_New_DS'!AJ106","v":0},{"$f":"FX_Macro!AY$21*'A9.FX_New_DS'!AK106","v":0},{"$f":"FX_Macro!AZ$21*'A9.FX_New_DS'!AL106","v":0},{"$f":"FX_Macro!BA$21*'A9.FX_New_DS'!AM106","v":0},{"$f":"FX_Macro!BB$21*'A9.FX_New_DS'!AN106","v":0},{"$f":"FX_Macro!BC$21*'A9.FX_New_DS'!AO106","v":0},{"$f":"FX_Macro!BD$21*'A9.FX_New_DS'!AP106","v":0},{"$f":"FX_Macro!BE$21*'A9.FX_New_DS'!AQ106","v":0},{"$f":"FX_Macro!BF$21*'A9.FX_New_DS'!AR106","v":0},{"$f":"FX_Macro!BG$21*'A9.FX_New_DS'!AS106","v":0},{"$f":"FX_Macro!BH$21*'A9.FX_New_DS'!AT106","v":0},{"$f":"FX_Macro!BI$21*'A9.FX_New_DS'!AU106","v":0},{"$f":"FX_Macro!BJ$21*'A9.FX_New_DS'!AV106","v":0},{"$f":"FX_Macro!BK$21*'A9.FX_New_DS'!AW106","v":0},{"$f":"FX_Macro!BL$21*'A9.FX_New_DS'!AX106","v":0},{"$f":"FX_Macro!BM$21*'A9.FX_New_DS'!AY106","v":0},{"$f":"FX_Macro!BN$21*'A9.FX_New_DS'!AZ106","v":0},{"$f":"FX_Macro!BO$21*'A9.FX_New_DS'!BA106","v":0},{"$f":"FX_Macro!BP$21*'A9.FX_New_DS'!BB106","v":0},{"$f":"FX_Macro!BQ$21*'A9.FX_New_DS'!BC106","v":0},{"$f":"FX_Macro!BR$21*'A9.FX_New_DS'!BD106","v":0},{"$f":"FX_Macro!BS$21*'A9.FX_New_DS'!BE106","v":0},{"$f":"FX_Macro!BT$21*'A9.FX_New_DS'!BF106","v":0},{"$f":"FX_Macro!BU$21*'A9.FX_New_DS'!BG106","v":0},{"$f":"FX_Macro!BV$21*'A9.FX_New_DS'!BH106","v":0},{"$f":"FX_Macro!BW$21*'A9.FX_New_DS'!BI106","v":0},{"$f":"FX_Macro!BX$21*'A9.FX_New_DS'!BJ106","v":0},{"$f":"FX_Macro!BY$21*'A9.FX_New_DS'!BK106","v":0},{"$f":"FX_Macro!BZ$21*'A9.FX_New_DS'!BL106","v":0},{"$f":"FX_Macro!CA$21*'A9.FX_New_DS'!BM106","v":0},{"$f":"FX_Macro!CB$21*'A9.FX_New_DS'!BN106","v":0},{"$f":"FX_Macro!CC$21*'A9.FX_New_DS'!BO106","v":0},{"$f":"FX_Macro!CD$21*'A9.FX_New_DS'!BP106","v":0},{"$f":"FX_Macro!CE$21*'A9.FX_New_DS'!BQ106","v":0},{"$f":"FX_Macro!CF$21*'A9.FX_New_DS'!BR106","v":0},{"$f":"FX_Macro!CG$21*'A9.FX_New_DS'!BS106","v":0},{"$f":"FX_Macro!CH$21*'A9.FX_New_DS'!BT106","v":0},{"$f":"FX_Macro!CI$21*'A9.FX_New_DS'!BU106","v":0},{"$f":"FX_Macro!CJ$21*'A9.FX_New_DS'!BV106","v":0},{"$f":"FX_Macro!CK$21*'A9.FX_New_DS'!BW106","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R87:R106)","v":194.75278203522029},{"$f":"SUM(S87:S106)","v":204.16137786956438},198.77837654520064,192.52866847712605,185.63603678568109,177.42143730444991,170.71322286112539,164.00500841780092,155.92319082701758,147.8413732362342,139.75955564545086,131.38928139370111,123.01900714195141,114.64873289020169,106.27845863845198,97.908184386702246,89.53791013495254,81.167635883202806,72.797361631453086,64.427087379703366,56.056813127953639,49.323396763078819,42.589980398203991,35.856564033329171,29.123147668454354,22.389731303579534,20.439214834187947,18.48869836479636,16.538181895404772,14.587665426013185,12.637148956621596,10.686632487230012,8.736116017838425,6.7855995484468385,4.835083079055253,2.8845666096636662,2.3076532877309437,1.7307399657982212,1.1538266438654985,0.57691332193277622,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,0,0,0,0,0,0,0,0,0]
[]
[null,null,"T-bills",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(R$87:R$106,$E$87:$E$106,$C109)","v":0},{"$f":"SUMIFS(S$87:S$106,$E$87:$E$106,$C109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Var",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(R$87:R$106,$E$87:$E$106,$C110)","v":90.163671819768467},94.519519978791067,83.609667182441996,71.432008623634857,57.943744911739032,42.774276732498492,40.635562895873569,38.496849059248653,36.35813522262373,34.219421385998807,32.080707549373884,29.941993712748957,27.803279876124034,25.66456603949911,23.525852202874187,21.387138366249268,19.248424529624341,17.109710692999418,14.970996856374494,12.832283019749569,10.693569183124644,8.5548553464997195,6.4161415098747945,4.2774276732498695,2.138713836624945,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,2.0171189295126987E-14,0,0,0,0,0,0,0,0,0]
[null,null,"Fix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,104.58911021545183,109.64185789077332,115.16870936275866,121.09665985349119,127.69229187394205,134.64716057195142,130.07765996525183,125.50815935855226,119.56505560439385,113.62195185023542,107.67884809607696,101.44728768095217,95.215727265827368,88.984166850702579,82.752606435577789,76.521046020452985,70.289485605328196,64.057925190203392,57.826364775078588,51.594804359953791,45.363243944828994,40.768541416579097,36.1738388883292,31.579136360079303,26.98443383182941,22.389731303579513,20.439214834187926,18.488698364796338,16.538181895404751,14.587665426013166,12.637148956621576,10.686632487229993,8.7361160178384054,6.7855995484468181,4.8350830790552326,2.8845666096636462,2.3076532877309237,1.730739965798201,1.1538266438654783,0.57691332193275602,3.3534764681445102E-14,3.3534764681445102E-14,3.3534764681445102E-14,3.3534764681445102E-14,3.3534764681445102E-14,3.3534764681445102E-14,3.3534764681445102E-14,3.3534764681445102E-14,3.3534764681445102E-14,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(Q112:BW112)-SUM($Q$87:$BX$106)","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R109:R111)","v":194.75278203522029},204.16137786956438,198.77837654520067,192.52866847712605,185.63603678568109,177.42143730444991,170.71322286112539,164.00500841780092,155.92319082701758,147.84137323623423,139.75955564545086,131.38928139370114,123.01900714195141,114.64873289020169,106.27845863845198,97.90818438670226,89.53791013495254,81.167635883202806,72.797361631453086,64.427087379703366,56.056813127953639,49.323396763078819,42.589980398203991,35.856564033329171,29.123147668454354,22.389731303579534,20.439214834187947,18.48869836479636,16.538181895404772,14.587665426013185,12.637148956621596,10.686632487230012,8.736116017838425,6.7855995484468385,4.835083079055253,2.8845666096636662,2.3076532877309437,1.7307399657982212,1.1538266438654985,0.57691332193277622,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input_2!$D$43","v":"Multilateral"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(R$87:R$106,$O$87:$O$106,$C114)","v":115.38190752164698},{"$f":"SUMIFS(S$87:S$106,$O$87:$O$106,$C114)","v":120.95606016338186},127.05324049231709,133.59291019507694,140.86916106156576,148.54171908683097,143.75881919134773,138.97591929586451,132.81941625292242,126.66291320998033,120.50641016703823,114.06145046312976,107.61649075922131,101.17153105531285,94.726571351404402,88.281611647495936,81.836651943587484,75.391692239679017,68.946732535770565,62.501772831862098,56.056813127953639,49.323396763078819,42.589980398203991,35.856564033329171,29.123147668454354,22.389731303579534,20.439214834187947,18.48869836479636,16.538181895404772,14.587665426013185,12.637148956621596,10.686632487230012,8.736116017838425,6.7855995484468385,4.835083079055253,2.8845666096636662,2.3076532877309437,1.7307399657982212,1.1538266438654985,0.57691332193277622,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$44","v":"Bilateral"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(R$87:R$106,$O$87:$O$106,$C115)","v":22.432734703229567},23.516470360692896,24.701893896277042,25.973346922491199,27.388007234736989,28.879718217618933,26.954403669777673,25.029089121936408,23.103774574095148,21.178460026253884,19.25314547841262,17.327830930571359,15.402516382730099,13.477201834888836,11.551887287047574,9.6265727392063098,7.7012581913650493,5.775943643523787,3.8506290956825246,1.9253145478412623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$45","v":"FX Commercial Loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,56.938139810343756,59.688847345489627,47.023242156606521,32.962411359557898,17.378868489378341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$46","v":"International Bond"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$47","v":"FX Security"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BI$87:BI$106,$O$87:$O$106,$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$48","v":"FX Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AH$87:AH$106,$O$87:$O$106,$C119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Input_2!$D$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(Q121:BW121)-SUM($Q$87:$BX$106)","v":0},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R114:R120)","v":194.75278203522029},{"$f":"SUM(S114:S120)","v":204.16137786956438},198.77837654520064,192.52866847712605,185.63603678568109,177.42143730444991,170.71322286112539,164.00500841780092,155.92319082701758,147.8413732362342,139.75955564545086,131.38928139370111,123.01900714195141,114.64873289020169,106.27845863845198,97.908184386702246,89.53791013495254,81.167635883202806,72.797361631453086,64.427087379703366,56.056813127953639,49.323396763078819,42.589980398203991,35.856564033329171,29.123147668454354,22.389731303579534,20.439214834187947,18.48869836479636,16.538181895404772,14.587665426013185,12.637148956621596,10.686632487230012,8.736116017838425,6.7855995484468385,4.835083079055253,2.8845666096636662,2.3076532877309437,1.7307399657982212,1.1538266438654985,0.57691332193277622,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,5.3705953976572089E-14,0,0,0,0,0,0,0,0,0]

{"sheet":"M12.MTDS_IP2","index":45,"n_rows":2710,"n_cols":29,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,"Interest Payments",{"$f":"SUM(F2183:Q2183)","v":236.3145505033371}]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Face Value/Offer"]
[null,null,null,null,null,1,{"$f":"F5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$M$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"Instruments!G7","v":696.22022686407036},{"$f":"IF($B6=\"T-bills\",IF($D6=3,(IF(OR(G$5=4,G$5=7,G$5=11),$F6,0)),IF($D6=6,IF(G$5=7,$F6,0),0)),0)","v":0},{"$f":"IF($B6=\"T-bills\",IF($D6=3,(IF(OR(H$5=4,H$5=7,H$5=11),$F6,0)),IF($D6=6,IF(H$5=7,$F6,0),0)),0)","v":0},696.22022686407036,0,0,696.22022686407036,0,0,0,696.22022686407036,0,{"$f":"Instruments!H7","v":542.63853588118741},{"$f":"IF($B6=\"T-bills\",IF($D6=3,(IF(OR(S$5=16,S$5=19,S$5=22),$R6,0)),IF($D6=6,IF(S$5=19,$R6,0),0)),0)","v":0},{"$f":"IF($B6=\"T-bills\",IF($D6=3,(IF(OR(T$5=16,T$5=19,T$5=22),$R6,0)),IF($D6=6,IF(T$5=19,$R6,0),0)),0)","v":0},542.63853588118741,0,0,542.63853588118741,0,0,542.63853588118741,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$M$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"Instruments!G8","v":696.22022686407036},0,0,0,0,0,696.22022686407036,0,0,0,0,0,{"$f":"Instruments!H8","v":542.63853588118741},0,0,0,0,0,542.63853588118741,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$M$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"Instruments!G9","v":1392.4404537281407},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H9","v":1085.2770717623748},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$M$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"Instruments!G10","v":696.22022686407036},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H10","v":542.63853588118741},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$M$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"Instruments!G11","v":696.22022686407036},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H11","v":542.63853588118741},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$M$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"Instruments!G12","v":696.22022686407036},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H12","v":542.63853588118741},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$M$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"Instruments!G13","v":696.22022686407036},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H13","v":542.63853588118741},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$M$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"Instruments!G14","v":1392.4404537281407},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H14","v":1085.2770717623748},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$M$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"Instruments!G15","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H15","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$M$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"Instruments!G16","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H16","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$M$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"Instruments!G17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H17","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$M$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"Instruments!G18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$M$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"Instruments!G19","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H19","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$M$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"Instruments!G20","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$M$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"Instruments!G21","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H21","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$M$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"Instruments!G22","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H22","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$M$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"Instruments!G23","v":0},0,{"$f":"IF($B22=\"T-bills\",IF($D22=3,(IF(OR(H$5=4,H$5=7,H$5=11),$F22,0)),IF($D22=6,IF(H$5=7,$F22,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H23","v":0},0,{"$f":"IF($B22=\"T-bills\",IF($D22=3,(IF(OR(T$5=16,T$5=19,T$5=22),$R22,0)),IF($D22=6,IF(T$5=19,$R22,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$M$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"Instruments!G24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$M$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"Instruments!G25","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$M$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"Instruments!G26","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Instruments!H26","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Principal Payments Based on Issuance"]
[null,null,null,null,null,1,{"$f":"F29+1","v":2},{"$f":"G29+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(AND(F$29-$D30+$D30=F$29,F$29>$D30),HLOOKUP(F$29-$D30,$F$5:$AC$25,2,FALSE),0)","v":0},0,0,696.22022686407036,0,0,696.22022686407036,0,0,696.22022686407036,0,0,0,696.22022686407036,0,542.63853588118741,0,0,542.63853588118741,0,0,542.63853588118741,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(AND(F$29-$D31+$D31=F$29,F$29>$D31),HLOOKUP(F$29-$D31,$F$5:$AC$25,3,FALSE),0)","v":0},0,0,0,0,0,696.22022686407036,0,0,0,0,0,696.22022686407036,0,0,0,0,0,542.63853588118741,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(AND(F$29-$D32+$D32=F$29,F$29>$D32),HLOOKUP(F$29-$D32,$F$5:$AC$25,4,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"'Auction Parameters'!$N$10","v":24},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(AND(F$29-$D33+$D33=F$29,F$29>$D33),HLOOKUP(F$29-$D33,$F$5:$AC$25,5,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"'Auction Parameters'!$N$11","v":36},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(AND(F$29-$D34+$D34=F$29,F$29>$D34),HLOOKUP(F$29-$D34,$F$5:$AC$25,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"'Auction Parameters'!$N$12","v":60},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(AND(F$29-$D35+$D35=F$29,F$29>$D35),HLOOKUP(F$29-$D35,$F$5:$AC$25,7,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"'Auction Parameters'!$N$13","v":84},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(AND(F$29-$D36+$D36=F$29,F$29>$D36),HLOOKUP(F$29-$D36,$F$5:$AC$25,8,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"'Auction Parameters'!$N$14","v":120},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(AND(F$29-$D37+$D37=F$29,F$29>$D37),HLOOKUP(F$29-$D37,$F$5:$AC$25,9,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(AND(F$29-$D38+$D38=F$29,F$29>$D38),HLOOKUP(F$29-$D38,$F$5:$AC$25,10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(AND(F$29-$D39+$D39=F$29,F$29>$D39),HLOOKUP(F$29-$D39,$F$5:$AC$25,11,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(AND(F$29-$D40+$D40=F$29,F$29>$D40),HLOOKUP(F$29-$D40,$F$5:$AC$25,12,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(AND(F$29-$D41+$D41=F$29,F$29>$D41),HLOOKUP(F$29-$D41,$F$5:$AC$25,13,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(AND(F$29-$D42+$D42=F$29,F$29>$D42),HLOOKUP(F$29-$D42,$F$5:$AC$25,14,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(AND(F$29-$D43+$D43=F$29,F$29>$D43),HLOOKUP(F$29-$D43,$F$5:$AC$25,15,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(AND(F$29-$D44+$D44=F$29,F$29>$D44),HLOOKUP(F$29-$D44,$F$5:$AC$25,16,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(AND(F$29-$D45+$D45=F$29,F$29>$D45),HLOOKUP(F$29-$D45,$F$5:$AC$25,17,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(AND(F$29-$D46+$D46=F$29,F$29>$D46),HLOOKUP(F$29-$D46,$F$5:$AC$25,18,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(AND(F$29-$D47+$D47=F$29,F$29>$D47),HLOOKUP(F$29-$D47,$F$5:$AC$25,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(AND(F$29-$D48+$D48=F$29,F$29>$D48),HLOOKUP(F$29-$D48,$F$5:$AC$25,20,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(AND(F$29-$D49+$D49=F$29,F$29>$D49),HLOOKUP(F$29-$D49,$F$5:$AC$25,21,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Yield for T-bills /Coupons for Bonds"]
[null,null,null,null,null,1,{"$f":"F53+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$M$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"Coupon_Yield_Indices_DX!E7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!F7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!G7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!H7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!I7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!J7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!K7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!L7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!M7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!N7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!O7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!P7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Q7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!R7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!S7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!T7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!U7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!V7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!W7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!X7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Y7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Z7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!AA7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!AB7","v":0.03}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$M$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"Coupon_Yield_Indices_DX!E8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!F8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!G8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!H8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!I8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!J8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!K8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!L8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!M8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!N8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!O8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!P8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Q8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!R8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!S8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!T8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!U8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!V8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!W8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!X8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Y8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Z8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!AA8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!AB8","v":0.04}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$M$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"Coupon_Yield_Indices_DX!E9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!F9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!G9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!H9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!I9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!J9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!K9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!L9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!M9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!N9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!O9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!P9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!Q9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!R9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!S9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!T9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!U9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!V9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!W9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!X9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!Y9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!Z9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!AA9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!AB9","v":6.25E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$M$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"Coupon_Yield_Indices_DX!E10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!F10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!G10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!H10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!I10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!J10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!K10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!L10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!M10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!N10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!O10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!P10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!Q10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!R10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!S10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!T10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!U10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!V10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!W10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!X10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Y10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Z10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!AA10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!AB10","v":7.0999999999999994E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$M$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"Coupon_Yield_Indices_DX!E11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!F11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!G11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!H11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!I11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!J11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!K11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!L11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!M11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!N11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!O11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!P11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!Q11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!R11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!S11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!T11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!U11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!V11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!W11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!X11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!Y11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!Z11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!AA11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!AB11","v":7.5499999999999998E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$M$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"Coupon_Yield_Indices_DX!E12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!F12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!G12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!H12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!I12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!J12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!K12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!L12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!M12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!N12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!O12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!P12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!Q12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!R12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!S12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!T12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!U12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!V12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!W12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!X12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!Y12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!Z12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!AA12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!AB12","v":8.5999999999999993E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$M$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"Coupon_Yield_Indices_DX!E13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!F13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!G13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!H13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!I13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!J13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!K13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!L13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!M13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!N13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!O13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!P13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Q13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!R13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!S13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!T13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!U13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!V13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!W13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!X13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!Y13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!Z13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!AA13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!AB13","v":8.8999999999999996E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$M$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"Coupon_Yield_Indices_DX!E14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!F14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!G14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!H14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!I14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!J14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!K14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!L14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!M14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!N14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!O14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!P14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!Q14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!R14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!S14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!T14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!U14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!V14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!W14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!X14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!Y14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!Z14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!AA14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!AB14","v":0.14499999999999999}]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$M$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"Coupon_Yield_Indices_DX!E15","v":0},{"$f":"Coupon_Yield_Indices_DX!F15","v":0},{"$f":"Coupon_Yield_Indices_DX!G15","v":0},{"$f":"Coupon_Yield_Indices_DX!H15","v":0},{"$f":"Coupon_Yield_Indices_DX!I15","v":0},{"$f":"Coupon_Yield_Indices_DX!J15","v":0},{"$f":"Coupon_Yield_Indices_DX!K15","v":0},{"$f":"Coupon_Yield_Indices_DX!L15","v":0},{"$f":"Coupon_Yield_Indices_DX!M15","v":0},{"$f":"Coupon_Yield_Indices_DX!N15","v":0},{"$f":"Coupon_Yield_Indices_DX!O15","v":0},{"$f":"Coupon_Yield_Indices_DX!P15","v":0},{"$f":"Coupon_Yield_Indices_DX!Q15","v":0},{"$f":"Coupon_Yield_Indices_DX!R15","v":0},{"$f":"Coupon_Yield_Indices_DX!S15","v":0},{"$f":"Coupon_Yield_Indices_DX!T15","v":0},{"$f":"Coupon_Yield_Indices_DX!U15","v":0},{"$f":"Coupon_Yield_Indices_DX!V15","v":0},{"$f":"Coupon_Yield_Indices_DX!W15","v":0},{"$f":"Coupon_Yield_Indices_DX!X15","v":0},{"$f":"Coupon_Yield_Indices_DX!Y15","v":0},{"$f":"Coupon_Yield_Indices_DX!Z15","v":0},{"$f":"Coupon_Yield_Indices_DX!AA15","v":0},{"$f":"Coupon_Yield_Indices_DX!AB15","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$M$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"Coupon_Yield_Indices_DX!E16","v":0},{"$f":"Coupon_Yield_Indices_DX!F16","v":0},{"$f":"Coupon_Yield_Indices_DX!G16","v":0},{"$f":"Coupon_Yield_Indices_DX!H16","v":0},{"$f":"Coupon_Yield_Indices_DX!I16","v":0},{"$f":"Coupon_Yield_Indices_DX!J16","v":0},{"$f":"Coupon_Yield_Indices_DX!K16","v":0},{"$f":"Coupon_Yield_Indices_DX!L16","v":0},{"$f":"Coupon_Yield_Indices_DX!M16","v":0},{"$f":"Coupon_Yield_Indices_DX!N16","v":0},{"$f":"Coupon_Yield_Indices_DX!O16","v":0},{"$f":"Coupon_Yield_Indices_DX!P16","v":0},{"$f":"Coupon_Yield_Indices_DX!Q16","v":0},{"$f":"Coupon_Yield_Indices_DX!R16","v":0},{"$f":"Coupon_Yield_Indices_DX!S16","v":0},{"$f":"Coupon_Yield_Indices_DX!T16","v":0},{"$f":"Coupon_Yield_Indices_DX!U16","v":0},{"$f":"Coupon_Yield_Indices_DX!V16","v":0},{"$f":"Coupon_Yield_Indices_DX!W16","v":0},{"$f":"Coupon_Yield_Indices_DX!X16","v":0},{"$f":"Coupon_Yield_Indices_DX!Y16","v":0},{"$f":"Coupon_Yield_Indices_DX!Z16","v":0},{"$f":"Coupon_Yield_Indices_DX!AA16","v":0},{"$f":"Coupon_Yield_Indices_DX!AB16","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$M$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"Coupon_Yield_Indices_DX!E17","v":0},{"$f":"Coupon_Yield_Indices_DX!F17","v":0},{"$f":"Coupon_Yield_Indices_DX!G17","v":0},{"$f":"Coupon_Yield_Indices_DX!H17","v":0},{"$f":"Coupon_Yield_Indices_DX!I17","v":0},{"$f":"Coupon_Yield_Indices_DX!J17","v":0},{"$f":"Coupon_Yield_Indices_DX!K17","v":0},{"$f":"Coupon_Yield_Indices_DX!L17","v":0},{"$f":"Coupon_Yield_Indices_DX!M17","v":0},{"$f":"Coupon_Yield_Indices_DX!N17","v":0},{"$f":"Coupon_Yield_Indices_DX!O17","v":0},{"$f":"Coupon_Yield_Indices_DX!P17","v":0},{"$f":"Coupon_Yield_Indices_DX!Q17","v":0},{"$f":"Coupon_Yield_Indices_DX!R17","v":0},{"$f":"Coupon_Yield_Indices_DX!S17","v":0},{"$f":"Coupon_Yield_Indices_DX!T17","v":0},{"$f":"Coupon_Yield_Indices_DX!U17","v":0},{"$f":"Coupon_Yield_Indices_DX!V17","v":0},{"$f":"Coupon_Yield_Indices_DX!W17","v":0},{"$f":"Coupon_Yield_Indices_DX!X17","v":0},{"$f":"Coupon_Yield_Indices_DX!Y17","v":0},{"$f":"Coupon_Yield_Indices_DX!Z17","v":0},{"$f":"Coupon_Yield_Indices_DX!AA17","v":0},{"$f":"Coupon_Yield_Indices_DX!AB17","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$M$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"Coupon_Yield_Indices_DX!E18","v":0},{"$f":"Coupon_Yield_Indices_DX!F18","v":0},{"$f":"Coupon_Yield_Indices_DX!G18","v":0},{"$f":"Coupon_Yield_Indices_DX!H18","v":0},{"$f":"Coupon_Yield_Indices_DX!I18","v":0},{"$f":"Coupon_Yield_Indices_DX!J18","v":0},{"$f":"Coupon_Yield_Indices_DX!K18","v":0},{"$f":"Coupon_Yield_Indices_DX!L18","v":0},{"$f":"Coupon_Yield_Indices_DX!M18","v":0},{"$f":"Coupon_Yield_Indices_DX!N18","v":0},{"$f":"Coupon_Yield_Indices_DX!O18","v":0},{"$f":"Coupon_Yield_Indices_DX!P18","v":0},{"$f":"Coupon_Yield_Indices_DX!Q18","v":0},{"$f":"Coupon_Yield_Indices_DX!R18","v":0},{"$f":"Coupon_Yield_Indices_DX!S18","v":0},{"$f":"Coupon_Yield_Indices_DX!T18","v":0},{"$f":"Coupon_Yield_Indices_DX!U18","v":0},{"$f":"Coupon_Yield_Indices_DX!V18","v":0},{"$f":"Coupon_Yield_Indices_DX!W18","v":0},{"$f":"Coupon_Yield_Indices_DX!X18","v":0},{"$f":"Coupon_Yield_Indices_DX!Y18","v":0},{"$f":"Coupon_Yield_Indices_DX!Z18","v":0},{"$f":"Coupon_Yield_Indices_DX!AA18","v":0},{"$f":"Coupon_Yield_Indices_DX!AB18","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$M$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"Coupon_Yield_Indices_DX!E19","v":0},{"$f":"Coupon_Yield_Indices_DX!F19","v":0},{"$f":"Coupon_Yield_Indices_DX!G19","v":0},{"$f":"Coupon_Yield_Indices_DX!H19","v":0},{"$f":"Coupon_Yield_Indices_DX!I19","v":0},{"$f":"Coupon_Yield_Indices_DX!J19","v":0},{"$f":"Coupon_Yield_Indices_DX!K19","v":0},{"$f":"Coupon_Yield_Indices_DX!L19","v":0},{"$f":"Coupon_Yield_Indices_DX!M19","v":0},{"$f":"Coupon_Yield_Indices_DX!N19","v":0},{"$f":"Coupon_Yield_Indices_DX!O19","v":0},{"$f":"Coupon_Yield_Indices_DX!P19","v":0},{"$f":"Coupon_Yield_Indices_DX!Q19","v":0},{"$f":"Coupon_Yield_Indices_DX!R19","v":0},{"$f":"Coupon_Yield_Indices_DX!S19","v":0},{"$f":"Coupon_Yield_Indices_DX!T19","v":0},{"$f":"Coupon_Yield_Indices_DX!U19","v":0},{"$f":"Coupon_Yield_Indices_DX!V19","v":0},{"$f":"Coupon_Yield_Indices_DX!W19","v":0},{"$f":"Coupon_Yield_Indices_DX!X19","v":0},{"$f":"Coupon_Yield_Indices_DX!Y19","v":0},{"$f":"Coupon_Yield_Indices_DX!Z19","v":0},{"$f":"Coupon_Yield_Indices_DX!AA19","v":0},{"$f":"Coupon_Yield_Indices_DX!AB19","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$M$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"Coupon_Yield_Indices_DX!E20","v":0},{"$f":"Coupon_Yield_Indices_DX!F20","v":0},{"$f":"Coupon_Yield_Indices_DX!G20","v":0},{"$f":"Coupon_Yield_Indices_DX!H20","v":0},{"$f":"Coupon_Yield_Indices_DX!I20","v":0},{"$f":"Coupon_Yield_Indices_DX!J20","v":0},{"$f":"Coupon_Yield_Indices_DX!K20","v":0},{"$f":"Coupon_Yield_Indices_DX!L20","v":0},{"$f":"Coupon_Yield_Indices_DX!M20","v":0},{"$f":"Coupon_Yield_Indices_DX!N20","v":0},{"$f":"Coupon_Yield_Indices_DX!O20","v":0},{"$f":"Coupon_Yield_Indices_DX!P20","v":0},{"$f":"Coupon_Yield_Indices_DX!Q20","v":0},{"$f":"Coupon_Yield_Indices_DX!R20","v":0},{"$f":"Coupon_Yield_Indices_DX!S20","v":0},{"$f":"Coupon_Yield_Indices_DX!T20","v":0},{"$f":"Coupon_Yield_Indices_DX!U20","v":0},{"$f":"Coupon_Yield_Indices_DX!V20","v":0},{"$f":"Coupon_Yield_Indices_DX!W20","v":0},{"$f":"Coupon_Yield_Indices_DX!X20","v":0},{"$f":"Coupon_Yield_Indices_DX!Y20","v":0},{"$f":"Coupon_Yield_Indices_DX!Z20","v":0},{"$f":"Coupon_Yield_Indices_DX!AA20","v":0},{"$f":"Coupon_Yield_Indices_DX!AB20","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$M$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"Coupon_Yield_Indices_DX!E21","v":0},{"$f":"Coupon_Yield_Indices_DX!F21","v":0},{"$f":"Coupon_Yield_Indices_DX!G21","v":0},{"$f":"Coupon_Yield_Indices_DX!H21","v":0},{"$f":"Coupon_Yield_Indices_DX!I21","v":0},{"$f":"Coupon_Yield_Indices_DX!J21","v":0},{"$f":"Coupon_Yield_Indices_DX!K21","v":0},{"$f":"Coupon_Yield_Indices_DX!L21","v":0},{"$f":"Coupon_Yield_Indices_DX!M21","v":0},{"$f":"Coupon_Yield_Indices_DX!N21","v":0},{"$f":"Coupon_Yield_Indices_DX!O21","v":0},{"$f":"Coupon_Yield_Indices_DX!P21","v":0},{"$f":"Coupon_Yield_Indices_DX!Q21","v":0},{"$f":"Coupon_Yield_Indices_DX!R21","v":0},{"$f":"Coupon_Yield_Indices_DX!S21","v":0},{"$f":"Coupon_Yield_Indices_DX!T21","v":0},{"$f":"Coupon_Yield_Indices_DX!U21","v":0},{"$f":"Coupon_Yield_Indices_DX!V21","v":0},{"$f":"Coupon_Yield_Indices_DX!W21","v":0},{"$f":"Coupon_Yield_Indices_DX!X21","v":0},{"$f":"Coupon_Yield_Indices_DX!Y21","v":0},{"$f":"Coupon_Yield_Indices_DX!Z21","v":0},{"$f":"Coupon_Yield_Indices_DX!AA21","v":0},{"$f":"Coupon_Yield_Indices_DX!AB21","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$M$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"Coupon_Yield_Indices_DX!E22","v":0},{"$f":"Coupon_Yield_Indices_DX!F22","v":0},{"$f":"Coupon_Yield_Indices_DX!G22","v":0},{"$f":"Coupon_Yield_Indices_DX!H22","v":0},{"$f":"Coupon_Yield_Indices_DX!I22","v":0},{"$f":"Coupon_Yield_Indices_DX!J22","v":0},{"$f":"Coupon_Yield_Indices_DX!K22","v":0},{"$f":"Coupon_Yield_Indices_DX!L22","v":0},{"$f":"Coupon_Yield_Indices_DX!M22","v":0},{"$f":"Coupon_Yield_Indices_DX!N22","v":0},{"$f":"Coupon_Yield_Indices_DX!O22","v":0},{"$f":"Coupon_Yield_Indices_DX!P22","v":0},{"$f":"Coupon_Yield_Indices_DX!Q22","v":0},{"$f":"Coupon_Yield_Indices_DX!R22","v":0},{"$f":"Coupon_Yield_Indices_DX!S22","v":0},{"$f":"Coupon_Yield_Indices_DX!T22","v":0},{"$f":"Coupon_Yield_Indices_DX!U22","v":0},{"$f":"Coupon_Yield_Indices_DX!V22","v":0},{"$f":"Coupon_Yield_Indices_DX!W22","v":0},{"$f":"Coupon_Yield_Indices_DX!X22","v":0},{"$f":"Coupon_Yield_Indices_DX!Y22","v":0},{"$f":"Coupon_Yield_Indices_DX!Z22","v":0},{"$f":"Coupon_Yield_Indices_DX!AA22","v":0},{"$f":"Coupon_Yield_Indices_DX!AB22","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$M$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"Coupon_Yield_Indices_DX!E23","v":0},{"$f":"Coupon_Yield_Indices_DX!F23","v":0},{"$f":"Coupon_Yield_Indices_DX!G23","v":0},{"$f":"Coupon_Yield_Indices_DX!H23","v":0},{"$f":"Coupon_Yield_Indices_DX!I23","v":0},{"$f":"Coupon_Yield_Indices_DX!J23","v":0},{"$f":"Coupon_Yield_Indices_DX!K23","v":0},{"$f":"Coupon_Yield_Indices_DX!L23","v":0},{"$f":"Coupon_Yield_Indices_DX!M23","v":0},{"$f":"Coupon_Yield_Indices_DX!N23","v":0},{"$f":"Coupon_Yield_Indices_DX!O23","v":0},{"$f":"Coupon_Yield_Indices_DX!P23","v":0},{"$f":"Coupon_Yield_Indices_DX!Q23","v":0},{"$f":"Coupon_Yield_Indices_DX!R23","v":0},{"$f":"Coupon_Yield_Indices_DX!S23","v":0},{"$f":"Coupon_Yield_Indices_DX!T23","v":0},{"$f":"Coupon_Yield_Indices_DX!U23","v":0},{"$f":"Coupon_Yield_Indices_DX!V23","v":0},{"$f":"Coupon_Yield_Indices_DX!W23","v":0},{"$f":"Coupon_Yield_Indices_DX!X23","v":0},{"$f":"Coupon_Yield_Indices_DX!Y23","v":0},{"$f":"Coupon_Yield_Indices_DX!Z23","v":0},{"$f":"Coupon_Yield_Indices_DX!AA23","v":0},{"$f":"Coupon_Yield_Indices_DX!AB23","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$M$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"Coupon_Yield_Indices_DX!E24","v":0},{"$f":"Coupon_Yield_Indices_DX!F24","v":0},{"$f":"Coupon_Yield_Indices_DX!G24","v":0},{"$f":"Coupon_Yield_Indices_DX!H24","v":0},{"$f":"Coupon_Yield_Indices_DX!I24","v":0},{"$f":"Coupon_Yield_Indices_DX!J24","v":0},{"$f":"Coupon_Yield_Indices_DX!K24","v":0},{"$f":"Coupon_Yield_Indices_DX!L24","v":0},{"$f":"Coupon_Yield_Indices_DX!M24","v":0},{"$f":"Coupon_Yield_Indices_DX!N24","v":0},{"$f":"Coupon_Yield_Indices_DX!O24","v":0},{"$f":"Coupon_Yield_Indices_DX!P24","v":0},{"$f":"Coupon_Yield_Indices_DX!Q24","v":0},{"$f":"Coupon_Yield_Indices_DX!R24","v":0},{"$f":"Coupon_Yield_Indices_DX!S24","v":0},{"$f":"Coupon_Yield_Indices_DX!T24","v":0},{"$f":"Coupon_Yield_Indices_DX!U24","v":0},{"$f":"Coupon_Yield_Indices_DX!V24","v":0},{"$f":"Coupon_Yield_Indices_DX!W24","v":0},{"$f":"Coupon_Yield_Indices_DX!X24","v":0},{"$f":"Coupon_Yield_Indices_DX!Y24","v":0},{"$f":"Coupon_Yield_Indices_DX!Z24","v":0},{"$f":"Coupon_Yield_Indices_DX!AA24","v":0},{"$f":"Coupon_Yield_Indices_DX!AB24","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$M$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"Coupon_Yield_Indices_DX!E25","v":0},{"$f":"Coupon_Yield_Indices_DX!F25","v":0},{"$f":"Coupon_Yield_Indices_DX!G25","v":0},{"$f":"Coupon_Yield_Indices_DX!H25","v":0},{"$f":"Coupon_Yield_Indices_DX!I25","v":0},{"$f":"Coupon_Yield_Indices_DX!J25","v":0},{"$f":"Coupon_Yield_Indices_DX!K25","v":0},{"$f":"Coupon_Yield_Indices_DX!L25","v":0},{"$f":"Coupon_Yield_Indices_DX!M25","v":0},{"$f":"Coupon_Yield_Indices_DX!N25","v":0},{"$f":"Coupon_Yield_Indices_DX!O25","v":0},{"$f":"Coupon_Yield_Indices_DX!P25","v":0},{"$f":"Coupon_Yield_Indices_DX!Q25","v":0},{"$f":"Coupon_Yield_Indices_DX!R25","v":0},{"$f":"Coupon_Yield_Indices_DX!S25","v":0},{"$f":"Coupon_Yield_Indices_DX!T25","v":0},{"$f":"Coupon_Yield_Indices_DX!U25","v":0},{"$f":"Coupon_Yield_Indices_DX!V25","v":0},{"$f":"Coupon_Yield_Indices_DX!W25","v":0},{"$f":"Coupon_Yield_Indices_DX!X25","v":0},{"$f":"Coupon_Yield_Indices_DX!Y25","v":0},{"$f":"Coupon_Yield_Indices_DX!Z25","v":0},{"$f":"Coupon_Yield_Indices_DX!AA25","v":0},{"$f":"Coupon_Yield_Indices_DX!AB25","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$M$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"Coupon_Yield_Indices_DX!E26","v":0},{"$f":"Coupon_Yield_Indices_DX!F26","v":0},{"$f":"Coupon_Yield_Indices_DX!G26","v":0},{"$f":"Coupon_Yield_Indices_DX!H26","v":0},{"$f":"Coupon_Yield_Indices_DX!I26","v":0},{"$f":"Coupon_Yield_Indices_DX!J26","v":0},{"$f":"Coupon_Yield_Indices_DX!K26","v":0},{"$f":"Coupon_Yield_Indices_DX!L26","v":0},{"$f":"Coupon_Yield_Indices_DX!M26","v":0},{"$f":"Coupon_Yield_Indices_DX!N26","v":0},{"$f":"Coupon_Yield_Indices_DX!O26","v":0},{"$f":"Coupon_Yield_Indices_DX!P26","v":0},{"$f":"Coupon_Yield_Indices_DX!Q26","v":0},{"$f":"Coupon_Yield_Indices_DX!R26","v":0},{"$f":"Coupon_Yield_Indices_DX!S26","v":0},{"$f":"Coupon_Yield_Indices_DX!T26","v":0},{"$f":"Coupon_Yield_Indices_DX!U26","v":0},{"$f":"Coupon_Yield_Indices_DX!V26","v":0},{"$f":"Coupon_Yield_Indices_DX!W26","v":0},{"$f":"Coupon_Yield_Indices_DX!X26","v":0},{"$f":"Coupon_Yield_Indices_DX!Y26","v":0},{"$f":"Coupon_Yield_Indices_DX!Z26","v":0},{"$f":"Coupon_Yield_Indices_DX!AA26","v":0},{"$f":"Coupon_Yield_Indices_DX!AB26","v":0}]
[]
[]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,null,1,{"$f":"F78+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q78+1","v":13},{"$f":"R78+1","v":14},15,16,17,18,19,20,21,22,23,24]
[]
[null,null,null,null,"Disbursements"]
[null,1,null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,1,null,{"$f":"$F$6","v":696.22022686407036}]
[null,null,null,{"$f":"D82+1","v":2},null,null,{"$f":"$G$6","v":0}]
[null,null,null,{"$f":"D83+1","v":3},null,null,null,{"$f":"$H$6","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$6","v":696.22022686407036}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$6","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$6","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$6","v":696.22022686407036}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$6","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$6","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$6","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$6","v":696.22022686407036}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$6","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$6","v":542.63853588118741}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$6","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$6","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$6","v":542.63853588118741}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$6","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$6","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$6","v":542.63853588118741}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$6","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$6","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$6","v":542.63853588118741}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$6","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$6","v":0}]
[]
[null,2,null,null,{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,1,null,{"$f":"$F$7","v":696.22022686407036}]
[null,null,null,{"$f":"D108+1","v":2},null,null,{"$f":"$G$7","v":0}]
[null,null,null,{"$f":"D109+1","v":3},null,null,null,{"$f":"$H$7","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$7","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$7","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$7","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$7","v":696.22022686407036}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$7","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$7","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$7","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$7","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$7","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$7","v":542.63853588118741}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$7","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$7","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$7","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$7","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$7","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$7","v":542.63853588118741}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$7","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$7","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$7","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$7","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$7","v":0}]
[]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,1,null,{"$f":"$F$8","v":1392.4404537281407}]
[null,null,null,{"$f":"D134+1","v":2},null,null,{"$f":"$G$8","v":0}]
[null,null,null,{"$f":"D135+1","v":3},null,null,null,{"$f":"$H$8","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$8","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$8","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$8","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$8","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$8","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$8","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$8","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$8","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$8","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$8","v":1085.2770717623748}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$8","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$8","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$8","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$8","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$8","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$8","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$8","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$8","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$8","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$8","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$8","v":0}]
[]
[null,4,null,null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,1,null,{"$f":"$F$9","v":696.22022686407036}]
[null,null,null,{"$f":"D160+1","v":2},null,null,{"$f":"$G$9","v":0}]
[null,null,null,{"$f":"D161+1","v":3},null,null,null,{"$f":"$H$9","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$9","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$9","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$9","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$9","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$9","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$9","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$9","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$9","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$9","v":0}]
[null,null,null,{"$f":"D171+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$9","v":542.63853588118741}]
[null,null,null,{"$f":"D172+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$9","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$9","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$9","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$9","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$9","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$9","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$9","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$9","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$9","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$9","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$9","v":0}]
[]
[null,5,null,null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,1,null,{"$f":"$F$10","v":696.22022686407036}]
[null,null,null,{"$f":"D186+1","v":2},null,null,{"$f":"$G$10","v":0}]
[null,null,null,{"$f":"D187+1","v":3},null,null,null,{"$f":"$H$10","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$10","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$10","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$10","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$10","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$10","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$10","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$10","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$10","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$10","v":0}]
[null,null,null,{"$f":"D197+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$10","v":542.63853588118741}]
[null,null,null,{"$f":"D198+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$10","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$10","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$10","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$10","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$10","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$10","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$10","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$10","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$10","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$10","v":0}]
[]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,1,null,{"$f":"$F$11","v":696.22022686407036}]
[null,null,null,{"$f":"D212+1","v":2},null,null,{"$f":"$G$11","v":0}]
[null,null,null,{"$f":"D213+1","v":3},null,null,null,{"$f":"$H$11","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$11","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$11","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$11","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$11","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$11","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$11","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$11","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$11","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$11","v":0}]
[null,null,null,{"$f":"D223+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$11","v":542.63853588118741}]
[null,null,null,{"$f":"D224+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$11","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$11","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$11","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$11","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$11","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$11","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$11","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$11","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$11","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$11","v":0}]
[]
[null,7,null,null,{"$f":"$E$12","v":"7yr"}]
[null,null,null,1,null,{"$f":"$F$12","v":696.22022686407036}]
[null,null,null,{"$f":"D238+1","v":2},null,null,{"$f":"$G$12","v":0}]
[null,null,null,{"$f":"D239+1","v":3},null,null,null,{"$f":"$H$12","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$12","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$12","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$12","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$12","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$12","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$12","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$12","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$12","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$12","v":0}]
[null,null,null,{"$f":"D249+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$12","v":542.63853588118741}]
[null,null,null,{"$f":"D250+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$12","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$12","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$12","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$12","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$12","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$12","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$12","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$12","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$12","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$12","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$12","v":0}]
[]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,1,null,{"$f":"$F$13","v":1392.4404537281407}]
[null,null,null,{"$f":"D264+1","v":2},null,null,{"$f":"$G$13","v":0}]
[null,null,null,{"$f":"D265+1","v":3},null,null,null,{"$f":"$H$13","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$13","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$13","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$13","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$13","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$13","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$13","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$13","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$13","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$13","v":0}]
[null,null,null,{"$f":"D275+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$13","v":1085.2770717623748}]
[null,null,null,{"$f":"D276+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$13","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$13","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$13","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$13","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$13","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$13","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$13","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$13","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$13","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$13","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$13","v":0}]
[]
[null,9,null,null,{"$f":"$E$14","v":0}]
[null,null,null,1,null,{"$f":"$F$14","v":0}]
[null,null,null,{"$f":"D290+1","v":2},null,null,{"$f":"$G$14","v":0}]
[null,null,null,{"$f":"D291+1","v":3},null,null,null,{"$f":"$H$14","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$14","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$14","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$14","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$14","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$14","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$14","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$14","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$14","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$14","v":0}]
[null,null,null,{"$f":"D301+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$14","v":0}]
[null,null,null,{"$f":"D302+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$14","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$14","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$14","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$14","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$14","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$14","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$14","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$14","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$14","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$14","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$14","v":0}]
[]
[null,10,null,null,{"$f":"$E$15","v":0}]
[null,null,null,1,null,{"$f":"$F$15","v":0}]
[null,null,null,{"$f":"D316+1","v":2},null,null,{"$f":"$G$15","v":0}]
[null,null,null,{"$f":"D317+1","v":3},null,null,null,{"$f":"$H$15","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$15","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$15","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$15","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$15","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$15","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$15","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$15","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$15","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$15","v":0}]
[null,null,null,{"$f":"D327+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$15","v":0}]
[null,null,null,{"$f":"D328+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$15","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$15","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$15","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$15","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$15","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$15","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$15","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$15","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$15","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$15","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$15","v":0}]
[]
[null,11,null,null,{"$f":"$E$16","v":0}]
[null,null,null,1,null,{"$f":"$F$16","v":0}]
[null,null,null,{"$f":"D342+1","v":2},null,null,{"$f":"$G$16","v":0}]
[null,null,null,{"$f":"D343+1","v":3},null,null,null,{"$f":"$H$16","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$16","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$16","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$16","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$16","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$16","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$16","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$16","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$16","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$16","v":0}]
[null,null,null,{"$f":"D353+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$16","v":0}]
[null,null,null,{"$f":"D354+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$16","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$16","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$16","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$16","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$16","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$16","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$16","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$16","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$16","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$16","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$16","v":0}]
[]
[null,12,null,null,{"$f":"$E$17","v":0}]
[null,null,null,1,null,{"$f":"$F$17","v":0}]
[null,null,null,{"$f":"D368+1","v":2},null,null,{"$f":"$G$17","v":0}]
[null,null,null,{"$f":"D369+1","v":3},null,null,null,{"$f":"$H$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$17","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$17","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$17","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$17","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$17","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$17","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$17","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$17","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$17","v":0}]
[null,null,null,{"$f":"D379+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$17","v":0}]
[null,null,null,{"$f":"D380+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$17","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$17","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$17","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$17","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$17","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$17","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$17","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$17","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$17","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$17","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$17","v":0}]
[]
[null,13,null,null,{"$f":"$E$18","v":0}]
[null,null,null,1,null,{"$f":"$F$18","v":0}]
[null,null,null,{"$f":"D394+1","v":2},null,null,{"$f":"$G$18","v":0}]
[null,null,null,{"$f":"D395+1","v":3},null,null,null,{"$f":"$H$18","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$18","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$18","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$18","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$18","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$18","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$18","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$18","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$18","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$18","v":0}]
[null,null,null,{"$f":"D405+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$18","v":0}]
[null,null,null,{"$f":"D406+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$18","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$18","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$18","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$18","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$18","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$18","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$18","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$18","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$18","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$18","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$18","v":0}]
[]
[null,14,null,null,{"$f":"$E$19","v":0}]
[null,null,null,1,null,{"$f":"$F$19","v":0}]
[null,null,null,{"$f":"D420+1","v":2},null,null,{"$f":"$G$19","v":0}]
[null,null,null,{"$f":"D421+1","v":3},null,null,null,{"$f":"$H$19","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$19","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$19","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$19","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$19","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$19","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$19","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$19","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$19","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$19","v":0}]
[null,null,null,{"$f":"D431+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$19","v":0}]
[null,null,null,{"$f":"D432+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$19","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$19","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$19","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$19","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$19","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$19","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$19","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$19","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$19","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$19","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$19","v":0}]
[]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,1,null,{"$f":"$F$20","v":0}]
[null,null,null,{"$f":"D446+1","v":2},null,null,{"$f":"$G$20","v":0}]
[null,null,null,{"$f":"D447+1","v":3},null,null,null,{"$f":"$H$20","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$20","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$20","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$20","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$20","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$20","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$20","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$20","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$20","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$20","v":0}]
[null,null,null,{"$f":"D457+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$20","v":0}]
[null,null,null,{"$f":"D458+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$20","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$20","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$20","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$20","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$20","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$20","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$20","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$20","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$20","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$20","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$20","v":0}]
[]
[null,16,null,null,{"$f":"$E$21","v":0}]
[null,null,null,1,null,{"$f":"$F$21","v":0}]
[null,null,null,{"$f":"D472+1","v":2},null,null,{"$f":"$G$21","v":0}]
[null,null,null,{"$f":"D473+1","v":3},null,null,null,{"$f":"$H$21","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$21","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$21","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$21","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$21","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$21","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$21","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$21","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$21","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$21","v":0}]
[null,null,null,{"$f":"D483+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$21","v":0}]
[null,null,null,{"$f":"D484+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$21","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$21","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$21","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$21","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$21","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$21","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$21","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$21","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$21","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$21","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$21","v":0}]
[]
[null,17,null,null,{"$f":"$E$22","v":0}]
[null,null,null,1,null,{"$f":"$F$22","v":0}]
[null,null,null,{"$f":"D498+1","v":2},null,null,{"$f":"$G$22","v":0}]
[null,null,null,{"$f":"D499+1","v":3},null,null,null,{"$f":"$H$22","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$22","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$22","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$22","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$22","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$22","v":0}]
[null,18,null,null,{"$f":"$E$23","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$23","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$23","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$23","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$23","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$23","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$23","v":0}]
[null,null,null,{"$f":"D551+1","v":3},null,null,null,{"$f":"$H$24","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$24","v":0}]
[null,null,null,{"$f":"D561+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$24","v":0}]
[null,null,null,{"$f":"D562+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$24","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$24","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$24","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$25","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$25","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$25","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$25","v":0}]
[]
[]
[]
[null,null,null,{"$f":"D611+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,{"$f":"$D$31","v":6},{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"IF($D652+$D$635=F$29,F$31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D652+$D$635=V$29,V$31,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D662+$D$661=F$29,F$32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1392.4404537281407,0,0,0,{"$f":"IF($D662+$D$661=V$29,V$32,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"D662+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D689+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,5,null,{"$f":"$D$34","v":36},{"$f":"$E$10","v":"3yr"}]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D729+$D$713=U$29,U$34,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"IF($D730+$D$713=F$29,F$34,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D740+$D$739=F$29,F$35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D740+$D$739=V$29,V$35,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D766+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D793+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D807+$D$791=U$29,U$37,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,{"$f":"$D$38","v":0},{"$f":"$E$14","v":0}]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D844+$D$843=F$29,F$39,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D844+$D$843=V$29,V$39,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D856+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D870+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D885+$D$869=U$29,U$40,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D896+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"IF($D912+$D$895=F$29,F$41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D923+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D934+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,14,null,{"$f":"$D$43","v":0},{"$f":"$E$19","v":0}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D974+$D$973=F$29,F$44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D974+$D$973=V$29,V$44,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1001+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1011+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1015+$D$999=U$29,U$45,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1037+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D1052+$D$1051=F$29,F$47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1052+$D$1051=V$29,V$47,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1064+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1078+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1079+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1119+$D$1103=U$29,U$49,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Principal Payments",null,"Total Principal Payments",null,{"$f":"SUM(F610:F1127)","v":0},{"$f":"SUM(G610:G1127)","v":0},0,696.22022686407036,0,0,1392.4404537281407,0,0,696.22022686407036,0,0,2088.6606805922111,696.22022686407036,0,542.63853588118741,0,0,1085.2770717623748,0,0,542.63853588118741,0,0]
[]
[null,null,null,{"$f":"D1137+1","v":2},null,null,{"$f":"IFERROR($G$6-G611,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$6-J614,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$6-O619,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$6-P620,0)","v":696.22022686407036},696.22022686407036,696.22022686407036,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$6-U625,0)","v":542.63853588118741},542.63853588118741,542.63853588118741,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$6-Z630,0)","v":0},{"$f":"IFERROR(Z1157-AA630,0)","v":0},{"$f":"IFERROR(AA1157-AB630,0)","v":0},{"$f":"IFERROR(AB1157-AC630,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$6-AC633,0)","v":0}]
[null,null,null,{"$f":"D1163+1","v":2},null,null,{"$f":"IFERROR($G$7-G637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$7-L642,0)","v":696.22022686407036},696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$7-Q647,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$7-V652,0)","v":0},{"$f":"IFERROR(V1179-W652,0)","v":0},0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$7-W653,0)","v":0},0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1190+1","v":3},null,null,null,{"$f":"IFERROR($H$8-H664,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$8-M669,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$8-N670,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$8-S675,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$8-X680,0)","v":0},0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$8-Z682,0)","v":0},{"$f":"IFERROR(Z1209-AA682,0)","v":0},{"$f":"IFERROR(AA1209-AB682,0)","v":0},{"$f":"IFERROR(AB1209-AC682,0)","v":0}]
[null,4,null,null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$9-J692,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$9-O697,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$9-T702,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$9-U703,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$9-AB710,0)","v":0},{"$f":"IFERROR(AB1237-AC710,0)","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$10-F714,0)","v":696.22022686407036},{"$f":"IFERROR(F1241-G714,0)","v":696.22022686407036},696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$10-K719,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$10-L720,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$10-Q725,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$10-V730,0)","v":0},{"$f":"IFERROR(V1257-W730,0)","v":0},0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$10-X732,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$10-AC737,0)","v":0}]
[null,null,null,{"$f":"D1268+1","v":3},null,null,null,{"$f":"IFERROR($H$11-H742,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$11-M747,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$11-R752,0)","v":542.63853588118741},542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$11-S753,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$11-Y759,0)","v":0},{"$f":"IFERROR(Y1286-Z759,0)","v":0},{"$f":"IFERROR(Z1286-AA759,0)","v":0},{"$f":"IFERROR(AA1286-AB759,0)","v":0},{"$f":"IFERROR(AB1286-AC759,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$12-I769,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$12-J770,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$12-O775,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$12-T780,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$12-V782,0)","v":0},{"$f":"IFERROR(V1309-W782,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$12-AA787,0)","v":0},{"$f":"IFERROR(AA1314-AB787,0)","v":0},{"$f":"IFERROR(AB1314-AC787,0)","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$13-F792,0)","v":1392.4404537281407},{"$f":"IFERROR(F1319-G792,0)","v":1392.4404537281407},1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$13-K797,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$13-P802,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$13-S805,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$13-W809,0)","v":0},0,0,0,0,0,0]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$13-AB814,0)","v":0},{"$f":"IFERROR(AB1341-AC814,0)","v":0}]
[null,null,null,{"$f":"D1345+1","v":2},null,null,{"$f":"IFERROR($G$14-G819,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1346+1","v":3},null,null,null,{"$f":"IFERROR($H$14-H820,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$14-M825,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$14-T832,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$14-X836,0)","v":0},0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$14-Y837,0)","v":0},{"$f":"IFERROR(Y1364-Z837,0)","v":0},{"$f":"IFERROR(Z1364-AA837,0)","v":0},{"$f":"IFERROR(AA1364-AB837,0)","v":0},{"$f":"IFERROR(AB1364-AC837,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$15-I847,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$15-N852,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$15-P854,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$15-U859,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$15-Z864,0)","v":0},{"$f":"IFERROR(Z1391-AA864,0)","v":0},{"$f":"IFERROR(AA1391-AB864,0)","v":0},{"$f":"IFERROR(AB1391-AC864,0)","v":0}]
[null,11,null,null,{"$f":"$E$16","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$16-F870,0)","v":0},{"$f":"IFERROR(F1397-G870,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$16-K875,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$16-Q881,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$16-V886,0)","v":0},{"$f":"IFERROR(V1413-W886,0)","v":0},0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$16-W887,0)","v":0},0,0,0,0,0,0]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$16-AB892,0)","v":0},{"$f":"IFERROR(AB1419-AC892,0)","v":0}]
[null,null,null,{"$f":"D1423+1","v":2},null,null,{"$f":"IFERROR($G$17-G897,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$17-L902,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$17-N904,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1435+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$17-S909,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$17-X914,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$17-AC919,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$18-I925,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$18-O931,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$18-T936,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$18-U937,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$18-Z942,0)","v":0},{"$f":"IFERROR(Z1469-AA942,0)","v":0},{"$f":"IFERROR(AA1469-AB942,0)","v":0},{"$f":"IFERROR(AB1469-AC942,0)","v":0}]
[null,14,null,null,{"$f":"$E$19","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$19-J952,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$19-K953,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$19-Q959,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$19-V964,0)","v":0},{"$f":"IFERROR(V1491-W964,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$19-AA969,0)","v":0},{"$f":"IFERROR(AA1496-AB969,0)","v":0},{"$f":"IFERROR(AB1496-AC969,0)","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$19-AB970,0)","v":0},{"$f":"IFERROR(AB1497-AC970,0)","v":0}]
[null,null,null,{"$f":"D1501+1","v":2},null,null,{"$f":"IFERROR($G$20-G975,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$20-M981,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1512+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$20-R986,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1513+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$20-S987,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$20-X992,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$20-AC997,0)","v":0}]
[null,null,null,{"$f":"D1528+1","v":3},null,null,null,{"$f":"IFERROR($H$21-H1002,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$21-I1003,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$21-O1009,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$21-T1014,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$21-Y1019,0)","v":0},{"$f":"IFERROR(Y1546-Z1019,0)","v":0},{"$f":"IFERROR(Z1546-AA1019,0)","v":0},{"$f":"IFERROR(AA1546-AB1019,0)","v":0},{"$f":"IFERROR(AB1546-AC1019,0)","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$21-Z1020,0)","v":0},{"$f":"IFERROR(Z1547-AA1020,0)","v":0},{"$f":"IFERROR(AA1547-AB1020,0)","v":0},{"$f":"IFERROR(AB1547-AC1020,0)","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$22-F1026,0)","v":0},{"$f":"IFERROR(F1553-G1026,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$22-K1031,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$22-P1036,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$22-Q1037,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$22-V1042,0)","v":0},{"$f":"IFERROR(V1569-W1042,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$22-AA1047,0)","v":0},{"$f":"IFERROR(AA1574-AB1047,0)","v":0},{"$f":"IFERROR(AB1574-AC1047,0)","v":0}]
[null,null,null,{"$f":"D1579+1","v":2},null,null,{"$f":"IFERROR($G$23-G1053,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1580+1","v":3},null,null,null,{"$f":"IFERROR($H$23-H1054,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$23-M1059,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1590+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$23-R1064,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$23-W1069,0)","v":0},0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$23-X1070,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$23-AC1075,0)","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$24-I1081,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$24-N1086,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$24-O1087,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$24-T1092,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$24-Y1097,0)","v":0},{"$f":"IFERROR(Y1624-Z1097,0)","v":0},{"$f":"IFERROR(Z1624-AA1097,0)","v":0},{"$f":"IFERROR(AA1624-AB1097,0)","v":0},{"$f":"IFERROR(AB1624-AC1097,0)","v":0}]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$25-F1104,0)","v":0},{"$f":"IFERROR(F1631-G1104,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$25-K1109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$25-P1114,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$25-U1119,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$25-V1120,0)","v":0},{"$f":"IFERROR(V1647-W1120,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$25-AA1125,0)","v":0},{"$f":"IFERROR(AA1652-AB1125,0)","v":0},{"$f":"IFERROR(AB1652-AC1125,0)","v":0}]
[]
[null,1,{"$f":"IF($B$6=\"Bonds\",Instruments!$O$7,\" \")","v":" "},null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,{"$f":"IF($B$6=\"Bonds\",Instruments!$O$7,\" \")","v":" "},1,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1137>0),F1137,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1664+12,F$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54,F$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1664+6,F$1660=$D1664+12,F$1660=$D1664+18,F$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54/2,F$54/2)))),(IF(OR(F$1660=$D1664+3,F$1660=$D1664+6,F$1660=$D1664+9,F$1660=$D1664+12,F$1660=$D1664+15,F$1660=$D1664+18,F$1660=$D1664+21,F$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54/4,F$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1137>0),G1137,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1664+12,G$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54,G$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1664+6,G$1660=$D1664+12,G$1660=$D1664+18,G$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54/2,G$54/2)))),(IF(OR(G$1660=$D1664+3,G$1660=$D1664+6,G$1660=$D1664+9,G$1660=$D1664+12,G$1660=$D1664+15,G$1660=$D1664+18,G$1660=$D1664+21,G$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54/4,G$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1142>0),F1142,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1669+12,F$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54,K$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1669+6,F$1660=$D1669+12,F$1660=$D1669+18,F$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/2,K$54/2)))),(IF(OR(F$1660=$D1669+3,F$1660=$D1669+6,F$1660=$D1669+9,F$1660=$D1669+12,F$1660=$D1669+15,F$1660=$D1669+18,F$1660=$D1669+21,F$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/4,K$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1142>0),G1142,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1669+12,G$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54,L$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1669+6,G$1660=$D1669+12,G$1660=$D1669+18,G$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/2,L$54/2)))),(IF(OR(G$1660=$D1669+3,G$1660=$D1669+6,G$1660=$D1669+9,G$1660=$D1669+12,G$1660=$D1669+15,G$1660=$D1669+18,G$1660=$D1669+21,G$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/4,L$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",X1142>0),X1142,0)))*IF($C$1663=1,(IF(OR(X$1660=$D1669+12,X$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54,$AC$54)))),IF($C$1663=2,(IF(OR(X$1660=$D1669+6,X$1660=$D1669+12,X$1660=$D1669+18,X$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/2,$AC$54/2)))),(IF(OR(X$1660=$D1669+3,X$1660=$D1669+6,X$1660=$D1669+9,X$1660=$D1669+12,X$1660=$D1669+15,X$1660=$D1669+18,X$1660=$D1669+21,X$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",Y1142>0),Y1142,0)))*IF($C$1663=1,(IF(OR(Y$1660=$D1669+12,Y$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54,$AC$54)))),IF($C$1663=2,(IF(OR(Y$1660=$D1669+6,Y$1660=$D1669+12,Y$1660=$D1669+18,Y$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/2,$AC$54/2)))),(IF(OR(Y$1660=$D1669+3,Y$1660=$D1669+6,Y$1660=$D1669+9,Y$1660=$D1669+12,Y$1660=$D1669+15,Y$1660=$D1669+18,Y$1660=$D1669+21,Y$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/4,$AC$54/4))))))","v":0},0,0,0,0]
[null,null,null,11,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1147>0),F1147,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1674+12,F$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54,P$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1674+6,F$1660=$D1674+12,F$1660=$D1674+18,F$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/2,P$54/2)))),(IF(OR(F$1660=$D1674+3,F$1660=$D1674+6,F$1660=$D1674+9,F$1660=$D1674+12,F$1660=$D1674+15,F$1660=$D1674+18,F$1660=$D1674+21,F$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/4,P$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1147>0),G1147,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1674+12,G$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54,Q$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1674+6,G$1660=$D1674+12,G$1660=$D1674+18,G$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/2,Q$54/2)))),(IF(OR(G$1660=$D1674+3,G$1660=$D1674+6,G$1660=$D1674+9,G$1660=$D1674+12,G$1660=$D1674+15,G$1660=$D1674+18,G$1660=$D1674+21,G$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/4,Q$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",S1147>0),S1147,0)))*IF($C$1663=1,(IF(OR(S$1660=$D1674+12,S$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54,$AC$54)))),IF($C$1663=2,(IF(OR(S$1660=$D1674+6,S$1660=$D1674+12,S$1660=$D1674+18,S$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/2,$AC$54/2)))),(IF(OR(S$1660=$D1674+3,S$1660=$D1674+6,S$1660=$D1674+9,S$1660=$D1674+12,S$1660=$D1674+15,S$1660=$D1674+18,S$1660=$D1674+21,S$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",T1147>0),T1147,0)))*IF($C$1663=1,(IF(OR(T$1660=$D1674+12,T$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54,$AC$54)))),IF($C$1663=2,(IF(OR(T$1660=$D1674+6,T$1660=$D1674+12,T$1660=$D1674+18,T$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/2,$AC$54/2)))),(IF(OR(T$1660=$D1674+3,T$1660=$D1674+6,T$1660=$D1674+9,T$1660=$D1674+12,T$1660=$D1674+15,T$1660=$D1674+18,T$1660=$D1674+21,T$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/4,$AC$54/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1152>0),F1152,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1679+12,F$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54,U$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1679+6,F$1660=$D1679+12,F$1660=$D1679+18,F$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/2,U$54/2)))),(IF(OR(F$1660=$D1679+3,F$1660=$D1679+6,F$1660=$D1679+9,F$1660=$D1679+12,F$1660=$D1679+15,F$1660=$D1679+18,F$1660=$D1679+21,F$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/4,U$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1152>0),G1152,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1679+12,G$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54,V$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1679+6,G$1660=$D1679+12,G$1660=$D1679+18,G$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/2,V$54/2)))),(IF(OR(G$1660=$D1679+3,G$1660=$D1679+6,G$1660=$D1679+9,G$1660=$D1679+12,G$1660=$D1679+15,G$1660=$D1679+18,G$1660=$D1679+21,G$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/4,V$54/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",N1152>0),N1152,0)))*IF($C$1663=1,(IF(OR(N$1660=$D1679+12,N$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54,$AC$54)))),IF($C$1663=2,(IF(OR(N$1660=$D1679+6,N$1660=$D1679+12,N$1660=$D1679+18,N$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/2,$AC$54/2)))),(IF(OR(N$1660=$D1679+3,N$1660=$D1679+6,N$1660=$D1679+9,N$1660=$D1679+12,N$1660=$D1679+15,N$1660=$D1679+18,N$1660=$D1679+21,N$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",O1152>0),O1152,0)))*IF($C$1663=1,(IF(OR(O$1660=$D1679+12,O$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54,$AC$54)))),IF($C$1663=2,(IF(OR(O$1660=$D1679+6,O$1660=$D1679+12,O$1660=$D1679+18,O$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/2,$AC$54/2)))),(IF(OR(O$1660=$D1679+3,O$1660=$D1679+6,O$1660=$D1679+9,O$1660=$D1679+12,O$1660=$D1679+15,O$1660=$D1679+18,O$1660=$D1679+21,O$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/4,$AC$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1154>0),F1154,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1681+12,F$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54,W$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1681+6,F$1660=$D1681+12,F$1660=$D1681+18,F$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/2,W$54/2)))),(IF(OR(F$1660=$D1681+3,F$1660=$D1681+6,F$1660=$D1681+9,F$1660=$D1681+12,F$1660=$D1681+15,F$1660=$D1681+18,F$1660=$D1681+21,F$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/4,W$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1154>0),G1154,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1681+12,G$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54,X$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1681+6,G$1660=$D1681+12,G$1660=$D1681+18,G$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/2,X$54/2)))),(IF(OR(G$1660=$D1681+3,G$1660=$D1681+6,G$1660=$D1681+9,G$1660=$D1681+12,G$1660=$D1681+15,G$1660=$D1681+18,G$1660=$D1681+21,G$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/4,X$54/4))))))","v":0},0,0,0,0,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",L1154>0),L1154,0)))*IF($C$1663=1,(IF(OR(L$1660=$D1681+12,L$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54,$AC$54)))),IF($C$1663=2,(IF(OR(L$1660=$D1681+6,L$1660=$D1681+12,L$1660=$D1681+18,L$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/2,$AC$54/2)))),(IF(OR(L$1660=$D1681+3,L$1660=$D1681+6,L$1660=$D1681+9,L$1660=$D1681+12,L$1660=$D1681+15,L$1660=$D1681+18,L$1660=$D1681+21,L$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",M1154>0),M1154,0)))*IF($C$1663=1,(IF(OR(M$1660=$D1681+12,M$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54,$AC$54)))),IF($C$1663=2,(IF(OR(M$1660=$D1681+6,M$1660=$D1681+12,M$1660=$D1681+18,M$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/2,$AC$54/2)))),(IF(OR(M$1660=$D1681+3,M$1660=$D1681+6,M$1660=$D1681+9,M$1660=$D1681+12,M$1660=$D1681+15,M$1660=$D1681+18,M$1660=$D1681+21,M$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/4,$AC$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1159>0),F1159,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1686+12,F$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54,AB$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1686+6,F$1660=$D1686+12,F$1660=$D1686+18,F$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/2,AB$54/2)))),(IF(OR(F$1660=$D1686+3,F$1660=$D1686+6,F$1660=$D1686+9,F$1660=$D1686+12,F$1660=$D1686+15,F$1660=$D1686+18,F$1660=$D1686+21,F$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/4,AB$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1159>0),G1159,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1686+12,G$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54,$AC$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1686+6,G$1660=$D1686+12,G$1660=$D1686+18,G$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/2,$AC$54/2)))),(IF(OR(G$1660=$D1686+3,G$1660=$D1686+6,G$1660=$D1686+9,G$1660=$D1686+12,G$1660=$D1686+15,G$1660=$D1686+18,G$1660=$D1686+21,G$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",H1159>0),H1159,0)))*IF($C$1663=1,(IF(OR(H$1660=$D1686+12,H$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54,$AC$54)))),IF($C$1663=2,(IF(OR(H$1660=$D1686+6,H$1660=$D1686+12,H$1660=$D1686+18,H$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/2,$AC$54/2)))),(IF(OR(H$1660=$D1686+3,H$1660=$D1686+6,H$1660=$D1686+9,H$1660=$D1686+12,H$1660=$D1686+15,H$1660=$D1686+18,H$1660=$D1686+21,H$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/4,$AC$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1690+1","v":2},null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1164>0),F1164,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1691+12,F$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55,G$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1691+6,F$1660=$D1691+12,F$1660=$D1691+18,F$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/2,G$55/2)))),(IF(OR(F$1660=$D1691+3,F$1660=$D1691+6,F$1660=$D1691+9,F$1660=$D1691+12,F$1660=$D1691+15,F$1660=$D1691+18,F$1660=$D1691+21,F$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/4,G$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AB1164>0),AB1164,0)))*IF($C$1689=1,(IF(OR(AB$1660=$D1691+12,AB$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55,$AC$55)))),IF($C$1689=2,(IF(OR(AB$1660=$D1691+6,AB$1660=$D1691+12,AB$1660=$D1691+18,AB$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/2,$AC$55/2)))),(IF(OR(AB$1660=$D1691+3,AB$1660=$D1691+6,AB$1660=$D1691+9,AB$1660=$D1691+12,AB$1660=$D1691+15,AB$1660=$D1691+18,AB$1660=$D1691+21,AB$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/4,$AC$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AC1164>0),AC1164,0)))*IF($C$1689=1,(IF(OR(AC$1660=$D1691+12,AC$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55,$AC$55)))),IF($C$1689=2,(IF(OR(AC$1660=$D1691+6,AC$1660=$D1691+12,AC$1660=$D1691+18,AC$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/2,$AC$55/2)))),(IF(OR(AC$1660=$D1691+3,AC$1660=$D1691+6,AC$1660=$D1691+9,AC$1660=$D1691+12,AC$1660=$D1691+15,AC$1660=$D1691+18,AC$1660=$D1691+21,AC$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/4,$AC$55/4))))))","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1169>0),F1169,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1696+12,F$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55,L$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1696+6,F$1660=$D1696+12,F$1660=$D1696+18,F$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55/2,L$55/2)))),(IF(OR(F$1660=$D1696+3,F$1660=$D1696+6,F$1660=$D1696+9,F$1660=$D1696+12,F$1660=$D1696+15,F$1660=$D1696+18,F$1660=$D1696+21,F$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55/4,L$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",W1169>0),W1169,0)))*IF($C$1689=1,(IF(OR(W$1660=$D1696+12,W$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55,$AC$55)))),IF($C$1689=2,(IF(OR(W$1660=$D1696+6,W$1660=$D1696+12,W$1660=$D1696+18,W$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55/2,$AC$55/2)))),(IF(OR(W$1660=$D1696+3,W$1660=$D1696+6,W$1660=$D1696+9,W$1660=$D1696+12,W$1660=$D1696+15,W$1660=$D1696+18,W$1660=$D1696+21,W$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55/4,$AC$55/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,8,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1170>0),F1170,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1697+12,F$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55,M$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1697+6,F$1660=$D1697+12,F$1660=$D1697+18,F$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55/2,M$55/2)))),(IF(OR(F$1660=$D1697+3,F$1660=$D1697+6,F$1660=$D1697+9,F$1660=$D1697+12,F$1660=$D1697+15,F$1660=$D1697+18,F$1660=$D1697+21,F$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55/4,M$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",V1170>0),V1170,0)))*IF($C$1689=1,(IF(OR(V$1660=$D1697+12,V$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55,$AC$55)))),IF($C$1689=2,(IF(OR(V$1660=$D1697+6,V$1660=$D1697+12,V$1660=$D1697+18,V$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55/2,$AC$55/2)))),(IF(OR(V$1660=$D1697+3,V$1660=$D1697+6,V$1660=$D1697+9,V$1660=$D1697+12,V$1660=$D1697+15,V$1660=$D1697+18,V$1660=$D1697+21,V$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55/4,$AC$55/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1175>0),F1175,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1702+12,F$1660=$D1702+24),(IF($C$7=\"Fix\",$R80,R$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1702+6,F$1660=$D1702+12,F$1660=$D1702+18,F$1660=$D1702+24),(IF($C$7=\"Fix\",$R$55/2,R$55/2)))),(IF(OR(F$1660=$D1702+3,F$1660=$D1702+6,F$1660=$D1702+9,F$1660=$D1702+12,F$1660=$D1702+15,F$1660=$D1702+18,F$1660=$D1702+21,F$1660=$D1702+24),(IF($C$7=\"Fix\",$R$55/4,R$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Q1175>0),Q1175,0)))*IF($C$1689=1,(IF(OR(Q$1660=$D1702+12,Q$1660=$D1702+24),(IF($C$7=\"Fix\",$R80,$AC$55)))),IF($C$1689=2,(IF(OR(Q$1660=$D1702+6,Q$1660=$D1702+12,Q$1660=$D1702+18,Q$1660=$D1702+24),(IF($C$7=\"Fix\",$R$55/2,$AC$55/2)))),(IF(OR(Q$1660=$D1702+3,Q$1660=$D1702+6,Q$1660=$D1702+9,Q$1660=$D1702+12,Q$1660=$D1702+15,Q$1660=$D1702+18,Q$1660=$D1702+21,Q$1660=$D1702+24),(IF($C$7=\"Fix\",$R$55/4,$AC$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1181>0),F1181,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1708+12,F$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,X$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1708+6,F$1660=$D1708+12,F$1660=$D1708+18,F$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,X$55/2)))),(IF(OR(F$1660=$D1708+3,F$1660=$D1708+6,F$1660=$D1708+9,F$1660=$D1708+12,F$1660=$D1708+15,F$1660=$D1708+18,F$1660=$D1708+21,F$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,X$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",G1181>0),G1181,0)))*IF($C$1689=1,(IF(OR(G$1660=$D1708+12,G$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,Y$55)))),IF($C$1689=2,(IF(OR(G$1660=$D1708+6,G$1660=$D1708+12,G$1660=$D1708+18,G$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,Y$55/2)))),(IF(OR(G$1660=$D1708+3,G$1660=$D1708+6,G$1660=$D1708+9,G$1660=$D1708+12,G$1660=$D1708+15,G$1660=$D1708+18,G$1660=$D1708+21,G$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,Y$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",H1181>0),H1181,0)))*IF($C$1689=1,(IF(OR(H$1660=$D1708+12,H$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,Z$55)))),IF($C$1689=2,(IF(OR(H$1660=$D1708+6,H$1660=$D1708+12,H$1660=$D1708+18,H$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,Z$55/2)))),(IF(OR(H$1660=$D1708+3,H$1660=$D1708+6,H$1660=$D1708+9,H$1660=$D1708+12,H$1660=$D1708+15,H$1660=$D1708+18,H$1660=$D1708+21,H$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,Z$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",I1181>0),I1181,0)))*IF($C$1689=1,(IF(OR(I$1660=$D1708+12,I$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,AA$55)))),IF($C$1689=2,(IF(OR(I$1660=$D1708+6,I$1660=$D1708+12,I$1660=$D1708+18,I$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,AA$55/2)))),(IF(OR(I$1660=$D1708+3,I$1660=$D1708+6,I$1660=$D1708+9,I$1660=$D1708+12,I$1660=$D1708+15,I$1660=$D1708+18,I$1660=$D1708+21,I$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,AA$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",J1181>0),J1181,0)))*IF($C$1689=1,(IF(OR(J$1660=$D1708+12,J$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,AB$55)))),IF($C$1689=2,(IF(OR(J$1660=$D1708+6,J$1660=$D1708+12,J$1660=$D1708+18,J$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,AB$55/2)))),(IF(OR(J$1660=$D1708+3,J$1660=$D1708+6,J$1660=$D1708+9,J$1660=$D1708+12,J$1660=$D1708+15,J$1660=$D1708+18,J$1660=$D1708+21,J$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,AB$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",K1181>0),K1181,0)))*IF($C$1689=1,(IF(OR(K$1660=$D1708+12,K$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,$AC80)))),IF($C$1689=2,(IF(OR(K$1660=$D1708+6,K$1660=$D1708+12,K$1660=$D1708+18,K$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,$AC80/2)))),(IF(OR(K$1660=$D1708+3,K$1660=$D1708+6,K$1660=$D1708+9,K$1660=$D1708+12,K$1660=$D1708+15,K$1660=$D1708+18,K$1660=$D1708+21,K$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,$AC80/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1186>0),F1186,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1713+12,F$1660=$D1713+24),(IF($C$7=\"Fix\",$AC$55,$AC80)))),IF($C$1689=2,(IF(OR(F$1660=$D1713+6,F$1660=$D1713+12,F$1660=$D1713+18,F$1660=$D1713+24),(IF($C$7=\"Fix\",$AC$55/2,$AC80/2)))),(IF(OR(F$1660=$D1713+3,F$1660=$D1713+6,F$1660=$D1713+9,F$1660=$D1713+12,F$1660=$D1713+15,F$1660=$D1713+18,F$1660=$D1713+21,F$1660=$D1713+24),(IF($C$7=\"Fix\",$AC$55/4,$AC80/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1192>0),F1192,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1719+12,F$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,I$56)))),IF($C$1715=2,(IF(OR(F$1660=$D1719+6,F$1660=$D1719+12,F$1660=$D1719+18,F$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,I$56/2)))),(IF(OR(F$1660=$D1719+3,F$1660=$D1719+6,F$1660=$D1719+9,F$1660=$D1719+12,F$1660=$D1719+15,F$1660=$D1719+18,F$1660=$D1719+21,F$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,I$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",Z1192>0),Z1192,0)))*IF($C$1715=1,(IF(OR(Z$1660=$D1719+12,Z$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,$AC$56)))),IF($C$1715=2,(IF(OR(Z$1660=$D1719+6,Z$1660=$D1719+12,Z$1660=$D1719+18,Z$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,$AC$56/2)))),(IF(OR(Z$1660=$D1719+3,Z$1660=$D1719+6,Z$1660=$D1719+9,Z$1660=$D1719+12,Z$1660=$D1719+15,Z$1660=$D1719+18,Z$1660=$D1719+21,Z$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,$AC$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",AA1192>0),AA1192,0)))*IF($C$1715=1,(IF(OR(AA$1660=$D1719+12,AA$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,$AC$56)))),IF($C$1715=2,(IF(OR(AA$1660=$D1719+6,AA$1660=$D1719+12,AA$1660=$D1719+18,AA$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,$AC$56/2)))),(IF(OR(AA$1660=$D1719+3,AA$1660=$D1719+6,AA$1660=$D1719+9,AA$1660=$D1719+12,AA$1660=$D1719+15,AA$1660=$D1719+18,AA$1660=$D1719+21,AA$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,$AC$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",AB1192>0),AB1192,0)))*IF($C$1715=1,(IF(OR(AB$1660=$D1719+12,AB$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,$AC$56)))),IF($C$1715=2,(IF(OR(AB$1660=$D1719+6,AB$1660=$D1719+12,AB$1660=$D1719+18,AB$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,$AC$56/2)))),(IF(OR(AB$1660=$D1719+3,AB$1660=$D1719+6,AB$1660=$D1719+9,AB$1660=$D1719+12,AB$1660=$D1719+15,AB$1660=$D1719+18,AB$1660=$D1719+21,AB$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,$AC$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",AC1192>0),AC1192,0)))*IF($C$1715=1,(IF(OR(AC$1660=$D1719+12,AC$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,$AC$56)))),IF($C$1715=2,(IF(OR(AC$1660=$D1719+6,AC$1660=$D1719+12,AC$1660=$D1719+18,AC$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,$AC$56/2)))),(IF(OR(AC$1660=$D1719+3,AC$1660=$D1719+6,AC$1660=$D1719+9,AC$1660=$D1719+12,AC$1660=$D1719+15,AC$1660=$D1719+18,AC$1660=$D1719+21,AC$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,$AC$56/4))))))","v":0}]
[null,null,null,9,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1197>0),F1197,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1724+12,F$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56,N$56)))),IF($C$1715=2,(IF(OR(F$1660=$D1724+6,F$1660=$D1724+12,F$1660=$D1724+18,F$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56/2,N$56/2)))),(IF(OR(F$1660=$D1724+3,F$1660=$D1724+6,F$1660=$D1724+9,F$1660=$D1724+12,F$1660=$D1724+15,F$1660=$D1724+18,F$1660=$D1724+21,F$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56/4,N$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",U1197>0),U1197,0)))*IF($C$1715=1,(IF(OR(U$1660=$D1724+12,U$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56,$AC$56)))),IF($C$1715=2,(IF(OR(U$1660=$D1724+6,U$1660=$D1724+12,U$1660=$D1724+18,U$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56/2,$AC$56/2)))),(IF(OR(U$1660=$D1724+3,U$1660=$D1724+6,U$1660=$D1724+9,U$1660=$D1724+12,U$1660=$D1724+15,U$1660=$D1724+18,U$1660=$D1724+21,U$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56/4,$AC$56/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,14,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1202>0),F1202,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1729+12,F$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56,S106)))),IF($C$1715=2,(IF(OR(F$1660=$D1729+6,F$1660=$D1729+12,F$1660=$D1729+18,F$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56/2,S$56/2)))),(IF(OR(F$1660=$D1729+3,F$1660=$D1729+6,F$1660=$D1729+9,F$1660=$D1729+12,F$1660=$D1729+15,F$1660=$D1729+18,F$1660=$D1729+21,F$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56/4,S$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",P1202>0),P1202,0)))*IF($C$1715=1,(IF(OR(P$1660=$D1729+12,P$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56,$AC$56)))),IF($C$1715=2,(IF(OR(P$1660=$D1729+6,P$1660=$D1729+12,P$1660=$D1729+18,P$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56/2,$AC$56/2)))),(IF(OR(P$1660=$D1729+3,P$1660=$D1729+6,P$1660=$D1729+9,P$1660=$D1729+12,P$1660=$D1729+15,P$1660=$D1729+18,P$1660=$D1729+21,P$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56/4,$AC$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1204>0),F1204,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1731+12,F$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56,U$56)))),IF($C$1715=2,(IF(OR(F$1660=$D1731+6,F$1660=$D1731+12,F$1660=$D1731+18,F$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56/2,U$56/2)))),(IF(OR(F$1660=$D1731+3,F$1660=$D1731+6,F$1660=$D1731+9,F$1660=$D1731+12,F$1660=$D1731+15,F$1660=$D1731+18,F$1660=$D1731+21,F$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56/4,U$56/4))))))","v":0},0,0,0,0,0,0,0,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",N1204>0),N1204,0)))*IF($C$1715=1,(IF(OR(N$1660=$D1731+12,N$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56,$AC$56)))),IF($C$1715=2,(IF(OR(N$1660=$D1731+6,N$1660=$D1731+12,N$1660=$D1731+18,N$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56/2,$AC$56/2)))),(IF(OR(N$1660=$D1731+3,N$1660=$D1731+6,N$1660=$D1731+9,N$1660=$D1731+12,N$1660=$D1731+15,N$1660=$D1731+18,N$1660=$D1731+21,N$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56/4,$AC$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1209>0),F1209,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1736+12,F$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56,Z$56)))),IF($C$1715=2,(IF(OR(F$1660=$D1736+6,F$1660=$D1736+12,F$1660=$D1736+18,F$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/2,Z$56/2)))),(IF(OR(F$1660=$D1736+3,F$1660=$D1736+6,F$1660=$D1736+9,F$1660=$D1736+12,F$1660=$D1736+15,F$1660=$D1736+18,F$1660=$D1736+21,F$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/4,Z$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",G1209>0),G1209,0)))*IF($C$1715=1,(IF(OR(G$1660=$D1736+12,G$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56,AA$56)))),IF($C$1715=2,(IF(OR(G$1660=$D1736+6,G$1660=$D1736+12,G$1660=$D1736+18,G$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/2,AA$56/2)))),(IF(OR(G$1660=$D1736+3,G$1660=$D1736+6,G$1660=$D1736+9,G$1660=$D1736+12,G$1660=$D1736+15,G$1660=$D1736+18,G$1660=$D1736+21,G$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/4,AA$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",H1209>0),H1209,0)))*IF($C$1715=1,(IF(OR(H$1660=$D1736+12,H$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56,AB$56)))),IF($C$1715=2,(IF(OR(H$1660=$D1736+6,H$1660=$D1736+12,H$1660=$D1736+18,H$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/2,AB$56/2)))),(IF(OR(H$1660=$D1736+3,H$1660=$D1736+6,H$1660=$D1736+9,H$1660=$D1736+12,H$1660=$D1736+15,H$1660=$D1736+18,H$1660=$D1736+21,H$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/4,AB$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",I1209>0),I1209,0)))*IF($C$1715=1,(IF(OR(I$1660=$D1736+12,I$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56,$AC$56)))),IF($C$1715=2,(IF(OR(I$1660=$D1736+6,I$1660=$D1736+12,I$1660=$D1736+18,I$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/2,$AC$56/2)))),(IF(OR(I$1660=$D1736+3,I$1660=$D1736+6,I$1660=$D1736+9,I$1660=$D1736+12,I$1660=$D1736+15,I$1660=$D1736+18,I$1660=$D1736+21,I$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/4,$AC$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,{"$f":"IF($B$9=\"Bonds\",Instruments!$O$10,\" \")","v":4},null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,5,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1219>0),F1219,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1746+12,F$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,J$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1746+6,F$1660=$D1746+12,F$1660=$D1746+18,F$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,J$57/2)))),(IF(OR(F$1660=$D1746+3,F$1660=$D1746+6,F$1660=$D1746+9,F$1660=$D1746+12,F$1660=$D1746+15,F$1660=$D1746+18,F$1660=$D1746+21,F$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,J$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",Y1219>0),Y1219,0)))*IF($C$1741=1,(IF(OR(Y$1660=$D1746+12,Y$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(Y$1660=$D1746+6,Y$1660=$D1746+12,Y$1660=$D1746+18,Y$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(Y$1660=$D1746+3,Y$1660=$D1746+6,Y$1660=$D1746+9,Y$1660=$D1746+12,Y$1660=$D1746+15,Y$1660=$D1746+18,Y$1660=$D1746+21,Y$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",Z1219>0),Z1219,0)))*IF($C$1741=1,(IF(OR(Z$1660=$D1746+12,Z$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(Z$1660=$D1746+6,Z$1660=$D1746+12,Z$1660=$D1746+18,Z$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(Z$1660=$D1746+3,Z$1660=$D1746+6,Z$1660=$D1746+9,Z$1660=$D1746+12,Z$1660=$D1746+15,Z$1660=$D1746+18,Z$1660=$D1746+21,Z$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",AA1219>0),AA1219,0)))*IF($C$1741=1,(IF(OR(AA$1660=$D1746+12,AA$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(AA$1660=$D1746+6,AA$1660=$D1746+12,AA$1660=$D1746+18,AA$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(AA$1660=$D1746+3,AA$1660=$D1746+6,AA$1660=$D1746+9,AA$1660=$D1746+12,AA$1660=$D1746+15,AA$1660=$D1746+18,AA$1660=$D1746+21,AA$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",AB1219>0),AB1219,0)))*IF($C$1741=1,(IF(OR(AB$1660=$D1746+12,AB$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(AB$1660=$D1746+6,AB$1660=$D1746+12,AB$1660=$D1746+18,AB$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(AB$1660=$D1746+3,AB$1660=$D1746+6,AB$1660=$D1746+9,AB$1660=$D1746+12,AB$1660=$D1746+15,AB$1660=$D1746+18,AB$1660=$D1746+21,AB$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",AC1219>0),AC1219,0)))*IF($C$1741=1,(IF(OR(AC$1660=$D1746+12,AC$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(AC$1660=$D1746+6,AC$1660=$D1746+12,AC$1660=$D1746+18,AC$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(AC$1660=$D1746+3,AC$1660=$D1746+6,AC$1660=$D1746+9,AC$1660=$D1746+12,AC$1660=$D1746+15,AC$1660=$D1746+18,AC$1660=$D1746+21,AC$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0}]
[null,null,null,6,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1220>0),F1220,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1747+12,F$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57,K$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1747+6,F$1660=$D1747+12,F$1660=$D1747+18,F$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57/2,K$57/2)))),(IF(OR(F$1660=$D1747+3,F$1660=$D1747+6,F$1660=$D1747+9,F$1660=$D1747+12,F$1660=$D1747+15,F$1660=$D1747+18,F$1660=$D1747+21,F$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57/4,K$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",X1220>0),X1220,0)))*IF($C$1741=1,(IF(OR(X$1660=$D1747+12,X$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57,$AC$57)))),IF($C$1741=2,(IF(OR(X$1660=$D1747+6,X$1660=$D1747+12,X$1660=$D1747+18,X$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57/2,$AC$57/2)))),(IF(OR(X$1660=$D1747+3,X$1660=$D1747+6,X$1660=$D1747+9,X$1660=$D1747+12,X$1660=$D1747+15,X$1660=$D1747+18,X$1660=$D1747+21,X$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57/4,$AC$57/4))))))","v":0},0,0,0,0,0]
[null,null,null,12,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1226>0),F1226,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1753+12,F$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57,Q$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1753+6,F$1660=$D1753+12,F$1660=$D1753+18,F$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57/2,Q$57/2)))),(IF(OR(F$1660=$D1753+3,F$1660=$D1753+6,F$1660=$D1753+9,F$1660=$D1753+12,F$1660=$D1753+15,F$1660=$D1753+18,F$1660=$D1753+21,F$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57/4,Q$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",R1226>0),R1226,0)))*IF($C$1741=1,(IF(OR(R$1660=$D1753+12,R$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57,$AC$57)))),IF($C$1741=2,(IF(OR(R$1660=$D1753+6,R$1660=$D1753+12,R$1660=$D1753+18,R$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57/2,$AC$57/2)))),(IF(OR(R$1660=$D1753+3,R$1660=$D1753+6,R$1660=$D1753+9,R$1660=$D1753+12,R$1660=$D1753+15,R$1660=$D1753+18,R$1660=$D1753+21,R$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57/4,$AC$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1231>0),F1231,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1758+12,F$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57,V$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1758+6,F$1660=$D1758+12,F$1660=$D1758+18,F$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57/2,V$57/2)))),(IF(OR(F$1660=$D1758+3,F$1660=$D1758+6,F$1660=$D1758+9,F$1660=$D1758+12,F$1660=$D1758+15,F$1660=$D1758+18,F$1660=$D1758+21,F$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57/4,V$57/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",M1231>0),M1231,0)))*IF($C$1741=1,(IF(OR(M$1660=$D1758+12,M$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57,$AC$57)))),IF($C$1741=2,(IF(OR(M$1660=$D1758+6,M$1660=$D1758+12,M$1660=$D1758+18,M$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57/2,$AC$57/2)))),(IF(OR(M$1660=$D1758+3,M$1660=$D1758+6,M$1660=$D1758+9,M$1660=$D1758+12,M$1660=$D1758+15,M$1660=$D1758+18,M$1660=$D1758+21,M$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57/4,$AC$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1236>0),F1236,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1763+12,F$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57,AA$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1763+6,F$1660=$D1763+12,F$1660=$D1763+18,F$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/2,AA$57/2)))),(IF(OR(F$1660=$D1763+3,F$1660=$D1763+6,F$1660=$D1763+9,F$1660=$D1763+12,F$1660=$D1763+15,F$1660=$D1763+18,F$1660=$D1763+21,F$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/4,AA$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",G1236>0),G1236,0)))*IF($C$1741=1,(IF(OR(G$1660=$D1763+12,G$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57,AB$57)))),IF($C$1741=2,(IF(OR(G$1660=$D1763+6,G$1660=$D1763+12,G$1660=$D1763+18,G$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/2,AB$57/2)))),(IF(OR(G$1660=$D1763+3,G$1660=$D1763+6,G$1660=$D1763+9,G$1660=$D1763+12,G$1660=$D1763+15,G$1660=$D1763+18,G$1660=$D1763+21,G$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/4,AB$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",H1236>0),H1236,0)))*IF($C$1741=1,(IF(OR(H$1660=$D1763+12,H$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57,$AC$57)))),IF($C$1741=2,(IF(OR(H$1660=$D1763+6,H$1660=$D1763+12,H$1660=$D1763+18,H$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/2,$AC$57/2)))),(IF(OR(H$1660=$D1763+3,H$1660=$D1763+6,H$1660=$D1763+9,H$1660=$D1763+12,H$1660=$D1763+15,H$1660=$D1763+18,H$1660=$D1763+21,H$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/4,$AC$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1237>0),F1237,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1764+12,F$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57,AB$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1764+6,F$1660=$D1764+12,F$1660=$D1764+18,F$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57/2,AB$57/2)))),(IF(OR(F$1660=$D1764+3,F$1660=$D1764+6,F$1660=$D1764+9,F$1660=$D1764+12,F$1660=$D1764+15,F$1660=$D1764+18,F$1660=$D1764+21,F$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57/4,AB$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",G1237>0),G1237,0)))*IF($C$1741=1,(IF(OR(G$1660=$D1764+12,G$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57,$AC$57)))),IF($C$1741=2,(IF(OR(G$1660=$D1764+6,G$1660=$D1764+12,G$1660=$D1764+18,G$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57/2,$AC$57/2)))),(IF(OR(G$1660=$D1764+3,G$1660=$D1764+6,G$1660=$D1764+9,G$1660=$D1764+12,G$1660=$D1764+15,G$1660=$D1764+18,G$1660=$D1764+21,G$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57/4,$AC$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1768+1","v":2},null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1242>0),F1242,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1769+12,F$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58,G$58)))),IF($C$1767=2,(IF(OR(F$1660=$D1769+6,F$1660=$D1769+12,F$1660=$D1769+18,F$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/2,G$58/2)))),(IF(OR(F$1660=$D1769+3,F$1660=$D1769+6,F$1660=$D1769+9,F$1660=$D1769+12,F$1660=$D1769+15,F$1660=$D1769+18,F$1660=$D1769+21,F$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/4,G$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1242>0),AB1242,0)))*IF($C$1767=1,(IF(OR(AB$1660=$D1769+12,AB$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58,$AC$58)))),IF($C$1767=2,(IF(OR(AB$1660=$D1769+6,AB$1660=$D1769+12,AB$1660=$D1769+18,AB$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/2,$AC$58/2)))),(IF(OR(AB$1660=$D1769+3,AB$1660=$D1769+6,AB$1660=$D1769+9,AB$1660=$D1769+12,AB$1660=$D1769+15,AB$1660=$D1769+18,AB$1660=$D1769+21,AB$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/4,$AC$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AC1242>0),AC1242,0)))*IF($C$1767=1,(IF(OR(AC$1660=$D1769+12,AC$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58,$AC$58)))),IF($C$1767=2,(IF(OR(AC$1660=$D1769+6,AC$1660=$D1769+12,AC$1660=$D1769+18,AC$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/2,$AC$58/2)))),(IF(OR(AC$1660=$D1769+3,AC$1660=$D1769+6,AC$1660=$D1769+9,AC$1660=$D1769+12,AC$1660=$D1769+15,AC$1660=$D1769+18,AC$1660=$D1769+21,AC$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/4,$AC$58/4))))))","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1247>0),F1247,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1774+12,F$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58,L$58)))),IF($C$1767=2,(IF(OR(F$1660=$D1774+6,F$1660=$D1774+12,F$1660=$D1774+18,F$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58/2,L$58/2)))),(IF(OR(F$1660=$D1774+3,F$1660=$D1774+6,F$1660=$D1774+9,F$1660=$D1774+12,F$1660=$D1774+15,F$1660=$D1774+18,F$1660=$D1774+21,F$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58/4,L$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",W1247>0),W1247,0)))*IF($C$1767=1,(IF(OR(W$1660=$D1774+12,W$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58,$AC$58)))),IF($C$1767=2,(IF(OR(W$1660=$D1774+6,W$1660=$D1774+12,W$1660=$D1774+18,W$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58/2,$AC$58/2)))),(IF(OR(W$1660=$D1774+3,W$1660=$D1774+6,W$1660=$D1774+9,W$1660=$D1774+12,W$1660=$D1774+15,W$1660=$D1774+18,W$1660=$D1774+21,W$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58/4,$AC$58/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1253>0),F1253,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1780+12,F$1660=$D1780+24),(IF($C$10=\"Fix\",$R158,R$58)))),IF($C$1767=2,(IF(OR(F$1660=$D1780+6,F$1660=$D1780+12,F$1660=$D1780+18,F$1660=$D1780+24),(IF($C$10=\"Fix\",$R$58/2,R$58/2)))),(IF(OR(F$1660=$D1780+3,F$1660=$D1780+6,F$1660=$D1780+9,F$1660=$D1780+12,F$1660=$D1780+15,F$1660=$D1780+18,F$1660=$D1780+21,F$1660=$D1780+24),(IF($C$10=\"Fix\",$R$58/4,R$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",Q1253>0),Q1253,0)))*IF($C$1767=1,(IF(OR(Q$1660=$D1780+12,Q$1660=$D1780+24),(IF($C$10=\"Fix\",$R158,$AC$58)))),IF($C$1767=2,(IF(OR(Q$1660=$D1780+6,Q$1660=$D1780+12,Q$1660=$D1780+18,Q$1660=$D1780+24),(IF($C$10=\"Fix\",$R$58/2,$AC$58/2)))),(IF(OR(Q$1660=$D1780+3,Q$1660=$D1780+6,Q$1660=$D1780+9,Q$1660=$D1780+12,Q$1660=$D1780+15,Q$1660=$D1780+18,Q$1660=$D1780+21,Q$1660=$D1780+24),(IF($C$10=\"Fix\",$R$58/4,$AC$58/4))))))","v":0},0,0,0,10.242302364757412,0,0,10.242302364757412,0,0,10.242302364757412,0,0]
[null,null,null,14,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1254>0),F1254,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1781+12,F$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58,S158)))),IF($C$1767=2,(IF(OR(F$1660=$D1781+6,F$1660=$D1781+12,F$1660=$D1781+18,F$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58/2,S$58/2)))),(IF(OR(F$1660=$D1781+3,F$1660=$D1781+6,F$1660=$D1781+9,F$1660=$D1781+12,F$1660=$D1781+15,F$1660=$D1781+18,F$1660=$D1781+21,F$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58/4,S$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",P1254>0),P1254,0)))*IF($C$1767=1,(IF(OR(P$1660=$D1781+12,P$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58,$AC$58)))),IF($C$1767=2,(IF(OR(P$1660=$D1781+6,P$1660=$D1781+12,P$1660=$D1781+18,P$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58/2,$AC$58/2)))),(IF(OR(P$1660=$D1781+3,P$1660=$D1781+6,P$1660=$D1781+9,P$1660=$D1781+12,P$1660=$D1781+15,P$1660=$D1781+18,P$1660=$D1781+21,P$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58/4,$AC$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1259>0),F1259,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1786+12,F$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,X$58)))),IF($C$1767=2,(IF(OR(F$1660=$D1786+6,F$1660=$D1786+12,F$1660=$D1786+18,F$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,X$58/2)))),(IF(OR(F$1660=$D1786+3,F$1660=$D1786+6,F$1660=$D1786+9,F$1660=$D1786+12,F$1660=$D1786+15,F$1660=$D1786+18,F$1660=$D1786+21,F$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,X$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",G1259>0),G1259,0)))*IF($C$1767=1,(IF(OR(G$1660=$D1786+12,G$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,Y$58)))),IF($C$1767=2,(IF(OR(G$1660=$D1786+6,G$1660=$D1786+12,G$1660=$D1786+18,G$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,Y$58/2)))),(IF(OR(G$1660=$D1786+3,G$1660=$D1786+6,G$1660=$D1786+9,G$1660=$D1786+12,G$1660=$D1786+15,G$1660=$D1786+18,G$1660=$D1786+21,G$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,Y$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",H1259>0),H1259,0)))*IF($C$1767=1,(IF(OR(H$1660=$D1786+12,H$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,Z$58)))),IF($C$1767=2,(IF(OR(H$1660=$D1786+6,H$1660=$D1786+12,H$1660=$D1786+18,H$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,Z$58/2)))),(IF(OR(H$1660=$D1786+3,H$1660=$D1786+6,H$1660=$D1786+9,H$1660=$D1786+12,H$1660=$D1786+15,H$1660=$D1786+18,H$1660=$D1786+21,H$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,Z$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",I1259>0),I1259,0)))*IF($C$1767=1,(IF(OR(I$1660=$D1786+12,I$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,AA$58)))),IF($C$1767=2,(IF(OR(I$1660=$D1786+6,I$1660=$D1786+12,I$1660=$D1786+18,I$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,AA$58/2)))),(IF(OR(I$1660=$D1786+3,I$1660=$D1786+6,I$1660=$D1786+9,I$1660=$D1786+12,I$1660=$D1786+15,I$1660=$D1786+18,I$1660=$D1786+21,I$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",J1259>0),J1259,0)))*IF($C$1767=1,(IF(OR(J$1660=$D1786+12,J$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,AB$58)))),IF($C$1767=2,(IF(OR(J$1660=$D1786+6,J$1660=$D1786+12,J$1660=$D1786+18,J$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,AB$58/2)))),(IF(OR(J$1660=$D1786+3,J$1660=$D1786+6,J$1660=$D1786+9,J$1660=$D1786+12,J$1660=$D1786+15,J$1660=$D1786+18,J$1660=$D1786+21,J$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,AB$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",K1259>0),K1259,0)))*IF($C$1767=1,(IF(OR(K$1660=$D1786+12,K$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,$AC158)))),IF($C$1767=2,(IF(OR(K$1660=$D1786+6,K$1660=$D1786+12,K$1660=$D1786+18,K$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,$AC158/2)))),(IF(OR(K$1660=$D1786+3,K$1660=$D1786+6,K$1660=$D1786+9,K$1660=$D1786+12,K$1660=$D1786+15,K$1660=$D1786+18,K$1660=$D1786+21,K$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,$AC158/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1264>0),F1264,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1791+12,F$1660=$D1791+24),(IF($C$10=\"Fix\",$AC$58,$AC158)))),IF($C$1767=2,(IF(OR(F$1660=$D1791+6,F$1660=$D1791+12,F$1660=$D1791+18,F$1660=$D1791+24),(IF($C$10=\"Fix\",$AC$58/2,$AC158/2)))),(IF(OR(F$1660=$D1791+3,F$1660=$D1791+6,F$1660=$D1791+9,F$1660=$D1791+12,F$1660=$D1791+15,F$1660=$D1791+18,F$1660=$D1791+21,F$1660=$D1791+24),(IF($C$10=\"Fix\",$AC$58/4,$AC158/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1795+1","v":3},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1269>0),F1269,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1796+12,F$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59,H$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1796+6,F$1660=$D1796+12,F$1660=$D1796+18,F$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/2,H$59/2)))),(IF(OR(F$1660=$D1796+3,F$1660=$D1796+6,F$1660=$D1796+9,F$1660=$D1796+12,F$1660=$D1796+15,F$1660=$D1796+18,F$1660=$D1796+21,F$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/4,H$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",AA1269>0),AA1269,0)))*IF($C$1793=1,(IF(OR(AA$1660=$D1796+12,AA$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59,$AC$59)))),IF($C$1793=2,(IF(OR(AA$1660=$D1796+6,AA$1660=$D1796+12,AA$1660=$D1796+18,AA$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/2,$AC$59/2)))),(IF(OR(AA$1660=$D1796+3,AA$1660=$D1796+6,AA$1660=$D1796+9,AA$1660=$D1796+12,AA$1660=$D1796+15,AA$1660=$D1796+18,AA$1660=$D1796+21,AA$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/4,$AC$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",AB1269>0),AB1269,0)))*IF($C$1793=1,(IF(OR(AB$1660=$D1796+12,AB$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59,$AC$59)))),IF($C$1793=2,(IF(OR(AB$1660=$D1796+6,AB$1660=$D1796+12,AB$1660=$D1796+18,AB$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/2,$AC$59/2)))),(IF(OR(AB$1660=$D1796+3,AB$1660=$D1796+6,AB$1660=$D1796+9,AB$1660=$D1796+12,AB$1660=$D1796+15,AB$1660=$D1796+18,AB$1660=$D1796+21,AB$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/4,$AC$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",AC1269>0),AC1269,0)))*IF($C$1793=1,(IF(OR(AC$1660=$D1796+12,AC$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59,$AC$59)))),IF($C$1793=2,(IF(OR(AC$1660=$D1796+6,AC$1660=$D1796+12,AC$1660=$D1796+18,AC$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/2,$AC$59/2)))),(IF(OR(AC$1660=$D1796+3,AC$1660=$D1796+6,AC$1660=$D1796+9,AC$1660=$D1796+12,AC$1660=$D1796+15,AC$1660=$D1796+18,AC$1660=$D1796+21,AC$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/4,$AC$59/4))))))","v":0}]
[null,null,null,8,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1274>0),F1274,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1801+12,F$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59,M$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1801+6,F$1660=$D1801+12,F$1660=$D1801+18,F$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59/2,M$59/2)))),(IF(OR(F$1660=$D1801+3,F$1660=$D1801+6,F$1660=$D1801+9,F$1660=$D1801+12,F$1660=$D1801+15,F$1660=$D1801+18,F$1660=$D1801+21,F$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59/4,M$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",V1274>0),V1274,0)))*IF($C$1793=1,(IF(OR(V$1660=$D1801+12,V$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59,$AC$59)))),IF($C$1793=2,(IF(OR(V$1660=$D1801+6,V$1660=$D1801+12,V$1660=$D1801+18,V$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59/2,$AC$59/2)))),(IF(OR(V$1660=$D1801+3,V$1660=$D1801+6,V$1660=$D1801+9,V$1660=$D1801+12,V$1660=$D1801+15,V$1660=$D1801+18,V$1660=$D1801+21,V$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,10,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1276>0),F1276,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1803+12,F$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59,O$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1803+6,F$1660=$D1803+12,F$1660=$D1803+18,F$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59/2,O$59/2)))),(IF(OR(F$1660=$D1803+3,F$1660=$D1803+6,F$1660=$D1803+9,F$1660=$D1803+12,F$1660=$D1803+15,F$1660=$D1803+18,F$1660=$D1803+21,F$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59/4,O$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",T1276>0),T1276,0)))*IF($C$1793=1,(IF(OR(T$1660=$D1803+12,T$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59,$AC$59)))),IF($C$1793=2,(IF(OR(T$1660=$D1803+6,T$1660=$D1803+12,T$1660=$D1803+18,T$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59/2,$AC$59/2)))),(IF(OR(T$1660=$D1803+3,T$1660=$D1803+6,T$1660=$D1803+9,T$1660=$D1803+12,T$1660=$D1803+15,T$1660=$D1803+18,T$1660=$D1803+21,T$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1281>0),F1281,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1808+12,F$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59,T$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1808+6,F$1660=$D1808+12,F$1660=$D1808+18,F$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59/2,T$59/2)))),(IF(OR(F$1660=$D1808+3,F$1660=$D1808+6,F$1660=$D1808+9,F$1660=$D1808+12,F$1660=$D1808+15,F$1660=$D1808+18,F$1660=$D1808+21,F$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59/4,T$59/4))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",O1281>0),O1281,0)))*IF($C$1793=1,(IF(OR(O$1660=$D1808+12,O$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59,$AC$59)))),IF($C$1793=2,(IF(OR(O$1660=$D1808+6,O$1660=$D1808+12,O$1660=$D1808+18,O$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59/2,$AC$59/2)))),(IF(OR(O$1660=$D1808+3,O$1660=$D1808+6,O$1660=$D1808+9,O$1660=$D1808+12,O$1660=$D1808+15,O$1660=$D1808+18,O$1660=$D1808+21,O$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1286>0),F1286,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1813+12,F$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,Y$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1813+6,F$1660=$D1813+12,F$1660=$D1813+18,F$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,Y$59/2)))),(IF(OR(F$1660=$D1813+3,F$1660=$D1813+6,F$1660=$D1813+9,F$1660=$D1813+12,F$1660=$D1813+15,F$1660=$D1813+18,F$1660=$D1813+21,F$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,Y$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",G1286>0),G1286,0)))*IF($C$1793=1,(IF(OR(G$1660=$D1813+12,G$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,Z$59)))),IF($C$1793=2,(IF(OR(G$1660=$D1813+6,G$1660=$D1813+12,G$1660=$D1813+18,G$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,Z$59/2)))),(IF(OR(G$1660=$D1813+3,G$1660=$D1813+6,G$1660=$D1813+9,G$1660=$D1813+12,G$1660=$D1813+15,G$1660=$D1813+18,G$1660=$D1813+21,G$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,Z$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",H1286>0),H1286,0)))*IF($C$1793=1,(IF(OR(H$1660=$D1813+12,H$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,AA$59)))),IF($C$1793=2,(IF(OR(H$1660=$D1813+6,H$1660=$D1813+12,H$1660=$D1813+18,H$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,AA$59/2)))),(IF(OR(H$1660=$D1813+3,H$1660=$D1813+6,H$1660=$D1813+9,H$1660=$D1813+12,H$1660=$D1813+15,H$1660=$D1813+18,H$1660=$D1813+21,H$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,AA$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",I1286>0),I1286,0)))*IF($C$1793=1,(IF(OR(I$1660=$D1813+12,I$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,AB$59)))),IF($C$1793=2,(IF(OR(I$1660=$D1813+6,I$1660=$D1813+12,I$1660=$D1813+18,I$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,AB$59/2)))),(IF(OR(I$1660=$D1813+3,I$1660=$D1813+6,I$1660=$D1813+9,I$1660=$D1813+12,I$1660=$D1813+15,I$1660=$D1813+18,I$1660=$D1813+21,I$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,AB$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",J1286>0),J1286,0)))*IF($C$1793=1,(IF(OR(J$1660=$D1813+12,J$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,$AC$59)))),IF($C$1793=2,(IF(OR(J$1660=$D1813+6,J$1660=$D1813+12,J$1660=$D1813+18,J$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,$AC$59/2)))),(IF(OR(J$1660=$D1813+3,J$1660=$D1813+6,J$1660=$D1813+9,J$1660=$D1813+12,J$1660=$D1813+15,J$1660=$D1813+18,J$1660=$D1813+21,J$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1287>0),F1287,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1814+12,F$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59,Z$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1814+6,F$1660=$D1814+12,F$1660=$D1814+18,F$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/2,Z$59/2)))),(IF(OR(F$1660=$D1814+3,F$1660=$D1814+6,F$1660=$D1814+9,F$1660=$D1814+12,F$1660=$D1814+15,F$1660=$D1814+18,F$1660=$D1814+21,F$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/4,Z$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",G1287>0),G1287,0)))*IF($C$1793=1,(IF(OR(G$1660=$D1814+12,G$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59,AA$59)))),IF($C$1793=2,(IF(OR(G$1660=$D1814+6,G$1660=$D1814+12,G$1660=$D1814+18,G$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/2,AA$59/2)))),(IF(OR(G$1660=$D1814+3,G$1660=$D1814+6,G$1660=$D1814+9,G$1660=$D1814+12,G$1660=$D1814+15,G$1660=$D1814+18,G$1660=$D1814+21,G$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/4,AA$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",H1287>0),H1287,0)))*IF($C$1793=1,(IF(OR(H$1660=$D1814+12,H$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59,AB$59)))),IF($C$1793=2,(IF(OR(H$1660=$D1814+6,H$1660=$D1814+12,H$1660=$D1814+18,H$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/2,AB$59/2)))),(IF(OR(H$1660=$D1814+3,H$1660=$D1814+6,H$1660=$D1814+9,H$1660=$D1814+12,H$1660=$D1814+15,H$1660=$D1814+18,H$1660=$D1814+21,H$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/4,AB$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",I1287>0),I1287,0)))*IF($C$1793=1,(IF(OR(I$1660=$D1814+12,I$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59,$AC$59)))),IF($C$1793=2,(IF(OR(I$1660=$D1814+6,I$1660=$D1814+12,I$1660=$D1814+18,I$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/2,$AC$59/2)))),(IF(OR(I$1660=$D1814+3,I$1660=$D1814+6,I$1660=$D1814+9,I$1660=$D1814+12,I$1660=$D1814+15,I$1660=$D1814+18,I$1660=$D1814+21,I$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,{"$f":"IF($B$12=\"Bonds\",Instruments!$O$13,\" \")","v":2},null,{"$f":"$E$12","v":"7yr"}]
[null,null,null,5,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1297>0),F1297,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1824+12,F$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,J$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1824+6,F$1660=$D1824+12,F$1660=$D1824+18,F$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,J$60/2)))),(IF(OR(F$1660=$D1824+3,F$1660=$D1824+6,F$1660=$D1824+9,F$1660=$D1824+12,F$1660=$D1824+15,F$1660=$D1824+18,F$1660=$D1824+21,F$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,J$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Y1297>0),Y1297,0)))*IF($C$1819=1,(IF(OR(Y$1660=$D1824+12,Y$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(Y$1660=$D1824+6,Y$1660=$D1824+12,Y$1660=$D1824+18,Y$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(Y$1660=$D1824+3,Y$1660=$D1824+6,Y$1660=$D1824+9,Y$1660=$D1824+12,Y$1660=$D1824+15,Y$1660=$D1824+18,Y$1660=$D1824+21,Y$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Z1297>0),Z1297,0)))*IF($C$1819=1,(IF(OR(Z$1660=$D1824+12,Z$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(Z$1660=$D1824+6,Z$1660=$D1824+12,Z$1660=$D1824+18,Z$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(Z$1660=$D1824+3,Z$1660=$D1824+6,Z$1660=$D1824+9,Z$1660=$D1824+12,Z$1660=$D1824+15,Z$1660=$D1824+18,Z$1660=$D1824+21,Z$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AA1297>0),AA1297,0)))*IF($C$1819=1,(IF(OR(AA$1660=$D1824+12,AA$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(AA$1660=$D1824+6,AA$1660=$D1824+12,AA$1660=$D1824+18,AA$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(AA$1660=$D1824+3,AA$1660=$D1824+6,AA$1660=$D1824+9,AA$1660=$D1824+12,AA$1660=$D1824+15,AA$1660=$D1824+18,AA$1660=$D1824+21,AA$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AB1297>0),AB1297,0)))*IF($C$1819=1,(IF(OR(AB$1660=$D1824+12,AB$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(AB$1660=$D1824+6,AB$1660=$D1824+12,AB$1660=$D1824+18,AB$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(AB$1660=$D1824+3,AB$1660=$D1824+6,AB$1660=$D1824+9,AB$1660=$D1824+12,AB$1660=$D1824+15,AB$1660=$D1824+18,AB$1660=$D1824+21,AB$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AC1297>0),AC1297,0)))*IF($C$1819=1,(IF(OR(AC$1660=$D1824+12,AC$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(AC$1660=$D1824+6,AC$1660=$D1824+12,AC$1660=$D1824+18,AC$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(AC$1660=$D1824+3,AC$1660=$D1824+6,AC$1660=$D1824+9,AC$1660=$D1824+12,AC$1660=$D1824+15,AC$1660=$D1824+18,AC$1660=$D1824+21,AC$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0}]
[null,null,null,11,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1303>0),F1303,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1830+12,F$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60,P$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1830+6,F$1660=$D1830+12,F$1660=$D1830+18,F$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60/2,P$60/2)))),(IF(OR(F$1660=$D1830+3,F$1660=$D1830+6,F$1660=$D1830+9,F$1660=$D1830+12,F$1660=$D1830+15,F$1660=$D1830+18,F$1660=$D1830+21,F$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60/4,P$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",S1303>0),S1303,0)))*IF($C$1819=1,(IF(OR(S$1660=$D1830+12,S$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60,$AC$60)))),IF($C$1819=2,(IF(OR(S$1660=$D1830+6,S$1660=$D1830+12,S$1660=$D1830+18,S$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60/2,$AC$60/2)))),(IF(OR(S$1660=$D1830+3,S$1660=$D1830+6,S$1660=$D1830+9,S$1660=$D1830+12,S$1660=$D1830+15,S$1660=$D1830+18,S$1660=$D1830+21,S$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60/4,$AC$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1304>0),F1304,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1831+12,F$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60,Q$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1831+6,F$1660=$D1831+12,F$1660=$D1831+18,F$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60/2,Q$60/2)))),(IF(OR(F$1660=$D1831+3,F$1660=$D1831+6,F$1660=$D1831+9,F$1660=$D1831+12,F$1660=$D1831+15,F$1660=$D1831+18,F$1660=$D1831+21,F$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60/4,Q$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",R1304>0),R1304,0)))*IF($C$1819=1,(IF(OR(R$1660=$D1831+12,R$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60,$AC$60)))),IF($C$1819=2,(IF(OR(R$1660=$D1831+6,R$1660=$D1831+12,R$1660=$D1831+18,R$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60/2,$AC$60/2)))),(IF(OR(R$1660=$D1831+3,R$1660=$D1831+6,R$1660=$D1831+9,R$1660=$D1831+12,R$1660=$D1831+15,R$1660=$D1831+18,R$1660=$D1831+21,R$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60/4,$AC$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1309>0),F1309,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1836+12,F$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60,V$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1836+6,F$1660=$D1836+12,F$1660=$D1836+18,F$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60/2,V$60/2)))),(IF(OR(F$1660=$D1836+3,F$1660=$D1836+6,F$1660=$D1836+9,F$1660=$D1836+12,F$1660=$D1836+15,F$1660=$D1836+18,F$1660=$D1836+21,F$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60/4,V$60/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",M1309>0),M1309,0)))*IF($C$1819=1,(IF(OR(M$1660=$D1836+12,M$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60,$AC$60)))),IF($C$1819=2,(IF(OR(M$1660=$D1836+6,M$1660=$D1836+12,M$1660=$D1836+18,M$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60/2,$AC$60/2)))),(IF(OR(M$1660=$D1836+3,M$1660=$D1836+6,M$1660=$D1836+9,M$1660=$D1836+12,M$1660=$D1836+15,M$1660=$D1836+18,M$1660=$D1836+21,M$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60/4,$AC$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1314>0),F1314,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1841+12,F$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60,AA$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1841+6,F$1660=$D1841+12,F$1660=$D1841+18,F$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/2,AA$60/2)))),(IF(OR(F$1660=$D1841+3,F$1660=$D1841+6,F$1660=$D1841+9,F$1660=$D1841+12,F$1660=$D1841+15,F$1660=$D1841+18,F$1660=$D1841+21,F$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/4,AA$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",G1314>0),G1314,0)))*IF($C$1819=1,(IF(OR(G$1660=$D1841+12,G$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60,AB$60)))),IF($C$1819=2,(IF(OR(G$1660=$D1841+6,G$1660=$D1841+12,G$1660=$D1841+18,G$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/2,AB$60/2)))),(IF(OR(G$1660=$D1841+3,G$1660=$D1841+6,G$1660=$D1841+9,G$1660=$D1841+12,G$1660=$D1841+15,G$1660=$D1841+18,G$1660=$D1841+21,G$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/4,AB$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",H1314>0),H1314,0)))*IF($C$1819=1,(IF(OR(H$1660=$D1841+12,H$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60,$AC$60)))),IF($C$1819=2,(IF(OR(H$1660=$D1841+6,H$1660=$D1841+12,H$1660=$D1841+18,H$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/2,$AC$60/2)))),(IF(OR(H$1660=$D1841+3,H$1660=$D1841+6,H$1660=$D1841+9,H$1660=$D1841+12,H$1660=$D1841+15,H$1660=$D1841+18,H$1660=$D1841+21,H$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/4,$AC$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1319>0),F1319,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1846+12,F$1660=$D1846+24),(IF($C$13=\"Fix\",$F$61,F$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1846+6,F$1660=$D1846+12,F$1660=$D1846+18,F$1660=$D1846+24),(IF($C$13=\"Fix\",$F$61/2,F$61/2)))),(IF(OR(F$1660=$D1846+3,F$1660=$D1846+6,F$1660=$D1846+9,F$1660=$D1846+12,F$1660=$D1846+15,F$1660=$D1846+18,F$1660=$D1846+21,F$1660=$D1846+24),(IF($C$13=\"Fix\",$F$61/4,F$61/4))))))","v":0},0,0,0,0,0,101.16079896334944,0,0,0,0,0,101.16079896334944,0,0,0,0,0,101.16079896334944,0,0,0,0,0]
[null,null,null,6,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1324>0),F1324,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1851+12,F$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61,K$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1851+6,F$1660=$D1851+12,F$1660=$D1851+18,F$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61/2,K$61/2)))),(IF(OR(F$1660=$D1851+3,F$1660=$D1851+6,F$1660=$D1851+9,F$1660=$D1851+12,F$1660=$D1851+15,F$1660=$D1851+18,F$1660=$D1851+21,F$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61/4,K$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",X1324>0),X1324,0)))*IF($C$1845=1,(IF(OR(X$1660=$D1851+12,X$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61,$AC$61)))),IF($C$1845=2,(IF(OR(X$1660=$D1851+6,X$1660=$D1851+12,X$1660=$D1851+18,X$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61/2,$AC$61/2)))),(IF(OR(X$1660=$D1851+3,X$1660=$D1851+6,X$1660=$D1851+9,X$1660=$D1851+12,X$1660=$D1851+15,X$1660=$D1851+18,X$1660=$D1851+21,X$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61/4,$AC$61/4))))))","v":0},0,0,0,0,0]
[null,null,null,8,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1326>0),F1326,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1853+12,F$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61,M$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1853+6,F$1660=$D1853+12,F$1660=$D1853+18,F$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61/2,M$61/2)))),(IF(OR(F$1660=$D1853+3,F$1660=$D1853+6,F$1660=$D1853+9,F$1660=$D1853+12,F$1660=$D1853+15,F$1660=$D1853+18,F$1660=$D1853+21,F$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61/4,M$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",V1326>0),V1326,0)))*IF($C$1845=1,(IF(OR(V$1660=$D1853+12,V$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61,$AC$61)))),IF($C$1845=2,(IF(OR(V$1660=$D1853+6,V$1660=$D1853+12,V$1660=$D1853+18,V$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61/2,$AC$61/2)))),(IF(OR(V$1660=$D1853+3,V$1660=$D1853+6,V$1660=$D1853+9,V$1660=$D1853+12,V$1660=$D1853+15,V$1660=$D1853+18,V$1660=$D1853+21,V$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61/4,$AC$61/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1331>0),F1331,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1858+12,F$1660=$D1858+24),(IF($C$13=\"Fix\",$R236,R$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1858+6,F$1660=$D1858+12,F$1660=$D1858+18,F$1660=$D1858+24),(IF($C$13=\"Fix\",$R$61/2,R$61/2)))),(IF(OR(F$1660=$D1858+3,F$1660=$D1858+6,F$1660=$D1858+9,F$1660=$D1858+12,F$1660=$D1858+15,F$1660=$D1858+18,F$1660=$D1858+21,F$1660=$D1858+24),(IF($C$13=\"Fix\",$R$61/4,R$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",Q1331>0),Q1331,0)))*IF($C$1845=1,(IF(OR(Q$1660=$D1858+12,Q$1660=$D1858+24),(IF($C$13=\"Fix\",$R236,$AC$61)))),IF($C$1845=2,(IF(OR(Q$1660=$D1858+6,Q$1660=$D1858+12,Q$1660=$D1858+18,Q$1660=$D1858+24),(IF($C$13=\"Fix\",$R$61/2,$AC$61/2)))),(IF(OR(Q$1660=$D1858+3,Q$1660=$D1858+6,Q$1660=$D1858+9,Q$1660=$D1858+12,Q$1660=$D1858+15,Q$1660=$D1858+18,Q$1660=$D1858+21,Q$1660=$D1858+24),(IF($C$13=\"Fix\",$R$61/4,$AC$61/4))))))","v":0},0,0,0,0,0,0,78.682587702772167,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1336>0),F1336,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1863+12,F$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61,W$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1863+6,F$1660=$D1863+12,F$1660=$D1863+18,F$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61/2,W$61/2)))),(IF(OR(F$1660=$D1863+3,F$1660=$D1863+6,F$1660=$D1863+9,F$1660=$D1863+12,F$1660=$D1863+15,F$1660=$D1863+18,F$1660=$D1863+21,F$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61/4,W$61/4))))))","v":0},0,0,0,0,0,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",L1336>0),L1336,0)))*IF($C$1845=1,(IF(OR(L$1660=$D1863+12,L$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61,$AC$61)))),IF($C$1845=2,(IF(OR(L$1660=$D1863+6,L$1660=$D1863+12,L$1660=$D1863+18,L$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61/2,$AC$61/2)))),(IF(OR(L$1660=$D1863+3,L$1660=$D1863+6,L$1660=$D1863+9,L$1660=$D1863+12,L$1660=$D1863+15,L$1660=$D1863+18,L$1660=$D1863+21,L$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61/4,$AC$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1337>0),F1337,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1864+12,F$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,X$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1864+6,F$1660=$D1864+12,F$1660=$D1864+18,F$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,X$61/2)))),(IF(OR(F$1660=$D1864+3,F$1660=$D1864+6,F$1660=$D1864+9,F$1660=$D1864+12,F$1660=$D1864+15,F$1660=$D1864+18,F$1660=$D1864+21,F$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,X$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",G1337>0),G1337,0)))*IF($C$1845=1,(IF(OR(G$1660=$D1864+12,G$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,Y$61)))),IF($C$1845=2,(IF(OR(G$1660=$D1864+6,G$1660=$D1864+12,G$1660=$D1864+18,G$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,Y$61/2)))),(IF(OR(G$1660=$D1864+3,G$1660=$D1864+6,G$1660=$D1864+9,G$1660=$D1864+12,G$1660=$D1864+15,G$1660=$D1864+18,G$1660=$D1864+21,G$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,Y$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",H1337>0),H1337,0)))*IF($C$1845=1,(IF(OR(H$1660=$D1864+12,H$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,Z$61)))),IF($C$1845=2,(IF(OR(H$1660=$D1864+6,H$1660=$D1864+12,H$1660=$D1864+18,H$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,Z$61/2)))),(IF(OR(H$1660=$D1864+3,H$1660=$D1864+6,H$1660=$D1864+9,H$1660=$D1864+12,H$1660=$D1864+15,H$1660=$D1864+18,H$1660=$D1864+21,H$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,Z$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",I1337>0),I1337,0)))*IF($C$1845=1,(IF(OR(I$1660=$D1864+12,I$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,AA$61)))),IF($C$1845=2,(IF(OR(I$1660=$D1864+6,I$1660=$D1864+12,I$1660=$D1864+18,I$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,AA$61/2)))),(IF(OR(I$1660=$D1864+3,I$1660=$D1864+6,I$1660=$D1864+9,I$1660=$D1864+12,I$1660=$D1864+15,I$1660=$D1864+18,I$1660=$D1864+21,I$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,AA$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",J1337>0),J1337,0)))*IF($C$1845=1,(IF(OR(J$1660=$D1864+12,J$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,AB$61)))),IF($C$1845=2,(IF(OR(J$1660=$D1864+6,J$1660=$D1864+12,J$1660=$D1864+18,J$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,AB$61/2)))),(IF(OR(J$1660=$D1864+3,J$1660=$D1864+6,J$1660=$D1864+9,J$1660=$D1864+12,J$1660=$D1864+15,J$1660=$D1864+18,J$1660=$D1864+21,J$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,AB$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",K1337>0),K1337,0)))*IF($C$1845=1,(IF(OR(K$1660=$D1864+12,K$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,$AC236)))),IF($C$1845=2,(IF(OR(K$1660=$D1864+6,K$1660=$D1864+12,K$1660=$D1864+18,K$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,$AC236/2)))),(IF(OR(K$1660=$D1864+3,K$1660=$D1864+6,K$1660=$D1864+9,K$1660=$D1864+12,K$1660=$D1864+15,K$1660=$D1864+18,K$1660=$D1864+21,K$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,$AC236/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1342>0),F1342,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1869+12,F$1660=$D1869+24),(IF($C$13=\"Fix\",$AC$61,$AC236)))),IF($C$1845=2,(IF(OR(F$1660=$D1869+6,F$1660=$D1869+12,F$1660=$D1869+18,F$1660=$D1869+24),(IF($C$13=\"Fix\",$AC$61/2,$AC236/2)))),(IF(OR(F$1660=$D1869+3,F$1660=$D1869+6,F$1660=$D1869+9,F$1660=$D1869+12,F$1660=$D1869+15,F$1660=$D1869+18,F$1660=$D1869+21,F$1660=$D1869+24),(IF($C$13=\"Fix\",$AC$61/4,$AC236/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1872+1","v":2},null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1346>0),F1346,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1873+12,F$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62,G$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1873+6,F$1660=$D1873+12,F$1660=$D1873+18,F$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/2,G$62/2)))),(IF(OR(F$1660=$D1873+3,F$1660=$D1873+6,F$1660=$D1873+9,F$1660=$D1873+12,F$1660=$D1873+15,F$1660=$D1873+18,F$1660=$D1873+21,F$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/4,G$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1346>0),AB1346,0)))*IF($C$1871=1,(IF(OR(AB$1660=$D1873+12,AB$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62,$AC$62)))),IF($C$1871=2,(IF(OR(AB$1660=$D1873+6,AB$1660=$D1873+12,AB$1660=$D1873+18,AB$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/2,$AC$62/2)))),(IF(OR(AB$1660=$D1873+3,AB$1660=$D1873+6,AB$1660=$D1873+9,AB$1660=$D1873+12,AB$1660=$D1873+15,AB$1660=$D1873+18,AB$1660=$D1873+21,AB$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/4,$AC$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AC1346>0),AC1346,0)))*IF($C$1871=1,(IF(OR(AC$1660=$D1873+12,AC$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62,$AC$62)))),IF($C$1871=2,(IF(OR(AC$1660=$D1873+6,AC$1660=$D1873+12,AC$1660=$D1873+18,AC$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/2,$AC$62/2)))),(IF(OR(AC$1660=$D1873+3,AC$1660=$D1873+6,AC$1660=$D1873+9,AC$1660=$D1873+12,AC$1660=$D1873+15,AC$1660=$D1873+18,AC$1660=$D1873+21,AC$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/4,$AC$62/4))))))","v":0}]
[null,null,null,9,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1353>0),F1353,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1880+12,F$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62,N$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1880+6,F$1660=$D1880+12,F$1660=$D1880+18,F$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62/2,N$62/2)))),(IF(OR(F$1660=$D1880+3,F$1660=$D1880+6,F$1660=$D1880+9,F$1660=$D1880+12,F$1660=$D1880+15,F$1660=$D1880+18,F$1660=$D1880+21,F$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62/4,N$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",U1353>0),U1353,0)))*IF($C$1871=1,(IF(OR(U$1660=$D1880+12,U$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62,$AC$62)))),IF($C$1871=2,(IF(OR(U$1660=$D1880+6,U$1660=$D1880+12,U$1660=$D1880+18,U$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62/2,$AC$62/2)))),(IF(OR(U$1660=$D1880+3,U$1660=$D1880+6,U$1660=$D1880+9,U$1660=$D1880+12,U$1660=$D1880+15,U$1660=$D1880+18,U$1660=$D1880+21,U$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62/4,$AC$62/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,10,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1354>0),F1354,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1881+12,F$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62,O$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1881+6,F$1660=$D1881+12,F$1660=$D1881+18,F$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62/2,O$62/2)))),(IF(OR(F$1660=$D1881+3,F$1660=$D1881+6,F$1660=$D1881+9,F$1660=$D1881+12,F$1660=$D1881+15,F$1660=$D1881+18,F$1660=$D1881+21,F$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62/4,O$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",T1354>0),T1354,0)))*IF($C$1871=1,(IF(OR(T$1660=$D1881+12,T$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62,$AC$62)))),IF($C$1871=2,(IF(OR(T$1660=$D1881+6,T$1660=$D1881+12,T$1660=$D1881+18,T$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62/2,$AC$62/2)))),(IF(OR(T$1660=$D1881+3,T$1660=$D1881+6,T$1660=$D1881+9,T$1660=$D1881+12,T$1660=$D1881+15,T$1660=$D1881+18,T$1660=$D1881+21,T$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62/4,$AC$62/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1359>0),F1359,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1886+12,F$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62,T$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1886+6,F$1660=$D1886+12,F$1660=$D1886+18,F$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62/2,T$62/2)))),(IF(OR(F$1660=$D1886+3,F$1660=$D1886+6,F$1660=$D1886+9,F$1660=$D1886+12,F$1660=$D1886+15,F$1660=$D1886+18,F$1660=$D1886+21,F$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62/4,T$62/4))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",O1359>0),O1359,0)))*IF($C$1871=1,(IF(OR(O$1660=$D1886+12,O$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62,$AC$62)))),IF($C$1871=2,(IF(OR(O$1660=$D1886+6,O$1660=$D1886+12,O$1660=$D1886+18,O$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62/2,$AC$62/2)))),(IF(OR(O$1660=$D1886+3,O$1660=$D1886+6,O$1660=$D1886+9,O$1660=$D1886+12,O$1660=$D1886+15,O$1660=$D1886+18,O$1660=$D1886+21,O$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62/4,$AC$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1364>0),F1364,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1891+12,F$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,Y$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1891+6,F$1660=$D1891+12,F$1660=$D1891+18,F$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,Y$62/2)))),(IF(OR(F$1660=$D1891+3,F$1660=$D1891+6,F$1660=$D1891+9,F$1660=$D1891+12,F$1660=$D1891+15,F$1660=$D1891+18,F$1660=$D1891+21,F$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,Y$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",G1364>0),G1364,0)))*IF($C$1871=1,(IF(OR(G$1660=$D1891+12,G$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,Z$62)))),IF($C$1871=2,(IF(OR(G$1660=$D1891+6,G$1660=$D1891+12,G$1660=$D1891+18,G$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,Z$62/2)))),(IF(OR(G$1660=$D1891+3,G$1660=$D1891+6,G$1660=$D1891+9,G$1660=$D1891+12,G$1660=$D1891+15,G$1660=$D1891+18,G$1660=$D1891+21,G$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,Z$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",H1364>0),H1364,0)))*IF($C$1871=1,(IF(OR(H$1660=$D1891+12,H$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,AA$62)))),IF($C$1871=2,(IF(OR(H$1660=$D1891+6,H$1660=$D1891+12,H$1660=$D1891+18,H$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,AA$62/2)))),(IF(OR(H$1660=$D1891+3,H$1660=$D1891+6,H$1660=$D1891+9,H$1660=$D1891+12,H$1660=$D1891+15,H$1660=$D1891+18,H$1660=$D1891+21,H$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",I1364>0),I1364,0)))*IF($C$1871=1,(IF(OR(I$1660=$D1891+12,I$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,AB$62)))),IF($C$1871=2,(IF(OR(I$1660=$D1891+6,I$1660=$D1891+12,I$1660=$D1891+18,I$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,AB$62/2)))),(IF(OR(I$1660=$D1891+3,I$1660=$D1891+6,I$1660=$D1891+9,I$1660=$D1891+12,I$1660=$D1891+15,I$1660=$D1891+18,I$1660=$D1891+21,I$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,AB$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",J1364>0),J1364,0)))*IF($C$1871=1,(IF(OR(J$1660=$D1891+12,J$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,$AC$62)))),IF($C$1871=2,(IF(OR(J$1660=$D1891+6,J$1660=$D1891+12,J$1660=$D1891+18,J$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,$AC$62/2)))),(IF(OR(J$1660=$D1891+3,J$1660=$D1891+6,J$1660=$D1891+9,J$1660=$D1891+12,J$1660=$D1891+15,J$1660=$D1891+18,J$1660=$D1891+21,J$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,$AC$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1899+1","v":3},null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1373>0),F1373,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1900+12,F$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63,H$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1900+6,F$1660=$D1900+12,F$1660=$D1900+18,F$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/2,H$63/2)))),(IF(OR(F$1660=$D1900+3,F$1660=$D1900+6,F$1660=$D1900+9,F$1660=$D1900+12,F$1660=$D1900+15,F$1660=$D1900+18,F$1660=$D1900+21,F$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/4,H$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AA1373>0),AA1373,0)))*IF($C$1897=1,(IF(OR(AA$1660=$D1900+12,AA$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63,$AC$63)))),IF($C$1897=2,(IF(OR(AA$1660=$D1900+6,AA$1660=$D1900+12,AA$1660=$D1900+18,AA$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/2,$AC$63/2)))),(IF(OR(AA$1660=$D1900+3,AA$1660=$D1900+6,AA$1660=$D1900+9,AA$1660=$D1900+12,AA$1660=$D1900+15,AA$1660=$D1900+18,AA$1660=$D1900+21,AA$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/4,$AC$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AB1373>0),AB1373,0)))*IF($C$1897=1,(IF(OR(AB$1660=$D1900+12,AB$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63,$AC$63)))),IF($C$1897=2,(IF(OR(AB$1660=$D1900+6,AB$1660=$D1900+12,AB$1660=$D1900+18,AB$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/2,$AC$63/2)))),(IF(OR(AB$1660=$D1900+3,AB$1660=$D1900+6,AB$1660=$D1900+9,AB$1660=$D1900+12,AB$1660=$D1900+15,AB$1660=$D1900+18,AB$1660=$D1900+21,AB$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/4,$AC$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AC1373>0),AC1373,0)))*IF($C$1897=1,(IF(OR(AC$1660=$D1900+12,AC$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63,$AC$63)))),IF($C$1897=2,(IF(OR(AC$1660=$D1900+6,AC$1660=$D1900+12,AC$1660=$D1900+18,AC$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/2,$AC$63/2)))),(IF(OR(AC$1660=$D1900+3,AC$1660=$D1900+6,AC$1660=$D1900+9,AC$1660=$D1900+12,AC$1660=$D1900+15,AC$1660=$D1900+18,AC$1660=$D1900+21,AC$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/4,$AC$63/4))))))","v":0}]
[null,null,null,6,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1376>0),F1376,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1903+12,F$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63,K$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1903+6,F$1660=$D1903+12,F$1660=$D1903+18,F$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63/2,K$63/2)))),(IF(OR(F$1660=$D1903+3,F$1660=$D1903+6,F$1660=$D1903+9,F$1660=$D1903+12,F$1660=$D1903+15,F$1660=$D1903+18,F$1660=$D1903+21,F$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63/4,K$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",X1376>0),X1376,0)))*IF($C$1897=1,(IF(OR(X$1660=$D1903+12,X$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63,$AC$63)))),IF($C$1897=2,(IF(OR(X$1660=$D1903+6,X$1660=$D1903+12,X$1660=$D1903+18,X$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63/2,$AC$63/2)))),(IF(OR(X$1660=$D1903+3,X$1660=$D1903+6,X$1660=$D1903+9,X$1660=$D1903+12,X$1660=$D1903+15,X$1660=$D1903+18,X$1660=$D1903+21,X$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63/4,$AC$63/4))))))","v":0},0,0,0,0,0]
[null,null,null,11,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1381>0),F1381,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1908+12,F$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63,P$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1908+6,F$1660=$D1908+12,F$1660=$D1908+18,F$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63/2,P$63/2)))),(IF(OR(F$1660=$D1908+3,F$1660=$D1908+6,F$1660=$D1908+9,F$1660=$D1908+12,F$1660=$D1908+15,F$1660=$D1908+18,F$1660=$D1908+21,F$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63/4,P$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",S1381>0),S1381,0)))*IF($C$1897=1,(IF(OR(S$1660=$D1908+12,S$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63,$AC$63)))),IF($C$1897=2,(IF(OR(S$1660=$D1908+6,S$1660=$D1908+12,S$1660=$D1908+18,S$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63/2,$AC$63/2)))),(IF(OR(S$1660=$D1908+3,S$1660=$D1908+6,S$1660=$D1908+9,S$1660=$D1908+12,S$1660=$D1908+15,S$1660=$D1908+18,S$1660=$D1908+21,S$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63/4,$AC$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1386>0),F1386,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1913+12,F$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63,U$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1913+6,F$1660=$D1913+12,F$1660=$D1913+18,F$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63/2,U$63/2)))),(IF(OR(F$1660=$D1913+3,F$1660=$D1913+6,F$1660=$D1913+9,F$1660=$D1913+12,F$1660=$D1913+15,F$1660=$D1913+18,F$1660=$D1913+21,F$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63/4,U$63/4))))))","v":0},0,0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",N1386>0),N1386,0)))*IF($C$1897=1,(IF(OR(N$1660=$D1913+12,N$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63,$AC$63)))),IF($C$1897=2,(IF(OR(N$1660=$D1913+6,N$1660=$D1913+12,N$1660=$D1913+18,N$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63/2,$AC$63/2)))),(IF(OR(N$1660=$D1913+3,N$1660=$D1913+6,N$1660=$D1913+9,N$1660=$D1913+12,N$1660=$D1913+15,N$1660=$D1913+18,N$1660=$D1913+21,N$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63/4,$AC$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1387>0),F1387,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1914+12,F$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63,V$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1914+6,F$1660=$D1914+12,F$1660=$D1914+18,F$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63/2,V$63/2)))),(IF(OR(F$1660=$D1914+3,F$1660=$D1914+6,F$1660=$D1914+9,F$1660=$D1914+12,F$1660=$D1914+15,F$1660=$D1914+18,F$1660=$D1914+21,F$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63/4,V$63/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",M1387>0),M1387,0)))*IF($C$1897=1,(IF(OR(M$1660=$D1914+12,M$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63,$AC$63)))),IF($C$1897=2,(IF(OR(M$1660=$D1914+6,M$1660=$D1914+12,M$1660=$D1914+18,M$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63/2,$AC$63/2)))),(IF(OR(M$1660=$D1914+3,M$1660=$D1914+6,M$1660=$D1914+9,M$1660=$D1914+12,M$1660=$D1914+15,M$1660=$D1914+18,M$1660=$D1914+21,M$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63/4,$AC$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1392>0),F1392,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1919+12,F$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63,AA$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1919+6,F$1660=$D1919+12,F$1660=$D1919+18,F$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/2,AA$63/2)))),(IF(OR(F$1660=$D1919+3,F$1660=$D1919+6,F$1660=$D1919+9,F$1660=$D1919+12,F$1660=$D1919+15,F$1660=$D1919+18,F$1660=$D1919+21,F$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/4,AA$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",G1392>0),G1392,0)))*IF($C$1897=1,(IF(OR(G$1660=$D1919+12,G$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63,AB$63)))),IF($C$1897=2,(IF(OR(G$1660=$D1919+6,G$1660=$D1919+12,G$1660=$D1919+18,G$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/2,AB$63/2)))),(IF(OR(G$1660=$D1919+3,G$1660=$D1919+6,G$1660=$D1919+9,G$1660=$D1919+12,G$1660=$D1919+15,G$1660=$D1919+18,G$1660=$D1919+21,G$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/4,AB$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",H1392>0),H1392,0)))*IF($C$1897=1,(IF(OR(H$1660=$D1919+12,H$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63,$AC$63)))),IF($C$1897=2,(IF(OR(H$1660=$D1919+6,H$1660=$D1919+12,H$1660=$D1919+18,H$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/2,$AC$63/2)))),(IF(OR(H$1660=$D1919+3,H$1660=$D1919+6,H$1660=$D1919+9,H$1660=$D1919+12,H$1660=$D1919+15,H$1660=$D1919+18,H$1660=$D1919+21,H$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/4,$AC$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,{"$f":"IF($B$16=\"Bonds\",Instruments!$O$17,\" \")","v":0},null,{"$f":"$E$16","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1403>0),F1403,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1930+12,F$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64,L$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1930+6,F$1660=$D1930+12,F$1660=$D1930+18,F$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64/2,L$64/2)))),(IF(OR(F$1660=$D1930+3,F$1660=$D1930+6,F$1660=$D1930+9,F$1660=$D1930+12,F$1660=$D1930+15,F$1660=$D1930+18,F$1660=$D1930+21,F$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64/4,L$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",W1403>0),W1403,0)))*IF($C$1923=1,(IF(OR(W$1660=$D1930+12,W$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64,$AC$64)))),IF($C$1923=2,(IF(OR(W$1660=$D1930+6,W$1660=$D1930+12,W$1660=$D1930+18,W$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64/2,$AC$64/2)))),(IF(OR(W$1660=$D1930+3,W$1660=$D1930+6,W$1660=$D1930+9,W$1660=$D1930+12,W$1660=$D1930+15,W$1660=$D1930+18,W$1660=$D1930+21,W$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,8,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1404>0),F1404,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1931+12,F$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64,M$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1931+6,F$1660=$D1931+12,F$1660=$D1931+18,F$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64/2,M$64/2)))),(IF(OR(F$1660=$D1931+3,F$1660=$D1931+6,F$1660=$D1931+9,F$1660=$D1931+12,F$1660=$D1931+15,F$1660=$D1931+18,F$1660=$D1931+21,F$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64/4,M$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",V1404>0),V1404,0)))*IF($C$1923=1,(IF(OR(V$1660=$D1931+12,V$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64,$AC$64)))),IF($C$1923=2,(IF(OR(V$1660=$D1931+6,V$1660=$D1931+12,V$1660=$D1931+18,V$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64/2,$AC$64/2)))),(IF(OR(V$1660=$D1931+3,V$1660=$D1931+6,V$1660=$D1931+9,V$1660=$D1931+12,V$1660=$D1931+15,V$1660=$D1931+18,V$1660=$D1931+21,V$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1935+1","v":13},null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1409>0),F1409,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1936+12,F$1660=$D1936+24),(IF($C$16=\"Fix\",$R314,R$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1936+6,F$1660=$D1936+12,F$1660=$D1936+18,F$1660=$D1936+24),(IF($C$16=\"Fix\",$R$64/2,R$64/2)))),(IF(OR(F$1660=$D1936+3,F$1660=$D1936+6,F$1660=$D1936+9,F$1660=$D1936+12,F$1660=$D1936+15,F$1660=$D1936+18,F$1660=$D1936+21,F$1660=$D1936+24),(IF($C$16=\"Fix\",$R$64/4,R$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Q1409>0),Q1409,0)))*IF($C$1923=1,(IF(OR(Q$1660=$D1936+12,Q$1660=$D1936+24),(IF($C$16=\"Fix\",$R314,$AC$64)))),IF($C$1923=2,(IF(OR(Q$1660=$D1936+6,Q$1660=$D1936+12,Q$1660=$D1936+18,Q$1660=$D1936+24),(IF($C$16=\"Fix\",$R$64/2,$AC$64/2)))),(IF(OR(Q$1660=$D1936+3,Q$1660=$D1936+6,Q$1660=$D1936+9,Q$1660=$D1936+12,Q$1660=$D1936+15,Q$1660=$D1936+18,Q$1660=$D1936+21,Q$1660=$D1936+24),(IF($C$16=\"Fix\",$R$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1414>0),F1414,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1941+12,F$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64,W$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1941+6,F$1660=$D1941+12,F$1660=$D1941+18,F$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64/2,W$64/2)))),(IF(OR(F$1660=$D1941+3,F$1660=$D1941+6,F$1660=$D1941+9,F$1660=$D1941+12,F$1660=$D1941+15,F$1660=$D1941+18,F$1660=$D1941+21,F$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64/4,W$64/4))))))","v":0},0,0,0,0,0,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",L1414>0),L1414,0)))*IF($C$1923=1,(IF(OR(L$1660=$D1941+12,L$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64,$AC$64)))),IF($C$1923=2,(IF(OR(L$1660=$D1941+6,L$1660=$D1941+12,L$1660=$D1941+18,L$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64/2,$AC$64/2)))),(IF(OR(L$1660=$D1941+3,L$1660=$D1941+6,L$1660=$D1941+9,L$1660=$D1941+12,L$1660=$D1941+15,L$1660=$D1941+18,L$1660=$D1941+21,L$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1419>0),F1419,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1946+12,F$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64,AB$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1946+6,F$1660=$D1946+12,F$1660=$D1946+18,F$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64/2,AB$64/2)))),(IF(OR(F$1660=$D1946+3,F$1660=$D1946+6,F$1660=$D1946+9,F$1660=$D1946+12,F$1660=$D1946+15,F$1660=$D1946+18,F$1660=$D1946+21,F$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64/4,AB$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",G1419>0),G1419,0)))*IF($C$1923=1,(IF(OR(G$1660=$D1946+12,G$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64,$AC$64)))),IF($C$1923=2,(IF(OR(G$1660=$D1946+6,G$1660=$D1946+12,G$1660=$D1946+18,G$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64/2,$AC$64/2)))),(IF(OR(G$1660=$D1946+3,G$1660=$D1946+6,G$1660=$D1946+9,G$1660=$D1946+12,G$1660=$D1946+15,G$1660=$D1946+18,G$1660=$D1946+21,G$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1423>0),F1423,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1950+12,F$1660=$D1950+24),(IF($C$17=\"Fix\",$F$65,F$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1950+6,F$1660=$D1950+12,F$1660=$D1950+18,F$1660=$D1950+24),(IF($C$17=\"Fix\",$F$65/2,F$65/2)))),(IF(OR(F$1660=$D1950+3,F$1660=$D1950+6,F$1660=$D1950+9,F$1660=$D1950+12,F$1660=$D1950+15,F$1660=$D1950+18,F$1660=$D1950+21,F$1660=$D1950+24),(IF($C$17=\"Fix\",$F$65/4,F$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1426>0),F1426,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1953+12,F$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,I$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1953+6,F$1660=$D1953+12,F$1660=$D1953+18,F$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,I$65/2)))),(IF(OR(F$1660=$D1953+3,F$1660=$D1953+6,F$1660=$D1953+9,F$1660=$D1953+12,F$1660=$D1953+15,F$1660=$D1953+18,F$1660=$D1953+21,F$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,I$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",Z1426>0),Z1426,0)))*IF($C$1949=1,(IF(OR(Z$1660=$D1953+12,Z$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,$AC$65)))),IF($C$1949=2,(IF(OR(Z$1660=$D1953+6,Z$1660=$D1953+12,Z$1660=$D1953+18,Z$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,$AC$65/2)))),(IF(OR(Z$1660=$D1953+3,Z$1660=$D1953+6,Z$1660=$D1953+9,Z$1660=$D1953+12,Z$1660=$D1953+15,Z$1660=$D1953+18,Z$1660=$D1953+21,Z$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,$AC$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AA1426>0),AA1426,0)))*IF($C$1949=1,(IF(OR(AA$1660=$D1953+12,AA$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,$AC$65)))),IF($C$1949=2,(IF(OR(AA$1660=$D1953+6,AA$1660=$D1953+12,AA$1660=$D1953+18,AA$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,$AC$65/2)))),(IF(OR(AA$1660=$D1953+3,AA$1660=$D1953+6,AA$1660=$D1953+9,AA$1660=$D1953+12,AA$1660=$D1953+15,AA$1660=$D1953+18,AA$1660=$D1953+21,AA$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,$AC$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AB1426>0),AB1426,0)))*IF($C$1949=1,(IF(OR(AB$1660=$D1953+12,AB$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,$AC$65)))),IF($C$1949=2,(IF(OR(AB$1660=$D1953+6,AB$1660=$D1953+12,AB$1660=$D1953+18,AB$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,$AC$65/2)))),(IF(OR(AB$1660=$D1953+3,AB$1660=$D1953+6,AB$1660=$D1953+9,AB$1660=$D1953+12,AB$1660=$D1953+15,AB$1660=$D1953+18,AB$1660=$D1953+21,AB$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,$AC$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AC1426>0),AC1426,0)))*IF($C$1949=1,(IF(OR(AC$1660=$D1953+12,AC$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,$AC$65)))),IF($C$1949=2,(IF(OR(AC$1660=$D1953+6,AC$1660=$D1953+12,AC$1660=$D1953+18,AC$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,$AC$65/2)))),(IF(OR(AC$1660=$D1953+3,AC$1660=$D1953+6,AC$1660=$D1953+9,AC$1660=$D1953+12,AC$1660=$D1953+15,AC$1660=$D1953+18,AC$1660=$D1953+21,AC$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,$AC$65/4))))))","v":0}]
[null,null,null,9,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1431>0),F1431,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1958+12,F$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65,N$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1958+6,F$1660=$D1958+12,F$1660=$D1958+18,F$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65/2,N$65/2)))),(IF(OR(F$1660=$D1958+3,F$1660=$D1958+6,F$1660=$D1958+9,F$1660=$D1958+12,F$1660=$D1958+15,F$1660=$D1958+18,F$1660=$D1958+21,F$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65/4,N$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",U1431>0),U1431,0)))*IF($C$1949=1,(IF(OR(U$1660=$D1958+12,U$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65,$AC$65)))),IF($C$1949=2,(IF(OR(U$1660=$D1958+6,U$1660=$D1958+12,U$1660=$D1958+18,U$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65/2,$AC$65/2)))),(IF(OR(U$1660=$D1958+3,U$1660=$D1958+6,U$1660=$D1958+9,U$1660=$D1958+12,U$1660=$D1958+15,U$1660=$D1958+18,U$1660=$D1958+21,U$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65/4,$AC$65/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1962+1","v":14},null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1436>0),F1436,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1963+12,F$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65,S340)))),IF($C$1949=2,(IF(OR(F$1660=$D1963+6,F$1660=$D1963+12,F$1660=$D1963+18,F$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65/2,S$65/2)))),(IF(OR(F$1660=$D1963+3,F$1660=$D1963+6,F$1660=$D1963+9,F$1660=$D1963+12,F$1660=$D1963+15,F$1660=$D1963+18,F$1660=$D1963+21,F$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65/4,S$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",P1436>0),P1436,0)))*IF($C$1949=1,(IF(OR(P$1660=$D1963+12,P$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65,$AC$65)))),IF($C$1949=2,(IF(OR(P$1660=$D1963+6,P$1660=$D1963+12,P$1660=$D1963+18,P$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65/2,$AC$65/2)))),(IF(OR(P$1660=$D1963+3,P$1660=$D1963+6,P$1660=$D1963+9,P$1660=$D1963+12,P$1660=$D1963+15,P$1660=$D1963+18,P$1660=$D1963+21,P$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65/4,$AC$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1437>0),F1437,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1964+12,F$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65,T$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1964+6,F$1660=$D1964+12,F$1660=$D1964+18,F$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65/2,T$65/2)))),(IF(OR(F$1660=$D1964+3,F$1660=$D1964+6,F$1660=$D1964+9,F$1660=$D1964+12,F$1660=$D1964+15,F$1660=$D1964+18,F$1660=$D1964+21,F$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65/4,T$65/4))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",O1437>0),O1437,0)))*IF($C$1949=1,(IF(OR(O$1660=$D1964+12,O$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65,$AC$65)))),IF($C$1949=2,(IF(OR(O$1660=$D1964+6,O$1660=$D1964+12,O$1660=$D1964+18,O$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65/2,$AC$65/2)))),(IF(OR(O$1660=$D1964+3,O$1660=$D1964+6,O$1660=$D1964+9,O$1660=$D1964+12,O$1660=$D1964+15,O$1660=$D1964+18,O$1660=$D1964+21,O$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65/4,$AC$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1441>0),F1441,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1968+12,F$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,X$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1968+6,F$1660=$D1968+12,F$1660=$D1968+18,F$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,X$65/2)))),(IF(OR(F$1660=$D1968+3,F$1660=$D1968+6,F$1660=$D1968+9,F$1660=$D1968+12,F$1660=$D1968+15,F$1660=$D1968+18,F$1660=$D1968+21,F$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,X$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",G1441>0),G1441,0)))*IF($C$1949=1,(IF(OR(G$1660=$D1968+12,G$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,Y$65)))),IF($C$1949=2,(IF(OR(G$1660=$D1968+6,G$1660=$D1968+12,G$1660=$D1968+18,G$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,Y$65/2)))),(IF(OR(G$1660=$D1968+3,G$1660=$D1968+6,G$1660=$D1968+9,G$1660=$D1968+12,G$1660=$D1968+15,G$1660=$D1968+18,G$1660=$D1968+21,G$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,Y$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",H1441>0),H1441,0)))*IF($C$1949=1,(IF(OR(H$1660=$D1968+12,H$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,Z$65)))),IF($C$1949=2,(IF(OR(H$1660=$D1968+6,H$1660=$D1968+12,H$1660=$D1968+18,H$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,Z$65/2)))),(IF(OR(H$1660=$D1968+3,H$1660=$D1968+6,H$1660=$D1968+9,H$1660=$D1968+12,H$1660=$D1968+15,H$1660=$D1968+18,H$1660=$D1968+21,H$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,Z$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",I1441>0),I1441,0)))*IF($C$1949=1,(IF(OR(I$1660=$D1968+12,I$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,AA$65)))),IF($C$1949=2,(IF(OR(I$1660=$D1968+6,I$1660=$D1968+12,I$1660=$D1968+18,I$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,AA$65/2)))),(IF(OR(I$1660=$D1968+3,I$1660=$D1968+6,I$1660=$D1968+9,I$1660=$D1968+12,I$1660=$D1968+15,I$1660=$D1968+18,I$1660=$D1968+21,I$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,AA$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",J1441>0),J1441,0)))*IF($C$1949=1,(IF(OR(J$1660=$D1968+12,J$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,AB$65)))),IF($C$1949=2,(IF(OR(J$1660=$D1968+6,J$1660=$D1968+12,J$1660=$D1968+18,J$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,AB$65/2)))),(IF(OR(J$1660=$D1968+3,J$1660=$D1968+6,J$1660=$D1968+9,J$1660=$D1968+12,J$1660=$D1968+15,J$1660=$D1968+18,J$1660=$D1968+21,J$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,AB$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",K1441>0),K1441,0)))*IF($C$1949=1,(IF(OR(K$1660=$D1968+12,K$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,$AC340)))),IF($C$1949=2,(IF(OR(K$1660=$D1968+6,K$1660=$D1968+12,K$1660=$D1968+18,K$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,$AC340/2)))),(IF(OR(K$1660=$D1968+3,K$1660=$D1968+6,K$1660=$D1968+9,K$1660=$D1968+12,K$1660=$D1968+15,K$1660=$D1968+18,K$1660=$D1968+21,K$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,$AC340/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},null,{"$f":"$E$18","v":0}]
[null,null,null,5,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1453>0),F1453,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1980+12,F$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,J$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1980+6,F$1660=$D1980+12,F$1660=$D1980+18,F$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,J$66/2)))),(IF(OR(F$1660=$D1980+3,F$1660=$D1980+6,F$1660=$D1980+9,F$1660=$D1980+12,F$1660=$D1980+15,F$1660=$D1980+18,F$1660=$D1980+21,F$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,J$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",Y1453>0),Y1453,0)))*IF($C$1975=1,(IF(OR(Y$1660=$D1980+12,Y$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(Y$1660=$D1980+6,Y$1660=$D1980+12,Y$1660=$D1980+18,Y$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(Y$1660=$D1980+3,Y$1660=$D1980+6,Y$1660=$D1980+9,Y$1660=$D1980+12,Y$1660=$D1980+15,Y$1660=$D1980+18,Y$1660=$D1980+21,Y$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",Z1453>0),Z1453,0)))*IF($C$1975=1,(IF(OR(Z$1660=$D1980+12,Z$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(Z$1660=$D1980+6,Z$1660=$D1980+12,Z$1660=$D1980+18,Z$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(Z$1660=$D1980+3,Z$1660=$D1980+6,Z$1660=$D1980+9,Z$1660=$D1980+12,Z$1660=$D1980+15,Z$1660=$D1980+18,Z$1660=$D1980+21,Z$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AA1453>0),AA1453,0)))*IF($C$1975=1,(IF(OR(AA$1660=$D1980+12,AA$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(AA$1660=$D1980+6,AA$1660=$D1980+12,AA$1660=$D1980+18,AA$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(AA$1660=$D1980+3,AA$1660=$D1980+6,AA$1660=$D1980+9,AA$1660=$D1980+12,AA$1660=$D1980+15,AA$1660=$D1980+18,AA$1660=$D1980+21,AA$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AB1453>0),AB1453,0)))*IF($C$1975=1,(IF(OR(AB$1660=$D1980+12,AB$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(AB$1660=$D1980+6,AB$1660=$D1980+12,AB$1660=$D1980+18,AB$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(AB$1660=$D1980+3,AB$1660=$D1980+6,AB$1660=$D1980+9,AB$1660=$D1980+12,AB$1660=$D1980+15,AB$1660=$D1980+18,AB$1660=$D1980+21,AB$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AC1453>0),AC1453,0)))*IF($C$1975=1,(IF(OR(AC$1660=$D1980+12,AC$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(AC$1660=$D1980+6,AC$1660=$D1980+12,AC$1660=$D1980+18,AC$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(AC$1660=$D1980+3,AC$1660=$D1980+6,AC$1660=$D1980+9,AC$1660=$D1980+12,AC$1660=$D1980+15,AC$1660=$D1980+18,AC$1660=$D1980+21,AC$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0}]
[null,null,null,6,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1454>0),F1454,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1981+12,F$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66,K$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1981+6,F$1660=$D1981+12,F$1660=$D1981+18,F$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66/2,K$66/2)))),(IF(OR(F$1660=$D1981+3,F$1660=$D1981+6,F$1660=$D1981+9,F$1660=$D1981+12,F$1660=$D1981+15,F$1660=$D1981+18,F$1660=$D1981+21,F$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66/4,K$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",X1454>0),X1454,0)))*IF($C$1975=1,(IF(OR(X$1660=$D1981+12,X$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66,$AC$66)))),IF($C$1975=2,(IF(OR(X$1660=$D1981+6,X$1660=$D1981+12,X$1660=$D1981+18,X$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66/2,$AC$66/2)))),(IF(OR(X$1660=$D1981+3,X$1660=$D1981+6,X$1660=$D1981+9,X$1660=$D1981+12,X$1660=$D1981+15,X$1660=$D1981+18,X$1660=$D1981+21,X$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66/4,$AC$66/4))))))","v":0},0,0,0,0,0]
[null,null,null,11,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1459>0),F1459,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1986+12,F$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66,P$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1986+6,F$1660=$D1986+12,F$1660=$D1986+18,F$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66/2,P$66/2)))),(IF(OR(F$1660=$D1986+3,F$1660=$D1986+6,F$1660=$D1986+9,F$1660=$D1986+12,F$1660=$D1986+15,F$1660=$D1986+18,F$1660=$D1986+21,F$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66/4,P$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",S1459>0),S1459,0)))*IF($C$1975=1,(IF(OR(S$1660=$D1986+12,S$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66,$AC$66)))),IF($C$1975=2,(IF(OR(S$1660=$D1986+6,S$1660=$D1986+12,S$1660=$D1986+18,S$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66/2,$AC$66/2)))),(IF(OR(S$1660=$D1986+3,S$1660=$D1986+6,S$1660=$D1986+9,S$1660=$D1986+12,S$1660=$D1986+15,S$1660=$D1986+18,S$1660=$D1986+21,S$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66/4,$AC$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1464>0),F1464,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1991+12,F$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66,U$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1991+6,F$1660=$D1991+12,F$1660=$D1991+18,F$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66/2,U$66/2)))),(IF(OR(F$1660=$D1991+3,F$1660=$D1991+6,F$1660=$D1991+9,F$1660=$D1991+12,F$1660=$D1991+15,F$1660=$D1991+18,F$1660=$D1991+21,F$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66/4,U$66/4))))))","v":0},0,0,0,0,0,0,0,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",N1464>0),N1464,0)))*IF($C$1975=1,(IF(OR(N$1660=$D1991+12,N$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66,$AC$66)))),IF($C$1975=2,(IF(OR(N$1660=$D1991+6,N$1660=$D1991+12,N$1660=$D1991+18,N$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66/2,$AC$66/2)))),(IF(OR(N$1660=$D1991+3,N$1660=$D1991+6,N$1660=$D1991+9,N$1660=$D1991+12,N$1660=$D1991+15,N$1660=$D1991+18,N$1660=$D1991+21,N$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66/4,$AC$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1468>0),F1468,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1995+12,F$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,Y$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1995+6,F$1660=$D1995+12,F$1660=$D1995+18,F$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,Y$66/2)))),(IF(OR(F$1660=$D1995+3,F$1660=$D1995+6,F$1660=$D1995+9,F$1660=$D1995+12,F$1660=$D1995+15,F$1660=$D1995+18,F$1660=$D1995+21,F$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,Y$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",G1468>0),G1468,0)))*IF($C$1975=1,(IF(OR(G$1660=$D1995+12,G$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,Z$66)))),IF($C$1975=2,(IF(OR(G$1660=$D1995+6,G$1660=$D1995+12,G$1660=$D1995+18,G$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,Z$66/2)))),(IF(OR(G$1660=$D1995+3,G$1660=$D1995+6,G$1660=$D1995+9,G$1660=$D1995+12,G$1660=$D1995+15,G$1660=$D1995+18,G$1660=$D1995+21,G$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,Z$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",H1468>0),H1468,0)))*IF($C$1975=1,(IF(OR(H$1660=$D1995+12,H$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,AA$66)))),IF($C$1975=2,(IF(OR(H$1660=$D1995+6,H$1660=$D1995+12,H$1660=$D1995+18,H$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,AA$66/2)))),(IF(OR(H$1660=$D1995+3,H$1660=$D1995+6,H$1660=$D1995+9,H$1660=$D1995+12,H$1660=$D1995+15,H$1660=$D1995+18,H$1660=$D1995+21,H$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,AA$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",I1468>0),I1468,0)))*IF($C$1975=1,(IF(OR(I$1660=$D1995+12,I$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,AB$66)))),IF($C$1975=2,(IF(OR(I$1660=$D1995+6,I$1660=$D1995+12,I$1660=$D1995+18,I$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,AB$66/2)))),(IF(OR(I$1660=$D1995+3,I$1660=$D1995+6,I$1660=$D1995+9,I$1660=$D1995+12,I$1660=$D1995+15,I$1660=$D1995+18,I$1660=$D1995+21,I$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,AB$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",J1468>0),J1468,0)))*IF($C$1975=1,(IF(OR(J$1660=$D1995+12,J$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,$AC$66)))),IF($C$1975=2,(IF(OR(J$1660=$D1995+6,J$1660=$D1995+12,J$1660=$D1995+18,J$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,$AC$66/2)))),(IF(OR(J$1660=$D1995+3,J$1660=$D1995+6,J$1660=$D1995+9,J$1660=$D1995+12,J$1660=$D1995+15,J$1660=$D1995+18,J$1660=$D1995+21,J$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,$AC$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1471>0),F1471,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1998+12,F$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66,AB$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1998+6,F$1660=$D1998+12,F$1660=$D1998+18,F$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66/2,AB$66/2)))),(IF(OR(F$1660=$D1998+3,F$1660=$D1998+6,F$1660=$D1998+9,F$1660=$D1998+12,F$1660=$D1998+15,F$1660=$D1998+18,F$1660=$D1998+21,F$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66/4,AB$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",G1471>0),G1471,0)))*IF($C$1975=1,(IF(OR(G$1660=$D1998+12,G$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66,$AC$66)))),IF($C$1975=2,(IF(OR(G$1660=$D1998+6,G$1660=$D1998+12,G$1660=$D1998+18,G$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66/2,$AC$66/2)))),(IF(OR(G$1660=$D1998+3,G$1660=$D1998+6,G$1660=$D1998+9,G$1660=$D1998+12,G$1660=$D1998+15,G$1660=$D1998+18,G$1660=$D1998+21,G$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66/4,$AC$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2002+1","v":2},null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1476>0),F1476,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2003+12,F$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67,G$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2003+6,F$1660=$D2003+12,F$1660=$D2003+18,F$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/2,G$67/2)))),(IF(OR(F$1660=$D2003+3,F$1660=$D2003+6,F$1660=$D2003+9,F$1660=$D2003+12,F$1660=$D2003+15,F$1660=$D2003+18,F$1660=$D2003+21,F$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/4,G$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AB1476>0),AB1476,0)))*IF($C$2001=1,(IF(OR(AB$1660=$D2003+12,AB$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67,$AC$67)))),IF($C$2001=2,(IF(OR(AB$1660=$D2003+6,AB$1660=$D2003+12,AB$1660=$D2003+18,AB$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/2,$AC$67/2)))),(IF(OR(AB$1660=$D2003+3,AB$1660=$D2003+6,AB$1660=$D2003+9,AB$1660=$D2003+12,AB$1660=$D2003+15,AB$1660=$D2003+18,AB$1660=$D2003+21,AB$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/4,$AC$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AC1476>0),AC1476,0)))*IF($C$2001=1,(IF(OR(AC$1660=$D2003+12,AC$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67,$AC$67)))),IF($C$2001=2,(IF(OR(AC$1660=$D2003+6,AC$1660=$D2003+12,AC$1660=$D2003+18,AC$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/2,$AC$67/2)))),(IF(OR(AC$1660=$D2003+3,AC$1660=$D2003+6,AC$1660=$D2003+9,AC$1660=$D2003+12,AC$1660=$D2003+15,AC$1660=$D2003+18,AC$1660=$D2003+21,AC$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/4,$AC$67/4))))))","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1481>0),F1481,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2008+12,F$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67,L$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2008+6,F$1660=$D2008+12,F$1660=$D2008+18,F$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67/2,L$67/2)))),(IF(OR(F$1660=$D2008+3,F$1660=$D2008+6,F$1660=$D2008+9,F$1660=$D2008+12,F$1660=$D2008+15,F$1660=$D2008+18,F$1660=$D2008+21,F$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67/4,L$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",W1481>0),W1481,0)))*IF($C$2001=1,(IF(OR(W$1660=$D2008+12,W$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67,$AC$67)))),IF($C$2001=2,(IF(OR(W$1660=$D2008+6,W$1660=$D2008+12,W$1660=$D2008+18,W$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67/2,$AC$67/2)))),(IF(OR(W$1660=$D2008+3,W$1660=$D2008+6,W$1660=$D2008+9,W$1660=$D2008+12,W$1660=$D2008+15,W$1660=$D2008+18,W$1660=$D2008+21,W$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67/4,$AC$67/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1486>0),F1486,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2013+12,F$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67,Q$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2013+6,F$1660=$D2013+12,F$1660=$D2013+18,F$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67/2,Q$67/2)))),(IF(OR(F$1660=$D2013+3,F$1660=$D2013+6,F$1660=$D2013+9,F$1660=$D2013+12,F$1660=$D2013+15,F$1660=$D2013+18,F$1660=$D2013+21,F$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67/4,Q$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",R1486>0),R1486,0)))*IF($C$2001=1,(IF(OR(R$1660=$D2013+12,R$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67,$AC$67)))),IF($C$2001=2,(IF(OR(R$1660=$D2013+6,R$1660=$D2013+12,R$1660=$D2013+18,R$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67/2,$AC$67/2)))),(IF(OR(R$1660=$D2013+3,R$1660=$D2013+6,R$1660=$D2013+9,R$1660=$D2013+12,R$1660=$D2013+15,R$1660=$D2013+18,R$1660=$D2013+21,R$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67/4,$AC$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2013+1","v":13},null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1487>0),F1487,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2014+12,F$1660=$D2014+24),(IF($C$19=\"Fix\",$R392,R$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2014+6,F$1660=$D2014+12,F$1660=$D2014+18,F$1660=$D2014+24),(IF($C$19=\"Fix\",$R$67/2,R$67/2)))),(IF(OR(F$1660=$D2014+3,F$1660=$D2014+6,F$1660=$D2014+9,F$1660=$D2014+12,F$1660=$D2014+15,F$1660=$D2014+18,F$1660=$D2014+21,F$1660=$D2014+24),(IF($C$19=\"Fix\",$R$67/4,R$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Q1487>0),Q1487,0)))*IF($C$2001=1,(IF(OR(Q$1660=$D2014+12,Q$1660=$D2014+24),(IF($C$19=\"Fix\",$R392,$AC$67)))),IF($C$2001=2,(IF(OR(Q$1660=$D2014+6,Q$1660=$D2014+12,Q$1660=$D2014+18,Q$1660=$D2014+24),(IF($C$19=\"Fix\",$R$67/2,$AC$67/2)))),(IF(OR(Q$1660=$D2014+3,Q$1660=$D2014+6,Q$1660=$D2014+9,Q$1660=$D2014+12,Q$1660=$D2014+15,Q$1660=$D2014+18,Q$1660=$D2014+21,Q$1660=$D2014+24),(IF($C$19=\"Fix\",$R$67/4,$AC$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1491>0),F1491,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2018+12,F$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67,V$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2018+6,F$1660=$D2018+12,F$1660=$D2018+18,F$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67/2,V$67/2)))),(IF(OR(F$1660=$D2018+3,F$1660=$D2018+6,F$1660=$D2018+9,F$1660=$D2018+12,F$1660=$D2018+15,F$1660=$D2018+18,F$1660=$D2018+21,F$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67/4,V$67/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",M1491>0),M1491,0)))*IF($C$2001=1,(IF(OR(M$1660=$D2018+12,M$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67,$AC$67)))),IF($C$2001=2,(IF(OR(M$1660=$D2018+6,M$1660=$D2018+12,M$1660=$D2018+18,M$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67/2,$AC$67/2)))),(IF(OR(M$1660=$D2018+3,M$1660=$D2018+6,M$1660=$D2018+9,M$1660=$D2018+12,M$1660=$D2018+15,M$1660=$D2018+18,M$1660=$D2018+21,M$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67/4,$AC$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1498>0),F1498,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2025+12,F$1660=$D2025+24),(IF($C$19=\"Fix\",$AC$67,$AC392)))),IF($C$2001=2,(IF(OR(F$1660=$D2025+6,F$1660=$D2025+12,F$1660=$D2025+18,F$1660=$D2025+24),(IF($C$19=\"Fix\",$AC$67/2,$AC392/2)))),(IF(OR(F$1660=$D2025+3,F$1660=$D2025+6,F$1660=$D2025+9,F$1660=$D2025+12,F$1660=$D2025+15,F$1660=$D2025+18,F$1660=$D2025+21,F$1660=$D2025+24),(IF($C$19=\"Fix\",$AC$67/4,$AC392/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2029+1","v":3},null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1503>0),F1503,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2030+12,F$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68,H$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2030+6,F$1660=$D2030+12,F$1660=$D2030+18,F$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/2,H$68/2)))),(IF(OR(F$1660=$D2030+3,F$1660=$D2030+6,F$1660=$D2030+9,F$1660=$D2030+12,F$1660=$D2030+15,F$1660=$D2030+18,F$1660=$D2030+21,F$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/4,H$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AA1503>0),AA1503,0)))*IF($C$2027=1,(IF(OR(AA$1660=$D2030+12,AA$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68,$AC$68)))),IF($C$2027=2,(IF(OR(AA$1660=$D2030+6,AA$1660=$D2030+12,AA$1660=$D2030+18,AA$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/2,$AC$68/2)))),(IF(OR(AA$1660=$D2030+3,AA$1660=$D2030+6,AA$1660=$D2030+9,AA$1660=$D2030+12,AA$1660=$D2030+15,AA$1660=$D2030+18,AA$1660=$D2030+21,AA$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1503>0),AB1503,0)))*IF($C$2027=1,(IF(OR(AB$1660=$D2030+12,AB$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68,$AC$68)))),IF($C$2027=2,(IF(OR(AB$1660=$D2030+6,AB$1660=$D2030+12,AB$1660=$D2030+18,AB$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/2,$AC$68/2)))),(IF(OR(AB$1660=$D2030+3,AB$1660=$D2030+6,AB$1660=$D2030+9,AB$1660=$D2030+12,AB$1660=$D2030+15,AB$1660=$D2030+18,AB$1660=$D2030+21,AB$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AC1503>0),AC1503,0)))*IF($C$2027=1,(IF(OR(AC$1660=$D2030+12,AC$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68,$AC$68)))),IF($C$2027=2,(IF(OR(AC$1660=$D2030+6,AC$1660=$D2030+12,AC$1660=$D2030+18,AC$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/2,$AC$68/2)))),(IF(OR(AC$1660=$D2030+3,AC$1660=$D2030+6,AC$1660=$D2030+9,AC$1660=$D2030+12,AC$1660=$D2030+15,AC$1660=$D2030+18,AC$1660=$D2030+21,AC$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/4,$AC$68/4))))))","v":0}]
[null,null,null,4,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1504>0),F1504,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2031+12,F$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,I$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2031+6,F$1660=$D2031+12,F$1660=$D2031+18,F$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,I$68/2)))),(IF(OR(F$1660=$D2031+3,F$1660=$D2031+6,F$1660=$D2031+9,F$1660=$D2031+12,F$1660=$D2031+15,F$1660=$D2031+18,F$1660=$D2031+21,F$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,I$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",Z1504>0),Z1504,0)))*IF($C$2027=1,(IF(OR(Z$1660=$D2031+12,Z$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,$AC$68)))),IF($C$2027=2,(IF(OR(Z$1660=$D2031+6,Z$1660=$D2031+12,Z$1660=$D2031+18,Z$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,$AC$68/2)))),(IF(OR(Z$1660=$D2031+3,Z$1660=$D2031+6,Z$1660=$D2031+9,Z$1660=$D2031+12,Z$1660=$D2031+15,Z$1660=$D2031+18,Z$1660=$D2031+21,Z$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AA1504>0),AA1504,0)))*IF($C$2027=1,(IF(OR(AA$1660=$D2031+12,AA$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,$AC$68)))),IF($C$2027=2,(IF(OR(AA$1660=$D2031+6,AA$1660=$D2031+12,AA$1660=$D2031+18,AA$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,$AC$68/2)))),(IF(OR(AA$1660=$D2031+3,AA$1660=$D2031+6,AA$1660=$D2031+9,AA$1660=$D2031+12,AA$1660=$D2031+15,AA$1660=$D2031+18,AA$1660=$D2031+21,AA$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1504>0),AB1504,0)))*IF($C$2027=1,(IF(OR(AB$1660=$D2031+12,AB$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,$AC$68)))),IF($C$2027=2,(IF(OR(AB$1660=$D2031+6,AB$1660=$D2031+12,AB$1660=$D2031+18,AB$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,$AC$68/2)))),(IF(OR(AB$1660=$D2031+3,AB$1660=$D2031+6,AB$1660=$D2031+9,AB$1660=$D2031+12,AB$1660=$D2031+15,AB$1660=$D2031+18,AB$1660=$D2031+21,AB$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AC1504>0),AC1504,0)))*IF($C$2027=1,(IF(OR(AC$1660=$D2031+12,AC$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,$AC$68)))),IF($C$2027=2,(IF(OR(AC$1660=$D2031+6,AC$1660=$D2031+12,AC$1660=$D2031+18,AC$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,$AC$68/2)))),(IF(OR(AC$1660=$D2031+3,AC$1660=$D2031+6,AC$1660=$D2031+9,AC$1660=$D2031+12,AC$1660=$D2031+15,AC$1660=$D2031+18,AC$1660=$D2031+21,AC$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,$AC$68/4))))))","v":0}]
[null,null,null,9,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1509>0),F1509,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2036+12,F$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68,N$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2036+6,F$1660=$D2036+12,F$1660=$D2036+18,F$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68/2,N$68/2)))),(IF(OR(F$1660=$D2036+3,F$1660=$D2036+6,F$1660=$D2036+9,F$1660=$D2036+12,F$1660=$D2036+15,F$1660=$D2036+18,F$1660=$D2036+21,F$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68/4,N$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",U1509>0),U1509,0)))*IF($C$2027=1,(IF(OR(U$1660=$D2036+12,U$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68,$AC$68)))),IF($C$2027=2,(IF(OR(U$1660=$D2036+6,U$1660=$D2036+12,U$1660=$D2036+18,U$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68/2,$AC$68/2)))),(IF(OR(U$1660=$D2036+3,U$1660=$D2036+6,U$1660=$D2036+9,U$1660=$D2036+12,U$1660=$D2036+15,U$1660=$D2036+18,U$1660=$D2036+21,U$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68/4,$AC$68/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2040+1","v":14},null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1514>0),F1514,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2041+12,F$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68,S418)))),IF($C$2027=2,(IF(OR(F$1660=$D2041+6,F$1660=$D2041+12,F$1660=$D2041+18,F$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68/2,S$68/2)))),(IF(OR(F$1660=$D2041+3,F$1660=$D2041+6,F$1660=$D2041+9,F$1660=$D2041+12,F$1660=$D2041+15,F$1660=$D2041+18,F$1660=$D2041+21,F$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68/4,S$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",P1514>0),P1514,0)))*IF($C$2027=1,(IF(OR(P$1660=$D2041+12,P$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68,$AC$68)))),IF($C$2027=2,(IF(OR(P$1660=$D2041+6,P$1660=$D2041+12,P$1660=$D2041+18,P$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68/2,$AC$68/2)))),(IF(OR(P$1660=$D2041+3,P$1660=$D2041+6,P$1660=$D2041+9,P$1660=$D2041+12,P$1660=$D2041+15,P$1660=$D2041+18,P$1660=$D2041+21,P$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68/4,$AC$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1518>0),F1518,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2045+12,F$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68,W$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2045+6,F$1660=$D2045+12,F$1660=$D2045+18,F$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68/2,W$68/2)))),(IF(OR(F$1660=$D2045+3,F$1660=$D2045+6,F$1660=$D2045+9,F$1660=$D2045+12,F$1660=$D2045+15,F$1660=$D2045+18,F$1660=$D2045+21,F$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68/4,W$68/4))))))","v":0},0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",L1518>0),L1518,0)))*IF($C$2027=1,(IF(OR(L$1660=$D2045+12,L$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68,$AC$68)))),IF($C$2027=2,(IF(OR(L$1660=$D2045+6,L$1660=$D2045+12,L$1660=$D2045+18,L$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68/2,$AC$68/2)))),(IF(OR(L$1660=$D2045+3,L$1660=$D2045+6,L$1660=$D2045+9,L$1660=$D2045+12,L$1660=$D2045+15,L$1660=$D2045+18,L$1660=$D2045+21,L$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68/4,$AC$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1521>0),F1521,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2048+12,F$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68,Z$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2048+6,F$1660=$D2048+12,F$1660=$D2048+18,F$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/2,Z$68/2)))),(IF(OR(F$1660=$D2048+3,F$1660=$D2048+6,F$1660=$D2048+9,F$1660=$D2048+12,F$1660=$D2048+15,F$1660=$D2048+18,F$1660=$D2048+21,F$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/4,Z$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",G1521>0),G1521,0)))*IF($C$2027=1,(IF(OR(G$1660=$D2048+12,G$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68,AA$68)))),IF($C$2027=2,(IF(OR(G$1660=$D2048+6,G$1660=$D2048+12,G$1660=$D2048+18,G$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/2,AA$68/2)))),(IF(OR(G$1660=$D2048+3,G$1660=$D2048+6,G$1660=$D2048+9,G$1660=$D2048+12,G$1660=$D2048+15,G$1660=$D2048+18,G$1660=$D2048+21,G$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/4,AA$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",H1521>0),H1521,0)))*IF($C$2027=1,(IF(OR(H$1660=$D2048+12,H$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68,AB$68)))),IF($C$2027=2,(IF(OR(H$1660=$D2048+6,H$1660=$D2048+12,H$1660=$D2048+18,H$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/2,AB$68/2)))),(IF(OR(H$1660=$D2048+3,H$1660=$D2048+6,H$1660=$D2048+9,H$1660=$D2048+12,H$1660=$D2048+15,H$1660=$D2048+18,H$1660=$D2048+21,H$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/4,AB$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",I1521>0),I1521,0)))*IF($C$2027=1,(IF(OR(I$1660=$D2048+12,I$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68,$AC$68)))),IF($C$2027=2,(IF(OR(I$1660=$D2048+6,I$1660=$D2048+12,I$1660=$D2048+18,I$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/2,$AC$68/2)))),(IF(OR(I$1660=$D2048+3,I$1660=$D2048+6,I$1660=$D2048+9,I$1660=$D2048+12,I$1660=$D2048+15,I$1660=$D2048+18,I$1660=$D2048+21,I$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/4,$AC$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,{"$f":"IF($B$21=\"Bonds\",Instruments!$O$22,\" \")","v":0},null,{"$f":"$E$21","v":0}]
[null,null,null,5,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1531>0),F1531,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2058+12,F$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,J$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2058+6,F$1660=$D2058+12,F$1660=$D2058+18,F$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,J$69/2)))),(IF(OR(F$1660=$D2058+3,F$1660=$D2058+6,F$1660=$D2058+9,F$1660=$D2058+12,F$1660=$D2058+15,F$1660=$D2058+18,F$1660=$D2058+21,F$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,J$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",Y1531>0),Y1531,0)))*IF($C$2053=1,(IF(OR(Y$1660=$D2058+12,Y$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(Y$1660=$D2058+6,Y$1660=$D2058+12,Y$1660=$D2058+18,Y$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(Y$1660=$D2058+3,Y$1660=$D2058+6,Y$1660=$D2058+9,Y$1660=$D2058+12,Y$1660=$D2058+15,Y$1660=$D2058+18,Y$1660=$D2058+21,Y$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",Z1531>0),Z1531,0)))*IF($C$2053=1,(IF(OR(Z$1660=$D2058+12,Z$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(Z$1660=$D2058+6,Z$1660=$D2058+12,Z$1660=$D2058+18,Z$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(Z$1660=$D2058+3,Z$1660=$D2058+6,Z$1660=$D2058+9,Z$1660=$D2058+12,Z$1660=$D2058+15,Z$1660=$D2058+18,Z$1660=$D2058+21,Z$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AA1531>0),AA1531,0)))*IF($C$2053=1,(IF(OR(AA$1660=$D2058+12,AA$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(AA$1660=$D2058+6,AA$1660=$D2058+12,AA$1660=$D2058+18,AA$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(AA$1660=$D2058+3,AA$1660=$D2058+6,AA$1660=$D2058+9,AA$1660=$D2058+12,AA$1660=$D2058+15,AA$1660=$D2058+18,AA$1660=$D2058+21,AA$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AB1531>0),AB1531,0)))*IF($C$2053=1,(IF(OR(AB$1660=$D2058+12,AB$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(AB$1660=$D2058+6,AB$1660=$D2058+12,AB$1660=$D2058+18,AB$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(AB$1660=$D2058+3,AB$1660=$D2058+6,AB$1660=$D2058+9,AB$1660=$D2058+12,AB$1660=$D2058+15,AB$1660=$D2058+18,AB$1660=$D2058+21,AB$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AC1531>0),AC1531,0)))*IF($C$2053=1,(IF(OR(AC$1660=$D2058+12,AC$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(AC$1660=$D2058+6,AC$1660=$D2058+12,AC$1660=$D2058+18,AC$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(AC$1660=$D2058+3,AC$1660=$D2058+6,AC$1660=$D2058+9,AC$1660=$D2058+12,AC$1660=$D2058+15,AC$1660=$D2058+18,AC$1660=$D2058+21,AC$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0}]
[null,null,null,10,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1536>0),F1536,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2063+12,F$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69,O$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2063+6,F$1660=$D2063+12,F$1660=$D2063+18,F$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69/2,O$69/2)))),(IF(OR(F$1660=$D2063+3,F$1660=$D2063+6,F$1660=$D2063+9,F$1660=$D2063+12,F$1660=$D2063+15,F$1660=$D2063+18,F$1660=$D2063+21,F$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69/4,O$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",T1536>0),T1536,0)))*IF($C$2053=1,(IF(OR(T$1660=$D2063+12,T$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69,$AC$69)))),IF($C$2053=2,(IF(OR(T$1660=$D2063+6,T$1660=$D2063+12,T$1660=$D2063+18,T$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69/2,$AC$69/2)))),(IF(OR(T$1660=$D2063+3,T$1660=$D2063+6,T$1660=$D2063+9,T$1660=$D2063+12,T$1660=$D2063+15,T$1660=$D2063+18,T$1660=$D2063+21,T$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69/4,$AC$69/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1537>0),F1537,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2064+12,F$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69,P$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2064+6,F$1660=$D2064+12,F$1660=$D2064+18,F$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69/2,P$69/2)))),(IF(OR(F$1660=$D2064+3,F$1660=$D2064+6,F$1660=$D2064+9,F$1660=$D2064+12,F$1660=$D2064+15,F$1660=$D2064+18,F$1660=$D2064+21,F$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69/4,P$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",S1537>0),S1537,0)))*IF($C$2053=1,(IF(OR(S$1660=$D2064+12,S$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69,$AC$69)))),IF($C$2053=2,(IF(OR(S$1660=$D2064+6,S$1660=$D2064+12,S$1660=$D2064+18,S$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69/2,$AC$69/2)))),(IF(OR(S$1660=$D2064+3,S$1660=$D2064+6,S$1660=$D2064+9,S$1660=$D2064+12,S$1660=$D2064+15,S$1660=$D2064+18,S$1660=$D2064+21,S$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69/4,$AC$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1545>0),F1545,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2072+12,F$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,X$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2072+6,F$1660=$D2072+12,F$1660=$D2072+18,F$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,X$69/2)))),(IF(OR(F$1660=$D2072+3,F$1660=$D2072+6,F$1660=$D2072+9,F$1660=$D2072+12,F$1660=$D2072+15,F$1660=$D2072+18,F$1660=$D2072+21,F$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,X$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",G1545>0),G1545,0)))*IF($C$2053=1,(IF(OR(G$1660=$D2072+12,G$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,Y$69)))),IF($C$2053=2,(IF(OR(G$1660=$D2072+6,G$1660=$D2072+12,G$1660=$D2072+18,G$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,Y$69/2)))),(IF(OR(G$1660=$D2072+3,G$1660=$D2072+6,G$1660=$D2072+9,G$1660=$D2072+12,G$1660=$D2072+15,G$1660=$D2072+18,G$1660=$D2072+21,G$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,Y$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",H1545>0),H1545,0)))*IF($C$2053=1,(IF(OR(H$1660=$D2072+12,H$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,Z$69)))),IF($C$2053=2,(IF(OR(H$1660=$D2072+6,H$1660=$D2072+12,H$1660=$D2072+18,H$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,Z$69/2)))),(IF(OR(H$1660=$D2072+3,H$1660=$D2072+6,H$1660=$D2072+9,H$1660=$D2072+12,H$1660=$D2072+15,H$1660=$D2072+18,H$1660=$D2072+21,H$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,Z$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",I1545>0),I1545,0)))*IF($C$2053=1,(IF(OR(I$1660=$D2072+12,I$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,AA$69)))),IF($C$2053=2,(IF(OR(I$1660=$D2072+6,I$1660=$D2072+12,I$1660=$D2072+18,I$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,AA$69/2)))),(IF(OR(I$1660=$D2072+3,I$1660=$D2072+6,I$1660=$D2072+9,I$1660=$D2072+12,I$1660=$D2072+15,I$1660=$D2072+18,I$1660=$D2072+21,I$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,AA$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",J1545>0),J1545,0)))*IF($C$2053=1,(IF(OR(J$1660=$D2072+12,J$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,AB$69)))),IF($C$2053=2,(IF(OR(J$1660=$D2072+6,J$1660=$D2072+12,J$1660=$D2072+18,J$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,AB$69/2)))),(IF(OR(J$1660=$D2072+3,J$1660=$D2072+6,J$1660=$D2072+9,J$1660=$D2072+12,J$1660=$D2072+15,J$1660=$D2072+18,J$1660=$D2072+21,J$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,AB$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",K1545>0),K1545,0)))*IF($C$2053=1,(IF(OR(K$1660=$D2072+12,K$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,$AC444)))),IF($C$2053=2,(IF(OR(K$1660=$D2072+6,K$1660=$D2072+12,K$1660=$D2072+18,K$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,$AC444/2)))),(IF(OR(K$1660=$D2072+3,K$1660=$D2072+6,K$1660=$D2072+9,K$1660=$D2072+12,K$1660=$D2072+15,K$1660=$D2072+18,K$1660=$D2072+21,K$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,$AC444/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1548>0),F1548,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2075+12,F$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69,AA$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2075+6,F$1660=$D2075+12,F$1660=$D2075+18,F$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/2,AA$69/2)))),(IF(OR(F$1660=$D2075+3,F$1660=$D2075+6,F$1660=$D2075+9,F$1660=$D2075+12,F$1660=$D2075+15,F$1660=$D2075+18,F$1660=$D2075+21,F$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/4,AA$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",G1548>0),G1548,0)))*IF($C$2053=1,(IF(OR(G$1660=$D2075+12,G$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69,AB$69)))),IF($C$2053=2,(IF(OR(G$1660=$D2075+6,G$1660=$D2075+12,G$1660=$D2075+18,G$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/2,AB$69/2)))),(IF(OR(G$1660=$D2075+3,G$1660=$D2075+6,G$1660=$D2075+9,G$1660=$D2075+12,G$1660=$D2075+15,G$1660=$D2075+18,G$1660=$D2075+21,G$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/4,AB$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",H1548>0),H1548,0)))*IF($C$2053=1,(IF(OR(H$1660=$D2075+12,H$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69,$AC$69)))),IF($C$2053=2,(IF(OR(H$1660=$D2075+6,H$1660=$D2075+12,H$1660=$D2075+18,H$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/2,$AC$69/2)))),(IF(OR(H$1660=$D2075+3,H$1660=$D2075+6,H$1660=$D2075+9,H$1660=$D2075+12,H$1660=$D2075+15,H$1660=$D2075+18,H$1660=$D2075+21,H$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/4,$AC$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1553>0),F1553,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2080+12,F$1660=$D2080+24),(IF($C$22=\"Fix\",$F$70,F$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2080+6,F$1660=$D2080+12,F$1660=$D2080+18,F$1660=$D2080+24),(IF($C$22=\"Fix\",$F$70/2,F$70/2)))),(IF(OR(F$1660=$D2080+3,F$1660=$D2080+6,F$1660=$D2080+9,F$1660=$D2080+12,F$1660=$D2080+15,F$1660=$D2080+18,F$1660=$D2080+21,F$1660=$D2080+24),(IF($C$22=\"Fix\",$F$70/4,F$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2080+1","v":2},null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1554>0),F1554,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2081+12,F$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70,G$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2081+6,F$1660=$D2081+12,F$1660=$D2081+18,F$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/2,G$70/2)))),(IF(OR(F$1660=$D2081+3,F$1660=$D2081+6,F$1660=$D2081+9,F$1660=$D2081+12,F$1660=$D2081+15,F$1660=$D2081+18,F$1660=$D2081+21,F$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/4,G$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AB1554>0),AB1554,0)))*IF($C$2079=1,(IF(OR(AB$1660=$D2081+12,AB$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70,$AC$70)))),IF($C$2079=2,(IF(OR(AB$1660=$D2081+6,AB$1660=$D2081+12,AB$1660=$D2081+18,AB$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/2,$AC$70/2)))),(IF(OR(AB$1660=$D2081+3,AB$1660=$D2081+6,AB$1660=$D2081+9,AB$1660=$D2081+12,AB$1660=$D2081+15,AB$1660=$D2081+18,AB$1660=$D2081+21,AB$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/4,$AC$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AC1554>0),AC1554,0)))*IF($C$2079=1,(IF(OR(AC$1660=$D2081+12,AC$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70,$AC$70)))),IF($C$2079=2,(IF(OR(AC$1660=$D2081+6,AC$1660=$D2081+12,AC$1660=$D2081+18,AC$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/2,$AC$70/2)))),(IF(OR(AC$1660=$D2081+3,AC$1660=$D2081+6,AC$1660=$D2081+9,AC$1660=$D2081+12,AC$1660=$D2081+15,AC$1660=$D2081+18,AC$1660=$D2081+21,AC$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/4,$AC$70/4))))))","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1559>0),F1559,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2086+12,F$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70,L$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2086+6,F$1660=$D2086+12,F$1660=$D2086+18,F$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70/2,L$70/2)))),(IF(OR(F$1660=$D2086+3,F$1660=$D2086+6,F$1660=$D2086+9,F$1660=$D2086+12,F$1660=$D2086+15,F$1660=$D2086+18,F$1660=$D2086+21,F$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70/4,L$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",W1559>0),W1559,0)))*IF($C$2079=1,(IF(OR(W$1660=$D2086+12,W$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70,$AC$70)))),IF($C$2079=2,(IF(OR(W$1660=$D2086+6,W$1660=$D2086+12,W$1660=$D2086+18,W$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70/2,$AC$70/2)))),(IF(OR(W$1660=$D2086+3,W$1660=$D2086+6,W$1660=$D2086+9,W$1660=$D2086+12,W$1660=$D2086+15,W$1660=$D2086+18,W$1660=$D2086+21,W$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70/4,$AC$70/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1564>0),F1564,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2091+12,F$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70,Q$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2091+6,F$1660=$D2091+12,F$1660=$D2091+18,F$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70/2,Q$70/2)))),(IF(OR(F$1660=$D2091+3,F$1660=$D2091+6,F$1660=$D2091+9,F$1660=$D2091+12,F$1660=$D2091+15,F$1660=$D2091+18,F$1660=$D2091+21,F$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70/4,Q$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",R1564>0),R1564,0)))*IF($C$2079=1,(IF(OR(R$1660=$D2091+12,R$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70,$AC$70)))),IF($C$2079=2,(IF(OR(R$1660=$D2091+6,R$1660=$D2091+12,R$1660=$D2091+18,R$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70/2,$AC$70/2)))),(IF(OR(R$1660=$D2091+3,R$1660=$D2091+6,R$1660=$D2091+9,R$1660=$D2091+12,R$1660=$D2091+15,R$1660=$D2091+18,R$1660=$D2091+21,R$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70/4,$AC$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1567>0),F1567,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2094+12,F$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70,T$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2094+6,F$1660=$D2094+12,F$1660=$D2094+18,F$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70/2,T$70/2)))),(IF(OR(F$1660=$D2094+3,F$1660=$D2094+6,F$1660=$D2094+9,F$1660=$D2094+12,F$1660=$D2094+15,F$1660=$D2094+18,F$1660=$D2094+21,F$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70/4,T$70/4))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",O1567>0),O1567,0)))*IF($C$2079=1,(IF(OR(O$1660=$D2094+12,O$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70,$AC$70)))),IF($C$2079=2,(IF(OR(O$1660=$D2094+6,O$1660=$D2094+12,O$1660=$D2094+18,O$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70/2,$AC$70/2)))),(IF(OR(O$1660=$D2094+3,O$1660=$D2094+6,O$1660=$D2094+9,O$1660=$D2094+12,O$1660=$D2094+15,O$1660=$D2094+18,O$1660=$D2094+21,O$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70/4,$AC$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1571>0),F1571,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2098+12,F$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,X$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2098+6,F$1660=$D2098+12,F$1660=$D2098+18,F$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,X$70/2)))),(IF(OR(F$1660=$D2098+3,F$1660=$D2098+6,F$1660=$D2098+9,F$1660=$D2098+12,F$1660=$D2098+15,F$1660=$D2098+18,F$1660=$D2098+21,F$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,X$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",G1571>0),G1571,0)))*IF($C$2079=1,(IF(OR(G$1660=$D2098+12,G$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,Y$70)))),IF($C$2079=2,(IF(OR(G$1660=$D2098+6,G$1660=$D2098+12,G$1660=$D2098+18,G$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,Y$70/2)))),(IF(OR(G$1660=$D2098+3,G$1660=$D2098+6,G$1660=$D2098+9,G$1660=$D2098+12,G$1660=$D2098+15,G$1660=$D2098+18,G$1660=$D2098+21,G$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,Y$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",H1571>0),H1571,0)))*IF($C$2079=1,(IF(OR(H$1660=$D2098+12,H$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,Z$70)))),IF($C$2079=2,(IF(OR(H$1660=$D2098+6,H$1660=$D2098+12,H$1660=$D2098+18,H$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,Z$70/2)))),(IF(OR(H$1660=$D2098+3,H$1660=$D2098+6,H$1660=$D2098+9,H$1660=$D2098+12,H$1660=$D2098+15,H$1660=$D2098+18,H$1660=$D2098+21,H$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,Z$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",I1571>0),I1571,0)))*IF($C$2079=1,(IF(OR(I$1660=$D2098+12,I$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,AA$70)))),IF($C$2079=2,(IF(OR(I$1660=$D2098+6,I$1660=$D2098+12,I$1660=$D2098+18,I$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,AA$70/2)))),(IF(OR(I$1660=$D2098+3,I$1660=$D2098+6,I$1660=$D2098+9,I$1660=$D2098+12,I$1660=$D2098+15,I$1660=$D2098+18,I$1660=$D2098+21,I$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,AA$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",J1571>0),J1571,0)))*IF($C$2079=1,(IF(OR(J$1660=$D2098+12,J$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,AB$70)))),IF($C$2079=2,(IF(OR(J$1660=$D2098+6,J$1660=$D2098+12,J$1660=$D2098+18,J$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,AB$70/2)))),(IF(OR(J$1660=$D2098+3,J$1660=$D2098+6,J$1660=$D2098+9,J$1660=$D2098+12,J$1660=$D2098+15,J$1660=$D2098+18,J$1660=$D2098+21,J$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,AB$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",K1571>0),K1571,0)))*IF($C$2079=1,(IF(OR(K$1660=$D2098+12,K$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,$AC470)))),IF($C$2079=2,(IF(OR(K$1660=$D2098+6,K$1660=$D2098+12,K$1660=$D2098+18,K$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,$AC470/2)))),(IF(OR(K$1660=$D2098+3,K$1660=$D2098+6,K$1660=$D2098+9,K$1660=$D2098+12,K$1660=$D2098+15,K$1660=$D2098+18,K$1660=$D2098+21,K$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,$AC470/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1576>0),F1576,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2103+12,F$1660=$D2103+24),(IF($C$22=\"Fix\",$AC$70,$AC470)))),IF($C$2079=2,(IF(OR(F$1660=$D2103+6,F$1660=$D2103+12,F$1660=$D2103+18,F$1660=$D2103+24),(IF($C$22=\"Fix\",$AC$70/2,$AC470/2)))),(IF(OR(F$1660=$D2103+3,F$1660=$D2103+6,F$1660=$D2103+9,F$1660=$D2103+12,F$1660=$D2103+15,F$1660=$D2103+18,F$1660=$D2103+21,F$1660=$D2103+24),(IF($C$22=\"Fix\",$AC$70/4,$AC470/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2107+1","v":3},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1581>0),F1581,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2108+12,F$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71,H$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2108+6,F$1660=$D2108+12,F$1660=$D2108+18,F$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/2,H$71/2)))),(IF(OR(F$1660=$D2108+3,F$1660=$D2108+6,F$1660=$D2108+9,F$1660=$D2108+12,F$1660=$D2108+15,F$1660=$D2108+18,F$1660=$D2108+21,F$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/4,H$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AA1581>0),AA1581,0)))*IF($C$2105=1,(IF(OR(AA$1660=$D2108+12,AA$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71,$AC$71)))),IF($C$2105=2,(IF(OR(AA$1660=$D2108+6,AA$1660=$D2108+12,AA$1660=$D2108+18,AA$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/2,$AC$71/2)))),(IF(OR(AA$1660=$D2108+3,AA$1660=$D2108+6,AA$1660=$D2108+9,AA$1660=$D2108+12,AA$1660=$D2108+15,AA$1660=$D2108+18,AA$1660=$D2108+21,AA$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/4,$AC$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AB1581>0),AB1581,0)))*IF($C$2105=1,(IF(OR(AB$1660=$D2108+12,AB$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71,$AC$71)))),IF($C$2105=2,(IF(OR(AB$1660=$D2108+6,AB$1660=$D2108+12,AB$1660=$D2108+18,AB$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/2,$AC$71/2)))),(IF(OR(AB$1660=$D2108+3,AB$1660=$D2108+6,AB$1660=$D2108+9,AB$1660=$D2108+12,AB$1660=$D2108+15,AB$1660=$D2108+18,AB$1660=$D2108+21,AB$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/4,$AC$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AC1581>0),AC1581,0)))*IF($C$2105=1,(IF(OR(AC$1660=$D2108+12,AC$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71,$AC$71)))),IF($C$2105=2,(IF(OR(AC$1660=$D2108+6,AC$1660=$D2108+12,AC$1660=$D2108+18,AC$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/2,$AC$71/2)))),(IF(OR(AC$1660=$D2108+3,AC$1660=$D2108+6,AC$1660=$D2108+9,AC$1660=$D2108+12,AC$1660=$D2108+15,AC$1660=$D2108+18,AC$1660=$D2108+21,AC$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/4,$AC$71/4))))))","v":0}]
[null,null,null,8,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1586>0),F1586,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2113+12,F$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71,M$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2113+6,F$1660=$D2113+12,F$1660=$D2113+18,F$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71/2,M$71/2)))),(IF(OR(F$1660=$D2113+3,F$1660=$D2113+6,F$1660=$D2113+9,F$1660=$D2113+12,F$1660=$D2113+15,F$1660=$D2113+18,F$1660=$D2113+21,F$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71/4,M$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",V1586>0),V1586,0)))*IF($C$2105=1,(IF(OR(V$1660=$D2113+12,V$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71,$AC$71)))),IF($C$2105=2,(IF(OR(V$1660=$D2113+6,V$1660=$D2113+12,V$1660=$D2113+18,V$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71/2,$AC$71/2)))),(IF(OR(V$1660=$D2113+3,V$1660=$D2113+6,V$1660=$D2113+9,V$1660=$D2113+12,V$1660=$D2113+15,V$1660=$D2113+18,V$1660=$D2113+21,V$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71/4,$AC$71/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,9,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1587>0),F1587,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2114+12,F$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71,N$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2114+6,F$1660=$D2114+12,F$1660=$D2114+18,F$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71/2,N$71/2)))),(IF(OR(F$1660=$D2114+3,F$1660=$D2114+6,F$1660=$D2114+9,F$1660=$D2114+12,F$1660=$D2114+15,F$1660=$D2114+18,F$1660=$D2114+21,F$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71/4,N$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",U1587>0),U1587,0)))*IF($C$2105=1,(IF(OR(U$1660=$D2114+12,U$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71,$AC$71)))),IF($C$2105=2,(IF(OR(U$1660=$D2114+6,U$1660=$D2114+12,U$1660=$D2114+18,U$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71/2,$AC$71/2)))),(IF(OR(U$1660=$D2114+3,U$1660=$D2114+6,U$1660=$D2114+9,U$1660=$D2114+12,U$1660=$D2114+15,U$1660=$D2114+18,U$1660=$D2114+21,U$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71/4,$AC$71/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1595>0),F1595,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2122+12,F$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71,V$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2122+6,F$1660=$D2122+12,F$1660=$D2122+18,F$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71/2,V$71/2)))),(IF(OR(F$1660=$D2122+3,F$1660=$D2122+6,F$1660=$D2122+9,F$1660=$D2122+12,F$1660=$D2122+15,F$1660=$D2122+18,F$1660=$D2122+21,F$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71/4,V$71/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",M1595>0),M1595,0)))*IF($C$2105=1,(IF(OR(M$1660=$D2122+12,M$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71,$AC$71)))),IF($C$2105=2,(IF(OR(M$1660=$D2122+6,M$1660=$D2122+12,M$1660=$D2122+18,M$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71/2,$AC$71/2)))),(IF(OR(M$1660=$D2122+3,M$1660=$D2122+6,M$1660=$D2122+9,M$1660=$D2122+12,M$1660=$D2122+15,M$1660=$D2122+18,M$1660=$D2122+21,M$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71/4,$AC$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1598>0),F1598,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2125+12,F$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,Y$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2125+6,F$1660=$D2125+12,F$1660=$D2125+18,F$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,Y$71/2)))),(IF(OR(F$1660=$D2125+3,F$1660=$D2125+6,F$1660=$D2125+9,F$1660=$D2125+12,F$1660=$D2125+15,F$1660=$D2125+18,F$1660=$D2125+21,F$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,Y$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",G1598>0),G1598,0)))*IF($C$2105=1,(IF(OR(G$1660=$D2125+12,G$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,Z$71)))),IF($C$2105=2,(IF(OR(G$1660=$D2125+6,G$1660=$D2125+12,G$1660=$D2125+18,G$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,Z$71/2)))),(IF(OR(G$1660=$D2125+3,G$1660=$D2125+6,G$1660=$D2125+9,G$1660=$D2125+12,G$1660=$D2125+15,G$1660=$D2125+18,G$1660=$D2125+21,G$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,Z$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",H1598>0),H1598,0)))*IF($C$2105=1,(IF(OR(H$1660=$D2125+12,H$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,AA$71)))),IF($C$2105=2,(IF(OR(H$1660=$D2125+6,H$1660=$D2125+12,H$1660=$D2125+18,H$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,AA$71/2)))),(IF(OR(H$1660=$D2125+3,H$1660=$D2125+6,H$1660=$D2125+9,H$1660=$D2125+12,H$1660=$D2125+15,H$1660=$D2125+18,H$1660=$D2125+21,H$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,AA$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",I1598>0),I1598,0)))*IF($C$2105=1,(IF(OR(I$1660=$D2125+12,I$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,AB$71)))),IF($C$2105=2,(IF(OR(I$1660=$D2125+6,I$1660=$D2125+12,I$1660=$D2125+18,I$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,AB$71/2)))),(IF(OR(I$1660=$D2125+3,I$1660=$D2125+6,I$1660=$D2125+9,I$1660=$D2125+12,I$1660=$D2125+15,I$1660=$D2125+18,I$1660=$D2125+21,I$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,AB$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",J1598>0),J1598,0)))*IF($C$2105=1,(IF(OR(J$1660=$D2125+12,J$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,$AC$71)))),IF($C$2105=2,(IF(OR(J$1660=$D2125+6,J$1660=$D2125+12,J$1660=$D2125+18,J$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,$AC$71/2)))),(IF(OR(J$1660=$D2125+3,J$1660=$D2125+6,J$1660=$D2125+9,J$1660=$D2125+12,J$1660=$D2125+15,J$1660=$D2125+18,J$1660=$D2125+21,J$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,$AC$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,19,{"$f":"IF($B$24=\"Bonds\",Instruments!$O$25,\" \")","v":0},null,{"$f":"$E$24","v":0}]
[null,null,null,5,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1609>0),F1609,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2136+12,F$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,J$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2136+6,F$1660=$D2136+12,F$1660=$D2136+18,F$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,J$72/2)))),(IF(OR(F$1660=$D2136+3,F$1660=$D2136+6,F$1660=$D2136+9,F$1660=$D2136+12,F$1660=$D2136+15,F$1660=$D2136+18,F$1660=$D2136+21,F$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,J$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Y1609>0),Y1609,0)))*IF($C$2131=1,(IF(OR(Y$1660=$D2136+12,Y$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(Y$1660=$D2136+6,Y$1660=$D2136+12,Y$1660=$D2136+18,Y$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(Y$1660=$D2136+3,Y$1660=$D2136+6,Y$1660=$D2136+9,Y$1660=$D2136+12,Y$1660=$D2136+15,Y$1660=$D2136+18,Y$1660=$D2136+21,Y$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Z1609>0),Z1609,0)))*IF($C$2131=1,(IF(OR(Z$1660=$D2136+12,Z$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(Z$1660=$D2136+6,Z$1660=$D2136+12,Z$1660=$D2136+18,Z$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(Z$1660=$D2136+3,Z$1660=$D2136+6,Z$1660=$D2136+9,Z$1660=$D2136+12,Z$1660=$D2136+15,Z$1660=$D2136+18,Z$1660=$D2136+21,Z$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AA1609>0),AA1609,0)))*IF($C$2131=1,(IF(OR(AA$1660=$D2136+12,AA$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(AA$1660=$D2136+6,AA$1660=$D2136+12,AA$1660=$D2136+18,AA$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(AA$1660=$D2136+3,AA$1660=$D2136+6,AA$1660=$D2136+9,AA$1660=$D2136+12,AA$1660=$D2136+15,AA$1660=$D2136+18,AA$1660=$D2136+21,AA$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AB1609>0),AB1609,0)))*IF($C$2131=1,(IF(OR(AB$1660=$D2136+12,AB$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(AB$1660=$D2136+6,AB$1660=$D2136+12,AB$1660=$D2136+18,AB$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(AB$1660=$D2136+3,AB$1660=$D2136+6,AB$1660=$D2136+9,AB$1660=$D2136+12,AB$1660=$D2136+15,AB$1660=$D2136+18,AB$1660=$D2136+21,AB$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AC1609>0),AC1609,0)))*IF($C$2131=1,(IF(OR(AC$1660=$D2136+12,AC$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(AC$1660=$D2136+6,AC$1660=$D2136+12,AC$1660=$D2136+18,AC$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(AC$1660=$D2136+3,AC$1660=$D2136+6,AC$1660=$D2136+9,AC$1660=$D2136+12,AC$1660=$D2136+15,AC$1660=$D2136+18,AC$1660=$D2136+21,AC$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0}]
[null,null,null,10,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1614>0),F1614,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2141+12,F$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72,O$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2141+6,F$1660=$D2141+12,F$1660=$D2141+18,F$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72/2,O$72/2)))),(IF(OR(F$1660=$D2141+3,F$1660=$D2141+6,F$1660=$D2141+9,F$1660=$D2141+12,F$1660=$D2141+15,F$1660=$D2141+18,F$1660=$D2141+21,F$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72/4,O$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",T1614>0),T1614,0)))*IF($C$2131=1,(IF(OR(T$1660=$D2141+12,T$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72,$AC$72)))),IF($C$2131=2,(IF(OR(T$1660=$D2141+6,T$1660=$D2141+12,T$1660=$D2141+18,T$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72/2,$AC$72/2)))),(IF(OR(T$1660=$D2141+3,T$1660=$D2141+6,T$1660=$D2141+9,T$1660=$D2141+12,T$1660=$D2141+15,T$1660=$D2141+18,T$1660=$D2141+21,T$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72/4,$AC$72/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2143+1","v":13},null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1617>0),F1617,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2144+12,F$1660=$D2144+24),(IF($C$24=\"Fix\",$R522,R$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2144+6,F$1660=$D2144+12,F$1660=$D2144+18,F$1660=$D2144+24),(IF($C$24=\"Fix\",$R$72/2,R$72/2)))),(IF(OR(F$1660=$D2144+3,F$1660=$D2144+6,F$1660=$D2144+9,F$1660=$D2144+12,F$1660=$D2144+15,F$1660=$D2144+18,F$1660=$D2144+21,F$1660=$D2144+24),(IF($C$24=\"Fix\",$R$72/4,R$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Q1617>0),Q1617,0)))*IF($C$2131=1,(IF(OR(Q$1660=$D2144+12,Q$1660=$D2144+24),(IF($C$24=\"Fix\",$R522,$AC$72)))),IF($C$2131=2,(IF(OR(Q$1660=$D2144+6,Q$1660=$D2144+12,Q$1660=$D2144+18,Q$1660=$D2144+24),(IF($C$24=\"Fix\",$R$72/2,$AC$72/2)))),(IF(OR(Q$1660=$D2144+3,Q$1660=$D2144+6,Q$1660=$D2144+9,Q$1660=$D2144+12,Q$1660=$D2144+15,Q$1660=$D2144+18,Q$1660=$D2144+21,Q$1660=$D2144+24),(IF($C$24=\"Fix\",$R$72/4,$AC$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1621>0),F1621,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2148+12,F$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72,V$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2148+6,F$1660=$D2148+12,F$1660=$D2148+18,F$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72/2,V$72/2)))),(IF(OR(F$1660=$D2148+3,F$1660=$D2148+6,F$1660=$D2148+9,F$1660=$D2148+12,F$1660=$D2148+15,F$1660=$D2148+18,F$1660=$D2148+21,F$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72/4,V$72/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",M1621>0),M1621,0)))*IF($C$2131=1,(IF(OR(M$1660=$D2148+12,M$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72,$AC$72)))),IF($C$2131=2,(IF(OR(M$1660=$D2148+6,M$1660=$D2148+12,M$1660=$D2148+18,M$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72/2,$AC$72/2)))),(IF(OR(M$1660=$D2148+3,M$1660=$D2148+6,M$1660=$D2148+9,M$1660=$D2148+12,M$1660=$D2148+15,M$1660=$D2148+18,M$1660=$D2148+21,M$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72/4,$AC$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1626>0),F1626,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2153+12,F$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72,AA$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2153+6,F$1660=$D2153+12,F$1660=$D2153+18,F$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/2,AA$72/2)))),(IF(OR(F$1660=$D2153+3,F$1660=$D2153+6,F$1660=$D2153+9,F$1660=$D2153+12,F$1660=$D2153+15,F$1660=$D2153+18,F$1660=$D2153+21,F$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/4,AA$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",G1626>0),G1626,0)))*IF($C$2131=1,(IF(OR(G$1660=$D2153+12,G$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72,AB$72)))),IF($C$2131=2,(IF(OR(G$1660=$D2153+6,G$1660=$D2153+12,G$1660=$D2153+18,G$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/2,AB$72/2)))),(IF(OR(G$1660=$D2153+3,G$1660=$D2153+6,G$1660=$D2153+9,G$1660=$D2153+12,G$1660=$D2153+15,G$1660=$D2153+18,G$1660=$D2153+21,G$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/4,AB$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",H1626>0),H1626,0)))*IF($C$2131=1,(IF(OR(H$1660=$D2153+12,H$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72,$AC$72)))),IF($C$2131=2,(IF(OR(H$1660=$D2153+6,H$1660=$D2153+12,H$1660=$D2153+18,H$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/2,$AC$72/2)))),(IF(OR(H$1660=$D2153+3,H$1660=$D2153+6,H$1660=$D2153+9,H$1660=$D2153+12,H$1660=$D2153+15,H$1660=$D2153+18,H$1660=$D2153+21,H$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/4,$AC$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1631>0),F1631,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2158+12,F$1660=$D2158+24),(IF($C$25=\"Fix\",$F$73,F$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2158+6,F$1660=$D2158+12,F$1660=$D2158+18,F$1660=$D2158+24),(IF($C$25=\"Fix\",$F$73/2,F$73/2)))),(IF(OR(F$1660=$D2158+3,F$1660=$D2158+6,F$1660=$D2158+9,F$1660=$D2158+12,F$1660=$D2158+15,F$1660=$D2158+18,F$1660=$D2158+21,F$1660=$D2158+24),(IF($C$25=\"Fix\",$F$73/4,F$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1636>0),F1636,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2163+12,F$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73,K$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2163+6,F$1660=$D2163+12,F$1660=$D2163+18,F$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73/2,K$73/2)))),(IF(OR(F$1660=$D2163+3,F$1660=$D2163+6,F$1660=$D2163+9,F$1660=$D2163+12,F$1660=$D2163+15,F$1660=$D2163+18,F$1660=$D2163+21,F$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73/4,K$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",X1636>0),X1636,0)))*IF($C$2157=1,(IF(OR(X$1660=$D2163+12,X$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73,$AC$73)))),IF($C$2157=2,(IF(OR(X$1660=$D2163+6,X$1660=$D2163+12,X$1660=$D2163+18,X$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73/2,$AC$73/2)))),(IF(OR(X$1660=$D2163+3,X$1660=$D2163+6,X$1660=$D2163+9,X$1660=$D2163+12,X$1660=$D2163+15,X$1660=$D2163+18,X$1660=$D2163+21,X$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73/4,$AC$73/4))))))","v":0},0,0,0,0,0]
[null,null,null,10,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1640>0),F1640,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2167+12,F$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73,O$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2167+6,F$1660=$D2167+12,F$1660=$D2167+18,F$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73/2,O$73/2)))),(IF(OR(F$1660=$D2167+3,F$1660=$D2167+6,F$1660=$D2167+9,F$1660=$D2167+12,F$1660=$D2167+15,F$1660=$D2167+18,F$1660=$D2167+21,F$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73/4,O$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",T1640>0),T1640,0)))*IF($C$2157=1,(IF(OR(T$1660=$D2167+12,T$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73,$AC$73)))),IF($C$2157=2,(IF(OR(T$1660=$D2167+6,T$1660=$D2167+12,T$1660=$D2167+18,T$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73/2,$AC$73/2)))),(IF(OR(T$1660=$D2167+3,T$1660=$D2167+6,T$1660=$D2167+9,T$1660=$D2167+12,T$1660=$D2167+15,T$1660=$D2167+18,T$1660=$D2167+21,T$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73/4,$AC$73/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2169+1","v":13},null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1643>0),F1643,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2170+12,F$1660=$D2170+24),(IF($C$25=\"Fix\",$R548,R$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2170+6,F$1660=$D2170+12,F$1660=$D2170+18,F$1660=$D2170+24),(IF($C$25=\"Fix\",$R$73/2,R$73/2)))),(IF(OR(F$1660=$D2170+3,F$1660=$D2170+6,F$1660=$D2170+9,F$1660=$D2170+12,F$1660=$D2170+15,F$1660=$D2170+18,F$1660=$D2170+21,F$1660=$D2170+24),(IF($C$25=\"Fix\",$R$73/4,R$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",Q1643>0),Q1643,0)))*IF($C$2157=1,(IF(OR(Q$1660=$D2170+12,Q$1660=$D2170+24),(IF($C$25=\"Fix\",$R548,$AC$73)))),IF($C$2157=2,(IF(OR(Q$1660=$D2170+6,Q$1660=$D2170+12,Q$1660=$D2170+18,Q$1660=$D2170+24),(IF($C$25=\"Fix\",$R$73/2,$AC$73/2)))),(IF(OR(Q$1660=$D2170+3,Q$1660=$D2170+6,Q$1660=$D2170+9,Q$1660=$D2170+12,Q$1660=$D2170+15,Q$1660=$D2170+18,Q$1660=$D2170+21,Q$1660=$D2170+24),(IF($C$25=\"Fix\",$R$73/4,$AC$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1648>0),F1648,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2175+12,F$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73,W$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2175+6,F$1660=$D2175+12,F$1660=$D2175+18,F$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73/2,W$73/2)))),(IF(OR(F$1660=$D2175+3,F$1660=$D2175+6,F$1660=$D2175+9,F$1660=$D2175+12,F$1660=$D2175+15,F$1660=$D2175+18,F$1660=$D2175+21,F$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73/4,W$73/4))))))","v":0},0,0,0,0,0,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",L1648>0),L1648,0)))*IF($C$2157=1,(IF(OR(L$1660=$D2175+12,L$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73,$AC$73)))),IF($C$2157=2,(IF(OR(L$1660=$D2175+6,L$1660=$D2175+12,L$1660=$D2175+18,L$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73/2,$AC$73/2)))),(IF(OR(L$1660=$D2175+3,L$1660=$D2175+6,L$1660=$D2175+9,L$1660=$D2175+12,L$1660=$D2175+15,L$1660=$D2175+18,L$1660=$D2175+21,L$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73/4,$AC$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1653>0),F1653,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2180+12,F$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73,AB$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2180+6,F$1660=$D2180+12,F$1660=$D2180+18,F$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73/2,AB$73/2)))),(IF(OR(F$1660=$D2180+3,F$1660=$D2180+6,F$1660=$D2180+9,F$1660=$D2180+12,F$1660=$D2180+15,F$1660=$D2180+18,F$1660=$D2180+21,F$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73/4,AB$73/4))))))","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",G1653>0),G1653,0)))*IF($C$2157=1,(IF(OR(G$1660=$D2180+12,G$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73,$AC$73)))),IF($C$2157=2,(IF(OR(G$1660=$D2180+6,G$1660=$D2180+12,G$1660=$D2180+18,G$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73/2,$AC$73/2)))),(IF(OR(G$1660=$D2180+3,G$1660=$D2180+6,G$1660=$D2180+9,G$1660=$D2180+12,G$1660=$D2180+15,G$1660=$D2180+18,G$1660=$D2180+21,G$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73/4,$AC$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1654>0),F1654,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2181+12,F$1660=$D2181+24),(IF($C$25=\"Fix\",$AC$73,$AC548)))),IF($C$2157=2,(IF(OR(F$1660=$D2181+6,F$1660=$D2181+12,F$1660=$D2181+18,F$1660=$D2181+24),(IF($C$25=\"Fix\",$AC$73/2,$AC548/2)))),(IF(OR(F$1660=$D2181+3,F$1660=$D2181+6,F$1660=$D2181+9,F$1660=$D2181+12,F$1660=$D2181+15,F$1660=$D2181+18,F$1660=$D2181+21,F$1660=$D2181+24),(IF($C$25=\"Fix\",$AC$73/4,$AC548/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,"Debt Service Payments"]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,542.63853588118741,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F632+F1686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F658+F1712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U672+U1726","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2269+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F699+F1753","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6318340118910761,0,0,9.6318340118910761,0,0,9.6318340118910761,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2296+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"F732+F1786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U750+U1804","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F762+F1816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F766+F1820","v":0},0,0,0,0,0,30.285579868587057,0,0,0,0,0,30.285579868587057,0,0,0,0,0,30.285579868587057,0,0,0,0,0]
[null,null,null,{"$f":"D2347+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F777+F1831","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2374+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,9,null,null,{"$f":"$E$14","v":0}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F829+F1883","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U839+U1893","v":0},0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F844+F1898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2437+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F866+F1920","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2452+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U906+U1960","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U917+U1971","v":0},0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F922+F1976","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2514+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F944+F1998","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2529+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2530+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2541+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U984+U2038","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,{"$f":"$E$21","v":0}]
[null,null,null,{"$f":"D2581+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1010+U2064","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1011+F2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2592+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2593+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1021+U2075","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1022+F2076","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,17,null,null,{"$f":"$E$22","v":0}]
[null,null,null,1,null,{"$f":"F1026+F2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2607+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2608+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1036+U2090","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1037+F2091","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2618+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2619+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1047+U2101","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1048+F2102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,18,null,null,{"$f":"$E$23","v":0}]
[null,null,null,1,null,{"$f":"F1052+F2106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2633+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2634+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1062+U2116","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1063+F2117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2644+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2645+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1073+U2127","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1074+F2128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,19,null,null,{"$f":"$E$24","v":0}]
[null,null,null,1,null,{"$f":"F1078+F2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2659+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2660+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1088+U2142","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1089+F2143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2670+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2671+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1099+U2153","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1100+F2154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,1,null,{"$f":"F1104+F2158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2685+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2686+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1114+U2168","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1115+F2169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2696+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2697+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1125+U2179","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1126+F2180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Service Payments",null,"Total Debt Service Payments",null,{"$f":"SUM(F2191:F2708)","v":0},{"$f":"SUM(G2191:G2708)","v":0},0,721.54523761625092,0,0,1578.1049827271167,0,0,721.54523761625092,0,0,2274.4992646479027,696.22022686407036,0,588.01173806673239,0,0,1417.1532517870914,0,0,588.01173806673239,0,0]

{"sheet":"M13.Baseline_IP2","index":46,"n_rows":2710,"n_cols":29,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,"Interest Payments",{"$f":"SUM(F2183:Q2183)","v":236.3145505033371}]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Face Value/Offer"]
[null,null,null,null,null,1,{"$f":"F5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$M$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"Instruments!G7","v":696.22022686407036},{"$f":"IF($B6=\"T-bills\",IF($D6=3,(IF(OR(G$5=4,G$5=7,G$5=11),$F6,0)),IF($D6=6,IF(G$5=7,$F6,0),0)),0)","v":0},{"$f":"IF($B6=\"T-bills\",IF($D6=3,(IF(OR(H$5=4,H$5=7,H$5=11),$F6,0)),IF($D6=6,IF(H$5=7,$F6,0),0)),0)","v":0},696.22022686407036,0,0,696.22022686407036,0,0,0,696.22022686407036,0,{"$f":"'M2.Baseline'!AC72","v":0},{"$f":"IF($B6=\"T-bills\",IF($D6=3,(IF(OR(S$5=16,S$5=19,S$5=22),$R6,0)),IF($D6=6,IF(S$5=19,$R6,0),0)),0)","v":0},{"$f":"IF($B6=\"T-bills\",IF($D6=3,(IF(OR(T$5=16,T$5=19,T$5=22),$R6,0)),IF($D6=6,IF(T$5=19,$R6,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$M$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"Instruments!G8","v":696.22022686407036},0,0,0,0,0,696.22022686407036,0,0,0,0,0,{"$f":"'M2.Baseline'!AC73","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$M$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"Instruments!G9","v":1392.4404537281407},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC74","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$M$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"Instruments!G10","v":696.22022686407036},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC75","v":542.63853588118741},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$M$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"Instruments!G11","v":696.22022686407036},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC76","v":542.63853588118741},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$M$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"Instruments!G12","v":696.22022686407036},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC77","v":542.63853588118741},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$M$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"Instruments!G13","v":696.22022686407036},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC78","v":542.63853588118741},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$M$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"Instruments!G14","v":1392.4404537281407},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC79","v":1085.2770717623748},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$M$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"Instruments!G15","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC80","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$M$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"Instruments!G16","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC81","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$M$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"Instruments!G17","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC82","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$M$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"Instruments!G18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC83","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$M$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"Instruments!G19","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC84","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$M$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"Instruments!G20","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC85","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$M$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"Instruments!G21","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC86","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$M$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"Instruments!G22","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC87","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$M$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"Instruments!G23","v":0},0,{"$f":"IF($B22=\"T-bills\",IF($D22=3,(IF(OR(H$5=4,H$5=7,H$5=11),$F22,0)),IF($D22=6,IF(H$5=7,$F22,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC88","v":0},0,{"$f":"IF($B22=\"T-bills\",IF($D22=3,(IF(OR(T$5=16,T$5=19,T$5=22),$R22,0)),IF($D22=6,IF(T$5=19,$R22,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$M$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"Instruments!G24","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC89","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$M$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"Instruments!G25","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC90","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$M$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"Instruments!G26","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M2.Baseline'!AC91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Principal Payments Based on Issuance"]
[null,null,null,null,null,1,{"$f":"F29+1","v":2},{"$f":"G29+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(AND(F$29-$D30+$D30=F$29,F$29>$D30),HLOOKUP(F$29-$D30,$F$5:$AC$25,2,FALSE),0)","v":0},0,0,696.22022686407036,0,0,696.22022686407036,0,0,696.22022686407036,0,0,0,696.22022686407036,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(AND(F$29-$D31+$D31=F$29,F$29>$D31),HLOOKUP(F$29-$D31,$F$5:$AC$25,3,FALSE),0)","v":0},0,0,0,0,0,696.22022686407036,0,0,0,0,0,696.22022686407036,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(AND(F$29-$D32+$D32=F$29,F$29>$D32),HLOOKUP(F$29-$D32,$F$5:$AC$25,4,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1392.4404537281407,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"'Auction Parameters'!$N$10","v":24},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(AND(F$29-$D33+$D33=F$29,F$29>$D33),HLOOKUP(F$29-$D33,$F$5:$AC$25,5,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"'Auction Parameters'!$N$11","v":36},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(AND(F$29-$D34+$D34=F$29,F$29>$D34),HLOOKUP(F$29-$D34,$F$5:$AC$25,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"'Auction Parameters'!$N$12","v":60},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(AND(F$29-$D35+$D35=F$29,F$29>$D35),HLOOKUP(F$29-$D35,$F$5:$AC$25,7,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"'Auction Parameters'!$N$13","v":84},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(AND(F$29-$D36+$D36=F$29,F$29>$D36),HLOOKUP(F$29-$D36,$F$5:$AC$25,8,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"'Auction Parameters'!$N$14","v":120},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(AND(F$29-$D37+$D37=F$29,F$29>$D37),HLOOKUP(F$29-$D37,$F$5:$AC$25,9,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(AND(F$29-$D38+$D38=F$29,F$29>$D38),HLOOKUP(F$29-$D38,$F$5:$AC$25,10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(AND(F$29-$D39+$D39=F$29,F$29>$D39),HLOOKUP(F$29-$D39,$F$5:$AC$25,11,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(AND(F$29-$D40+$D40=F$29,F$29>$D40),HLOOKUP(F$29-$D40,$F$5:$AC$25,12,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(AND(F$29-$D41+$D41=F$29,F$29>$D41),HLOOKUP(F$29-$D41,$F$5:$AC$25,13,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(AND(F$29-$D42+$D42=F$29,F$29>$D42),HLOOKUP(F$29-$D42,$F$5:$AC$25,14,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(AND(F$29-$D43+$D43=F$29,F$29>$D43),HLOOKUP(F$29-$D43,$F$5:$AC$25,15,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(AND(F$29-$D44+$D44=F$29,F$29>$D44),HLOOKUP(F$29-$D44,$F$5:$AC$25,16,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(AND(F$29-$D45+$D45=F$29,F$29>$D45),HLOOKUP(F$29-$D45,$F$5:$AC$25,17,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(AND(F$29-$D46+$D46=F$29,F$29>$D46),HLOOKUP(F$29-$D46,$F$5:$AC$25,18,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(AND(F$29-$D47+$D47=F$29,F$29>$D47),HLOOKUP(F$29-$D47,$F$5:$AC$25,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(AND(F$29-$D48+$D48=F$29,F$29>$D48),HLOOKUP(F$29-$D48,$F$5:$AC$25,20,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(AND(F$29-$D49+$D49=F$29,F$29>$D49),HLOOKUP(F$29-$D49,$F$5:$AC$25,21,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Yield for T-bills /Coupons for Bonds"]
[null,null,null,null,null,1,{"$f":"F53+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$M$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"Coupon_Yield_Indices_DX!E7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!F7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!G7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!H7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!I7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!J7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!K7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!L7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!M7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!N7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!O7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!P7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Q7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!R7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!S7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!T7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!U7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!V7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!W7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!X7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Y7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Z7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!AA7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!AB7","v":0.03}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$M$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"Coupon_Yield_Indices_DX!E8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!F8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!G8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!H8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!I8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!J8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!K8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!L8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!M8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!N8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!O8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!P8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Q8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!R8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!S8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!T8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!U8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!V8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!W8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!X8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Y8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Z8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!AA8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!AB8","v":0.04}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$M$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"Coupon_Yield_Indices_DX!E9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!F9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!G9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!H9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!I9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!J9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!K9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!L9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!M9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!N9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!O9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!P9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!Q9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!R9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!S9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!T9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!U9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!V9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!W9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!X9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!Y9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!Z9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!AA9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!AB9","v":6.25E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$M$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"Coupon_Yield_Indices_DX!E10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!F10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!G10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!H10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!I10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!J10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!K10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!L10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!M10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!N10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!O10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!P10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!Q10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!R10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!S10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!T10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!U10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!V10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!W10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!X10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Y10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Z10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!AA10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!AB10","v":7.0999999999999994E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$M$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"Coupon_Yield_Indices_DX!E11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!F11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!G11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!H11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!I11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!J11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!K11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!L11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!M11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!N11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!O11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!P11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!Q11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!R11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!S11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!T11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!U11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!V11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!W11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!X11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!Y11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!Z11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!AA11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!AB11","v":7.5499999999999998E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$M$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"Coupon_Yield_Indices_DX!E12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!F12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!G12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!H12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!I12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!J12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!K12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!L12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!M12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!N12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!O12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!P12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!Q12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!R12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!S12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!T12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!U12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!V12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!W12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!X12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!Y12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!Z12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!AA12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!AB12","v":8.5999999999999993E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$M$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"Coupon_Yield_Indices_DX!E13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!F13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!G13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!H13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!I13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!J13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!K13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!L13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!M13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!N13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!O13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!P13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Q13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!R13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!S13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!T13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!U13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!V13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!W13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!X13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!Y13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!Z13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!AA13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!AB13","v":8.8999999999999996E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$M$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"Coupon_Yield_Indices_DX!E14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!F14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!G14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!H14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!I14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!J14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!K14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!L14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!M14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!N14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!O14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!P14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!Q14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!R14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!S14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!T14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!U14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!V14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!W14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!X14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!Y14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!Z14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!AA14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!AB14","v":0.14499999999999999}]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$M$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"Coupon_Yield_Indices_DX!E15","v":0},{"$f":"Coupon_Yield_Indices_DX!F15","v":0},{"$f":"Coupon_Yield_Indices_DX!G15","v":0},{"$f":"Coupon_Yield_Indices_DX!H15","v":0},{"$f":"Coupon_Yield_Indices_DX!I15","v":0},{"$f":"Coupon_Yield_Indices_DX!J15","v":0},{"$f":"Coupon_Yield_Indices_DX!K15","v":0},{"$f":"Coupon_Yield_Indices_DX!L15","v":0},{"$f":"Coupon_Yield_Indices_DX!M15","v":0},{"$f":"Coupon_Yield_Indices_DX!N15","v":0},{"$f":"Coupon_Yield_Indices_DX!O15","v":0},{"$f":"Coupon_Yield_Indices_DX!P15","v":0},{"$f":"Coupon_Yield_Indices_DX!Q15","v":0},{"$f":"Coupon_Yield_Indices_DX!R15","v":0},{"$f":"Coupon_Yield_Indices_DX!S15","v":0},{"$f":"Coupon_Yield_Indices_DX!T15","v":0},{"$f":"Coupon_Yield_Indices_DX!U15","v":0},{"$f":"Coupon_Yield_Indices_DX!V15","v":0},{"$f":"Coupon_Yield_Indices_DX!W15","v":0},{"$f":"Coupon_Yield_Indices_DX!X15","v":0},{"$f":"Coupon_Yield_Indices_DX!Y15","v":0},{"$f":"Coupon_Yield_Indices_DX!Z15","v":0},{"$f":"Coupon_Yield_Indices_DX!AA15","v":0},{"$f":"Coupon_Yield_Indices_DX!AB15","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$M$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"Coupon_Yield_Indices_DX!E16","v":0},{"$f":"Coupon_Yield_Indices_DX!F16","v":0},{"$f":"Coupon_Yield_Indices_DX!G16","v":0},{"$f":"Coupon_Yield_Indices_DX!H16","v":0},{"$f":"Coupon_Yield_Indices_DX!I16","v":0},{"$f":"Coupon_Yield_Indices_DX!J16","v":0},{"$f":"Coupon_Yield_Indices_DX!K16","v":0},{"$f":"Coupon_Yield_Indices_DX!L16","v":0},{"$f":"Coupon_Yield_Indices_DX!M16","v":0},{"$f":"Coupon_Yield_Indices_DX!N16","v":0},{"$f":"Coupon_Yield_Indices_DX!O16","v":0},{"$f":"Coupon_Yield_Indices_DX!P16","v":0},{"$f":"Coupon_Yield_Indices_DX!Q16","v":0},{"$f":"Coupon_Yield_Indices_DX!R16","v":0},{"$f":"Coupon_Yield_Indices_DX!S16","v":0},{"$f":"Coupon_Yield_Indices_DX!T16","v":0},{"$f":"Coupon_Yield_Indices_DX!U16","v":0},{"$f":"Coupon_Yield_Indices_DX!V16","v":0},{"$f":"Coupon_Yield_Indices_DX!W16","v":0},{"$f":"Coupon_Yield_Indices_DX!X16","v":0},{"$f":"Coupon_Yield_Indices_DX!Y16","v":0},{"$f":"Coupon_Yield_Indices_DX!Z16","v":0},{"$f":"Coupon_Yield_Indices_DX!AA16","v":0},{"$f":"Coupon_Yield_Indices_DX!AB16","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$M$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"Coupon_Yield_Indices_DX!E17","v":0},{"$f":"Coupon_Yield_Indices_DX!F17","v":0},{"$f":"Coupon_Yield_Indices_DX!G17","v":0},{"$f":"Coupon_Yield_Indices_DX!H17","v":0},{"$f":"Coupon_Yield_Indices_DX!I17","v":0},{"$f":"Coupon_Yield_Indices_DX!J17","v":0},{"$f":"Coupon_Yield_Indices_DX!K17","v":0},{"$f":"Coupon_Yield_Indices_DX!L17","v":0},{"$f":"Coupon_Yield_Indices_DX!M17","v":0},{"$f":"Coupon_Yield_Indices_DX!N17","v":0},{"$f":"Coupon_Yield_Indices_DX!O17","v":0},{"$f":"Coupon_Yield_Indices_DX!P17","v":0},{"$f":"Coupon_Yield_Indices_DX!Q17","v":0},{"$f":"Coupon_Yield_Indices_DX!R17","v":0},{"$f":"Coupon_Yield_Indices_DX!S17","v":0},{"$f":"Coupon_Yield_Indices_DX!T17","v":0},{"$f":"Coupon_Yield_Indices_DX!U17","v":0},{"$f":"Coupon_Yield_Indices_DX!V17","v":0},{"$f":"Coupon_Yield_Indices_DX!W17","v":0},{"$f":"Coupon_Yield_Indices_DX!X17","v":0},{"$f":"Coupon_Yield_Indices_DX!Y17","v":0},{"$f":"Coupon_Yield_Indices_DX!Z17","v":0},{"$f":"Coupon_Yield_Indices_DX!AA17","v":0},{"$f":"Coupon_Yield_Indices_DX!AB17","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$M$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"Coupon_Yield_Indices_DX!E18","v":0},{"$f":"Coupon_Yield_Indices_DX!F18","v":0},{"$f":"Coupon_Yield_Indices_DX!G18","v":0},{"$f":"Coupon_Yield_Indices_DX!H18","v":0},{"$f":"Coupon_Yield_Indices_DX!I18","v":0},{"$f":"Coupon_Yield_Indices_DX!J18","v":0},{"$f":"Coupon_Yield_Indices_DX!K18","v":0},{"$f":"Coupon_Yield_Indices_DX!L18","v":0},{"$f":"Coupon_Yield_Indices_DX!M18","v":0},{"$f":"Coupon_Yield_Indices_DX!N18","v":0},{"$f":"Coupon_Yield_Indices_DX!O18","v":0},{"$f":"Coupon_Yield_Indices_DX!P18","v":0},{"$f":"Coupon_Yield_Indices_DX!Q18","v":0},{"$f":"Coupon_Yield_Indices_DX!R18","v":0},{"$f":"Coupon_Yield_Indices_DX!S18","v":0},{"$f":"Coupon_Yield_Indices_DX!T18","v":0},{"$f":"Coupon_Yield_Indices_DX!U18","v":0},{"$f":"Coupon_Yield_Indices_DX!V18","v":0},{"$f":"Coupon_Yield_Indices_DX!W18","v":0},{"$f":"Coupon_Yield_Indices_DX!X18","v":0},{"$f":"Coupon_Yield_Indices_DX!Y18","v":0},{"$f":"Coupon_Yield_Indices_DX!Z18","v":0},{"$f":"Coupon_Yield_Indices_DX!AA18","v":0},{"$f":"Coupon_Yield_Indices_DX!AB18","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$M$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"Coupon_Yield_Indices_DX!E19","v":0},{"$f":"Coupon_Yield_Indices_DX!F19","v":0},{"$f":"Coupon_Yield_Indices_DX!G19","v":0},{"$f":"Coupon_Yield_Indices_DX!H19","v":0},{"$f":"Coupon_Yield_Indices_DX!I19","v":0},{"$f":"Coupon_Yield_Indices_DX!J19","v":0},{"$f":"Coupon_Yield_Indices_DX!K19","v":0},{"$f":"Coupon_Yield_Indices_DX!L19","v":0},{"$f":"Coupon_Yield_Indices_DX!M19","v":0},{"$f":"Coupon_Yield_Indices_DX!N19","v":0},{"$f":"Coupon_Yield_Indices_DX!O19","v":0},{"$f":"Coupon_Yield_Indices_DX!P19","v":0},{"$f":"Coupon_Yield_Indices_DX!Q19","v":0},{"$f":"Coupon_Yield_Indices_DX!R19","v":0},{"$f":"Coupon_Yield_Indices_DX!S19","v":0},{"$f":"Coupon_Yield_Indices_DX!T19","v":0},{"$f":"Coupon_Yield_Indices_DX!U19","v":0},{"$f":"Coupon_Yield_Indices_DX!V19","v":0},{"$f":"Coupon_Yield_Indices_DX!W19","v":0},{"$f":"Coupon_Yield_Indices_DX!X19","v":0},{"$f":"Coupon_Yield_Indices_DX!Y19","v":0},{"$f":"Coupon_Yield_Indices_DX!Z19","v":0},{"$f":"Coupon_Yield_Indices_DX!AA19","v":0},{"$f":"Coupon_Yield_Indices_DX!AB19","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$M$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"Coupon_Yield_Indices_DX!E20","v":0},{"$f":"Coupon_Yield_Indices_DX!F20","v":0},{"$f":"Coupon_Yield_Indices_DX!G20","v":0},{"$f":"Coupon_Yield_Indices_DX!H20","v":0},{"$f":"Coupon_Yield_Indices_DX!I20","v":0},{"$f":"Coupon_Yield_Indices_DX!J20","v":0},{"$f":"Coupon_Yield_Indices_DX!K20","v":0},{"$f":"Coupon_Yield_Indices_DX!L20","v":0},{"$f":"Coupon_Yield_Indices_DX!M20","v":0},{"$f":"Coupon_Yield_Indices_DX!N20","v":0},{"$f":"Coupon_Yield_Indices_DX!O20","v":0},{"$f":"Coupon_Yield_Indices_DX!P20","v":0},{"$f":"Coupon_Yield_Indices_DX!Q20","v":0},{"$f":"Coupon_Yield_Indices_DX!R20","v":0},{"$f":"Coupon_Yield_Indices_DX!S20","v":0},{"$f":"Coupon_Yield_Indices_DX!T20","v":0},{"$f":"Coupon_Yield_Indices_DX!U20","v":0},{"$f":"Coupon_Yield_Indices_DX!V20","v":0},{"$f":"Coupon_Yield_Indices_DX!W20","v":0},{"$f":"Coupon_Yield_Indices_DX!X20","v":0},{"$f":"Coupon_Yield_Indices_DX!Y20","v":0},{"$f":"Coupon_Yield_Indices_DX!Z20","v":0},{"$f":"Coupon_Yield_Indices_DX!AA20","v":0},{"$f":"Coupon_Yield_Indices_DX!AB20","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$M$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"Coupon_Yield_Indices_DX!E21","v":0},{"$f":"Coupon_Yield_Indices_DX!F21","v":0},{"$f":"Coupon_Yield_Indices_DX!G21","v":0},{"$f":"Coupon_Yield_Indices_DX!H21","v":0},{"$f":"Coupon_Yield_Indices_DX!I21","v":0},{"$f":"Coupon_Yield_Indices_DX!J21","v":0},{"$f":"Coupon_Yield_Indices_DX!K21","v":0},{"$f":"Coupon_Yield_Indices_DX!L21","v":0},{"$f":"Coupon_Yield_Indices_DX!M21","v":0},{"$f":"Coupon_Yield_Indices_DX!N21","v":0},{"$f":"Coupon_Yield_Indices_DX!O21","v":0},{"$f":"Coupon_Yield_Indices_DX!P21","v":0},{"$f":"Coupon_Yield_Indices_DX!Q21","v":0},{"$f":"Coupon_Yield_Indices_DX!R21","v":0},{"$f":"Coupon_Yield_Indices_DX!S21","v":0},{"$f":"Coupon_Yield_Indices_DX!T21","v":0},{"$f":"Coupon_Yield_Indices_DX!U21","v":0},{"$f":"Coupon_Yield_Indices_DX!V21","v":0},{"$f":"Coupon_Yield_Indices_DX!W21","v":0},{"$f":"Coupon_Yield_Indices_DX!X21","v":0},{"$f":"Coupon_Yield_Indices_DX!Y21","v":0},{"$f":"Coupon_Yield_Indices_DX!Z21","v":0},{"$f":"Coupon_Yield_Indices_DX!AA21","v":0},{"$f":"Coupon_Yield_Indices_DX!AB21","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$M$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"Coupon_Yield_Indices_DX!E22","v":0},{"$f":"Coupon_Yield_Indices_DX!F22","v":0},{"$f":"Coupon_Yield_Indices_DX!G22","v":0},{"$f":"Coupon_Yield_Indices_DX!H22","v":0},{"$f":"Coupon_Yield_Indices_DX!I22","v":0},{"$f":"Coupon_Yield_Indices_DX!J22","v":0},{"$f":"Coupon_Yield_Indices_DX!K22","v":0},{"$f":"Coupon_Yield_Indices_DX!L22","v":0},{"$f":"Coupon_Yield_Indices_DX!M22","v":0},{"$f":"Coupon_Yield_Indices_DX!N22","v":0},{"$f":"Coupon_Yield_Indices_DX!O22","v":0},{"$f":"Coupon_Yield_Indices_DX!P22","v":0},{"$f":"Coupon_Yield_Indices_DX!Q22","v":0},{"$f":"Coupon_Yield_Indices_DX!R22","v":0},{"$f":"Coupon_Yield_Indices_DX!S22","v":0},{"$f":"Coupon_Yield_Indices_DX!T22","v":0},{"$f":"Coupon_Yield_Indices_DX!U22","v":0},{"$f":"Coupon_Yield_Indices_DX!V22","v":0},{"$f":"Coupon_Yield_Indices_DX!W22","v":0},{"$f":"Coupon_Yield_Indices_DX!X22","v":0},{"$f":"Coupon_Yield_Indices_DX!Y22","v":0},{"$f":"Coupon_Yield_Indices_DX!Z22","v":0},{"$f":"Coupon_Yield_Indices_DX!AA22","v":0},{"$f":"Coupon_Yield_Indices_DX!AB22","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$M$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"Coupon_Yield_Indices_DX!E23","v":0},{"$f":"Coupon_Yield_Indices_DX!F23","v":0},{"$f":"Coupon_Yield_Indices_DX!G23","v":0},{"$f":"Coupon_Yield_Indices_DX!H23","v":0},{"$f":"Coupon_Yield_Indices_DX!I23","v":0},{"$f":"Coupon_Yield_Indices_DX!J23","v":0},{"$f":"Coupon_Yield_Indices_DX!K23","v":0},{"$f":"Coupon_Yield_Indices_DX!L23","v":0},{"$f":"Coupon_Yield_Indices_DX!M23","v":0},{"$f":"Coupon_Yield_Indices_DX!N23","v":0},{"$f":"Coupon_Yield_Indices_DX!O23","v":0},{"$f":"Coupon_Yield_Indices_DX!P23","v":0},{"$f":"Coupon_Yield_Indices_DX!Q23","v":0},{"$f":"Coupon_Yield_Indices_DX!R23","v":0},{"$f":"Coupon_Yield_Indices_DX!S23","v":0},{"$f":"Coupon_Yield_Indices_DX!T23","v":0},{"$f":"Coupon_Yield_Indices_DX!U23","v":0},{"$f":"Coupon_Yield_Indices_DX!V23","v":0},{"$f":"Coupon_Yield_Indices_DX!W23","v":0},{"$f":"Coupon_Yield_Indices_DX!X23","v":0},{"$f":"Coupon_Yield_Indices_DX!Y23","v":0},{"$f":"Coupon_Yield_Indices_DX!Z23","v":0},{"$f":"Coupon_Yield_Indices_DX!AA23","v":0},{"$f":"Coupon_Yield_Indices_DX!AB23","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$M$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"Coupon_Yield_Indices_DX!E24","v":0},{"$f":"Coupon_Yield_Indices_DX!F24","v":0},{"$f":"Coupon_Yield_Indices_DX!G24","v":0},{"$f":"Coupon_Yield_Indices_DX!H24","v":0},{"$f":"Coupon_Yield_Indices_DX!I24","v":0},{"$f":"Coupon_Yield_Indices_DX!J24","v":0},{"$f":"Coupon_Yield_Indices_DX!K24","v":0},{"$f":"Coupon_Yield_Indices_DX!L24","v":0},{"$f":"Coupon_Yield_Indices_DX!M24","v":0},{"$f":"Coupon_Yield_Indices_DX!N24","v":0},{"$f":"Coupon_Yield_Indices_DX!O24","v":0},{"$f":"Coupon_Yield_Indices_DX!P24","v":0},{"$f":"Coupon_Yield_Indices_DX!Q24","v":0},{"$f":"Coupon_Yield_Indices_DX!R24","v":0},{"$f":"Coupon_Yield_Indices_DX!S24","v":0},{"$f":"Coupon_Yield_Indices_DX!T24","v":0},{"$f":"Coupon_Yield_Indices_DX!U24","v":0},{"$f":"Coupon_Yield_Indices_DX!V24","v":0},{"$f":"Coupon_Yield_Indices_DX!W24","v":0},{"$f":"Coupon_Yield_Indices_DX!X24","v":0},{"$f":"Coupon_Yield_Indices_DX!Y24","v":0},{"$f":"Coupon_Yield_Indices_DX!Z24","v":0},{"$f":"Coupon_Yield_Indices_DX!AA24","v":0},{"$f":"Coupon_Yield_Indices_DX!AB24","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$M$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"Coupon_Yield_Indices_DX!E25","v":0},{"$f":"Coupon_Yield_Indices_DX!F25","v":0},{"$f":"Coupon_Yield_Indices_DX!G25","v":0},{"$f":"Coupon_Yield_Indices_DX!H25","v":0},{"$f":"Coupon_Yield_Indices_DX!I25","v":0},{"$f":"Coupon_Yield_Indices_DX!J25","v":0},{"$f":"Coupon_Yield_Indices_DX!K25","v":0},{"$f":"Coupon_Yield_Indices_DX!L25","v":0},{"$f":"Coupon_Yield_Indices_DX!M25","v":0},{"$f":"Coupon_Yield_Indices_DX!N25","v":0},{"$f":"Coupon_Yield_Indices_DX!O25","v":0},{"$f":"Coupon_Yield_Indices_DX!P25","v":0},{"$f":"Coupon_Yield_Indices_DX!Q25","v":0},{"$f":"Coupon_Yield_Indices_DX!R25","v":0},{"$f":"Coupon_Yield_Indices_DX!S25","v":0},{"$f":"Coupon_Yield_Indices_DX!T25","v":0},{"$f":"Coupon_Yield_Indices_DX!U25","v":0},{"$f":"Coupon_Yield_Indices_DX!V25","v":0},{"$f":"Coupon_Yield_Indices_DX!W25","v":0},{"$f":"Coupon_Yield_Indices_DX!X25","v":0},{"$f":"Coupon_Yield_Indices_DX!Y25","v":0},{"$f":"Coupon_Yield_Indices_DX!Z25","v":0},{"$f":"Coupon_Yield_Indices_DX!AA25","v":0},{"$f":"Coupon_Yield_Indices_DX!AB25","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$M$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"Coupon_Yield_Indices_DX!E26","v":0},{"$f":"Coupon_Yield_Indices_DX!F26","v":0},{"$f":"Coupon_Yield_Indices_DX!G26","v":0},{"$f":"Coupon_Yield_Indices_DX!H26","v":0},{"$f":"Coupon_Yield_Indices_DX!I26","v":0},{"$f":"Coupon_Yield_Indices_DX!J26","v":0},{"$f":"Coupon_Yield_Indices_DX!K26","v":0},{"$f":"Coupon_Yield_Indices_DX!L26","v":0},{"$f":"Coupon_Yield_Indices_DX!M26","v":0},{"$f":"Coupon_Yield_Indices_DX!N26","v":0},{"$f":"Coupon_Yield_Indices_DX!O26","v":0},{"$f":"Coupon_Yield_Indices_DX!P26","v":0},{"$f":"Coupon_Yield_Indices_DX!Q26","v":0},{"$f":"Coupon_Yield_Indices_DX!R26","v":0},{"$f":"Coupon_Yield_Indices_DX!S26","v":0},{"$f":"Coupon_Yield_Indices_DX!T26","v":0},{"$f":"Coupon_Yield_Indices_DX!U26","v":0},{"$f":"Coupon_Yield_Indices_DX!V26","v":0},{"$f":"Coupon_Yield_Indices_DX!W26","v":0},{"$f":"Coupon_Yield_Indices_DX!X26","v":0},{"$f":"Coupon_Yield_Indices_DX!Y26","v":0},{"$f":"Coupon_Yield_Indices_DX!Z26","v":0},{"$f":"Coupon_Yield_Indices_DX!AA26","v":0},{"$f":"Coupon_Yield_Indices_DX!AB26","v":0}]
[]
[]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,null,1,{"$f":"F78+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q78+1","v":13},{"$f":"R78+1","v":14},15,16,17,18,19,20,21,22,23,24]
[]
[null,null,null,null,"Disbursements"]
[null,{"$f":"$B$6","v":"T-bills"},null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,1,null,{"$f":"$F$6","v":696.22022686407036}]
[null,null,null,{"$f":"D82+1","v":2},null,null,{"$f":"$G$6","v":0}]
[null,null,null,{"$f":"D83+1","v":3},null,null,null,{"$f":"$H$6","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$6","v":696.22022686407036}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$6","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$6","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$6","v":696.22022686407036}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$6","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$6","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$6","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$6","v":696.22022686407036}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$6","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$6","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$6","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$6","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$6","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$6","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$6","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$6","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$6","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$6","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$6","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$6","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$6","v":0}]
[]
[null,2,null,null,{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,1,null,{"$f":"$F$7","v":696.22022686407036}]
[null,null,null,{"$f":"D108+1","v":2},null,null,{"$f":"$G$7","v":0}]
[null,null,null,{"$f":"D109+1","v":3},null,null,null,{"$f":"$H$7","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$7","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$7","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$7","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$7","v":696.22022686407036}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$7","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$7","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$7","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$7","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$7","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$7","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$7","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$7","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$7","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$7","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$7","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$7","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$7","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$7","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$7","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$7","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$7","v":0}]
[]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,1,null,{"$f":"$F$8","v":1392.4404537281407}]
[null,null,null,{"$f":"D134+1","v":2},null,null,{"$f":"$G$8","v":0}]
[null,null,null,{"$f":"D135+1","v":3},null,null,null,{"$f":"$H$8","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$8","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$8","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$8","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$8","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$8","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$8","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$8","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$8","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$8","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$8","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$8","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$8","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$8","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$8","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$8","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$8","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$8","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$8","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$8","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$8","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$8","v":0}]
[]
[null,4,null,null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,1,null,{"$f":"$F$9","v":696.22022686407036}]
[null,null,null,{"$f":"D160+1","v":2},null,null,{"$f":"$G$9","v":0}]
[null,null,null,{"$f":"D161+1","v":3},null,null,null,{"$f":"$H$9","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$9","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$9","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$9","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$9","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$9","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$9","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$9","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$9","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$9","v":0}]
[null,null,null,{"$f":"D171+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$9","v":542.63853588118741}]
[null,null,null,{"$f":"D172+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$9","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$9","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$9","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$9","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$9","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$9","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$9","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$9","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$9","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$9","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$9","v":0}]
[]
[null,5,null,null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,1,null,{"$f":"$F$10","v":696.22022686407036}]
[null,null,null,{"$f":"D186+1","v":2},null,null,{"$f":"$G$10","v":0}]
[null,null,null,{"$f":"D187+1","v":3},null,null,null,{"$f":"$H$10","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$10","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$10","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$10","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$10","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$10","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$10","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$10","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$10","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$10","v":0}]
[null,null,null,{"$f":"D197+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$10","v":542.63853588118741}]
[null,null,null,{"$f":"D198+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$10","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$10","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$10","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$10","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$10","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$10","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$10","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$10","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$10","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$10","v":0}]
[]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,1,null,{"$f":"$F$11","v":696.22022686407036}]
[null,null,null,{"$f":"D212+1","v":2},null,null,{"$f":"$G$11","v":0}]
[null,null,null,{"$f":"D213+1","v":3},null,null,null,{"$f":"$H$11","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$11","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$11","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$11","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$11","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$11","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$11","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$11","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$11","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$11","v":0}]
[null,null,null,{"$f":"D223+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$11","v":542.63853588118741}]
[null,null,null,{"$f":"D224+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$11","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$11","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$11","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$11","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$11","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$11","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$11","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$11","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$11","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$11","v":0}]
[]
[null,7,null,null,{"$f":"$E$12","v":"7yr"}]
[null,null,null,1,null,{"$f":"$F$12","v":696.22022686407036}]
[null,null,null,{"$f":"D238+1","v":2},null,null,{"$f":"$G$12","v":0}]
[null,null,null,{"$f":"D239+1","v":3},null,null,null,{"$f":"$H$12","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$12","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$12","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$12","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$12","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$12","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$12","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$12","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$12","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$12","v":0}]
[null,null,null,{"$f":"D249+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$12","v":542.63853588118741}]
[null,null,null,{"$f":"D250+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$12","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$12","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$12","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$12","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$12","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$12","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$12","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$12","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$12","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$12","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$12","v":0}]
[]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,1,null,{"$f":"$F$13","v":1392.4404537281407}]
[null,null,null,{"$f":"D264+1","v":2},null,null,{"$f":"$G$13","v":0}]
[null,null,null,{"$f":"D265+1","v":3},null,null,null,{"$f":"$H$13","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$13","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$13","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$13","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$13","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$13","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$13","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$13","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$13","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$13","v":0}]
[null,null,null,{"$f":"D275+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$13","v":1085.2770717623748}]
[null,null,null,{"$f":"D276+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$13","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$13","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$13","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$13","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$13","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$13","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$13","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$13","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$13","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$13","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$13","v":0}]
[]
[null,9,null,null,{"$f":"$E$14","v":0}]
[null,null,null,1,null,{"$f":"$F$14","v":0}]
[null,null,null,{"$f":"D290+1","v":2},null,null,{"$f":"$G$14","v":0}]
[null,null,null,{"$f":"D291+1","v":3},null,null,null,{"$f":"$H$14","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$14","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$14","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$14","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$14","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$14","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$14","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$14","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$14","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$14","v":0}]
[null,null,null,{"$f":"D301+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$14","v":0}]
[null,null,null,{"$f":"D302+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$14","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$14","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$14","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$14","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$14","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$14","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$14","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$14","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$14","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$14","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$14","v":0}]
[]
[null,10,null,null,{"$f":"$E$15","v":0}]
[null,null,null,1,null,{"$f":"$F$15","v":0}]
[null,null,null,{"$f":"D316+1","v":2},null,null,{"$f":"$G$15","v":0}]
[null,null,null,{"$f":"D317+1","v":3},null,null,null,{"$f":"$H$15","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$15","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$15","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$15","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$15","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$15","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$15","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$15","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$15","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$15","v":0}]
[null,null,null,{"$f":"D327+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$15","v":0}]
[null,null,null,{"$f":"D328+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$15","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$15","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$15","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$15","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$15","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$15","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$15","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$15","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$15","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$15","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$15","v":0}]
[]
[null,11,null,null,{"$f":"$E$16","v":0}]
[null,null,null,1,null,{"$f":"$F$16","v":0}]
[null,null,null,{"$f":"D342+1","v":2},null,null,{"$f":"$G$16","v":0}]
[null,null,null,{"$f":"D343+1","v":3},null,null,null,{"$f":"$H$16","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$16","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$16","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$16","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$16","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$16","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$16","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$16","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$16","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$16","v":0}]
[null,null,null,{"$f":"D353+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$16","v":0}]
[null,null,null,{"$f":"D354+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$16","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$16","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$16","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$16","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$16","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$16","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$16","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$16","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$16","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$16","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$16","v":0}]
[]
[null,12,null,null,{"$f":"$E$17","v":0}]
[null,null,null,1,null,{"$f":"$F$17","v":0}]
[null,null,null,{"$f":"D368+1","v":2},null,null,{"$f":"$G$17","v":0}]
[null,null,null,{"$f":"D369+1","v":3},null,null,null,{"$f":"$H$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$17","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$17","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$17","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$17","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$17","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$17","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$17","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$17","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$17","v":0}]
[null,null,null,{"$f":"D379+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$17","v":0}]
[null,null,null,{"$f":"D380+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$17","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$17","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$17","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$17","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$17","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$17","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$17","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$17","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$17","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$17","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$17","v":0}]
[]
[null,13,null,null,{"$f":"$E$18","v":0}]
[null,null,null,1,null,{"$f":"$F$18","v":0}]
[null,null,null,{"$f":"D394+1","v":2},null,null,{"$f":"$G$18","v":0}]
[null,null,null,{"$f":"D395+1","v":3},null,null,null,{"$f":"$H$18","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$18","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$18","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$18","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$18","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$18","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$18","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$18","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$18","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$18","v":0}]
[null,null,null,{"$f":"D405+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$18","v":0}]
[null,null,null,{"$f":"D406+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$18","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$18","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$18","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$18","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$18","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$18","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$18","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$18","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$18","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$18","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$18","v":0}]
[]
[null,14,null,null,{"$f":"$E$19","v":0}]
[null,null,null,1,null,{"$f":"$F$19","v":0}]
[null,null,null,{"$f":"D420+1","v":2},null,null,{"$f":"$G$19","v":0}]
[null,null,null,{"$f":"D421+1","v":3},null,null,null,{"$f":"$H$19","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$19","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$19","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$19","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$19","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$19","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$19","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$19","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$19","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$19","v":0}]
[null,null,null,{"$f":"D431+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$19","v":0}]
[null,null,null,{"$f":"D432+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$19","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$19","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$19","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$19","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$19","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$19","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$19","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$19","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$19","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$19","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$19","v":0}]
[]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,1,null,{"$f":"$F$20","v":0}]
[null,null,null,{"$f":"D446+1","v":2},null,null,{"$f":"$G$20","v":0}]
[null,null,null,{"$f":"D447+1","v":3},null,null,null,{"$f":"$H$20","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$20","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$20","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$20","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$20","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$20","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$20","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$20","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$20","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$20","v":0}]
[null,null,null,{"$f":"D457+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$20","v":0}]
[null,null,null,{"$f":"D458+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$20","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$20","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$20","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$20","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$20","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$20","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$20","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$20","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$20","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$20","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$20","v":0}]
[]
[null,16,null,null,{"$f":"$E$21","v":0}]
[null,null,null,1,null,{"$f":"$F$21","v":0}]
[null,null,null,{"$f":"D472+1","v":2},null,null,{"$f":"$G$21","v":0}]
[null,null,null,{"$f":"D473+1","v":3},null,null,null,{"$f":"$H$21","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$21","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$21","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$21","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$21","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$21","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$21","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$21","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$21","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$21","v":0}]
[null,null,null,{"$f":"D483+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$21","v":0}]
[null,null,null,{"$f":"D484+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$21","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$21","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$21","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$21","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$21","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$21","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$21","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$21","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$21","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$21","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$21","v":0}]
[]
[null,17,null,null,{"$f":"$E$22","v":0}]
[null,null,null,1,null,{"$f":"$F$22","v":0}]
[null,null,null,{"$f":"D498+1","v":2},null,null,{"$f":"$G$22","v":0}]
[null,null,null,{"$f":"D499+1","v":3},null,null,null,{"$f":"$H$22","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$22","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$22","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$22","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$22","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$22","v":0}]
[null,18,null,null,{"$f":"$E$23","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$23","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$23","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$23","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$23","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$23","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$23","v":0}]
[null,null,null,{"$f":"D551+1","v":3},null,null,null,{"$f":"$H$24","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$24","v":0}]
[null,null,null,{"$f":"D561+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$24","v":0}]
[null,null,null,{"$f":"D562+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$24","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$24","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$24","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$25","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$25","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$25","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$25","v":0}]
[]
[]
[]
[null,null,null,{"$f":"D611+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,{"$f":"$D$31","v":6},{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"IF($D652+$D$635=F$29,F$31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D652+$D$635=V$29,V$31,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D662+$D$661=F$29,F$32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1392.4404537281407,0,0,0,{"$f":"IF($D662+$D$661=V$29,V$32,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"D662+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D689+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,5,null,{"$f":"$D$34","v":36},{"$f":"$E$10","v":"3yr"}]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D729+$D$713=U$29,U$34,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"IF($D730+$D$713=F$29,F$34,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D740+$D$739=F$29,F$35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D740+$D$739=V$29,V$35,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D766+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D793+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D807+$D$791=U$29,U$37,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,{"$f":"$D$38","v":0},{"$f":"$E$14","v":0}]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D844+$D$843=F$29,F$39,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D844+$D$843=V$29,V$39,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D856+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D870+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D885+$D$869=U$29,U$40,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D896+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"IF($D912+$D$895=F$29,F$41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D923+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D934+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,14,null,{"$f":"$D$43","v":0},{"$f":"$E$19","v":0}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D974+$D$973=F$29,F$44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D974+$D$973=V$29,V$44,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1001+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1011+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1015+$D$999=U$29,U$45,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1037+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D1052+$D$1051=F$29,F$47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1052+$D$1051=V$29,V$47,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1064+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1078+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1079+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1119+$D$1103=U$29,U$49,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Principal Payments",null,"Total Principal Payments",null,{"$f":"SUM(F610:F1127)","v":0},{"$f":"SUM(G610:G1127)","v":0},0,696.22022686407036,0,0,1392.4404537281407,0,0,696.22022686407036,0,0,2088.6606805922111,696.22022686407036,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1137+1","v":2},null,null,{"$f":"IFERROR($G$6-G611,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$6-J614,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$6-O619,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$6-P620,0)","v":696.22022686407036},696.22022686407036,696.22022686407036,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$6-U625,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$6-Z630,0)","v":0},{"$f":"IFERROR(Z1157-AA630,0)","v":0},{"$f":"IFERROR(AA1157-AB630,0)","v":0},{"$f":"IFERROR(AB1157-AC630,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$6-AC633,0)","v":0}]
[null,null,null,{"$f":"D1163+1","v":2},null,null,{"$f":"IFERROR($G$7-G637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$7-L642,0)","v":696.22022686407036},696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$7-Q647,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$7-V652,0)","v":0},{"$f":"IFERROR(V1179-W652,0)","v":0},0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$7-W653,0)","v":0},0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1190+1","v":3},null,null,null,{"$f":"IFERROR($H$8-H664,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$8-M669,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$8-N670,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$8-S675,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$8-X680,0)","v":0},0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$8-Z682,0)","v":0},{"$f":"IFERROR(Z1209-AA682,0)","v":0},{"$f":"IFERROR(AA1209-AB682,0)","v":0},{"$f":"IFERROR(AB1209-AC682,0)","v":0}]
[null,4,null,null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$9-J692,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$9-O697,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$9-T702,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$9-U703,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$9-AB710,0)","v":0},{"$f":"IFERROR(AB1237-AC710,0)","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$10-F714,0)","v":696.22022686407036},{"$f":"IFERROR(F1241-G714,0)","v":696.22022686407036},696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036,696.22022686407036]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$10-K719,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$10-L720,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$10-Q725,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$10-V730,0)","v":0},{"$f":"IFERROR(V1257-W730,0)","v":0},0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$10-X732,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$10-AC737,0)","v":0}]
[null,null,null,{"$f":"D1268+1","v":3},null,null,null,{"$f":"IFERROR($H$11-H742,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$11-M747,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$11-R752,0)","v":542.63853588118741},542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741,542.63853588118741]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$11-S753,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$11-Y759,0)","v":0},{"$f":"IFERROR(Y1286-Z759,0)","v":0},{"$f":"IFERROR(Z1286-AA759,0)","v":0},{"$f":"IFERROR(AA1286-AB759,0)","v":0},{"$f":"IFERROR(AB1286-AC759,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$12-I769,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$12-J770,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$12-O775,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$12-T780,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$12-V782,0)","v":0},{"$f":"IFERROR(V1309-W782,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$12-AA787,0)","v":0},{"$f":"IFERROR(AA1314-AB787,0)","v":0},{"$f":"IFERROR(AB1314-AC787,0)","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$13-F792,0)","v":1392.4404537281407},{"$f":"IFERROR(F1319-G792,0)","v":1392.4404537281407},1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407,1392.4404537281407]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$13-K797,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$13-P802,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$13-S805,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$13-W809,0)","v":0},0,0,0,0,0,0]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$13-AB814,0)","v":0},{"$f":"IFERROR(AB1341-AC814,0)","v":0}]
[null,null,null,{"$f":"D1345+1","v":2},null,null,{"$f":"IFERROR($G$14-G819,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1346+1","v":3},null,null,null,{"$f":"IFERROR($H$14-H820,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$14-M825,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$14-T832,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$14-X836,0)","v":0},0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$14-Y837,0)","v":0},{"$f":"IFERROR(Y1364-Z837,0)","v":0},{"$f":"IFERROR(Z1364-AA837,0)","v":0},{"$f":"IFERROR(AA1364-AB837,0)","v":0},{"$f":"IFERROR(AB1364-AC837,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$15-I847,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$15-N852,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$15-P854,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$15-U859,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$15-Z864,0)","v":0},{"$f":"IFERROR(Z1391-AA864,0)","v":0},{"$f":"IFERROR(AA1391-AB864,0)","v":0},{"$f":"IFERROR(AB1391-AC864,0)","v":0}]
[null,11,null,null,{"$f":"$E$16","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$16-F870,0)","v":0},{"$f":"IFERROR(F1397-G870,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$16-K875,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$16-Q881,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$16-V886,0)","v":0},{"$f":"IFERROR(V1413-W886,0)","v":0},0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$16-W887,0)","v":0},0,0,0,0,0,0]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$16-AB892,0)","v":0},{"$f":"IFERROR(AB1419-AC892,0)","v":0}]
[null,null,null,{"$f":"D1423+1","v":2},null,null,{"$f":"IFERROR($G$17-G897,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$17-L902,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$17-N904,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1435+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$17-S909,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$17-X914,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$17-AC919,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$18-I925,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$18-O931,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$18-T936,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$18-U937,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$18-Z942,0)","v":0},{"$f":"IFERROR(Z1469-AA942,0)","v":0},{"$f":"IFERROR(AA1469-AB942,0)","v":0},{"$f":"IFERROR(AB1469-AC942,0)","v":0}]
[null,14,null,null,{"$f":"$E$19","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$19-J952,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$19-K953,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$19-Q959,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$19-V964,0)","v":0},{"$f":"IFERROR(V1491-W964,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$19-AA969,0)","v":0},{"$f":"IFERROR(AA1496-AB969,0)","v":0},{"$f":"IFERROR(AB1496-AC969,0)","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$19-AB970,0)","v":0},{"$f":"IFERROR(AB1497-AC970,0)","v":0}]
[null,null,null,{"$f":"D1501+1","v":2},null,null,{"$f":"IFERROR($G$20-G975,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$20-M981,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1512+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$20-R986,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1513+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$20-S987,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$20-X992,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$20-AC997,0)","v":0}]
[null,null,null,{"$f":"D1528+1","v":3},null,null,null,{"$f":"IFERROR($H$21-H1002,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$21-I1003,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$21-O1009,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$21-T1014,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$21-Y1019,0)","v":0},{"$f":"IFERROR(Y1546-Z1019,0)","v":0},{"$f":"IFERROR(Z1546-AA1019,0)","v":0},{"$f":"IFERROR(AA1546-AB1019,0)","v":0},{"$f":"IFERROR(AB1546-AC1019,0)","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$21-Z1020,0)","v":0},{"$f":"IFERROR(Z1547-AA1020,0)","v":0},{"$f":"IFERROR(AA1547-AB1020,0)","v":0},{"$f":"IFERROR(AB1547-AC1020,0)","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$22-F1026,0)","v":0},{"$f":"IFERROR(F1553-G1026,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$22-K1031,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$22-P1036,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$22-Q1037,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$22-V1042,0)","v":0},{"$f":"IFERROR(V1569-W1042,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$22-AA1047,0)","v":0},{"$f":"IFERROR(AA1574-AB1047,0)","v":0},{"$f":"IFERROR(AB1574-AC1047,0)","v":0}]
[null,null,null,{"$f":"D1579+1","v":2},null,null,{"$f":"IFERROR($G$23-G1053,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1580+1","v":3},null,null,null,{"$f":"IFERROR($H$23-H1054,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$23-M1059,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1590+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$23-R1064,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$23-W1069,0)","v":0},0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$23-X1070,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$23-AC1075,0)","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$24-I1081,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$24-N1086,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$24-O1087,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$24-T1092,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$24-Y1097,0)","v":0},{"$f":"IFERROR(Y1624-Z1097,0)","v":0},{"$f":"IFERROR(Z1624-AA1097,0)","v":0},{"$f":"IFERROR(AA1624-AB1097,0)","v":0},{"$f":"IFERROR(AB1624-AC1097,0)","v":0}]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$25-F1104,0)","v":0},{"$f":"IFERROR(F1631-G1104,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$25-K1109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$25-P1114,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$25-U1119,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$25-V1120,0)","v":0},{"$f":"IFERROR(V1647-W1120,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$25-AA1125,0)","v":0},{"$f":"IFERROR(AA1652-AB1125,0)","v":0},{"$f":"IFERROR(AB1652-AC1125,0)","v":0}]
[]
[null,1,{"$f":"IF($B$6=\"Bonds\",Instruments!$O$7,\" \")","v":" "},null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,{"$f":"IF($B$6=\"Bonds\",Instruments!$O$7,\" \")","v":" "},1,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1137>0),F1137,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1664+12,F$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54,F$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1664+6,F$1660=$D1664+12,F$1660=$D1664+18,F$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54/2,F$54/2)))),(IF(OR(F$1660=$D1664+3,F$1660=$D1664+6,F$1660=$D1664+9,F$1660=$D1664+12,F$1660=$D1664+15,F$1660=$D1664+18,F$1660=$D1664+21,F$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54/4,F$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1137>0),G1137,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1664+12,G$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54,G$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1664+6,G$1660=$D1664+12,G$1660=$D1664+18,G$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54/2,G$54/2)))),(IF(OR(G$1660=$D1664+3,G$1660=$D1664+6,G$1660=$D1664+9,G$1660=$D1664+12,G$1660=$D1664+15,G$1660=$D1664+18,G$1660=$D1664+21,G$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54/4,G$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1142>0),F1142,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1669+12,F$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54,K$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1669+6,F$1660=$D1669+12,F$1660=$D1669+18,F$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/2,K$54/2)))),(IF(OR(F$1660=$D1669+3,F$1660=$D1669+6,F$1660=$D1669+9,F$1660=$D1669+12,F$1660=$D1669+15,F$1660=$D1669+18,F$1660=$D1669+21,F$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/4,K$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1142>0),G1142,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1669+12,G$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54,L$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1669+6,G$1660=$D1669+12,G$1660=$D1669+18,G$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/2,L$54/2)))),(IF(OR(G$1660=$D1669+3,G$1660=$D1669+6,G$1660=$D1669+9,G$1660=$D1669+12,G$1660=$D1669+15,G$1660=$D1669+18,G$1660=$D1669+21,G$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/4,L$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",X1142>0),X1142,0)))*IF($C$1663=1,(IF(OR(X$1660=$D1669+12,X$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54,$AC$54)))),IF($C$1663=2,(IF(OR(X$1660=$D1669+6,X$1660=$D1669+12,X$1660=$D1669+18,X$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/2,$AC$54/2)))),(IF(OR(X$1660=$D1669+3,X$1660=$D1669+6,X$1660=$D1669+9,X$1660=$D1669+12,X$1660=$D1669+15,X$1660=$D1669+18,X$1660=$D1669+21,X$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",Y1142>0),Y1142,0)))*IF($C$1663=1,(IF(OR(Y$1660=$D1669+12,Y$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54,$AC$54)))),IF($C$1663=2,(IF(OR(Y$1660=$D1669+6,Y$1660=$D1669+12,Y$1660=$D1669+18,Y$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/2,$AC$54/2)))),(IF(OR(Y$1660=$D1669+3,Y$1660=$D1669+6,Y$1660=$D1669+9,Y$1660=$D1669+12,Y$1660=$D1669+15,Y$1660=$D1669+18,Y$1660=$D1669+21,Y$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/4,$AC$54/4))))))","v":0},0,0,0,0]
[null,null,null,11,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1147>0),F1147,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1674+12,F$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54,P$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1674+6,F$1660=$D1674+12,F$1660=$D1674+18,F$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/2,P$54/2)))),(IF(OR(F$1660=$D1674+3,F$1660=$D1674+6,F$1660=$D1674+9,F$1660=$D1674+12,F$1660=$D1674+15,F$1660=$D1674+18,F$1660=$D1674+21,F$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/4,P$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1147>0),G1147,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1674+12,G$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54,Q$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1674+6,G$1660=$D1674+12,G$1660=$D1674+18,G$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/2,Q$54/2)))),(IF(OR(G$1660=$D1674+3,G$1660=$D1674+6,G$1660=$D1674+9,G$1660=$D1674+12,G$1660=$D1674+15,G$1660=$D1674+18,G$1660=$D1674+21,G$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/4,Q$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",S1147>0),S1147,0)))*IF($C$1663=1,(IF(OR(S$1660=$D1674+12,S$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54,$AC$54)))),IF($C$1663=2,(IF(OR(S$1660=$D1674+6,S$1660=$D1674+12,S$1660=$D1674+18,S$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/2,$AC$54/2)))),(IF(OR(S$1660=$D1674+3,S$1660=$D1674+6,S$1660=$D1674+9,S$1660=$D1674+12,S$1660=$D1674+15,S$1660=$D1674+18,S$1660=$D1674+21,S$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",T1147>0),T1147,0)))*IF($C$1663=1,(IF(OR(T$1660=$D1674+12,T$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54,$AC$54)))),IF($C$1663=2,(IF(OR(T$1660=$D1674+6,T$1660=$D1674+12,T$1660=$D1674+18,T$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/2,$AC$54/2)))),(IF(OR(T$1660=$D1674+3,T$1660=$D1674+6,T$1660=$D1674+9,T$1660=$D1674+12,T$1660=$D1674+15,T$1660=$D1674+18,T$1660=$D1674+21,T$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/4,$AC$54/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1152>0),F1152,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1679+12,F$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54,U$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1679+6,F$1660=$D1679+12,F$1660=$D1679+18,F$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/2,U$54/2)))),(IF(OR(F$1660=$D1679+3,F$1660=$D1679+6,F$1660=$D1679+9,F$1660=$D1679+12,F$1660=$D1679+15,F$1660=$D1679+18,F$1660=$D1679+21,F$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/4,U$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1152>0),G1152,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1679+12,G$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54,V$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1679+6,G$1660=$D1679+12,G$1660=$D1679+18,G$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/2,V$54/2)))),(IF(OR(G$1660=$D1679+3,G$1660=$D1679+6,G$1660=$D1679+9,G$1660=$D1679+12,G$1660=$D1679+15,G$1660=$D1679+18,G$1660=$D1679+21,G$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/4,V$54/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",N1152>0),N1152,0)))*IF($C$1663=1,(IF(OR(N$1660=$D1679+12,N$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54,$AC$54)))),IF($C$1663=2,(IF(OR(N$1660=$D1679+6,N$1660=$D1679+12,N$1660=$D1679+18,N$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/2,$AC$54/2)))),(IF(OR(N$1660=$D1679+3,N$1660=$D1679+6,N$1660=$D1679+9,N$1660=$D1679+12,N$1660=$D1679+15,N$1660=$D1679+18,N$1660=$D1679+21,N$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",O1152>0),O1152,0)))*IF($C$1663=1,(IF(OR(O$1660=$D1679+12,O$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54,$AC$54)))),IF($C$1663=2,(IF(OR(O$1660=$D1679+6,O$1660=$D1679+12,O$1660=$D1679+18,O$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/2,$AC$54/2)))),(IF(OR(O$1660=$D1679+3,O$1660=$D1679+6,O$1660=$D1679+9,O$1660=$D1679+12,O$1660=$D1679+15,O$1660=$D1679+18,O$1660=$D1679+21,O$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/4,$AC$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1154>0),F1154,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1681+12,F$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54,W$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1681+6,F$1660=$D1681+12,F$1660=$D1681+18,F$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/2,W$54/2)))),(IF(OR(F$1660=$D1681+3,F$1660=$D1681+6,F$1660=$D1681+9,F$1660=$D1681+12,F$1660=$D1681+15,F$1660=$D1681+18,F$1660=$D1681+21,F$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/4,W$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1154>0),G1154,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1681+12,G$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54,X$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1681+6,G$1660=$D1681+12,G$1660=$D1681+18,G$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/2,X$54/2)))),(IF(OR(G$1660=$D1681+3,G$1660=$D1681+6,G$1660=$D1681+9,G$1660=$D1681+12,G$1660=$D1681+15,G$1660=$D1681+18,G$1660=$D1681+21,G$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/4,X$54/4))))))","v":0},0,0,0,0,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",L1154>0),L1154,0)))*IF($C$1663=1,(IF(OR(L$1660=$D1681+12,L$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54,$AC$54)))),IF($C$1663=2,(IF(OR(L$1660=$D1681+6,L$1660=$D1681+12,L$1660=$D1681+18,L$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/2,$AC$54/2)))),(IF(OR(L$1660=$D1681+3,L$1660=$D1681+6,L$1660=$D1681+9,L$1660=$D1681+12,L$1660=$D1681+15,L$1660=$D1681+18,L$1660=$D1681+21,L$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",M1154>0),M1154,0)))*IF($C$1663=1,(IF(OR(M$1660=$D1681+12,M$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54,$AC$54)))),IF($C$1663=2,(IF(OR(M$1660=$D1681+6,M$1660=$D1681+12,M$1660=$D1681+18,M$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/2,$AC$54/2)))),(IF(OR(M$1660=$D1681+3,M$1660=$D1681+6,M$1660=$D1681+9,M$1660=$D1681+12,M$1660=$D1681+15,M$1660=$D1681+18,M$1660=$D1681+21,M$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/4,$AC$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1159>0),F1159,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1686+12,F$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54,AB$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1686+6,F$1660=$D1686+12,F$1660=$D1686+18,F$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/2,AB$54/2)))),(IF(OR(F$1660=$D1686+3,F$1660=$D1686+6,F$1660=$D1686+9,F$1660=$D1686+12,F$1660=$D1686+15,F$1660=$D1686+18,F$1660=$D1686+21,F$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/4,AB$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1159>0),G1159,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1686+12,G$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54,$AC$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1686+6,G$1660=$D1686+12,G$1660=$D1686+18,G$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/2,$AC$54/2)))),(IF(OR(G$1660=$D1686+3,G$1660=$D1686+6,G$1660=$D1686+9,G$1660=$D1686+12,G$1660=$D1686+15,G$1660=$D1686+18,G$1660=$D1686+21,G$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",H1159>0),H1159,0)))*IF($C$1663=1,(IF(OR(H$1660=$D1686+12,H$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54,$AC$54)))),IF($C$1663=2,(IF(OR(H$1660=$D1686+6,H$1660=$D1686+12,H$1660=$D1686+18,H$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/2,$AC$54/2)))),(IF(OR(H$1660=$D1686+3,H$1660=$D1686+6,H$1660=$D1686+9,H$1660=$D1686+12,H$1660=$D1686+15,H$1660=$D1686+18,H$1660=$D1686+21,H$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/4,$AC$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1690+1","v":2},null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1164>0),F1164,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1691+12,F$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55,G$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1691+6,F$1660=$D1691+12,F$1660=$D1691+18,F$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/2,G$55/2)))),(IF(OR(F$1660=$D1691+3,F$1660=$D1691+6,F$1660=$D1691+9,F$1660=$D1691+12,F$1660=$D1691+15,F$1660=$D1691+18,F$1660=$D1691+21,F$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/4,G$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AB1164>0),AB1164,0)))*IF($C$1689=1,(IF(OR(AB$1660=$D1691+12,AB$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55,$AC$55)))),IF($C$1689=2,(IF(OR(AB$1660=$D1691+6,AB$1660=$D1691+12,AB$1660=$D1691+18,AB$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/2,$AC$55/2)))),(IF(OR(AB$1660=$D1691+3,AB$1660=$D1691+6,AB$1660=$D1691+9,AB$1660=$D1691+12,AB$1660=$D1691+15,AB$1660=$D1691+18,AB$1660=$D1691+21,AB$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/4,$AC$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AC1164>0),AC1164,0)))*IF($C$1689=1,(IF(OR(AC$1660=$D1691+12,AC$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55,$AC$55)))),IF($C$1689=2,(IF(OR(AC$1660=$D1691+6,AC$1660=$D1691+12,AC$1660=$D1691+18,AC$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/2,$AC$55/2)))),(IF(OR(AC$1660=$D1691+3,AC$1660=$D1691+6,AC$1660=$D1691+9,AC$1660=$D1691+12,AC$1660=$D1691+15,AC$1660=$D1691+18,AC$1660=$D1691+21,AC$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/4,$AC$55/4))))))","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1169>0),F1169,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1696+12,F$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55,L$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1696+6,F$1660=$D1696+12,F$1660=$D1696+18,F$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55/2,L$55/2)))),(IF(OR(F$1660=$D1696+3,F$1660=$D1696+6,F$1660=$D1696+9,F$1660=$D1696+12,F$1660=$D1696+15,F$1660=$D1696+18,F$1660=$D1696+21,F$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55/4,L$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",W1169>0),W1169,0)))*IF($C$1689=1,(IF(OR(W$1660=$D1696+12,W$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55,$AC$55)))),IF($C$1689=2,(IF(OR(W$1660=$D1696+6,W$1660=$D1696+12,W$1660=$D1696+18,W$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55/2,$AC$55/2)))),(IF(OR(W$1660=$D1696+3,W$1660=$D1696+6,W$1660=$D1696+9,W$1660=$D1696+12,W$1660=$D1696+15,W$1660=$D1696+18,W$1660=$D1696+21,W$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55/4,$AC$55/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,8,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1170>0),F1170,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1697+12,F$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55,M$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1697+6,F$1660=$D1697+12,F$1660=$D1697+18,F$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55/2,M$55/2)))),(IF(OR(F$1660=$D1697+3,F$1660=$D1697+6,F$1660=$D1697+9,F$1660=$D1697+12,F$1660=$D1697+15,F$1660=$D1697+18,F$1660=$D1697+21,F$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55/4,M$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",V1170>0),V1170,0)))*IF($C$1689=1,(IF(OR(V$1660=$D1697+12,V$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55,$AC$55)))),IF($C$1689=2,(IF(OR(V$1660=$D1697+6,V$1660=$D1697+12,V$1660=$D1697+18,V$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55/2,$AC$55/2)))),(IF(OR(V$1660=$D1697+3,V$1660=$D1697+6,V$1660=$D1697+9,V$1660=$D1697+12,V$1660=$D1697+15,V$1660=$D1697+18,V$1660=$D1697+21,V$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55/4,$AC$55/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1175>0),F1175,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1702+12,F$1660=$D1702+24),(IF($C$7=\"Fix\",$R80,R$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1702+6,F$1660=$D1702+12,F$1660=$D1702+18,F$1660=$D1702+24),(IF($C$7=\"Fix\",$R$55/2,R$55/2)))),(IF(OR(F$1660=$D1702+3,F$1660=$D1702+6,F$1660=$D1702+9,F$1660=$D1702+12,F$1660=$D1702+15,F$1660=$D1702+18,F$1660=$D1702+21,F$1660=$D1702+24),(IF($C$7=\"Fix\",$R$55/4,R$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Q1175>0),Q1175,0)))*IF($C$1689=1,(IF(OR(Q$1660=$D1702+12,Q$1660=$D1702+24),(IF($C$7=\"Fix\",$R80,$AC$55)))),IF($C$1689=2,(IF(OR(Q$1660=$D1702+6,Q$1660=$D1702+12,Q$1660=$D1702+18,Q$1660=$D1702+24),(IF($C$7=\"Fix\",$R$55/2,$AC$55/2)))),(IF(OR(Q$1660=$D1702+3,Q$1660=$D1702+6,Q$1660=$D1702+9,Q$1660=$D1702+12,Q$1660=$D1702+15,Q$1660=$D1702+18,Q$1660=$D1702+21,Q$1660=$D1702+24),(IF($C$7=\"Fix\",$R$55/4,$AC$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1181>0),F1181,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1708+12,F$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,X$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1708+6,F$1660=$D1708+12,F$1660=$D1708+18,F$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,X$55/2)))),(IF(OR(F$1660=$D1708+3,F$1660=$D1708+6,F$1660=$D1708+9,F$1660=$D1708+12,F$1660=$D1708+15,F$1660=$D1708+18,F$1660=$D1708+21,F$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,X$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",G1181>0),G1181,0)))*IF($C$1689=1,(IF(OR(G$1660=$D1708+12,G$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,Y$55)))),IF($C$1689=2,(IF(OR(G$1660=$D1708+6,G$1660=$D1708+12,G$1660=$D1708+18,G$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,Y$55/2)))),(IF(OR(G$1660=$D1708+3,G$1660=$D1708+6,G$1660=$D1708+9,G$1660=$D1708+12,G$1660=$D1708+15,G$1660=$D1708+18,G$1660=$D1708+21,G$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,Y$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",H1181>0),H1181,0)))*IF($C$1689=1,(IF(OR(H$1660=$D1708+12,H$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,Z$55)))),IF($C$1689=2,(IF(OR(H$1660=$D1708+6,H$1660=$D1708+12,H$1660=$D1708+18,H$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,Z$55/2)))),(IF(OR(H$1660=$D1708+3,H$1660=$D1708+6,H$1660=$D1708+9,H$1660=$D1708+12,H$1660=$D1708+15,H$1660=$D1708+18,H$1660=$D1708+21,H$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,Z$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",I1181>0),I1181,0)))*IF($C$1689=1,(IF(OR(I$1660=$D1708+12,I$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,AA$55)))),IF($C$1689=2,(IF(OR(I$1660=$D1708+6,I$1660=$D1708+12,I$1660=$D1708+18,I$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,AA$55/2)))),(IF(OR(I$1660=$D1708+3,I$1660=$D1708+6,I$1660=$D1708+9,I$1660=$D1708+12,I$1660=$D1708+15,I$1660=$D1708+18,I$1660=$D1708+21,I$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,AA$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",J1181>0),J1181,0)))*IF($C$1689=1,(IF(OR(J$1660=$D1708+12,J$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,AB$55)))),IF($C$1689=2,(IF(OR(J$1660=$D1708+6,J$1660=$D1708+12,J$1660=$D1708+18,J$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,AB$55/2)))),(IF(OR(J$1660=$D1708+3,J$1660=$D1708+6,J$1660=$D1708+9,J$1660=$D1708+12,J$1660=$D1708+15,J$1660=$D1708+18,J$1660=$D1708+21,J$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,AB$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",K1181>0),K1181,0)))*IF($C$1689=1,(IF(OR(K$1660=$D1708+12,K$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,$AC80)))),IF($C$1689=2,(IF(OR(K$1660=$D1708+6,K$1660=$D1708+12,K$1660=$D1708+18,K$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,$AC80/2)))),(IF(OR(K$1660=$D1708+3,K$1660=$D1708+6,K$1660=$D1708+9,K$1660=$D1708+12,K$1660=$D1708+15,K$1660=$D1708+18,K$1660=$D1708+21,K$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,$AC80/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1186>0),F1186,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1713+12,F$1660=$D1713+24),(IF($C$7=\"Fix\",$AC$55,$AC80)))),IF($C$1689=2,(IF(OR(F$1660=$D1713+6,F$1660=$D1713+12,F$1660=$D1713+18,F$1660=$D1713+24),(IF($C$7=\"Fix\",$AC$55/2,$AC80/2)))),(IF(OR(F$1660=$D1713+3,F$1660=$D1713+6,F$1660=$D1713+9,F$1660=$D1713+12,F$1660=$D1713+15,F$1660=$D1713+18,F$1660=$D1713+21,F$1660=$D1713+24),(IF($C$7=\"Fix\",$AC$55/4,$AC80/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1192>0),F1192,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1719+12,F$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,I$56)))),IF($C$1715=2,(IF(OR(F$1660=$D1719+6,F$1660=$D1719+12,F$1660=$D1719+18,F$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,I$56/2)))),(IF(OR(F$1660=$D1719+3,F$1660=$D1719+6,F$1660=$D1719+9,F$1660=$D1719+12,F$1660=$D1719+15,F$1660=$D1719+18,F$1660=$D1719+21,F$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,I$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",Z1192>0),Z1192,0)))*IF($C$1715=1,(IF(OR(Z$1660=$D1719+12,Z$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,$AC$56)))),IF($C$1715=2,(IF(OR(Z$1660=$D1719+6,Z$1660=$D1719+12,Z$1660=$D1719+18,Z$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,$AC$56/2)))),(IF(OR(Z$1660=$D1719+3,Z$1660=$D1719+6,Z$1660=$D1719+9,Z$1660=$D1719+12,Z$1660=$D1719+15,Z$1660=$D1719+18,Z$1660=$D1719+21,Z$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,$AC$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",AA1192>0),AA1192,0)))*IF($C$1715=1,(IF(OR(AA$1660=$D1719+12,AA$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,$AC$56)))),IF($C$1715=2,(IF(OR(AA$1660=$D1719+6,AA$1660=$D1719+12,AA$1660=$D1719+18,AA$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,$AC$56/2)))),(IF(OR(AA$1660=$D1719+3,AA$1660=$D1719+6,AA$1660=$D1719+9,AA$1660=$D1719+12,AA$1660=$D1719+15,AA$1660=$D1719+18,AA$1660=$D1719+21,AA$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,$AC$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",AB1192>0),AB1192,0)))*IF($C$1715=1,(IF(OR(AB$1660=$D1719+12,AB$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,$AC$56)))),IF($C$1715=2,(IF(OR(AB$1660=$D1719+6,AB$1660=$D1719+12,AB$1660=$D1719+18,AB$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,$AC$56/2)))),(IF(OR(AB$1660=$D1719+3,AB$1660=$D1719+6,AB$1660=$D1719+9,AB$1660=$D1719+12,AB$1660=$D1719+15,AB$1660=$D1719+18,AB$1660=$D1719+21,AB$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,$AC$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",AC1192>0),AC1192,0)))*IF($C$1715=1,(IF(OR(AC$1660=$D1719+12,AC$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,$AC$56)))),IF($C$1715=2,(IF(OR(AC$1660=$D1719+6,AC$1660=$D1719+12,AC$1660=$D1719+18,AC$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,$AC$56/2)))),(IF(OR(AC$1660=$D1719+3,AC$1660=$D1719+6,AC$1660=$D1719+9,AC$1660=$D1719+12,AC$1660=$D1719+15,AC$1660=$D1719+18,AC$1660=$D1719+21,AC$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,$AC$56/4))))))","v":0}]
[null,null,null,9,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1197>0),F1197,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1724+12,F$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56,N$56)))),IF($C$1715=2,(IF(OR(F$1660=$D1724+6,F$1660=$D1724+12,F$1660=$D1724+18,F$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56/2,N$56/2)))),(IF(OR(F$1660=$D1724+3,F$1660=$D1724+6,F$1660=$D1724+9,F$1660=$D1724+12,F$1660=$D1724+15,F$1660=$D1724+18,F$1660=$D1724+21,F$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56/4,N$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",U1197>0),U1197,0)))*IF($C$1715=1,(IF(OR(U$1660=$D1724+12,U$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56,$AC$56)))),IF($C$1715=2,(IF(OR(U$1660=$D1724+6,U$1660=$D1724+12,U$1660=$D1724+18,U$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56/2,$AC$56/2)))),(IF(OR(U$1660=$D1724+3,U$1660=$D1724+6,U$1660=$D1724+9,U$1660=$D1724+12,U$1660=$D1724+15,U$1660=$D1724+18,U$1660=$D1724+21,U$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56/4,$AC$56/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,14,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1202>0),F1202,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1729+12,F$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56,S106)))),IF($C$1715=2,(IF(OR(F$1660=$D1729+6,F$1660=$D1729+12,F$1660=$D1729+18,F$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56/2,S$56/2)))),(IF(OR(F$1660=$D1729+3,F$1660=$D1729+6,F$1660=$D1729+9,F$1660=$D1729+12,F$1660=$D1729+15,F$1660=$D1729+18,F$1660=$D1729+21,F$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56/4,S$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",P1202>0),P1202,0)))*IF($C$1715=1,(IF(OR(P$1660=$D1729+12,P$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56,$AC$56)))),IF($C$1715=2,(IF(OR(P$1660=$D1729+6,P$1660=$D1729+12,P$1660=$D1729+18,P$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56/2,$AC$56/2)))),(IF(OR(P$1660=$D1729+3,P$1660=$D1729+6,P$1660=$D1729+9,P$1660=$D1729+12,P$1660=$D1729+15,P$1660=$D1729+18,P$1660=$D1729+21,P$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56/4,$AC$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1204>0),F1204,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1731+12,F$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56,U$56)))),IF($C$1715=2,(IF(OR(F$1660=$D1731+6,F$1660=$D1731+12,F$1660=$D1731+18,F$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56/2,U$56/2)))),(IF(OR(F$1660=$D1731+3,F$1660=$D1731+6,F$1660=$D1731+9,F$1660=$D1731+12,F$1660=$D1731+15,F$1660=$D1731+18,F$1660=$D1731+21,F$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56/4,U$56/4))))))","v":0},0,0,0,0,0,0,0,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",N1204>0),N1204,0)))*IF($C$1715=1,(IF(OR(N$1660=$D1731+12,N$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56,$AC$56)))),IF($C$1715=2,(IF(OR(N$1660=$D1731+6,N$1660=$D1731+12,N$1660=$D1731+18,N$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56/2,$AC$56/2)))),(IF(OR(N$1660=$D1731+3,N$1660=$D1731+6,N$1660=$D1731+9,N$1660=$D1731+12,N$1660=$D1731+15,N$1660=$D1731+18,N$1660=$D1731+21,N$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56/4,$AC$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1209>0),F1209,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1736+12,F$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56,Z$56)))),IF($C$1715=2,(IF(OR(F$1660=$D1736+6,F$1660=$D1736+12,F$1660=$D1736+18,F$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/2,Z$56/2)))),(IF(OR(F$1660=$D1736+3,F$1660=$D1736+6,F$1660=$D1736+9,F$1660=$D1736+12,F$1660=$D1736+15,F$1660=$D1736+18,F$1660=$D1736+21,F$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/4,Z$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",G1209>0),G1209,0)))*IF($C$1715=1,(IF(OR(G$1660=$D1736+12,G$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56,AA$56)))),IF($C$1715=2,(IF(OR(G$1660=$D1736+6,G$1660=$D1736+12,G$1660=$D1736+18,G$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/2,AA$56/2)))),(IF(OR(G$1660=$D1736+3,G$1660=$D1736+6,G$1660=$D1736+9,G$1660=$D1736+12,G$1660=$D1736+15,G$1660=$D1736+18,G$1660=$D1736+21,G$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/4,AA$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",H1209>0),H1209,0)))*IF($C$1715=1,(IF(OR(H$1660=$D1736+12,H$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56,AB$56)))),IF($C$1715=2,(IF(OR(H$1660=$D1736+6,H$1660=$D1736+12,H$1660=$D1736+18,H$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/2,AB$56/2)))),(IF(OR(H$1660=$D1736+3,H$1660=$D1736+6,H$1660=$D1736+9,H$1660=$D1736+12,H$1660=$D1736+15,H$1660=$D1736+18,H$1660=$D1736+21,H$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/4,AB$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",I1209>0),I1209,0)))*IF($C$1715=1,(IF(OR(I$1660=$D1736+12,I$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56,$AC$56)))),IF($C$1715=2,(IF(OR(I$1660=$D1736+6,I$1660=$D1736+12,I$1660=$D1736+18,I$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/2,$AC$56/2)))),(IF(OR(I$1660=$D1736+3,I$1660=$D1736+6,I$1660=$D1736+9,I$1660=$D1736+12,I$1660=$D1736+15,I$1660=$D1736+18,I$1660=$D1736+21,I$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/4,$AC$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,{"$f":"IF($B$9=\"Bonds\",Instruments!$O$10,\" \")","v":4},null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,5,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1219>0),F1219,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1746+12,F$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,J$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1746+6,F$1660=$D1746+12,F$1660=$D1746+18,F$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,J$57/2)))),(IF(OR(F$1660=$D1746+3,F$1660=$D1746+6,F$1660=$D1746+9,F$1660=$D1746+12,F$1660=$D1746+15,F$1660=$D1746+18,F$1660=$D1746+21,F$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,J$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",Y1219>0),Y1219,0)))*IF($C$1741=1,(IF(OR(Y$1660=$D1746+12,Y$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(Y$1660=$D1746+6,Y$1660=$D1746+12,Y$1660=$D1746+18,Y$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(Y$1660=$D1746+3,Y$1660=$D1746+6,Y$1660=$D1746+9,Y$1660=$D1746+12,Y$1660=$D1746+15,Y$1660=$D1746+18,Y$1660=$D1746+21,Y$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",Z1219>0),Z1219,0)))*IF($C$1741=1,(IF(OR(Z$1660=$D1746+12,Z$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(Z$1660=$D1746+6,Z$1660=$D1746+12,Z$1660=$D1746+18,Z$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(Z$1660=$D1746+3,Z$1660=$D1746+6,Z$1660=$D1746+9,Z$1660=$D1746+12,Z$1660=$D1746+15,Z$1660=$D1746+18,Z$1660=$D1746+21,Z$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",AA1219>0),AA1219,0)))*IF($C$1741=1,(IF(OR(AA$1660=$D1746+12,AA$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(AA$1660=$D1746+6,AA$1660=$D1746+12,AA$1660=$D1746+18,AA$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(AA$1660=$D1746+3,AA$1660=$D1746+6,AA$1660=$D1746+9,AA$1660=$D1746+12,AA$1660=$D1746+15,AA$1660=$D1746+18,AA$1660=$D1746+21,AA$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",AB1219>0),AB1219,0)))*IF($C$1741=1,(IF(OR(AB$1660=$D1746+12,AB$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(AB$1660=$D1746+6,AB$1660=$D1746+12,AB$1660=$D1746+18,AB$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(AB$1660=$D1746+3,AB$1660=$D1746+6,AB$1660=$D1746+9,AB$1660=$D1746+12,AB$1660=$D1746+15,AB$1660=$D1746+18,AB$1660=$D1746+21,AB$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",AC1219>0),AC1219,0)))*IF($C$1741=1,(IF(OR(AC$1660=$D1746+12,AC$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(AC$1660=$D1746+6,AC$1660=$D1746+12,AC$1660=$D1746+18,AC$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(AC$1660=$D1746+3,AC$1660=$D1746+6,AC$1660=$D1746+9,AC$1660=$D1746+12,AC$1660=$D1746+15,AC$1660=$D1746+18,AC$1660=$D1746+21,AC$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0}]
[null,null,null,6,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1220>0),F1220,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1747+12,F$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57,K$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1747+6,F$1660=$D1747+12,F$1660=$D1747+18,F$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57/2,K$57/2)))),(IF(OR(F$1660=$D1747+3,F$1660=$D1747+6,F$1660=$D1747+9,F$1660=$D1747+12,F$1660=$D1747+15,F$1660=$D1747+18,F$1660=$D1747+21,F$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57/4,K$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",X1220>0),X1220,0)))*IF($C$1741=1,(IF(OR(X$1660=$D1747+12,X$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57,$AC$57)))),IF($C$1741=2,(IF(OR(X$1660=$D1747+6,X$1660=$D1747+12,X$1660=$D1747+18,X$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57/2,$AC$57/2)))),(IF(OR(X$1660=$D1747+3,X$1660=$D1747+6,X$1660=$D1747+9,X$1660=$D1747+12,X$1660=$D1747+15,X$1660=$D1747+18,X$1660=$D1747+21,X$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57/4,$AC$57/4))))))","v":0},0,0,0,0,0]
[null,null,null,12,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1226>0),F1226,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1753+12,F$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57,Q$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1753+6,F$1660=$D1753+12,F$1660=$D1753+18,F$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57/2,Q$57/2)))),(IF(OR(F$1660=$D1753+3,F$1660=$D1753+6,F$1660=$D1753+9,F$1660=$D1753+12,F$1660=$D1753+15,F$1660=$D1753+18,F$1660=$D1753+21,F$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57/4,Q$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",R1226>0),R1226,0)))*IF($C$1741=1,(IF(OR(R$1660=$D1753+12,R$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57,$AC$57)))),IF($C$1741=2,(IF(OR(R$1660=$D1753+6,R$1660=$D1753+12,R$1660=$D1753+18,R$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57/2,$AC$57/2)))),(IF(OR(R$1660=$D1753+3,R$1660=$D1753+6,R$1660=$D1753+9,R$1660=$D1753+12,R$1660=$D1753+15,R$1660=$D1753+18,R$1660=$D1753+21,R$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57/4,$AC$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1231>0),F1231,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1758+12,F$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57,V$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1758+6,F$1660=$D1758+12,F$1660=$D1758+18,F$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57/2,V$57/2)))),(IF(OR(F$1660=$D1758+3,F$1660=$D1758+6,F$1660=$D1758+9,F$1660=$D1758+12,F$1660=$D1758+15,F$1660=$D1758+18,F$1660=$D1758+21,F$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57/4,V$57/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",M1231>0),M1231,0)))*IF($C$1741=1,(IF(OR(M$1660=$D1758+12,M$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57,$AC$57)))),IF($C$1741=2,(IF(OR(M$1660=$D1758+6,M$1660=$D1758+12,M$1660=$D1758+18,M$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57/2,$AC$57/2)))),(IF(OR(M$1660=$D1758+3,M$1660=$D1758+6,M$1660=$D1758+9,M$1660=$D1758+12,M$1660=$D1758+15,M$1660=$D1758+18,M$1660=$D1758+21,M$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57/4,$AC$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1236>0),F1236,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1763+12,F$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57,AA$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1763+6,F$1660=$D1763+12,F$1660=$D1763+18,F$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/2,AA$57/2)))),(IF(OR(F$1660=$D1763+3,F$1660=$D1763+6,F$1660=$D1763+9,F$1660=$D1763+12,F$1660=$D1763+15,F$1660=$D1763+18,F$1660=$D1763+21,F$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/4,AA$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",G1236>0),G1236,0)))*IF($C$1741=1,(IF(OR(G$1660=$D1763+12,G$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57,AB$57)))),IF($C$1741=2,(IF(OR(G$1660=$D1763+6,G$1660=$D1763+12,G$1660=$D1763+18,G$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/2,AB$57/2)))),(IF(OR(G$1660=$D1763+3,G$1660=$D1763+6,G$1660=$D1763+9,G$1660=$D1763+12,G$1660=$D1763+15,G$1660=$D1763+18,G$1660=$D1763+21,G$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/4,AB$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",H1236>0),H1236,0)))*IF($C$1741=1,(IF(OR(H$1660=$D1763+12,H$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57,$AC$57)))),IF($C$1741=2,(IF(OR(H$1660=$D1763+6,H$1660=$D1763+12,H$1660=$D1763+18,H$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/2,$AC$57/2)))),(IF(OR(H$1660=$D1763+3,H$1660=$D1763+6,H$1660=$D1763+9,H$1660=$D1763+12,H$1660=$D1763+15,H$1660=$D1763+18,H$1660=$D1763+21,H$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/4,$AC$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1237>0),F1237,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1764+12,F$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57,AB$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1764+6,F$1660=$D1764+12,F$1660=$D1764+18,F$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57/2,AB$57/2)))),(IF(OR(F$1660=$D1764+3,F$1660=$D1764+6,F$1660=$D1764+9,F$1660=$D1764+12,F$1660=$D1764+15,F$1660=$D1764+18,F$1660=$D1764+21,F$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57/4,AB$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",G1237>0),G1237,0)))*IF($C$1741=1,(IF(OR(G$1660=$D1764+12,G$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57,$AC$57)))),IF($C$1741=2,(IF(OR(G$1660=$D1764+6,G$1660=$D1764+12,G$1660=$D1764+18,G$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57/2,$AC$57/2)))),(IF(OR(G$1660=$D1764+3,G$1660=$D1764+6,G$1660=$D1764+9,G$1660=$D1764+12,G$1660=$D1764+15,G$1660=$D1764+18,G$1660=$D1764+21,G$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57/4,$AC$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1768+1","v":2},null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1242>0),F1242,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1769+12,F$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58,G$58)))),IF($C$1767=2,(IF(OR(F$1660=$D1769+6,F$1660=$D1769+12,F$1660=$D1769+18,F$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/2,G$58/2)))),(IF(OR(F$1660=$D1769+3,F$1660=$D1769+6,F$1660=$D1769+9,F$1660=$D1769+12,F$1660=$D1769+15,F$1660=$D1769+18,F$1660=$D1769+21,F$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/4,G$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1242>0),AB1242,0)))*IF($C$1767=1,(IF(OR(AB$1660=$D1769+12,AB$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58,$AC$58)))),IF($C$1767=2,(IF(OR(AB$1660=$D1769+6,AB$1660=$D1769+12,AB$1660=$D1769+18,AB$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/2,$AC$58/2)))),(IF(OR(AB$1660=$D1769+3,AB$1660=$D1769+6,AB$1660=$D1769+9,AB$1660=$D1769+12,AB$1660=$D1769+15,AB$1660=$D1769+18,AB$1660=$D1769+21,AB$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/4,$AC$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AC1242>0),AC1242,0)))*IF($C$1767=1,(IF(OR(AC$1660=$D1769+12,AC$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58,$AC$58)))),IF($C$1767=2,(IF(OR(AC$1660=$D1769+6,AC$1660=$D1769+12,AC$1660=$D1769+18,AC$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/2,$AC$58/2)))),(IF(OR(AC$1660=$D1769+3,AC$1660=$D1769+6,AC$1660=$D1769+9,AC$1660=$D1769+12,AC$1660=$D1769+15,AC$1660=$D1769+18,AC$1660=$D1769+21,AC$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/4,$AC$58/4))))))","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1247>0),F1247,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1774+12,F$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58,L$58)))),IF($C$1767=2,(IF(OR(F$1660=$D1774+6,F$1660=$D1774+12,F$1660=$D1774+18,F$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58/2,L$58/2)))),(IF(OR(F$1660=$D1774+3,F$1660=$D1774+6,F$1660=$D1774+9,F$1660=$D1774+12,F$1660=$D1774+15,F$1660=$D1774+18,F$1660=$D1774+21,F$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58/4,L$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",W1247>0),W1247,0)))*IF($C$1767=1,(IF(OR(W$1660=$D1774+12,W$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58,$AC$58)))),IF($C$1767=2,(IF(OR(W$1660=$D1774+6,W$1660=$D1774+12,W$1660=$D1774+18,W$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58/2,$AC$58/2)))),(IF(OR(W$1660=$D1774+3,W$1660=$D1774+6,W$1660=$D1774+9,W$1660=$D1774+12,W$1660=$D1774+15,W$1660=$D1774+18,W$1660=$D1774+21,W$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58/4,$AC$58/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1253>0),F1253,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1780+12,F$1660=$D1780+24),(IF($C$10=\"Fix\",$R158,R$58)))),IF($C$1767=2,(IF(OR(F$1660=$D1780+6,F$1660=$D1780+12,F$1660=$D1780+18,F$1660=$D1780+24),(IF($C$10=\"Fix\",$R$58/2,R$58/2)))),(IF(OR(F$1660=$D1780+3,F$1660=$D1780+6,F$1660=$D1780+9,F$1660=$D1780+12,F$1660=$D1780+15,F$1660=$D1780+18,F$1660=$D1780+21,F$1660=$D1780+24),(IF($C$10=\"Fix\",$R$58/4,R$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",Q1253>0),Q1253,0)))*IF($C$1767=1,(IF(OR(Q$1660=$D1780+12,Q$1660=$D1780+24),(IF($C$10=\"Fix\",$R158,$AC$58)))),IF($C$1767=2,(IF(OR(Q$1660=$D1780+6,Q$1660=$D1780+12,Q$1660=$D1780+18,Q$1660=$D1780+24),(IF($C$10=\"Fix\",$R$58/2,$AC$58/2)))),(IF(OR(Q$1660=$D1780+3,Q$1660=$D1780+6,Q$1660=$D1780+9,Q$1660=$D1780+12,Q$1660=$D1780+15,Q$1660=$D1780+18,Q$1660=$D1780+21,Q$1660=$D1780+24),(IF($C$10=\"Fix\",$R$58/4,$AC$58/4))))))","v":0},0,0,0,10.242302364757412,0,0,10.242302364757412,0,0,10.242302364757412,0,0]
[null,null,null,14,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1254>0),F1254,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1781+12,F$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58,S158)))),IF($C$1767=2,(IF(OR(F$1660=$D1781+6,F$1660=$D1781+12,F$1660=$D1781+18,F$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58/2,S$58/2)))),(IF(OR(F$1660=$D1781+3,F$1660=$D1781+6,F$1660=$D1781+9,F$1660=$D1781+12,F$1660=$D1781+15,F$1660=$D1781+18,F$1660=$D1781+21,F$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58/4,S$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",P1254>0),P1254,0)))*IF($C$1767=1,(IF(OR(P$1660=$D1781+12,P$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58,$AC$58)))),IF($C$1767=2,(IF(OR(P$1660=$D1781+6,P$1660=$D1781+12,P$1660=$D1781+18,P$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58/2,$AC$58/2)))),(IF(OR(P$1660=$D1781+3,P$1660=$D1781+6,P$1660=$D1781+9,P$1660=$D1781+12,P$1660=$D1781+15,P$1660=$D1781+18,P$1660=$D1781+21,P$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58/4,$AC$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1259>0),F1259,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1786+12,F$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,X$58)))),IF($C$1767=2,(IF(OR(F$1660=$D1786+6,F$1660=$D1786+12,F$1660=$D1786+18,F$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,X$58/2)))),(IF(OR(F$1660=$D1786+3,F$1660=$D1786+6,F$1660=$D1786+9,F$1660=$D1786+12,F$1660=$D1786+15,F$1660=$D1786+18,F$1660=$D1786+21,F$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,X$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",G1259>0),G1259,0)))*IF($C$1767=1,(IF(OR(G$1660=$D1786+12,G$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,Y$58)))),IF($C$1767=2,(IF(OR(G$1660=$D1786+6,G$1660=$D1786+12,G$1660=$D1786+18,G$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,Y$58/2)))),(IF(OR(G$1660=$D1786+3,G$1660=$D1786+6,G$1660=$D1786+9,G$1660=$D1786+12,G$1660=$D1786+15,G$1660=$D1786+18,G$1660=$D1786+21,G$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,Y$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",H1259>0),H1259,0)))*IF($C$1767=1,(IF(OR(H$1660=$D1786+12,H$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,Z$58)))),IF($C$1767=2,(IF(OR(H$1660=$D1786+6,H$1660=$D1786+12,H$1660=$D1786+18,H$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,Z$58/2)))),(IF(OR(H$1660=$D1786+3,H$1660=$D1786+6,H$1660=$D1786+9,H$1660=$D1786+12,H$1660=$D1786+15,H$1660=$D1786+18,H$1660=$D1786+21,H$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,Z$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",I1259>0),I1259,0)))*IF($C$1767=1,(IF(OR(I$1660=$D1786+12,I$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,AA$58)))),IF($C$1767=2,(IF(OR(I$1660=$D1786+6,I$1660=$D1786+12,I$1660=$D1786+18,I$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,AA$58/2)))),(IF(OR(I$1660=$D1786+3,I$1660=$D1786+6,I$1660=$D1786+9,I$1660=$D1786+12,I$1660=$D1786+15,I$1660=$D1786+18,I$1660=$D1786+21,I$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",J1259>0),J1259,0)))*IF($C$1767=1,(IF(OR(J$1660=$D1786+12,J$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,AB$58)))),IF($C$1767=2,(IF(OR(J$1660=$D1786+6,J$1660=$D1786+12,J$1660=$D1786+18,J$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,AB$58/2)))),(IF(OR(J$1660=$D1786+3,J$1660=$D1786+6,J$1660=$D1786+9,J$1660=$D1786+12,J$1660=$D1786+15,J$1660=$D1786+18,J$1660=$D1786+21,J$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,AB$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",K1259>0),K1259,0)))*IF($C$1767=1,(IF(OR(K$1660=$D1786+12,K$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,$AC158)))),IF($C$1767=2,(IF(OR(K$1660=$D1786+6,K$1660=$D1786+12,K$1660=$D1786+18,K$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,$AC158/2)))),(IF(OR(K$1660=$D1786+3,K$1660=$D1786+6,K$1660=$D1786+9,K$1660=$D1786+12,K$1660=$D1786+15,K$1660=$D1786+18,K$1660=$D1786+21,K$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,$AC158/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1264>0),F1264,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1791+12,F$1660=$D1791+24),(IF($C$10=\"Fix\",$AC$58,$AC158)))),IF($C$1767=2,(IF(OR(F$1660=$D1791+6,F$1660=$D1791+12,F$1660=$D1791+18,F$1660=$D1791+24),(IF($C$10=\"Fix\",$AC$58/2,$AC158/2)))),(IF(OR(F$1660=$D1791+3,F$1660=$D1791+6,F$1660=$D1791+9,F$1660=$D1791+12,F$1660=$D1791+15,F$1660=$D1791+18,F$1660=$D1791+21,F$1660=$D1791+24),(IF($C$10=\"Fix\",$AC$58/4,$AC158/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1795+1","v":3},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1269>0),F1269,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1796+12,F$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59,H$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1796+6,F$1660=$D1796+12,F$1660=$D1796+18,F$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/2,H$59/2)))),(IF(OR(F$1660=$D1796+3,F$1660=$D1796+6,F$1660=$D1796+9,F$1660=$D1796+12,F$1660=$D1796+15,F$1660=$D1796+18,F$1660=$D1796+21,F$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/4,H$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",AA1269>0),AA1269,0)))*IF($C$1793=1,(IF(OR(AA$1660=$D1796+12,AA$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59,$AC$59)))),IF($C$1793=2,(IF(OR(AA$1660=$D1796+6,AA$1660=$D1796+12,AA$1660=$D1796+18,AA$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/2,$AC$59/2)))),(IF(OR(AA$1660=$D1796+3,AA$1660=$D1796+6,AA$1660=$D1796+9,AA$1660=$D1796+12,AA$1660=$D1796+15,AA$1660=$D1796+18,AA$1660=$D1796+21,AA$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/4,$AC$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",AB1269>0),AB1269,0)))*IF($C$1793=1,(IF(OR(AB$1660=$D1796+12,AB$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59,$AC$59)))),IF($C$1793=2,(IF(OR(AB$1660=$D1796+6,AB$1660=$D1796+12,AB$1660=$D1796+18,AB$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/2,$AC$59/2)))),(IF(OR(AB$1660=$D1796+3,AB$1660=$D1796+6,AB$1660=$D1796+9,AB$1660=$D1796+12,AB$1660=$D1796+15,AB$1660=$D1796+18,AB$1660=$D1796+21,AB$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/4,$AC$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",AC1269>0),AC1269,0)))*IF($C$1793=1,(IF(OR(AC$1660=$D1796+12,AC$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59,$AC$59)))),IF($C$1793=2,(IF(OR(AC$1660=$D1796+6,AC$1660=$D1796+12,AC$1660=$D1796+18,AC$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/2,$AC$59/2)))),(IF(OR(AC$1660=$D1796+3,AC$1660=$D1796+6,AC$1660=$D1796+9,AC$1660=$D1796+12,AC$1660=$D1796+15,AC$1660=$D1796+18,AC$1660=$D1796+21,AC$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/4,$AC$59/4))))))","v":0}]
[null,null,null,8,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1274>0),F1274,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1801+12,F$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59,M$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1801+6,F$1660=$D1801+12,F$1660=$D1801+18,F$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59/2,M$59/2)))),(IF(OR(F$1660=$D1801+3,F$1660=$D1801+6,F$1660=$D1801+9,F$1660=$D1801+12,F$1660=$D1801+15,F$1660=$D1801+18,F$1660=$D1801+21,F$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59/4,M$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",V1274>0),V1274,0)))*IF($C$1793=1,(IF(OR(V$1660=$D1801+12,V$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59,$AC$59)))),IF($C$1793=2,(IF(OR(V$1660=$D1801+6,V$1660=$D1801+12,V$1660=$D1801+18,V$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59/2,$AC$59/2)))),(IF(OR(V$1660=$D1801+3,V$1660=$D1801+6,V$1660=$D1801+9,V$1660=$D1801+12,V$1660=$D1801+15,V$1660=$D1801+18,V$1660=$D1801+21,V$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,10,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1276>0),F1276,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1803+12,F$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59,O$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1803+6,F$1660=$D1803+12,F$1660=$D1803+18,F$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59/2,O$59/2)))),(IF(OR(F$1660=$D1803+3,F$1660=$D1803+6,F$1660=$D1803+9,F$1660=$D1803+12,F$1660=$D1803+15,F$1660=$D1803+18,F$1660=$D1803+21,F$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59/4,O$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",T1276>0),T1276,0)))*IF($C$1793=1,(IF(OR(T$1660=$D1803+12,T$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59,$AC$59)))),IF($C$1793=2,(IF(OR(T$1660=$D1803+6,T$1660=$D1803+12,T$1660=$D1803+18,T$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59/2,$AC$59/2)))),(IF(OR(T$1660=$D1803+3,T$1660=$D1803+6,T$1660=$D1803+9,T$1660=$D1803+12,T$1660=$D1803+15,T$1660=$D1803+18,T$1660=$D1803+21,T$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1281>0),F1281,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1808+12,F$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59,T$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1808+6,F$1660=$D1808+12,F$1660=$D1808+18,F$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59/2,T$59/2)))),(IF(OR(F$1660=$D1808+3,F$1660=$D1808+6,F$1660=$D1808+9,F$1660=$D1808+12,F$1660=$D1808+15,F$1660=$D1808+18,F$1660=$D1808+21,F$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59/4,T$59/4))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",O1281>0),O1281,0)))*IF($C$1793=1,(IF(OR(O$1660=$D1808+12,O$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59,$AC$59)))),IF($C$1793=2,(IF(OR(O$1660=$D1808+6,O$1660=$D1808+12,O$1660=$D1808+18,O$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59/2,$AC$59/2)))),(IF(OR(O$1660=$D1808+3,O$1660=$D1808+6,O$1660=$D1808+9,O$1660=$D1808+12,O$1660=$D1808+15,O$1660=$D1808+18,O$1660=$D1808+21,O$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1286>0),F1286,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1813+12,F$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,Y$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1813+6,F$1660=$D1813+12,F$1660=$D1813+18,F$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,Y$59/2)))),(IF(OR(F$1660=$D1813+3,F$1660=$D1813+6,F$1660=$D1813+9,F$1660=$D1813+12,F$1660=$D1813+15,F$1660=$D1813+18,F$1660=$D1813+21,F$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,Y$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",G1286>0),G1286,0)))*IF($C$1793=1,(IF(OR(G$1660=$D1813+12,G$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,Z$59)))),IF($C$1793=2,(IF(OR(G$1660=$D1813+6,G$1660=$D1813+12,G$1660=$D1813+18,G$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,Z$59/2)))),(IF(OR(G$1660=$D1813+3,G$1660=$D1813+6,G$1660=$D1813+9,G$1660=$D1813+12,G$1660=$D1813+15,G$1660=$D1813+18,G$1660=$D1813+21,G$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,Z$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",H1286>0),H1286,0)))*IF($C$1793=1,(IF(OR(H$1660=$D1813+12,H$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,AA$59)))),IF($C$1793=2,(IF(OR(H$1660=$D1813+6,H$1660=$D1813+12,H$1660=$D1813+18,H$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,AA$59/2)))),(IF(OR(H$1660=$D1813+3,H$1660=$D1813+6,H$1660=$D1813+9,H$1660=$D1813+12,H$1660=$D1813+15,H$1660=$D1813+18,H$1660=$D1813+21,H$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,AA$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",I1286>0),I1286,0)))*IF($C$1793=1,(IF(OR(I$1660=$D1813+12,I$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,AB$59)))),IF($C$1793=2,(IF(OR(I$1660=$D1813+6,I$1660=$D1813+12,I$1660=$D1813+18,I$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,AB$59/2)))),(IF(OR(I$1660=$D1813+3,I$1660=$D1813+6,I$1660=$D1813+9,I$1660=$D1813+12,I$1660=$D1813+15,I$1660=$D1813+18,I$1660=$D1813+21,I$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,AB$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",J1286>0),J1286,0)))*IF($C$1793=1,(IF(OR(J$1660=$D1813+12,J$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,$AC$59)))),IF($C$1793=2,(IF(OR(J$1660=$D1813+6,J$1660=$D1813+12,J$1660=$D1813+18,J$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,$AC$59/2)))),(IF(OR(J$1660=$D1813+3,J$1660=$D1813+6,J$1660=$D1813+9,J$1660=$D1813+12,J$1660=$D1813+15,J$1660=$D1813+18,J$1660=$D1813+21,J$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1287>0),F1287,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1814+12,F$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59,Z$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1814+6,F$1660=$D1814+12,F$1660=$D1814+18,F$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/2,Z$59/2)))),(IF(OR(F$1660=$D1814+3,F$1660=$D1814+6,F$1660=$D1814+9,F$1660=$D1814+12,F$1660=$D1814+15,F$1660=$D1814+18,F$1660=$D1814+21,F$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/4,Z$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",G1287>0),G1287,0)))*IF($C$1793=1,(IF(OR(G$1660=$D1814+12,G$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59,AA$59)))),IF($C$1793=2,(IF(OR(G$1660=$D1814+6,G$1660=$D1814+12,G$1660=$D1814+18,G$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/2,AA$59/2)))),(IF(OR(G$1660=$D1814+3,G$1660=$D1814+6,G$1660=$D1814+9,G$1660=$D1814+12,G$1660=$D1814+15,G$1660=$D1814+18,G$1660=$D1814+21,G$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/4,AA$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",H1287>0),H1287,0)))*IF($C$1793=1,(IF(OR(H$1660=$D1814+12,H$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59,AB$59)))),IF($C$1793=2,(IF(OR(H$1660=$D1814+6,H$1660=$D1814+12,H$1660=$D1814+18,H$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/2,AB$59/2)))),(IF(OR(H$1660=$D1814+3,H$1660=$D1814+6,H$1660=$D1814+9,H$1660=$D1814+12,H$1660=$D1814+15,H$1660=$D1814+18,H$1660=$D1814+21,H$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/4,AB$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",I1287>0),I1287,0)))*IF($C$1793=1,(IF(OR(I$1660=$D1814+12,I$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59,$AC$59)))),IF($C$1793=2,(IF(OR(I$1660=$D1814+6,I$1660=$D1814+12,I$1660=$D1814+18,I$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/2,$AC$59/2)))),(IF(OR(I$1660=$D1814+3,I$1660=$D1814+6,I$1660=$D1814+9,I$1660=$D1814+12,I$1660=$D1814+15,I$1660=$D1814+18,I$1660=$D1814+21,I$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,{"$f":"IF($B$12=\"Bonds\",Instruments!$O$13,\" \")","v":2},null,{"$f":"$E$12","v":"7yr"}]
[null,null,null,5,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1297>0),F1297,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1824+12,F$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,J$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1824+6,F$1660=$D1824+12,F$1660=$D1824+18,F$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,J$60/2)))),(IF(OR(F$1660=$D1824+3,F$1660=$D1824+6,F$1660=$D1824+9,F$1660=$D1824+12,F$1660=$D1824+15,F$1660=$D1824+18,F$1660=$D1824+21,F$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,J$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Y1297>0),Y1297,0)))*IF($C$1819=1,(IF(OR(Y$1660=$D1824+12,Y$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(Y$1660=$D1824+6,Y$1660=$D1824+12,Y$1660=$D1824+18,Y$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(Y$1660=$D1824+3,Y$1660=$D1824+6,Y$1660=$D1824+9,Y$1660=$D1824+12,Y$1660=$D1824+15,Y$1660=$D1824+18,Y$1660=$D1824+21,Y$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Z1297>0),Z1297,0)))*IF($C$1819=1,(IF(OR(Z$1660=$D1824+12,Z$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(Z$1660=$D1824+6,Z$1660=$D1824+12,Z$1660=$D1824+18,Z$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(Z$1660=$D1824+3,Z$1660=$D1824+6,Z$1660=$D1824+9,Z$1660=$D1824+12,Z$1660=$D1824+15,Z$1660=$D1824+18,Z$1660=$D1824+21,Z$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AA1297>0),AA1297,0)))*IF($C$1819=1,(IF(OR(AA$1660=$D1824+12,AA$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(AA$1660=$D1824+6,AA$1660=$D1824+12,AA$1660=$D1824+18,AA$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(AA$1660=$D1824+3,AA$1660=$D1824+6,AA$1660=$D1824+9,AA$1660=$D1824+12,AA$1660=$D1824+15,AA$1660=$D1824+18,AA$1660=$D1824+21,AA$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AB1297>0),AB1297,0)))*IF($C$1819=1,(IF(OR(AB$1660=$D1824+12,AB$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(AB$1660=$D1824+6,AB$1660=$D1824+12,AB$1660=$D1824+18,AB$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(AB$1660=$D1824+3,AB$1660=$D1824+6,AB$1660=$D1824+9,AB$1660=$D1824+12,AB$1660=$D1824+15,AB$1660=$D1824+18,AB$1660=$D1824+21,AB$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AC1297>0),AC1297,0)))*IF($C$1819=1,(IF(OR(AC$1660=$D1824+12,AC$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(AC$1660=$D1824+6,AC$1660=$D1824+12,AC$1660=$D1824+18,AC$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(AC$1660=$D1824+3,AC$1660=$D1824+6,AC$1660=$D1824+9,AC$1660=$D1824+12,AC$1660=$D1824+15,AC$1660=$D1824+18,AC$1660=$D1824+21,AC$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0}]
[null,null,null,11,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1303>0),F1303,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1830+12,F$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60,P$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1830+6,F$1660=$D1830+12,F$1660=$D1830+18,F$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60/2,P$60/2)))),(IF(OR(F$1660=$D1830+3,F$1660=$D1830+6,F$1660=$D1830+9,F$1660=$D1830+12,F$1660=$D1830+15,F$1660=$D1830+18,F$1660=$D1830+21,F$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60/4,P$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",S1303>0),S1303,0)))*IF($C$1819=1,(IF(OR(S$1660=$D1830+12,S$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60,$AC$60)))),IF($C$1819=2,(IF(OR(S$1660=$D1830+6,S$1660=$D1830+12,S$1660=$D1830+18,S$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60/2,$AC$60/2)))),(IF(OR(S$1660=$D1830+3,S$1660=$D1830+6,S$1660=$D1830+9,S$1660=$D1830+12,S$1660=$D1830+15,S$1660=$D1830+18,S$1660=$D1830+21,S$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60/4,$AC$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1304>0),F1304,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1831+12,F$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60,Q$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1831+6,F$1660=$D1831+12,F$1660=$D1831+18,F$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60/2,Q$60/2)))),(IF(OR(F$1660=$D1831+3,F$1660=$D1831+6,F$1660=$D1831+9,F$1660=$D1831+12,F$1660=$D1831+15,F$1660=$D1831+18,F$1660=$D1831+21,F$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60/4,Q$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",R1304>0),R1304,0)))*IF($C$1819=1,(IF(OR(R$1660=$D1831+12,R$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60,$AC$60)))),IF($C$1819=2,(IF(OR(R$1660=$D1831+6,R$1660=$D1831+12,R$1660=$D1831+18,R$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60/2,$AC$60/2)))),(IF(OR(R$1660=$D1831+3,R$1660=$D1831+6,R$1660=$D1831+9,R$1660=$D1831+12,R$1660=$D1831+15,R$1660=$D1831+18,R$1660=$D1831+21,R$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60/4,$AC$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1309>0),F1309,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1836+12,F$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60,V$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1836+6,F$1660=$D1836+12,F$1660=$D1836+18,F$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60/2,V$60/2)))),(IF(OR(F$1660=$D1836+3,F$1660=$D1836+6,F$1660=$D1836+9,F$1660=$D1836+12,F$1660=$D1836+15,F$1660=$D1836+18,F$1660=$D1836+21,F$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60/4,V$60/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",M1309>0),M1309,0)))*IF($C$1819=1,(IF(OR(M$1660=$D1836+12,M$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60,$AC$60)))),IF($C$1819=2,(IF(OR(M$1660=$D1836+6,M$1660=$D1836+12,M$1660=$D1836+18,M$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60/2,$AC$60/2)))),(IF(OR(M$1660=$D1836+3,M$1660=$D1836+6,M$1660=$D1836+9,M$1660=$D1836+12,M$1660=$D1836+15,M$1660=$D1836+18,M$1660=$D1836+21,M$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60/4,$AC$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1314>0),F1314,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1841+12,F$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60,AA$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1841+6,F$1660=$D1841+12,F$1660=$D1841+18,F$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/2,AA$60/2)))),(IF(OR(F$1660=$D1841+3,F$1660=$D1841+6,F$1660=$D1841+9,F$1660=$D1841+12,F$1660=$D1841+15,F$1660=$D1841+18,F$1660=$D1841+21,F$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/4,AA$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",G1314>0),G1314,0)))*IF($C$1819=1,(IF(OR(G$1660=$D1841+12,G$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60,AB$60)))),IF($C$1819=2,(IF(OR(G$1660=$D1841+6,G$1660=$D1841+12,G$1660=$D1841+18,G$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/2,AB$60/2)))),(IF(OR(G$1660=$D1841+3,G$1660=$D1841+6,G$1660=$D1841+9,G$1660=$D1841+12,G$1660=$D1841+15,G$1660=$D1841+18,G$1660=$D1841+21,G$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/4,AB$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",H1314>0),H1314,0)))*IF($C$1819=1,(IF(OR(H$1660=$D1841+12,H$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60,$AC$60)))),IF($C$1819=2,(IF(OR(H$1660=$D1841+6,H$1660=$D1841+12,H$1660=$D1841+18,H$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/2,$AC$60/2)))),(IF(OR(H$1660=$D1841+3,H$1660=$D1841+6,H$1660=$D1841+9,H$1660=$D1841+12,H$1660=$D1841+15,H$1660=$D1841+18,H$1660=$D1841+21,H$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/4,$AC$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1319>0),F1319,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1846+12,F$1660=$D1846+24),(IF($C$13=\"Fix\",$F$61,F$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1846+6,F$1660=$D1846+12,F$1660=$D1846+18,F$1660=$D1846+24),(IF($C$13=\"Fix\",$F$61/2,F$61/2)))),(IF(OR(F$1660=$D1846+3,F$1660=$D1846+6,F$1660=$D1846+9,F$1660=$D1846+12,F$1660=$D1846+15,F$1660=$D1846+18,F$1660=$D1846+21,F$1660=$D1846+24),(IF($C$13=\"Fix\",$F$61/4,F$61/4))))))","v":0},0,0,0,0,0,101.16079896334944,0,0,0,0,0,101.16079896334944,0,0,0,0,0,101.16079896334944,0,0,0,0,0]
[null,null,null,6,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1324>0),F1324,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1851+12,F$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61,K$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1851+6,F$1660=$D1851+12,F$1660=$D1851+18,F$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61/2,K$61/2)))),(IF(OR(F$1660=$D1851+3,F$1660=$D1851+6,F$1660=$D1851+9,F$1660=$D1851+12,F$1660=$D1851+15,F$1660=$D1851+18,F$1660=$D1851+21,F$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61/4,K$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",X1324>0),X1324,0)))*IF($C$1845=1,(IF(OR(X$1660=$D1851+12,X$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61,$AC$61)))),IF($C$1845=2,(IF(OR(X$1660=$D1851+6,X$1660=$D1851+12,X$1660=$D1851+18,X$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61/2,$AC$61/2)))),(IF(OR(X$1660=$D1851+3,X$1660=$D1851+6,X$1660=$D1851+9,X$1660=$D1851+12,X$1660=$D1851+15,X$1660=$D1851+18,X$1660=$D1851+21,X$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61/4,$AC$61/4))))))","v":0},0,0,0,0,0]
[null,null,null,8,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1326>0),F1326,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1853+12,F$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61,M$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1853+6,F$1660=$D1853+12,F$1660=$D1853+18,F$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61/2,M$61/2)))),(IF(OR(F$1660=$D1853+3,F$1660=$D1853+6,F$1660=$D1853+9,F$1660=$D1853+12,F$1660=$D1853+15,F$1660=$D1853+18,F$1660=$D1853+21,F$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61/4,M$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",V1326>0),V1326,0)))*IF($C$1845=1,(IF(OR(V$1660=$D1853+12,V$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61,$AC$61)))),IF($C$1845=2,(IF(OR(V$1660=$D1853+6,V$1660=$D1853+12,V$1660=$D1853+18,V$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61/2,$AC$61/2)))),(IF(OR(V$1660=$D1853+3,V$1660=$D1853+6,V$1660=$D1853+9,V$1660=$D1853+12,V$1660=$D1853+15,V$1660=$D1853+18,V$1660=$D1853+21,V$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61/4,$AC$61/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1331>0),F1331,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1858+12,F$1660=$D1858+24),(IF($C$13=\"Fix\",$R236,R$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1858+6,F$1660=$D1858+12,F$1660=$D1858+18,F$1660=$D1858+24),(IF($C$13=\"Fix\",$R$61/2,R$61/2)))),(IF(OR(F$1660=$D1858+3,F$1660=$D1858+6,F$1660=$D1858+9,F$1660=$D1858+12,F$1660=$D1858+15,F$1660=$D1858+18,F$1660=$D1858+21,F$1660=$D1858+24),(IF($C$13=\"Fix\",$R$61/4,R$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",Q1331>0),Q1331,0)))*IF($C$1845=1,(IF(OR(Q$1660=$D1858+12,Q$1660=$D1858+24),(IF($C$13=\"Fix\",$R236,$AC$61)))),IF($C$1845=2,(IF(OR(Q$1660=$D1858+6,Q$1660=$D1858+12,Q$1660=$D1858+18,Q$1660=$D1858+24),(IF($C$13=\"Fix\",$R$61/2,$AC$61/2)))),(IF(OR(Q$1660=$D1858+3,Q$1660=$D1858+6,Q$1660=$D1858+9,Q$1660=$D1858+12,Q$1660=$D1858+15,Q$1660=$D1858+18,Q$1660=$D1858+21,Q$1660=$D1858+24),(IF($C$13=\"Fix\",$R$61/4,$AC$61/4))))))","v":0},0,0,0,0,0,0,78.682587702772167,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1336>0),F1336,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1863+12,F$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61,W$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1863+6,F$1660=$D1863+12,F$1660=$D1863+18,F$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61/2,W$61/2)))),(IF(OR(F$1660=$D1863+3,F$1660=$D1863+6,F$1660=$D1863+9,F$1660=$D1863+12,F$1660=$D1863+15,F$1660=$D1863+18,F$1660=$D1863+21,F$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61/4,W$61/4))))))","v":0},0,0,0,0,0,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",L1336>0),L1336,0)))*IF($C$1845=1,(IF(OR(L$1660=$D1863+12,L$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61,$AC$61)))),IF($C$1845=2,(IF(OR(L$1660=$D1863+6,L$1660=$D1863+12,L$1660=$D1863+18,L$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61/2,$AC$61/2)))),(IF(OR(L$1660=$D1863+3,L$1660=$D1863+6,L$1660=$D1863+9,L$1660=$D1863+12,L$1660=$D1863+15,L$1660=$D1863+18,L$1660=$D1863+21,L$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61/4,$AC$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1337>0),F1337,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1864+12,F$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,X$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1864+6,F$1660=$D1864+12,F$1660=$D1864+18,F$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,X$61/2)))),(IF(OR(F$1660=$D1864+3,F$1660=$D1864+6,F$1660=$D1864+9,F$1660=$D1864+12,F$1660=$D1864+15,F$1660=$D1864+18,F$1660=$D1864+21,F$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,X$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",G1337>0),G1337,0)))*IF($C$1845=1,(IF(OR(G$1660=$D1864+12,G$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,Y$61)))),IF($C$1845=2,(IF(OR(G$1660=$D1864+6,G$1660=$D1864+12,G$1660=$D1864+18,G$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,Y$61/2)))),(IF(OR(G$1660=$D1864+3,G$1660=$D1864+6,G$1660=$D1864+9,G$1660=$D1864+12,G$1660=$D1864+15,G$1660=$D1864+18,G$1660=$D1864+21,G$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,Y$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",H1337>0),H1337,0)))*IF($C$1845=1,(IF(OR(H$1660=$D1864+12,H$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,Z$61)))),IF($C$1845=2,(IF(OR(H$1660=$D1864+6,H$1660=$D1864+12,H$1660=$D1864+18,H$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,Z$61/2)))),(IF(OR(H$1660=$D1864+3,H$1660=$D1864+6,H$1660=$D1864+9,H$1660=$D1864+12,H$1660=$D1864+15,H$1660=$D1864+18,H$1660=$D1864+21,H$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,Z$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",I1337>0),I1337,0)))*IF($C$1845=1,(IF(OR(I$1660=$D1864+12,I$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,AA$61)))),IF($C$1845=2,(IF(OR(I$1660=$D1864+6,I$1660=$D1864+12,I$1660=$D1864+18,I$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,AA$61/2)))),(IF(OR(I$1660=$D1864+3,I$1660=$D1864+6,I$1660=$D1864+9,I$1660=$D1864+12,I$1660=$D1864+15,I$1660=$D1864+18,I$1660=$D1864+21,I$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,AA$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",J1337>0),J1337,0)))*IF($C$1845=1,(IF(OR(J$1660=$D1864+12,J$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,AB$61)))),IF($C$1845=2,(IF(OR(J$1660=$D1864+6,J$1660=$D1864+12,J$1660=$D1864+18,J$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,AB$61/2)))),(IF(OR(J$1660=$D1864+3,J$1660=$D1864+6,J$1660=$D1864+9,J$1660=$D1864+12,J$1660=$D1864+15,J$1660=$D1864+18,J$1660=$D1864+21,J$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,AB$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",K1337>0),K1337,0)))*IF($C$1845=1,(IF(OR(K$1660=$D1864+12,K$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,$AC236)))),IF($C$1845=2,(IF(OR(K$1660=$D1864+6,K$1660=$D1864+12,K$1660=$D1864+18,K$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,$AC236/2)))),(IF(OR(K$1660=$D1864+3,K$1660=$D1864+6,K$1660=$D1864+9,K$1660=$D1864+12,K$1660=$D1864+15,K$1660=$D1864+18,K$1660=$D1864+21,K$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,$AC236/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1342>0),F1342,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1869+12,F$1660=$D1869+24),(IF($C$13=\"Fix\",$AC$61,$AC236)))),IF($C$1845=2,(IF(OR(F$1660=$D1869+6,F$1660=$D1869+12,F$1660=$D1869+18,F$1660=$D1869+24),(IF($C$13=\"Fix\",$AC$61/2,$AC236/2)))),(IF(OR(F$1660=$D1869+3,F$1660=$D1869+6,F$1660=$D1869+9,F$1660=$D1869+12,F$1660=$D1869+15,F$1660=$D1869+18,F$1660=$D1869+21,F$1660=$D1869+24),(IF($C$13=\"Fix\",$AC$61/4,$AC236/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1872+1","v":2},null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1346>0),F1346,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1873+12,F$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62,G$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1873+6,F$1660=$D1873+12,F$1660=$D1873+18,F$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/2,G$62/2)))),(IF(OR(F$1660=$D1873+3,F$1660=$D1873+6,F$1660=$D1873+9,F$1660=$D1873+12,F$1660=$D1873+15,F$1660=$D1873+18,F$1660=$D1873+21,F$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/4,G$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1346>0),AB1346,0)))*IF($C$1871=1,(IF(OR(AB$1660=$D1873+12,AB$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62,$AC$62)))),IF($C$1871=2,(IF(OR(AB$1660=$D1873+6,AB$1660=$D1873+12,AB$1660=$D1873+18,AB$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/2,$AC$62/2)))),(IF(OR(AB$1660=$D1873+3,AB$1660=$D1873+6,AB$1660=$D1873+9,AB$1660=$D1873+12,AB$1660=$D1873+15,AB$1660=$D1873+18,AB$1660=$D1873+21,AB$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/4,$AC$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AC1346>0),AC1346,0)))*IF($C$1871=1,(IF(OR(AC$1660=$D1873+12,AC$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62,$AC$62)))),IF($C$1871=2,(IF(OR(AC$1660=$D1873+6,AC$1660=$D1873+12,AC$1660=$D1873+18,AC$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/2,$AC$62/2)))),(IF(OR(AC$1660=$D1873+3,AC$1660=$D1873+6,AC$1660=$D1873+9,AC$1660=$D1873+12,AC$1660=$D1873+15,AC$1660=$D1873+18,AC$1660=$D1873+21,AC$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/4,$AC$62/4))))))","v":0}]
[null,null,null,9,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1353>0),F1353,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1880+12,F$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62,N$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1880+6,F$1660=$D1880+12,F$1660=$D1880+18,F$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62/2,N$62/2)))),(IF(OR(F$1660=$D1880+3,F$1660=$D1880+6,F$1660=$D1880+9,F$1660=$D1880+12,F$1660=$D1880+15,F$1660=$D1880+18,F$1660=$D1880+21,F$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62/4,N$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",U1353>0),U1353,0)))*IF($C$1871=1,(IF(OR(U$1660=$D1880+12,U$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62,$AC$62)))),IF($C$1871=2,(IF(OR(U$1660=$D1880+6,U$1660=$D1880+12,U$1660=$D1880+18,U$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62/2,$AC$62/2)))),(IF(OR(U$1660=$D1880+3,U$1660=$D1880+6,U$1660=$D1880+9,U$1660=$D1880+12,U$1660=$D1880+15,U$1660=$D1880+18,U$1660=$D1880+21,U$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62/4,$AC$62/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,10,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1354>0),F1354,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1881+12,F$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62,O$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1881+6,F$1660=$D1881+12,F$1660=$D1881+18,F$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62/2,O$62/2)))),(IF(OR(F$1660=$D1881+3,F$1660=$D1881+6,F$1660=$D1881+9,F$1660=$D1881+12,F$1660=$D1881+15,F$1660=$D1881+18,F$1660=$D1881+21,F$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62/4,O$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",T1354>0),T1354,0)))*IF($C$1871=1,(IF(OR(T$1660=$D1881+12,T$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62,$AC$62)))),IF($C$1871=2,(IF(OR(T$1660=$D1881+6,T$1660=$D1881+12,T$1660=$D1881+18,T$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62/2,$AC$62/2)))),(IF(OR(T$1660=$D1881+3,T$1660=$D1881+6,T$1660=$D1881+9,T$1660=$D1881+12,T$1660=$D1881+15,T$1660=$D1881+18,T$1660=$D1881+21,T$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62/4,$AC$62/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1359>0),F1359,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1886+12,F$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62,T$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1886+6,F$1660=$D1886+12,F$1660=$D1886+18,F$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62/2,T$62/2)))),(IF(OR(F$1660=$D1886+3,F$1660=$D1886+6,F$1660=$D1886+9,F$1660=$D1886+12,F$1660=$D1886+15,F$1660=$D1886+18,F$1660=$D1886+21,F$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62/4,T$62/4))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",O1359>0),O1359,0)))*IF($C$1871=1,(IF(OR(O$1660=$D1886+12,O$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62,$AC$62)))),IF($C$1871=2,(IF(OR(O$1660=$D1886+6,O$1660=$D1886+12,O$1660=$D1886+18,O$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62/2,$AC$62/2)))),(IF(OR(O$1660=$D1886+3,O$1660=$D1886+6,O$1660=$D1886+9,O$1660=$D1886+12,O$1660=$D1886+15,O$1660=$D1886+18,O$1660=$D1886+21,O$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62/4,$AC$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1364>0),F1364,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1891+12,F$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,Y$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1891+6,F$1660=$D1891+12,F$1660=$D1891+18,F$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,Y$62/2)))),(IF(OR(F$1660=$D1891+3,F$1660=$D1891+6,F$1660=$D1891+9,F$1660=$D1891+12,F$1660=$D1891+15,F$1660=$D1891+18,F$1660=$D1891+21,F$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,Y$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",G1364>0),G1364,0)))*IF($C$1871=1,(IF(OR(G$1660=$D1891+12,G$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,Z$62)))),IF($C$1871=2,(IF(OR(G$1660=$D1891+6,G$1660=$D1891+12,G$1660=$D1891+18,G$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,Z$62/2)))),(IF(OR(G$1660=$D1891+3,G$1660=$D1891+6,G$1660=$D1891+9,G$1660=$D1891+12,G$1660=$D1891+15,G$1660=$D1891+18,G$1660=$D1891+21,G$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,Z$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",H1364>0),H1364,0)))*IF($C$1871=1,(IF(OR(H$1660=$D1891+12,H$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,AA$62)))),IF($C$1871=2,(IF(OR(H$1660=$D1891+6,H$1660=$D1891+12,H$1660=$D1891+18,H$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,AA$62/2)))),(IF(OR(H$1660=$D1891+3,H$1660=$D1891+6,H$1660=$D1891+9,H$1660=$D1891+12,H$1660=$D1891+15,H$1660=$D1891+18,H$1660=$D1891+21,H$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",I1364>0),I1364,0)))*IF($C$1871=1,(IF(OR(I$1660=$D1891+12,I$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,AB$62)))),IF($C$1871=2,(IF(OR(I$1660=$D1891+6,I$1660=$D1891+12,I$1660=$D1891+18,I$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,AB$62/2)))),(IF(OR(I$1660=$D1891+3,I$1660=$D1891+6,I$1660=$D1891+9,I$1660=$D1891+12,I$1660=$D1891+15,I$1660=$D1891+18,I$1660=$D1891+21,I$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,AB$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",J1364>0),J1364,0)))*IF($C$1871=1,(IF(OR(J$1660=$D1891+12,J$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,$AC$62)))),IF($C$1871=2,(IF(OR(J$1660=$D1891+6,J$1660=$D1891+12,J$1660=$D1891+18,J$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,$AC$62/2)))),(IF(OR(J$1660=$D1891+3,J$1660=$D1891+6,J$1660=$D1891+9,J$1660=$D1891+12,J$1660=$D1891+15,J$1660=$D1891+18,J$1660=$D1891+21,J$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,$AC$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1899+1","v":3},null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1373>0),F1373,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1900+12,F$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63,H$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1900+6,F$1660=$D1900+12,F$1660=$D1900+18,F$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/2,H$63/2)))),(IF(OR(F$1660=$D1900+3,F$1660=$D1900+6,F$1660=$D1900+9,F$1660=$D1900+12,F$1660=$D1900+15,F$1660=$D1900+18,F$1660=$D1900+21,F$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/4,H$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AA1373>0),AA1373,0)))*IF($C$1897=1,(IF(OR(AA$1660=$D1900+12,AA$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63,$AC$63)))),IF($C$1897=2,(IF(OR(AA$1660=$D1900+6,AA$1660=$D1900+12,AA$1660=$D1900+18,AA$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/2,$AC$63/2)))),(IF(OR(AA$1660=$D1900+3,AA$1660=$D1900+6,AA$1660=$D1900+9,AA$1660=$D1900+12,AA$1660=$D1900+15,AA$1660=$D1900+18,AA$1660=$D1900+21,AA$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/4,$AC$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AB1373>0),AB1373,0)))*IF($C$1897=1,(IF(OR(AB$1660=$D1900+12,AB$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63,$AC$63)))),IF($C$1897=2,(IF(OR(AB$1660=$D1900+6,AB$1660=$D1900+12,AB$1660=$D1900+18,AB$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/2,$AC$63/2)))),(IF(OR(AB$1660=$D1900+3,AB$1660=$D1900+6,AB$1660=$D1900+9,AB$1660=$D1900+12,AB$1660=$D1900+15,AB$1660=$D1900+18,AB$1660=$D1900+21,AB$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/4,$AC$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AC1373>0),AC1373,0)))*IF($C$1897=1,(IF(OR(AC$1660=$D1900+12,AC$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63,$AC$63)))),IF($C$1897=2,(IF(OR(AC$1660=$D1900+6,AC$1660=$D1900+12,AC$1660=$D1900+18,AC$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/2,$AC$63/2)))),(IF(OR(AC$1660=$D1900+3,AC$1660=$D1900+6,AC$1660=$D1900+9,AC$1660=$D1900+12,AC$1660=$D1900+15,AC$1660=$D1900+18,AC$1660=$D1900+21,AC$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/4,$AC$63/4))))))","v":0}]
[null,null,null,6,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1376>0),F1376,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1903+12,F$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63,K$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1903+6,F$1660=$D1903+12,F$1660=$D1903+18,F$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63/2,K$63/2)))),(IF(OR(F$1660=$D1903+3,F$1660=$D1903+6,F$1660=$D1903+9,F$1660=$D1903+12,F$1660=$D1903+15,F$1660=$D1903+18,F$1660=$D1903+21,F$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63/4,K$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",X1376>0),X1376,0)))*IF($C$1897=1,(IF(OR(X$1660=$D1903+12,X$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63,$AC$63)))),IF($C$1897=2,(IF(OR(X$1660=$D1903+6,X$1660=$D1903+12,X$1660=$D1903+18,X$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63/2,$AC$63/2)))),(IF(OR(X$1660=$D1903+3,X$1660=$D1903+6,X$1660=$D1903+9,X$1660=$D1903+12,X$1660=$D1903+15,X$1660=$D1903+18,X$1660=$D1903+21,X$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63/4,$AC$63/4))))))","v":0},0,0,0,0,0]
[null,null,null,11,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1381>0),F1381,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1908+12,F$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63,P$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1908+6,F$1660=$D1908+12,F$1660=$D1908+18,F$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63/2,P$63/2)))),(IF(OR(F$1660=$D1908+3,F$1660=$D1908+6,F$1660=$D1908+9,F$1660=$D1908+12,F$1660=$D1908+15,F$1660=$D1908+18,F$1660=$D1908+21,F$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63/4,P$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",S1381>0),S1381,0)))*IF($C$1897=1,(IF(OR(S$1660=$D1908+12,S$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63,$AC$63)))),IF($C$1897=2,(IF(OR(S$1660=$D1908+6,S$1660=$D1908+12,S$1660=$D1908+18,S$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63/2,$AC$63/2)))),(IF(OR(S$1660=$D1908+3,S$1660=$D1908+6,S$1660=$D1908+9,S$1660=$D1908+12,S$1660=$D1908+15,S$1660=$D1908+18,S$1660=$D1908+21,S$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63/4,$AC$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1386>0),F1386,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1913+12,F$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63,U$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1913+6,F$1660=$D1913+12,F$1660=$D1913+18,F$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63/2,U$63/2)))),(IF(OR(F$1660=$D1913+3,F$1660=$D1913+6,F$1660=$D1913+9,F$1660=$D1913+12,F$1660=$D1913+15,F$1660=$D1913+18,F$1660=$D1913+21,F$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63/4,U$63/4))))))","v":0},0,0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",N1386>0),N1386,0)))*IF($C$1897=1,(IF(OR(N$1660=$D1913+12,N$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63,$AC$63)))),IF($C$1897=2,(IF(OR(N$1660=$D1913+6,N$1660=$D1913+12,N$1660=$D1913+18,N$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63/2,$AC$63/2)))),(IF(OR(N$1660=$D1913+3,N$1660=$D1913+6,N$1660=$D1913+9,N$1660=$D1913+12,N$1660=$D1913+15,N$1660=$D1913+18,N$1660=$D1913+21,N$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63/4,$AC$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1387>0),F1387,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1914+12,F$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63,V$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1914+6,F$1660=$D1914+12,F$1660=$D1914+18,F$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63/2,V$63/2)))),(IF(OR(F$1660=$D1914+3,F$1660=$D1914+6,F$1660=$D1914+9,F$1660=$D1914+12,F$1660=$D1914+15,F$1660=$D1914+18,F$1660=$D1914+21,F$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63/4,V$63/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",M1387>0),M1387,0)))*IF($C$1897=1,(IF(OR(M$1660=$D1914+12,M$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63,$AC$63)))),IF($C$1897=2,(IF(OR(M$1660=$D1914+6,M$1660=$D1914+12,M$1660=$D1914+18,M$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63/2,$AC$63/2)))),(IF(OR(M$1660=$D1914+3,M$1660=$D1914+6,M$1660=$D1914+9,M$1660=$D1914+12,M$1660=$D1914+15,M$1660=$D1914+18,M$1660=$D1914+21,M$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63/4,$AC$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1392>0),F1392,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1919+12,F$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63,AA$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1919+6,F$1660=$D1919+12,F$1660=$D1919+18,F$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/2,AA$63/2)))),(IF(OR(F$1660=$D1919+3,F$1660=$D1919+6,F$1660=$D1919+9,F$1660=$D1919+12,F$1660=$D1919+15,F$1660=$D1919+18,F$1660=$D1919+21,F$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/4,AA$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",G1392>0),G1392,0)))*IF($C$1897=1,(IF(OR(G$1660=$D1919+12,G$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63,AB$63)))),IF($C$1897=2,(IF(OR(G$1660=$D1919+6,G$1660=$D1919+12,G$1660=$D1919+18,G$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/2,AB$63/2)))),(IF(OR(G$1660=$D1919+3,G$1660=$D1919+6,G$1660=$D1919+9,G$1660=$D1919+12,G$1660=$D1919+15,G$1660=$D1919+18,G$1660=$D1919+21,G$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/4,AB$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",H1392>0),H1392,0)))*IF($C$1897=1,(IF(OR(H$1660=$D1919+12,H$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63,$AC$63)))),IF($C$1897=2,(IF(OR(H$1660=$D1919+6,H$1660=$D1919+12,H$1660=$D1919+18,H$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/2,$AC$63/2)))),(IF(OR(H$1660=$D1919+3,H$1660=$D1919+6,H$1660=$D1919+9,H$1660=$D1919+12,H$1660=$D1919+15,H$1660=$D1919+18,H$1660=$D1919+21,H$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/4,$AC$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,{"$f":"IF($B$16=\"Bonds\",Instruments!$O$17,\" \")","v":0},null,{"$f":"$E$16","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1403>0),F1403,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1930+12,F$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64,L$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1930+6,F$1660=$D1930+12,F$1660=$D1930+18,F$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64/2,L$64/2)))),(IF(OR(F$1660=$D1930+3,F$1660=$D1930+6,F$1660=$D1930+9,F$1660=$D1930+12,F$1660=$D1930+15,F$1660=$D1930+18,F$1660=$D1930+21,F$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64/4,L$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",W1403>0),W1403,0)))*IF($C$1923=1,(IF(OR(W$1660=$D1930+12,W$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64,$AC$64)))),IF($C$1923=2,(IF(OR(W$1660=$D1930+6,W$1660=$D1930+12,W$1660=$D1930+18,W$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64/2,$AC$64/2)))),(IF(OR(W$1660=$D1930+3,W$1660=$D1930+6,W$1660=$D1930+9,W$1660=$D1930+12,W$1660=$D1930+15,W$1660=$D1930+18,W$1660=$D1930+21,W$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,8,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1404>0),F1404,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1931+12,F$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64,M$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1931+6,F$1660=$D1931+12,F$1660=$D1931+18,F$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64/2,M$64/2)))),(IF(OR(F$1660=$D1931+3,F$1660=$D1931+6,F$1660=$D1931+9,F$1660=$D1931+12,F$1660=$D1931+15,F$1660=$D1931+18,F$1660=$D1931+21,F$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64/4,M$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",V1404>0),V1404,0)))*IF($C$1923=1,(IF(OR(V$1660=$D1931+12,V$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64,$AC$64)))),IF($C$1923=2,(IF(OR(V$1660=$D1931+6,V$1660=$D1931+12,V$1660=$D1931+18,V$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64/2,$AC$64/2)))),(IF(OR(V$1660=$D1931+3,V$1660=$D1931+6,V$1660=$D1931+9,V$1660=$D1931+12,V$1660=$D1931+15,V$1660=$D1931+18,V$1660=$D1931+21,V$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1935+1","v":13},null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1409>0),F1409,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1936+12,F$1660=$D1936+24),(IF($C$16=\"Fix\",$R314,R$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1936+6,F$1660=$D1936+12,F$1660=$D1936+18,F$1660=$D1936+24),(IF($C$16=\"Fix\",$R$64/2,R$64/2)))),(IF(OR(F$1660=$D1936+3,F$1660=$D1936+6,F$1660=$D1936+9,F$1660=$D1936+12,F$1660=$D1936+15,F$1660=$D1936+18,F$1660=$D1936+21,F$1660=$D1936+24),(IF($C$16=\"Fix\",$R$64/4,R$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Q1409>0),Q1409,0)))*IF($C$1923=1,(IF(OR(Q$1660=$D1936+12,Q$1660=$D1936+24),(IF($C$16=\"Fix\",$R314,$AC$64)))),IF($C$1923=2,(IF(OR(Q$1660=$D1936+6,Q$1660=$D1936+12,Q$1660=$D1936+18,Q$1660=$D1936+24),(IF($C$16=\"Fix\",$R$64/2,$AC$64/2)))),(IF(OR(Q$1660=$D1936+3,Q$1660=$D1936+6,Q$1660=$D1936+9,Q$1660=$D1936+12,Q$1660=$D1936+15,Q$1660=$D1936+18,Q$1660=$D1936+21,Q$1660=$D1936+24),(IF($C$16=\"Fix\",$R$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1414>0),F1414,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1941+12,F$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64,W$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1941+6,F$1660=$D1941+12,F$1660=$D1941+18,F$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64/2,W$64/2)))),(IF(OR(F$1660=$D1941+3,F$1660=$D1941+6,F$1660=$D1941+9,F$1660=$D1941+12,F$1660=$D1941+15,F$1660=$D1941+18,F$1660=$D1941+21,F$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64/4,W$64/4))))))","v":0},0,0,0,0,0,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",L1414>0),L1414,0)))*IF($C$1923=1,(IF(OR(L$1660=$D1941+12,L$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64,$AC$64)))),IF($C$1923=2,(IF(OR(L$1660=$D1941+6,L$1660=$D1941+12,L$1660=$D1941+18,L$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64/2,$AC$64/2)))),(IF(OR(L$1660=$D1941+3,L$1660=$D1941+6,L$1660=$D1941+9,L$1660=$D1941+12,L$1660=$D1941+15,L$1660=$D1941+18,L$1660=$D1941+21,L$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1419>0),F1419,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1946+12,F$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64,AB$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1946+6,F$1660=$D1946+12,F$1660=$D1946+18,F$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64/2,AB$64/2)))),(IF(OR(F$1660=$D1946+3,F$1660=$D1946+6,F$1660=$D1946+9,F$1660=$D1946+12,F$1660=$D1946+15,F$1660=$D1946+18,F$1660=$D1946+21,F$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64/4,AB$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",G1419>0),G1419,0)))*IF($C$1923=1,(IF(OR(G$1660=$D1946+12,G$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64,$AC$64)))),IF($C$1923=2,(IF(OR(G$1660=$D1946+6,G$1660=$D1946+12,G$1660=$D1946+18,G$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64/2,$AC$64/2)))),(IF(OR(G$1660=$D1946+3,G$1660=$D1946+6,G$1660=$D1946+9,G$1660=$D1946+12,G$1660=$D1946+15,G$1660=$D1946+18,G$1660=$D1946+21,G$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1423>0),F1423,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1950+12,F$1660=$D1950+24),(IF($C$17=\"Fix\",$F$65,F$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1950+6,F$1660=$D1950+12,F$1660=$D1950+18,F$1660=$D1950+24),(IF($C$17=\"Fix\",$F$65/2,F$65/2)))),(IF(OR(F$1660=$D1950+3,F$1660=$D1950+6,F$1660=$D1950+9,F$1660=$D1950+12,F$1660=$D1950+15,F$1660=$D1950+18,F$1660=$D1950+21,F$1660=$D1950+24),(IF($C$17=\"Fix\",$F$65/4,F$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1426>0),F1426,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1953+12,F$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,I$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1953+6,F$1660=$D1953+12,F$1660=$D1953+18,F$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,I$65/2)))),(IF(OR(F$1660=$D1953+3,F$1660=$D1953+6,F$1660=$D1953+9,F$1660=$D1953+12,F$1660=$D1953+15,F$1660=$D1953+18,F$1660=$D1953+21,F$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,I$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",Z1426>0),Z1426,0)))*IF($C$1949=1,(IF(OR(Z$1660=$D1953+12,Z$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,$AC$65)))),IF($C$1949=2,(IF(OR(Z$1660=$D1953+6,Z$1660=$D1953+12,Z$1660=$D1953+18,Z$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,$AC$65/2)))),(IF(OR(Z$1660=$D1953+3,Z$1660=$D1953+6,Z$1660=$D1953+9,Z$1660=$D1953+12,Z$1660=$D1953+15,Z$1660=$D1953+18,Z$1660=$D1953+21,Z$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,$AC$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AA1426>0),AA1426,0)))*IF($C$1949=1,(IF(OR(AA$1660=$D1953+12,AA$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,$AC$65)))),IF($C$1949=2,(IF(OR(AA$1660=$D1953+6,AA$1660=$D1953+12,AA$1660=$D1953+18,AA$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,$AC$65/2)))),(IF(OR(AA$1660=$D1953+3,AA$1660=$D1953+6,AA$1660=$D1953+9,AA$1660=$D1953+12,AA$1660=$D1953+15,AA$1660=$D1953+18,AA$1660=$D1953+21,AA$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,$AC$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AB1426>0),AB1426,0)))*IF($C$1949=1,(IF(OR(AB$1660=$D1953+12,AB$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,$AC$65)))),IF($C$1949=2,(IF(OR(AB$1660=$D1953+6,AB$1660=$D1953+12,AB$1660=$D1953+18,AB$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,$AC$65/2)))),(IF(OR(AB$1660=$D1953+3,AB$1660=$D1953+6,AB$1660=$D1953+9,AB$1660=$D1953+12,AB$1660=$D1953+15,AB$1660=$D1953+18,AB$1660=$D1953+21,AB$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,$AC$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AC1426>0),AC1426,0)))*IF($C$1949=1,(IF(OR(AC$1660=$D1953+12,AC$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,$AC$65)))),IF($C$1949=2,(IF(OR(AC$1660=$D1953+6,AC$1660=$D1953+12,AC$1660=$D1953+18,AC$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,$AC$65/2)))),(IF(OR(AC$1660=$D1953+3,AC$1660=$D1953+6,AC$1660=$D1953+9,AC$1660=$D1953+12,AC$1660=$D1953+15,AC$1660=$D1953+18,AC$1660=$D1953+21,AC$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,$AC$65/4))))))","v":0}]
[null,null,null,9,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1431>0),F1431,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1958+12,F$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65,N$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1958+6,F$1660=$D1958+12,F$1660=$D1958+18,F$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65/2,N$65/2)))),(IF(OR(F$1660=$D1958+3,F$1660=$D1958+6,F$1660=$D1958+9,F$1660=$D1958+12,F$1660=$D1958+15,F$1660=$D1958+18,F$1660=$D1958+21,F$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65/4,N$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",U1431>0),U1431,0)))*IF($C$1949=1,(IF(OR(U$1660=$D1958+12,U$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65,$AC$65)))),IF($C$1949=2,(IF(OR(U$1660=$D1958+6,U$1660=$D1958+12,U$1660=$D1958+18,U$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65/2,$AC$65/2)))),(IF(OR(U$1660=$D1958+3,U$1660=$D1958+6,U$1660=$D1958+9,U$1660=$D1958+12,U$1660=$D1958+15,U$1660=$D1958+18,U$1660=$D1958+21,U$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65/4,$AC$65/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1962+1","v":14},null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1436>0),F1436,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1963+12,F$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65,S340)))),IF($C$1949=2,(IF(OR(F$1660=$D1963+6,F$1660=$D1963+12,F$1660=$D1963+18,F$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65/2,S$65/2)))),(IF(OR(F$1660=$D1963+3,F$1660=$D1963+6,F$1660=$D1963+9,F$1660=$D1963+12,F$1660=$D1963+15,F$1660=$D1963+18,F$1660=$D1963+21,F$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65/4,S$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",P1436>0),P1436,0)))*IF($C$1949=1,(IF(OR(P$1660=$D1963+12,P$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65,$AC$65)))),IF($C$1949=2,(IF(OR(P$1660=$D1963+6,P$1660=$D1963+12,P$1660=$D1963+18,P$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65/2,$AC$65/2)))),(IF(OR(P$1660=$D1963+3,P$1660=$D1963+6,P$1660=$D1963+9,P$1660=$D1963+12,P$1660=$D1963+15,P$1660=$D1963+18,P$1660=$D1963+21,P$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65/4,$AC$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1437>0),F1437,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1964+12,F$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65,T$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1964+6,F$1660=$D1964+12,F$1660=$D1964+18,F$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65/2,T$65/2)))),(IF(OR(F$1660=$D1964+3,F$1660=$D1964+6,F$1660=$D1964+9,F$1660=$D1964+12,F$1660=$D1964+15,F$1660=$D1964+18,F$1660=$D1964+21,F$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65/4,T$65/4))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",O1437>0),O1437,0)))*IF($C$1949=1,(IF(OR(O$1660=$D1964+12,O$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65,$AC$65)))),IF($C$1949=2,(IF(OR(O$1660=$D1964+6,O$1660=$D1964+12,O$1660=$D1964+18,O$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65/2,$AC$65/2)))),(IF(OR(O$1660=$D1964+3,O$1660=$D1964+6,O$1660=$D1964+9,O$1660=$D1964+12,O$1660=$D1964+15,O$1660=$D1964+18,O$1660=$D1964+21,O$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65/4,$AC$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1441>0),F1441,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1968+12,F$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,X$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1968+6,F$1660=$D1968+12,F$1660=$D1968+18,F$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,X$65/2)))),(IF(OR(F$1660=$D1968+3,F$1660=$D1968+6,F$1660=$D1968+9,F$1660=$D1968+12,F$1660=$D1968+15,F$1660=$D1968+18,F$1660=$D1968+21,F$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,X$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",G1441>0),G1441,0)))*IF($C$1949=1,(IF(OR(G$1660=$D1968+12,G$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,Y$65)))),IF($C$1949=2,(IF(OR(G$1660=$D1968+6,G$1660=$D1968+12,G$1660=$D1968+18,G$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,Y$65/2)))),(IF(OR(G$1660=$D1968+3,G$1660=$D1968+6,G$1660=$D1968+9,G$1660=$D1968+12,G$1660=$D1968+15,G$1660=$D1968+18,G$1660=$D1968+21,G$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,Y$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",H1441>0),H1441,0)))*IF($C$1949=1,(IF(OR(H$1660=$D1968+12,H$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,Z$65)))),IF($C$1949=2,(IF(OR(H$1660=$D1968+6,H$1660=$D1968+12,H$1660=$D1968+18,H$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,Z$65/2)))),(IF(OR(H$1660=$D1968+3,H$1660=$D1968+6,H$1660=$D1968+9,H$1660=$D1968+12,H$1660=$D1968+15,H$1660=$D1968+18,H$1660=$D1968+21,H$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,Z$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",I1441>0),I1441,0)))*IF($C$1949=1,(IF(OR(I$1660=$D1968+12,I$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,AA$65)))),IF($C$1949=2,(IF(OR(I$1660=$D1968+6,I$1660=$D1968+12,I$1660=$D1968+18,I$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,AA$65/2)))),(IF(OR(I$1660=$D1968+3,I$1660=$D1968+6,I$1660=$D1968+9,I$1660=$D1968+12,I$1660=$D1968+15,I$1660=$D1968+18,I$1660=$D1968+21,I$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,AA$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",J1441>0),J1441,0)))*IF($C$1949=1,(IF(OR(J$1660=$D1968+12,J$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,AB$65)))),IF($C$1949=2,(IF(OR(J$1660=$D1968+6,J$1660=$D1968+12,J$1660=$D1968+18,J$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,AB$65/2)))),(IF(OR(J$1660=$D1968+3,J$1660=$D1968+6,J$1660=$D1968+9,J$1660=$D1968+12,J$1660=$D1968+15,J$1660=$D1968+18,J$1660=$D1968+21,J$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,AB$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",K1441>0),K1441,0)))*IF($C$1949=1,(IF(OR(K$1660=$D1968+12,K$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,$AC340)))),IF($C$1949=2,(IF(OR(K$1660=$D1968+6,K$1660=$D1968+12,K$1660=$D1968+18,K$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,$AC340/2)))),(IF(OR(K$1660=$D1968+3,K$1660=$D1968+6,K$1660=$D1968+9,K$1660=$D1968+12,K$1660=$D1968+15,K$1660=$D1968+18,K$1660=$D1968+21,K$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,$AC340/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},null,{"$f":"$E$18","v":0}]
[null,null,null,5,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1453>0),F1453,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1980+12,F$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,J$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1980+6,F$1660=$D1980+12,F$1660=$D1980+18,F$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,J$66/2)))),(IF(OR(F$1660=$D1980+3,F$1660=$D1980+6,F$1660=$D1980+9,F$1660=$D1980+12,F$1660=$D1980+15,F$1660=$D1980+18,F$1660=$D1980+21,F$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,J$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",Y1453>0),Y1453,0)))*IF($C$1975=1,(IF(OR(Y$1660=$D1980+12,Y$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(Y$1660=$D1980+6,Y$1660=$D1980+12,Y$1660=$D1980+18,Y$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(Y$1660=$D1980+3,Y$1660=$D1980+6,Y$1660=$D1980+9,Y$1660=$D1980+12,Y$1660=$D1980+15,Y$1660=$D1980+18,Y$1660=$D1980+21,Y$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",Z1453>0),Z1453,0)))*IF($C$1975=1,(IF(OR(Z$1660=$D1980+12,Z$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(Z$1660=$D1980+6,Z$1660=$D1980+12,Z$1660=$D1980+18,Z$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(Z$1660=$D1980+3,Z$1660=$D1980+6,Z$1660=$D1980+9,Z$1660=$D1980+12,Z$1660=$D1980+15,Z$1660=$D1980+18,Z$1660=$D1980+21,Z$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AA1453>0),AA1453,0)))*IF($C$1975=1,(IF(OR(AA$1660=$D1980+12,AA$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(AA$1660=$D1980+6,AA$1660=$D1980+12,AA$1660=$D1980+18,AA$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(AA$1660=$D1980+3,AA$1660=$D1980+6,AA$1660=$D1980+9,AA$1660=$D1980+12,AA$1660=$D1980+15,AA$1660=$D1980+18,AA$1660=$D1980+21,AA$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AB1453>0),AB1453,0)))*IF($C$1975=1,(IF(OR(AB$1660=$D1980+12,AB$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(AB$1660=$D1980+6,AB$1660=$D1980+12,AB$1660=$D1980+18,AB$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(AB$1660=$D1980+3,AB$1660=$D1980+6,AB$1660=$D1980+9,AB$1660=$D1980+12,AB$1660=$D1980+15,AB$1660=$D1980+18,AB$1660=$D1980+21,AB$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AC1453>0),AC1453,0)))*IF($C$1975=1,(IF(OR(AC$1660=$D1980+12,AC$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(AC$1660=$D1980+6,AC$1660=$D1980+12,AC$1660=$D1980+18,AC$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(AC$1660=$D1980+3,AC$1660=$D1980+6,AC$1660=$D1980+9,AC$1660=$D1980+12,AC$1660=$D1980+15,AC$1660=$D1980+18,AC$1660=$D1980+21,AC$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0}]
[null,null,null,6,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1454>0),F1454,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1981+12,F$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66,K$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1981+6,F$1660=$D1981+12,F$1660=$D1981+18,F$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66/2,K$66/2)))),(IF(OR(F$1660=$D1981+3,F$1660=$D1981+6,F$1660=$D1981+9,F$1660=$D1981+12,F$1660=$D1981+15,F$1660=$D1981+18,F$1660=$D1981+21,F$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66/4,K$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",X1454>0),X1454,0)))*IF($C$1975=1,(IF(OR(X$1660=$D1981+12,X$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66,$AC$66)))),IF($C$1975=2,(IF(OR(X$1660=$D1981+6,X$1660=$D1981+12,X$1660=$D1981+18,X$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66/2,$AC$66/2)))),(IF(OR(X$1660=$D1981+3,X$1660=$D1981+6,X$1660=$D1981+9,X$1660=$D1981+12,X$1660=$D1981+15,X$1660=$D1981+18,X$1660=$D1981+21,X$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66/4,$AC$66/4))))))","v":0},0,0,0,0,0]
[null,null,null,11,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1459>0),F1459,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1986+12,F$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66,P$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1986+6,F$1660=$D1986+12,F$1660=$D1986+18,F$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66/2,P$66/2)))),(IF(OR(F$1660=$D1986+3,F$1660=$D1986+6,F$1660=$D1986+9,F$1660=$D1986+12,F$1660=$D1986+15,F$1660=$D1986+18,F$1660=$D1986+21,F$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66/4,P$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",S1459>0),S1459,0)))*IF($C$1975=1,(IF(OR(S$1660=$D1986+12,S$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66,$AC$66)))),IF($C$1975=2,(IF(OR(S$1660=$D1986+6,S$1660=$D1986+12,S$1660=$D1986+18,S$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66/2,$AC$66/2)))),(IF(OR(S$1660=$D1986+3,S$1660=$D1986+6,S$1660=$D1986+9,S$1660=$D1986+12,S$1660=$D1986+15,S$1660=$D1986+18,S$1660=$D1986+21,S$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66/4,$AC$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1464>0),F1464,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1991+12,F$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66,U$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1991+6,F$1660=$D1991+12,F$1660=$D1991+18,F$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66/2,U$66/2)))),(IF(OR(F$1660=$D1991+3,F$1660=$D1991+6,F$1660=$D1991+9,F$1660=$D1991+12,F$1660=$D1991+15,F$1660=$D1991+18,F$1660=$D1991+21,F$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66/4,U$66/4))))))","v":0},0,0,0,0,0,0,0,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",N1464>0),N1464,0)))*IF($C$1975=1,(IF(OR(N$1660=$D1991+12,N$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66,$AC$66)))),IF($C$1975=2,(IF(OR(N$1660=$D1991+6,N$1660=$D1991+12,N$1660=$D1991+18,N$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66/2,$AC$66/2)))),(IF(OR(N$1660=$D1991+3,N$1660=$D1991+6,N$1660=$D1991+9,N$1660=$D1991+12,N$1660=$D1991+15,N$1660=$D1991+18,N$1660=$D1991+21,N$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66/4,$AC$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1468>0),F1468,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1995+12,F$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,Y$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1995+6,F$1660=$D1995+12,F$1660=$D1995+18,F$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,Y$66/2)))),(IF(OR(F$1660=$D1995+3,F$1660=$D1995+6,F$1660=$D1995+9,F$1660=$D1995+12,F$1660=$D1995+15,F$1660=$D1995+18,F$1660=$D1995+21,F$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,Y$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",G1468>0),G1468,0)))*IF($C$1975=1,(IF(OR(G$1660=$D1995+12,G$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,Z$66)))),IF($C$1975=2,(IF(OR(G$1660=$D1995+6,G$1660=$D1995+12,G$1660=$D1995+18,G$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,Z$66/2)))),(IF(OR(G$1660=$D1995+3,G$1660=$D1995+6,G$1660=$D1995+9,G$1660=$D1995+12,G$1660=$D1995+15,G$1660=$D1995+18,G$1660=$D1995+21,G$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,Z$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",H1468>0),H1468,0)))*IF($C$1975=1,(IF(OR(H$1660=$D1995+12,H$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,AA$66)))),IF($C$1975=2,(IF(OR(H$1660=$D1995+6,H$1660=$D1995+12,H$1660=$D1995+18,H$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,AA$66/2)))),(IF(OR(H$1660=$D1995+3,H$1660=$D1995+6,H$1660=$D1995+9,H$1660=$D1995+12,H$1660=$D1995+15,H$1660=$D1995+18,H$1660=$D1995+21,H$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,AA$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",I1468>0),I1468,0)))*IF($C$1975=1,(IF(OR(I$1660=$D1995+12,I$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,AB$66)))),IF($C$1975=2,(IF(OR(I$1660=$D1995+6,I$1660=$D1995+12,I$1660=$D1995+18,I$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,AB$66/2)))),(IF(OR(I$1660=$D1995+3,I$1660=$D1995+6,I$1660=$D1995+9,I$1660=$D1995+12,I$1660=$D1995+15,I$1660=$D1995+18,I$1660=$D1995+21,I$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,AB$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",J1468>0),J1468,0)))*IF($C$1975=1,(IF(OR(J$1660=$D1995+12,J$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,$AC$66)))),IF($C$1975=2,(IF(OR(J$1660=$D1995+6,J$1660=$D1995+12,J$1660=$D1995+18,J$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,$AC$66/2)))),(IF(OR(J$1660=$D1995+3,J$1660=$D1995+6,J$1660=$D1995+9,J$1660=$D1995+12,J$1660=$D1995+15,J$1660=$D1995+18,J$1660=$D1995+21,J$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,$AC$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1471>0),F1471,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1998+12,F$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66,AB$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1998+6,F$1660=$D1998+12,F$1660=$D1998+18,F$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66/2,AB$66/2)))),(IF(OR(F$1660=$D1998+3,F$1660=$D1998+6,F$1660=$D1998+9,F$1660=$D1998+12,F$1660=$D1998+15,F$1660=$D1998+18,F$1660=$D1998+21,F$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66/4,AB$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",G1471>0),G1471,0)))*IF($C$1975=1,(IF(OR(G$1660=$D1998+12,G$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66,$AC$66)))),IF($C$1975=2,(IF(OR(G$1660=$D1998+6,G$1660=$D1998+12,G$1660=$D1998+18,G$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66/2,$AC$66/2)))),(IF(OR(G$1660=$D1998+3,G$1660=$D1998+6,G$1660=$D1998+9,G$1660=$D1998+12,G$1660=$D1998+15,G$1660=$D1998+18,G$1660=$D1998+21,G$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66/4,$AC$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2002+1","v":2},null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1476>0),F1476,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2003+12,F$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67,G$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2003+6,F$1660=$D2003+12,F$1660=$D2003+18,F$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/2,G$67/2)))),(IF(OR(F$1660=$D2003+3,F$1660=$D2003+6,F$1660=$D2003+9,F$1660=$D2003+12,F$1660=$D2003+15,F$1660=$D2003+18,F$1660=$D2003+21,F$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/4,G$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AB1476>0),AB1476,0)))*IF($C$2001=1,(IF(OR(AB$1660=$D2003+12,AB$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67,$AC$67)))),IF($C$2001=2,(IF(OR(AB$1660=$D2003+6,AB$1660=$D2003+12,AB$1660=$D2003+18,AB$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/2,$AC$67/2)))),(IF(OR(AB$1660=$D2003+3,AB$1660=$D2003+6,AB$1660=$D2003+9,AB$1660=$D2003+12,AB$1660=$D2003+15,AB$1660=$D2003+18,AB$1660=$D2003+21,AB$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/4,$AC$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AC1476>0),AC1476,0)))*IF($C$2001=1,(IF(OR(AC$1660=$D2003+12,AC$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67,$AC$67)))),IF($C$2001=2,(IF(OR(AC$1660=$D2003+6,AC$1660=$D2003+12,AC$1660=$D2003+18,AC$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/2,$AC$67/2)))),(IF(OR(AC$1660=$D2003+3,AC$1660=$D2003+6,AC$1660=$D2003+9,AC$1660=$D2003+12,AC$1660=$D2003+15,AC$1660=$D2003+18,AC$1660=$D2003+21,AC$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/4,$AC$67/4))))))","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1481>0),F1481,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2008+12,F$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67,L$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2008+6,F$1660=$D2008+12,F$1660=$D2008+18,F$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67/2,L$67/2)))),(IF(OR(F$1660=$D2008+3,F$1660=$D2008+6,F$1660=$D2008+9,F$1660=$D2008+12,F$1660=$D2008+15,F$1660=$D2008+18,F$1660=$D2008+21,F$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67/4,L$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",W1481>0),W1481,0)))*IF($C$2001=1,(IF(OR(W$1660=$D2008+12,W$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67,$AC$67)))),IF($C$2001=2,(IF(OR(W$1660=$D2008+6,W$1660=$D2008+12,W$1660=$D2008+18,W$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67/2,$AC$67/2)))),(IF(OR(W$1660=$D2008+3,W$1660=$D2008+6,W$1660=$D2008+9,W$1660=$D2008+12,W$1660=$D2008+15,W$1660=$D2008+18,W$1660=$D2008+21,W$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67/4,$AC$67/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1486>0),F1486,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2013+12,F$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67,Q$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2013+6,F$1660=$D2013+12,F$1660=$D2013+18,F$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67/2,Q$67/2)))),(IF(OR(F$1660=$D2013+3,F$1660=$D2013+6,F$1660=$D2013+9,F$1660=$D2013+12,F$1660=$D2013+15,F$1660=$D2013+18,F$1660=$D2013+21,F$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67/4,Q$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",R1486>0),R1486,0)))*IF($C$2001=1,(IF(OR(R$1660=$D2013+12,R$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67,$AC$67)))),IF($C$2001=2,(IF(OR(R$1660=$D2013+6,R$1660=$D2013+12,R$1660=$D2013+18,R$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67/2,$AC$67/2)))),(IF(OR(R$1660=$D2013+3,R$1660=$D2013+6,R$1660=$D2013+9,R$1660=$D2013+12,R$1660=$D2013+15,R$1660=$D2013+18,R$1660=$D2013+21,R$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67/4,$AC$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2013+1","v":13},null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1487>0),F1487,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2014+12,F$1660=$D2014+24),(IF($C$19=\"Fix\",$R392,R$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2014+6,F$1660=$D2014+12,F$1660=$D2014+18,F$1660=$D2014+24),(IF($C$19=\"Fix\",$R$67/2,R$67/2)))),(IF(OR(F$1660=$D2014+3,F$1660=$D2014+6,F$1660=$D2014+9,F$1660=$D2014+12,F$1660=$D2014+15,F$1660=$D2014+18,F$1660=$D2014+21,F$1660=$D2014+24),(IF($C$19=\"Fix\",$R$67/4,R$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Q1487>0),Q1487,0)))*IF($C$2001=1,(IF(OR(Q$1660=$D2014+12,Q$1660=$D2014+24),(IF($C$19=\"Fix\",$R392,$AC$67)))),IF($C$2001=2,(IF(OR(Q$1660=$D2014+6,Q$1660=$D2014+12,Q$1660=$D2014+18,Q$1660=$D2014+24),(IF($C$19=\"Fix\",$R$67/2,$AC$67/2)))),(IF(OR(Q$1660=$D2014+3,Q$1660=$D2014+6,Q$1660=$D2014+9,Q$1660=$D2014+12,Q$1660=$D2014+15,Q$1660=$D2014+18,Q$1660=$D2014+21,Q$1660=$D2014+24),(IF($C$19=\"Fix\",$R$67/4,$AC$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1491>0),F1491,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2018+12,F$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67,V$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2018+6,F$1660=$D2018+12,F$1660=$D2018+18,F$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67/2,V$67/2)))),(IF(OR(F$1660=$D2018+3,F$1660=$D2018+6,F$1660=$D2018+9,F$1660=$D2018+12,F$1660=$D2018+15,F$1660=$D2018+18,F$1660=$D2018+21,F$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67/4,V$67/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",M1491>0),M1491,0)))*IF($C$2001=1,(IF(OR(M$1660=$D2018+12,M$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67,$AC$67)))),IF($C$2001=2,(IF(OR(M$1660=$D2018+6,M$1660=$D2018+12,M$1660=$D2018+18,M$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67/2,$AC$67/2)))),(IF(OR(M$1660=$D2018+3,M$1660=$D2018+6,M$1660=$D2018+9,M$1660=$D2018+12,M$1660=$D2018+15,M$1660=$D2018+18,M$1660=$D2018+21,M$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67/4,$AC$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1498>0),F1498,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2025+12,F$1660=$D2025+24),(IF($C$19=\"Fix\",$AC$67,$AC392)))),IF($C$2001=2,(IF(OR(F$1660=$D2025+6,F$1660=$D2025+12,F$1660=$D2025+18,F$1660=$D2025+24),(IF($C$19=\"Fix\",$AC$67/2,$AC392/2)))),(IF(OR(F$1660=$D2025+3,F$1660=$D2025+6,F$1660=$D2025+9,F$1660=$D2025+12,F$1660=$D2025+15,F$1660=$D2025+18,F$1660=$D2025+21,F$1660=$D2025+24),(IF($C$19=\"Fix\",$AC$67/4,$AC392/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2029+1","v":3},null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1503>0),F1503,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2030+12,F$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68,H$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2030+6,F$1660=$D2030+12,F$1660=$D2030+18,F$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/2,H$68/2)))),(IF(OR(F$1660=$D2030+3,F$1660=$D2030+6,F$1660=$D2030+9,F$1660=$D2030+12,F$1660=$D2030+15,F$1660=$D2030+18,F$1660=$D2030+21,F$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/4,H$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AA1503>0),AA1503,0)))*IF($C$2027=1,(IF(OR(AA$1660=$D2030+12,AA$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68,$AC$68)))),IF($C$2027=2,(IF(OR(AA$1660=$D2030+6,AA$1660=$D2030+12,AA$1660=$D2030+18,AA$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/2,$AC$68/2)))),(IF(OR(AA$1660=$D2030+3,AA$1660=$D2030+6,AA$1660=$D2030+9,AA$1660=$D2030+12,AA$1660=$D2030+15,AA$1660=$D2030+18,AA$1660=$D2030+21,AA$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1503>0),AB1503,0)))*IF($C$2027=1,(IF(OR(AB$1660=$D2030+12,AB$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68,$AC$68)))),IF($C$2027=2,(IF(OR(AB$1660=$D2030+6,AB$1660=$D2030+12,AB$1660=$D2030+18,AB$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/2,$AC$68/2)))),(IF(OR(AB$1660=$D2030+3,AB$1660=$D2030+6,AB$1660=$D2030+9,AB$1660=$D2030+12,AB$1660=$D2030+15,AB$1660=$D2030+18,AB$1660=$D2030+21,AB$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AC1503>0),AC1503,0)))*IF($C$2027=1,(IF(OR(AC$1660=$D2030+12,AC$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68,$AC$68)))),IF($C$2027=2,(IF(OR(AC$1660=$D2030+6,AC$1660=$D2030+12,AC$1660=$D2030+18,AC$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/2,$AC$68/2)))),(IF(OR(AC$1660=$D2030+3,AC$1660=$D2030+6,AC$1660=$D2030+9,AC$1660=$D2030+12,AC$1660=$D2030+15,AC$1660=$D2030+18,AC$1660=$D2030+21,AC$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/4,$AC$68/4))))))","v":0}]
[null,null,null,4,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1504>0),F1504,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2031+12,F$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,I$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2031+6,F$1660=$D2031+12,F$1660=$D2031+18,F$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,I$68/2)))),(IF(OR(F$1660=$D2031+3,F$1660=$D2031+6,F$1660=$D2031+9,F$1660=$D2031+12,F$1660=$D2031+15,F$1660=$D2031+18,F$1660=$D2031+21,F$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,I$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",Z1504>0),Z1504,0)))*IF($C$2027=1,(IF(OR(Z$1660=$D2031+12,Z$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,$AC$68)))),IF($C$2027=2,(IF(OR(Z$1660=$D2031+6,Z$1660=$D2031+12,Z$1660=$D2031+18,Z$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,$AC$68/2)))),(IF(OR(Z$1660=$D2031+3,Z$1660=$D2031+6,Z$1660=$D2031+9,Z$1660=$D2031+12,Z$1660=$D2031+15,Z$1660=$D2031+18,Z$1660=$D2031+21,Z$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AA1504>0),AA1504,0)))*IF($C$2027=1,(IF(OR(AA$1660=$D2031+12,AA$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,$AC$68)))),IF($C$2027=2,(IF(OR(AA$1660=$D2031+6,AA$1660=$D2031+12,AA$1660=$D2031+18,AA$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,$AC$68/2)))),(IF(OR(AA$1660=$D2031+3,AA$1660=$D2031+6,AA$1660=$D2031+9,AA$1660=$D2031+12,AA$1660=$D2031+15,AA$1660=$D2031+18,AA$1660=$D2031+21,AA$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1504>0),AB1504,0)))*IF($C$2027=1,(IF(OR(AB$1660=$D2031+12,AB$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,$AC$68)))),IF($C$2027=2,(IF(OR(AB$1660=$D2031+6,AB$1660=$D2031+12,AB$1660=$D2031+18,AB$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,$AC$68/2)))),(IF(OR(AB$1660=$D2031+3,AB$1660=$D2031+6,AB$1660=$D2031+9,AB$1660=$D2031+12,AB$1660=$D2031+15,AB$1660=$D2031+18,AB$1660=$D2031+21,AB$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AC1504>0),AC1504,0)))*IF($C$2027=1,(IF(OR(AC$1660=$D2031+12,AC$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,$AC$68)))),IF($C$2027=2,(IF(OR(AC$1660=$D2031+6,AC$1660=$D2031+12,AC$1660=$D2031+18,AC$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,$AC$68/2)))),(IF(OR(AC$1660=$D2031+3,AC$1660=$D2031+6,AC$1660=$D2031+9,AC$1660=$D2031+12,AC$1660=$D2031+15,AC$1660=$D2031+18,AC$1660=$D2031+21,AC$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,$AC$68/4))))))","v":0}]
[null,null,null,9,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1509>0),F1509,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2036+12,F$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68,N$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2036+6,F$1660=$D2036+12,F$1660=$D2036+18,F$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68/2,N$68/2)))),(IF(OR(F$1660=$D2036+3,F$1660=$D2036+6,F$1660=$D2036+9,F$1660=$D2036+12,F$1660=$D2036+15,F$1660=$D2036+18,F$1660=$D2036+21,F$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68/4,N$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",U1509>0),U1509,0)))*IF($C$2027=1,(IF(OR(U$1660=$D2036+12,U$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68,$AC$68)))),IF($C$2027=2,(IF(OR(U$1660=$D2036+6,U$1660=$D2036+12,U$1660=$D2036+18,U$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68/2,$AC$68/2)))),(IF(OR(U$1660=$D2036+3,U$1660=$D2036+6,U$1660=$D2036+9,U$1660=$D2036+12,U$1660=$D2036+15,U$1660=$D2036+18,U$1660=$D2036+21,U$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68/4,$AC$68/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2040+1","v":14},null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1514>0),F1514,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2041+12,F$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68,S418)))),IF($C$2027=2,(IF(OR(F$1660=$D2041+6,F$1660=$D2041+12,F$1660=$D2041+18,F$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68/2,S$68/2)))),(IF(OR(F$1660=$D2041+3,F$1660=$D2041+6,F$1660=$D2041+9,F$1660=$D2041+12,F$1660=$D2041+15,F$1660=$D2041+18,F$1660=$D2041+21,F$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68/4,S$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",P1514>0),P1514,0)))*IF($C$2027=1,(IF(OR(P$1660=$D2041+12,P$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68,$AC$68)))),IF($C$2027=2,(IF(OR(P$1660=$D2041+6,P$1660=$D2041+12,P$1660=$D2041+18,P$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68/2,$AC$68/2)))),(IF(OR(P$1660=$D2041+3,P$1660=$D2041+6,P$1660=$D2041+9,P$1660=$D2041+12,P$1660=$D2041+15,P$1660=$D2041+18,P$1660=$D2041+21,P$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68/4,$AC$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1518>0),F1518,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2045+12,F$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68,W$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2045+6,F$1660=$D2045+12,F$1660=$D2045+18,F$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68/2,W$68/2)))),(IF(OR(F$1660=$D2045+3,F$1660=$D2045+6,F$1660=$D2045+9,F$1660=$D2045+12,F$1660=$D2045+15,F$1660=$D2045+18,F$1660=$D2045+21,F$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68/4,W$68/4))))))","v":0},0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",L1518>0),L1518,0)))*IF($C$2027=1,(IF(OR(L$1660=$D2045+12,L$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68,$AC$68)))),IF($C$2027=2,(IF(OR(L$1660=$D2045+6,L$1660=$D2045+12,L$1660=$D2045+18,L$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68/2,$AC$68/2)))),(IF(OR(L$1660=$D2045+3,L$1660=$D2045+6,L$1660=$D2045+9,L$1660=$D2045+12,L$1660=$D2045+15,L$1660=$D2045+18,L$1660=$D2045+21,L$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68/4,$AC$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1521>0),F1521,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2048+12,F$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68,Z$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2048+6,F$1660=$D2048+12,F$1660=$D2048+18,F$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/2,Z$68/2)))),(IF(OR(F$1660=$D2048+3,F$1660=$D2048+6,F$1660=$D2048+9,F$1660=$D2048+12,F$1660=$D2048+15,F$1660=$D2048+18,F$1660=$D2048+21,F$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/4,Z$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",G1521>0),G1521,0)))*IF($C$2027=1,(IF(OR(G$1660=$D2048+12,G$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68,AA$68)))),IF($C$2027=2,(IF(OR(G$1660=$D2048+6,G$1660=$D2048+12,G$1660=$D2048+18,G$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/2,AA$68/2)))),(IF(OR(G$1660=$D2048+3,G$1660=$D2048+6,G$1660=$D2048+9,G$1660=$D2048+12,G$1660=$D2048+15,G$1660=$D2048+18,G$1660=$D2048+21,G$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/4,AA$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",H1521>0),H1521,0)))*IF($C$2027=1,(IF(OR(H$1660=$D2048+12,H$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68,AB$68)))),IF($C$2027=2,(IF(OR(H$1660=$D2048+6,H$1660=$D2048+12,H$1660=$D2048+18,H$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/2,AB$68/2)))),(IF(OR(H$1660=$D2048+3,H$1660=$D2048+6,H$1660=$D2048+9,H$1660=$D2048+12,H$1660=$D2048+15,H$1660=$D2048+18,H$1660=$D2048+21,H$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/4,AB$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",I1521>0),I1521,0)))*IF($C$2027=1,(IF(OR(I$1660=$D2048+12,I$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68,$AC$68)))),IF($C$2027=2,(IF(OR(I$1660=$D2048+6,I$1660=$D2048+12,I$1660=$D2048+18,I$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/2,$AC$68/2)))),(IF(OR(I$1660=$D2048+3,I$1660=$D2048+6,I$1660=$D2048+9,I$1660=$D2048+12,I$1660=$D2048+15,I$1660=$D2048+18,I$1660=$D2048+21,I$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/4,$AC$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,{"$f":"IF($B$21=\"Bonds\",Instruments!$O$22,\" \")","v":0},null,{"$f":"$E$21","v":0}]
[null,null,null,5,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1531>0),F1531,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2058+12,F$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,J$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2058+6,F$1660=$D2058+12,F$1660=$D2058+18,F$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,J$69/2)))),(IF(OR(F$1660=$D2058+3,F$1660=$D2058+6,F$1660=$D2058+9,F$1660=$D2058+12,F$1660=$D2058+15,F$1660=$D2058+18,F$1660=$D2058+21,F$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,J$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",Y1531>0),Y1531,0)))*IF($C$2053=1,(IF(OR(Y$1660=$D2058+12,Y$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(Y$1660=$D2058+6,Y$1660=$D2058+12,Y$1660=$D2058+18,Y$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(Y$1660=$D2058+3,Y$1660=$D2058+6,Y$1660=$D2058+9,Y$1660=$D2058+12,Y$1660=$D2058+15,Y$1660=$D2058+18,Y$1660=$D2058+21,Y$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",Z1531>0),Z1531,0)))*IF($C$2053=1,(IF(OR(Z$1660=$D2058+12,Z$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(Z$1660=$D2058+6,Z$1660=$D2058+12,Z$1660=$D2058+18,Z$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(Z$1660=$D2058+3,Z$1660=$D2058+6,Z$1660=$D2058+9,Z$1660=$D2058+12,Z$1660=$D2058+15,Z$1660=$D2058+18,Z$1660=$D2058+21,Z$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AA1531>0),AA1531,0)))*IF($C$2053=1,(IF(OR(AA$1660=$D2058+12,AA$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(AA$1660=$D2058+6,AA$1660=$D2058+12,AA$1660=$D2058+18,AA$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(AA$1660=$D2058+3,AA$1660=$D2058+6,AA$1660=$D2058+9,AA$1660=$D2058+12,AA$1660=$D2058+15,AA$1660=$D2058+18,AA$1660=$D2058+21,AA$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AB1531>0),AB1531,0)))*IF($C$2053=1,(IF(OR(AB$1660=$D2058+12,AB$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(AB$1660=$D2058+6,AB$1660=$D2058+12,AB$1660=$D2058+18,AB$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(AB$1660=$D2058+3,AB$1660=$D2058+6,AB$1660=$D2058+9,AB$1660=$D2058+12,AB$1660=$D2058+15,AB$1660=$D2058+18,AB$1660=$D2058+21,AB$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AC1531>0),AC1531,0)))*IF($C$2053=1,(IF(OR(AC$1660=$D2058+12,AC$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(AC$1660=$D2058+6,AC$1660=$D2058+12,AC$1660=$D2058+18,AC$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(AC$1660=$D2058+3,AC$1660=$D2058+6,AC$1660=$D2058+9,AC$1660=$D2058+12,AC$1660=$D2058+15,AC$1660=$D2058+18,AC$1660=$D2058+21,AC$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0}]
[null,null,null,10,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1536>0),F1536,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2063+12,F$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69,O$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2063+6,F$1660=$D2063+12,F$1660=$D2063+18,F$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69/2,O$69/2)))),(IF(OR(F$1660=$D2063+3,F$1660=$D2063+6,F$1660=$D2063+9,F$1660=$D2063+12,F$1660=$D2063+15,F$1660=$D2063+18,F$1660=$D2063+21,F$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69/4,O$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",T1536>0),T1536,0)))*IF($C$2053=1,(IF(OR(T$1660=$D2063+12,T$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69,$AC$69)))),IF($C$2053=2,(IF(OR(T$1660=$D2063+6,T$1660=$D2063+12,T$1660=$D2063+18,T$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69/2,$AC$69/2)))),(IF(OR(T$1660=$D2063+3,T$1660=$D2063+6,T$1660=$D2063+9,T$1660=$D2063+12,T$1660=$D2063+15,T$1660=$D2063+18,T$1660=$D2063+21,T$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69/4,$AC$69/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1537>0),F1537,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2064+12,F$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69,P$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2064+6,F$1660=$D2064+12,F$1660=$D2064+18,F$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69/2,P$69/2)))),(IF(OR(F$1660=$D2064+3,F$1660=$D2064+6,F$1660=$D2064+9,F$1660=$D2064+12,F$1660=$D2064+15,F$1660=$D2064+18,F$1660=$D2064+21,F$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69/4,P$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",S1537>0),S1537,0)))*IF($C$2053=1,(IF(OR(S$1660=$D2064+12,S$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69,$AC$69)))),IF($C$2053=2,(IF(OR(S$1660=$D2064+6,S$1660=$D2064+12,S$1660=$D2064+18,S$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69/2,$AC$69/2)))),(IF(OR(S$1660=$D2064+3,S$1660=$D2064+6,S$1660=$D2064+9,S$1660=$D2064+12,S$1660=$D2064+15,S$1660=$D2064+18,S$1660=$D2064+21,S$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69/4,$AC$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1545>0),F1545,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2072+12,F$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,X$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2072+6,F$1660=$D2072+12,F$1660=$D2072+18,F$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,X$69/2)))),(IF(OR(F$1660=$D2072+3,F$1660=$D2072+6,F$1660=$D2072+9,F$1660=$D2072+12,F$1660=$D2072+15,F$1660=$D2072+18,F$1660=$D2072+21,F$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,X$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",G1545>0),G1545,0)))*IF($C$2053=1,(IF(OR(G$1660=$D2072+12,G$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,Y$69)))),IF($C$2053=2,(IF(OR(G$1660=$D2072+6,G$1660=$D2072+12,G$1660=$D2072+18,G$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,Y$69/2)))),(IF(OR(G$1660=$D2072+3,G$1660=$D2072+6,G$1660=$D2072+9,G$1660=$D2072+12,G$1660=$D2072+15,G$1660=$D2072+18,G$1660=$D2072+21,G$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,Y$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",H1545>0),H1545,0)))*IF($C$2053=1,(IF(OR(H$1660=$D2072+12,H$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,Z$69)))),IF($C$2053=2,(IF(OR(H$1660=$D2072+6,H$1660=$D2072+12,H$1660=$D2072+18,H$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,Z$69/2)))),(IF(OR(H$1660=$D2072+3,H$1660=$D2072+6,H$1660=$D2072+9,H$1660=$D2072+12,H$1660=$D2072+15,H$1660=$D2072+18,H$1660=$D2072+21,H$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,Z$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",I1545>0),I1545,0)))*IF($C$2053=1,(IF(OR(I$1660=$D2072+12,I$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,AA$69)))),IF($C$2053=2,(IF(OR(I$1660=$D2072+6,I$1660=$D2072+12,I$1660=$D2072+18,I$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,AA$69/2)))),(IF(OR(I$1660=$D2072+3,I$1660=$D2072+6,I$1660=$D2072+9,I$1660=$D2072+12,I$1660=$D2072+15,I$1660=$D2072+18,I$1660=$D2072+21,I$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,AA$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",J1545>0),J1545,0)))*IF($C$2053=1,(IF(OR(J$1660=$D2072+12,J$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,AB$69)))),IF($C$2053=2,(IF(OR(J$1660=$D2072+6,J$1660=$D2072+12,J$1660=$D2072+18,J$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,AB$69/2)))),(IF(OR(J$1660=$D2072+3,J$1660=$D2072+6,J$1660=$D2072+9,J$1660=$D2072+12,J$1660=$D2072+15,J$1660=$D2072+18,J$1660=$D2072+21,J$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,AB$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",K1545>0),K1545,0)))*IF($C$2053=1,(IF(OR(K$1660=$D2072+12,K$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,$AC444)))),IF($C$2053=2,(IF(OR(K$1660=$D2072+6,K$1660=$D2072+12,K$1660=$D2072+18,K$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,$AC444/2)))),(IF(OR(K$1660=$D2072+3,K$1660=$D2072+6,K$1660=$D2072+9,K$1660=$D2072+12,K$1660=$D2072+15,K$1660=$D2072+18,K$1660=$D2072+21,K$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,$AC444/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1548>0),F1548,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2075+12,F$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69,AA$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2075+6,F$1660=$D2075+12,F$1660=$D2075+18,F$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/2,AA$69/2)))),(IF(OR(F$1660=$D2075+3,F$1660=$D2075+6,F$1660=$D2075+9,F$1660=$D2075+12,F$1660=$D2075+15,F$1660=$D2075+18,F$1660=$D2075+21,F$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/4,AA$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",G1548>0),G1548,0)))*IF($C$2053=1,(IF(OR(G$1660=$D2075+12,G$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69,AB$69)))),IF($C$2053=2,(IF(OR(G$1660=$D2075+6,G$1660=$D2075+12,G$1660=$D2075+18,G$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/2,AB$69/2)))),(IF(OR(G$1660=$D2075+3,G$1660=$D2075+6,G$1660=$D2075+9,G$1660=$D2075+12,G$1660=$D2075+15,G$1660=$D2075+18,G$1660=$D2075+21,G$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/4,AB$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",H1548>0),H1548,0)))*IF($C$2053=1,(IF(OR(H$1660=$D2075+12,H$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69,$AC$69)))),IF($C$2053=2,(IF(OR(H$1660=$D2075+6,H$1660=$D2075+12,H$1660=$D2075+18,H$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/2,$AC$69/2)))),(IF(OR(H$1660=$D2075+3,H$1660=$D2075+6,H$1660=$D2075+9,H$1660=$D2075+12,H$1660=$D2075+15,H$1660=$D2075+18,H$1660=$D2075+21,H$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/4,$AC$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1553>0),F1553,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2080+12,F$1660=$D2080+24),(IF($C$22=\"Fix\",$F$70,F$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2080+6,F$1660=$D2080+12,F$1660=$D2080+18,F$1660=$D2080+24),(IF($C$22=\"Fix\",$F$70/2,F$70/2)))),(IF(OR(F$1660=$D2080+3,F$1660=$D2080+6,F$1660=$D2080+9,F$1660=$D2080+12,F$1660=$D2080+15,F$1660=$D2080+18,F$1660=$D2080+21,F$1660=$D2080+24),(IF($C$22=\"Fix\",$F$70/4,F$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2080+1","v":2},null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1554>0),F1554,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2081+12,F$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70,G$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2081+6,F$1660=$D2081+12,F$1660=$D2081+18,F$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/2,G$70/2)))),(IF(OR(F$1660=$D2081+3,F$1660=$D2081+6,F$1660=$D2081+9,F$1660=$D2081+12,F$1660=$D2081+15,F$1660=$D2081+18,F$1660=$D2081+21,F$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/4,G$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AB1554>0),AB1554,0)))*IF($C$2079=1,(IF(OR(AB$1660=$D2081+12,AB$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70,$AC$70)))),IF($C$2079=2,(IF(OR(AB$1660=$D2081+6,AB$1660=$D2081+12,AB$1660=$D2081+18,AB$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/2,$AC$70/2)))),(IF(OR(AB$1660=$D2081+3,AB$1660=$D2081+6,AB$1660=$D2081+9,AB$1660=$D2081+12,AB$1660=$D2081+15,AB$1660=$D2081+18,AB$1660=$D2081+21,AB$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/4,$AC$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AC1554>0),AC1554,0)))*IF($C$2079=1,(IF(OR(AC$1660=$D2081+12,AC$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70,$AC$70)))),IF($C$2079=2,(IF(OR(AC$1660=$D2081+6,AC$1660=$D2081+12,AC$1660=$D2081+18,AC$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/2,$AC$70/2)))),(IF(OR(AC$1660=$D2081+3,AC$1660=$D2081+6,AC$1660=$D2081+9,AC$1660=$D2081+12,AC$1660=$D2081+15,AC$1660=$D2081+18,AC$1660=$D2081+21,AC$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/4,$AC$70/4))))))","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1559>0),F1559,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2086+12,F$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70,L$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2086+6,F$1660=$D2086+12,F$1660=$D2086+18,F$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70/2,L$70/2)))),(IF(OR(F$1660=$D2086+3,F$1660=$D2086+6,F$1660=$D2086+9,F$1660=$D2086+12,F$1660=$D2086+15,F$1660=$D2086+18,F$1660=$D2086+21,F$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70/4,L$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",W1559>0),W1559,0)))*IF($C$2079=1,(IF(OR(W$1660=$D2086+12,W$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70,$AC$70)))),IF($C$2079=2,(IF(OR(W$1660=$D2086+6,W$1660=$D2086+12,W$1660=$D2086+18,W$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70/2,$AC$70/2)))),(IF(OR(W$1660=$D2086+3,W$1660=$D2086+6,W$1660=$D2086+9,W$1660=$D2086+12,W$1660=$D2086+15,W$1660=$D2086+18,W$1660=$D2086+21,W$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70/4,$AC$70/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1564>0),F1564,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2091+12,F$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70,Q$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2091+6,F$1660=$D2091+12,F$1660=$D2091+18,F$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70/2,Q$70/2)))),(IF(OR(F$1660=$D2091+3,F$1660=$D2091+6,F$1660=$D2091+9,F$1660=$D2091+12,F$1660=$D2091+15,F$1660=$D2091+18,F$1660=$D2091+21,F$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70/4,Q$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",R1564>0),R1564,0)))*IF($C$2079=1,(IF(OR(R$1660=$D2091+12,R$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70,$AC$70)))),IF($C$2079=2,(IF(OR(R$1660=$D2091+6,R$1660=$D2091+12,R$1660=$D2091+18,R$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70/2,$AC$70/2)))),(IF(OR(R$1660=$D2091+3,R$1660=$D2091+6,R$1660=$D2091+9,R$1660=$D2091+12,R$1660=$D2091+15,R$1660=$D2091+18,R$1660=$D2091+21,R$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70/4,$AC$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1567>0),F1567,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2094+12,F$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70,T$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2094+6,F$1660=$D2094+12,F$1660=$D2094+18,F$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70/2,T$70/2)))),(IF(OR(F$1660=$D2094+3,F$1660=$D2094+6,F$1660=$D2094+9,F$1660=$D2094+12,F$1660=$D2094+15,F$1660=$D2094+18,F$1660=$D2094+21,F$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70/4,T$70/4))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",O1567>0),O1567,0)))*IF($C$2079=1,(IF(OR(O$1660=$D2094+12,O$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70,$AC$70)))),IF($C$2079=2,(IF(OR(O$1660=$D2094+6,O$1660=$D2094+12,O$1660=$D2094+18,O$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70/2,$AC$70/2)))),(IF(OR(O$1660=$D2094+3,O$1660=$D2094+6,O$1660=$D2094+9,O$1660=$D2094+12,O$1660=$D2094+15,O$1660=$D2094+18,O$1660=$D2094+21,O$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70/4,$AC$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1571>0),F1571,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2098+12,F$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,X$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2098+6,F$1660=$D2098+12,F$1660=$D2098+18,F$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,X$70/2)))),(IF(OR(F$1660=$D2098+3,F$1660=$D2098+6,F$1660=$D2098+9,F$1660=$D2098+12,F$1660=$D2098+15,F$1660=$D2098+18,F$1660=$D2098+21,F$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,X$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",G1571>0),G1571,0)))*IF($C$2079=1,(IF(OR(G$1660=$D2098+12,G$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,Y$70)))),IF($C$2079=2,(IF(OR(G$1660=$D2098+6,G$1660=$D2098+12,G$1660=$D2098+18,G$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,Y$70/2)))),(IF(OR(G$1660=$D2098+3,G$1660=$D2098+6,G$1660=$D2098+9,G$1660=$D2098+12,G$1660=$D2098+15,G$1660=$D2098+18,G$1660=$D2098+21,G$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,Y$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",H1571>0),H1571,0)))*IF($C$2079=1,(IF(OR(H$1660=$D2098+12,H$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,Z$70)))),IF($C$2079=2,(IF(OR(H$1660=$D2098+6,H$1660=$D2098+12,H$1660=$D2098+18,H$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,Z$70/2)))),(IF(OR(H$1660=$D2098+3,H$1660=$D2098+6,H$1660=$D2098+9,H$1660=$D2098+12,H$1660=$D2098+15,H$1660=$D2098+18,H$1660=$D2098+21,H$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,Z$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",I1571>0),I1571,0)))*IF($C$2079=1,(IF(OR(I$1660=$D2098+12,I$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,AA$70)))),IF($C$2079=2,(IF(OR(I$1660=$D2098+6,I$1660=$D2098+12,I$1660=$D2098+18,I$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,AA$70/2)))),(IF(OR(I$1660=$D2098+3,I$1660=$D2098+6,I$1660=$D2098+9,I$1660=$D2098+12,I$1660=$D2098+15,I$1660=$D2098+18,I$1660=$D2098+21,I$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,AA$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",J1571>0),J1571,0)))*IF($C$2079=1,(IF(OR(J$1660=$D2098+12,J$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,AB$70)))),IF($C$2079=2,(IF(OR(J$1660=$D2098+6,J$1660=$D2098+12,J$1660=$D2098+18,J$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,AB$70/2)))),(IF(OR(J$1660=$D2098+3,J$1660=$D2098+6,J$1660=$D2098+9,J$1660=$D2098+12,J$1660=$D2098+15,J$1660=$D2098+18,J$1660=$D2098+21,J$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,AB$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",K1571>0),K1571,0)))*IF($C$2079=1,(IF(OR(K$1660=$D2098+12,K$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,$AC470)))),IF($C$2079=2,(IF(OR(K$1660=$D2098+6,K$1660=$D2098+12,K$1660=$D2098+18,K$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,$AC470/2)))),(IF(OR(K$1660=$D2098+3,K$1660=$D2098+6,K$1660=$D2098+9,K$1660=$D2098+12,K$1660=$D2098+15,K$1660=$D2098+18,K$1660=$D2098+21,K$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,$AC470/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1576>0),F1576,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2103+12,F$1660=$D2103+24),(IF($C$22=\"Fix\",$AC$70,$AC470)))),IF($C$2079=2,(IF(OR(F$1660=$D2103+6,F$1660=$D2103+12,F$1660=$D2103+18,F$1660=$D2103+24),(IF($C$22=\"Fix\",$AC$70/2,$AC470/2)))),(IF(OR(F$1660=$D2103+3,F$1660=$D2103+6,F$1660=$D2103+9,F$1660=$D2103+12,F$1660=$D2103+15,F$1660=$D2103+18,F$1660=$D2103+21,F$1660=$D2103+24),(IF($C$22=\"Fix\",$AC$70/4,$AC470/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2107+1","v":3},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1581>0),F1581,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2108+12,F$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71,H$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2108+6,F$1660=$D2108+12,F$1660=$D2108+18,F$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/2,H$71/2)))),(IF(OR(F$1660=$D2108+3,F$1660=$D2108+6,F$1660=$D2108+9,F$1660=$D2108+12,F$1660=$D2108+15,F$1660=$D2108+18,F$1660=$D2108+21,F$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/4,H$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AA1581>0),AA1581,0)))*IF($C$2105=1,(IF(OR(AA$1660=$D2108+12,AA$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71,$AC$71)))),IF($C$2105=2,(IF(OR(AA$1660=$D2108+6,AA$1660=$D2108+12,AA$1660=$D2108+18,AA$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/2,$AC$71/2)))),(IF(OR(AA$1660=$D2108+3,AA$1660=$D2108+6,AA$1660=$D2108+9,AA$1660=$D2108+12,AA$1660=$D2108+15,AA$1660=$D2108+18,AA$1660=$D2108+21,AA$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/4,$AC$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AB1581>0),AB1581,0)))*IF($C$2105=1,(IF(OR(AB$1660=$D2108+12,AB$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71,$AC$71)))),IF($C$2105=2,(IF(OR(AB$1660=$D2108+6,AB$1660=$D2108+12,AB$1660=$D2108+18,AB$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/2,$AC$71/2)))),(IF(OR(AB$1660=$D2108+3,AB$1660=$D2108+6,AB$1660=$D2108+9,AB$1660=$D2108+12,AB$1660=$D2108+15,AB$1660=$D2108+18,AB$1660=$D2108+21,AB$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/4,$AC$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AC1581>0),AC1581,0)))*IF($C$2105=1,(IF(OR(AC$1660=$D2108+12,AC$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71,$AC$71)))),IF($C$2105=2,(IF(OR(AC$1660=$D2108+6,AC$1660=$D2108+12,AC$1660=$D2108+18,AC$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/2,$AC$71/2)))),(IF(OR(AC$1660=$D2108+3,AC$1660=$D2108+6,AC$1660=$D2108+9,AC$1660=$D2108+12,AC$1660=$D2108+15,AC$1660=$D2108+18,AC$1660=$D2108+21,AC$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/4,$AC$71/4))))))","v":0}]
[null,null,null,8,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1586>0),F1586,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2113+12,F$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71,M$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2113+6,F$1660=$D2113+12,F$1660=$D2113+18,F$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71/2,M$71/2)))),(IF(OR(F$1660=$D2113+3,F$1660=$D2113+6,F$1660=$D2113+9,F$1660=$D2113+12,F$1660=$D2113+15,F$1660=$D2113+18,F$1660=$D2113+21,F$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71/4,M$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",V1586>0),V1586,0)))*IF($C$2105=1,(IF(OR(V$1660=$D2113+12,V$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71,$AC$71)))),IF($C$2105=2,(IF(OR(V$1660=$D2113+6,V$1660=$D2113+12,V$1660=$D2113+18,V$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71/2,$AC$71/2)))),(IF(OR(V$1660=$D2113+3,V$1660=$D2113+6,V$1660=$D2113+9,V$1660=$D2113+12,V$1660=$D2113+15,V$1660=$D2113+18,V$1660=$D2113+21,V$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71/4,$AC$71/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,9,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1587>0),F1587,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2114+12,F$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71,N$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2114+6,F$1660=$D2114+12,F$1660=$D2114+18,F$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71/2,N$71/2)))),(IF(OR(F$1660=$D2114+3,F$1660=$D2114+6,F$1660=$D2114+9,F$1660=$D2114+12,F$1660=$D2114+15,F$1660=$D2114+18,F$1660=$D2114+21,F$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71/4,N$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",U1587>0),U1587,0)))*IF($C$2105=1,(IF(OR(U$1660=$D2114+12,U$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71,$AC$71)))),IF($C$2105=2,(IF(OR(U$1660=$D2114+6,U$1660=$D2114+12,U$1660=$D2114+18,U$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71/2,$AC$71/2)))),(IF(OR(U$1660=$D2114+3,U$1660=$D2114+6,U$1660=$D2114+9,U$1660=$D2114+12,U$1660=$D2114+15,U$1660=$D2114+18,U$1660=$D2114+21,U$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71/4,$AC$71/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1595>0),F1595,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2122+12,F$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71,V$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2122+6,F$1660=$D2122+12,F$1660=$D2122+18,F$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71/2,V$71/2)))),(IF(OR(F$1660=$D2122+3,F$1660=$D2122+6,F$1660=$D2122+9,F$1660=$D2122+12,F$1660=$D2122+15,F$1660=$D2122+18,F$1660=$D2122+21,F$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71/4,V$71/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",M1595>0),M1595,0)))*IF($C$2105=1,(IF(OR(M$1660=$D2122+12,M$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71,$AC$71)))),IF($C$2105=2,(IF(OR(M$1660=$D2122+6,M$1660=$D2122+12,M$1660=$D2122+18,M$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71/2,$AC$71/2)))),(IF(OR(M$1660=$D2122+3,M$1660=$D2122+6,M$1660=$D2122+9,M$1660=$D2122+12,M$1660=$D2122+15,M$1660=$D2122+18,M$1660=$D2122+21,M$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71/4,$AC$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1598>0),F1598,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2125+12,F$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,Y$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2125+6,F$1660=$D2125+12,F$1660=$D2125+18,F$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,Y$71/2)))),(IF(OR(F$1660=$D2125+3,F$1660=$D2125+6,F$1660=$D2125+9,F$1660=$D2125+12,F$1660=$D2125+15,F$1660=$D2125+18,F$1660=$D2125+21,F$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,Y$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",G1598>0),G1598,0)))*IF($C$2105=1,(IF(OR(G$1660=$D2125+12,G$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,Z$71)))),IF($C$2105=2,(IF(OR(G$1660=$D2125+6,G$1660=$D2125+12,G$1660=$D2125+18,G$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,Z$71/2)))),(IF(OR(G$1660=$D2125+3,G$1660=$D2125+6,G$1660=$D2125+9,G$1660=$D2125+12,G$1660=$D2125+15,G$1660=$D2125+18,G$1660=$D2125+21,G$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,Z$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",H1598>0),H1598,0)))*IF($C$2105=1,(IF(OR(H$1660=$D2125+12,H$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,AA$71)))),IF($C$2105=2,(IF(OR(H$1660=$D2125+6,H$1660=$D2125+12,H$1660=$D2125+18,H$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,AA$71/2)))),(IF(OR(H$1660=$D2125+3,H$1660=$D2125+6,H$1660=$D2125+9,H$1660=$D2125+12,H$1660=$D2125+15,H$1660=$D2125+18,H$1660=$D2125+21,H$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,AA$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",I1598>0),I1598,0)))*IF($C$2105=1,(IF(OR(I$1660=$D2125+12,I$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,AB$71)))),IF($C$2105=2,(IF(OR(I$1660=$D2125+6,I$1660=$D2125+12,I$1660=$D2125+18,I$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,AB$71/2)))),(IF(OR(I$1660=$D2125+3,I$1660=$D2125+6,I$1660=$D2125+9,I$1660=$D2125+12,I$1660=$D2125+15,I$1660=$D2125+18,I$1660=$D2125+21,I$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,AB$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",J1598>0),J1598,0)))*IF($C$2105=1,(IF(OR(J$1660=$D2125+12,J$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,$AC$71)))),IF($C$2105=2,(IF(OR(J$1660=$D2125+6,J$1660=$D2125+12,J$1660=$D2125+18,J$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,$AC$71/2)))),(IF(OR(J$1660=$D2125+3,J$1660=$D2125+6,J$1660=$D2125+9,J$1660=$D2125+12,J$1660=$D2125+15,J$1660=$D2125+18,J$1660=$D2125+21,J$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,$AC$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,19,{"$f":"IF($B$24=\"Bonds\",Instruments!$O$25,\" \")","v":0},null,{"$f":"$E$24","v":0}]
[null,null,null,5,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1609>0),F1609,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2136+12,F$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,J$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2136+6,F$1660=$D2136+12,F$1660=$D2136+18,F$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,J$72/2)))),(IF(OR(F$1660=$D2136+3,F$1660=$D2136+6,F$1660=$D2136+9,F$1660=$D2136+12,F$1660=$D2136+15,F$1660=$D2136+18,F$1660=$D2136+21,F$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,J$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Y1609>0),Y1609,0)))*IF($C$2131=1,(IF(OR(Y$1660=$D2136+12,Y$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(Y$1660=$D2136+6,Y$1660=$D2136+12,Y$1660=$D2136+18,Y$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(Y$1660=$D2136+3,Y$1660=$D2136+6,Y$1660=$D2136+9,Y$1660=$D2136+12,Y$1660=$D2136+15,Y$1660=$D2136+18,Y$1660=$D2136+21,Y$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Z1609>0),Z1609,0)))*IF($C$2131=1,(IF(OR(Z$1660=$D2136+12,Z$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(Z$1660=$D2136+6,Z$1660=$D2136+12,Z$1660=$D2136+18,Z$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(Z$1660=$D2136+3,Z$1660=$D2136+6,Z$1660=$D2136+9,Z$1660=$D2136+12,Z$1660=$D2136+15,Z$1660=$D2136+18,Z$1660=$D2136+21,Z$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AA1609>0),AA1609,0)))*IF($C$2131=1,(IF(OR(AA$1660=$D2136+12,AA$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(AA$1660=$D2136+6,AA$1660=$D2136+12,AA$1660=$D2136+18,AA$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(AA$1660=$D2136+3,AA$1660=$D2136+6,AA$1660=$D2136+9,AA$1660=$D2136+12,AA$1660=$D2136+15,AA$1660=$D2136+18,AA$1660=$D2136+21,AA$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AB1609>0),AB1609,0)))*IF($C$2131=1,(IF(OR(AB$1660=$D2136+12,AB$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(AB$1660=$D2136+6,AB$1660=$D2136+12,AB$1660=$D2136+18,AB$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(AB$1660=$D2136+3,AB$1660=$D2136+6,AB$1660=$D2136+9,AB$1660=$D2136+12,AB$1660=$D2136+15,AB$1660=$D2136+18,AB$1660=$D2136+21,AB$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AC1609>0),AC1609,0)))*IF($C$2131=1,(IF(OR(AC$1660=$D2136+12,AC$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(AC$1660=$D2136+6,AC$1660=$D2136+12,AC$1660=$D2136+18,AC$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(AC$1660=$D2136+3,AC$1660=$D2136+6,AC$1660=$D2136+9,AC$1660=$D2136+12,AC$1660=$D2136+15,AC$1660=$D2136+18,AC$1660=$D2136+21,AC$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0}]
[null,null,null,10,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1614>0),F1614,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2141+12,F$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72,O$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2141+6,F$1660=$D2141+12,F$1660=$D2141+18,F$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72/2,O$72/2)))),(IF(OR(F$1660=$D2141+3,F$1660=$D2141+6,F$1660=$D2141+9,F$1660=$D2141+12,F$1660=$D2141+15,F$1660=$D2141+18,F$1660=$D2141+21,F$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72/4,O$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",T1614>0),T1614,0)))*IF($C$2131=1,(IF(OR(T$1660=$D2141+12,T$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72,$AC$72)))),IF($C$2131=2,(IF(OR(T$1660=$D2141+6,T$1660=$D2141+12,T$1660=$D2141+18,T$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72/2,$AC$72/2)))),(IF(OR(T$1660=$D2141+3,T$1660=$D2141+6,T$1660=$D2141+9,T$1660=$D2141+12,T$1660=$D2141+15,T$1660=$D2141+18,T$1660=$D2141+21,T$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72/4,$AC$72/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2143+1","v":13},null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1617>0),F1617,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2144+12,F$1660=$D2144+24),(IF($C$24=\"Fix\",$R522,R$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2144+6,F$1660=$D2144+12,F$1660=$D2144+18,F$1660=$D2144+24),(IF($C$24=\"Fix\",$R$72/2,R$72/2)))),(IF(OR(F$1660=$D2144+3,F$1660=$D2144+6,F$1660=$D2144+9,F$1660=$D2144+12,F$1660=$D2144+15,F$1660=$D2144+18,F$1660=$D2144+21,F$1660=$D2144+24),(IF($C$24=\"Fix\",$R$72/4,R$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Q1617>0),Q1617,0)))*IF($C$2131=1,(IF(OR(Q$1660=$D2144+12,Q$1660=$D2144+24),(IF($C$24=\"Fix\",$R522,$AC$72)))),IF($C$2131=2,(IF(OR(Q$1660=$D2144+6,Q$1660=$D2144+12,Q$1660=$D2144+18,Q$1660=$D2144+24),(IF($C$24=\"Fix\",$R$72/2,$AC$72/2)))),(IF(OR(Q$1660=$D2144+3,Q$1660=$D2144+6,Q$1660=$D2144+9,Q$1660=$D2144+12,Q$1660=$D2144+15,Q$1660=$D2144+18,Q$1660=$D2144+21,Q$1660=$D2144+24),(IF($C$24=\"Fix\",$R$72/4,$AC$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1621>0),F1621,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2148+12,F$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72,V$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2148+6,F$1660=$D2148+12,F$1660=$D2148+18,F$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72/2,V$72/2)))),(IF(OR(F$1660=$D2148+3,F$1660=$D2148+6,F$1660=$D2148+9,F$1660=$D2148+12,F$1660=$D2148+15,F$1660=$D2148+18,F$1660=$D2148+21,F$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72/4,V$72/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",M1621>0),M1621,0)))*IF($C$2131=1,(IF(OR(M$1660=$D2148+12,M$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72,$AC$72)))),IF($C$2131=2,(IF(OR(M$1660=$D2148+6,M$1660=$D2148+12,M$1660=$D2148+18,M$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72/2,$AC$72/2)))),(IF(OR(M$1660=$D2148+3,M$1660=$D2148+6,M$1660=$D2148+9,M$1660=$D2148+12,M$1660=$D2148+15,M$1660=$D2148+18,M$1660=$D2148+21,M$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72/4,$AC$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1626>0),F1626,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2153+12,F$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72,AA$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2153+6,F$1660=$D2153+12,F$1660=$D2153+18,F$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/2,AA$72/2)))),(IF(OR(F$1660=$D2153+3,F$1660=$D2153+6,F$1660=$D2153+9,F$1660=$D2153+12,F$1660=$D2153+15,F$1660=$D2153+18,F$1660=$D2153+21,F$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/4,AA$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",G1626>0),G1626,0)))*IF($C$2131=1,(IF(OR(G$1660=$D2153+12,G$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72,AB$72)))),IF($C$2131=2,(IF(OR(G$1660=$D2153+6,G$1660=$D2153+12,G$1660=$D2153+18,G$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/2,AB$72/2)))),(IF(OR(G$1660=$D2153+3,G$1660=$D2153+6,G$1660=$D2153+9,G$1660=$D2153+12,G$1660=$D2153+15,G$1660=$D2153+18,G$1660=$D2153+21,G$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/4,AB$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",H1626>0),H1626,0)))*IF($C$2131=1,(IF(OR(H$1660=$D2153+12,H$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72,$AC$72)))),IF($C$2131=2,(IF(OR(H$1660=$D2153+6,H$1660=$D2153+12,H$1660=$D2153+18,H$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/2,$AC$72/2)))),(IF(OR(H$1660=$D2153+3,H$1660=$D2153+6,H$1660=$D2153+9,H$1660=$D2153+12,H$1660=$D2153+15,H$1660=$D2153+18,H$1660=$D2153+21,H$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/4,$AC$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1631>0),F1631,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2158+12,F$1660=$D2158+24),(IF($C$25=\"Fix\",$F$73,F$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2158+6,F$1660=$D2158+12,F$1660=$D2158+18,F$1660=$D2158+24),(IF($C$25=\"Fix\",$F$73/2,F$73/2)))),(IF(OR(F$1660=$D2158+3,F$1660=$D2158+6,F$1660=$D2158+9,F$1660=$D2158+12,F$1660=$D2158+15,F$1660=$D2158+18,F$1660=$D2158+21,F$1660=$D2158+24),(IF($C$25=\"Fix\",$F$73/4,F$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1636>0),F1636,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2163+12,F$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73,K$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2163+6,F$1660=$D2163+12,F$1660=$D2163+18,F$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73/2,K$73/2)))),(IF(OR(F$1660=$D2163+3,F$1660=$D2163+6,F$1660=$D2163+9,F$1660=$D2163+12,F$1660=$D2163+15,F$1660=$D2163+18,F$1660=$D2163+21,F$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73/4,K$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",X1636>0),X1636,0)))*IF($C$2157=1,(IF(OR(X$1660=$D2163+12,X$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73,$AC$73)))),IF($C$2157=2,(IF(OR(X$1660=$D2163+6,X$1660=$D2163+12,X$1660=$D2163+18,X$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73/2,$AC$73/2)))),(IF(OR(X$1660=$D2163+3,X$1660=$D2163+6,X$1660=$D2163+9,X$1660=$D2163+12,X$1660=$D2163+15,X$1660=$D2163+18,X$1660=$D2163+21,X$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73/4,$AC$73/4))))))","v":0},0,0,0,0,0]
[null,null,null,10,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1640>0),F1640,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2167+12,F$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73,O$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2167+6,F$1660=$D2167+12,F$1660=$D2167+18,F$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73/2,O$73/2)))),(IF(OR(F$1660=$D2167+3,F$1660=$D2167+6,F$1660=$D2167+9,F$1660=$D2167+12,F$1660=$D2167+15,F$1660=$D2167+18,F$1660=$D2167+21,F$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73/4,O$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",T1640>0),T1640,0)))*IF($C$2157=1,(IF(OR(T$1660=$D2167+12,T$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73,$AC$73)))),IF($C$2157=2,(IF(OR(T$1660=$D2167+6,T$1660=$D2167+12,T$1660=$D2167+18,T$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73/2,$AC$73/2)))),(IF(OR(T$1660=$D2167+3,T$1660=$D2167+6,T$1660=$D2167+9,T$1660=$D2167+12,T$1660=$D2167+15,T$1660=$D2167+18,T$1660=$D2167+21,T$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73/4,$AC$73/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2169+1","v":13},null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1643>0),F1643,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2170+12,F$1660=$D2170+24),(IF($C$25=\"Fix\",$R548,R$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2170+6,F$1660=$D2170+12,F$1660=$D2170+18,F$1660=$D2170+24),(IF($C$25=\"Fix\",$R$73/2,R$73/2)))),(IF(OR(F$1660=$D2170+3,F$1660=$D2170+6,F$1660=$D2170+9,F$1660=$D2170+12,F$1660=$D2170+15,F$1660=$D2170+18,F$1660=$D2170+21,F$1660=$D2170+24),(IF($C$25=\"Fix\",$R$73/4,R$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",Q1643>0),Q1643,0)))*IF($C$2157=1,(IF(OR(Q$1660=$D2170+12,Q$1660=$D2170+24),(IF($C$25=\"Fix\",$R548,$AC$73)))),IF($C$2157=2,(IF(OR(Q$1660=$D2170+6,Q$1660=$D2170+12,Q$1660=$D2170+18,Q$1660=$D2170+24),(IF($C$25=\"Fix\",$R$73/2,$AC$73/2)))),(IF(OR(Q$1660=$D2170+3,Q$1660=$D2170+6,Q$1660=$D2170+9,Q$1660=$D2170+12,Q$1660=$D2170+15,Q$1660=$D2170+18,Q$1660=$D2170+21,Q$1660=$D2170+24),(IF($C$25=\"Fix\",$R$73/4,$AC$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1648>0),F1648,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2175+12,F$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73,W$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2175+6,F$1660=$D2175+12,F$1660=$D2175+18,F$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73/2,W$73/2)))),(IF(OR(F$1660=$D2175+3,F$1660=$D2175+6,F$1660=$D2175+9,F$1660=$D2175+12,F$1660=$D2175+15,F$1660=$D2175+18,F$1660=$D2175+21,F$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73/4,W$73/4))))))","v":0},0,0,0,0,0,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",L1648>0),L1648,0)))*IF($C$2157=1,(IF(OR(L$1660=$D2175+12,L$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73,$AC$73)))),IF($C$2157=2,(IF(OR(L$1660=$D2175+6,L$1660=$D2175+12,L$1660=$D2175+18,L$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73/2,$AC$73/2)))),(IF(OR(L$1660=$D2175+3,L$1660=$D2175+6,L$1660=$D2175+9,L$1660=$D2175+12,L$1660=$D2175+15,L$1660=$D2175+18,L$1660=$D2175+21,L$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73/4,$AC$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1653>0),F1653,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2180+12,F$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73,AB$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2180+6,F$1660=$D2180+12,F$1660=$D2180+18,F$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73/2,AB$73/2)))),(IF(OR(F$1660=$D2180+3,F$1660=$D2180+6,F$1660=$D2180+9,F$1660=$D2180+12,F$1660=$D2180+15,F$1660=$D2180+18,F$1660=$D2180+21,F$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73/4,AB$73/4))))))","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",G1653>0),G1653,0)))*IF($C$2157=1,(IF(OR(G$1660=$D2180+12,G$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73,$AC$73)))),IF($C$2157=2,(IF(OR(G$1660=$D2180+6,G$1660=$D2180+12,G$1660=$D2180+18,G$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73/2,$AC$73/2)))),(IF(OR(G$1660=$D2180+3,G$1660=$D2180+6,G$1660=$D2180+9,G$1660=$D2180+12,G$1660=$D2180+15,G$1660=$D2180+18,G$1660=$D2180+21,G$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73/4,$AC$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1654>0),F1654,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2181+12,F$1660=$D2181+24),(IF($C$25=\"Fix\",$AC$73,$AC548)))),IF($C$2157=2,(IF(OR(F$1660=$D2181+6,F$1660=$D2181+12,F$1660=$D2181+18,F$1660=$D2181+24),(IF($C$25=\"Fix\",$AC$73/2,$AC548/2)))),(IF(OR(F$1660=$D2181+3,F$1660=$D2181+6,F$1660=$D2181+9,F$1660=$D2181+12,F$1660=$D2181+15,F$1660=$D2181+18,F$1660=$D2181+21,F$1660=$D2181+24),(IF($C$25=\"Fix\",$AC$73/4,$AC548/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,"Debt Service Payments"]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,696.22022686407036,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F632+F1686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F658+F1712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U672+U1726","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2269+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F699+F1753","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6318340118910761,0,0,9.6318340118910761,0,0,9.6318340118910761,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2296+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"F732+F1786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U750+U1804","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F762+F1816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F766+F1820","v":0},0,0,0,0,0,30.285579868587057,0,0,0,0,0,30.285579868587057,0,0,0,0,0,30.285579868587057,0,0,0,0,0]
[null,null,null,{"$f":"D2347+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F777+F1831","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2374+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,9,null,null,{"$f":"$E$14","v":0}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F829+F1883","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U839+U1893","v":0},0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F844+F1898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2437+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F866+F1920","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2452+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U906+U1960","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U917+U1971","v":0},0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F922+F1976","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2514+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F944+F1998","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2529+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2530+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2541+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U984+U2038","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,{"$f":"$E$21","v":0}]
[null,null,null,{"$f":"D2581+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1010+U2064","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1011+F2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2592+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2593+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1021+U2075","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1022+F2076","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,17,null,null,{"$f":"$E$22","v":0}]
[null,null,null,1,null,{"$f":"F1026+F2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2607+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2608+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1036+U2090","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1037+F2091","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2618+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2619+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1047+U2101","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1048+F2102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,18,null,null,{"$f":"$E$23","v":0}]
[null,null,null,1,null,{"$f":"F1052+F2106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2633+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2634+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1062+U2116","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1063+F2117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2644+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2645+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1073+U2127","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1074+F2128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,19,null,null,{"$f":"$E$24","v":0}]
[null,null,null,1,null,{"$f":"F1078+F2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2659+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2660+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1088+U2142","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1089+F2143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2670+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2671+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1099+U2153","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1100+F2154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,1,null,{"$f":"F1104+F2158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2685+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2686+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1114+U2168","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1115+F2169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2696+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2697+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1125+U2179","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1126+F2180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Service Payments",null,"Total Debt Service Payments",null,{"$f":"SUM(F2191:F2708)","v":0},{"$f":"SUM(G2191:G2708)","v":0},0,721.54523761625092,0,0,1578.1049827271167,0,0,721.54523761625092,0,0,2274.4992646479027,696.22022686407036,0,45.373202185545068,0,0,331.87618002471652,0,0,45.373202185545068,0,0]

{"sheet":"M14.ASC_IP2","index":47,"n_rows":2710,"n_cols":29,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,"Interest Payments",{"$f":"SUM(F2183:Q2183)","v":192.8175}]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Face Value/Offer"]
[null,null,null,null,null,1,{"$f":"F5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$M$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"'M3.ASC'!C72","v":735.48387096774161},{"$f":"IF($B6=\"T-bills\",IF($D6=3,(IF(OR(G$5=4,G$5=7,G$5=11),$F6,0)),IF($D6=6,IF(G$5=7,$F6,0),0)),0)","v":0},{"$f":"IF($B6=\"T-bills\",IF($D6=3,(IF(OR(H$5=4,H$5=7,H$5=11),$F6,0)),IF($D6=6,IF(H$5=7,$F6,0),0)),0)","v":0},735.48387096774161,0,0,735.48387096774161,0,0,0,735.48387096774161,0,{"$f":"'M3.ASC'!AC72","v":0},{"$f":"IF($B6=\"T-bills\",IF($D6=3,(IF(OR(S$5=16,S$5=19,S$5=22),$R6,0)),IF($D6=6,IF(S$5=19,$R6,0),0)),0)","v":0},{"$f":"IF($B6=\"T-bills\",IF($D6=3,(IF(OR(T$5=16,T$5=19,T$5=22),$R6,0)),IF($D6=6,IF(T$5=19,$R6,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$M$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"'M3.ASC'!C73","v":964.70588235294076},0,0,0,0,0,964.70588235294076,0,0,0,0,0,{"$f":"'M3.ASC'!AC73","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$M$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"'M3.ASC'!C74","v":1698.1132075471698},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC74","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$M$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"'M3.ASC'!C75","v":1000},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC75","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$M$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"'M3.ASC'!C76","v":1000},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC76","v":1800},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$M$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"'M3.ASC'!C77","v":600},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC77","v":1800},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$M$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"'M3.ASC'!C78","v":600},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC78","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$M$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"'M3.ASC'!C79","v":450},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC79","v":900},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$M$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"'M3.ASC'!C80","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC80","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$M$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"'M3.ASC'!C81","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC81","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$M$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"'M3.ASC'!C82","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC82","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$M$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"'M3.ASC'!C83","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC83","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$M$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"'M3.ASC'!C84","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC84","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$M$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"'M3.ASC'!C85","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC85","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$M$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"'M3.ASC'!C86","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC86","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$M$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"'M3.ASC'!C87","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC87","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$M$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"'M3.ASC'!C88","v":0},0,{"$f":"IF($B22=\"T-bills\",IF($D22=3,(IF(OR(H$5=4,H$5=7,H$5=11),$F22,0)),IF($D22=6,IF(H$5=7,$F22,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC88","v":0},0,{"$f":"IF($B22=\"T-bills\",IF($D22=3,(IF(OR(T$5=16,T$5=19,T$5=22),$R22,0)),IF($D22=6,IF(T$5=19,$R22,0),0)),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$M$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"'M3.ASC'!C89","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC89","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$M$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"'M3.ASC'!C90","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC90","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$M$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"'M3.ASC'!C91","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'M3.ASC'!AC91","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Principal Payments Based on Issuance"]
[null,null,null,null,null,1,{"$f":"F29+1","v":2},{"$f":"G29+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"'Auction Parameters'!$N$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"IF(AND(F$29-$D30+$D30=F$29,F$29>$D30),HLOOKUP(F$29-$D30,$F$5:$AC$25,2,FALSE),0)","v":0},0,0,735.48387096774161,0,0,735.48387096774161,0,0,735.48387096774161,0,0,0,735.48387096774161,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"'Auction Parameters'!$N$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"IF(AND(F$29-$D31+$D31=F$29,F$29>$D31),HLOOKUP(F$29-$D31,$F$5:$AC$25,3,FALSE),0)","v":0},0,0,0,0,0,964.70588235294076,0,0,0,0,0,964.70588235294076,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"'Auction Parameters'!$N$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"IF(AND(F$29-$D32+$D32=F$29,F$29>$D32),HLOOKUP(F$29-$D32,$F$5:$AC$25,4,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1698.1132075471698,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"'Auction Parameters'!$N$10","v":24},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"IF(AND(F$29-$D33+$D33=F$29,F$29>$D33),HLOOKUP(F$29-$D33,$F$5:$AC$25,5,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"'Auction Parameters'!$N$11","v":36},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"IF(AND(F$29-$D34+$D34=F$29,F$29>$D34),HLOOKUP(F$29-$D34,$F$5:$AC$25,6,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"'Auction Parameters'!$N$12","v":60},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"IF(AND(F$29-$D35+$D35=F$29,F$29>$D35),HLOOKUP(F$29-$D35,$F$5:$AC$25,7,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"'Auction Parameters'!$N$13","v":84},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"IF(AND(F$29-$D36+$D36=F$29,F$29>$D36),HLOOKUP(F$29-$D36,$F$5:$AC$25,8,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"'Auction Parameters'!$N$14","v":120},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"IF(AND(F$29-$D37+$D37=F$29,F$29>$D37),HLOOKUP(F$29-$D37,$F$5:$AC$25,9,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"'Auction Parameters'!$N$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"IF(AND(F$29-$D38+$D38=F$29,F$29>$D38),HLOOKUP(F$29-$D38,$F$5:$AC$25,10,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"'Auction Parameters'!$N$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"IF(AND(F$29-$D39+$D39=F$29,F$29>$D39),HLOOKUP(F$29-$D39,$F$5:$AC$25,11,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"'Auction Parameters'!$N$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"IF(AND(F$29-$D40+$D40=F$29,F$29>$D40),HLOOKUP(F$29-$D40,$F$5:$AC$25,12,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"'Auction Parameters'!$N$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"IF(AND(F$29-$D41+$D41=F$29,F$29>$D41),HLOOKUP(F$29-$D41,$F$5:$AC$25,13,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"'Auction Parameters'!$N$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"IF(AND(F$29-$D42+$D42=F$29,F$29>$D42),HLOOKUP(F$29-$D42,$F$5:$AC$25,14,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"'Auction Parameters'!$N$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"IF(AND(F$29-$D43+$D43=F$29,F$29>$D43),HLOOKUP(F$29-$D43,$F$5:$AC$25,15,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"'Auction Parameters'!$N$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"IF(AND(F$29-$D44+$D44=F$29,F$29>$D44),HLOOKUP(F$29-$D44,$F$5:$AC$25,16,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"'Auction Parameters'!$N$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"IF(AND(F$29-$D45+$D45=F$29,F$29>$D45),HLOOKUP(F$29-$D45,$F$5:$AC$25,17,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"'Auction Parameters'!$N$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"IF(AND(F$29-$D46+$D46=F$29,F$29>$D46),HLOOKUP(F$29-$D46,$F$5:$AC$25,18,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"'Auction Parameters'!$N$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"IF(AND(F$29-$D47+$D47=F$29,F$29>$D47),HLOOKUP(F$29-$D47,$F$5:$AC$25,19,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"'Auction Parameters'!$N$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"IF(AND(F$29-$D48+$D48=F$29,F$29>$D48),HLOOKUP(F$29-$D48,$F$5:$AC$25,20,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"'Auction Parameters'!$N$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"IF(AND(F$29-$D49+$D49=F$29,F$29>$D49),HLOOKUP(F$29-$D49,$F$5:$AC$25,21,FALSE),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,"Instrument","Interest","Maturity","Yield for T-bills /Coupons for Bonds"]
[null,null,null,null,null,1,{"$f":"F53+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,{"$f":"IF('Auction Parameters'!$I$7=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$7","v":"T-bills"},{"$f":"Instruments!$M$7","v":3},{"$f":"'Auction Parameters'!$B$7","v":"T-bills 3m"},{"$f":"Coupon_Yield_Indices_DX!E7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!F7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!G7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!H7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!I7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!J7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!K7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!L7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!M7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!N7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!O7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!P7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Q7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!R7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!S7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!T7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!U7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!V7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!W7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!X7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Y7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!Z7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!AA7","v":0.03},{"$f":"Coupon_Yield_Indices_DX!AB7","v":0.03}]
[null,{"$f":"IF('Auction Parameters'!$I$8=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$8","v":"T-bills"},{"$f":"Instruments!$M$8","v":6},{"$f":"'Auction Parameters'!$B$8","v":"T-bills 6m"},{"$f":"Coupon_Yield_Indices_DX!E8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!F8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!G8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!H8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!I8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!J8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!K8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!L8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!M8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!N8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!O8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!P8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Q8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!R8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!S8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!T8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!U8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!V8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!W8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!X8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Y8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!Z8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!AA8","v":0.04},{"$f":"Coupon_Yield_Indices_DX!AB8","v":0.04}]
[null,{"$f":"IF('Auction Parameters'!$I$9=\"T-bills\",\"T-bills\",\"Bonds\")","v":"T-bills"},{"$f":"Instruments!$K$9","v":"T-bills"},{"$f":"Instruments!$M$9","v":12},{"$f":"'Auction Parameters'!$B$9","v":"T-bills 12m"},{"$f":"Coupon_Yield_Indices_DX!E9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!F9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!G9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!H9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!I9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!J9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!K9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!L9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!M9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!N9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!O9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!P9","v":0.06},{"$f":"Coupon_Yield_Indices_DX!Q9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!R9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!S9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!T9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!U9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!V9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!W9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!X9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!Y9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!Z9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!AA9","v":6.25E-2},{"$f":"Coupon_Yield_Indices_DX!AB9","v":6.25E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$10=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$10","v":"Var"},{"$f":"Instruments!$M$10","v":2},{"$f":"'Auction Parameters'!$B$10","v":"2yr "},{"$f":"Coupon_Yield_Indices_DX!E10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!F10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!G10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!H10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!I10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!J10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!K10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!L10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!M10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!N10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!O10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!P10","v":7.0300000000000001E-2},{"$f":"Coupon_Yield_Indices_DX!Q10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!R10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!S10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!T10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!U10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!V10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!W10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!X10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Y10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Z10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!AA10","v":7.0999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!AB10","v":7.0999999999999994E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$11=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$11","v":"Var"},{"$f":"Instruments!$M$11","v":3},{"$f":"'Auction Parameters'!$B$11","v":"3yr"},{"$f":"Coupon_Yield_Indices_DX!E11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!F11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!G11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!H11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!I11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!J11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!K11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!L11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!M11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!N11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!O11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!P11","v":7.5200000000000003E-2},{"$f":"Coupon_Yield_Indices_DX!Q11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!R11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!S11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!T11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!U11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!V11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!W11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!X11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!Y11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!Z11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!AA11","v":7.5499999999999998E-2},{"$f":"Coupon_Yield_Indices_DX!AB11","v":7.5499999999999998E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$12=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$12","v":"Fix"},{"$f":"Instruments!$M$12","v":5},{"$f":"'Auction Parameters'!$B$12","v":"5yr"},{"$f":"Coupon_Yield_Indices_DX!E12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!F12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!G12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!H12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!I12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!J12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!K12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!L12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!M12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!N12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!O12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!P12","v":8.3000000000000004E-2},{"$f":"Coupon_Yield_Indices_DX!Q12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!R12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!S12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!T12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!U12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!V12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!W12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!X12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!Y12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!Z12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!AA12","v":8.5999999999999993E-2},{"$f":"Coupon_Yield_Indices_DX!AB12","v":8.5999999999999993E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$13=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$13","v":"Fix"},{"$f":"Instruments!$M$13","v":7},{"$f":"'Auction Parameters'!$B$13","v":"7yr"},{"$f":"Coupon_Yield_Indices_DX!E13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!F13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!G13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!H13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!I13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!J13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!K13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!L13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!M13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!N13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!O13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!P13","v":8.6999999999999994E-2},{"$f":"Coupon_Yield_Indices_DX!Q13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!R13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!S13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!T13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!U13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!V13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!W13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!X13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!Y13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!Z13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!AA13","v":8.8999999999999996E-2},{"$f":"Coupon_Yield_Indices_DX!AB13","v":8.8999999999999996E-2}]
[null,{"$f":"IF('Auction Parameters'!$I$14=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$14","v":"Fix"},{"$f":"Instruments!$M$14","v":10},{"$f":"'Auction Parameters'!$B$14","v":"10yr"},{"$f":"Coupon_Yield_Indices_DX!E14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!F14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!G14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!H14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!I14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!J14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!K14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!L14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!M14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!N14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!O14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!P14","v":0.14530000000000001},{"$f":"Coupon_Yield_Indices_DX!Q14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!R14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!S14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!T14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!U14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!V14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!W14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!X14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!Y14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!Z14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!AA14","v":0.14499999999999999},{"$f":"Coupon_Yield_Indices_DX!AB14","v":0.14499999999999999}]
[null,{"$f":"IF('Auction Parameters'!$I$15=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$15","v":0},{"$f":"Instruments!$M$15","v":0},{"$f":"'Auction Parameters'!$B$15","v":0},{"$f":"Coupon_Yield_Indices_DX!E15","v":0},{"$f":"Coupon_Yield_Indices_DX!F15","v":0},{"$f":"Coupon_Yield_Indices_DX!G15","v":0},{"$f":"Coupon_Yield_Indices_DX!H15","v":0},{"$f":"Coupon_Yield_Indices_DX!I15","v":0},{"$f":"Coupon_Yield_Indices_DX!J15","v":0},{"$f":"Coupon_Yield_Indices_DX!K15","v":0},{"$f":"Coupon_Yield_Indices_DX!L15","v":0},{"$f":"Coupon_Yield_Indices_DX!M15","v":0},{"$f":"Coupon_Yield_Indices_DX!N15","v":0},{"$f":"Coupon_Yield_Indices_DX!O15","v":0},{"$f":"Coupon_Yield_Indices_DX!P15","v":0},{"$f":"Coupon_Yield_Indices_DX!Q15","v":0},{"$f":"Coupon_Yield_Indices_DX!R15","v":0},{"$f":"Coupon_Yield_Indices_DX!S15","v":0},{"$f":"Coupon_Yield_Indices_DX!T15","v":0},{"$f":"Coupon_Yield_Indices_DX!U15","v":0},{"$f":"Coupon_Yield_Indices_DX!V15","v":0},{"$f":"Coupon_Yield_Indices_DX!W15","v":0},{"$f":"Coupon_Yield_Indices_DX!X15","v":0},{"$f":"Coupon_Yield_Indices_DX!Y15","v":0},{"$f":"Coupon_Yield_Indices_DX!Z15","v":0},{"$f":"Coupon_Yield_Indices_DX!AA15","v":0},{"$f":"Coupon_Yield_Indices_DX!AB15","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$16=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$16","v":0},{"$f":"Instruments!$M$16","v":0},{"$f":"'Auction Parameters'!$B$16","v":0},{"$f":"Coupon_Yield_Indices_DX!E16","v":0},{"$f":"Coupon_Yield_Indices_DX!F16","v":0},{"$f":"Coupon_Yield_Indices_DX!G16","v":0},{"$f":"Coupon_Yield_Indices_DX!H16","v":0},{"$f":"Coupon_Yield_Indices_DX!I16","v":0},{"$f":"Coupon_Yield_Indices_DX!J16","v":0},{"$f":"Coupon_Yield_Indices_DX!K16","v":0},{"$f":"Coupon_Yield_Indices_DX!L16","v":0},{"$f":"Coupon_Yield_Indices_DX!M16","v":0},{"$f":"Coupon_Yield_Indices_DX!N16","v":0},{"$f":"Coupon_Yield_Indices_DX!O16","v":0},{"$f":"Coupon_Yield_Indices_DX!P16","v":0},{"$f":"Coupon_Yield_Indices_DX!Q16","v":0},{"$f":"Coupon_Yield_Indices_DX!R16","v":0},{"$f":"Coupon_Yield_Indices_DX!S16","v":0},{"$f":"Coupon_Yield_Indices_DX!T16","v":0},{"$f":"Coupon_Yield_Indices_DX!U16","v":0},{"$f":"Coupon_Yield_Indices_DX!V16","v":0},{"$f":"Coupon_Yield_Indices_DX!W16","v":0},{"$f":"Coupon_Yield_Indices_DX!X16","v":0},{"$f":"Coupon_Yield_Indices_DX!Y16","v":0},{"$f":"Coupon_Yield_Indices_DX!Z16","v":0},{"$f":"Coupon_Yield_Indices_DX!AA16","v":0},{"$f":"Coupon_Yield_Indices_DX!AB16","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$17=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$17","v":0},{"$f":"Instruments!$M$17","v":0},{"$f":"'Auction Parameters'!$B$17","v":0},{"$f":"Coupon_Yield_Indices_DX!E17","v":0},{"$f":"Coupon_Yield_Indices_DX!F17","v":0},{"$f":"Coupon_Yield_Indices_DX!G17","v":0},{"$f":"Coupon_Yield_Indices_DX!H17","v":0},{"$f":"Coupon_Yield_Indices_DX!I17","v":0},{"$f":"Coupon_Yield_Indices_DX!J17","v":0},{"$f":"Coupon_Yield_Indices_DX!K17","v":0},{"$f":"Coupon_Yield_Indices_DX!L17","v":0},{"$f":"Coupon_Yield_Indices_DX!M17","v":0},{"$f":"Coupon_Yield_Indices_DX!N17","v":0},{"$f":"Coupon_Yield_Indices_DX!O17","v":0},{"$f":"Coupon_Yield_Indices_DX!P17","v":0},{"$f":"Coupon_Yield_Indices_DX!Q17","v":0},{"$f":"Coupon_Yield_Indices_DX!R17","v":0},{"$f":"Coupon_Yield_Indices_DX!S17","v":0},{"$f":"Coupon_Yield_Indices_DX!T17","v":0},{"$f":"Coupon_Yield_Indices_DX!U17","v":0},{"$f":"Coupon_Yield_Indices_DX!V17","v":0},{"$f":"Coupon_Yield_Indices_DX!W17","v":0},{"$f":"Coupon_Yield_Indices_DX!X17","v":0},{"$f":"Coupon_Yield_Indices_DX!Y17","v":0},{"$f":"Coupon_Yield_Indices_DX!Z17","v":0},{"$f":"Coupon_Yield_Indices_DX!AA17","v":0},{"$f":"Coupon_Yield_Indices_DX!AB17","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$18=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$18","v":0},{"$f":"Instruments!$M$18","v":0},{"$f":"'Auction Parameters'!$B$18","v":0},{"$f":"Coupon_Yield_Indices_DX!E18","v":0},{"$f":"Coupon_Yield_Indices_DX!F18","v":0},{"$f":"Coupon_Yield_Indices_DX!G18","v":0},{"$f":"Coupon_Yield_Indices_DX!H18","v":0},{"$f":"Coupon_Yield_Indices_DX!I18","v":0},{"$f":"Coupon_Yield_Indices_DX!J18","v":0},{"$f":"Coupon_Yield_Indices_DX!K18","v":0},{"$f":"Coupon_Yield_Indices_DX!L18","v":0},{"$f":"Coupon_Yield_Indices_DX!M18","v":0},{"$f":"Coupon_Yield_Indices_DX!N18","v":0},{"$f":"Coupon_Yield_Indices_DX!O18","v":0},{"$f":"Coupon_Yield_Indices_DX!P18","v":0},{"$f":"Coupon_Yield_Indices_DX!Q18","v":0},{"$f":"Coupon_Yield_Indices_DX!R18","v":0},{"$f":"Coupon_Yield_Indices_DX!S18","v":0},{"$f":"Coupon_Yield_Indices_DX!T18","v":0},{"$f":"Coupon_Yield_Indices_DX!U18","v":0},{"$f":"Coupon_Yield_Indices_DX!V18","v":0},{"$f":"Coupon_Yield_Indices_DX!W18","v":0},{"$f":"Coupon_Yield_Indices_DX!X18","v":0},{"$f":"Coupon_Yield_Indices_DX!Y18","v":0},{"$f":"Coupon_Yield_Indices_DX!Z18","v":0},{"$f":"Coupon_Yield_Indices_DX!AA18","v":0},{"$f":"Coupon_Yield_Indices_DX!AB18","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$19=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$19","v":0},{"$f":"Instruments!$M$19","v":0},{"$f":"'Auction Parameters'!$B$19","v":0},{"$f":"Coupon_Yield_Indices_DX!E19","v":0},{"$f":"Coupon_Yield_Indices_DX!F19","v":0},{"$f":"Coupon_Yield_Indices_DX!G19","v":0},{"$f":"Coupon_Yield_Indices_DX!H19","v":0},{"$f":"Coupon_Yield_Indices_DX!I19","v":0},{"$f":"Coupon_Yield_Indices_DX!J19","v":0},{"$f":"Coupon_Yield_Indices_DX!K19","v":0},{"$f":"Coupon_Yield_Indices_DX!L19","v":0},{"$f":"Coupon_Yield_Indices_DX!M19","v":0},{"$f":"Coupon_Yield_Indices_DX!N19","v":0},{"$f":"Coupon_Yield_Indices_DX!O19","v":0},{"$f":"Coupon_Yield_Indices_DX!P19","v":0},{"$f":"Coupon_Yield_Indices_DX!Q19","v":0},{"$f":"Coupon_Yield_Indices_DX!R19","v":0},{"$f":"Coupon_Yield_Indices_DX!S19","v":0},{"$f":"Coupon_Yield_Indices_DX!T19","v":0},{"$f":"Coupon_Yield_Indices_DX!U19","v":0},{"$f":"Coupon_Yield_Indices_DX!V19","v":0},{"$f":"Coupon_Yield_Indices_DX!W19","v":0},{"$f":"Coupon_Yield_Indices_DX!X19","v":0},{"$f":"Coupon_Yield_Indices_DX!Y19","v":0},{"$f":"Coupon_Yield_Indices_DX!Z19","v":0},{"$f":"Coupon_Yield_Indices_DX!AA19","v":0},{"$f":"Coupon_Yield_Indices_DX!AB19","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$20=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$20","v":0},{"$f":"Instruments!$M$20","v":0},{"$f":"'Auction Parameters'!$B$20","v":0},{"$f":"Coupon_Yield_Indices_DX!E20","v":0},{"$f":"Coupon_Yield_Indices_DX!F20","v":0},{"$f":"Coupon_Yield_Indices_DX!G20","v":0},{"$f":"Coupon_Yield_Indices_DX!H20","v":0},{"$f":"Coupon_Yield_Indices_DX!I20","v":0},{"$f":"Coupon_Yield_Indices_DX!J20","v":0},{"$f":"Coupon_Yield_Indices_DX!K20","v":0},{"$f":"Coupon_Yield_Indices_DX!L20","v":0},{"$f":"Coupon_Yield_Indices_DX!M20","v":0},{"$f":"Coupon_Yield_Indices_DX!N20","v":0},{"$f":"Coupon_Yield_Indices_DX!O20","v":0},{"$f":"Coupon_Yield_Indices_DX!P20","v":0},{"$f":"Coupon_Yield_Indices_DX!Q20","v":0},{"$f":"Coupon_Yield_Indices_DX!R20","v":0},{"$f":"Coupon_Yield_Indices_DX!S20","v":0},{"$f":"Coupon_Yield_Indices_DX!T20","v":0},{"$f":"Coupon_Yield_Indices_DX!U20","v":0},{"$f":"Coupon_Yield_Indices_DX!V20","v":0},{"$f":"Coupon_Yield_Indices_DX!W20","v":0},{"$f":"Coupon_Yield_Indices_DX!X20","v":0},{"$f":"Coupon_Yield_Indices_DX!Y20","v":0},{"$f":"Coupon_Yield_Indices_DX!Z20","v":0},{"$f":"Coupon_Yield_Indices_DX!AA20","v":0},{"$f":"Coupon_Yield_Indices_DX!AB20","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$21=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$21","v":0},{"$f":"Instruments!$M$21","v":0},{"$f":"'Auction Parameters'!$B$21","v":0},{"$f":"Coupon_Yield_Indices_DX!E21","v":0},{"$f":"Coupon_Yield_Indices_DX!F21","v":0},{"$f":"Coupon_Yield_Indices_DX!G21","v":0},{"$f":"Coupon_Yield_Indices_DX!H21","v":0},{"$f":"Coupon_Yield_Indices_DX!I21","v":0},{"$f":"Coupon_Yield_Indices_DX!J21","v":0},{"$f":"Coupon_Yield_Indices_DX!K21","v":0},{"$f":"Coupon_Yield_Indices_DX!L21","v":0},{"$f":"Coupon_Yield_Indices_DX!M21","v":0},{"$f":"Coupon_Yield_Indices_DX!N21","v":0},{"$f":"Coupon_Yield_Indices_DX!O21","v":0},{"$f":"Coupon_Yield_Indices_DX!P21","v":0},{"$f":"Coupon_Yield_Indices_DX!Q21","v":0},{"$f":"Coupon_Yield_Indices_DX!R21","v":0},{"$f":"Coupon_Yield_Indices_DX!S21","v":0},{"$f":"Coupon_Yield_Indices_DX!T21","v":0},{"$f":"Coupon_Yield_Indices_DX!U21","v":0},{"$f":"Coupon_Yield_Indices_DX!V21","v":0},{"$f":"Coupon_Yield_Indices_DX!W21","v":0},{"$f":"Coupon_Yield_Indices_DX!X21","v":0},{"$f":"Coupon_Yield_Indices_DX!Y21","v":0},{"$f":"Coupon_Yield_Indices_DX!Z21","v":0},{"$f":"Coupon_Yield_Indices_DX!AA21","v":0},{"$f":"Coupon_Yield_Indices_DX!AB21","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$22=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$22","v":0},{"$f":"Instruments!$M$22","v":0},{"$f":"'Auction Parameters'!$B$22","v":0},{"$f":"Coupon_Yield_Indices_DX!E22","v":0},{"$f":"Coupon_Yield_Indices_DX!F22","v":0},{"$f":"Coupon_Yield_Indices_DX!G22","v":0},{"$f":"Coupon_Yield_Indices_DX!H22","v":0},{"$f":"Coupon_Yield_Indices_DX!I22","v":0},{"$f":"Coupon_Yield_Indices_DX!J22","v":0},{"$f":"Coupon_Yield_Indices_DX!K22","v":0},{"$f":"Coupon_Yield_Indices_DX!L22","v":0},{"$f":"Coupon_Yield_Indices_DX!M22","v":0},{"$f":"Coupon_Yield_Indices_DX!N22","v":0},{"$f":"Coupon_Yield_Indices_DX!O22","v":0},{"$f":"Coupon_Yield_Indices_DX!P22","v":0},{"$f":"Coupon_Yield_Indices_DX!Q22","v":0},{"$f":"Coupon_Yield_Indices_DX!R22","v":0},{"$f":"Coupon_Yield_Indices_DX!S22","v":0},{"$f":"Coupon_Yield_Indices_DX!T22","v":0},{"$f":"Coupon_Yield_Indices_DX!U22","v":0},{"$f":"Coupon_Yield_Indices_DX!V22","v":0},{"$f":"Coupon_Yield_Indices_DX!W22","v":0},{"$f":"Coupon_Yield_Indices_DX!X22","v":0},{"$f":"Coupon_Yield_Indices_DX!Y22","v":0},{"$f":"Coupon_Yield_Indices_DX!Z22","v":0},{"$f":"Coupon_Yield_Indices_DX!AA22","v":0},{"$f":"Coupon_Yield_Indices_DX!AB22","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$23=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$23","v":0},{"$f":"Instruments!$M$23","v":0},{"$f":"'Auction Parameters'!$B$23","v":0},{"$f":"Coupon_Yield_Indices_DX!E23","v":0},{"$f":"Coupon_Yield_Indices_DX!F23","v":0},{"$f":"Coupon_Yield_Indices_DX!G23","v":0},{"$f":"Coupon_Yield_Indices_DX!H23","v":0},{"$f":"Coupon_Yield_Indices_DX!I23","v":0},{"$f":"Coupon_Yield_Indices_DX!J23","v":0},{"$f":"Coupon_Yield_Indices_DX!K23","v":0},{"$f":"Coupon_Yield_Indices_DX!L23","v":0},{"$f":"Coupon_Yield_Indices_DX!M23","v":0},{"$f":"Coupon_Yield_Indices_DX!N23","v":0},{"$f":"Coupon_Yield_Indices_DX!O23","v":0},{"$f":"Coupon_Yield_Indices_DX!P23","v":0},{"$f":"Coupon_Yield_Indices_DX!Q23","v":0},{"$f":"Coupon_Yield_Indices_DX!R23","v":0},{"$f":"Coupon_Yield_Indices_DX!S23","v":0},{"$f":"Coupon_Yield_Indices_DX!T23","v":0},{"$f":"Coupon_Yield_Indices_DX!U23","v":0},{"$f":"Coupon_Yield_Indices_DX!V23","v":0},{"$f":"Coupon_Yield_Indices_DX!W23","v":0},{"$f":"Coupon_Yield_Indices_DX!X23","v":0},{"$f":"Coupon_Yield_Indices_DX!Y23","v":0},{"$f":"Coupon_Yield_Indices_DX!Z23","v":0},{"$f":"Coupon_Yield_Indices_DX!AA23","v":0},{"$f":"Coupon_Yield_Indices_DX!AB23","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$24=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$24","v":0},{"$f":"Instruments!$M$24","v":0},{"$f":"'Auction Parameters'!$B$24","v":0},{"$f":"Coupon_Yield_Indices_DX!E24","v":0},{"$f":"Coupon_Yield_Indices_DX!F24","v":0},{"$f":"Coupon_Yield_Indices_DX!G24","v":0},{"$f":"Coupon_Yield_Indices_DX!H24","v":0},{"$f":"Coupon_Yield_Indices_DX!I24","v":0},{"$f":"Coupon_Yield_Indices_DX!J24","v":0},{"$f":"Coupon_Yield_Indices_DX!K24","v":0},{"$f":"Coupon_Yield_Indices_DX!L24","v":0},{"$f":"Coupon_Yield_Indices_DX!M24","v":0},{"$f":"Coupon_Yield_Indices_DX!N24","v":0},{"$f":"Coupon_Yield_Indices_DX!O24","v":0},{"$f":"Coupon_Yield_Indices_DX!P24","v":0},{"$f":"Coupon_Yield_Indices_DX!Q24","v":0},{"$f":"Coupon_Yield_Indices_DX!R24","v":0},{"$f":"Coupon_Yield_Indices_DX!S24","v":0},{"$f":"Coupon_Yield_Indices_DX!T24","v":0},{"$f":"Coupon_Yield_Indices_DX!U24","v":0},{"$f":"Coupon_Yield_Indices_DX!V24","v":0},{"$f":"Coupon_Yield_Indices_DX!W24","v":0},{"$f":"Coupon_Yield_Indices_DX!X24","v":0},{"$f":"Coupon_Yield_Indices_DX!Y24","v":0},{"$f":"Coupon_Yield_Indices_DX!Z24","v":0},{"$f":"Coupon_Yield_Indices_DX!AA24","v":0},{"$f":"Coupon_Yield_Indices_DX!AB24","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$25=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$25","v":0},{"$f":"Instruments!$M$25","v":0},{"$f":"'Auction Parameters'!$B$25","v":0},{"$f":"Coupon_Yield_Indices_DX!E25","v":0},{"$f":"Coupon_Yield_Indices_DX!F25","v":0},{"$f":"Coupon_Yield_Indices_DX!G25","v":0},{"$f":"Coupon_Yield_Indices_DX!H25","v":0},{"$f":"Coupon_Yield_Indices_DX!I25","v":0},{"$f":"Coupon_Yield_Indices_DX!J25","v":0},{"$f":"Coupon_Yield_Indices_DX!K25","v":0},{"$f":"Coupon_Yield_Indices_DX!L25","v":0},{"$f":"Coupon_Yield_Indices_DX!M25","v":0},{"$f":"Coupon_Yield_Indices_DX!N25","v":0},{"$f":"Coupon_Yield_Indices_DX!O25","v":0},{"$f":"Coupon_Yield_Indices_DX!P25","v":0},{"$f":"Coupon_Yield_Indices_DX!Q25","v":0},{"$f":"Coupon_Yield_Indices_DX!R25","v":0},{"$f":"Coupon_Yield_Indices_DX!S25","v":0},{"$f":"Coupon_Yield_Indices_DX!T25","v":0},{"$f":"Coupon_Yield_Indices_DX!U25","v":0},{"$f":"Coupon_Yield_Indices_DX!V25","v":0},{"$f":"Coupon_Yield_Indices_DX!W25","v":0},{"$f":"Coupon_Yield_Indices_DX!X25","v":0},{"$f":"Coupon_Yield_Indices_DX!Y25","v":0},{"$f":"Coupon_Yield_Indices_DX!Z25","v":0},{"$f":"Coupon_Yield_Indices_DX!AA25","v":0},{"$f":"Coupon_Yield_Indices_DX!AB25","v":0}]
[null,{"$f":"IF('Auction Parameters'!$I$26=\"T-bills\",\"T-bills\",\"Bonds\")","v":"Bonds"},{"$f":"Instruments!$K$26","v":0},{"$f":"Instruments!$M$26","v":0},{"$f":"'Auction Parameters'!$B$26","v":0},{"$f":"Coupon_Yield_Indices_DX!E26","v":0},{"$f":"Coupon_Yield_Indices_DX!F26","v":0},{"$f":"Coupon_Yield_Indices_DX!G26","v":0},{"$f":"Coupon_Yield_Indices_DX!H26","v":0},{"$f":"Coupon_Yield_Indices_DX!I26","v":0},{"$f":"Coupon_Yield_Indices_DX!J26","v":0},{"$f":"Coupon_Yield_Indices_DX!K26","v":0},{"$f":"Coupon_Yield_Indices_DX!L26","v":0},{"$f":"Coupon_Yield_Indices_DX!M26","v":0},{"$f":"Coupon_Yield_Indices_DX!N26","v":0},{"$f":"Coupon_Yield_Indices_DX!O26","v":0},{"$f":"Coupon_Yield_Indices_DX!P26","v":0},{"$f":"Coupon_Yield_Indices_DX!Q26","v":0},{"$f":"Coupon_Yield_Indices_DX!R26","v":0},{"$f":"Coupon_Yield_Indices_DX!S26","v":0},{"$f":"Coupon_Yield_Indices_DX!T26","v":0},{"$f":"Coupon_Yield_Indices_DX!U26","v":0},{"$f":"Coupon_Yield_Indices_DX!V26","v":0},{"$f":"Coupon_Yield_Indices_DX!W26","v":0},{"$f":"Coupon_Yield_Indices_DX!X26","v":0},{"$f":"Coupon_Yield_Indices_DX!Y26","v":0},{"$f":"Coupon_Yield_Indices_DX!Z26","v":0},{"$f":"Coupon_Yield_Indices_DX!AA26","v":0},{"$f":"Coupon_Yield_Indices_DX!AB26","v":0}]
[]
[]
[]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,null,1,{"$f":"F78+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"Q78+1","v":13},{"$f":"R78+1","v":14},15,16,17,18,19,20,21,22,23,24]
[]
[null,null,null,null,"Disbursements"]
[null,1,null,null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,null,1,null,{"$f":"$F$6","v":735.48387096774161}]
[null,null,null,{"$f":"D82+1","v":2},null,null,{"$f":"$G$6","v":0}]
[null,null,null,{"$f":"D83+1","v":3},null,null,null,{"$f":"$H$6","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$6","v":735.48387096774161}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$6","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$6","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$6","v":735.48387096774161}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$6","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$6","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$6","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$6","v":735.48387096774161}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$6","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$6","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$6","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$6","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$6","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$6","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$6","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$6","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$6","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$6","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$6","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$6","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$6","v":0}]
[]
[null,2,null,null,{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,1,null,{"$f":"$F$7","v":964.70588235294076}]
[null,null,null,{"$f":"D108+1","v":2},null,null,{"$f":"$G$7","v":0}]
[null,null,null,{"$f":"D109+1","v":3},null,null,null,{"$f":"$H$7","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$7","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$7","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$7","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$7","v":964.70588235294076}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$7","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$7","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$7","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$7","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$7","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$7","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$7","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$7","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$7","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$7","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$7","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$7","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$7","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$7","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$7","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$7","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$7","v":0}]
[]
[null,3,null,null,{"$f":"$E$8","v":"T-bills 12m"}]
[null,null,null,1,null,{"$f":"$F$8","v":1698.1132075471698}]
[null,null,null,{"$f":"D134+1","v":2},null,null,{"$f":"$G$8","v":0}]
[null,null,null,{"$f":"D135+1","v":3},null,null,null,{"$f":"$H$8","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$8","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$8","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$8","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$8","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$8","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$8","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$8","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$8","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$8","v":0}]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$8","v":0}]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$8","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$8","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$8","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$8","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$8","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$8","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$8","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$8","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$8","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$8","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$8","v":0}]
[]
[null,4,null,null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,1,null,{"$f":"$F$9","v":1000}]
[null,null,null,{"$f":"D160+1","v":2},null,null,{"$f":"$G$9","v":0}]
[null,null,null,{"$f":"D161+1","v":3},null,null,null,{"$f":"$H$9","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$9","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$9","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$9","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$9","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$9","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$9","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$9","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$9","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$9","v":0}]
[null,null,null,{"$f":"D171+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$9","v":0}]
[null,null,null,{"$f":"D172+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$9","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$9","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$9","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$9","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$9","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$9","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$9","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$9","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$9","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$9","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$9","v":0}]
[]
[null,5,null,null,{"$f":"$E$10","v":"3yr"}]
[null,null,null,1,null,{"$f":"$F$10","v":1000}]
[null,null,null,{"$f":"D186+1","v":2},null,null,{"$f":"$G$10","v":0}]
[null,null,null,{"$f":"D187+1","v":3},null,null,null,{"$f":"$H$10","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$10","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$10","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$10","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$10","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$10","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$10","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$10","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$10","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$10","v":0}]
[null,null,null,{"$f":"D197+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$10","v":1800}]
[null,null,null,{"$f":"D198+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$10","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$10","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$10","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$10","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$10","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$10","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$10","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$10","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$10","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$10","v":0}]
[]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,1,null,{"$f":"$F$11","v":600}]
[null,null,null,{"$f":"D212+1","v":2},null,null,{"$f":"$G$11","v":0}]
[null,null,null,{"$f":"D213+1","v":3},null,null,null,{"$f":"$H$11","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$11","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$11","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$11","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$11","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$11","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$11","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$11","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$11","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$11","v":0}]
[null,null,null,{"$f":"D223+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$11","v":1800}]
[null,null,null,{"$f":"D224+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$11","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$11","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$11","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$11","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$11","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$11","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$11","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$11","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$11","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$11","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$11","v":0}]
[]
[null,7,null,null,{"$f":"$E$12","v":"7yr"}]
[null,null,null,1,null,{"$f":"$F$12","v":600}]
[null,null,null,{"$f":"D238+1","v":2},null,null,{"$f":"$G$12","v":0}]
[null,null,null,{"$f":"D239+1","v":3},null,null,null,{"$f":"$H$12","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$12","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$12","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$12","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$12","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$12","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$12","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$12","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$12","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$12","v":0}]
[null,null,null,{"$f":"D249+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$12","v":0}]
[null,null,null,{"$f":"D250+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$12","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$12","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$12","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$12","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$12","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$12","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$12","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$12","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$12","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$12","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$12","v":0}]
[]
[null,8,null,null,{"$f":"$E$13","v":"10yr"}]
[null,null,null,1,null,{"$f":"$F$13","v":450}]
[null,null,null,{"$f":"D264+1","v":2},null,null,{"$f":"$G$13","v":0}]
[null,null,null,{"$f":"D265+1","v":3},null,null,null,{"$f":"$H$13","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$13","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$13","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$13","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$13","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$13","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$13","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$13","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$13","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$13","v":0}]
[null,null,null,{"$f":"D275+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$13","v":900}]
[null,null,null,{"$f":"D276+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$13","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$13","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$13","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$13","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$13","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$13","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$13","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$13","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$13","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$13","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$13","v":0}]
[]
[null,9,null,null,{"$f":"$E$14","v":0}]
[null,null,null,1,null,{"$f":"$F$14","v":0}]
[null,null,null,{"$f":"D290+1","v":2},null,null,{"$f":"$G$14","v":0}]
[null,null,null,{"$f":"D291+1","v":3},null,null,null,{"$f":"$H$14","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$14","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$14","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$14","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$14","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$14","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$14","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$14","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$14","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$14","v":0}]
[null,null,null,{"$f":"D301+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$14","v":0}]
[null,null,null,{"$f":"D302+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$14","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$14","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$14","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$14","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$14","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$14","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$14","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$14","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$14","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$14","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$14","v":0}]
[]
[null,10,null,null,{"$f":"$E$15","v":0}]
[null,null,null,1,null,{"$f":"$F$15","v":0}]
[null,null,null,{"$f":"D316+1","v":2},null,null,{"$f":"$G$15","v":0}]
[null,null,null,{"$f":"D317+1","v":3},null,null,null,{"$f":"$H$15","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$15","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$15","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$15","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$15","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$15","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$15","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$15","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$15","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$15","v":0}]
[null,null,null,{"$f":"D327+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$15","v":0}]
[null,null,null,{"$f":"D328+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$15","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$15","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$15","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$15","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$15","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$15","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$15","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$15","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$15","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$15","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$15","v":0}]
[]
[null,11,null,null,{"$f":"$E$16","v":0}]
[null,null,null,1,null,{"$f":"$F$16","v":0}]
[null,null,null,{"$f":"D342+1","v":2},null,null,{"$f":"$G$16","v":0}]
[null,null,null,{"$f":"D343+1","v":3},null,null,null,{"$f":"$H$16","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$16","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$16","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$16","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$16","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$16","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$16","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$16","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$16","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$16","v":0}]
[null,null,null,{"$f":"D353+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$16","v":0}]
[null,null,null,{"$f":"D354+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$16","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$16","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$16","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$16","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$16","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$16","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$16","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$16","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$16","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$16","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$16","v":0}]
[]
[null,12,null,null,{"$f":"$E$17","v":0}]
[null,null,null,1,null,{"$f":"$F$17","v":0}]
[null,null,null,{"$f":"D368+1","v":2},null,null,{"$f":"$G$17","v":0}]
[null,null,null,{"$f":"D369+1","v":3},null,null,null,{"$f":"$H$17","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$17","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$17","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$17","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$17","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$17","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$17","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$17","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$17","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$17","v":0}]
[null,null,null,{"$f":"D379+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$17","v":0}]
[null,null,null,{"$f":"D380+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$17","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$17","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$17","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$17","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$17","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$17","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$17","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$17","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$17","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$17","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$17","v":0}]
[]
[null,13,null,null,{"$f":"$E$18","v":0}]
[null,null,null,1,null,{"$f":"$F$18","v":0}]
[null,null,null,{"$f":"D394+1","v":2},null,null,{"$f":"$G$18","v":0}]
[null,null,null,{"$f":"D395+1","v":3},null,null,null,{"$f":"$H$18","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$18","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$18","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$18","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$18","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$18","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$18","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$18","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$18","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$18","v":0}]
[null,null,null,{"$f":"D405+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$18","v":0}]
[null,null,null,{"$f":"D406+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$18","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$18","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$18","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$18","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$18","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$18","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$18","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$18","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$18","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$18","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$18","v":0}]
[]
[null,14,null,null,{"$f":"$E$19","v":0}]
[null,null,null,1,null,{"$f":"$F$19","v":0}]
[null,null,null,{"$f":"D420+1","v":2},null,null,{"$f":"$G$19","v":0}]
[null,null,null,{"$f":"D421+1","v":3},null,null,null,{"$f":"$H$19","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$19","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$19","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$19","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$19","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$19","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$19","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$19","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$19","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$19","v":0}]
[null,null,null,{"$f":"D431+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$19","v":0}]
[null,null,null,{"$f":"D432+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$19","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$19","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$19","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$19","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$19","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$19","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$19","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$19","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$19","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$19","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$19","v":0}]
[]
[null,15,null,null,{"$f":"$E$20","v":0}]
[null,null,null,1,null,{"$f":"$F$20","v":0}]
[null,null,null,{"$f":"D446+1","v":2},null,null,{"$f":"$G$20","v":0}]
[null,null,null,{"$f":"D447+1","v":3},null,null,null,{"$f":"$H$20","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$20","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$20","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$20","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$20","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$20","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$20","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$20","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$20","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$20","v":0}]
[null,null,null,{"$f":"D457+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$20","v":0}]
[null,null,null,{"$f":"D458+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$20","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$20","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$20","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$20","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$20","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$20","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$20","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$20","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$20","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$20","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$20","v":0}]
[]
[null,16,null,null,{"$f":"$E$21","v":0}]
[null,null,null,1,null,{"$f":"$F$21","v":0}]
[null,null,null,{"$f":"D472+1","v":2},null,null,{"$f":"$G$21","v":0}]
[null,null,null,{"$f":"D473+1","v":3},null,null,null,{"$f":"$H$21","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$21","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$21","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$21","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$21","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$21","v":0}]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"$N$21","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$21","v":0}]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$21","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$21","v":0}]
[null,null,null,{"$f":"D483+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$21","v":0}]
[null,null,null,{"$f":"D484+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$21","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$21","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$21","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$21","v":0}]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$21","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$21","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$21","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$21","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$21","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$21","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$21","v":0}]
[]
[null,17,null,null,{"$f":"$E$22","v":0}]
[null,null,null,1,null,{"$f":"$F$22","v":0}]
[null,null,null,{"$f":"D498+1","v":2},null,null,{"$f":"$G$22","v":0}]
[null,null,null,{"$f":"D499+1","v":3},null,null,null,{"$f":"$H$22","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$22","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$22","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$22","v":0}]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$22","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$22","v":0}]
[null,18,null,null,{"$f":"$E$23","v":0}]
[null,null,null,6,null,null,null,null,null,null,{"$f":"$K$23","v":0}]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"$L$23","v":0}]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$23","v":0}]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$23","v":0}]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$23","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$23","v":0}]
[null,null,null,{"$f":"D551+1","v":3},null,null,null,{"$f":"$H$24","v":0}]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"$M$24","v":0}]
[null,null,null,{"$f":"D561+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$24","v":0}]
[null,null,null,{"$f":"D562+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$24","v":0}]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$X$24","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$24","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"$I$25","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"$J$25","v":0}]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$25","v":0}]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$25","v":0}]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Y$25","v":0}]
[]
[]
[]
[null,null,null,{"$f":"D611+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,735.48387096774161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,{"$f":"$D$31","v":6},{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"IF($D652+$D$635=F$29,F$31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D652+$D$635=V$29,V$31,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D662+$D$661=F$29,F$32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1698.1132075471698,0,0,0,{"$f":"IF($D662+$D$661=V$29,V$32,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"D662+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D689+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,5,null,{"$f":"$D$34","v":36},{"$f":"$E$10","v":"3yr"}]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D729+$D$713=U$29,U$34,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"IF($D730+$D$713=F$29,F$34,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D740+$D$739=F$29,F$35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D740+$D$739=V$29,V$35,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D766+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D793+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D807+$D$791=U$29,U$37,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,{"$f":"$D$38","v":0},{"$f":"$E$14","v":0}]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D844+$D$843=F$29,F$39,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D844+$D$843=V$29,V$39,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D856+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D870+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D885+$D$869=U$29,U$40,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D896+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"IF($D912+$D$895=F$29,F$41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D923+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D934+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,14,null,{"$f":"$D$43","v":0},{"$f":"$E$19","v":0}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D974+$D$973=F$29,F$44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D974+$D$973=V$29,V$44,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1001+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1011+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1015+$D$999=U$29,U$45,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1037+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"IF($D1052+$D$1051=F$29,F$47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1052+$D$1051=V$29,V$47,0)","v":0},0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1064+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1078+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1079+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1119+$D$1103=U$29,U$49,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Principal Payments",null,"Total Principal Payments",null,{"$f":"SUM(F610:F1127)","v":0},{"$f":"SUM(G610:G1127)","v":0},0,735.48387096774161,0,0,1700.1897533206825,0,0,735.48387096774161,0,0,2662.8190899001106,735.48387096774161,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1137+1","v":2},null,null,{"$f":"IFERROR($G$6-G611,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$6-J614,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$6-O619,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$6-P620,0)","v":735.48387096774161},735.48387096774161,735.48387096774161,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$6-U625,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$6-Z630,0)","v":0},{"$f":"IFERROR(Z1157-AA630,0)","v":0},{"$f":"IFERROR(AA1157-AB630,0)","v":0},{"$f":"IFERROR(AB1157-AC630,0)","v":0}]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$6-AC633,0)","v":0}]
[null,null,null,{"$f":"D1163+1","v":2},null,null,{"$f":"IFERROR($G$7-G637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$7-L642,0)","v":964.70588235294076},964.70588235294076,964.70588235294076,964.70588235294076,964.70588235294076,964.70588235294076,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$7-Q647,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$7-V652,0)","v":0},{"$f":"IFERROR(V1179-W652,0)","v":0},0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$7-W653,0)","v":0},0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1190+1","v":3},null,null,null,{"$f":"IFERROR($H$8-H664,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$8-M669,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$8-N670,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$8-S675,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$8-X680,0)","v":0},0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$8-Z682,0)","v":0},{"$f":"IFERROR(Z1209-AA682,0)","v":0},{"$f":"IFERROR(AA1209-AB682,0)","v":0},{"$f":"IFERROR(AB1209-AC682,0)","v":0}]
[null,4,null,null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$9-J692,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$9-O697,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$9-T702,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$9-U703,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$9-AB710,0)","v":0},{"$f":"IFERROR(AB1237-AC710,0)","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$10-F714,0)","v":1000},{"$f":"IFERROR(F1241-G714,0)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$10-K719,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$10-L720,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$10-Q725,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$10-V730,0)","v":0},{"$f":"IFERROR(V1257-W730,0)","v":0},0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$10-X732,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$10-AC737,0)","v":0}]
[null,null,null,{"$f":"D1268+1","v":3},null,null,null,{"$f":"IFERROR($H$11-H742,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$11-M747,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$11-R752,0)","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$11-S753,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$11-Y759,0)","v":0},{"$f":"IFERROR(Y1286-Z759,0)","v":0},{"$f":"IFERROR(Z1286-AA759,0)","v":0},{"$f":"IFERROR(AA1286-AB759,0)","v":0},{"$f":"IFERROR(AB1286-AC759,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$12-I769,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$12-J770,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$12-O775,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$12-T780,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$12-V782,0)","v":0},{"$f":"IFERROR(V1309-W782,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$12-AA787,0)","v":0},{"$f":"IFERROR(AA1314-AB787,0)","v":0},{"$f":"IFERROR(AB1314-AC787,0)","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$13-F792,0)","v":450},{"$f":"IFERROR(F1319-G792,0)","v":450},450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$13-K797,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$13-P802,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$13-S805,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$13-W809,0)","v":0},0,0,0,0,0,0]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$13-AB814,0)","v":0},{"$f":"IFERROR(AB1341-AC814,0)","v":0}]
[null,null,null,{"$f":"D1345+1","v":2},null,null,{"$f":"IFERROR($G$14-G819,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1346+1","v":3},null,null,null,{"$f":"IFERROR($H$14-H820,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$14-M825,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$14-T832,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$14-X836,0)","v":0},0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$14-Y837,0)","v":0},{"$f":"IFERROR(Y1364-Z837,0)","v":0},{"$f":"IFERROR(Z1364-AA837,0)","v":0},{"$f":"IFERROR(AA1364-AB837,0)","v":0},{"$f":"IFERROR(AB1364-AC837,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$15-I847,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$15-N852,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$15-P854,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$15-U859,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$15-Z864,0)","v":0},{"$f":"IFERROR(Z1391-AA864,0)","v":0},{"$f":"IFERROR(AA1391-AB864,0)","v":0},{"$f":"IFERROR(AB1391-AC864,0)","v":0}]
[null,11,null,null,{"$f":"$E$16","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$16-F870,0)","v":0},{"$f":"IFERROR(F1397-G870,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$16-K875,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$16-Q881,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$16-V886,0)","v":0},{"$f":"IFERROR(V1413-W886,0)","v":0},0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$16-W887,0)","v":0},0,0,0,0,0,0]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$16-AB892,0)","v":0},{"$f":"IFERROR(AB1419-AC892,0)","v":0}]
[null,null,null,{"$f":"D1423+1","v":2},null,null,{"$f":"IFERROR($G$17-G897,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,null,null,null,null,null,{"$f":"IFERROR($L$17-L902,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$17-N904,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1435+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$17-S909,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$17-X914,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$17-AC919,0)","v":0}]
[]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$18-I925,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$18-O931,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$18-T936,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$18-U937,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$18-Z942,0)","v":0},{"$f":"IFERROR(Z1469-AA942,0)","v":0},{"$f":"IFERROR(AA1469-AB942,0)","v":0},{"$f":"IFERROR(AB1469-AC942,0)","v":0}]
[null,14,null,null,{"$f":"$E$19","v":0}]
[null,null,null,5,null,null,null,null,null,{"$f":"IFERROR($J$19-J952,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$19-K953,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$19-Q959,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$19-V964,0)","v":0},{"$f":"IFERROR(V1491-W964,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$19-AA969,0)","v":0},{"$f":"IFERROR(AA1496-AB969,0)","v":0},{"$f":"IFERROR(AB1496-AC969,0)","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AB$19-AB970,0)","v":0},{"$f":"IFERROR(AB1497-AC970,0)","v":0}]
[null,null,null,{"$f":"D1501+1","v":2},null,null,{"$f":"IFERROR($G$20-G975,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$20-M981,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1512+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$20-R986,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1513+1","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($S$20-S987,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$20-X992,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$20-AC997,0)","v":0}]
[null,null,null,{"$f":"D1528+1","v":3},null,null,null,{"$f":"IFERROR($H$21-H1002,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$21-I1003,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$21-O1009,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$21-T1014,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$21-Y1019,0)","v":0},{"$f":"IFERROR(Y1546-Z1019,0)","v":0},{"$f":"IFERROR(Z1546-AA1019,0)","v":0},{"$f":"IFERROR(AA1546-AB1019,0)","v":0},{"$f":"IFERROR(AB1546-AC1019,0)","v":0}]
[null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Z$21-Z1020,0)","v":0},{"$f":"IFERROR(Z1547-AA1020,0)","v":0},{"$f":"IFERROR(AA1547-AB1020,0)","v":0},{"$f":"IFERROR(AB1547-AC1020,0)","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$22-F1026,0)","v":0},{"$f":"IFERROR(F1553-G1026,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$22-K1031,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$22-P1036,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Q$22-Q1037,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$22-V1042,0)","v":0},{"$f":"IFERROR(V1569-W1042,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$22-AA1047,0)","v":0},{"$f":"IFERROR(AA1574-AB1047,0)","v":0},{"$f":"IFERROR(AB1574-AC1047,0)","v":0}]
[null,null,null,{"$f":"D1579+1","v":2},null,null,{"$f":"IFERROR($G$23-G1053,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1580+1","v":3},null,null,null,{"$f":"IFERROR($H$23-H1054,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IFERROR($M$23-M1059,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1590+1","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($R$23-R1064,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($W$23-W1069,0)","v":0},0,0,0,0,0,0]
[null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($X$23-X1070,0)","v":0},0,0,0,0,0]
[null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AC$23-AC1075,0)","v":0}]
[null,null,null,4,null,null,null,null,{"$f":"IFERROR($I$24-I1081,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($N$24-N1086,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($O$24-O1087,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($T$24-T1092,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($Y$24-Y1097,0)","v":0},{"$f":"IFERROR(Y1624-Z1097,0)","v":0},{"$f":"IFERROR(Z1624-AA1097,0)","v":0},{"$f":"IFERROR(AA1624-AB1097,0)","v":0},{"$f":"IFERROR(AB1624-AC1097,0)","v":0}]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,1,null,{"$f":"IFERROR($F$25-F1104,0)","v":0},{"$f":"IFERROR(F1631-G1104,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,null,null,null,null,{"$f":"IFERROR($K$25-K1109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($P$25-P1114,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($U$25-U1119,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($V$25-V1120,0)","v":0},{"$f":"IFERROR(V1647-W1120,0)","v":0},0,0,0,0,0,0]
[null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR($AA$25-AA1125,0)","v":0},{"$f":"IFERROR(AA1652-AB1125,0)","v":0},{"$f":"IFERROR(AB1652-AC1125,0)","v":0}]
[]
[null,1,{"$f":"IF($B$6=\"Bonds\",Instruments!$O$7,\" \")","v":" "},null,{"$f":"$E$6","v":"T-bills 3m"}]
[null,null,{"$f":"IF($B$6=\"Bonds\",Instruments!$O$7,\" \")","v":" "},1,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1137>0),F1137,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1664+12,F$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54,F$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1664+6,F$1660=$D1664+12,F$1660=$D1664+18,F$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54/2,F$54/2)))),(IF(OR(F$1660=$D1664+3,F$1660=$D1664+6,F$1660=$D1664+9,F$1660=$D1664+12,F$1660=$D1664+15,F$1660=$D1664+18,F$1660=$D1664+21,F$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54/4,F$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1137>0),G1137,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1664+12,G$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54,G$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1664+6,G$1660=$D1664+12,G$1660=$D1664+18,G$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54/2,G$54/2)))),(IF(OR(G$1660=$D1664+3,G$1660=$D1664+6,G$1660=$D1664+9,G$1660=$D1664+12,G$1660=$D1664+15,G$1660=$D1664+18,G$1660=$D1664+21,G$1660=$D1664+24),(IF($C$6=\"Fix\",$F$54/4,G$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1142>0),F1142,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1669+12,F$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54,K$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1669+6,F$1660=$D1669+12,F$1660=$D1669+18,F$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/2,K$54/2)))),(IF(OR(F$1660=$D1669+3,F$1660=$D1669+6,F$1660=$D1669+9,F$1660=$D1669+12,F$1660=$D1669+15,F$1660=$D1669+18,F$1660=$D1669+21,F$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/4,K$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1142>0),G1142,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1669+12,G$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54,L$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1669+6,G$1660=$D1669+12,G$1660=$D1669+18,G$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/2,L$54/2)))),(IF(OR(G$1660=$D1669+3,G$1660=$D1669+6,G$1660=$D1669+9,G$1660=$D1669+12,G$1660=$D1669+15,G$1660=$D1669+18,G$1660=$D1669+21,G$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/4,L$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",X1142>0),X1142,0)))*IF($C$1663=1,(IF(OR(X$1660=$D1669+12,X$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54,$AC$54)))),IF($C$1663=2,(IF(OR(X$1660=$D1669+6,X$1660=$D1669+12,X$1660=$D1669+18,X$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/2,$AC$54/2)))),(IF(OR(X$1660=$D1669+3,X$1660=$D1669+6,X$1660=$D1669+9,X$1660=$D1669+12,X$1660=$D1669+15,X$1660=$D1669+18,X$1660=$D1669+21,X$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",Y1142>0),Y1142,0)))*IF($C$1663=1,(IF(OR(Y$1660=$D1669+12,Y$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54,$AC$54)))),IF($C$1663=2,(IF(OR(Y$1660=$D1669+6,Y$1660=$D1669+12,Y$1660=$D1669+18,Y$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/2,$AC$54/2)))),(IF(OR(Y$1660=$D1669+3,Y$1660=$D1669+6,Y$1660=$D1669+9,Y$1660=$D1669+12,Y$1660=$D1669+15,Y$1660=$D1669+18,Y$1660=$D1669+21,Y$1660=$D1669+24),(IF($C$6=\"Fix\",$K$54/4,$AC$54/4))))))","v":0},0,0,0,0]
[null,null,null,11,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1147>0),F1147,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1674+12,F$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54,P$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1674+6,F$1660=$D1674+12,F$1660=$D1674+18,F$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/2,P$54/2)))),(IF(OR(F$1660=$D1674+3,F$1660=$D1674+6,F$1660=$D1674+9,F$1660=$D1674+12,F$1660=$D1674+15,F$1660=$D1674+18,F$1660=$D1674+21,F$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/4,P$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1147>0),G1147,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1674+12,G$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54,Q$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1674+6,G$1660=$D1674+12,G$1660=$D1674+18,G$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/2,Q$54/2)))),(IF(OR(G$1660=$D1674+3,G$1660=$D1674+6,G$1660=$D1674+9,G$1660=$D1674+12,G$1660=$D1674+15,G$1660=$D1674+18,G$1660=$D1674+21,G$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/4,Q$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",S1147>0),S1147,0)))*IF($C$1663=1,(IF(OR(S$1660=$D1674+12,S$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54,$AC$54)))),IF($C$1663=2,(IF(OR(S$1660=$D1674+6,S$1660=$D1674+12,S$1660=$D1674+18,S$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/2,$AC$54/2)))),(IF(OR(S$1660=$D1674+3,S$1660=$D1674+6,S$1660=$D1674+9,S$1660=$D1674+12,S$1660=$D1674+15,S$1660=$D1674+18,S$1660=$D1674+21,S$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",T1147>0),T1147,0)))*IF($C$1663=1,(IF(OR(T$1660=$D1674+12,T$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54,$AC$54)))),IF($C$1663=2,(IF(OR(T$1660=$D1674+6,T$1660=$D1674+12,T$1660=$D1674+18,T$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/2,$AC$54/2)))),(IF(OR(T$1660=$D1674+3,T$1660=$D1674+6,T$1660=$D1674+9,T$1660=$D1674+12,T$1660=$D1674+15,T$1660=$D1674+18,T$1660=$D1674+21,T$1660=$D1674+24),(IF($C$6=\"Fix\",$P$54/4,$AC$54/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1152>0),F1152,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1679+12,F$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54,U$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1679+6,F$1660=$D1679+12,F$1660=$D1679+18,F$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/2,U$54/2)))),(IF(OR(F$1660=$D1679+3,F$1660=$D1679+6,F$1660=$D1679+9,F$1660=$D1679+12,F$1660=$D1679+15,F$1660=$D1679+18,F$1660=$D1679+21,F$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/4,U$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1152>0),G1152,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1679+12,G$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54,V$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1679+6,G$1660=$D1679+12,G$1660=$D1679+18,G$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/2,V$54/2)))),(IF(OR(G$1660=$D1679+3,G$1660=$D1679+6,G$1660=$D1679+9,G$1660=$D1679+12,G$1660=$D1679+15,G$1660=$D1679+18,G$1660=$D1679+21,G$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/4,V$54/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",N1152>0),N1152,0)))*IF($C$1663=1,(IF(OR(N$1660=$D1679+12,N$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54,$AC$54)))),IF($C$1663=2,(IF(OR(N$1660=$D1679+6,N$1660=$D1679+12,N$1660=$D1679+18,N$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/2,$AC$54/2)))),(IF(OR(N$1660=$D1679+3,N$1660=$D1679+6,N$1660=$D1679+9,N$1660=$D1679+12,N$1660=$D1679+15,N$1660=$D1679+18,N$1660=$D1679+21,N$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",O1152>0),O1152,0)))*IF($C$1663=1,(IF(OR(O$1660=$D1679+12,O$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54,$AC$54)))),IF($C$1663=2,(IF(OR(O$1660=$D1679+6,O$1660=$D1679+12,O$1660=$D1679+18,O$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/2,$AC$54/2)))),(IF(OR(O$1660=$D1679+3,O$1660=$D1679+6,O$1660=$D1679+9,O$1660=$D1679+12,O$1660=$D1679+15,O$1660=$D1679+18,O$1660=$D1679+21,O$1660=$D1679+24),(IF($C$6=\"Fix\",$U$54/4,$AC$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1154>0),F1154,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1681+12,F$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54,W$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1681+6,F$1660=$D1681+12,F$1660=$D1681+18,F$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/2,W$54/2)))),(IF(OR(F$1660=$D1681+3,F$1660=$D1681+6,F$1660=$D1681+9,F$1660=$D1681+12,F$1660=$D1681+15,F$1660=$D1681+18,F$1660=$D1681+21,F$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/4,W$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1154>0),G1154,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1681+12,G$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54,X$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1681+6,G$1660=$D1681+12,G$1660=$D1681+18,G$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/2,X$54/2)))),(IF(OR(G$1660=$D1681+3,G$1660=$D1681+6,G$1660=$D1681+9,G$1660=$D1681+12,G$1660=$D1681+15,G$1660=$D1681+18,G$1660=$D1681+21,G$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/4,X$54/4))))))","v":0},0,0,0,0,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",L1154>0),L1154,0)))*IF($C$1663=1,(IF(OR(L$1660=$D1681+12,L$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54,$AC$54)))),IF($C$1663=2,(IF(OR(L$1660=$D1681+6,L$1660=$D1681+12,L$1660=$D1681+18,L$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/2,$AC$54/2)))),(IF(OR(L$1660=$D1681+3,L$1660=$D1681+6,L$1660=$D1681+9,L$1660=$D1681+12,L$1660=$D1681+15,L$1660=$D1681+18,L$1660=$D1681+21,L$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",M1154>0),M1154,0)))*IF($C$1663=1,(IF(OR(M$1660=$D1681+12,M$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54,$AC$54)))),IF($C$1663=2,(IF(OR(M$1660=$D1681+6,M$1660=$D1681+12,M$1660=$D1681+18,M$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/2,$AC$54/2)))),(IF(OR(M$1660=$D1681+3,M$1660=$D1681+6,M$1660=$D1681+9,M$1660=$D1681+12,M$1660=$D1681+15,M$1660=$D1681+18,M$1660=$D1681+21,M$1660=$D1681+24),(IF($C$6=\"Fix\",$W$54/4,$AC$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",F1159>0),F1159,0)))*IF($C$1663=1,(IF(OR(F$1660=$D1686+12,F$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54,AB$54)))),IF($C$1663=2,(IF(OR(F$1660=$D1686+6,F$1660=$D1686+12,F$1660=$D1686+18,F$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/2,AB$54/2)))),(IF(OR(F$1660=$D1686+3,F$1660=$D1686+6,F$1660=$D1686+9,F$1660=$D1686+12,F$1660=$D1686+15,F$1660=$D1686+18,F$1660=$D1686+21,F$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/4,AB$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",G1159>0),G1159,0)))*IF($C$1663=1,(IF(OR(G$1660=$D1686+12,G$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54,$AC$54)))),IF($C$1663=2,(IF(OR(G$1660=$D1686+6,G$1660=$D1686+12,G$1660=$D1686+18,G$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/2,$AC$54/2)))),(IF(OR(G$1660=$D1686+3,G$1660=$D1686+6,G$1660=$D1686+9,G$1660=$D1686+12,G$1660=$D1686+15,G$1660=$D1686+18,G$1660=$D1686+21,G$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/4,$AC$54/4))))))","v":0},{"$f":"(IF($B$6=\"T-bills\",0,IF(AND($B$6=\"Bonds\",H1159>0),H1159,0)))*IF($C$1663=1,(IF(OR(H$1660=$D1686+12,H$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54,$AC$54)))),IF($C$1663=2,(IF(OR(H$1660=$D1686+6,H$1660=$D1686+12,H$1660=$D1686+18,H$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/2,$AC$54/2)))),(IF(OR(H$1660=$D1686+3,H$1660=$D1686+6,H$1660=$D1686+9,H$1660=$D1686+12,H$1660=$D1686+15,H$1660=$D1686+18,H$1660=$D1686+21,H$1660=$D1686+24),(IF($C$6=\"Fix\",$AB$54/4,$AC$54/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1690+1","v":2},null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1164>0),F1164,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1691+12,F$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55,G$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1691+6,F$1660=$D1691+12,F$1660=$D1691+18,F$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/2,G$55/2)))),(IF(OR(F$1660=$D1691+3,F$1660=$D1691+6,F$1660=$D1691+9,F$1660=$D1691+12,F$1660=$D1691+15,F$1660=$D1691+18,F$1660=$D1691+21,F$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/4,G$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AB1164>0),AB1164,0)))*IF($C$1689=1,(IF(OR(AB$1660=$D1691+12,AB$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55,$AC$55)))),IF($C$1689=2,(IF(OR(AB$1660=$D1691+6,AB$1660=$D1691+12,AB$1660=$D1691+18,AB$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/2,$AC$55/2)))),(IF(OR(AB$1660=$D1691+3,AB$1660=$D1691+6,AB$1660=$D1691+9,AB$1660=$D1691+12,AB$1660=$D1691+15,AB$1660=$D1691+18,AB$1660=$D1691+21,AB$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/4,$AC$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",AC1164>0),AC1164,0)))*IF($C$1689=1,(IF(OR(AC$1660=$D1691+12,AC$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55,$AC$55)))),IF($C$1689=2,(IF(OR(AC$1660=$D1691+6,AC$1660=$D1691+12,AC$1660=$D1691+18,AC$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/2,$AC$55/2)))),(IF(OR(AC$1660=$D1691+3,AC$1660=$D1691+6,AC$1660=$D1691+9,AC$1660=$D1691+12,AC$1660=$D1691+15,AC$1660=$D1691+18,AC$1660=$D1691+21,AC$1660=$D1691+24),(IF($C$7=\"Fix\",$G$55/4,$AC$55/4))))))","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1169>0),F1169,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1696+12,F$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55,L$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1696+6,F$1660=$D1696+12,F$1660=$D1696+18,F$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55/2,L$55/2)))),(IF(OR(F$1660=$D1696+3,F$1660=$D1696+6,F$1660=$D1696+9,F$1660=$D1696+12,F$1660=$D1696+15,F$1660=$D1696+18,F$1660=$D1696+21,F$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55/4,L$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",W1169>0),W1169,0)))*IF($C$1689=1,(IF(OR(W$1660=$D1696+12,W$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55,$AC$55)))),IF($C$1689=2,(IF(OR(W$1660=$D1696+6,W$1660=$D1696+12,W$1660=$D1696+18,W$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55/2,$AC$55/2)))),(IF(OR(W$1660=$D1696+3,W$1660=$D1696+6,W$1660=$D1696+9,W$1660=$D1696+12,W$1660=$D1696+15,W$1660=$D1696+18,W$1660=$D1696+21,W$1660=$D1696+24),(IF($C$7=\"Fix\",$L$55/4,$AC$55/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,8,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1170>0),F1170,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1697+12,F$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55,M$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1697+6,F$1660=$D1697+12,F$1660=$D1697+18,F$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55/2,M$55/2)))),(IF(OR(F$1660=$D1697+3,F$1660=$D1697+6,F$1660=$D1697+9,F$1660=$D1697+12,F$1660=$D1697+15,F$1660=$D1697+18,F$1660=$D1697+21,F$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55/4,M$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",V1170>0),V1170,0)))*IF($C$1689=1,(IF(OR(V$1660=$D1697+12,V$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55,$AC$55)))),IF($C$1689=2,(IF(OR(V$1660=$D1697+6,V$1660=$D1697+12,V$1660=$D1697+18,V$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55/2,$AC$55/2)))),(IF(OR(V$1660=$D1697+3,V$1660=$D1697+6,V$1660=$D1697+9,V$1660=$D1697+12,V$1660=$D1697+15,V$1660=$D1697+18,V$1660=$D1697+21,V$1660=$D1697+24),(IF($C$7=\"Fix\",$M$55/4,$AC$55/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1175>0),F1175,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1702+12,F$1660=$D1702+24),(IF($C$7=\"Fix\",$R80,R$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1702+6,F$1660=$D1702+12,F$1660=$D1702+18,F$1660=$D1702+24),(IF($C$7=\"Fix\",$R$55/2,R$55/2)))),(IF(OR(F$1660=$D1702+3,F$1660=$D1702+6,F$1660=$D1702+9,F$1660=$D1702+12,F$1660=$D1702+15,F$1660=$D1702+18,F$1660=$D1702+21,F$1660=$D1702+24),(IF($C$7=\"Fix\",$R$55/4,R$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",Q1175>0),Q1175,0)))*IF($C$1689=1,(IF(OR(Q$1660=$D1702+12,Q$1660=$D1702+24),(IF($C$7=\"Fix\",$R80,$AC$55)))),IF($C$1689=2,(IF(OR(Q$1660=$D1702+6,Q$1660=$D1702+12,Q$1660=$D1702+18,Q$1660=$D1702+24),(IF($C$7=\"Fix\",$R$55/2,$AC$55/2)))),(IF(OR(Q$1660=$D1702+3,Q$1660=$D1702+6,Q$1660=$D1702+9,Q$1660=$D1702+12,Q$1660=$D1702+15,Q$1660=$D1702+18,Q$1660=$D1702+21,Q$1660=$D1702+24),(IF($C$7=\"Fix\",$R$55/4,$AC$55/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1181>0),F1181,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1708+12,F$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,X$55)))),IF($C$1689=2,(IF(OR(F$1660=$D1708+6,F$1660=$D1708+12,F$1660=$D1708+18,F$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,X$55/2)))),(IF(OR(F$1660=$D1708+3,F$1660=$D1708+6,F$1660=$D1708+9,F$1660=$D1708+12,F$1660=$D1708+15,F$1660=$D1708+18,F$1660=$D1708+21,F$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,X$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",G1181>0),G1181,0)))*IF($C$1689=1,(IF(OR(G$1660=$D1708+12,G$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,Y$55)))),IF($C$1689=2,(IF(OR(G$1660=$D1708+6,G$1660=$D1708+12,G$1660=$D1708+18,G$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,Y$55/2)))),(IF(OR(G$1660=$D1708+3,G$1660=$D1708+6,G$1660=$D1708+9,G$1660=$D1708+12,G$1660=$D1708+15,G$1660=$D1708+18,G$1660=$D1708+21,G$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,Y$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",H1181>0),H1181,0)))*IF($C$1689=1,(IF(OR(H$1660=$D1708+12,H$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,Z$55)))),IF($C$1689=2,(IF(OR(H$1660=$D1708+6,H$1660=$D1708+12,H$1660=$D1708+18,H$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,Z$55/2)))),(IF(OR(H$1660=$D1708+3,H$1660=$D1708+6,H$1660=$D1708+9,H$1660=$D1708+12,H$1660=$D1708+15,H$1660=$D1708+18,H$1660=$D1708+21,H$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,Z$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",I1181>0),I1181,0)))*IF($C$1689=1,(IF(OR(I$1660=$D1708+12,I$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,AA$55)))),IF($C$1689=2,(IF(OR(I$1660=$D1708+6,I$1660=$D1708+12,I$1660=$D1708+18,I$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,AA$55/2)))),(IF(OR(I$1660=$D1708+3,I$1660=$D1708+6,I$1660=$D1708+9,I$1660=$D1708+12,I$1660=$D1708+15,I$1660=$D1708+18,I$1660=$D1708+21,I$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,AA$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",J1181>0),J1181,0)))*IF($C$1689=1,(IF(OR(J$1660=$D1708+12,J$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,AB$55)))),IF($C$1689=2,(IF(OR(J$1660=$D1708+6,J$1660=$D1708+12,J$1660=$D1708+18,J$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,AB$55/2)))),(IF(OR(J$1660=$D1708+3,J$1660=$D1708+6,J$1660=$D1708+9,J$1660=$D1708+12,J$1660=$D1708+15,J$1660=$D1708+18,J$1660=$D1708+21,J$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,AB$55/4))))))","v":0},{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",K1181>0),K1181,0)))*IF($C$1689=1,(IF(OR(K$1660=$D1708+12,K$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55,$AC80)))),IF($C$1689=2,(IF(OR(K$1660=$D1708+6,K$1660=$D1708+12,K$1660=$D1708+18,K$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/2,$AC80/2)))),(IF(OR(K$1660=$D1708+3,K$1660=$D1708+6,K$1660=$D1708+9,K$1660=$D1708+12,K$1660=$D1708+15,K$1660=$D1708+18,K$1660=$D1708+21,K$1660=$D1708+24),(IF($C$7=\"Fix\",$X$55/4,$AC80/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$7=\"T-bills\",0,IF(AND($B$7=\"Bonds\",F1186>0),F1186,0)))*IF($C$1689=1,(IF(OR(F$1660=$D1713+12,F$1660=$D1713+24),(IF($C$7=\"Fix\",$AC$55,$AC80)))),IF($C$1689=2,(IF(OR(F$1660=$D1713+6,F$1660=$D1713+12,F$1660=$D1713+18,F$1660=$D1713+24),(IF($C$7=\"Fix\",$AC$55/2,$AC80/2)))),(IF(OR(F$1660=$D1713+3,F$1660=$D1713+6,F$1660=$D1713+9,F$1660=$D1713+12,F$1660=$D1713+15,F$1660=$D1713+18,F$1660=$D1713+21,F$1660=$D1713+24),(IF($C$7=\"Fix\",$AC$55/4,$AC80/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1192>0),F1192,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1719+12,F$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,I$56)))),IF($C$1715=2,(IF(OR(F$1660=$D1719+6,F$1660=$D1719+12,F$1660=$D1719+18,F$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,I$56/2)))),(IF(OR(F$1660=$D1719+3,F$1660=$D1719+6,F$1660=$D1719+9,F$1660=$D1719+12,F$1660=$D1719+15,F$1660=$D1719+18,F$1660=$D1719+21,F$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,I$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",Z1192>0),Z1192,0)))*IF($C$1715=1,(IF(OR(Z$1660=$D1719+12,Z$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,$AC$56)))),IF($C$1715=2,(IF(OR(Z$1660=$D1719+6,Z$1660=$D1719+12,Z$1660=$D1719+18,Z$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,$AC$56/2)))),(IF(OR(Z$1660=$D1719+3,Z$1660=$D1719+6,Z$1660=$D1719+9,Z$1660=$D1719+12,Z$1660=$D1719+15,Z$1660=$D1719+18,Z$1660=$D1719+21,Z$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,$AC$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",AA1192>0),AA1192,0)))*IF($C$1715=1,(IF(OR(AA$1660=$D1719+12,AA$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,$AC$56)))),IF($C$1715=2,(IF(OR(AA$1660=$D1719+6,AA$1660=$D1719+12,AA$1660=$D1719+18,AA$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,$AC$56/2)))),(IF(OR(AA$1660=$D1719+3,AA$1660=$D1719+6,AA$1660=$D1719+9,AA$1660=$D1719+12,AA$1660=$D1719+15,AA$1660=$D1719+18,AA$1660=$D1719+21,AA$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,$AC$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",AB1192>0),AB1192,0)))*IF($C$1715=1,(IF(OR(AB$1660=$D1719+12,AB$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,$AC$56)))),IF($C$1715=2,(IF(OR(AB$1660=$D1719+6,AB$1660=$D1719+12,AB$1660=$D1719+18,AB$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,$AC$56/2)))),(IF(OR(AB$1660=$D1719+3,AB$1660=$D1719+6,AB$1660=$D1719+9,AB$1660=$D1719+12,AB$1660=$D1719+15,AB$1660=$D1719+18,AB$1660=$D1719+21,AB$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,$AC$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",AC1192>0),AC1192,0)))*IF($C$1715=1,(IF(OR(AC$1660=$D1719+12,AC$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56,$AC$56)))),IF($C$1715=2,(IF(OR(AC$1660=$D1719+6,AC$1660=$D1719+12,AC$1660=$D1719+18,AC$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/2,$AC$56/2)))),(IF(OR(AC$1660=$D1719+3,AC$1660=$D1719+6,AC$1660=$D1719+9,AC$1660=$D1719+12,AC$1660=$D1719+15,AC$1660=$D1719+18,AC$1660=$D1719+21,AC$1660=$D1719+24),(IF($C$8=\"Fix\",$I$56/4,$AC$56/4))))))","v":0}]
[null,null,null,9,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1197>0),F1197,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1724+12,F$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56,N$56)))),IF($C$1715=2,(IF(OR(F$1660=$D1724+6,F$1660=$D1724+12,F$1660=$D1724+18,F$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56/2,N$56/2)))),(IF(OR(F$1660=$D1724+3,F$1660=$D1724+6,F$1660=$D1724+9,F$1660=$D1724+12,F$1660=$D1724+15,F$1660=$D1724+18,F$1660=$D1724+21,F$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56/4,N$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",U1197>0),U1197,0)))*IF($C$1715=1,(IF(OR(U$1660=$D1724+12,U$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56,$AC$56)))),IF($C$1715=2,(IF(OR(U$1660=$D1724+6,U$1660=$D1724+12,U$1660=$D1724+18,U$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56/2,$AC$56/2)))),(IF(OR(U$1660=$D1724+3,U$1660=$D1724+6,U$1660=$D1724+9,U$1660=$D1724+12,U$1660=$D1724+15,U$1660=$D1724+18,U$1660=$D1724+21,U$1660=$D1724+24),(IF($C$8=\"Fix\",$N$56/4,$AC$56/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,14,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1202>0),F1202,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1729+12,F$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56,S106)))),IF($C$1715=2,(IF(OR(F$1660=$D1729+6,F$1660=$D1729+12,F$1660=$D1729+18,F$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56/2,S$56/2)))),(IF(OR(F$1660=$D1729+3,F$1660=$D1729+6,F$1660=$D1729+9,F$1660=$D1729+12,F$1660=$D1729+15,F$1660=$D1729+18,F$1660=$D1729+21,F$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56/4,S$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",P1202>0),P1202,0)))*IF($C$1715=1,(IF(OR(P$1660=$D1729+12,P$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56,$AC$56)))),IF($C$1715=2,(IF(OR(P$1660=$D1729+6,P$1660=$D1729+12,P$1660=$D1729+18,P$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56/2,$AC$56/2)))),(IF(OR(P$1660=$D1729+3,P$1660=$D1729+6,P$1660=$D1729+9,P$1660=$D1729+12,P$1660=$D1729+15,P$1660=$D1729+18,P$1660=$D1729+21,P$1660=$D1729+24),(IF($C$8=\"Fix\",$S$56/4,$AC$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1204>0),F1204,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1731+12,F$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56,U$56)))),IF($C$1715=2,(IF(OR(F$1660=$D1731+6,F$1660=$D1731+12,F$1660=$D1731+18,F$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56/2,U$56/2)))),(IF(OR(F$1660=$D1731+3,F$1660=$D1731+6,F$1660=$D1731+9,F$1660=$D1731+12,F$1660=$D1731+15,F$1660=$D1731+18,F$1660=$D1731+21,F$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56/4,U$56/4))))))","v":0},0,0,0,0,0,0,0,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",N1204>0),N1204,0)))*IF($C$1715=1,(IF(OR(N$1660=$D1731+12,N$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56,$AC$56)))),IF($C$1715=2,(IF(OR(N$1660=$D1731+6,N$1660=$D1731+12,N$1660=$D1731+18,N$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56/2,$AC$56/2)))),(IF(OR(N$1660=$D1731+3,N$1660=$D1731+6,N$1660=$D1731+9,N$1660=$D1731+12,N$1660=$D1731+15,N$1660=$D1731+18,N$1660=$D1731+21,N$1660=$D1731+24),(IF($C$8=\"Fix\",$U$56/4,$AC$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",F1209>0),F1209,0)))*IF($C$1715=1,(IF(OR(F$1660=$D1736+12,F$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56,Z$56)))),IF($C$1715=2,(IF(OR(F$1660=$D1736+6,F$1660=$D1736+12,F$1660=$D1736+18,F$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/2,Z$56/2)))),(IF(OR(F$1660=$D1736+3,F$1660=$D1736+6,F$1660=$D1736+9,F$1660=$D1736+12,F$1660=$D1736+15,F$1660=$D1736+18,F$1660=$D1736+21,F$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/4,Z$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",G1209>0),G1209,0)))*IF($C$1715=1,(IF(OR(G$1660=$D1736+12,G$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56,AA$56)))),IF($C$1715=2,(IF(OR(G$1660=$D1736+6,G$1660=$D1736+12,G$1660=$D1736+18,G$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/2,AA$56/2)))),(IF(OR(G$1660=$D1736+3,G$1660=$D1736+6,G$1660=$D1736+9,G$1660=$D1736+12,G$1660=$D1736+15,G$1660=$D1736+18,G$1660=$D1736+21,G$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/4,AA$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",H1209>0),H1209,0)))*IF($C$1715=1,(IF(OR(H$1660=$D1736+12,H$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56,AB$56)))),IF($C$1715=2,(IF(OR(H$1660=$D1736+6,H$1660=$D1736+12,H$1660=$D1736+18,H$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/2,AB$56/2)))),(IF(OR(H$1660=$D1736+3,H$1660=$D1736+6,H$1660=$D1736+9,H$1660=$D1736+12,H$1660=$D1736+15,H$1660=$D1736+18,H$1660=$D1736+21,H$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/4,AB$56/4))))))","v":0},{"$f":"(IF($B$8=\"T-bills\",0,IF(AND($B$8=\"Bonds\",I1209>0),I1209,0)))*IF($C$1715=1,(IF(OR(I$1660=$D1736+12,I$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56,$AC$56)))),IF($C$1715=2,(IF(OR(I$1660=$D1736+6,I$1660=$D1736+12,I$1660=$D1736+18,I$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/2,$AC$56/2)))),(IF(OR(I$1660=$D1736+3,I$1660=$D1736+6,I$1660=$D1736+9,I$1660=$D1736+12,I$1660=$D1736+15,I$1660=$D1736+18,I$1660=$D1736+21,I$1660=$D1736+24),(IF($C$8=\"Fix\",$Z$56/4,$AC$56/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,{"$f":"IF($B$9=\"Bonds\",Instruments!$O$10,\" \")","v":4},null,{"$f":"$E$9","v":"2yr "}]
[null,null,null,5,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1219>0),F1219,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1746+12,F$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,J$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1746+6,F$1660=$D1746+12,F$1660=$D1746+18,F$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,J$57/2)))),(IF(OR(F$1660=$D1746+3,F$1660=$D1746+6,F$1660=$D1746+9,F$1660=$D1746+12,F$1660=$D1746+15,F$1660=$D1746+18,F$1660=$D1746+21,F$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,J$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",Y1219>0),Y1219,0)))*IF($C$1741=1,(IF(OR(Y$1660=$D1746+12,Y$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(Y$1660=$D1746+6,Y$1660=$D1746+12,Y$1660=$D1746+18,Y$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(Y$1660=$D1746+3,Y$1660=$D1746+6,Y$1660=$D1746+9,Y$1660=$D1746+12,Y$1660=$D1746+15,Y$1660=$D1746+18,Y$1660=$D1746+21,Y$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",Z1219>0),Z1219,0)))*IF($C$1741=1,(IF(OR(Z$1660=$D1746+12,Z$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(Z$1660=$D1746+6,Z$1660=$D1746+12,Z$1660=$D1746+18,Z$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(Z$1660=$D1746+3,Z$1660=$D1746+6,Z$1660=$D1746+9,Z$1660=$D1746+12,Z$1660=$D1746+15,Z$1660=$D1746+18,Z$1660=$D1746+21,Z$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",AA1219>0),AA1219,0)))*IF($C$1741=1,(IF(OR(AA$1660=$D1746+12,AA$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(AA$1660=$D1746+6,AA$1660=$D1746+12,AA$1660=$D1746+18,AA$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(AA$1660=$D1746+3,AA$1660=$D1746+6,AA$1660=$D1746+9,AA$1660=$D1746+12,AA$1660=$D1746+15,AA$1660=$D1746+18,AA$1660=$D1746+21,AA$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",AB1219>0),AB1219,0)))*IF($C$1741=1,(IF(OR(AB$1660=$D1746+12,AB$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(AB$1660=$D1746+6,AB$1660=$D1746+12,AB$1660=$D1746+18,AB$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(AB$1660=$D1746+3,AB$1660=$D1746+6,AB$1660=$D1746+9,AB$1660=$D1746+12,AB$1660=$D1746+15,AB$1660=$D1746+18,AB$1660=$D1746+21,AB$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",AC1219>0),AC1219,0)))*IF($C$1741=1,(IF(OR(AC$1660=$D1746+12,AC$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57,$AC$57)))),IF($C$1741=2,(IF(OR(AC$1660=$D1746+6,AC$1660=$D1746+12,AC$1660=$D1746+18,AC$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/2,$AC$57/2)))),(IF(OR(AC$1660=$D1746+3,AC$1660=$D1746+6,AC$1660=$D1746+9,AC$1660=$D1746+12,AC$1660=$D1746+15,AC$1660=$D1746+18,AC$1660=$D1746+21,AC$1660=$D1746+24),(IF($C$9=\"Fix\",$J$57/4,$AC$57/4))))))","v":0}]
[null,null,null,6,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1220>0),F1220,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1747+12,F$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57,K$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1747+6,F$1660=$D1747+12,F$1660=$D1747+18,F$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57/2,K$57/2)))),(IF(OR(F$1660=$D1747+3,F$1660=$D1747+6,F$1660=$D1747+9,F$1660=$D1747+12,F$1660=$D1747+15,F$1660=$D1747+18,F$1660=$D1747+21,F$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57/4,K$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",X1220>0),X1220,0)))*IF($C$1741=1,(IF(OR(X$1660=$D1747+12,X$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57,$AC$57)))),IF($C$1741=2,(IF(OR(X$1660=$D1747+6,X$1660=$D1747+12,X$1660=$D1747+18,X$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57/2,$AC$57/2)))),(IF(OR(X$1660=$D1747+3,X$1660=$D1747+6,X$1660=$D1747+9,X$1660=$D1747+12,X$1660=$D1747+15,X$1660=$D1747+18,X$1660=$D1747+21,X$1660=$D1747+24),(IF($C$9=\"Fix\",$K$57/4,$AC$57/4))))))","v":0},0,0,0,0,0]
[null,null,null,12,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1226>0),F1226,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1753+12,F$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57,Q$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1753+6,F$1660=$D1753+12,F$1660=$D1753+18,F$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57/2,Q$57/2)))),(IF(OR(F$1660=$D1753+3,F$1660=$D1753+6,F$1660=$D1753+9,F$1660=$D1753+12,F$1660=$D1753+15,F$1660=$D1753+18,F$1660=$D1753+21,F$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57/4,Q$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",R1226>0),R1226,0)))*IF($C$1741=1,(IF(OR(R$1660=$D1753+12,R$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57,$AC$57)))),IF($C$1741=2,(IF(OR(R$1660=$D1753+6,R$1660=$D1753+12,R$1660=$D1753+18,R$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57/2,$AC$57/2)))),(IF(OR(R$1660=$D1753+3,R$1660=$D1753+6,R$1660=$D1753+9,R$1660=$D1753+12,R$1660=$D1753+15,R$1660=$D1753+18,R$1660=$D1753+21,R$1660=$D1753+24),(IF($C$9=\"Fix\",$Q$57/4,$AC$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1231>0),F1231,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1758+12,F$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57,V$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1758+6,F$1660=$D1758+12,F$1660=$D1758+18,F$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57/2,V$57/2)))),(IF(OR(F$1660=$D1758+3,F$1660=$D1758+6,F$1660=$D1758+9,F$1660=$D1758+12,F$1660=$D1758+15,F$1660=$D1758+18,F$1660=$D1758+21,F$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57/4,V$57/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",M1231>0),M1231,0)))*IF($C$1741=1,(IF(OR(M$1660=$D1758+12,M$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57,$AC$57)))),IF($C$1741=2,(IF(OR(M$1660=$D1758+6,M$1660=$D1758+12,M$1660=$D1758+18,M$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57/2,$AC$57/2)))),(IF(OR(M$1660=$D1758+3,M$1660=$D1758+6,M$1660=$D1758+9,M$1660=$D1758+12,M$1660=$D1758+15,M$1660=$D1758+18,M$1660=$D1758+21,M$1660=$D1758+24),(IF($C$9=\"Fix\",$V$57/4,$AC$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1236>0),F1236,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1763+12,F$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57,AA$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1763+6,F$1660=$D1763+12,F$1660=$D1763+18,F$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/2,AA$57/2)))),(IF(OR(F$1660=$D1763+3,F$1660=$D1763+6,F$1660=$D1763+9,F$1660=$D1763+12,F$1660=$D1763+15,F$1660=$D1763+18,F$1660=$D1763+21,F$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/4,AA$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",G1236>0),G1236,0)))*IF($C$1741=1,(IF(OR(G$1660=$D1763+12,G$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57,AB$57)))),IF($C$1741=2,(IF(OR(G$1660=$D1763+6,G$1660=$D1763+12,G$1660=$D1763+18,G$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/2,AB$57/2)))),(IF(OR(G$1660=$D1763+3,G$1660=$D1763+6,G$1660=$D1763+9,G$1660=$D1763+12,G$1660=$D1763+15,G$1660=$D1763+18,G$1660=$D1763+21,G$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/4,AB$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",H1236>0),H1236,0)))*IF($C$1741=1,(IF(OR(H$1660=$D1763+12,H$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57,$AC$57)))),IF($C$1741=2,(IF(OR(H$1660=$D1763+6,H$1660=$D1763+12,H$1660=$D1763+18,H$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/2,$AC$57/2)))),(IF(OR(H$1660=$D1763+3,H$1660=$D1763+6,H$1660=$D1763+9,H$1660=$D1763+12,H$1660=$D1763+15,H$1660=$D1763+18,H$1660=$D1763+21,H$1660=$D1763+24),(IF($C$9=\"Fix\",$AA$57/4,$AC$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",F1237>0),F1237,0)))*IF($C$1741=1,(IF(OR(F$1660=$D1764+12,F$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57,AB$57)))),IF($C$1741=2,(IF(OR(F$1660=$D1764+6,F$1660=$D1764+12,F$1660=$D1764+18,F$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57/2,AB$57/2)))),(IF(OR(F$1660=$D1764+3,F$1660=$D1764+6,F$1660=$D1764+9,F$1660=$D1764+12,F$1660=$D1764+15,F$1660=$D1764+18,F$1660=$D1764+21,F$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57/4,AB$57/4))))))","v":0},{"$f":"(IF($B$9=\"T-bills\",0,IF(AND($B$9=\"Bonds\",G1237>0),G1237,0)))*IF($C$1741=1,(IF(OR(G$1660=$D1764+12,G$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57,$AC$57)))),IF($C$1741=2,(IF(OR(G$1660=$D1764+6,G$1660=$D1764+12,G$1660=$D1764+18,G$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57/2,$AC$57/2)))),(IF(OR(G$1660=$D1764+3,G$1660=$D1764+6,G$1660=$D1764+9,G$1660=$D1764+12,G$1660=$D1764+15,G$1660=$D1764+18,G$1660=$D1764+21,G$1660=$D1764+24),(IF($C$9=\"Fix\",$AB$57/4,$AC$57/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1768+1","v":2},null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1242>0),F1242,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1769+12,F$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58,G$58)))),IF($C$1767=2,(IF(OR(F$1660=$D1769+6,F$1660=$D1769+12,F$1660=$D1769+18,F$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/2,G$58/2)))),(IF(OR(F$1660=$D1769+3,F$1660=$D1769+6,F$1660=$D1769+9,F$1660=$D1769+12,F$1660=$D1769+15,F$1660=$D1769+18,F$1660=$D1769+21,F$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/4,G$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AB1242>0),AB1242,0)))*IF($C$1767=1,(IF(OR(AB$1660=$D1769+12,AB$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58,$AC$58)))),IF($C$1767=2,(IF(OR(AB$1660=$D1769+6,AB$1660=$D1769+12,AB$1660=$D1769+18,AB$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/2,$AC$58/2)))),(IF(OR(AB$1660=$D1769+3,AB$1660=$D1769+6,AB$1660=$D1769+9,AB$1660=$D1769+12,AB$1660=$D1769+15,AB$1660=$D1769+18,AB$1660=$D1769+21,AB$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/4,$AC$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",AC1242>0),AC1242,0)))*IF($C$1767=1,(IF(OR(AC$1660=$D1769+12,AC$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58,$AC$58)))),IF($C$1767=2,(IF(OR(AC$1660=$D1769+6,AC$1660=$D1769+12,AC$1660=$D1769+18,AC$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/2,$AC$58/2)))),(IF(OR(AC$1660=$D1769+3,AC$1660=$D1769+6,AC$1660=$D1769+9,AC$1660=$D1769+12,AC$1660=$D1769+15,AC$1660=$D1769+18,AC$1660=$D1769+21,AC$1660=$D1769+24),(IF($C$10=\"Fix\",$G$58/4,$AC$58/4))))))","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1247>0),F1247,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1774+12,F$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58,L$58)))),IF($C$1767=2,(IF(OR(F$1660=$D1774+6,F$1660=$D1774+12,F$1660=$D1774+18,F$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58/2,L$58/2)))),(IF(OR(F$1660=$D1774+3,F$1660=$D1774+6,F$1660=$D1774+9,F$1660=$D1774+12,F$1660=$D1774+15,F$1660=$D1774+18,F$1660=$D1774+21,F$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58/4,L$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",W1247>0),W1247,0)))*IF($C$1767=1,(IF(OR(W$1660=$D1774+12,W$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58,$AC$58)))),IF($C$1767=2,(IF(OR(W$1660=$D1774+6,W$1660=$D1774+12,W$1660=$D1774+18,W$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58/2,$AC$58/2)))),(IF(OR(W$1660=$D1774+3,W$1660=$D1774+6,W$1660=$D1774+9,W$1660=$D1774+12,W$1660=$D1774+15,W$1660=$D1774+18,W$1660=$D1774+21,W$1660=$D1774+24),(IF($C$10=\"Fix\",$L$58/4,$AC$58/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1253>0),F1253,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1780+12,F$1660=$D1780+24),(IF($C$10=\"Fix\",$R158,R$58)))),IF($C$1767=2,(IF(OR(F$1660=$D1780+6,F$1660=$D1780+12,F$1660=$D1780+18,F$1660=$D1780+24),(IF($C$10=\"Fix\",$R$58/2,R$58/2)))),(IF(OR(F$1660=$D1780+3,F$1660=$D1780+6,F$1660=$D1780+9,F$1660=$D1780+12,F$1660=$D1780+15,F$1660=$D1780+18,F$1660=$D1780+21,F$1660=$D1780+24),(IF($C$10=\"Fix\",$R$58/4,R$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",Q1253>0),Q1253,0)))*IF($C$1767=1,(IF(OR(Q$1660=$D1780+12,Q$1660=$D1780+24),(IF($C$10=\"Fix\",$R158,$AC$58)))),IF($C$1767=2,(IF(OR(Q$1660=$D1780+6,Q$1660=$D1780+12,Q$1660=$D1780+18,Q$1660=$D1780+24),(IF($C$10=\"Fix\",$R$58/2,$AC$58/2)))),(IF(OR(Q$1660=$D1780+3,Q$1660=$D1780+6,Q$1660=$D1780+9,Q$1660=$D1780+12,Q$1660=$D1780+15,Q$1660=$D1780+18,Q$1660=$D1780+21,Q$1660=$D1780+24),(IF($C$10=\"Fix\",$R$58/4,$AC$58/4))))))","v":0},0,0,0,33.975000000000001,0,0,33.975000000000001,0,0,33.975000000000001,0,0]
[null,null,null,14,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1254>0),F1254,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1781+12,F$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58,S158)))),IF($C$1767=2,(IF(OR(F$1660=$D1781+6,F$1660=$D1781+12,F$1660=$D1781+18,F$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58/2,S$58/2)))),(IF(OR(F$1660=$D1781+3,F$1660=$D1781+6,F$1660=$D1781+9,F$1660=$D1781+12,F$1660=$D1781+15,F$1660=$D1781+18,F$1660=$D1781+21,F$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58/4,S$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",P1254>0),P1254,0)))*IF($C$1767=1,(IF(OR(P$1660=$D1781+12,P$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58,$AC$58)))),IF($C$1767=2,(IF(OR(P$1660=$D1781+6,P$1660=$D1781+12,P$1660=$D1781+18,P$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58/2,$AC$58/2)))),(IF(OR(P$1660=$D1781+3,P$1660=$D1781+6,P$1660=$D1781+9,P$1660=$D1781+12,P$1660=$D1781+15,P$1660=$D1781+18,P$1660=$D1781+21,P$1660=$D1781+24),(IF($C$10=\"Fix\",$S$58/4,$AC$58/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1259>0),F1259,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1786+12,F$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,X$58)))),IF($C$1767=2,(IF(OR(F$1660=$D1786+6,F$1660=$D1786+12,F$1660=$D1786+18,F$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,X$58/2)))),(IF(OR(F$1660=$D1786+3,F$1660=$D1786+6,F$1660=$D1786+9,F$1660=$D1786+12,F$1660=$D1786+15,F$1660=$D1786+18,F$1660=$D1786+21,F$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,X$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",G1259>0),G1259,0)))*IF($C$1767=1,(IF(OR(G$1660=$D1786+12,G$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,Y$58)))),IF($C$1767=2,(IF(OR(G$1660=$D1786+6,G$1660=$D1786+12,G$1660=$D1786+18,G$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,Y$58/2)))),(IF(OR(G$1660=$D1786+3,G$1660=$D1786+6,G$1660=$D1786+9,G$1660=$D1786+12,G$1660=$D1786+15,G$1660=$D1786+18,G$1660=$D1786+21,G$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,Y$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",H1259>0),H1259,0)))*IF($C$1767=1,(IF(OR(H$1660=$D1786+12,H$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,Z$58)))),IF($C$1767=2,(IF(OR(H$1660=$D1786+6,H$1660=$D1786+12,H$1660=$D1786+18,H$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,Z$58/2)))),(IF(OR(H$1660=$D1786+3,H$1660=$D1786+6,H$1660=$D1786+9,H$1660=$D1786+12,H$1660=$D1786+15,H$1660=$D1786+18,H$1660=$D1786+21,H$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,Z$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",I1259>0),I1259,0)))*IF($C$1767=1,(IF(OR(I$1660=$D1786+12,I$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,AA$58)))),IF($C$1767=2,(IF(OR(I$1660=$D1786+6,I$1660=$D1786+12,I$1660=$D1786+18,I$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,AA$58/2)))),(IF(OR(I$1660=$D1786+3,I$1660=$D1786+6,I$1660=$D1786+9,I$1660=$D1786+12,I$1660=$D1786+15,I$1660=$D1786+18,I$1660=$D1786+21,I$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,AA$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",J1259>0),J1259,0)))*IF($C$1767=1,(IF(OR(J$1660=$D1786+12,J$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,AB$58)))),IF($C$1767=2,(IF(OR(J$1660=$D1786+6,J$1660=$D1786+12,J$1660=$D1786+18,J$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,AB$58/2)))),(IF(OR(J$1660=$D1786+3,J$1660=$D1786+6,J$1660=$D1786+9,J$1660=$D1786+12,J$1660=$D1786+15,J$1660=$D1786+18,J$1660=$D1786+21,J$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,AB$58/4))))))","v":0},{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",K1259>0),K1259,0)))*IF($C$1767=1,(IF(OR(K$1660=$D1786+12,K$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58,$AC158)))),IF($C$1767=2,(IF(OR(K$1660=$D1786+6,K$1660=$D1786+12,K$1660=$D1786+18,K$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/2,$AC158/2)))),(IF(OR(K$1660=$D1786+3,K$1660=$D1786+6,K$1660=$D1786+9,K$1660=$D1786+12,K$1660=$D1786+15,K$1660=$D1786+18,K$1660=$D1786+21,K$1660=$D1786+24),(IF($C$10=\"Fix\",$X$58/4,$AC158/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$10=\"T-bills\",0,IF(AND($B$10=\"Bonds\",F1264>0),F1264,0)))*IF($C$1767=1,(IF(OR(F$1660=$D1791+12,F$1660=$D1791+24),(IF($C$10=\"Fix\",$AC$58,$AC158)))),IF($C$1767=2,(IF(OR(F$1660=$D1791+6,F$1660=$D1791+12,F$1660=$D1791+18,F$1660=$D1791+24),(IF($C$10=\"Fix\",$AC$58/2,$AC158/2)))),(IF(OR(F$1660=$D1791+3,F$1660=$D1791+6,F$1660=$D1791+9,F$1660=$D1791+12,F$1660=$D1791+15,F$1660=$D1791+18,F$1660=$D1791+21,F$1660=$D1791+24),(IF($C$10=\"Fix\",$AC$58/4,$AC158/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1795+1","v":3},null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1269>0),F1269,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1796+12,F$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59,H$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1796+6,F$1660=$D1796+12,F$1660=$D1796+18,F$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/2,H$59/2)))),(IF(OR(F$1660=$D1796+3,F$1660=$D1796+6,F$1660=$D1796+9,F$1660=$D1796+12,F$1660=$D1796+15,F$1660=$D1796+18,F$1660=$D1796+21,F$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/4,H$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",AA1269>0),AA1269,0)))*IF($C$1793=1,(IF(OR(AA$1660=$D1796+12,AA$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59,$AC$59)))),IF($C$1793=2,(IF(OR(AA$1660=$D1796+6,AA$1660=$D1796+12,AA$1660=$D1796+18,AA$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/2,$AC$59/2)))),(IF(OR(AA$1660=$D1796+3,AA$1660=$D1796+6,AA$1660=$D1796+9,AA$1660=$D1796+12,AA$1660=$D1796+15,AA$1660=$D1796+18,AA$1660=$D1796+21,AA$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/4,$AC$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",AB1269>0),AB1269,0)))*IF($C$1793=1,(IF(OR(AB$1660=$D1796+12,AB$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59,$AC$59)))),IF($C$1793=2,(IF(OR(AB$1660=$D1796+6,AB$1660=$D1796+12,AB$1660=$D1796+18,AB$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/2,$AC$59/2)))),(IF(OR(AB$1660=$D1796+3,AB$1660=$D1796+6,AB$1660=$D1796+9,AB$1660=$D1796+12,AB$1660=$D1796+15,AB$1660=$D1796+18,AB$1660=$D1796+21,AB$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/4,$AC$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",AC1269>0),AC1269,0)))*IF($C$1793=1,(IF(OR(AC$1660=$D1796+12,AC$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59,$AC$59)))),IF($C$1793=2,(IF(OR(AC$1660=$D1796+6,AC$1660=$D1796+12,AC$1660=$D1796+18,AC$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/2,$AC$59/2)))),(IF(OR(AC$1660=$D1796+3,AC$1660=$D1796+6,AC$1660=$D1796+9,AC$1660=$D1796+12,AC$1660=$D1796+15,AC$1660=$D1796+18,AC$1660=$D1796+21,AC$1660=$D1796+24),(IF($C$11=\"Fix\",$H$59/4,$AC$59/4))))))","v":0}]
[null,null,null,8,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1274>0),F1274,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1801+12,F$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59,M$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1801+6,F$1660=$D1801+12,F$1660=$D1801+18,F$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59/2,M$59/2)))),(IF(OR(F$1660=$D1801+3,F$1660=$D1801+6,F$1660=$D1801+9,F$1660=$D1801+12,F$1660=$D1801+15,F$1660=$D1801+18,F$1660=$D1801+21,F$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59/4,M$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",V1274>0),V1274,0)))*IF($C$1793=1,(IF(OR(V$1660=$D1801+12,V$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59,$AC$59)))),IF($C$1793=2,(IF(OR(V$1660=$D1801+6,V$1660=$D1801+12,V$1660=$D1801+18,V$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59/2,$AC$59/2)))),(IF(OR(V$1660=$D1801+3,V$1660=$D1801+6,V$1660=$D1801+9,V$1660=$D1801+12,V$1660=$D1801+15,V$1660=$D1801+18,V$1660=$D1801+21,V$1660=$D1801+24),(IF($C$11=\"Fix\",$M$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,10,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1276>0),F1276,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1803+12,F$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59,O$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1803+6,F$1660=$D1803+12,F$1660=$D1803+18,F$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59/2,O$59/2)))),(IF(OR(F$1660=$D1803+3,F$1660=$D1803+6,F$1660=$D1803+9,F$1660=$D1803+12,F$1660=$D1803+15,F$1660=$D1803+18,F$1660=$D1803+21,F$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59/4,O$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",T1276>0),T1276,0)))*IF($C$1793=1,(IF(OR(T$1660=$D1803+12,T$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59,$AC$59)))),IF($C$1793=2,(IF(OR(T$1660=$D1803+6,T$1660=$D1803+12,T$1660=$D1803+18,T$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59/2,$AC$59/2)))),(IF(OR(T$1660=$D1803+3,T$1660=$D1803+6,T$1660=$D1803+9,T$1660=$D1803+12,T$1660=$D1803+15,T$1660=$D1803+18,T$1660=$D1803+21,T$1660=$D1803+24),(IF($C$11=\"Fix\",$O$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1281>0),F1281,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1808+12,F$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59,T$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1808+6,F$1660=$D1808+12,F$1660=$D1808+18,F$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59/2,T$59/2)))),(IF(OR(F$1660=$D1808+3,F$1660=$D1808+6,F$1660=$D1808+9,F$1660=$D1808+12,F$1660=$D1808+15,F$1660=$D1808+18,F$1660=$D1808+21,F$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59/4,T$59/4))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",O1281>0),O1281,0)))*IF($C$1793=1,(IF(OR(O$1660=$D1808+12,O$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59,$AC$59)))),IF($C$1793=2,(IF(OR(O$1660=$D1808+6,O$1660=$D1808+12,O$1660=$D1808+18,O$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59/2,$AC$59/2)))),(IF(OR(O$1660=$D1808+3,O$1660=$D1808+6,O$1660=$D1808+9,O$1660=$D1808+12,O$1660=$D1808+15,O$1660=$D1808+18,O$1660=$D1808+21,O$1660=$D1808+24),(IF($C$11=\"Fix\",$T$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1286>0),F1286,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1813+12,F$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,Y$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1813+6,F$1660=$D1813+12,F$1660=$D1813+18,F$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,Y$59/2)))),(IF(OR(F$1660=$D1813+3,F$1660=$D1813+6,F$1660=$D1813+9,F$1660=$D1813+12,F$1660=$D1813+15,F$1660=$D1813+18,F$1660=$D1813+21,F$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,Y$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",G1286>0),G1286,0)))*IF($C$1793=1,(IF(OR(G$1660=$D1813+12,G$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,Z$59)))),IF($C$1793=2,(IF(OR(G$1660=$D1813+6,G$1660=$D1813+12,G$1660=$D1813+18,G$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,Z$59/2)))),(IF(OR(G$1660=$D1813+3,G$1660=$D1813+6,G$1660=$D1813+9,G$1660=$D1813+12,G$1660=$D1813+15,G$1660=$D1813+18,G$1660=$D1813+21,G$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,Z$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",H1286>0),H1286,0)))*IF($C$1793=1,(IF(OR(H$1660=$D1813+12,H$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,AA$59)))),IF($C$1793=2,(IF(OR(H$1660=$D1813+6,H$1660=$D1813+12,H$1660=$D1813+18,H$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,AA$59/2)))),(IF(OR(H$1660=$D1813+3,H$1660=$D1813+6,H$1660=$D1813+9,H$1660=$D1813+12,H$1660=$D1813+15,H$1660=$D1813+18,H$1660=$D1813+21,H$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,AA$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",I1286>0),I1286,0)))*IF($C$1793=1,(IF(OR(I$1660=$D1813+12,I$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,AB$59)))),IF($C$1793=2,(IF(OR(I$1660=$D1813+6,I$1660=$D1813+12,I$1660=$D1813+18,I$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,AB$59/2)))),(IF(OR(I$1660=$D1813+3,I$1660=$D1813+6,I$1660=$D1813+9,I$1660=$D1813+12,I$1660=$D1813+15,I$1660=$D1813+18,I$1660=$D1813+21,I$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,AB$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",J1286>0),J1286,0)))*IF($C$1793=1,(IF(OR(J$1660=$D1813+12,J$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59,$AC$59)))),IF($C$1793=2,(IF(OR(J$1660=$D1813+6,J$1660=$D1813+12,J$1660=$D1813+18,J$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/2,$AC$59/2)))),(IF(OR(J$1660=$D1813+3,J$1660=$D1813+6,J$1660=$D1813+9,J$1660=$D1813+12,J$1660=$D1813+15,J$1660=$D1813+18,J$1660=$D1813+21,J$1660=$D1813+24),(IF($C$11=\"Fix\",$Y$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",F1287>0),F1287,0)))*IF($C$1793=1,(IF(OR(F$1660=$D1814+12,F$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59,Z$59)))),IF($C$1793=2,(IF(OR(F$1660=$D1814+6,F$1660=$D1814+12,F$1660=$D1814+18,F$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/2,Z$59/2)))),(IF(OR(F$1660=$D1814+3,F$1660=$D1814+6,F$1660=$D1814+9,F$1660=$D1814+12,F$1660=$D1814+15,F$1660=$D1814+18,F$1660=$D1814+21,F$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/4,Z$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",G1287>0),G1287,0)))*IF($C$1793=1,(IF(OR(G$1660=$D1814+12,G$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59,AA$59)))),IF($C$1793=2,(IF(OR(G$1660=$D1814+6,G$1660=$D1814+12,G$1660=$D1814+18,G$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/2,AA$59/2)))),(IF(OR(G$1660=$D1814+3,G$1660=$D1814+6,G$1660=$D1814+9,G$1660=$D1814+12,G$1660=$D1814+15,G$1660=$D1814+18,G$1660=$D1814+21,G$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/4,AA$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",H1287>0),H1287,0)))*IF($C$1793=1,(IF(OR(H$1660=$D1814+12,H$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59,AB$59)))),IF($C$1793=2,(IF(OR(H$1660=$D1814+6,H$1660=$D1814+12,H$1660=$D1814+18,H$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/2,AB$59/2)))),(IF(OR(H$1660=$D1814+3,H$1660=$D1814+6,H$1660=$D1814+9,H$1660=$D1814+12,H$1660=$D1814+15,H$1660=$D1814+18,H$1660=$D1814+21,H$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/4,AB$59/4))))))","v":0},{"$f":"(IF($B$11=\"T-bills\",0,IF(AND($B$11=\"Bonds\",I1287>0),I1287,0)))*IF($C$1793=1,(IF(OR(I$1660=$D1814+12,I$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59,$AC$59)))),IF($C$1793=2,(IF(OR(I$1660=$D1814+6,I$1660=$D1814+12,I$1660=$D1814+18,I$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/2,$AC$59/2)))),(IF(OR(I$1660=$D1814+3,I$1660=$D1814+6,I$1660=$D1814+9,I$1660=$D1814+12,I$1660=$D1814+15,I$1660=$D1814+18,I$1660=$D1814+21,I$1660=$D1814+24),(IF($C$11=\"Fix\",$Z$59/4,$AC$59/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,{"$f":"IF($B$12=\"Bonds\",Instruments!$O$13,\" \")","v":2},null,{"$f":"$E$12","v":"7yr"}]
[null,null,null,5,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1297>0),F1297,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1824+12,F$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,J$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1824+6,F$1660=$D1824+12,F$1660=$D1824+18,F$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,J$60/2)))),(IF(OR(F$1660=$D1824+3,F$1660=$D1824+6,F$1660=$D1824+9,F$1660=$D1824+12,F$1660=$D1824+15,F$1660=$D1824+18,F$1660=$D1824+21,F$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,J$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Y1297>0),Y1297,0)))*IF($C$1819=1,(IF(OR(Y$1660=$D1824+12,Y$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(Y$1660=$D1824+6,Y$1660=$D1824+12,Y$1660=$D1824+18,Y$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(Y$1660=$D1824+3,Y$1660=$D1824+6,Y$1660=$D1824+9,Y$1660=$D1824+12,Y$1660=$D1824+15,Y$1660=$D1824+18,Y$1660=$D1824+21,Y$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",Z1297>0),Z1297,0)))*IF($C$1819=1,(IF(OR(Z$1660=$D1824+12,Z$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(Z$1660=$D1824+6,Z$1660=$D1824+12,Z$1660=$D1824+18,Z$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(Z$1660=$D1824+3,Z$1660=$D1824+6,Z$1660=$D1824+9,Z$1660=$D1824+12,Z$1660=$D1824+15,Z$1660=$D1824+18,Z$1660=$D1824+21,Z$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AA1297>0),AA1297,0)))*IF($C$1819=1,(IF(OR(AA$1660=$D1824+12,AA$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(AA$1660=$D1824+6,AA$1660=$D1824+12,AA$1660=$D1824+18,AA$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(AA$1660=$D1824+3,AA$1660=$D1824+6,AA$1660=$D1824+9,AA$1660=$D1824+12,AA$1660=$D1824+15,AA$1660=$D1824+18,AA$1660=$D1824+21,AA$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AB1297>0),AB1297,0)))*IF($C$1819=1,(IF(OR(AB$1660=$D1824+12,AB$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(AB$1660=$D1824+6,AB$1660=$D1824+12,AB$1660=$D1824+18,AB$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(AB$1660=$D1824+3,AB$1660=$D1824+6,AB$1660=$D1824+9,AB$1660=$D1824+12,AB$1660=$D1824+15,AB$1660=$D1824+18,AB$1660=$D1824+21,AB$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",AC1297>0),AC1297,0)))*IF($C$1819=1,(IF(OR(AC$1660=$D1824+12,AC$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60,$AC$60)))),IF($C$1819=2,(IF(OR(AC$1660=$D1824+6,AC$1660=$D1824+12,AC$1660=$D1824+18,AC$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/2,$AC$60/2)))),(IF(OR(AC$1660=$D1824+3,AC$1660=$D1824+6,AC$1660=$D1824+9,AC$1660=$D1824+12,AC$1660=$D1824+15,AC$1660=$D1824+18,AC$1660=$D1824+21,AC$1660=$D1824+24),(IF($C$12=\"Fix\",$J$60/4,$AC$60/4))))))","v":0}]
[null,null,null,11,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1303>0),F1303,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1830+12,F$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60,P$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1830+6,F$1660=$D1830+12,F$1660=$D1830+18,F$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60/2,P$60/2)))),(IF(OR(F$1660=$D1830+3,F$1660=$D1830+6,F$1660=$D1830+9,F$1660=$D1830+12,F$1660=$D1830+15,F$1660=$D1830+18,F$1660=$D1830+21,F$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60/4,P$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",S1303>0),S1303,0)))*IF($C$1819=1,(IF(OR(S$1660=$D1830+12,S$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60,$AC$60)))),IF($C$1819=2,(IF(OR(S$1660=$D1830+6,S$1660=$D1830+12,S$1660=$D1830+18,S$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60/2,$AC$60/2)))),(IF(OR(S$1660=$D1830+3,S$1660=$D1830+6,S$1660=$D1830+9,S$1660=$D1830+12,S$1660=$D1830+15,S$1660=$D1830+18,S$1660=$D1830+21,S$1660=$D1830+24),(IF($C$12=\"Fix\",$P$60/4,$AC$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1304>0),F1304,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1831+12,F$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60,Q$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1831+6,F$1660=$D1831+12,F$1660=$D1831+18,F$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60/2,Q$60/2)))),(IF(OR(F$1660=$D1831+3,F$1660=$D1831+6,F$1660=$D1831+9,F$1660=$D1831+12,F$1660=$D1831+15,F$1660=$D1831+18,F$1660=$D1831+21,F$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60/4,Q$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",R1304>0),R1304,0)))*IF($C$1819=1,(IF(OR(R$1660=$D1831+12,R$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60,$AC$60)))),IF($C$1819=2,(IF(OR(R$1660=$D1831+6,R$1660=$D1831+12,R$1660=$D1831+18,R$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60/2,$AC$60/2)))),(IF(OR(R$1660=$D1831+3,R$1660=$D1831+6,R$1660=$D1831+9,R$1660=$D1831+12,R$1660=$D1831+15,R$1660=$D1831+18,R$1660=$D1831+21,R$1660=$D1831+24),(IF($C$12=\"Fix\",$Q$60/4,$AC$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1309>0),F1309,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1836+12,F$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60,V$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1836+6,F$1660=$D1836+12,F$1660=$D1836+18,F$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60/2,V$60/2)))),(IF(OR(F$1660=$D1836+3,F$1660=$D1836+6,F$1660=$D1836+9,F$1660=$D1836+12,F$1660=$D1836+15,F$1660=$D1836+18,F$1660=$D1836+21,F$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60/4,V$60/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",M1309>0),M1309,0)))*IF($C$1819=1,(IF(OR(M$1660=$D1836+12,M$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60,$AC$60)))),IF($C$1819=2,(IF(OR(M$1660=$D1836+6,M$1660=$D1836+12,M$1660=$D1836+18,M$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60/2,$AC$60/2)))),(IF(OR(M$1660=$D1836+3,M$1660=$D1836+6,M$1660=$D1836+9,M$1660=$D1836+12,M$1660=$D1836+15,M$1660=$D1836+18,M$1660=$D1836+21,M$1660=$D1836+24),(IF($C$12=\"Fix\",$V$60/4,$AC$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",F1314>0),F1314,0)))*IF($C$1819=1,(IF(OR(F$1660=$D1841+12,F$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60,AA$60)))),IF($C$1819=2,(IF(OR(F$1660=$D1841+6,F$1660=$D1841+12,F$1660=$D1841+18,F$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/2,AA$60/2)))),(IF(OR(F$1660=$D1841+3,F$1660=$D1841+6,F$1660=$D1841+9,F$1660=$D1841+12,F$1660=$D1841+15,F$1660=$D1841+18,F$1660=$D1841+21,F$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/4,AA$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",G1314>0),G1314,0)))*IF($C$1819=1,(IF(OR(G$1660=$D1841+12,G$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60,AB$60)))),IF($C$1819=2,(IF(OR(G$1660=$D1841+6,G$1660=$D1841+12,G$1660=$D1841+18,G$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/2,AB$60/2)))),(IF(OR(G$1660=$D1841+3,G$1660=$D1841+6,G$1660=$D1841+9,G$1660=$D1841+12,G$1660=$D1841+15,G$1660=$D1841+18,G$1660=$D1841+21,G$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/4,AB$60/4))))))","v":0},{"$f":"(IF($B$12=\"T-bills\",0,IF(AND($B$12=\"Bonds\",H1314>0),H1314,0)))*IF($C$1819=1,(IF(OR(H$1660=$D1841+12,H$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60,$AC$60)))),IF($C$1819=2,(IF(OR(H$1660=$D1841+6,H$1660=$D1841+12,H$1660=$D1841+18,H$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/2,$AC$60/2)))),(IF(OR(H$1660=$D1841+3,H$1660=$D1841+6,H$1660=$D1841+9,H$1660=$D1841+12,H$1660=$D1841+15,H$1660=$D1841+18,H$1660=$D1841+21,H$1660=$D1841+24),(IF($C$12=\"Fix\",$AA$60/4,$AC$60/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1319>0),F1319,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1846+12,F$1660=$D1846+24),(IF($C$13=\"Fix\",$F$61,F$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1846+6,F$1660=$D1846+12,F$1660=$D1846+18,F$1660=$D1846+24),(IF($C$13=\"Fix\",$F$61/2,F$61/2)))),(IF(OR(F$1660=$D1846+3,F$1660=$D1846+6,F$1660=$D1846+9,F$1660=$D1846+12,F$1660=$D1846+15,F$1660=$D1846+18,F$1660=$D1846+21,F$1660=$D1846+24),(IF($C$13=\"Fix\",$F$61/4,F$61/4))))))","v":0},0,0,0,0,0,32.692500000000003,0,0,0,0,0,32.692500000000003,0,0,0,0,0,32.692500000000003,0,0,0,0,0]
[null,null,null,6,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1324>0),F1324,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1851+12,F$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61,K$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1851+6,F$1660=$D1851+12,F$1660=$D1851+18,F$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61/2,K$61/2)))),(IF(OR(F$1660=$D1851+3,F$1660=$D1851+6,F$1660=$D1851+9,F$1660=$D1851+12,F$1660=$D1851+15,F$1660=$D1851+18,F$1660=$D1851+21,F$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61/4,K$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",X1324>0),X1324,0)))*IF($C$1845=1,(IF(OR(X$1660=$D1851+12,X$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61,$AC$61)))),IF($C$1845=2,(IF(OR(X$1660=$D1851+6,X$1660=$D1851+12,X$1660=$D1851+18,X$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61/2,$AC$61/2)))),(IF(OR(X$1660=$D1851+3,X$1660=$D1851+6,X$1660=$D1851+9,X$1660=$D1851+12,X$1660=$D1851+15,X$1660=$D1851+18,X$1660=$D1851+21,X$1660=$D1851+24),(IF($C$13=\"Fix\",$K$61/4,$AC$61/4))))))","v":0},0,0,0,0,0]
[null,null,null,8,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1326>0),F1326,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1853+12,F$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61,M$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1853+6,F$1660=$D1853+12,F$1660=$D1853+18,F$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61/2,M$61/2)))),(IF(OR(F$1660=$D1853+3,F$1660=$D1853+6,F$1660=$D1853+9,F$1660=$D1853+12,F$1660=$D1853+15,F$1660=$D1853+18,F$1660=$D1853+21,F$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61/4,M$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",V1326>0),V1326,0)))*IF($C$1845=1,(IF(OR(V$1660=$D1853+12,V$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61,$AC$61)))),IF($C$1845=2,(IF(OR(V$1660=$D1853+6,V$1660=$D1853+12,V$1660=$D1853+18,V$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61/2,$AC$61/2)))),(IF(OR(V$1660=$D1853+3,V$1660=$D1853+6,V$1660=$D1853+9,V$1660=$D1853+12,V$1660=$D1853+15,V$1660=$D1853+18,V$1660=$D1853+21,V$1660=$D1853+24),(IF($C$13=\"Fix\",$M$61/4,$AC$61/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,13,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1331>0),F1331,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1858+12,F$1660=$D1858+24),(IF($C$13=\"Fix\",$R236,R$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1858+6,F$1660=$D1858+12,F$1660=$D1858+18,F$1660=$D1858+24),(IF($C$13=\"Fix\",$R$61/2,R$61/2)))),(IF(OR(F$1660=$D1858+3,F$1660=$D1858+6,F$1660=$D1858+9,F$1660=$D1858+12,F$1660=$D1858+15,F$1660=$D1858+18,F$1660=$D1858+21,F$1660=$D1858+24),(IF($C$13=\"Fix\",$R$61/4,R$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",Q1331>0),Q1331,0)))*IF($C$1845=1,(IF(OR(Q$1660=$D1858+12,Q$1660=$D1858+24),(IF($C$13=\"Fix\",$R236,$AC$61)))),IF($C$1845=2,(IF(OR(Q$1660=$D1858+6,Q$1660=$D1858+12,Q$1660=$D1858+18,Q$1660=$D1858+24),(IF($C$13=\"Fix\",$R$61/2,$AC$61/2)))),(IF(OR(Q$1660=$D1858+3,Q$1660=$D1858+6,Q$1660=$D1858+9,Q$1660=$D1858+12,Q$1660=$D1858+15,Q$1660=$D1858+18,Q$1660=$D1858+21,Q$1660=$D1858+24),(IF($C$13=\"Fix\",$R$61/4,$AC$61/4))))))","v":0},0,0,0,0,0,0,65.25,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1336>0),F1336,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1863+12,F$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61,W$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1863+6,F$1660=$D1863+12,F$1660=$D1863+18,F$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61/2,W$61/2)))),(IF(OR(F$1660=$D1863+3,F$1660=$D1863+6,F$1660=$D1863+9,F$1660=$D1863+12,F$1660=$D1863+15,F$1660=$D1863+18,F$1660=$D1863+21,F$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61/4,W$61/4))))))","v":0},0,0,0,0,0,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",L1336>0),L1336,0)))*IF($C$1845=1,(IF(OR(L$1660=$D1863+12,L$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61,$AC$61)))),IF($C$1845=2,(IF(OR(L$1660=$D1863+6,L$1660=$D1863+12,L$1660=$D1863+18,L$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61/2,$AC$61/2)))),(IF(OR(L$1660=$D1863+3,L$1660=$D1863+6,L$1660=$D1863+9,L$1660=$D1863+12,L$1660=$D1863+15,L$1660=$D1863+18,L$1660=$D1863+21,L$1660=$D1863+24),(IF($C$13=\"Fix\",$W$61/4,$AC$61/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1337>0),F1337,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1864+12,F$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,X$61)))),IF($C$1845=2,(IF(OR(F$1660=$D1864+6,F$1660=$D1864+12,F$1660=$D1864+18,F$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,X$61/2)))),(IF(OR(F$1660=$D1864+3,F$1660=$D1864+6,F$1660=$D1864+9,F$1660=$D1864+12,F$1660=$D1864+15,F$1660=$D1864+18,F$1660=$D1864+21,F$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,X$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",G1337>0),G1337,0)))*IF($C$1845=1,(IF(OR(G$1660=$D1864+12,G$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,Y$61)))),IF($C$1845=2,(IF(OR(G$1660=$D1864+6,G$1660=$D1864+12,G$1660=$D1864+18,G$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,Y$61/2)))),(IF(OR(G$1660=$D1864+3,G$1660=$D1864+6,G$1660=$D1864+9,G$1660=$D1864+12,G$1660=$D1864+15,G$1660=$D1864+18,G$1660=$D1864+21,G$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,Y$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",H1337>0),H1337,0)))*IF($C$1845=1,(IF(OR(H$1660=$D1864+12,H$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,Z$61)))),IF($C$1845=2,(IF(OR(H$1660=$D1864+6,H$1660=$D1864+12,H$1660=$D1864+18,H$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,Z$61/2)))),(IF(OR(H$1660=$D1864+3,H$1660=$D1864+6,H$1660=$D1864+9,H$1660=$D1864+12,H$1660=$D1864+15,H$1660=$D1864+18,H$1660=$D1864+21,H$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,Z$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",I1337>0),I1337,0)))*IF($C$1845=1,(IF(OR(I$1660=$D1864+12,I$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,AA$61)))),IF($C$1845=2,(IF(OR(I$1660=$D1864+6,I$1660=$D1864+12,I$1660=$D1864+18,I$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,AA$61/2)))),(IF(OR(I$1660=$D1864+3,I$1660=$D1864+6,I$1660=$D1864+9,I$1660=$D1864+12,I$1660=$D1864+15,I$1660=$D1864+18,I$1660=$D1864+21,I$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,AA$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",J1337>0),J1337,0)))*IF($C$1845=1,(IF(OR(J$1660=$D1864+12,J$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,AB$61)))),IF($C$1845=2,(IF(OR(J$1660=$D1864+6,J$1660=$D1864+12,J$1660=$D1864+18,J$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,AB$61/2)))),(IF(OR(J$1660=$D1864+3,J$1660=$D1864+6,J$1660=$D1864+9,J$1660=$D1864+12,J$1660=$D1864+15,J$1660=$D1864+18,J$1660=$D1864+21,J$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,AB$61/4))))))","v":0},{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",K1337>0),K1337,0)))*IF($C$1845=1,(IF(OR(K$1660=$D1864+12,K$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61,$AC236)))),IF($C$1845=2,(IF(OR(K$1660=$D1864+6,K$1660=$D1864+12,K$1660=$D1864+18,K$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/2,$AC236/2)))),(IF(OR(K$1660=$D1864+3,K$1660=$D1864+6,K$1660=$D1864+9,K$1660=$D1864+12,K$1660=$D1864+15,K$1660=$D1864+18,K$1660=$D1864+21,K$1660=$D1864+24),(IF($C$13=\"Fix\",$X$61/4,$AC236/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$13=\"T-bills\",0,IF(AND($B$13=\"Bonds\",F1342>0),F1342,0)))*IF($C$1845=1,(IF(OR(F$1660=$D1869+12,F$1660=$D1869+24),(IF($C$13=\"Fix\",$AC$61,$AC236)))),IF($C$1845=2,(IF(OR(F$1660=$D1869+6,F$1660=$D1869+12,F$1660=$D1869+18,F$1660=$D1869+24),(IF($C$13=\"Fix\",$AC$61/2,$AC236/2)))),(IF(OR(F$1660=$D1869+3,F$1660=$D1869+6,F$1660=$D1869+9,F$1660=$D1869+12,F$1660=$D1869+15,F$1660=$D1869+18,F$1660=$D1869+21,F$1660=$D1869+24),(IF($C$13=\"Fix\",$AC$61/4,$AC236/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1872+1","v":2},null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1346>0),F1346,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1873+12,F$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62,G$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1873+6,F$1660=$D1873+12,F$1660=$D1873+18,F$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/2,G$62/2)))),(IF(OR(F$1660=$D1873+3,F$1660=$D1873+6,F$1660=$D1873+9,F$1660=$D1873+12,F$1660=$D1873+15,F$1660=$D1873+18,F$1660=$D1873+21,F$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/4,G$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AB1346>0),AB1346,0)))*IF($C$1871=1,(IF(OR(AB$1660=$D1873+12,AB$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62,$AC$62)))),IF($C$1871=2,(IF(OR(AB$1660=$D1873+6,AB$1660=$D1873+12,AB$1660=$D1873+18,AB$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/2,$AC$62/2)))),(IF(OR(AB$1660=$D1873+3,AB$1660=$D1873+6,AB$1660=$D1873+9,AB$1660=$D1873+12,AB$1660=$D1873+15,AB$1660=$D1873+18,AB$1660=$D1873+21,AB$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/4,$AC$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",AC1346>0),AC1346,0)))*IF($C$1871=1,(IF(OR(AC$1660=$D1873+12,AC$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62,$AC$62)))),IF($C$1871=2,(IF(OR(AC$1660=$D1873+6,AC$1660=$D1873+12,AC$1660=$D1873+18,AC$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/2,$AC$62/2)))),(IF(OR(AC$1660=$D1873+3,AC$1660=$D1873+6,AC$1660=$D1873+9,AC$1660=$D1873+12,AC$1660=$D1873+15,AC$1660=$D1873+18,AC$1660=$D1873+21,AC$1660=$D1873+24),(IF($C$14=\"Fix\",$G$62/4,$AC$62/4))))))","v":0}]
[null,null,null,9,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1353>0),F1353,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1880+12,F$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62,N$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1880+6,F$1660=$D1880+12,F$1660=$D1880+18,F$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62/2,N$62/2)))),(IF(OR(F$1660=$D1880+3,F$1660=$D1880+6,F$1660=$D1880+9,F$1660=$D1880+12,F$1660=$D1880+15,F$1660=$D1880+18,F$1660=$D1880+21,F$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62/4,N$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",U1353>0),U1353,0)))*IF($C$1871=1,(IF(OR(U$1660=$D1880+12,U$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62,$AC$62)))),IF($C$1871=2,(IF(OR(U$1660=$D1880+6,U$1660=$D1880+12,U$1660=$D1880+18,U$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62/2,$AC$62/2)))),(IF(OR(U$1660=$D1880+3,U$1660=$D1880+6,U$1660=$D1880+9,U$1660=$D1880+12,U$1660=$D1880+15,U$1660=$D1880+18,U$1660=$D1880+21,U$1660=$D1880+24),(IF($C$14=\"Fix\",$N$62/4,$AC$62/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,10,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1354>0),F1354,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1881+12,F$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62,O$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1881+6,F$1660=$D1881+12,F$1660=$D1881+18,F$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62/2,O$62/2)))),(IF(OR(F$1660=$D1881+3,F$1660=$D1881+6,F$1660=$D1881+9,F$1660=$D1881+12,F$1660=$D1881+15,F$1660=$D1881+18,F$1660=$D1881+21,F$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62/4,O$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",T1354>0),T1354,0)))*IF($C$1871=1,(IF(OR(T$1660=$D1881+12,T$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62,$AC$62)))),IF($C$1871=2,(IF(OR(T$1660=$D1881+6,T$1660=$D1881+12,T$1660=$D1881+18,T$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62/2,$AC$62/2)))),(IF(OR(T$1660=$D1881+3,T$1660=$D1881+6,T$1660=$D1881+9,T$1660=$D1881+12,T$1660=$D1881+15,T$1660=$D1881+18,T$1660=$D1881+21,T$1660=$D1881+24),(IF($C$14=\"Fix\",$O$62/4,$AC$62/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1359>0),F1359,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1886+12,F$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62,T$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1886+6,F$1660=$D1886+12,F$1660=$D1886+18,F$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62/2,T$62/2)))),(IF(OR(F$1660=$D1886+3,F$1660=$D1886+6,F$1660=$D1886+9,F$1660=$D1886+12,F$1660=$D1886+15,F$1660=$D1886+18,F$1660=$D1886+21,F$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62/4,T$62/4))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",O1359>0),O1359,0)))*IF($C$1871=1,(IF(OR(O$1660=$D1886+12,O$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62,$AC$62)))),IF($C$1871=2,(IF(OR(O$1660=$D1886+6,O$1660=$D1886+12,O$1660=$D1886+18,O$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62/2,$AC$62/2)))),(IF(OR(O$1660=$D1886+3,O$1660=$D1886+6,O$1660=$D1886+9,O$1660=$D1886+12,O$1660=$D1886+15,O$1660=$D1886+18,O$1660=$D1886+21,O$1660=$D1886+24),(IF($C$14=\"Fix\",$T$62/4,$AC$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",F1364>0),F1364,0)))*IF($C$1871=1,(IF(OR(F$1660=$D1891+12,F$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,Y$62)))),IF($C$1871=2,(IF(OR(F$1660=$D1891+6,F$1660=$D1891+12,F$1660=$D1891+18,F$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,Y$62/2)))),(IF(OR(F$1660=$D1891+3,F$1660=$D1891+6,F$1660=$D1891+9,F$1660=$D1891+12,F$1660=$D1891+15,F$1660=$D1891+18,F$1660=$D1891+21,F$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,Y$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",G1364>0),G1364,0)))*IF($C$1871=1,(IF(OR(G$1660=$D1891+12,G$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,Z$62)))),IF($C$1871=2,(IF(OR(G$1660=$D1891+6,G$1660=$D1891+12,G$1660=$D1891+18,G$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,Z$62/2)))),(IF(OR(G$1660=$D1891+3,G$1660=$D1891+6,G$1660=$D1891+9,G$1660=$D1891+12,G$1660=$D1891+15,G$1660=$D1891+18,G$1660=$D1891+21,G$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,Z$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",H1364>0),H1364,0)))*IF($C$1871=1,(IF(OR(H$1660=$D1891+12,H$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,AA$62)))),IF($C$1871=2,(IF(OR(H$1660=$D1891+6,H$1660=$D1891+12,H$1660=$D1891+18,H$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,AA$62/2)))),(IF(OR(H$1660=$D1891+3,H$1660=$D1891+6,H$1660=$D1891+9,H$1660=$D1891+12,H$1660=$D1891+15,H$1660=$D1891+18,H$1660=$D1891+21,H$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,AA$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",I1364>0),I1364,0)))*IF($C$1871=1,(IF(OR(I$1660=$D1891+12,I$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,AB$62)))),IF($C$1871=2,(IF(OR(I$1660=$D1891+6,I$1660=$D1891+12,I$1660=$D1891+18,I$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,AB$62/2)))),(IF(OR(I$1660=$D1891+3,I$1660=$D1891+6,I$1660=$D1891+9,I$1660=$D1891+12,I$1660=$D1891+15,I$1660=$D1891+18,I$1660=$D1891+21,I$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,AB$62/4))))))","v":0},{"$f":"(IF($B$14=\"T-bills\",0,IF(AND($B$14=\"Bonds\",J1364>0),J1364,0)))*IF($C$1871=1,(IF(OR(J$1660=$D1891+12,J$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62,$AC$62)))),IF($C$1871=2,(IF(OR(J$1660=$D1891+6,J$1660=$D1891+12,J$1660=$D1891+18,J$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/2,$AC$62/2)))),(IF(OR(J$1660=$D1891+3,J$1660=$D1891+6,J$1660=$D1891+9,J$1660=$D1891+12,J$1660=$D1891+15,J$1660=$D1891+18,J$1660=$D1891+21,J$1660=$D1891+24),(IF($C$14=\"Fix\",$Y$62/4,$AC$62/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"D1899+1","v":3},null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1373>0),F1373,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1900+12,F$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63,H$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1900+6,F$1660=$D1900+12,F$1660=$D1900+18,F$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/2,H$63/2)))),(IF(OR(F$1660=$D1900+3,F$1660=$D1900+6,F$1660=$D1900+9,F$1660=$D1900+12,F$1660=$D1900+15,F$1660=$D1900+18,F$1660=$D1900+21,F$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/4,H$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AA1373>0),AA1373,0)))*IF($C$1897=1,(IF(OR(AA$1660=$D1900+12,AA$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63,$AC$63)))),IF($C$1897=2,(IF(OR(AA$1660=$D1900+6,AA$1660=$D1900+12,AA$1660=$D1900+18,AA$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/2,$AC$63/2)))),(IF(OR(AA$1660=$D1900+3,AA$1660=$D1900+6,AA$1660=$D1900+9,AA$1660=$D1900+12,AA$1660=$D1900+15,AA$1660=$D1900+18,AA$1660=$D1900+21,AA$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/4,$AC$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AB1373>0),AB1373,0)))*IF($C$1897=1,(IF(OR(AB$1660=$D1900+12,AB$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63,$AC$63)))),IF($C$1897=2,(IF(OR(AB$1660=$D1900+6,AB$1660=$D1900+12,AB$1660=$D1900+18,AB$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/2,$AC$63/2)))),(IF(OR(AB$1660=$D1900+3,AB$1660=$D1900+6,AB$1660=$D1900+9,AB$1660=$D1900+12,AB$1660=$D1900+15,AB$1660=$D1900+18,AB$1660=$D1900+21,AB$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/4,$AC$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",AC1373>0),AC1373,0)))*IF($C$1897=1,(IF(OR(AC$1660=$D1900+12,AC$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63,$AC$63)))),IF($C$1897=2,(IF(OR(AC$1660=$D1900+6,AC$1660=$D1900+12,AC$1660=$D1900+18,AC$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/2,$AC$63/2)))),(IF(OR(AC$1660=$D1900+3,AC$1660=$D1900+6,AC$1660=$D1900+9,AC$1660=$D1900+12,AC$1660=$D1900+15,AC$1660=$D1900+18,AC$1660=$D1900+21,AC$1660=$D1900+24),(IF($C$15=\"Fix\",$H$63/4,$AC$63/4))))))","v":0}]
[null,null,null,6,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1376>0),F1376,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1903+12,F$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63,K$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1903+6,F$1660=$D1903+12,F$1660=$D1903+18,F$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63/2,K$63/2)))),(IF(OR(F$1660=$D1903+3,F$1660=$D1903+6,F$1660=$D1903+9,F$1660=$D1903+12,F$1660=$D1903+15,F$1660=$D1903+18,F$1660=$D1903+21,F$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63/4,K$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",X1376>0),X1376,0)))*IF($C$1897=1,(IF(OR(X$1660=$D1903+12,X$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63,$AC$63)))),IF($C$1897=2,(IF(OR(X$1660=$D1903+6,X$1660=$D1903+12,X$1660=$D1903+18,X$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63/2,$AC$63/2)))),(IF(OR(X$1660=$D1903+3,X$1660=$D1903+6,X$1660=$D1903+9,X$1660=$D1903+12,X$1660=$D1903+15,X$1660=$D1903+18,X$1660=$D1903+21,X$1660=$D1903+24),(IF($C$15=\"Fix\",$K$63/4,$AC$63/4))))))","v":0},0,0,0,0,0]
[null,null,null,11,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1381>0),F1381,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1908+12,F$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63,P$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1908+6,F$1660=$D1908+12,F$1660=$D1908+18,F$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63/2,P$63/2)))),(IF(OR(F$1660=$D1908+3,F$1660=$D1908+6,F$1660=$D1908+9,F$1660=$D1908+12,F$1660=$D1908+15,F$1660=$D1908+18,F$1660=$D1908+21,F$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63/4,P$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",S1381>0),S1381,0)))*IF($C$1897=1,(IF(OR(S$1660=$D1908+12,S$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63,$AC$63)))),IF($C$1897=2,(IF(OR(S$1660=$D1908+6,S$1660=$D1908+12,S$1660=$D1908+18,S$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63/2,$AC$63/2)))),(IF(OR(S$1660=$D1908+3,S$1660=$D1908+6,S$1660=$D1908+9,S$1660=$D1908+12,S$1660=$D1908+15,S$1660=$D1908+18,S$1660=$D1908+21,S$1660=$D1908+24),(IF($C$15=\"Fix\",$P$63/4,$AC$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1386>0),F1386,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1913+12,F$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63,U$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1913+6,F$1660=$D1913+12,F$1660=$D1913+18,F$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63/2,U$63/2)))),(IF(OR(F$1660=$D1913+3,F$1660=$D1913+6,F$1660=$D1913+9,F$1660=$D1913+12,F$1660=$D1913+15,F$1660=$D1913+18,F$1660=$D1913+21,F$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63/4,U$63/4))))))","v":0},0,0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",N1386>0),N1386,0)))*IF($C$1897=1,(IF(OR(N$1660=$D1913+12,N$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63,$AC$63)))),IF($C$1897=2,(IF(OR(N$1660=$D1913+6,N$1660=$D1913+12,N$1660=$D1913+18,N$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63/2,$AC$63/2)))),(IF(OR(N$1660=$D1913+3,N$1660=$D1913+6,N$1660=$D1913+9,N$1660=$D1913+12,N$1660=$D1913+15,N$1660=$D1913+18,N$1660=$D1913+21,N$1660=$D1913+24),(IF($C$15=\"Fix\",$U$63/4,$AC$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1387>0),F1387,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1914+12,F$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63,V$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1914+6,F$1660=$D1914+12,F$1660=$D1914+18,F$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63/2,V$63/2)))),(IF(OR(F$1660=$D1914+3,F$1660=$D1914+6,F$1660=$D1914+9,F$1660=$D1914+12,F$1660=$D1914+15,F$1660=$D1914+18,F$1660=$D1914+21,F$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63/4,V$63/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",M1387>0),M1387,0)))*IF($C$1897=1,(IF(OR(M$1660=$D1914+12,M$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63,$AC$63)))),IF($C$1897=2,(IF(OR(M$1660=$D1914+6,M$1660=$D1914+12,M$1660=$D1914+18,M$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63/2,$AC$63/2)))),(IF(OR(M$1660=$D1914+3,M$1660=$D1914+6,M$1660=$D1914+9,M$1660=$D1914+12,M$1660=$D1914+15,M$1660=$D1914+18,M$1660=$D1914+21,M$1660=$D1914+24),(IF($C$15=\"Fix\",$V$63/4,$AC$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",F1392>0),F1392,0)))*IF($C$1897=1,(IF(OR(F$1660=$D1919+12,F$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63,AA$63)))),IF($C$1897=2,(IF(OR(F$1660=$D1919+6,F$1660=$D1919+12,F$1660=$D1919+18,F$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/2,AA$63/2)))),(IF(OR(F$1660=$D1919+3,F$1660=$D1919+6,F$1660=$D1919+9,F$1660=$D1919+12,F$1660=$D1919+15,F$1660=$D1919+18,F$1660=$D1919+21,F$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/4,AA$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",G1392>0),G1392,0)))*IF($C$1897=1,(IF(OR(G$1660=$D1919+12,G$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63,AB$63)))),IF($C$1897=2,(IF(OR(G$1660=$D1919+6,G$1660=$D1919+12,G$1660=$D1919+18,G$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/2,AB$63/2)))),(IF(OR(G$1660=$D1919+3,G$1660=$D1919+6,G$1660=$D1919+9,G$1660=$D1919+12,G$1660=$D1919+15,G$1660=$D1919+18,G$1660=$D1919+21,G$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/4,AB$63/4))))))","v":0},{"$f":"(IF($B$15=\"T-bills\",0,IF(AND($B$15=\"Bonds\",H1392>0),H1392,0)))*IF($C$1897=1,(IF(OR(H$1660=$D1919+12,H$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63,$AC$63)))),IF($C$1897=2,(IF(OR(H$1660=$D1919+6,H$1660=$D1919+12,H$1660=$D1919+18,H$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/2,$AC$63/2)))),(IF(OR(H$1660=$D1919+3,H$1660=$D1919+6,H$1660=$D1919+9,H$1660=$D1919+12,H$1660=$D1919+15,H$1660=$D1919+18,H$1660=$D1919+21,H$1660=$D1919+24),(IF($C$15=\"Fix\",$AA$63/4,$AC$63/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,{"$f":"IF($B$16=\"Bonds\",Instruments!$O$17,\" \")","v":0},null,{"$f":"$E$16","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1403>0),F1403,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1930+12,F$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64,L$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1930+6,F$1660=$D1930+12,F$1660=$D1930+18,F$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64/2,L$64/2)))),(IF(OR(F$1660=$D1930+3,F$1660=$D1930+6,F$1660=$D1930+9,F$1660=$D1930+12,F$1660=$D1930+15,F$1660=$D1930+18,F$1660=$D1930+21,F$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64/4,L$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",W1403>0),W1403,0)))*IF($C$1923=1,(IF(OR(W$1660=$D1930+12,W$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64,$AC$64)))),IF($C$1923=2,(IF(OR(W$1660=$D1930+6,W$1660=$D1930+12,W$1660=$D1930+18,W$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64/2,$AC$64/2)))),(IF(OR(W$1660=$D1930+3,W$1660=$D1930+6,W$1660=$D1930+9,W$1660=$D1930+12,W$1660=$D1930+15,W$1660=$D1930+18,W$1660=$D1930+21,W$1660=$D1930+24),(IF($C$16=\"Fix\",$L$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,8,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1404>0),F1404,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1931+12,F$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64,M$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1931+6,F$1660=$D1931+12,F$1660=$D1931+18,F$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64/2,M$64/2)))),(IF(OR(F$1660=$D1931+3,F$1660=$D1931+6,F$1660=$D1931+9,F$1660=$D1931+12,F$1660=$D1931+15,F$1660=$D1931+18,F$1660=$D1931+21,F$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64/4,M$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",V1404>0),V1404,0)))*IF($C$1923=1,(IF(OR(V$1660=$D1931+12,V$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64,$AC$64)))),IF($C$1923=2,(IF(OR(V$1660=$D1931+6,V$1660=$D1931+12,V$1660=$D1931+18,V$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64/2,$AC$64/2)))),(IF(OR(V$1660=$D1931+3,V$1660=$D1931+6,V$1660=$D1931+9,V$1660=$D1931+12,V$1660=$D1931+15,V$1660=$D1931+18,V$1660=$D1931+21,V$1660=$D1931+24),(IF($C$16=\"Fix\",$M$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1935+1","v":13},null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1409>0),F1409,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1936+12,F$1660=$D1936+24),(IF($C$16=\"Fix\",$R314,R$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1936+6,F$1660=$D1936+12,F$1660=$D1936+18,F$1660=$D1936+24),(IF($C$16=\"Fix\",$R$64/2,R$64/2)))),(IF(OR(F$1660=$D1936+3,F$1660=$D1936+6,F$1660=$D1936+9,F$1660=$D1936+12,F$1660=$D1936+15,F$1660=$D1936+18,F$1660=$D1936+21,F$1660=$D1936+24),(IF($C$16=\"Fix\",$R$64/4,R$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",Q1409>0),Q1409,0)))*IF($C$1923=1,(IF(OR(Q$1660=$D1936+12,Q$1660=$D1936+24),(IF($C$16=\"Fix\",$R314,$AC$64)))),IF($C$1923=2,(IF(OR(Q$1660=$D1936+6,Q$1660=$D1936+12,Q$1660=$D1936+18,Q$1660=$D1936+24),(IF($C$16=\"Fix\",$R$64/2,$AC$64/2)))),(IF(OR(Q$1660=$D1936+3,Q$1660=$D1936+6,Q$1660=$D1936+9,Q$1660=$D1936+12,Q$1660=$D1936+15,Q$1660=$D1936+18,Q$1660=$D1936+21,Q$1660=$D1936+24),(IF($C$16=\"Fix\",$R$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1414>0),F1414,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1941+12,F$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64,W$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1941+6,F$1660=$D1941+12,F$1660=$D1941+18,F$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64/2,W$64/2)))),(IF(OR(F$1660=$D1941+3,F$1660=$D1941+6,F$1660=$D1941+9,F$1660=$D1941+12,F$1660=$D1941+15,F$1660=$D1941+18,F$1660=$D1941+21,F$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64/4,W$64/4))))))","v":0},0,0,0,0,0,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",L1414>0),L1414,0)))*IF($C$1923=1,(IF(OR(L$1660=$D1941+12,L$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64,$AC$64)))),IF($C$1923=2,(IF(OR(L$1660=$D1941+6,L$1660=$D1941+12,L$1660=$D1941+18,L$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64/2,$AC$64/2)))),(IF(OR(L$1660=$D1941+3,L$1660=$D1941+6,L$1660=$D1941+9,L$1660=$D1941+12,L$1660=$D1941+15,L$1660=$D1941+18,L$1660=$D1941+21,L$1660=$D1941+24),(IF($C$16=\"Fix\",$W$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",F1419>0),F1419,0)))*IF($C$1923=1,(IF(OR(F$1660=$D1946+12,F$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64,AB$64)))),IF($C$1923=2,(IF(OR(F$1660=$D1946+6,F$1660=$D1946+12,F$1660=$D1946+18,F$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64/2,AB$64/2)))),(IF(OR(F$1660=$D1946+3,F$1660=$D1946+6,F$1660=$D1946+9,F$1660=$D1946+12,F$1660=$D1946+15,F$1660=$D1946+18,F$1660=$D1946+21,F$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64/4,AB$64/4))))))","v":0},{"$f":"(IF($B$16=\"T-bills\",0,IF(AND($B$16=\"Bonds\",G1419>0),G1419,0)))*IF($C$1923=1,(IF(OR(G$1660=$D1946+12,G$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64,$AC$64)))),IF($C$1923=2,(IF(OR(G$1660=$D1946+6,G$1660=$D1946+12,G$1660=$D1946+18,G$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64/2,$AC$64/2)))),(IF(OR(G$1660=$D1946+3,G$1660=$D1946+6,G$1660=$D1946+9,G$1660=$D1946+12,G$1660=$D1946+15,G$1660=$D1946+18,G$1660=$D1946+21,G$1660=$D1946+24),(IF($C$16=\"Fix\",$AB$64/4,$AC$64/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1423>0),F1423,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1950+12,F$1660=$D1950+24),(IF($C$17=\"Fix\",$F$65,F$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1950+6,F$1660=$D1950+12,F$1660=$D1950+18,F$1660=$D1950+24),(IF($C$17=\"Fix\",$F$65/2,F$65/2)))),(IF(OR(F$1660=$D1950+3,F$1660=$D1950+6,F$1660=$D1950+9,F$1660=$D1950+12,F$1660=$D1950+15,F$1660=$D1950+18,F$1660=$D1950+21,F$1660=$D1950+24),(IF($C$17=\"Fix\",$F$65/4,F$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1426>0),F1426,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1953+12,F$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,I$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1953+6,F$1660=$D1953+12,F$1660=$D1953+18,F$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,I$65/2)))),(IF(OR(F$1660=$D1953+3,F$1660=$D1953+6,F$1660=$D1953+9,F$1660=$D1953+12,F$1660=$D1953+15,F$1660=$D1953+18,F$1660=$D1953+21,F$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,I$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",Z1426>0),Z1426,0)))*IF($C$1949=1,(IF(OR(Z$1660=$D1953+12,Z$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,$AC$65)))),IF($C$1949=2,(IF(OR(Z$1660=$D1953+6,Z$1660=$D1953+12,Z$1660=$D1953+18,Z$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,$AC$65/2)))),(IF(OR(Z$1660=$D1953+3,Z$1660=$D1953+6,Z$1660=$D1953+9,Z$1660=$D1953+12,Z$1660=$D1953+15,Z$1660=$D1953+18,Z$1660=$D1953+21,Z$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,$AC$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AA1426>0),AA1426,0)))*IF($C$1949=1,(IF(OR(AA$1660=$D1953+12,AA$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,$AC$65)))),IF($C$1949=2,(IF(OR(AA$1660=$D1953+6,AA$1660=$D1953+12,AA$1660=$D1953+18,AA$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,$AC$65/2)))),(IF(OR(AA$1660=$D1953+3,AA$1660=$D1953+6,AA$1660=$D1953+9,AA$1660=$D1953+12,AA$1660=$D1953+15,AA$1660=$D1953+18,AA$1660=$D1953+21,AA$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,$AC$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AB1426>0),AB1426,0)))*IF($C$1949=1,(IF(OR(AB$1660=$D1953+12,AB$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,$AC$65)))),IF($C$1949=2,(IF(OR(AB$1660=$D1953+6,AB$1660=$D1953+12,AB$1660=$D1953+18,AB$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,$AC$65/2)))),(IF(OR(AB$1660=$D1953+3,AB$1660=$D1953+6,AB$1660=$D1953+9,AB$1660=$D1953+12,AB$1660=$D1953+15,AB$1660=$D1953+18,AB$1660=$D1953+21,AB$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,$AC$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",AC1426>0),AC1426,0)))*IF($C$1949=1,(IF(OR(AC$1660=$D1953+12,AC$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65,$AC$65)))),IF($C$1949=2,(IF(OR(AC$1660=$D1953+6,AC$1660=$D1953+12,AC$1660=$D1953+18,AC$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/2,$AC$65/2)))),(IF(OR(AC$1660=$D1953+3,AC$1660=$D1953+6,AC$1660=$D1953+9,AC$1660=$D1953+12,AC$1660=$D1953+15,AC$1660=$D1953+18,AC$1660=$D1953+21,AC$1660=$D1953+24),(IF($C$17=\"Fix\",$I$65/4,$AC$65/4))))))","v":0}]
[null,null,null,9,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1431>0),F1431,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1958+12,F$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65,N$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1958+6,F$1660=$D1958+12,F$1660=$D1958+18,F$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65/2,N$65/2)))),(IF(OR(F$1660=$D1958+3,F$1660=$D1958+6,F$1660=$D1958+9,F$1660=$D1958+12,F$1660=$D1958+15,F$1660=$D1958+18,F$1660=$D1958+21,F$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65/4,N$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",U1431>0),U1431,0)))*IF($C$1949=1,(IF(OR(U$1660=$D1958+12,U$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65,$AC$65)))),IF($C$1949=2,(IF(OR(U$1660=$D1958+6,U$1660=$D1958+12,U$1660=$D1958+18,U$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65/2,$AC$65/2)))),(IF(OR(U$1660=$D1958+3,U$1660=$D1958+6,U$1660=$D1958+9,U$1660=$D1958+12,U$1660=$D1958+15,U$1660=$D1958+18,U$1660=$D1958+21,U$1660=$D1958+24),(IF($C$17=\"Fix\",$N$65/4,$AC$65/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D1962+1","v":14},null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1436>0),F1436,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1963+12,F$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65,S340)))),IF($C$1949=2,(IF(OR(F$1660=$D1963+6,F$1660=$D1963+12,F$1660=$D1963+18,F$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65/2,S$65/2)))),(IF(OR(F$1660=$D1963+3,F$1660=$D1963+6,F$1660=$D1963+9,F$1660=$D1963+12,F$1660=$D1963+15,F$1660=$D1963+18,F$1660=$D1963+21,F$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65/4,S$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",P1436>0),P1436,0)))*IF($C$1949=1,(IF(OR(P$1660=$D1963+12,P$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65,$AC$65)))),IF($C$1949=2,(IF(OR(P$1660=$D1963+6,P$1660=$D1963+12,P$1660=$D1963+18,P$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65/2,$AC$65/2)))),(IF(OR(P$1660=$D1963+3,P$1660=$D1963+6,P$1660=$D1963+9,P$1660=$D1963+12,P$1660=$D1963+15,P$1660=$D1963+18,P$1660=$D1963+21,P$1660=$D1963+24),(IF($C$17=\"Fix\",$S$65/4,$AC$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1437>0),F1437,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1964+12,F$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65,T$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1964+6,F$1660=$D1964+12,F$1660=$D1964+18,F$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65/2,T$65/2)))),(IF(OR(F$1660=$D1964+3,F$1660=$D1964+6,F$1660=$D1964+9,F$1660=$D1964+12,F$1660=$D1964+15,F$1660=$D1964+18,F$1660=$D1964+21,F$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65/4,T$65/4))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",O1437>0),O1437,0)))*IF($C$1949=1,(IF(OR(O$1660=$D1964+12,O$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65,$AC$65)))),IF($C$1949=2,(IF(OR(O$1660=$D1964+6,O$1660=$D1964+12,O$1660=$D1964+18,O$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65/2,$AC$65/2)))),(IF(OR(O$1660=$D1964+3,O$1660=$D1964+6,O$1660=$D1964+9,O$1660=$D1964+12,O$1660=$D1964+15,O$1660=$D1964+18,O$1660=$D1964+21,O$1660=$D1964+24),(IF($C$17=\"Fix\",$T$65/4,$AC$65/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",F1441>0),F1441,0)))*IF($C$1949=1,(IF(OR(F$1660=$D1968+12,F$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,X$65)))),IF($C$1949=2,(IF(OR(F$1660=$D1968+6,F$1660=$D1968+12,F$1660=$D1968+18,F$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,X$65/2)))),(IF(OR(F$1660=$D1968+3,F$1660=$D1968+6,F$1660=$D1968+9,F$1660=$D1968+12,F$1660=$D1968+15,F$1660=$D1968+18,F$1660=$D1968+21,F$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,X$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",G1441>0),G1441,0)))*IF($C$1949=1,(IF(OR(G$1660=$D1968+12,G$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,Y$65)))),IF($C$1949=2,(IF(OR(G$1660=$D1968+6,G$1660=$D1968+12,G$1660=$D1968+18,G$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,Y$65/2)))),(IF(OR(G$1660=$D1968+3,G$1660=$D1968+6,G$1660=$D1968+9,G$1660=$D1968+12,G$1660=$D1968+15,G$1660=$D1968+18,G$1660=$D1968+21,G$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,Y$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",H1441>0),H1441,0)))*IF($C$1949=1,(IF(OR(H$1660=$D1968+12,H$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,Z$65)))),IF($C$1949=2,(IF(OR(H$1660=$D1968+6,H$1660=$D1968+12,H$1660=$D1968+18,H$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,Z$65/2)))),(IF(OR(H$1660=$D1968+3,H$1660=$D1968+6,H$1660=$D1968+9,H$1660=$D1968+12,H$1660=$D1968+15,H$1660=$D1968+18,H$1660=$D1968+21,H$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,Z$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",I1441>0),I1441,0)))*IF($C$1949=1,(IF(OR(I$1660=$D1968+12,I$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,AA$65)))),IF($C$1949=2,(IF(OR(I$1660=$D1968+6,I$1660=$D1968+12,I$1660=$D1968+18,I$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,AA$65/2)))),(IF(OR(I$1660=$D1968+3,I$1660=$D1968+6,I$1660=$D1968+9,I$1660=$D1968+12,I$1660=$D1968+15,I$1660=$D1968+18,I$1660=$D1968+21,I$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,AA$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",J1441>0),J1441,0)))*IF($C$1949=1,(IF(OR(J$1660=$D1968+12,J$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,AB$65)))),IF($C$1949=2,(IF(OR(J$1660=$D1968+6,J$1660=$D1968+12,J$1660=$D1968+18,J$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,AB$65/2)))),(IF(OR(J$1660=$D1968+3,J$1660=$D1968+6,J$1660=$D1968+9,J$1660=$D1968+12,J$1660=$D1968+15,J$1660=$D1968+18,J$1660=$D1968+21,J$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,AB$65/4))))))","v":0},{"$f":"(IF($B$17=\"T-bills\",0,IF(AND($B$17=\"Bonds\",K1441>0),K1441,0)))*IF($C$1949=1,(IF(OR(K$1660=$D1968+12,K$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65,$AC340)))),IF($C$1949=2,(IF(OR(K$1660=$D1968+6,K$1660=$D1968+12,K$1660=$D1968+18,K$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/2,$AC340/2)))),(IF(OR(K$1660=$D1968+3,K$1660=$D1968+6,K$1660=$D1968+9,K$1660=$D1968+12,K$1660=$D1968+15,K$1660=$D1968+18,K$1660=$D1968+21,K$1660=$D1968+24),(IF($C$17=\"Fix\",$X$65/4,$AC340/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,{"$f":"IF($B$18=\"Bonds\",Instruments!$O$19,\" \")","v":0},null,{"$f":"$E$18","v":0}]
[null,null,null,5,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1453>0),F1453,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1980+12,F$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,J$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1980+6,F$1660=$D1980+12,F$1660=$D1980+18,F$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,J$66/2)))),(IF(OR(F$1660=$D1980+3,F$1660=$D1980+6,F$1660=$D1980+9,F$1660=$D1980+12,F$1660=$D1980+15,F$1660=$D1980+18,F$1660=$D1980+21,F$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,J$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",Y1453>0),Y1453,0)))*IF($C$1975=1,(IF(OR(Y$1660=$D1980+12,Y$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(Y$1660=$D1980+6,Y$1660=$D1980+12,Y$1660=$D1980+18,Y$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(Y$1660=$D1980+3,Y$1660=$D1980+6,Y$1660=$D1980+9,Y$1660=$D1980+12,Y$1660=$D1980+15,Y$1660=$D1980+18,Y$1660=$D1980+21,Y$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",Z1453>0),Z1453,0)))*IF($C$1975=1,(IF(OR(Z$1660=$D1980+12,Z$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(Z$1660=$D1980+6,Z$1660=$D1980+12,Z$1660=$D1980+18,Z$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(Z$1660=$D1980+3,Z$1660=$D1980+6,Z$1660=$D1980+9,Z$1660=$D1980+12,Z$1660=$D1980+15,Z$1660=$D1980+18,Z$1660=$D1980+21,Z$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AA1453>0),AA1453,0)))*IF($C$1975=1,(IF(OR(AA$1660=$D1980+12,AA$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(AA$1660=$D1980+6,AA$1660=$D1980+12,AA$1660=$D1980+18,AA$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(AA$1660=$D1980+3,AA$1660=$D1980+6,AA$1660=$D1980+9,AA$1660=$D1980+12,AA$1660=$D1980+15,AA$1660=$D1980+18,AA$1660=$D1980+21,AA$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AB1453>0),AB1453,0)))*IF($C$1975=1,(IF(OR(AB$1660=$D1980+12,AB$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(AB$1660=$D1980+6,AB$1660=$D1980+12,AB$1660=$D1980+18,AB$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(AB$1660=$D1980+3,AB$1660=$D1980+6,AB$1660=$D1980+9,AB$1660=$D1980+12,AB$1660=$D1980+15,AB$1660=$D1980+18,AB$1660=$D1980+21,AB$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",AC1453>0),AC1453,0)))*IF($C$1975=1,(IF(OR(AC$1660=$D1980+12,AC$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66,$AC$66)))),IF($C$1975=2,(IF(OR(AC$1660=$D1980+6,AC$1660=$D1980+12,AC$1660=$D1980+18,AC$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/2,$AC$66/2)))),(IF(OR(AC$1660=$D1980+3,AC$1660=$D1980+6,AC$1660=$D1980+9,AC$1660=$D1980+12,AC$1660=$D1980+15,AC$1660=$D1980+18,AC$1660=$D1980+21,AC$1660=$D1980+24),(IF($C$18=\"Fix\",$J$66/4,$AC$66/4))))))","v":0}]
[null,null,null,6,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1454>0),F1454,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1981+12,F$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66,K$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1981+6,F$1660=$D1981+12,F$1660=$D1981+18,F$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66/2,K$66/2)))),(IF(OR(F$1660=$D1981+3,F$1660=$D1981+6,F$1660=$D1981+9,F$1660=$D1981+12,F$1660=$D1981+15,F$1660=$D1981+18,F$1660=$D1981+21,F$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66/4,K$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",X1454>0),X1454,0)))*IF($C$1975=1,(IF(OR(X$1660=$D1981+12,X$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66,$AC$66)))),IF($C$1975=2,(IF(OR(X$1660=$D1981+6,X$1660=$D1981+12,X$1660=$D1981+18,X$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66/2,$AC$66/2)))),(IF(OR(X$1660=$D1981+3,X$1660=$D1981+6,X$1660=$D1981+9,X$1660=$D1981+12,X$1660=$D1981+15,X$1660=$D1981+18,X$1660=$D1981+21,X$1660=$D1981+24),(IF($C$18=\"Fix\",$K$66/4,$AC$66/4))))))","v":0},0,0,0,0,0]
[null,null,null,11,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1459>0),F1459,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1986+12,F$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66,P$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1986+6,F$1660=$D1986+12,F$1660=$D1986+18,F$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66/2,P$66/2)))),(IF(OR(F$1660=$D1986+3,F$1660=$D1986+6,F$1660=$D1986+9,F$1660=$D1986+12,F$1660=$D1986+15,F$1660=$D1986+18,F$1660=$D1986+21,F$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66/4,P$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",S1459>0),S1459,0)))*IF($C$1975=1,(IF(OR(S$1660=$D1986+12,S$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66,$AC$66)))),IF($C$1975=2,(IF(OR(S$1660=$D1986+6,S$1660=$D1986+12,S$1660=$D1986+18,S$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66/2,$AC$66/2)))),(IF(OR(S$1660=$D1986+3,S$1660=$D1986+6,S$1660=$D1986+9,S$1660=$D1986+12,S$1660=$D1986+15,S$1660=$D1986+18,S$1660=$D1986+21,S$1660=$D1986+24),(IF($C$18=\"Fix\",$P$66/4,$AC$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1464>0),F1464,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1991+12,F$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66,U$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1991+6,F$1660=$D1991+12,F$1660=$D1991+18,F$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66/2,U$66/2)))),(IF(OR(F$1660=$D1991+3,F$1660=$D1991+6,F$1660=$D1991+9,F$1660=$D1991+12,F$1660=$D1991+15,F$1660=$D1991+18,F$1660=$D1991+21,F$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66/4,U$66/4))))))","v":0},0,0,0,0,0,0,0,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",N1464>0),N1464,0)))*IF($C$1975=1,(IF(OR(N$1660=$D1991+12,N$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66,$AC$66)))),IF($C$1975=2,(IF(OR(N$1660=$D1991+6,N$1660=$D1991+12,N$1660=$D1991+18,N$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66/2,$AC$66/2)))),(IF(OR(N$1660=$D1991+3,N$1660=$D1991+6,N$1660=$D1991+9,N$1660=$D1991+12,N$1660=$D1991+15,N$1660=$D1991+18,N$1660=$D1991+21,N$1660=$D1991+24),(IF($C$18=\"Fix\",$U$66/4,$AC$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1468>0),F1468,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1995+12,F$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,Y$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1995+6,F$1660=$D1995+12,F$1660=$D1995+18,F$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,Y$66/2)))),(IF(OR(F$1660=$D1995+3,F$1660=$D1995+6,F$1660=$D1995+9,F$1660=$D1995+12,F$1660=$D1995+15,F$1660=$D1995+18,F$1660=$D1995+21,F$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,Y$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",G1468>0),G1468,0)))*IF($C$1975=1,(IF(OR(G$1660=$D1995+12,G$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,Z$66)))),IF($C$1975=2,(IF(OR(G$1660=$D1995+6,G$1660=$D1995+12,G$1660=$D1995+18,G$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,Z$66/2)))),(IF(OR(G$1660=$D1995+3,G$1660=$D1995+6,G$1660=$D1995+9,G$1660=$D1995+12,G$1660=$D1995+15,G$1660=$D1995+18,G$1660=$D1995+21,G$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,Z$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",H1468>0),H1468,0)))*IF($C$1975=1,(IF(OR(H$1660=$D1995+12,H$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,AA$66)))),IF($C$1975=2,(IF(OR(H$1660=$D1995+6,H$1660=$D1995+12,H$1660=$D1995+18,H$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,AA$66/2)))),(IF(OR(H$1660=$D1995+3,H$1660=$D1995+6,H$1660=$D1995+9,H$1660=$D1995+12,H$1660=$D1995+15,H$1660=$D1995+18,H$1660=$D1995+21,H$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,AA$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",I1468>0),I1468,0)))*IF($C$1975=1,(IF(OR(I$1660=$D1995+12,I$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,AB$66)))),IF($C$1975=2,(IF(OR(I$1660=$D1995+6,I$1660=$D1995+12,I$1660=$D1995+18,I$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,AB$66/2)))),(IF(OR(I$1660=$D1995+3,I$1660=$D1995+6,I$1660=$D1995+9,I$1660=$D1995+12,I$1660=$D1995+15,I$1660=$D1995+18,I$1660=$D1995+21,I$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,AB$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",J1468>0),J1468,0)))*IF($C$1975=1,(IF(OR(J$1660=$D1995+12,J$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66,$AC$66)))),IF($C$1975=2,(IF(OR(J$1660=$D1995+6,J$1660=$D1995+12,J$1660=$D1995+18,J$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/2,$AC$66/2)))),(IF(OR(J$1660=$D1995+3,J$1660=$D1995+6,J$1660=$D1995+9,J$1660=$D1995+12,J$1660=$D1995+15,J$1660=$D1995+18,J$1660=$D1995+21,J$1660=$D1995+24),(IF($C$18=\"Fix\",$Y$66/4,$AC$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",F1471>0),F1471,0)))*IF($C$1975=1,(IF(OR(F$1660=$D1998+12,F$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66,AB$66)))),IF($C$1975=2,(IF(OR(F$1660=$D1998+6,F$1660=$D1998+12,F$1660=$D1998+18,F$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66/2,AB$66/2)))),(IF(OR(F$1660=$D1998+3,F$1660=$D1998+6,F$1660=$D1998+9,F$1660=$D1998+12,F$1660=$D1998+15,F$1660=$D1998+18,F$1660=$D1998+21,F$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66/4,AB$66/4))))))","v":0},{"$f":"(IF($B$18=\"T-bills\",0,IF(AND($B$18=\"Bonds\",G1471>0),G1471,0)))*IF($C$1975=1,(IF(OR(G$1660=$D1998+12,G$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66,$AC$66)))),IF($C$1975=2,(IF(OR(G$1660=$D1998+6,G$1660=$D1998+12,G$1660=$D1998+18,G$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66/2,$AC$66/2)))),(IF(OR(G$1660=$D1998+3,G$1660=$D1998+6,G$1660=$D1998+9,G$1660=$D1998+12,G$1660=$D1998+15,G$1660=$D1998+18,G$1660=$D1998+21,G$1660=$D1998+24),(IF($C$18=\"Fix\",$AB$66/4,$AC$66/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2002+1","v":2},null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1476>0),F1476,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2003+12,F$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67,G$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2003+6,F$1660=$D2003+12,F$1660=$D2003+18,F$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/2,G$67/2)))),(IF(OR(F$1660=$D2003+3,F$1660=$D2003+6,F$1660=$D2003+9,F$1660=$D2003+12,F$1660=$D2003+15,F$1660=$D2003+18,F$1660=$D2003+21,F$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/4,G$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AB1476>0),AB1476,0)))*IF($C$2001=1,(IF(OR(AB$1660=$D2003+12,AB$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67,$AC$67)))),IF($C$2001=2,(IF(OR(AB$1660=$D2003+6,AB$1660=$D2003+12,AB$1660=$D2003+18,AB$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/2,$AC$67/2)))),(IF(OR(AB$1660=$D2003+3,AB$1660=$D2003+6,AB$1660=$D2003+9,AB$1660=$D2003+12,AB$1660=$D2003+15,AB$1660=$D2003+18,AB$1660=$D2003+21,AB$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/4,$AC$67/4))))))","v":0},{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",AC1476>0),AC1476,0)))*IF($C$2001=1,(IF(OR(AC$1660=$D2003+12,AC$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67,$AC$67)))),IF($C$2001=2,(IF(OR(AC$1660=$D2003+6,AC$1660=$D2003+12,AC$1660=$D2003+18,AC$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/2,$AC$67/2)))),(IF(OR(AC$1660=$D2003+3,AC$1660=$D2003+6,AC$1660=$D2003+9,AC$1660=$D2003+12,AC$1660=$D2003+15,AC$1660=$D2003+18,AC$1660=$D2003+21,AC$1660=$D2003+24),(IF($C$19=\"Fix\",$G$67/4,$AC$67/4))))))","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1481>0),F1481,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2008+12,F$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67,L$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2008+6,F$1660=$D2008+12,F$1660=$D2008+18,F$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67/2,L$67/2)))),(IF(OR(F$1660=$D2008+3,F$1660=$D2008+6,F$1660=$D2008+9,F$1660=$D2008+12,F$1660=$D2008+15,F$1660=$D2008+18,F$1660=$D2008+21,F$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67/4,L$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",W1481>0),W1481,0)))*IF($C$2001=1,(IF(OR(W$1660=$D2008+12,W$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67,$AC$67)))),IF($C$2001=2,(IF(OR(W$1660=$D2008+6,W$1660=$D2008+12,W$1660=$D2008+18,W$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67/2,$AC$67/2)))),(IF(OR(W$1660=$D2008+3,W$1660=$D2008+6,W$1660=$D2008+9,W$1660=$D2008+12,W$1660=$D2008+15,W$1660=$D2008+18,W$1660=$D2008+21,W$1660=$D2008+24),(IF($C$19=\"Fix\",$L$67/4,$AC$67/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1486>0),F1486,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2013+12,F$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67,Q$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2013+6,F$1660=$D2013+12,F$1660=$D2013+18,F$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67/2,Q$67/2)))),(IF(OR(F$1660=$D2013+3,F$1660=$D2013+6,F$1660=$D2013+9,F$1660=$D2013+12,F$1660=$D2013+15,F$1660=$D2013+18,F$1660=$D2013+21,F$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67/4,Q$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",R1486>0),R1486,0)))*IF($C$2001=1,(IF(OR(R$1660=$D2013+12,R$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67,$AC$67)))),IF($C$2001=2,(IF(OR(R$1660=$D2013+6,R$1660=$D2013+12,R$1660=$D2013+18,R$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67/2,$AC$67/2)))),(IF(OR(R$1660=$D2013+3,R$1660=$D2013+6,R$1660=$D2013+9,R$1660=$D2013+12,R$1660=$D2013+15,R$1660=$D2013+18,R$1660=$D2013+21,R$1660=$D2013+24),(IF($C$19=\"Fix\",$Q$67/4,$AC$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2013+1","v":13},null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1487>0),F1487,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2014+12,F$1660=$D2014+24),(IF($C$19=\"Fix\",$R392,R$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2014+6,F$1660=$D2014+12,F$1660=$D2014+18,F$1660=$D2014+24),(IF($C$19=\"Fix\",$R$67/2,R$67/2)))),(IF(OR(F$1660=$D2014+3,F$1660=$D2014+6,F$1660=$D2014+9,F$1660=$D2014+12,F$1660=$D2014+15,F$1660=$D2014+18,F$1660=$D2014+21,F$1660=$D2014+24),(IF($C$19=\"Fix\",$R$67/4,R$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",Q1487>0),Q1487,0)))*IF($C$2001=1,(IF(OR(Q$1660=$D2014+12,Q$1660=$D2014+24),(IF($C$19=\"Fix\",$R392,$AC$67)))),IF($C$2001=2,(IF(OR(Q$1660=$D2014+6,Q$1660=$D2014+12,Q$1660=$D2014+18,Q$1660=$D2014+24),(IF($C$19=\"Fix\",$R$67/2,$AC$67/2)))),(IF(OR(Q$1660=$D2014+3,Q$1660=$D2014+6,Q$1660=$D2014+9,Q$1660=$D2014+12,Q$1660=$D2014+15,Q$1660=$D2014+18,Q$1660=$D2014+21,Q$1660=$D2014+24),(IF($C$19=\"Fix\",$R$67/4,$AC$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1491>0),F1491,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2018+12,F$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67,V$67)))),IF($C$2001=2,(IF(OR(F$1660=$D2018+6,F$1660=$D2018+12,F$1660=$D2018+18,F$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67/2,V$67/2)))),(IF(OR(F$1660=$D2018+3,F$1660=$D2018+6,F$1660=$D2018+9,F$1660=$D2018+12,F$1660=$D2018+15,F$1660=$D2018+18,F$1660=$D2018+21,F$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67/4,V$67/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",M1491>0),M1491,0)))*IF($C$2001=1,(IF(OR(M$1660=$D2018+12,M$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67,$AC$67)))),IF($C$2001=2,(IF(OR(M$1660=$D2018+6,M$1660=$D2018+12,M$1660=$D2018+18,M$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67/2,$AC$67/2)))),(IF(OR(M$1660=$D2018+3,M$1660=$D2018+6,M$1660=$D2018+9,M$1660=$D2018+12,M$1660=$D2018+15,M$1660=$D2018+18,M$1660=$D2018+21,M$1660=$D2018+24),(IF($C$19=\"Fix\",$V$67/4,$AC$67/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$19=\"T-bills\",0,IF(AND($B$19=\"Bonds\",F1498>0),F1498,0)))*IF($C$2001=1,(IF(OR(F$1660=$D2025+12,F$1660=$D2025+24),(IF($C$19=\"Fix\",$AC$67,$AC392)))),IF($C$2001=2,(IF(OR(F$1660=$D2025+6,F$1660=$D2025+12,F$1660=$D2025+18,F$1660=$D2025+24),(IF($C$19=\"Fix\",$AC$67/2,$AC392/2)))),(IF(OR(F$1660=$D2025+3,F$1660=$D2025+6,F$1660=$D2025+9,F$1660=$D2025+12,F$1660=$D2025+15,F$1660=$D2025+18,F$1660=$D2025+21,F$1660=$D2025+24),(IF($C$19=\"Fix\",$AC$67/4,$AC392/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2029+1","v":3},null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1503>0),F1503,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2030+12,F$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68,H$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2030+6,F$1660=$D2030+12,F$1660=$D2030+18,F$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/2,H$68/2)))),(IF(OR(F$1660=$D2030+3,F$1660=$D2030+6,F$1660=$D2030+9,F$1660=$D2030+12,F$1660=$D2030+15,F$1660=$D2030+18,F$1660=$D2030+21,F$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/4,H$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AA1503>0),AA1503,0)))*IF($C$2027=1,(IF(OR(AA$1660=$D2030+12,AA$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68,$AC$68)))),IF($C$2027=2,(IF(OR(AA$1660=$D2030+6,AA$1660=$D2030+12,AA$1660=$D2030+18,AA$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/2,$AC$68/2)))),(IF(OR(AA$1660=$D2030+3,AA$1660=$D2030+6,AA$1660=$D2030+9,AA$1660=$D2030+12,AA$1660=$D2030+15,AA$1660=$D2030+18,AA$1660=$D2030+21,AA$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1503>0),AB1503,0)))*IF($C$2027=1,(IF(OR(AB$1660=$D2030+12,AB$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68,$AC$68)))),IF($C$2027=2,(IF(OR(AB$1660=$D2030+6,AB$1660=$D2030+12,AB$1660=$D2030+18,AB$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/2,$AC$68/2)))),(IF(OR(AB$1660=$D2030+3,AB$1660=$D2030+6,AB$1660=$D2030+9,AB$1660=$D2030+12,AB$1660=$D2030+15,AB$1660=$D2030+18,AB$1660=$D2030+21,AB$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AC1503>0),AC1503,0)))*IF($C$2027=1,(IF(OR(AC$1660=$D2030+12,AC$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68,$AC$68)))),IF($C$2027=2,(IF(OR(AC$1660=$D2030+6,AC$1660=$D2030+12,AC$1660=$D2030+18,AC$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/2,$AC$68/2)))),(IF(OR(AC$1660=$D2030+3,AC$1660=$D2030+6,AC$1660=$D2030+9,AC$1660=$D2030+12,AC$1660=$D2030+15,AC$1660=$D2030+18,AC$1660=$D2030+21,AC$1660=$D2030+24),(IF($C$20=\"Fix\",$H$68/4,$AC$68/4))))))","v":0}]
[null,null,null,4,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1504>0),F1504,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2031+12,F$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,I$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2031+6,F$1660=$D2031+12,F$1660=$D2031+18,F$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,I$68/2)))),(IF(OR(F$1660=$D2031+3,F$1660=$D2031+6,F$1660=$D2031+9,F$1660=$D2031+12,F$1660=$D2031+15,F$1660=$D2031+18,F$1660=$D2031+21,F$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,I$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",Z1504>0),Z1504,0)))*IF($C$2027=1,(IF(OR(Z$1660=$D2031+12,Z$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,$AC$68)))),IF($C$2027=2,(IF(OR(Z$1660=$D2031+6,Z$1660=$D2031+12,Z$1660=$D2031+18,Z$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,$AC$68/2)))),(IF(OR(Z$1660=$D2031+3,Z$1660=$D2031+6,Z$1660=$D2031+9,Z$1660=$D2031+12,Z$1660=$D2031+15,Z$1660=$D2031+18,Z$1660=$D2031+21,Z$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AA1504>0),AA1504,0)))*IF($C$2027=1,(IF(OR(AA$1660=$D2031+12,AA$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,$AC$68)))),IF($C$2027=2,(IF(OR(AA$1660=$D2031+6,AA$1660=$D2031+12,AA$1660=$D2031+18,AA$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,$AC$68/2)))),(IF(OR(AA$1660=$D2031+3,AA$1660=$D2031+6,AA$1660=$D2031+9,AA$1660=$D2031+12,AA$1660=$D2031+15,AA$1660=$D2031+18,AA$1660=$D2031+21,AA$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AB1504>0),AB1504,0)))*IF($C$2027=1,(IF(OR(AB$1660=$D2031+12,AB$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,$AC$68)))),IF($C$2027=2,(IF(OR(AB$1660=$D2031+6,AB$1660=$D2031+12,AB$1660=$D2031+18,AB$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,$AC$68/2)))),(IF(OR(AB$1660=$D2031+3,AB$1660=$D2031+6,AB$1660=$D2031+9,AB$1660=$D2031+12,AB$1660=$D2031+15,AB$1660=$D2031+18,AB$1660=$D2031+21,AB$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,$AC$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",AC1504>0),AC1504,0)))*IF($C$2027=1,(IF(OR(AC$1660=$D2031+12,AC$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68,$AC$68)))),IF($C$2027=2,(IF(OR(AC$1660=$D2031+6,AC$1660=$D2031+12,AC$1660=$D2031+18,AC$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/2,$AC$68/2)))),(IF(OR(AC$1660=$D2031+3,AC$1660=$D2031+6,AC$1660=$D2031+9,AC$1660=$D2031+12,AC$1660=$D2031+15,AC$1660=$D2031+18,AC$1660=$D2031+21,AC$1660=$D2031+24),(IF($C$20=\"Fix\",$I$68/4,$AC$68/4))))))","v":0}]
[null,null,null,9,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1509>0),F1509,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2036+12,F$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68,N$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2036+6,F$1660=$D2036+12,F$1660=$D2036+18,F$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68/2,N$68/2)))),(IF(OR(F$1660=$D2036+3,F$1660=$D2036+6,F$1660=$D2036+9,F$1660=$D2036+12,F$1660=$D2036+15,F$1660=$D2036+18,F$1660=$D2036+21,F$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68/4,N$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",U1509>0),U1509,0)))*IF($C$2027=1,(IF(OR(U$1660=$D2036+12,U$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68,$AC$68)))),IF($C$2027=2,(IF(OR(U$1660=$D2036+6,U$1660=$D2036+12,U$1660=$D2036+18,U$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68/2,$AC$68/2)))),(IF(OR(U$1660=$D2036+3,U$1660=$D2036+6,U$1660=$D2036+9,U$1660=$D2036+12,U$1660=$D2036+15,U$1660=$D2036+18,U$1660=$D2036+21,U$1660=$D2036+24),(IF($C$20=\"Fix\",$N$68/4,$AC$68/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2040+1","v":14},null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1514>0),F1514,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2041+12,F$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68,S418)))),IF($C$2027=2,(IF(OR(F$1660=$D2041+6,F$1660=$D2041+12,F$1660=$D2041+18,F$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68/2,S$68/2)))),(IF(OR(F$1660=$D2041+3,F$1660=$D2041+6,F$1660=$D2041+9,F$1660=$D2041+12,F$1660=$D2041+15,F$1660=$D2041+18,F$1660=$D2041+21,F$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68/4,S$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",P1514>0),P1514,0)))*IF($C$2027=1,(IF(OR(P$1660=$D2041+12,P$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68,$AC$68)))),IF($C$2027=2,(IF(OR(P$1660=$D2041+6,P$1660=$D2041+12,P$1660=$D2041+18,P$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68/2,$AC$68/2)))),(IF(OR(P$1660=$D2041+3,P$1660=$D2041+6,P$1660=$D2041+9,P$1660=$D2041+12,P$1660=$D2041+15,P$1660=$D2041+18,P$1660=$D2041+21,P$1660=$D2041+24),(IF($C$20=\"Fix\",$S$68/4,$AC$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1518>0),F1518,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2045+12,F$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68,W$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2045+6,F$1660=$D2045+12,F$1660=$D2045+18,F$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68/2,W$68/2)))),(IF(OR(F$1660=$D2045+3,F$1660=$D2045+6,F$1660=$D2045+9,F$1660=$D2045+12,F$1660=$D2045+15,F$1660=$D2045+18,F$1660=$D2045+21,F$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68/4,W$68/4))))))","v":0},0,0,0,0,0,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",L1518>0),L1518,0)))*IF($C$2027=1,(IF(OR(L$1660=$D2045+12,L$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68,$AC$68)))),IF($C$2027=2,(IF(OR(L$1660=$D2045+6,L$1660=$D2045+12,L$1660=$D2045+18,L$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68/2,$AC$68/2)))),(IF(OR(L$1660=$D2045+3,L$1660=$D2045+6,L$1660=$D2045+9,L$1660=$D2045+12,L$1660=$D2045+15,L$1660=$D2045+18,L$1660=$D2045+21,L$1660=$D2045+24),(IF($C$20=\"Fix\",$W$68/4,$AC$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",F1521>0),F1521,0)))*IF($C$2027=1,(IF(OR(F$1660=$D2048+12,F$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68,Z$68)))),IF($C$2027=2,(IF(OR(F$1660=$D2048+6,F$1660=$D2048+12,F$1660=$D2048+18,F$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/2,Z$68/2)))),(IF(OR(F$1660=$D2048+3,F$1660=$D2048+6,F$1660=$D2048+9,F$1660=$D2048+12,F$1660=$D2048+15,F$1660=$D2048+18,F$1660=$D2048+21,F$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/4,Z$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",G1521>0),G1521,0)))*IF($C$2027=1,(IF(OR(G$1660=$D2048+12,G$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68,AA$68)))),IF($C$2027=2,(IF(OR(G$1660=$D2048+6,G$1660=$D2048+12,G$1660=$D2048+18,G$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/2,AA$68/2)))),(IF(OR(G$1660=$D2048+3,G$1660=$D2048+6,G$1660=$D2048+9,G$1660=$D2048+12,G$1660=$D2048+15,G$1660=$D2048+18,G$1660=$D2048+21,G$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/4,AA$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",H1521>0),H1521,0)))*IF($C$2027=1,(IF(OR(H$1660=$D2048+12,H$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68,AB$68)))),IF($C$2027=2,(IF(OR(H$1660=$D2048+6,H$1660=$D2048+12,H$1660=$D2048+18,H$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/2,AB$68/2)))),(IF(OR(H$1660=$D2048+3,H$1660=$D2048+6,H$1660=$D2048+9,H$1660=$D2048+12,H$1660=$D2048+15,H$1660=$D2048+18,H$1660=$D2048+21,H$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/4,AB$68/4))))))","v":0},{"$f":"(IF($B$20=\"T-bills\",0,IF(AND($B$20=\"Bonds\",I1521>0),I1521,0)))*IF($C$2027=1,(IF(OR(I$1660=$D2048+12,I$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68,$AC$68)))),IF($C$2027=2,(IF(OR(I$1660=$D2048+6,I$1660=$D2048+12,I$1660=$D2048+18,I$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/2,$AC$68/2)))),(IF(OR(I$1660=$D2048+3,I$1660=$D2048+6,I$1660=$D2048+9,I$1660=$D2048+12,I$1660=$D2048+15,I$1660=$D2048+18,I$1660=$D2048+21,I$1660=$D2048+24),(IF($C$20=\"Fix\",$Z$68/4,$AC$68/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,{"$f":"IF($B$21=\"Bonds\",Instruments!$O$22,\" \")","v":0},null,{"$f":"$E$21","v":0}]
[null,null,null,5,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1531>0),F1531,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2058+12,F$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,J$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2058+6,F$1660=$D2058+12,F$1660=$D2058+18,F$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,J$69/2)))),(IF(OR(F$1660=$D2058+3,F$1660=$D2058+6,F$1660=$D2058+9,F$1660=$D2058+12,F$1660=$D2058+15,F$1660=$D2058+18,F$1660=$D2058+21,F$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,J$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",Y1531>0),Y1531,0)))*IF($C$2053=1,(IF(OR(Y$1660=$D2058+12,Y$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(Y$1660=$D2058+6,Y$1660=$D2058+12,Y$1660=$D2058+18,Y$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(Y$1660=$D2058+3,Y$1660=$D2058+6,Y$1660=$D2058+9,Y$1660=$D2058+12,Y$1660=$D2058+15,Y$1660=$D2058+18,Y$1660=$D2058+21,Y$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",Z1531>0),Z1531,0)))*IF($C$2053=1,(IF(OR(Z$1660=$D2058+12,Z$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(Z$1660=$D2058+6,Z$1660=$D2058+12,Z$1660=$D2058+18,Z$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(Z$1660=$D2058+3,Z$1660=$D2058+6,Z$1660=$D2058+9,Z$1660=$D2058+12,Z$1660=$D2058+15,Z$1660=$D2058+18,Z$1660=$D2058+21,Z$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AA1531>0),AA1531,0)))*IF($C$2053=1,(IF(OR(AA$1660=$D2058+12,AA$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(AA$1660=$D2058+6,AA$1660=$D2058+12,AA$1660=$D2058+18,AA$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(AA$1660=$D2058+3,AA$1660=$D2058+6,AA$1660=$D2058+9,AA$1660=$D2058+12,AA$1660=$D2058+15,AA$1660=$D2058+18,AA$1660=$D2058+21,AA$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AB1531>0),AB1531,0)))*IF($C$2053=1,(IF(OR(AB$1660=$D2058+12,AB$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(AB$1660=$D2058+6,AB$1660=$D2058+12,AB$1660=$D2058+18,AB$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(AB$1660=$D2058+3,AB$1660=$D2058+6,AB$1660=$D2058+9,AB$1660=$D2058+12,AB$1660=$D2058+15,AB$1660=$D2058+18,AB$1660=$D2058+21,AB$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",AC1531>0),AC1531,0)))*IF($C$2053=1,(IF(OR(AC$1660=$D2058+12,AC$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69,$AC$69)))),IF($C$2053=2,(IF(OR(AC$1660=$D2058+6,AC$1660=$D2058+12,AC$1660=$D2058+18,AC$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/2,$AC$69/2)))),(IF(OR(AC$1660=$D2058+3,AC$1660=$D2058+6,AC$1660=$D2058+9,AC$1660=$D2058+12,AC$1660=$D2058+15,AC$1660=$D2058+18,AC$1660=$D2058+21,AC$1660=$D2058+24),(IF($C$21=\"Fix\",$J$69/4,$AC$69/4))))))","v":0}]
[null,null,null,10,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1536>0),F1536,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2063+12,F$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69,O$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2063+6,F$1660=$D2063+12,F$1660=$D2063+18,F$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69/2,O$69/2)))),(IF(OR(F$1660=$D2063+3,F$1660=$D2063+6,F$1660=$D2063+9,F$1660=$D2063+12,F$1660=$D2063+15,F$1660=$D2063+18,F$1660=$D2063+21,F$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69/4,O$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",T1536>0),T1536,0)))*IF($C$2053=1,(IF(OR(T$1660=$D2063+12,T$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69,$AC$69)))),IF($C$2053=2,(IF(OR(T$1660=$D2063+6,T$1660=$D2063+12,T$1660=$D2063+18,T$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69/2,$AC$69/2)))),(IF(OR(T$1660=$D2063+3,T$1660=$D2063+6,T$1660=$D2063+9,T$1660=$D2063+12,T$1660=$D2063+15,T$1660=$D2063+18,T$1660=$D2063+21,T$1660=$D2063+24),(IF($C$21=\"Fix\",$O$69/4,$AC$69/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1537>0),F1537,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2064+12,F$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69,P$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2064+6,F$1660=$D2064+12,F$1660=$D2064+18,F$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69/2,P$69/2)))),(IF(OR(F$1660=$D2064+3,F$1660=$D2064+6,F$1660=$D2064+9,F$1660=$D2064+12,F$1660=$D2064+15,F$1660=$D2064+18,F$1660=$D2064+21,F$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69/4,P$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",S1537>0),S1537,0)))*IF($C$2053=1,(IF(OR(S$1660=$D2064+12,S$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69,$AC$69)))),IF($C$2053=2,(IF(OR(S$1660=$D2064+6,S$1660=$D2064+12,S$1660=$D2064+18,S$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69/2,$AC$69/2)))),(IF(OR(S$1660=$D2064+3,S$1660=$D2064+6,S$1660=$D2064+9,S$1660=$D2064+12,S$1660=$D2064+15,S$1660=$D2064+18,S$1660=$D2064+21,S$1660=$D2064+24),(IF($C$21=\"Fix\",$P$69/4,$AC$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1545>0),F1545,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2072+12,F$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,X$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2072+6,F$1660=$D2072+12,F$1660=$D2072+18,F$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,X$69/2)))),(IF(OR(F$1660=$D2072+3,F$1660=$D2072+6,F$1660=$D2072+9,F$1660=$D2072+12,F$1660=$D2072+15,F$1660=$D2072+18,F$1660=$D2072+21,F$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,X$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",G1545>0),G1545,0)))*IF($C$2053=1,(IF(OR(G$1660=$D2072+12,G$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,Y$69)))),IF($C$2053=2,(IF(OR(G$1660=$D2072+6,G$1660=$D2072+12,G$1660=$D2072+18,G$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,Y$69/2)))),(IF(OR(G$1660=$D2072+3,G$1660=$D2072+6,G$1660=$D2072+9,G$1660=$D2072+12,G$1660=$D2072+15,G$1660=$D2072+18,G$1660=$D2072+21,G$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,Y$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",H1545>0),H1545,0)))*IF($C$2053=1,(IF(OR(H$1660=$D2072+12,H$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,Z$69)))),IF($C$2053=2,(IF(OR(H$1660=$D2072+6,H$1660=$D2072+12,H$1660=$D2072+18,H$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,Z$69/2)))),(IF(OR(H$1660=$D2072+3,H$1660=$D2072+6,H$1660=$D2072+9,H$1660=$D2072+12,H$1660=$D2072+15,H$1660=$D2072+18,H$1660=$D2072+21,H$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,Z$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",I1545>0),I1545,0)))*IF($C$2053=1,(IF(OR(I$1660=$D2072+12,I$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,AA$69)))),IF($C$2053=2,(IF(OR(I$1660=$D2072+6,I$1660=$D2072+12,I$1660=$D2072+18,I$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,AA$69/2)))),(IF(OR(I$1660=$D2072+3,I$1660=$D2072+6,I$1660=$D2072+9,I$1660=$D2072+12,I$1660=$D2072+15,I$1660=$D2072+18,I$1660=$D2072+21,I$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,AA$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",J1545>0),J1545,0)))*IF($C$2053=1,(IF(OR(J$1660=$D2072+12,J$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,AB$69)))),IF($C$2053=2,(IF(OR(J$1660=$D2072+6,J$1660=$D2072+12,J$1660=$D2072+18,J$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,AB$69/2)))),(IF(OR(J$1660=$D2072+3,J$1660=$D2072+6,J$1660=$D2072+9,J$1660=$D2072+12,J$1660=$D2072+15,J$1660=$D2072+18,J$1660=$D2072+21,J$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,AB$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",K1545>0),K1545,0)))*IF($C$2053=1,(IF(OR(K$1660=$D2072+12,K$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69,$AC444)))),IF($C$2053=2,(IF(OR(K$1660=$D2072+6,K$1660=$D2072+12,K$1660=$D2072+18,K$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/2,$AC444/2)))),(IF(OR(K$1660=$D2072+3,K$1660=$D2072+6,K$1660=$D2072+9,K$1660=$D2072+12,K$1660=$D2072+15,K$1660=$D2072+18,K$1660=$D2072+21,K$1660=$D2072+24),(IF($C$21=\"Fix\",$X$69/4,$AC444/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",F1548>0),F1548,0)))*IF($C$2053=1,(IF(OR(F$1660=$D2075+12,F$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69,AA$69)))),IF($C$2053=2,(IF(OR(F$1660=$D2075+6,F$1660=$D2075+12,F$1660=$D2075+18,F$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/2,AA$69/2)))),(IF(OR(F$1660=$D2075+3,F$1660=$D2075+6,F$1660=$D2075+9,F$1660=$D2075+12,F$1660=$D2075+15,F$1660=$D2075+18,F$1660=$D2075+21,F$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/4,AA$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",G1548>0),G1548,0)))*IF($C$2053=1,(IF(OR(G$1660=$D2075+12,G$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69,AB$69)))),IF($C$2053=2,(IF(OR(G$1660=$D2075+6,G$1660=$D2075+12,G$1660=$D2075+18,G$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/2,AB$69/2)))),(IF(OR(G$1660=$D2075+3,G$1660=$D2075+6,G$1660=$D2075+9,G$1660=$D2075+12,G$1660=$D2075+15,G$1660=$D2075+18,G$1660=$D2075+21,G$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/4,AB$69/4))))))","v":0},{"$f":"(IF($B$21=\"T-bills\",0,IF(AND($B$21=\"Bonds\",H1548>0),H1548,0)))*IF($C$2053=1,(IF(OR(H$1660=$D2075+12,H$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69,$AC$69)))),IF($C$2053=2,(IF(OR(H$1660=$D2075+6,H$1660=$D2075+12,H$1660=$D2075+18,H$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/2,$AC$69/2)))),(IF(OR(H$1660=$D2075+3,H$1660=$D2075+6,H$1660=$D2075+9,H$1660=$D2075+12,H$1660=$D2075+15,H$1660=$D2075+18,H$1660=$D2075+21,H$1660=$D2075+24),(IF($C$21=\"Fix\",$AA$69/4,$AC$69/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1553>0),F1553,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2080+12,F$1660=$D2080+24),(IF($C$22=\"Fix\",$F$70,F$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2080+6,F$1660=$D2080+12,F$1660=$D2080+18,F$1660=$D2080+24),(IF($C$22=\"Fix\",$F$70/2,F$70/2)))),(IF(OR(F$1660=$D2080+3,F$1660=$D2080+6,F$1660=$D2080+9,F$1660=$D2080+12,F$1660=$D2080+15,F$1660=$D2080+18,F$1660=$D2080+21,F$1660=$D2080+24),(IF($C$22=\"Fix\",$F$70/4,F$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2080+1","v":2},null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1554>0),F1554,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2081+12,F$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70,G$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2081+6,F$1660=$D2081+12,F$1660=$D2081+18,F$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/2,G$70/2)))),(IF(OR(F$1660=$D2081+3,F$1660=$D2081+6,F$1660=$D2081+9,F$1660=$D2081+12,F$1660=$D2081+15,F$1660=$D2081+18,F$1660=$D2081+21,F$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/4,G$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AB1554>0),AB1554,0)))*IF($C$2079=1,(IF(OR(AB$1660=$D2081+12,AB$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70,$AC$70)))),IF($C$2079=2,(IF(OR(AB$1660=$D2081+6,AB$1660=$D2081+12,AB$1660=$D2081+18,AB$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/2,$AC$70/2)))),(IF(OR(AB$1660=$D2081+3,AB$1660=$D2081+6,AB$1660=$D2081+9,AB$1660=$D2081+12,AB$1660=$D2081+15,AB$1660=$D2081+18,AB$1660=$D2081+21,AB$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/4,$AC$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",AC1554>0),AC1554,0)))*IF($C$2079=1,(IF(OR(AC$1660=$D2081+12,AC$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70,$AC$70)))),IF($C$2079=2,(IF(OR(AC$1660=$D2081+6,AC$1660=$D2081+12,AC$1660=$D2081+18,AC$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/2,$AC$70/2)))),(IF(OR(AC$1660=$D2081+3,AC$1660=$D2081+6,AC$1660=$D2081+9,AC$1660=$D2081+12,AC$1660=$D2081+15,AC$1660=$D2081+18,AC$1660=$D2081+21,AC$1660=$D2081+24),(IF($C$22=\"Fix\",$G$70/4,$AC$70/4))))))","v":0}]
[null,null,null,7,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1559>0),F1559,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2086+12,F$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70,L$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2086+6,F$1660=$D2086+12,F$1660=$D2086+18,F$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70/2,L$70/2)))),(IF(OR(F$1660=$D2086+3,F$1660=$D2086+6,F$1660=$D2086+9,F$1660=$D2086+12,F$1660=$D2086+15,F$1660=$D2086+18,F$1660=$D2086+21,F$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70/4,L$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",W1559>0),W1559,0)))*IF($C$2079=1,(IF(OR(W$1660=$D2086+12,W$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70,$AC$70)))),IF($C$2079=2,(IF(OR(W$1660=$D2086+6,W$1660=$D2086+12,W$1660=$D2086+18,W$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70/2,$AC$70/2)))),(IF(OR(W$1660=$D2086+3,W$1660=$D2086+6,W$1660=$D2086+9,W$1660=$D2086+12,W$1660=$D2086+15,W$1660=$D2086+18,W$1660=$D2086+21,W$1660=$D2086+24),(IF($C$22=\"Fix\",$L$70/4,$AC$70/4))))))","v":0},0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1564>0),F1564,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2091+12,F$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70,Q$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2091+6,F$1660=$D2091+12,F$1660=$D2091+18,F$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70/2,Q$70/2)))),(IF(OR(F$1660=$D2091+3,F$1660=$D2091+6,F$1660=$D2091+9,F$1660=$D2091+12,F$1660=$D2091+15,F$1660=$D2091+18,F$1660=$D2091+21,F$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70/4,Q$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",R1564>0),R1564,0)))*IF($C$2079=1,(IF(OR(R$1660=$D2091+12,R$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70,$AC$70)))),IF($C$2079=2,(IF(OR(R$1660=$D2091+6,R$1660=$D2091+12,R$1660=$D2091+18,R$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70/2,$AC$70/2)))),(IF(OR(R$1660=$D2091+3,R$1660=$D2091+6,R$1660=$D2091+9,R$1660=$D2091+12,R$1660=$D2091+15,R$1660=$D2091+18,R$1660=$D2091+21,R$1660=$D2091+24),(IF($C$22=\"Fix\",$Q$70/4,$AC$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1567>0),F1567,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2094+12,F$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70,T$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2094+6,F$1660=$D2094+12,F$1660=$D2094+18,F$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70/2,T$70/2)))),(IF(OR(F$1660=$D2094+3,F$1660=$D2094+6,F$1660=$D2094+9,F$1660=$D2094+12,F$1660=$D2094+15,F$1660=$D2094+18,F$1660=$D2094+21,F$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70/4,T$70/4))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",O1567>0),O1567,0)))*IF($C$2079=1,(IF(OR(O$1660=$D2094+12,O$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70,$AC$70)))),IF($C$2079=2,(IF(OR(O$1660=$D2094+6,O$1660=$D2094+12,O$1660=$D2094+18,O$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70/2,$AC$70/2)))),(IF(OR(O$1660=$D2094+3,O$1660=$D2094+6,O$1660=$D2094+9,O$1660=$D2094+12,O$1660=$D2094+15,O$1660=$D2094+18,O$1660=$D2094+21,O$1660=$D2094+24),(IF($C$22=\"Fix\",$T$70/4,$AC$70/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1571>0),F1571,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2098+12,F$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,X$70)))),IF($C$2079=2,(IF(OR(F$1660=$D2098+6,F$1660=$D2098+12,F$1660=$D2098+18,F$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,X$70/2)))),(IF(OR(F$1660=$D2098+3,F$1660=$D2098+6,F$1660=$D2098+9,F$1660=$D2098+12,F$1660=$D2098+15,F$1660=$D2098+18,F$1660=$D2098+21,F$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,X$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",G1571>0),G1571,0)))*IF($C$2079=1,(IF(OR(G$1660=$D2098+12,G$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,Y$70)))),IF($C$2079=2,(IF(OR(G$1660=$D2098+6,G$1660=$D2098+12,G$1660=$D2098+18,G$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,Y$70/2)))),(IF(OR(G$1660=$D2098+3,G$1660=$D2098+6,G$1660=$D2098+9,G$1660=$D2098+12,G$1660=$D2098+15,G$1660=$D2098+18,G$1660=$D2098+21,G$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,Y$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",H1571>0),H1571,0)))*IF($C$2079=1,(IF(OR(H$1660=$D2098+12,H$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,Z$70)))),IF($C$2079=2,(IF(OR(H$1660=$D2098+6,H$1660=$D2098+12,H$1660=$D2098+18,H$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,Z$70/2)))),(IF(OR(H$1660=$D2098+3,H$1660=$D2098+6,H$1660=$D2098+9,H$1660=$D2098+12,H$1660=$D2098+15,H$1660=$D2098+18,H$1660=$D2098+21,H$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,Z$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",I1571>0),I1571,0)))*IF($C$2079=1,(IF(OR(I$1660=$D2098+12,I$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,AA$70)))),IF($C$2079=2,(IF(OR(I$1660=$D2098+6,I$1660=$D2098+12,I$1660=$D2098+18,I$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,AA$70/2)))),(IF(OR(I$1660=$D2098+3,I$1660=$D2098+6,I$1660=$D2098+9,I$1660=$D2098+12,I$1660=$D2098+15,I$1660=$D2098+18,I$1660=$D2098+21,I$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,AA$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",J1571>0),J1571,0)))*IF($C$2079=1,(IF(OR(J$1660=$D2098+12,J$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,AB$70)))),IF($C$2079=2,(IF(OR(J$1660=$D2098+6,J$1660=$D2098+12,J$1660=$D2098+18,J$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,AB$70/2)))),(IF(OR(J$1660=$D2098+3,J$1660=$D2098+6,J$1660=$D2098+9,J$1660=$D2098+12,J$1660=$D2098+15,J$1660=$D2098+18,J$1660=$D2098+21,J$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,AB$70/4))))))","v":0},{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",K1571>0),K1571,0)))*IF($C$2079=1,(IF(OR(K$1660=$D2098+12,K$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70,$AC470)))),IF($C$2079=2,(IF(OR(K$1660=$D2098+6,K$1660=$D2098+12,K$1660=$D2098+18,K$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/2,$AC470/2)))),(IF(OR(K$1660=$D2098+3,K$1660=$D2098+6,K$1660=$D2098+9,K$1660=$D2098+12,K$1660=$D2098+15,K$1660=$D2098+18,K$1660=$D2098+21,K$1660=$D2098+24),(IF($C$22=\"Fix\",$X$70/4,$AC470/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$22=\"T-bills\",0,IF(AND($B$22=\"Bonds\",F1576>0),F1576,0)))*IF($C$2079=1,(IF(OR(F$1660=$D2103+12,F$1660=$D2103+24),(IF($C$22=\"Fix\",$AC$70,$AC470)))),IF($C$2079=2,(IF(OR(F$1660=$D2103+6,F$1660=$D2103+12,F$1660=$D2103+18,F$1660=$D2103+24),(IF($C$22=\"Fix\",$AC$70/2,$AC470/2)))),(IF(OR(F$1660=$D2103+3,F$1660=$D2103+6,F$1660=$D2103+9,F$1660=$D2103+12,F$1660=$D2103+15,F$1660=$D2103+18,F$1660=$D2103+21,F$1660=$D2103+24),(IF($C$22=\"Fix\",$AC$70/4,$AC470/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2107+1","v":3},null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1581>0),F1581,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2108+12,F$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71,H$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2108+6,F$1660=$D2108+12,F$1660=$D2108+18,F$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/2,H$71/2)))),(IF(OR(F$1660=$D2108+3,F$1660=$D2108+6,F$1660=$D2108+9,F$1660=$D2108+12,F$1660=$D2108+15,F$1660=$D2108+18,F$1660=$D2108+21,F$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/4,H$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AA1581>0),AA1581,0)))*IF($C$2105=1,(IF(OR(AA$1660=$D2108+12,AA$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71,$AC$71)))),IF($C$2105=2,(IF(OR(AA$1660=$D2108+6,AA$1660=$D2108+12,AA$1660=$D2108+18,AA$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/2,$AC$71/2)))),(IF(OR(AA$1660=$D2108+3,AA$1660=$D2108+6,AA$1660=$D2108+9,AA$1660=$D2108+12,AA$1660=$D2108+15,AA$1660=$D2108+18,AA$1660=$D2108+21,AA$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/4,$AC$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AB1581>0),AB1581,0)))*IF($C$2105=1,(IF(OR(AB$1660=$D2108+12,AB$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71,$AC$71)))),IF($C$2105=2,(IF(OR(AB$1660=$D2108+6,AB$1660=$D2108+12,AB$1660=$D2108+18,AB$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/2,$AC$71/2)))),(IF(OR(AB$1660=$D2108+3,AB$1660=$D2108+6,AB$1660=$D2108+9,AB$1660=$D2108+12,AB$1660=$D2108+15,AB$1660=$D2108+18,AB$1660=$D2108+21,AB$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/4,$AC$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",AC1581>0),AC1581,0)))*IF($C$2105=1,(IF(OR(AC$1660=$D2108+12,AC$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71,$AC$71)))),IF($C$2105=2,(IF(OR(AC$1660=$D2108+6,AC$1660=$D2108+12,AC$1660=$D2108+18,AC$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/2,$AC$71/2)))),(IF(OR(AC$1660=$D2108+3,AC$1660=$D2108+6,AC$1660=$D2108+9,AC$1660=$D2108+12,AC$1660=$D2108+15,AC$1660=$D2108+18,AC$1660=$D2108+21,AC$1660=$D2108+24),(IF($C$23=\"Fix\",$H$71/4,$AC$71/4))))))","v":0}]
[null,null,null,8,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1586>0),F1586,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2113+12,F$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71,M$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2113+6,F$1660=$D2113+12,F$1660=$D2113+18,F$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71/2,M$71/2)))),(IF(OR(F$1660=$D2113+3,F$1660=$D2113+6,F$1660=$D2113+9,F$1660=$D2113+12,F$1660=$D2113+15,F$1660=$D2113+18,F$1660=$D2113+21,F$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71/4,M$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",V1586>0),V1586,0)))*IF($C$2105=1,(IF(OR(V$1660=$D2113+12,V$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71,$AC$71)))),IF($C$2105=2,(IF(OR(V$1660=$D2113+6,V$1660=$D2113+12,V$1660=$D2113+18,V$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71/2,$AC$71/2)))),(IF(OR(V$1660=$D2113+3,V$1660=$D2113+6,V$1660=$D2113+9,V$1660=$D2113+12,V$1660=$D2113+15,V$1660=$D2113+18,V$1660=$D2113+21,V$1660=$D2113+24),(IF($C$23=\"Fix\",$M$71/4,$AC$71/4))))))","v":0},0,0,0,0,0,0,0]
[null,null,null,9,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1587>0),F1587,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2114+12,F$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71,N$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2114+6,F$1660=$D2114+12,F$1660=$D2114+18,F$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71/2,N$71/2)))),(IF(OR(F$1660=$D2114+3,F$1660=$D2114+6,F$1660=$D2114+9,F$1660=$D2114+12,F$1660=$D2114+15,F$1660=$D2114+18,F$1660=$D2114+21,F$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71/4,N$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",U1587>0),U1587,0)))*IF($C$2105=1,(IF(OR(U$1660=$D2114+12,U$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71,$AC$71)))),IF($C$2105=2,(IF(OR(U$1660=$D2114+6,U$1660=$D2114+12,U$1660=$D2114+18,U$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71/2,$AC$71/2)))),(IF(OR(U$1660=$D2114+3,U$1660=$D2114+6,U$1660=$D2114+9,U$1660=$D2114+12,U$1660=$D2114+15,U$1660=$D2114+18,U$1660=$D2114+21,U$1660=$D2114+24),(IF($C$23=\"Fix\",$N$71/4,$AC$71/4))))))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1595>0),F1595,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2122+12,F$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71,V$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2122+6,F$1660=$D2122+12,F$1660=$D2122+18,F$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71/2,V$71/2)))),(IF(OR(F$1660=$D2122+3,F$1660=$D2122+6,F$1660=$D2122+9,F$1660=$D2122+12,F$1660=$D2122+15,F$1660=$D2122+18,F$1660=$D2122+21,F$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71/4,V$71/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",M1595>0),M1595,0)))*IF($C$2105=1,(IF(OR(M$1660=$D2122+12,M$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71,$AC$71)))),IF($C$2105=2,(IF(OR(M$1660=$D2122+6,M$1660=$D2122+12,M$1660=$D2122+18,M$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71/2,$AC$71/2)))),(IF(OR(M$1660=$D2122+3,M$1660=$D2122+6,M$1660=$D2122+9,M$1660=$D2122+12,M$1660=$D2122+15,M$1660=$D2122+18,M$1660=$D2122+21,M$1660=$D2122+24),(IF($C$23=\"Fix\",$V$71/4,$AC$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",F1598>0),F1598,0)))*IF($C$2105=1,(IF(OR(F$1660=$D2125+12,F$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,Y$71)))),IF($C$2105=2,(IF(OR(F$1660=$D2125+6,F$1660=$D2125+12,F$1660=$D2125+18,F$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,Y$71/2)))),(IF(OR(F$1660=$D2125+3,F$1660=$D2125+6,F$1660=$D2125+9,F$1660=$D2125+12,F$1660=$D2125+15,F$1660=$D2125+18,F$1660=$D2125+21,F$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,Y$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",G1598>0),G1598,0)))*IF($C$2105=1,(IF(OR(G$1660=$D2125+12,G$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,Z$71)))),IF($C$2105=2,(IF(OR(G$1660=$D2125+6,G$1660=$D2125+12,G$1660=$D2125+18,G$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,Z$71/2)))),(IF(OR(G$1660=$D2125+3,G$1660=$D2125+6,G$1660=$D2125+9,G$1660=$D2125+12,G$1660=$D2125+15,G$1660=$D2125+18,G$1660=$D2125+21,G$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,Z$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",H1598>0),H1598,0)))*IF($C$2105=1,(IF(OR(H$1660=$D2125+12,H$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,AA$71)))),IF($C$2105=2,(IF(OR(H$1660=$D2125+6,H$1660=$D2125+12,H$1660=$D2125+18,H$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,AA$71/2)))),(IF(OR(H$1660=$D2125+3,H$1660=$D2125+6,H$1660=$D2125+9,H$1660=$D2125+12,H$1660=$D2125+15,H$1660=$D2125+18,H$1660=$D2125+21,H$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,AA$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",I1598>0),I1598,0)))*IF($C$2105=1,(IF(OR(I$1660=$D2125+12,I$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,AB$71)))),IF($C$2105=2,(IF(OR(I$1660=$D2125+6,I$1660=$D2125+12,I$1660=$D2125+18,I$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,AB$71/2)))),(IF(OR(I$1660=$D2125+3,I$1660=$D2125+6,I$1660=$D2125+9,I$1660=$D2125+12,I$1660=$D2125+15,I$1660=$D2125+18,I$1660=$D2125+21,I$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,AB$71/4))))))","v":0},{"$f":"(IF($B$23=\"T-bills\",0,IF(AND($B$23=\"Bonds\",J1598>0),J1598,0)))*IF($C$2105=1,(IF(OR(J$1660=$D2125+12,J$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71,$AC$71)))),IF($C$2105=2,(IF(OR(J$1660=$D2125+6,J$1660=$D2125+12,J$1660=$D2125+18,J$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/2,$AC$71/2)))),(IF(OR(J$1660=$D2125+3,J$1660=$D2125+6,J$1660=$D2125+9,J$1660=$D2125+12,J$1660=$D2125+15,J$1660=$D2125+18,J$1660=$D2125+21,J$1660=$D2125+24),(IF($C$23=\"Fix\",$Y$71/4,$AC$71/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,19,{"$f":"IF($B$24=\"Bonds\",Instruments!$O$25,\" \")","v":0},null,{"$f":"$E$24","v":0}]
[null,null,null,5,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1609>0),F1609,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2136+12,F$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,J$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2136+6,F$1660=$D2136+12,F$1660=$D2136+18,F$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,J$72/2)))),(IF(OR(F$1660=$D2136+3,F$1660=$D2136+6,F$1660=$D2136+9,F$1660=$D2136+12,F$1660=$D2136+15,F$1660=$D2136+18,F$1660=$D2136+21,F$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,J$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Y1609>0),Y1609,0)))*IF($C$2131=1,(IF(OR(Y$1660=$D2136+12,Y$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(Y$1660=$D2136+6,Y$1660=$D2136+12,Y$1660=$D2136+18,Y$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(Y$1660=$D2136+3,Y$1660=$D2136+6,Y$1660=$D2136+9,Y$1660=$D2136+12,Y$1660=$D2136+15,Y$1660=$D2136+18,Y$1660=$D2136+21,Y$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Z1609>0),Z1609,0)))*IF($C$2131=1,(IF(OR(Z$1660=$D2136+12,Z$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(Z$1660=$D2136+6,Z$1660=$D2136+12,Z$1660=$D2136+18,Z$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(Z$1660=$D2136+3,Z$1660=$D2136+6,Z$1660=$D2136+9,Z$1660=$D2136+12,Z$1660=$D2136+15,Z$1660=$D2136+18,Z$1660=$D2136+21,Z$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AA1609>0),AA1609,0)))*IF($C$2131=1,(IF(OR(AA$1660=$D2136+12,AA$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(AA$1660=$D2136+6,AA$1660=$D2136+12,AA$1660=$D2136+18,AA$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(AA$1660=$D2136+3,AA$1660=$D2136+6,AA$1660=$D2136+9,AA$1660=$D2136+12,AA$1660=$D2136+15,AA$1660=$D2136+18,AA$1660=$D2136+21,AA$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AB1609>0),AB1609,0)))*IF($C$2131=1,(IF(OR(AB$1660=$D2136+12,AB$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(AB$1660=$D2136+6,AB$1660=$D2136+12,AB$1660=$D2136+18,AB$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(AB$1660=$D2136+3,AB$1660=$D2136+6,AB$1660=$D2136+9,AB$1660=$D2136+12,AB$1660=$D2136+15,AB$1660=$D2136+18,AB$1660=$D2136+21,AB$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",AC1609>0),AC1609,0)))*IF($C$2131=1,(IF(OR(AC$1660=$D2136+12,AC$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72,$AC$72)))),IF($C$2131=2,(IF(OR(AC$1660=$D2136+6,AC$1660=$D2136+12,AC$1660=$D2136+18,AC$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/2,$AC$72/2)))),(IF(OR(AC$1660=$D2136+3,AC$1660=$D2136+6,AC$1660=$D2136+9,AC$1660=$D2136+12,AC$1660=$D2136+15,AC$1660=$D2136+18,AC$1660=$D2136+21,AC$1660=$D2136+24),(IF($C$24=\"Fix\",$J$72/4,$AC$72/4))))))","v":0}]
[null,null,null,10,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1614>0),F1614,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2141+12,F$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72,O$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2141+6,F$1660=$D2141+12,F$1660=$D2141+18,F$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72/2,O$72/2)))),(IF(OR(F$1660=$D2141+3,F$1660=$D2141+6,F$1660=$D2141+9,F$1660=$D2141+12,F$1660=$D2141+15,F$1660=$D2141+18,F$1660=$D2141+21,F$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72/4,O$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",T1614>0),T1614,0)))*IF($C$2131=1,(IF(OR(T$1660=$D2141+12,T$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72,$AC$72)))),IF($C$2131=2,(IF(OR(T$1660=$D2141+6,T$1660=$D2141+12,T$1660=$D2141+18,T$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72/2,$AC$72/2)))),(IF(OR(T$1660=$D2141+3,T$1660=$D2141+6,T$1660=$D2141+9,T$1660=$D2141+12,T$1660=$D2141+15,T$1660=$D2141+18,T$1660=$D2141+21,T$1660=$D2141+24),(IF($C$24=\"Fix\",$O$72/4,$AC$72/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2143+1","v":13},null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1617>0),F1617,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2144+12,F$1660=$D2144+24),(IF($C$24=\"Fix\",$R522,R$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2144+6,F$1660=$D2144+12,F$1660=$D2144+18,F$1660=$D2144+24),(IF($C$24=\"Fix\",$R$72/2,R$72/2)))),(IF(OR(F$1660=$D2144+3,F$1660=$D2144+6,F$1660=$D2144+9,F$1660=$D2144+12,F$1660=$D2144+15,F$1660=$D2144+18,F$1660=$D2144+21,F$1660=$D2144+24),(IF($C$24=\"Fix\",$R$72/4,R$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",Q1617>0),Q1617,0)))*IF($C$2131=1,(IF(OR(Q$1660=$D2144+12,Q$1660=$D2144+24),(IF($C$24=\"Fix\",$R522,$AC$72)))),IF($C$2131=2,(IF(OR(Q$1660=$D2144+6,Q$1660=$D2144+12,Q$1660=$D2144+18,Q$1660=$D2144+24),(IF($C$24=\"Fix\",$R$72/2,$AC$72/2)))),(IF(OR(Q$1660=$D2144+3,Q$1660=$D2144+6,Q$1660=$D2144+9,Q$1660=$D2144+12,Q$1660=$D2144+15,Q$1660=$D2144+18,Q$1660=$D2144+21,Q$1660=$D2144+24),(IF($C$24=\"Fix\",$R$72/4,$AC$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1621>0),F1621,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2148+12,F$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72,V$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2148+6,F$1660=$D2148+12,F$1660=$D2148+18,F$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72/2,V$72/2)))),(IF(OR(F$1660=$D2148+3,F$1660=$D2148+6,F$1660=$D2148+9,F$1660=$D2148+12,F$1660=$D2148+15,F$1660=$D2148+18,F$1660=$D2148+21,F$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72/4,V$72/4))))))","v":0},0,0,0,0,0,0,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",M1621>0),M1621,0)))*IF($C$2131=1,(IF(OR(M$1660=$D2148+12,M$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72,$AC$72)))),IF($C$2131=2,(IF(OR(M$1660=$D2148+6,M$1660=$D2148+12,M$1660=$D2148+18,M$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72/2,$AC$72/2)))),(IF(OR(M$1660=$D2148+3,M$1660=$D2148+6,M$1660=$D2148+9,M$1660=$D2148+12,M$1660=$D2148+15,M$1660=$D2148+18,M$1660=$D2148+21,M$1660=$D2148+24),(IF($C$24=\"Fix\",$V$72/4,$AC$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",F1626>0),F1626,0)))*IF($C$2131=1,(IF(OR(F$1660=$D2153+12,F$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72,AA$72)))),IF($C$2131=2,(IF(OR(F$1660=$D2153+6,F$1660=$D2153+12,F$1660=$D2153+18,F$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/2,AA$72/2)))),(IF(OR(F$1660=$D2153+3,F$1660=$D2153+6,F$1660=$D2153+9,F$1660=$D2153+12,F$1660=$D2153+15,F$1660=$D2153+18,F$1660=$D2153+21,F$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/4,AA$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",G1626>0),G1626,0)))*IF($C$2131=1,(IF(OR(G$1660=$D2153+12,G$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72,AB$72)))),IF($C$2131=2,(IF(OR(G$1660=$D2153+6,G$1660=$D2153+12,G$1660=$D2153+18,G$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/2,AB$72/2)))),(IF(OR(G$1660=$D2153+3,G$1660=$D2153+6,G$1660=$D2153+9,G$1660=$D2153+12,G$1660=$D2153+15,G$1660=$D2153+18,G$1660=$D2153+21,G$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/4,AB$72/4))))))","v":0},{"$f":"(IF($B$24=\"T-bills\",0,IF(AND($B$24=\"Bonds\",H1626>0),H1626,0)))*IF($C$2131=1,(IF(OR(H$1660=$D2153+12,H$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72,$AC$72)))),IF($C$2131=2,(IF(OR(H$1660=$D2153+6,H$1660=$D2153+12,H$1660=$D2153+18,H$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/2,$AC$72/2)))),(IF(OR(H$1660=$D2153+3,H$1660=$D2153+6,H$1660=$D2153+9,H$1660=$D2153+12,H$1660=$D2153+15,H$1660=$D2153+18,H$1660=$D2153+21,H$1660=$D2153+24),(IF($C$24=\"Fix\",$AA$72/4,$AC$72/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1631>0),F1631,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2158+12,F$1660=$D2158+24),(IF($C$25=\"Fix\",$F$73,F$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2158+6,F$1660=$D2158+12,F$1660=$D2158+18,F$1660=$D2158+24),(IF($C$25=\"Fix\",$F$73/2,F$73/2)))),(IF(OR(F$1660=$D2158+3,F$1660=$D2158+6,F$1660=$D2158+9,F$1660=$D2158+12,F$1660=$D2158+15,F$1660=$D2158+18,F$1660=$D2158+21,F$1660=$D2158+24),(IF($C$25=\"Fix\",$F$73/4,F$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1636>0),F1636,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2163+12,F$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73,K$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2163+6,F$1660=$D2163+12,F$1660=$D2163+18,F$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73/2,K$73/2)))),(IF(OR(F$1660=$D2163+3,F$1660=$D2163+6,F$1660=$D2163+9,F$1660=$D2163+12,F$1660=$D2163+15,F$1660=$D2163+18,F$1660=$D2163+21,F$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73/4,K$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",X1636>0),X1636,0)))*IF($C$2157=1,(IF(OR(X$1660=$D2163+12,X$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73,$AC$73)))),IF($C$2157=2,(IF(OR(X$1660=$D2163+6,X$1660=$D2163+12,X$1660=$D2163+18,X$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73/2,$AC$73/2)))),(IF(OR(X$1660=$D2163+3,X$1660=$D2163+6,X$1660=$D2163+9,X$1660=$D2163+12,X$1660=$D2163+15,X$1660=$D2163+18,X$1660=$D2163+21,X$1660=$D2163+24),(IF($C$25=\"Fix\",$K$73/4,$AC$73/4))))))","v":0},0,0,0,0,0]
[null,null,null,10,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1640>0),F1640,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2167+12,F$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73,O$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2167+6,F$1660=$D2167+12,F$1660=$D2167+18,F$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73/2,O$73/2)))),(IF(OR(F$1660=$D2167+3,F$1660=$D2167+6,F$1660=$D2167+9,F$1660=$D2167+12,F$1660=$D2167+15,F$1660=$D2167+18,F$1660=$D2167+21,F$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73/4,O$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",T1640>0),T1640,0)))*IF($C$2157=1,(IF(OR(T$1660=$D2167+12,T$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73,$AC$73)))),IF($C$2157=2,(IF(OR(T$1660=$D2167+6,T$1660=$D2167+12,T$1660=$D2167+18,T$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73/2,$AC$73/2)))),(IF(OR(T$1660=$D2167+3,T$1660=$D2167+6,T$1660=$D2167+9,T$1660=$D2167+12,T$1660=$D2167+15,T$1660=$D2167+18,T$1660=$D2167+21,T$1660=$D2167+24),(IF($C$25=\"Fix\",$O$73/4,$AC$73/4))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2169+1","v":13},null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1643>0),F1643,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2170+12,F$1660=$D2170+24),(IF($C$25=\"Fix\",$R548,R$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2170+6,F$1660=$D2170+12,F$1660=$D2170+18,F$1660=$D2170+24),(IF($C$25=\"Fix\",$R$73/2,R$73/2)))),(IF(OR(F$1660=$D2170+3,F$1660=$D2170+6,F$1660=$D2170+9,F$1660=$D2170+12,F$1660=$D2170+15,F$1660=$D2170+18,F$1660=$D2170+21,F$1660=$D2170+24),(IF($C$25=\"Fix\",$R$73/4,R$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",Q1643>0),Q1643,0)))*IF($C$2157=1,(IF(OR(Q$1660=$D2170+12,Q$1660=$D2170+24),(IF($C$25=\"Fix\",$R548,$AC$73)))),IF($C$2157=2,(IF(OR(Q$1660=$D2170+6,Q$1660=$D2170+12,Q$1660=$D2170+18,Q$1660=$D2170+24),(IF($C$25=\"Fix\",$R$73/2,$AC$73/2)))),(IF(OR(Q$1660=$D2170+3,Q$1660=$D2170+6,Q$1660=$D2170+9,Q$1660=$D2170+12,Q$1660=$D2170+15,Q$1660=$D2170+18,Q$1660=$D2170+21,Q$1660=$D2170+24),(IF($C$25=\"Fix\",$R$73/4,$AC$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1648>0),F1648,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2175+12,F$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73,W$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2175+6,F$1660=$D2175+12,F$1660=$D2175+18,F$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73/2,W$73/2)))),(IF(OR(F$1660=$D2175+3,F$1660=$D2175+6,F$1660=$D2175+9,F$1660=$D2175+12,F$1660=$D2175+15,F$1660=$D2175+18,F$1660=$D2175+21,F$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73/4,W$73/4))))))","v":0},0,0,0,0,0,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",L1648>0),L1648,0)))*IF($C$2157=1,(IF(OR(L$1660=$D2175+12,L$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73,$AC$73)))),IF($C$2157=2,(IF(OR(L$1660=$D2175+6,L$1660=$D2175+12,L$1660=$D2175+18,L$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73/2,$AC$73/2)))),(IF(OR(L$1660=$D2175+3,L$1660=$D2175+6,L$1660=$D2175+9,L$1660=$D2175+12,L$1660=$D2175+15,L$1660=$D2175+18,L$1660=$D2175+21,L$1660=$D2175+24),(IF($C$25=\"Fix\",$W$73/4,$AC$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1653>0),F1653,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2180+12,F$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73,AB$73)))),IF($C$2157=2,(IF(OR(F$1660=$D2180+6,F$1660=$D2180+12,F$1660=$D2180+18,F$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73/2,AB$73/2)))),(IF(OR(F$1660=$D2180+3,F$1660=$D2180+6,F$1660=$D2180+9,F$1660=$D2180+12,F$1660=$D2180+15,F$1660=$D2180+18,F$1660=$D2180+21,F$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73/4,AB$73/4))))))","v":0},{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",G1653>0),G1653,0)))*IF($C$2157=1,(IF(OR(G$1660=$D2180+12,G$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73,$AC$73)))),IF($C$2157=2,(IF(OR(G$1660=$D2180+6,G$1660=$D2180+12,G$1660=$D2180+18,G$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73/2,$AC$73/2)))),(IF(OR(G$1660=$D2180+3,G$1660=$D2180+6,G$1660=$D2180+9,G$1660=$D2180+12,G$1660=$D2180+15,G$1660=$D2180+18,G$1660=$D2180+21,G$1660=$D2180+24),(IF($C$25=\"Fix\",$AB$73/4,$AC$73/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,{"$f":"(IF($B$25=\"T-bills\",0,IF(AND($B$25=\"Bonds\",F1654>0),F1654,0)))*IF($C$2157=1,(IF(OR(F$1660=$D2181+12,F$1660=$D2181+24),(IF($C$25=\"Fix\",$AC$73,$AC548)))),IF($C$2157=2,(IF(OR(F$1660=$D2181+6,F$1660=$D2181+12,F$1660=$D2181+18,F$1660=$D2181+24),(IF($C$25=\"Fix\",$AC$73/2,$AC548/2)))),(IF(OR(F$1660=$D2181+3,F$1660=$D2181+6,F$1660=$D2181+9,F$1660=$D2181+12,F$1660=$D2181+15,F$1660=$D2181+18,F$1660=$D2181+21,F$1660=$D2181+24),(IF($C$25=\"Fix\",$AC$73/4,$AC548/4))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"GFN!J$6","v":"Jan-25"},{"$f":"GFN!K$6","v":"Feb-25"},{"$f":"GFN!L$6","v":"Mar-25"},{"$f":"GFN!M$6","v":"Apr-25"},{"$f":"GFN!N$6","v":"May-25"},{"$f":"GFN!O$6","v":"Jun-25"},{"$f":"GFN!P$6","v":"Jul-25"},{"$f":"GFN!Q$6","v":"Aug-25"},{"$f":"GFN!R$6","v":"Sep-25"},{"$f":"GFN!S$6","v":"Oct-25"},{"$f":"GFN!T$6","v":"Nov-25"},{"$f":"GFN!U$6","v":"Dec-25"},{"$f":"GFN!V$6","v":"Jan-26"},{"$f":"GFN!W$6","v":"Feb-26"},{"$f":"GFN!X$6","v":"Mar-26"},{"$f":"GFN!Y$6","v":"Apr-26"},{"$f":"GFN!Z$6","v":"May-26"},{"$f":"GFN!AA$6","v":"Jun-26"},{"$f":"GFN!AB$6","v":"Jul-26"},{"$f":"GFN!AC$6","v":"Aug-26"},{"$f":"GFN!AD$6","v":"Sep-26"},{"$f":"GFN!AE$6","v":"Oct-26"},{"$f":"GFN!AF$6","v":"Nov-26"},{"$f":"GFN!AG$6","v":"Dec-26"}]
[null,null,null,null,"Debt Service Payments"]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,735.48387096774161,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F632+F1686","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,{"$f":"$E$7","v":"T-bills 6m"}]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F658+F1712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U672+U1726","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2269+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F699+F1753","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2296+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,{"$f":"F732+F1786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,{"$f":"$E$11","v":"5yr"}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U750+U1804","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F762+F1816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F766+F1820","v":0},0,0,0,0,0,26.099999999999998,0,0,0,0,0,26.099999999999998,0,0,0,0,0,26.099999999999998,0,0,0,0,0]
[null,null,null,{"$f":"D2347+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F777+F1831","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2374+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,9,null,null,{"$f":"$E$14","v":0}]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F829+F1883","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U839+U1893","v":0},0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F844+F1898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2437+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F866+F1920","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2452+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U906+U1960","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U917+U1971","v":0},0,0,0,0,0,0,0,0]
[null,null,null,1,null,{"$f":"F922+F1976","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2514+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F944+F1998","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2529+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2530+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2541+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U984+U2038","v":0},0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,{"$f":"$E$21","v":0}]
[null,null,null,{"$f":"D2581+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1010+U2064","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1011+F2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2592+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2593+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1021+U2075","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1022+F2076","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,17,null,null,{"$f":"$E$22","v":0}]
[null,null,null,1,null,{"$f":"F1026+F2080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2607+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2608+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1036+U2090","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1037+F2091","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2618+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2619+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1047+U2101","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1048+F2102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,18,null,null,{"$f":"$E$23","v":0}]
[null,null,null,1,null,{"$f":"F1052+F2106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2633+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2634+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1062+U2116","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1063+F2117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2644+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2645+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1073+U2127","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1074+F2128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,19,null,null,{"$f":"$E$24","v":0}]
[null,null,null,1,null,{"$f":"F1078+F2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2659+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2660+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1088+U2142","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1089+F2143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2670+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2671+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1099+U2153","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1100+F2154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,20,null,null,{"$f":"$E$25","v":0}]
[null,null,null,1,null,{"$f":"F1104+F2158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2685+1","v":2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2686+1","v":3},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1114+U2168","v":0},0,0,0,0,0,0,0,0]
[null,null,null,12,null,{"$f":"F1115+F2169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2696+1","v":13},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D2697+1","v":14},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1125+U2179","v":0},0,0,0,0,0,0,0,0]
[null,null,null,23,null,{"$f":"F1126+F2180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Service Payments",null,"Total Debt Service Payments",null,{"$f":"SUM(F2191:F2708)","v":0},{"$f":"SUM(G2191:G2708)","v":0},0,771.85887096774161,0,0,1820.2572533206826,0,0,771.85887096774161,0,0,2783.1365899001107,735.48387096774161,0,70.599999999999994,0,0,296.9425,0,0,70.599999999999994,0,0]